{"text_format":"1","workbook":"xlsx","n_sheets":25,"sheets":["Inputs","Summary","Scenarios","Alt 1","Returns","Funding","AFS","IFS","Alt Detail","Farm 1","Trading 1 Farm","CASL","Holding","TP","Conso 1 Farm","FS conso","Stock 1 Farm","Feuil2","CONSOLIDATION TP","BUDGET N TP","BUDGET N+1 TP","BUDGET N+2 TP","BUDGET N+3 TP","BUDGET N+4 TP","COUPES TP"],"not_rendered":{"charts":5,"images":0,"macros":1,"external_links":1,"defined_names":302,"comments":4,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Inputs","index":0,"n_rows":508,"n_cols":40,"rows_kept":508,"cut":false,"hidden":false,"merged":[[42,2,42,3],[42,5,42,6],[0,1,0,12]]}
[null,"Inputs"]
[]
[]
[null,"Cell to be manually changed:"]
[]
[1,"Timing"]
[]
[]
[null,"Financial close date","Date","2013-07-01"]
[null,"Model start date","Date","2011-12-31"]
[]
[null,"Time delay between Full Operation and Investment",null,1]
[]
[null,null,"Semi-annually","Semi-annually",2,"periods / year"]
[null,null,"Investment","Operations"]
[null,"Start date",{"$f":"Model_Start+1","v":"2012-01-01"},{"$f":"EOMONTH(Model_Start+1,Months_Yr*D12-1)","v":"2012-12-31"}]
[null,"Duration",4.5,15]
[null,"End date",{"$f":"EOMONTH(C16,C17*Months_Yr-1)","v":"2016-06-30"},{"$f":"EOMONTH(D16,D17*Months_Yr)","v":"2027-12-31"}]
[]
[{"$f":"A6+1","v":2},"TAX Hypotheses"]
[]
[null,"VAT /  gasoil",{"$f":"+VAT","v":0},"unique VAT rate in Senegal = 18%"]
[null,"VAT / electricity",{"$f":"+VAT","v":0}]
[null,"VAT / lease",{"$f":"+VAT","v":0}]
[null,"VAT / Capex",{"$f":"+Scenarios!C18","v":0}]
[null,"VAT / fixed & variable costs",{"$f":"+Scenarios!C17","v":0},"(fertilizers, seeds and herbicids are exempted)"]
[]
[]
[null,"Customs duties and Community tax",2.9000000000000001E-2]
[null,"Withholding tax on dividends",0.1]
[null,"Income tax - export company",0.15]
[null,"Income tax - local sales company",0.25]
[]
[{"$f":"A20+1","v":3},"Financial hypotheses"]
[]
[null,"WACC",{"$f":"SUM(C37:C39)","v":0.12000000000000001},"> do not modified (linked to sensitivity tables)"]
[null,"Bond at 10 years issued by the state (French OAT, no risk)",3.5999999999999997E-2]
[null,"Market risk",3.4000000000000002E-2]
[null,"Country risk",0.05]
[null,"Infinite growth rate",{"$f":"4%","v":0.04},"> do not modify (linked to sensitivity tables)"]
[null,"EBITDA multiple",7]
[]
[]
[{"$f":"A34+1","v":4},"Economic hypotheses:"]
[]
[null,"FX Euros/F Cfa",655.95699999999999]
[null,"FX Euros/USD",{"$f":"+Scenarios!C16","v":1.32}]
[null,"inflation / charges (%)",{"$f":"+Scenarios!C13","v":0.03}]
[null,"inflation / charges in USD (%)",{"$f":"+inflation_ch","v":0.03}]
[null,"inflation / cereals prices (%)",{"$f":"+Scenarios!C14","v":0.04}]
[null,"CASL markup (%)"]
[null,"TP markup (%)"]
[null,"short term interest rate (%)",0.1]
[null,"Social Sec. & pension costs for expatriates (% salary)",0.46,"see salaries below"]
[null,"Social Sec. & pension costs local employees (% salary)",0.21]
[]
[]
[{"$f":"A44+1","v":5},"Contingencies for simulation"]
[]
[]
[null,"productivity 1st year/goal (%)",{"$f":"+Scenarios!C10","v":0.9}]
[null,"productivity 2nd year/goal (%)",{"$f":"1+(product_an1-1)/2","v":0.95}]
[null,"provision for risks on crop/harvest/sales (en % du CA)",{"$f":"+Scenarios!C9","v":2.5000000000000001E-2}]
[null,"contingency on farm/civil eng. Capex",{"$f":"+Scenarios!C11","v":0.05}]
[null,"contingency on Opex",{"$f":"+Scenarios!C12","v":0}]
[null,"€1m cash reserve for contingencies",{"$f":"+Scenarios!C15","v":1000000}]
[]
[]
[{"$f":"A58+1","v":6},"Crop & Milling hypotheses"]
[]
[null,"Paddy rice yield (classical)",7]
[null,"Paddy rice yield (SRI/SD)",8]
[null,"Paddy rice yield (trading)",6]
[null,"Milling rate",0.66]
[null,"Flour rate",0.14000000000000001]
[null,"Transport costs to Dakar (Fcfa/t)",12000]
[]
[{"$f":"A69+1","v":7},"Land reservation"]
[]
[null,null,"Euros / ha","F Cfa / ha",null,null,"Sources"]
[null,"Land award fee",{"$f":"D81/parité","v":38.112254309352593},25000,null,null,"to be negociated with \"communauté rurale\""]
[null,"Boundary, topographic mapping",{"$f":"D82/parité","v":15.244901723741037},10000]
[null,"Land clearing tax",{"$f":"D83/parité","v":12.19592137899283},{"$f":"8000","v":8000},null,null,"to be negociated with \"Inspection Eaux & Forêt\" - Basis: 1 ordinary tree per ha, trunk > 30 cm"]
[null,"Local farmers land development",{"$f":"D84/parité","v":3048.9803447482077},2000000,null,null,"fixed amount"]
[null,"Estate tax",{"$f":"D85/parité","v":18.293882068489243},{"$f":"bail*0.012*30","v":11999.999999999998},null,null,"Option Conseil - 1 to 2 % of annual lease x 30 years"]
[]
[]
[]
[{"$f":"A78+1","v":8},"Cereals and seeds prices:",null,null,null,null,null,"Cereals market price fluctuation (+/- %)"]
[null,null,null,null,null,null,0.04,"importer margin"]
[null,null,null,null,null,null,0.03,"wholesaler margin"]
[null,null,null,"no VAT (investment code)"]
[null,null,"Euros","F Cfa / kg",2010,null,"€ / t","F Cfa / kg"]
[null,"ordinary rice market price export FAS Dakar",{"$f":"G94*(1+$G$89)","v":416},{"$f":"C94*parité/1000","v":272.87811200000004},240,null,416]
[null,"ordinary rice local market price - importers",{"$f":"G95*(1+$G$89)","v":416},{"$f":"C95*parité/1000","v":272.87811200000004},240,null,416]
[null,"ordinary rice local market price - wholesalers",{"$f":"+ordinary_rice_local*(1+G90)","v":432.64},{"$f":"C96*parité/1000","v":283.79323647999996}]
[null,"ordinary rice local market price - retailers",{"$f":"+ordinary_rice_local*(1+G90+G91)","v":445.12},{"$f":"C97*parité/1000","v":291.97957984000004}]
[null,"rice by-product market price",{"$f":"D98*1000/parité","v":106.71431206618726},{"$f":"H98*(1+$G$89)","v":70},30,null,null,70]
[null,"paddy rice seeds",{"$f":"D99*1000/parité","v":442.10214998849011},{"$f":"H99*(1+$G$89)","v":290},255,null,null,290]
[null,"Maise local market price",{"$f":"D100*1000/parité","v":227.14903568374146},{"$f":"H100*(1+$G$89)","v":149},140,null,null,149]
[null,"Sorghum local market price",{"$f":"D101*1000/parité","v":231.72250620086379},{"$f":"H101*(1+$G$89)","v":152},140,null,null,152]
[null,"Maise seeds market price",{"$f":"G102*(1+$G$89)","v":691},{"$f":"C102*parité/1000","v":453.26628700000003},426,null,691]
[null,"Market price paddy bord champ ",{"$f":"G103*(1+$G$89)","v":190.83969465648855},{"$f":"C103*parité/1000","v":125.18263358778626},110,null,{"$f":"125000/655","v":190.83969465648855}]
[null,"Fragant rice export price FAS Dakar",{"$f":"G104*(1+$G$89)","v":505},{"$f":"C104*parité/1000","v":331.258285},290.58895100000001,null,505]
[null,"Fragant rice local market price",{"$f":"G105*(1+$G$89)","v":505},{"$f":"C105*parité/1000","v":331.258285},290.58895100000001,null,505]
[]
[{"$f":"A89+1","v":9},"Fertilisers prices :",null,"no VAT (investment code)"]
[]
[null,null,"Euros/t","F Cfa / kg",2010]
[null,"urea fertiliser",{"$f":"D110*1000/parité","v":442.10214998849011},290,220]
[null,"Fertiliser DAP ",{"$f":"D111*1000/parité","v":626.56546084575666},411,300]
[null,"zinc sulphate ",{"$f":"D112*1000/parité","v":3048.9803447482077},2000,2000]
[null,"Complete fertiliser 15-15-15 ",{"$f":"D113*1000/parité","v":608.27157877726745},{"$f":"+E113*1.33","v":399},300]
[null,"potassium chloride fertiliser",{"$f":"D114*1000/parité","v":679.23659630128191},{"$f":"+E114*1.33","v":445.55},335]
[null,"Rate of subsidies on fertilisers (%)"]
[]
[{"$f":"A107+1","v":10},"Herbicids prices:",null,"no VAT (investment code)"]
[]
[null,null,"Euros/t","F Cfa / kg",2010]
[null,"Glyphosate 380 g/l",{"$f":"D120*1000/parité","v":4268.5724826474907},2800,3750]
[null,"Propanil 360 g/l",{"$f":"D121*1000/parité","v":4344.7969912661956},2850]
[null,"Rical 345 EC",{"$f":"D122*1000/parité","v":5488.1646205467741},3600,5000]
[null,"2.4.D 720 g/l",{"$f":"D123*1000/parité","v":3811.2254309352597},2500,10000]
[null,"(Samory) Bensulfuron 100 g/kg",{"$f":"D124*1000/parité","v":12195.921378992831},8000,20000]
[]
[{"$f":"A117+1","v":11},"Energy, water and lease prices:"]
[]
[null,null,"Euro","F Cfa",2010,null,"F Cfa","F Cfa with VAT 18%",null,"References"]
[null,"Gasoil price H.T. (euros/l)",{"$f":"D129/parité","v":1.030968777588589},{"$f":"G129*(1+TVA_gasoil)","v":676.27118644067798},472,null,{"$f":"+H129/1.18","v":676.27118644067798},798,null,"ANSD - décembre 11 à février 12",null,null,"Lease for occupacy of the State private domain is based"]
[null,"Electricity price H.T. (euros/kWh)",{"$f":"D130/parité","v":0.16149260300573134},{"$f":"G130*(1+TVA_elec)","v":105.93220338983052},103,null,{"$f":"+H130/1.18","v":105.93220338983052},125,null,"CRSE - prix moyen 2010 MT 117 F+2x3%",null,null,"on one third of the lands market value."]
[null,"Annual land lease (euros/an/ha)",{"$f":"D131/parité","v":50.816339079136789},{"$f":"G131/3*0.02*10000","v":33333.333333333328},20000,null,500,"Value/m²",null,"Décret n° 2010-400 du 23 mars 2010",null,null,"Lease rate on this basis is 2%"]
[null,"water royalties, 1 harvest (euros/year/ha)",{"$f":"D132/parité","v":18.293882068489246},{"$f":"G132","v":12000},10000,null,12000,"Value/ha",null,"SCL 2010 + 20%"]
[]
[{"$f":"A126+1","v":12},"Annual wages : Cost to company","(including taxes, healthcare, transport and local bonus)"]
[null,null,"Monthy salary x 13",null,null,null,null,null,null,"currency"]
[null,null,"Euros","F Cfa"]
[]
[null,"CIVIL ENGINEERING EXPATRIATE MANAGERS"]
[null,"Technical Director",{"$f":"9000*13*(1+Ch_salaires_expat)+500000*13/parité","v":180729.18612043167},{"$f":"C139*parité","v":118550574.73999999},null,null,null,null,null,"EUR"]
[null,"Deputy Technical Director",{"$f":"4000*13*(1+Ch_salaires_expat)+340000*13/parité","v":82658.246561893538},{"$f":"C140*parité","v":54220255.439999998},null,null,null,null,null,"EUR"]
[null,"Construction site manager",{"$f":"3500*13*(1+Ch_salaires_expat)+310000*13/parité","v":72573.695394667637},{"$f":"C141*parité","v":47605223.509999998},null,null,null,null,null,"EUR"]
[null,"Civil engineering machines driver",{"$f":"3000*13*(1+Ch_salaires_expat)+280000*13/parité","v":62489.144227441735},{"$f":"C142*parité","v":40990191.579999998},null,null,null,null,null,"EUR"]
[]
[null,"FARM EXPATRIATE MANAGERS"]
[null,"Farm Director",{"$f":"5000*13*(1+Ch_salaires_expat)+390000*13/parité","v":102629.16517393671},{"$f":"C145*parité","v":67320319.299999997},null,null,null,null,null,"EUR"]
[null,"Crop Manager",{"$f":"3500*13*(1+Ch_salaires_expat)+310000*13/parité","v":72573.695394667637},{"$f":"C146*parité","v":47605223.509999998},null,null,null,null,null,"EUR"]
[null,"Chief Mechanic",{"$f":"3500*13*(1+Ch_salaires_expat)+310000*13/parité","v":72573.695394667637},{"$f":"C147*parité","v":47605223.509999998},null,null,null,null,null,"EUR"]
[null,"Driver of agricultural machinery",{"$f":"2500*13*(1+Ch_salaires_expat)+250000*13/parité","v":52404.593060215841},{"$f":"C148*parité","v":34375159.649999999},null,null,null,null,null,"EUR"]
[null,"FARM & CIVIL ENGINEERING LOCAL STAFF"]
[null,"civil engineer topographer",{"$f":"D150/parité","v":7927.3488963453356},{"$f":"330578.512396694*13*(1+Ch_salaires_local)","v":5199999.9999999972},null,null,null,null,null,"FCFA"]
[null,"Deputy Crop Managers",6540.0628394849127,{"$f":"272727.272727273*13*(1+Ch_salaires_local)","v":4290000.0000000047},null,null,null,null,null,"FCFA"]
[null,"Deputies chief mechanic, irrigation",6540.0628394849127,{"$f":"272727.272727273*13*(1+Ch_salaires_local)","v":4290000.0000000047},null,null,null,null,null,"FCFA"]
[null,"Mechanic, Civil engineering machines Drivers",3963.6744481726678,{"$f":"165289.256198347*13*(1+Ch_salaires_local)","v":2599999.9999999986},null,null,null,null,null,"FCFA"]
[null,"Farm machines drivers",3369.1232809467679,{"$f":"140495.867768595*13*(1+Ch_salaires_local)","v":2209999.9999999991},null,null,null,null,null,"FCFA"]
[null,"Irrigation technicians, team managers, drivers",2576.3883913122445,{"$f":"107438.016528926*13*(1+Ch_salaires_local)","v":1690000.0000000061},null,null,null,null,null,"FCFA"]
[null,"skilled farm and civil engineering workers",2298.931179940148,{"$f":"95867.7685950413*13*(1+Ch_salaires_local)","v":1507999.9999999995},null,null,null,null,null,"FCFA"]
[null,"Labourers",1829.2357578316876,{"$f":"76280.9917355372*13*(1+Ch_salaires_local)","v":1199900.0000000002},null,null,null,null,null,"FCFA"]
[null,null,0]
[null,"LOCAL ADMINISTRATIVE MANAGERS & STAFF",0]
[null,"Public affair Director",71940.691234333965,{"$f":"3000000*13*(1+Ch_salaires_local)","v":47190000},null,null,null,null,null,"FCFA"]
[null,"Finance Director - Dakar",47960.460822889305,{"$f":"2000000*13*(1+Ch_salaires_local)","v":31460000},null,null,null,null,null,"FCFA"]
[null,"Junior Agronomist",{"$f":"3000*13*(1+Ch_salaires_expat)+280000*13/parité","v":62489.144227441735},{"$f":"C162*parité","v":40990191.579999998},null,null,null,null,null,"FCFA"]
[null,"Technical Director",{"$f":"3000*13*(1+Ch_salaires_expat)+280000*13/parité","v":62489.144227441735},{"$f":"C163*parité","v":40990191.579999998},null,null,null,null,null,"FCFA"]
[null,"Sales Manager",{"$f":"3000*13*(1+Ch_salaires_expat)+280000*13/parité","v":62489.144227441735},{"$f":"C164*parité","v":40990191.579999998},null,null,null,null,null,"FCFA"]
[null,null,null,null,null,null,null,null,null,"FCFA"]
[null,"Administrative manager",{"$f":"D166/parité","v":7927.3488963453356},{"$f":"330578.512396694*13*(1+Ch_salaires_local)","v":5199999.9999999972},null,null,null,null,null,"FCFA"]
[null,"Administrative manager junior",{"$f":"D167/parité","v":6540.0628394849127},{"$f":"272727.272727273*13*(1+Ch_salaires_local)","v":4290000.0000000047},null,null,null,null,null,"FCFA"]
[null,"Accountant, silos manager",{"$f":"D168/parité","v":6540.0628394849127},{"$f":"272727.272727273*13*(1+Ch_salaires_local)","v":4290000.0000000047},null,null,null,null,null,"FCFA"]
[null,"Couriers, warehouseman",{"$f":"D169/parité","v":2972.7558361294941},{"$f":"123966.94214876*13*(1+Ch_salaires_local)","v":1949999.9999999946},null,null,null,null,null,"FCFA"]
[]
[null,"SENIOR MANAGEMENT"]
[null,"CEO",{"$f":"12500*13*(1+Ch_salaires_expat)","v":237250},{"$f":"C172*parité","v":155625798.25},null,null,null,null,null,"EUR"]
[null,"General Manager",{"$f":"11000*13*(1+Ch_salaires_expat)+800000*13/parité","v":224634.69779269068},{"$f":"C173*parité","v":147350702.46000001},null,null,null,null,null,"EUR"]
[null,"Secretary General",{"$f":"11000*13*(1+Ch_salaires_expat)","v":208780},{"$f":"C174*parité","v":136950702.46000001},null,null,null,null,null,"EUR"]
[null,"CFO",{"$f":"11000*13*(1+Ch_salaires_expat)","v":208780},{"$f":"C175*parité","v":136950702.46000001},null,null,null,null,null,"EUR"]
[]
[null,"Executives' PA",{"$f":"3000*13*(1+Ch_salaires_expat)","v":56940},{"$f":"C177*parité","v":37350191.579999998},null,null,null,null,null,"EUR"]
[]
[]
[{"$f":"A134+1","v":13},"Investments","Contingency provision included",null,null,null,"Before contingency provision",null,null,"currency"]
[]
[null,null,"Euros","F Cfa","USD",null,"Euros","F Cfa","USD"]
[null,"Core civil engineering equipment"]
[null,"TRACTOR Case IH Steiger 500 cv option scraper",{"$f":"G184*(1+conting_capex)","v":215009.55},141037019.38934997,null,null,{"$f":"199000*(1+TVA_invest)*(1+Custom_duty)*1","v":204770.99999999997},{"$f":"G184*parité","v":134320970.84699997},null,"EUR"]
[null,"Scrapers tandem CAT TS 225 18 m3",229677.47727272724,150658548.95938635,{"$f":"I185*(1+conting_capex)","v":303174.26999999996},null,{"$f":"+I185/exch_USD","v":218740.4545454545},143484332.3422727,{"$f":"280600*(1+TVA_invest)*1*(1+Custom_duty)","v":288737.39999999997},"USD"]
[null,"Hydraulic excavator 30 T",139148.86363636365,91275671.144318178,{"$f":"I186*(1+conting_capex)","v":183676.5},null,{"$f":"+I186/exch_USD","v":132522.72727272726},86929210.61363636,{"$f":"170000*(1+TVA_invest)*1*(1+Custom_duty)","v":174930},"USD"]
[null,"Rolling compactor CAT CS76 XT",116148.37499999997,76188339.619874984,{"$f":"I187*(1+conting_capex)","v":153315.85499999998},null,{"$f":"+I187/exch_USD","v":110617.49999999997},72560323.447499976,{"$f":"141900*(1+TVA_invest)*1*(1+Custom_duty)","v":146015.09999999998},"USD"]
[null,"levelling blade CAT 140 K",250386.10227272726,164242516.48851135,{"$f":"I188*(1+conting_capex)","v":330509.65499999997},null,{"$f":"+I188/exch_USD","v":238462.95454545453},156421444.2747727,{"$f":"305900*(1+TVA_invest)*1*(1+Custom_duty)","v":314771.09999999998},"USD"]
[null,"Monocoque dump Trans-KTP 22/50, 22 t",43218,28349149.626000002,null,null,{"$f":"40000*(1+TVA_invest)*1*(1+Custom_duty)","v":41160},26999190.120000001,null,"EUR"]
[null,"Track type tractor CAT D6 R XL",245147.55681818182,160806255.92778409,{"$f":"I190*(1+conting_capex)","v":323594.77500000002},null,{"$f":"+I190/exch_USD","v":233473.86363636362},153148815.16931817,{"$f":"299500*(1+TVA_invest)*1*(1+Custom_duty)","v":308185.5},"USD"]
[null,"Tank trunk (second hand)",97240.499999999985,63785586.658499993,null,null,{"$f":"(80000+10000)*(1+TVA_invest)*1*(1+Custom_duty)","v":92609.999999999985},60748177.769999988,null,"EUR"]
[]
[null,"Other civil engineering equipment"]
[null,"Pumping stations 50 cv",{"$f":"G194*(1+conting_capex)","v":17850},{"$f":"H194*(1+conting_capex)","v":11708832.450000001},null,null,{"$f":"(15000+2000)*(1+TVA_invest)*1","v":17000},{"$f":"G194*parité","v":11151269},null,"EUR"]
[null,"Pipe alu 5\" (km)",16275,10675700.175000001,null,null,{"$f":"(12500+3000)*(1+TVA_invest)*1","v":15500},10167333.5,null,"EUR"]
[null,"Rain gun 55 m3/h 110 m x 560 m",32025,21007022.925000001,null,null,{"$f":"(26500+4000)*(1+TVA_invest)*1","v":30500},20006688.5,null,"EUR"]
[null,"Pipe 270 m de sprinkler 18 x 18 m",5250,3443774.25,null,null,{"$f":"5000*(1+TVA_invest)*1","v":5000},3279785,null,"EUR"]
[null,"Tank trunk (second hand)",21000,13775097,null,null,{"$f":"20000*(1+TVA_invest)*1","v":20000},13119140,null,"EUR"]
[null,"Topographic equipment Trimble",153568.27499999999,100734184.96417502,null,null,{"$f":"(129500*(1+Custom_duty)+13000)*(1+TVA_invest)*1","v":146255.5},95937319.013500005,null,"EUR"]
[null,"Other machines and options",26250,17218871.25,null,null,{"$f":"25000*(1+TVA_invest)*1","v":25000},16398925,null,"EUR"]
[null,"Gasoil tank",21000,13775097,null,null,{"$f":"20000*(1+TVA_invest)*1","v":20000},13119140,null,"EUR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F201*(1+inflation_ch)^7","v":0}]
[null,"Mechanical tillage",10500,6887548.5,null,null,{"$f":"10000*(1+TVA_invest)*1","v":10000},6559570,null,"EUR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F202*(1+inflation_ch)^10","v":0}]
[]
[null,"LIGHT VEHICLES (Senegal)"]
[null,"Vehicles 4x4 - Senegal",{"$f":"G205*(1+conting_capex)","v":26250},17218871.25,null,null,{"$f":"25000*(1+TVA_invest)*1","v":25000},{"$f":"G205*parité","v":16398925},null,"EUR"]
[null,"Vehicles - Senegal",15750,10331322.75,null,null,{"$f":"15000*(1+TVA_invest)*1","v":15000},{"$f":"G206*parité","v":9839355},null,"EUR"]
[null,"Motorcycles Senegal",3150,2066264.55,null,null,{"$f":"3000*(1+TVA_invest)*1","v":3000},{"$f":"G207*parité","v":1967871},null,"EUR"]
[null,"OFFICE AND OTHER EQUIPMENT (France)"]
[null,"Office equipment",{"$f":"G209*(1+conting_capex)","v":5250},3443774.25,null,null,{"$f":"5000*(1+TVA_invest)*1","v":5000},{"$f":"G209*parité","v":3279785},null,"EUR"]
[null,"Softwares & IT (France)",1050,688754.85,null,null,{"$f":"1000*(1+TVA_invest)*1","v":1000},{"$f":"G210*parité","v":655957},null,"EUR"]
[null,"House equipment (Senegal)",6300,4132529.1,null,null,{"$f":"6000*(1+TVA_invest)*1","v":6000},{"$f":"G211*parité","v":3935742},null,"EUR"]
[null,"OTHER PADDY-FIELDS DEVELOPMENTS"]
[null,"Land award fee",{"$f":"G213*(1+conting_capex)","v":17.6078614909209},{"$f":"H213*(1+conting_capex)","v":11550},null,null,{"$f":"+H213/parité","v":16.769391896115142},{"$f":"11000*(1+TVA_invest)*1","v":11000},null,"FCFA"]
[null,"Boundary, topographic mapping",16.007146809928091,10500,null,null,15.244901723741037,{"$f":"10000*(1+TVA_invest)*1","v":10000},null,"FCFA"]
[null,"Land clearing tax",12.805717447942472,8400,null,null,12.19592137899283,{"$f":"8000*(1+TVA_invest)*1","v":8000},null,"FCFA"]
[null,"Local farmers land development",3201.429361985618,2100000,null,null,3048.9803447482077,{"$f":"2000000*(1+TVA_invest)*1","v":2000000},null,"FCFA"]
[null,"Estate tax",7.6946354715324334,5047.3500000000004,null,null,7.328224258602317,{"$f":"4807*(1+TVA_invest)*1","v":4807},null,"FCFA"]
[null,"Lease incorporation tax",120.05360107446067,78750,null,null,114.33676292805778,{"$f":"75000*(1+TVA_invest)*1","v":75000},null,"FCFA"]
[null,"Clearing finishing (shrub removal…)",10500,6887548.5,null,null,10000,{"$f":"6559570*(1+TVA_invest)*1","v":6559570},null,"FCFA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F219*(1+inflation_ch)^7","v":0},null,null,{"$f":"F219*(1+inflation_ch)^8","v":0}]
[null,"Power Line LV",19208.576171913708,12600000,null,null,{"$f":"H220/parité","v":18293.882068489245},{"$f":"12000000*(1+TVA_invest)*1","v":12000000},null,"FCFA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F220*(1+inflation_ch)^7","v":0}]
[null,"Electrical appliances - 500 Kva",47250,30993968.25,null,null,{"$f":"H221/parité","v":45000},{"$f":"29518065*(1+TVA_invest)*1","v":29518065},null,"FCFA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F221*(1+inflation_ch)^10","v":0}]
[null,"Pumping infrastructure",56025.013834748315,36750000,null,null,{"$f":"H222/parité","v":53357.156033093634},{"$f":"35000000*(1+TVA_invest)*1","v":35000000},null,"FCFA"]
[null,"Box type culvert + water control gate",72032.16064467642,47250000,null,null,{"$f":"H223/parité","v":68602.057756834678},{"$f":"45000000*(1+TVA_invest)*1","v":45000000},null,"FCFA"]
[]
[null,"LAND DEVELOPMENT INPUTS"]
[null,"Fence",{"$f":"G226*(1+conting_capex)","v":3.361500830084899},2205,null,null,{"$f":"H226/parité","v":3.201429361985618},{"$f":"2100*(1+TVA_invest)*1","v":2100},null,"FCFA"]
[null,"Sprinkler outlets",72.282105000000016,47413.952749485004,null,null,{"$f":"66900/1000*(1+Custom_duty)*(1+TVA_invest)*1","v":68.840100000000007},{"$f":"G227*parité","v":45156.145475700003},null,"EUR"]
[null,"Pipes and valves traps",79.953299999999984,52445.926808099997,null,null,{"$f":"74000/1000*(1+Custom_duty)*(1+TVA_invest)*1","v":76.145999999999987},{"$f":"G228*parité","v":49948.501721999994},null,"EUR"]
[null,"Concrete",142.27500000000001,93326.282175000015,null,null,{"$f":"H229/parité","v":135.5},{"$f":"88882173.5/1000*(1+TVA_invest)*1","v":88882.173500000004},null,"FCFA"]
[null,"Spare parts, engine oil",1.05,688.75485000000003,null,null,{"$f":"H230/parité","v":1},{"$f":"655.957*(1+TVA_invest)*1","v":655.95699999999999},null,"FCFA"]
[]
[null,"BUILDINGS"]
[null,"Agricultural Hangar, metalic structure, 42 m x 22 m, h= 5 m, appentis",{"$f":"G233*(1+conting_capex)","v":145.37500000000009},95359.748875000048,null,null,{"$f":"H233/parité","v":138.45238095238102},{"$f":"90818.808452381*(1+TVA_invest)*1","v":90818.808452380996},"/m²","FCFA"]
[null,"Industrial hangar metalic structure rice mill, 60 x 45 m, h = 15 m",169.785,111371.659245,null,null,161.69999999999999,{"$f":"106068.2469*(1+TVA_invest)*1","v":106068.2469},"/m²","FCFA"]
[null,"Addition to agricultural hangar 3 storey",98280,64467453.960000008,null,null,93600,{"$f":"61397575.2*(1+TVA_invest)*1","v":61397575.200000003},null,"FCFA"]
[null,"Industrial hangar metalic structure rice mill, 40 x 25 m, h = 23 m",446.98500000000007,293202.93964500003,null,null,425.70000000000005,{"$f":"279240.8949*(1+TVA_invest)*1","v":279240.89490000001},"/m²","FCFA"]
[null,"Office building, metalic structure",169.785,111371.659245,null,null,161.69999999999999,{"$f":"106068.2469*(1+TVA_invest)*1","v":106068.2469},"/m²","FCFA"]
[null,"Concrete platform",46.2,30305.213400000001,null,null,44,{"$f":"28862.108*(1+TVA_invest)*1","v":28862.108},"/m²","FCFA"]
[null,"Water tower & drinking water pumping",52500,34437742.5,null,null,50000,{"$f":"32797850*(1+TVA_invest)*1","v":32797850},null,"FCFA"]
[null,"Graveled farmyards",78750,51656613.75,null,null,75000,{"$f":"49196775*(1+TVA_invest)*1","v":49196775},null,"FCFA"]
[null,"FARM EQUIPMENT"]
[null,"Electrical pumping station + transfo MT/BT 14 000 m3/h",{"$f":"G242*(1+conting_capex)","v":541774.68949946412},{"$f":"H242*(1+conting_capex)","v":355380900},null,null,{"$f":"H242/parité","v":515975.89476139442},{"$f":"338458000*(1+TVA_invest)*1","v":338458000},null,"FCFA"]
[null,"Power generator pumping & rice mill - 500 Kva",126000,82650582,null,null,{"$f":"120000*(1+TVA_invest)*1","v":120000},{"$f":"G243*parité","v":78714840},null,"EUR"]
[null,"Power generator farm - 300 Kva",90021.440429784285,59050194,null,null,{"$f":"(30000000/parité+40000)*(1+TVA_invest)*1","v":85734.705171223119},56238280,null,"EUR"]
[null,"Tractor Case IH Steiger, 500 cv",215009.55,141037019.38934997,{"$f":"I245*(1+conting_capex)","v":283812.60599999997},null,{"$f":"+I245/exch_USD","v":204770.99999999997},134320970.84699997,{"$f":"262680*(1+Custom_duty)*(1+TVA_invest)*1","v":270297.71999999997},"FCFA"]
[null,"Tractor Case IH Magnum, 260 cv",129005.72999999998,84622211.633609995,{"$f":"I246*(1+conting_capex)","v":170287.56359999999},null,{"$f":"+I246/exch_USD","v":122862.59999999998},80592582.50819999,{"$f":"157608*(1+Custom_duty)*(1+TVA_invest)*1","v":162178.63199999998},"FCFA"]
[null,"Tractor Case IH Puma 150 cv",88488.854999999996,58044883.859234996,{"$f":"I247*(1+conting_capex)","v":116805.2886},null,{"$f":"+I247/exch_USD","v":84275.099999999991},55280841.770699993,{"$f":"108108*(1+Custom_duty)*(1+TVA_invest)*1","v":111243.132},"FCFA"]
[null,"Strip till Orthman 1 tRIPr, 12 rangs x 22'' (maïs)",40084.694999999992,26293836.278114997,{"$f":"I248*(1+conting_capex)","v":52911.797399999996},null,{"$f":"+I248/exch_USD","v":38175.899999999994},25041748.836299997,{"$f":"48972*(1+Custom_duty)*(1+TVA_invest)*1","v":50392.187999999995},"FCFA"]
[null,"Cover crop Case IH RMX 370, 660 mm, 8,4 m",51861.599999999991,34018979.551199995,{"$f":"I249*(1+conting_capex)","v":68457.311999999991},null,{"$f":"+I249/exch_USD","v":49391.999999999993},32399028.143999994,{"$f":"63360*(1+Custom_duty)*(1+TVA_invest)*1","v":65197.439999999995},"FCFA"]
[null,"Carrier 650, cross board + roller, 6,50 m",55125,36159629.625,null,null,{"$f":"52500*(1+TVA_invest)*1","v":52500},34437742.5,null,"EUR"]
[null,"Roller 16m",23100,15152606.700000001,null,null,{"$f":"22000*(1+TVA_invest)*1","v":22000},14431054,null,"EUR"]
[null,"Laser leveller Fontana 700 LSR, 7 m",53550,35126497.350000001,null,null,{"$f":"51000*(1+TVA_invest)*1","v":51000},33453807,null,"EUR"]
[null,"Trailers Joskin Trans-space 7000, 22 t",41265,27068065.605000004,null,null,{"$f":"39300*(1+TVA_invest)*1","v":39300},25779110.100000001,null,"EUR"]
[null,"Seeder John Deere 1730, 12 rangs x 22\" + ferti",37815.749999999993,24805505.922749996,{"$f":"I254*(1+conting_capex)","v":49916.79},null,{"$f":"+I254/exch_USD","v":36014.999999999993},23624291.354999997,{"$f":"46200*(1+Custom_duty)*(1+TVA_invest)*1","v":47539.799999999996},"USD"]
[null,"Seeder John Deere No-Till Drill 9m, 7,5'' + ferti",101778.38999999998,66762247.369229987,{"$f":"I255*(1+conting_capex)","v":134347.4748},null,{"$f":"+I255/exch_USD","v":96931.799999999988},63583092.732599989,{"$f":"124344*(1+Custom_duty)*(1+TVA_invest)*1","v":127949.976},"USD"]
[null,"Fertilizer spreader Sulky DPA X36, 1900 l",12075,7920680.7750000004,null,null,{"$f":"11500*(1+TVA_invest)*1","v":11500},7543505.5,null,"EUR"]
[null,"Trailed sprayers Caruelle Olympia 4000 l",48825,32027100.525000002,null,null,{"$f":"46500*(1+TVA_invest)*1","v":46500},30502000.5,null,"EUR"]
[null,"Telescopic handler  JCB 531-70",117075,76796165.775000006,null,null,{"$f":"111500*(1+TVA_invest)*1","v":111500},73139205.5,null,"EUR"]
[null,"Grain cart 23 000 l",48620.25,31892793.32925,{"$f":"I259*(1+conting_capex)","v":64178.73},null,{"$f":"+I259/exch_USD","v":46305},30374088.884999998,{"$f":"59400*(1+Custom_duty)*(1+TVA_invest)*1","v":61122.6},"USD"]
[null,"Flatbed trailers 10 t",19448.099999999999,12757117.331699997,{"$f":"I260*(1+conting_capex)","v":25671.491999999998},null,{"$f":"+I260/exch_USD","v":18521.999999999996},12149635.553999998,{"$f":"23760*(1+Custom_duty)*(1+TVA_invest)*1","v":24449.039999999997},"USD"]
[null,"Harvester Case IH, 2388 Rice, cut 6,10 m",258983.86499999996,169882279.13380501,{"$f":"I261*(1+conting_capex)","v":341858.70179999998},null,{"$f":"+I261/exch_USD","v":246651.29999999996},161792646.79409999,{"$f":"316404*(1+Custom_duty)*(1+TVA_invest)*1","v":325579.71599999996},"USD"]
[null,"Mower blade Case IH 12 ranges x 22'', sans broyeur",39436.424999999996,25868599.033724997,{"$f":"I262*(1+conting_capex)","v":52056.080999999998},null,{"$f":"+I262/exch_USD","v":37558.499999999993},24636760.984499995,{"$f":"48180*(1+Custom_duty)*(1+TVA_invest)*1","v":49577.219999999994},"USD"]
[null,"Crusher with horizontal axis, 2,50 m",7350,4821283.95,null,null,{"$f":"7000*(1+TVA_invest)*1","v":7000},4591699,null,"EUR"]
[null,"Crusher Kuhn RM 610 R, 6 m",28140,18458629.980000004,null,null,{"$f":"26800*(1+TVA_invest)*1","v":26800},17579647.600000001,null,"EUR"]
[null,"Backpack sprayers",525,344377.42499999999,null,null,{"$f":"500*(1+TVA_invest)*1","v":500},327978.5,null,"EUR"]
[null,"Other material and options",26250,17218871.25,null,null,{"$f":"25000*(1+TVA_invest)*1","v":25000},16398925,null,"EUR"]
[null,"Gasoil tank of 50 000 l",21000,13775097,null,null,{"$f":"20000*(1+TVA_invest)*1","v":20000},13119140,null,"EUR"]
[null,"Mechanical tillage",10500,6887548.5,null,null,{"$f":"10000*(1+TVA_invest)*1","v":10000},6559570,null,"EUR"]
[null,"PRODUCTION EQUIPMENT"]
[null,"Ventilated rice silos and dryers (13 700t)",{"$f":"G270*(1+conting_capex)","v":2145020.6590909092},1407041316.4752953,2831427.27,null,{"$f":"+I270/exch_USD","v":2042876.8181818181},{"$f":"G270*parité","v":1340039349.0240908},{"$f":"2620600*(1+Custom_duty)*(1+TVA_invest)*1","v":2696597.4},"USD"]
[null,"Ventilated Silos paddy rice seed 600 t",182596.05,119775157.16984999,241026.78599999999,null,{"$f":"+I271/exch_USD","v":173900.99999999997},114071578.25699998,{"$f":"223080*(1+Custom_duty)*(1+TVA_invest)*1","v":229549.31999999998},"USD"]
[null,"Ventilated Silos 4490 t",703003.12111811549,461139818.31927568,927964.11987591255,null,{"$f":"+I272/exch_USD","v":669526.78201725287},439180779.35169113,{"$f":"I270/13700*4490","v":883775.35226277378},"USD"]
[null,"Ventilated cereal silos 3630 t (trading)",568352.18923357665,372814596.9930892,750224.88978832122,null,{"$f":"+I273/exch_USD","v":541287.79927007295},355061520.94579923,{"$f":"(I270/13700)*3630","v":714499.89503649634},"USD"]
[null,"Rice mill 8 t/h",1111103.6761363635,728836234.08738065,1466656.8524999998,null,{"$f":"+I274/exch_USD","v":1058193.9772727271},694129746.74988627,{"$f":"1357450*(1+Custom_duty)*(1+TVA_invest)*1","v":1396816.0499999998},"USD"]
[null,"Weighbridge 50 t",{"$f":"G275*(1+conting_capex)","v":48300},{"$f":"H275*(1+conting_capex)","v":31682723.100000001},null,null,{"$f":"(45000+1000)*(1+TVA_invest)*1","v":46000},30174022,null,"EUR"]
[null,"OFFICE EQUIPMENT"]
[null,"Crop management software",{"$f":"G277*(1+conting_capex)","v":18900},{"$f":"H277*(1+conting_capex)","v":12397587.300000001},null,null,{"$f":"18000*(1+TVA_invest)*1","v":18000},{"$f":"G277*parité","v":11807226},null,"EUR"]
[null,"ERP sofware",{"$f":"G278*(1+conting_capex)","v":21000},{"$f":"H278*(1+conting_capex)","v":13775097},null,null,{"$f":"20000*(1+TVA_invest)*1","v":20000},{"$f":"G278*parité","v":13119140},null,"EUR"]
[]
[]
[{"$f":"A180+1","v":14},"Fixed costs",null,null,null,null,null,null,null,"currency"]
[]
[null,null,"Euros","F Cfa","USD"]
[null,"SUPPLIES",null,null,null,null,null,null,null,"EUR"]
[null,"Equipment maintenance",{"$f":"(130000/2040)*(1+VAT)*(1+conting_opex)","v":63.725490196078432},{"$f":"C285*parité","v":41801.181372549021},null,null,null,null,null,"EUR"]
[null,"Rice mill maintenance",{"$f":"800/parité*(1+conting_opex)","v":1.2195921378992831},800,null,null,null,null,null,"EUR"]
[null,"Vehicles maintenance",{"$f":"1000*(1+VAT)*(1+conting_opex)","v":1000},655957,null,null,null,null,null,"EUR"]
[null,"Electricity",{"$f":"2000*(1+TVA_elec)*(1+conting_opex)","v":2000},1311914,null,null,null,null,null,"EUR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F288*(1+inflation_ch)^8","v":0},null,null,null,null,null,{"$f":"F288*(1+inflation_ch)^10","v":0}]
[null,"Telephone",{"$f":"2000*(1+VAT)*(1+conting_opex)","v":2000},1311914,null,null,null,null,null,"EUR"]
[null,"Internet",{"$f":"1000*(1+VAT)*(1+conting_opex)","v":1000},655957,null,null,null,null,null,"EUR"]
[null,"Mail",{"$f":"1500*(1+VAT)*(1+conting_opex)","v":1500},983935.5,null,null,null,null,null,"EUR"]
[null,"Admin supplies",{"$f":"1000*(1+VAT)*(1+conting_opex)","v":1000},655957,null,null,null,null,null,"EUR"]
[]
[null,"EXTERNAL COSTS - Senegal"]
[null,"Managers recruitment cost",null,null,null,null,null,null,null,"FCFA"]
[null,"Training, assistance",{"$f":"12000*(1+VAT)*(1+conting_opex)","v":12000},{"$f":"C296*parité","v":7871484},null,null,null,null,null,"FCFA"]
[null,"Welfare fund",{"$f":"15000*(1+VAT)*(1+conting_opex)","v":15000},9839355,null,null,null,null,null,"FCFA"]
[null,"Buildings insurance",{"$f":"2000*(1+conting_opex)","v":2000},1311914,null,null,null,null,null,"FCFA"]
[null,"Equipment insurance",{"$f":"1000*(1+conting_opex)","v":1000},655957,null,null,null,null,null,"FCFA"]
[null,"Vehicle insurance",{"$f":"250*(1+conting_opex)","v":250},163989.25,null,null,null,null,null,"FCFA"]
[null,"Housing rents",{"$f":"9000*(1+conting_opex)","v":9000},5903613,null,null,null,null,null,"FCFA"]
[null,"Software maintenance",{"$f":"5%*(1+VAT)*(1+conting_opex)","v":0.05},null,null,null,null,null,null,"EUR"]
[null,"Family managers allowances ",{"$f":"6000*(1+conting_opex)","v":6000},{"$f":"C303*parité","v":3935742},null,null,null,null,null,"FCFA"]
[null,"Management travels",{"$f":"(6000+4000)*(1+VAT)*(1+conting_opex)","v":10000},6559570,null,null,null,null,null,"FCFA"]
[null,"Staff transport costs",{"$f":"(20*12)*(1+VAT)*(1+conting_opex)","v":240},157429.68,null,null,null,null,null,"FCFA"]
[null,"Watchmen",{"$f":"(160*12*1.3)*(1+VAT)*(1+conting_opex)","v":2496},1637268.672,null,null,null,null,null,"FCFA"]
[null,"Watchmen supervisor",{"$f":"(300*12*1.3)*(1+VAT)*(1+conting_opex)","v":4680},3069878.76,null,null,null,null,null,"FCFA"]
[null,"Local tax",{"$f":"2000*(1+conting_opex)","v":2000},1311914,null,null,null,null,null,"FCFA"]
[]
[null,"Annual Office lease -dakar",{"$f":"20000*(1+conting_opex)","v":20000},{"$f":"C310*parité","v":13119140},null,null,null,null,null,"FCFA"]
[null,"Monthly Public relation cost - senior management",{"$f":"200*(1+VAT)*(1+conting_opex)","v":200},{"$f":"C311*parité","v":131191.4},null,null,null,null,null,"FCFA"]
[null,"Management Hotel + food per day - Dakar",{"$f":"120*(1+conting_opex)","v":120},{"$f":"C312*parité","v":78714.84},null,null,null,null,null,"FCFA"]
[null,"Hotel + food per day - Paris",{"$f":"140*(1+conting_opex)","v":140},{"$f":"C313*parité","v":91833.98},null,null,null,null,null,"EUR"]
[null,"Flight - Paris/Dakar",{"$f":"1500*(1+conting_opex)","v":1500},{"$f":"C314*parité","v":983935.5},null,null,null,null,null,"FCFA"]
[]
[null,"EXTERNAL COSTS - France",null,{"$f":"C316*parité","v":0}]
[null,"External auditor",{"$f":"50000*(1+conting_opex)","v":50000},null,null,null,null,null,null,"EUR"]
[null,"Legal fees",{"$f":"35000*(1+conting_opex)","v":35000},null,null,null,null,null,null,"EUR"]
[null,"Bookkeeping",{"$f":"15000*(1+conting_opex)","v":15000},null,null,null,null,null,null,"EUR"]
[null,"Office Lease - France",{"$f":"80000*(1+conting_opex)","v":80000},null,null,null,null,null,null,"EUR"]
[null,"External consultants per day",{"$f":"1000*(1+conting_opex)","v":1000},null,null,null,null,null,null,"EUR"]
[null,"Other travel & relationship expenses - Paris",{"$f":"3000*(1+conting_opex)","v":3000},null,null,null,null,null,null,"EUR"]
[null,"Senior management Hotel + food per day",{"$f":"200*(1+conting_opex)","v":200},null,null,null,null,null,null,"EUR"]
[null,"Senior management relationship costs - Dakar",{"$f":"100*(1+conting_opex)","v":100},null,null,null,null,null,null,"FCFA"]
[null,"Senior management relationship costs - Paris",{"$f":"300*(1+conting_opex)","v":300},null,null,null,null,null,null,"EUR"]
[]
[]
[{"$f":"A281+1","v":15},"Funding"]
[]
[null,"Inputs"]
[null,"Investment period","Years",{"$f":"Inputs!C17","v":4.5}]
[]
[null,"Total Project Budget ","EUR",{"$f":"Funding!I47-Funding!I51","v":45760229.389761195}]
[]
[null,"Sources of Funds"]
[null,"Senior Debt","%",0.55000000000000004]
[null,"Equity/quasi Equity","%",{"$f":"1-D336","v":0.44999999999999996}]
[]
[null,"Equity"]
[null,"Total Equity",null,{"$f":"D341+D342","v":20592103.225392535}]
[null,"Sponsors equity Contribution",null,5000000]
[null,"Other shareholders",null,{"$f":"D337*D333-D341","v":15592103.225392535}]
[]
[null,"Dividend Distribution Policy","%",1]
[null,"Discount Rate Nominal","%",0.2,"> targeted Investors IRR"]
[null,"Discount Rate Real","%",{"$f":"(Disc_Rate-'Alt 1'!E23)/(1+'Alt 1'!E23)","v":0.1650485436893204},"> including euro inflation"]
[]
[null,"Senior Debt",null,"Amount","%"]
[null,"Total senior debt","EUR",{"$f":"D333*D336","v":25168126.164368659},{"$f":"SUM(E350:E353)","v":1}]
[null,"Senior Lender 1","EUR",10000000,{"$f":"D350/$D$349","v":0.3973279510239156}]
[null,"Other DFIs","EUR",{"$f":"D349-SUM(D350,D352:D353)","v":15168126.164368659},{"$f":"D351/$D$349","v":0.6026720489760844}]
[null,"Spare 1","EUR",0,{"$f":"D352/$D$349","v":0}]
[null,"Spare 2","EUR",0,{"$f":"D353/$D$349","v":0}]
[]
[null,"DEBT FINANCING ASSUMPTIONS"]
[null,{"$f":"B350","v":"Senior Lender 1"}]
[null,"Senior lender 1 commitment","EUR",{"$f":"D350","v":10000000}]
[null,"Tenor (Years)","#Years",10]
[null,"Grace period","#Years",3]
[null,"Base rate- 6 months Libor (euro)","% p.a.",6.7000000000000002E-3,"> as of 16/07"]
[null,"Applicable Margin","% p.a.",5.8299999999999998E-2]
[null,"Interest Rate","% p.a.",{"$f":"D361+D360","v":6.5000000000000002E-2}]
[null,"Commitment Fee","% p.a.",0.01]
[null,"Front-end-fee (%tage of loan)","% p.a.",1.4999999999999999E-2]
[null,"Due Diligence Appraisal Fee","EUR",70000]
[null,"Drawings start date","Date",{"$f":"Fin_Close_Date","v":"2013-07-01"}]
[null,"First payment","Date",{"$f":"EOMONTH(D366,D359*Months_Yr-1)","v":"2016-06-30"}]
[null,"Last payment","Date",{"$f":"EOMONTH(D366,D358*Months_Yr-1)","v":"2023-06-30"}]
[null,"Interest Calculation Days",null,360]
[null,"Selected repayment method","Selection","Equal P"]
[]
[null,{"$f":"B351","v":"Other DFIs"}]
[null,"Senior Lender 2 commitment","EUR'000",{"$f":"D351","v":15168126.164368659}]
[null,"Tenor (Years)","#Years",10]
[null,"Grace period","#Years",3]
[null,"Base rate- 6 months Euribor","% p.a.",{"$f":"D360","v":6.7000000000000002E-3}]
[null,"Applicable Margin","% p.a.",{"$f":"D361","v":5.8299999999999998E-2}]
[null,"Interest Rate","% p.a.",{"$f":"D362","v":6.5000000000000002E-2}]
[null,"Commitment Fee","% p.a.",0.01]
[null,"Front-end-fee(%tage of loan)","% p.a.",1.4999999999999999E-2]
[null,"Drawings start date","Date",{"$f":"Fin_Close_Date","v":"2013-07-01"}]
[null,"First payment","Date",{"$f":"EOMONTH(D381,D375*Months_Yr-1)","v":"2016-06-30"}]
[null,"Last payment","Date",{"$f":"EOMONTH(D381,D374*Months_Yr-1)","v":"2023-06-30"}]
[null,"Selected repayment method","Selection","Equal P"]
[]
[null,{"$f":"B352","v":"Spare 1"}]
[null,"Senior Lender 2 commitment","EUR'000",{"$f":"D352","v":0}]
[null,"Tenor (Years)","#Years",10]
[null,"Grace period","#Years",3]
[null,"Base rate- 6 months Euribor","% p.a.",0]
[null,"Applicable Margin","% p.a.",0]
[null,"Interest Rate","% p.a.",5.5E-2]
[null,"Commitment Fee","% p.a.",0.01]
[null,"Front-end-fee(%tage of loan)","% p.a.",1.4999999999999999E-2]
[null,"Drawings start date","Date",{"$f":"Fin_Close_Date","v":"2013-07-01"}]
[null,"First payment","Date",{"$f":"EOMONTH(D395,D389*Months_Yr-1)","v":"2016-06-30"}]
[null,"Last payment","Date",{"$f":"EOMONTH(D395,D388*Months_Yr-1)","v":"2023-06-30"}]
[null,"Selected repayment method","Selection","Equal P"]
[]
[null,{"$f":"B353","v":"Spare 2"}]
[null,"Senior Lender 2 commitment","EUR'000",{"$f":"D353","v":0}]
[null,"Tenor (Years)","#Years",10]
[null,"Grace period","#Years",3]
[null,"Base rate- 6 months Euribor","% p.a.",0]
[null,"Applicable Margin","% p.a.",0]
[null,"Interest Rate","% p.a.",5.5E-2]
[null,"Commitment Fee","% p.a.",0.01]
[null,"Front-end-fee(%tage of loan)","% p.a.",1.4999999999999999E-2]
[null,"Drawings start date","Date",{"$f":"Fin_Close_Date","v":"2013-07-01"}]
[null,"First payment","Date",{"$f":"EOMONTH(D409,D403*Months_Yr-1)","v":"2016-06-30"}]
[null,"Last payment","Date",{"$f":"EOMONTH(D409,D402*Months_Yr-1)","v":"2023-06-30"}]
[null,"Selected repayment method","Selection","Equal P"]
[]
[null,"Lenders Advisory fees"]
[null,"Insurance","EUR",125000]
[null,"FM Audit & Tax ","EUR",125000]
[null,"Legal ","EUR",125000]
[null,"Independent Engineer ","EUR",125000]
[null,{"$f":"\"Total\"&\" \"&B414","v":"Total Lenders Advisory fees"},"EUR",{"$f":"SUM(D415:D418)","v":500000}]
[]
[null,"Repayment Method"]
[null,"Method 1",null,"Annuity"]
[null,"Method 2",null,"Equal P"]
[null,"Method 3",null,"Sculpted"]
[]
[null,"DSRA (Debt Service Reserve Account) - Initial Funding of DSRA"]
[]
[null,1,"Equal to max accrued principal and interest payment"]
[null,2,"Equal to first period accrued principal & interest payment"]
[]
[null,"Selected DSRA Intial Funding Option",null,2]
[null,"Date of pre-financing",null,{"$f":"Con_End","v":"2016-06-30"}]
[]
[]
[]
[null,null,null,null,null,null,null,null,{"$f":"I447","v":"2016-07-01"},"2017-01-01","2017-07-01","2018-01-01","2018-07-01","2019-01-01","2019-07-01","2020-01-01","2020-07-01","2021-01-01","2021-07-01","2022-01-01","2022-07-01","2023-01-01","2023-07-01","2024-01-01","2024-07-01","2025-01-01","2025-07-01","2026-01-01","2026-07-01","2027-01-01","2027-07-01","2028-01-01","2028-07-01","2029-01-01","2029-07-01","2030-01-01","2030-07-01","2031-01-01","2031-07-01"]
[null,"CFADS","000'EUR","Cash Flow Available for debt Service",null,null,null,null,{"$f":"Returns!T29","v":5600.3078827680974},{"$f":"Returns!U29","v":834.53097994841391},{"$f":"Returns!V29","v":6290.4709413751989},{"$f":"Returns!W29","v":1254.6451853017322},{"$f":"Returns!X29","v":7553.2789430207149},{"$f":"Returns!Y29","v":2022.1580332931428},{"$f":"Returns!Z29","v":8138.2572636140876},{"$f":"Returns!AA29","v":2581.6273277363871},{"$f":"Returns!AB29","v":8643.4518798611534},{"$f":"Returns!AC29","v":545.28891662686965},{"$f":"Returns!AD29","v":9000.7384728777997},{"$f":"Returns!AE29","v":-188.87023378561457},{"$f":"Returns!AF29","v":9376.1961826056213},{"$f":"Returns!AG29","v":1194.2561565091569},{"$f":"Returns!AH29","v":9749.3444203671297},{"$f":"Returns!AI29","v":2622.3806631669386},{"$f":"Returns!AJ29","v":10204.601375143064},{"$f":"Returns!AK29","v":3236.6902983301234},{"$f":"Returns!AL29","v":10547.869149494371},{"$f":"Returns!AM29","v":3663.2162375536291},{"$f":"Returns!AN29","v":11095.048991275326},{"$f":"Returns!AO29","v":3845.8508633266565},{"$f":"Returns!AP29","v":11447.028799251588},{"$f":"Returns!AQ29","v":-4461.1631624358342},{"$f":"Returns!AR29","v":-427.04984681628707},{"$f":"Returns!AS29","v":0},{"$f":"Returns!AT29","v":0},{"$f":"Returns!AU29","v":0},{"$f":"Returns!AV29","v":0},{"$f":"Returns!AW29","v":0},{"$f":"Returns!AX29","v":0}]
[null,"Target DSCR","x",1.8,null,null,null,null,{"$f":"$D$438","v":1.8},1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Debt Service (minimum)","000'EUR",null,null,null,null,null,{"$f":"IF(I438=0,0,I437/I438)","v":3111.2821570933875},{"$f":"IF(J438=0,0,J437/J438)","v":463.62832219356329},3494.7060785417771,697.02510294540673,4196.2660794559524,1123.4211296073015,4521.2540353411596,1434.2374042979927,4801.9177110339742,302.9382870149276,5000.4102627098882,-104.92790765867475,5208.9978792253451,663.47564250508719,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Interest Charge","000'EUR",null,null,null,null,null,{"$f":"LOOKUP(I436,IFS!$K$3:$BB$3,IFS!$K$105:$BB$105)","v":-829.23808229304188},{"$f":"LOOKUP(J436,IFS!$K$3:$BB$3,IFS!$K$105:$BB$105)","v":-757.45233215664882},{"$f":"LOOKUP(K436,IFS!$K$3:$BB$3,IFS!$K$105:$BB$105)","v":-710.77549910832147},{"$f":"LOOKUP(L436,IFS!$K$3:$BB$3,IFS!$K$105:$BB$105)","v":-640.92120413254895},{"$f":"LOOKUP(M436,IFS!$K$3:$BB$3,IFS!$K$105:$BB$105)","v":-592.31291592360128},{"$f":"LOOKUP(N436,IFS!$K$3:$BB$3,IFS!$K$105:$BB$105)","v":-524.39007610844919},{"$f":"LOOKUP(O436,IFS!$K$3:$BB$3,IFS!$K$105:$BB$105)","v":-473.85033273888087},{"$f":"LOOKUP(P436,IFS!$K$3:$BB$3,IFS!$K$105:$BB$105)","v":-410.11231243840638},{"$f":"LOOKUP(Q436,IFS!$K$3:$BB$3,IFS!$K$105:$BB$105)","v":-355.38774955416062},{"$f":"LOOKUP(R436,IFS!$K$3:$BB$3,IFS!$K$105:$BB$105)","v":-291.32782006024939},{"$f":"LOOKUP(S436,IFS!$K$3:$BB$3,IFS!$K$105:$BB$105)","v":-236.92516636944032},{"$f":"LOOKUP(T436,IFS!$K$3:$BB$3,IFS!$K$105:$BB$105)","v":-174.79669203614955},{"$f":"LOOKUP(U436,IFS!$K$3:$BB$3,IFS!$K$105:$BB$105)","v":-118.46258318472006},{"$f":"LOOKUP(V436,IFS!$K$3:$BB$3,IFS!$K$105:$BB$105)","v":-58.265564012049715},{"$f":"LOOKUP(W436,IFS!$K$3:$BB$3,IFS!$K$105:$BB$105)","v":0},{"$f":"LOOKUP(X436,IFS!$K$3:$BB$3,IFS!$K$105:$BB$105)","v":0},{"$f":"LOOKUP(Y436,IFS!$K$3:$BB$3,IFS!$K$105:$BB$105)","v":0},{"$f":"LOOKUP(Z436,IFS!$K$3:$BB$3,IFS!$K$105:$BB$105)","v":0},{"$f":"LOOKUP(AA436,IFS!$K$3:$BB$3,IFS!$K$105:$BB$105)","v":0},{"$f":"LOOKUP(AB436,IFS!$K$3:$BB$3,IFS!$K$105:$BB$105)","v":0},{"$f":"LOOKUP(AC436,IFS!$K$3:$BB$3,IFS!$K$105:$BB$105)","v":0},{"$f":"LOOKUP(AD436,IFS!$K$3:$BB$3,IFS!$K$105:$BB$105)","v":0},{"$f":"LOOKUP(AE436,IFS!$K$3:$BB$3,IFS!$K$105:$BB$105)","v":0},{"$f":"LOOKUP(AF436,IFS!$K$3:$BB$3,IFS!$K$105:$BB$105)","v":0},{"$f":"LOOKUP(AG436,IFS!$K$3:$BB$3,IFS!$K$105:$BB$105)","v":0},{"$f":"LOOKUP(AH436,IFS!$K$3:$BB$3,IFS!$K$105:$BB$105)","v":0},{"$f":"LOOKUP(AI436,IFS!$K$3:$BB$3,IFS!$K$105:$BB$105)","v":0},{"$f":"LOOKUP(AJ436,IFS!$K$3:$BB$3,IFS!$K$105:$BB$105)","v":0},{"$f":"LOOKUP(AK436,IFS!$K$3:$BB$3,IFS!$K$105:$BB$105)","v":0},{"$f":"LOOKUP(AL436,IFS!$K$3:$BB$3,IFS!$K$105:$BB$105)","v":0},{"$f":"LOOKUP(AM436,IFS!$K$3:$BB$3,IFS!$K$105:$BB$105)","v":0}]
[null,"Principal Repayment","000'EUR",null,null,null,null,null,{"$f":"IF(I437<0,0,IF(SUM(I439:I440)<0,I437+I440,SUM(I439:I440)))","v":2282.0440748003457},{"$f":"IF(J437<0,0,IF(SUM(J439:J440)<0,J437+J440,SUM(J439:J440)))","v":77.078647791765093},2783.9305794334555,56.103898812857778,3603.953163532351,599.03105349885232,4047.4037026022788,1024.1250918595863,4446.5299614798132,11.610466954678202,4763.4850963404479,0,5090.5352960406253,605.21007849303749,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Debt Service (Applied)","000'EUR",null,null,null,null,null,{"$f":"-IFS!T107","v":2626.961379747946},{"$f":"-IFS!U107","v":2555.1756296115532},{"$f":"-IFS!V107","v":2508.4987965632258},{"$f":"-IFS!W107","v":2438.6445015874533},{"$f":"-IFS!X107","v":2390.0362133785056},{"$f":"-IFS!Y107","v":2322.1133735633534},{"$f":"-IFS!Z107","v":2271.573630193785},{"$f":"-IFS!AA107","v":2207.8356098933104},{"$f":"-IFS!AB107","v":2153.1110470090648},{"$f":"-IFS!AC107","v":2089.0511175151537},{"$f":"-IFS!AD107","v":2034.6484638243446},{"$f":"-IFS!AE107","v":1972.5199894910538},{"$f":"-IFS!AF107","v":1916.1858806396242},{"$f":"-IFS!AG107","v":1855.9888614669539}]
[null,"Sculpting Applied","%",null,null,null,null,{"$f":"SUM(I443:V443)","v":1},{"$f":"I441*Thousand/$D$349","v":9.0671989638668848E-2},3.0625501194796083E-3,0.11061334329191171,2.2291647159765871E-3,0.14319513260524677,2.3801178108639656E-2,0.1608146620121573,4.069135243407488E-2,0.17667306387612244,4.6131630455331716E-4,0.18926657730619093,0,0.20226119587907435,{"$f":"1-SUM(I443:U443)","v":-0.14374152629209647}]
[null,"DSCR",null,null,null,null,null,null,{"$f":"Returns!T36","v":2.1318577143701445},{"$f":"Returns!U36","v":0.32660415600288201},{"$f":"Returns!V36","v":2.507663527681764},{"$f":"Returns!W36","v":0.51448465919694808},{"$f":"Returns!X36","v":3.1603198732890982},{"$f":"Returns!Y36","v":0.87082657389379747},{"$f":"Returns!Z36","v":3.5826517597493961},{"$f":"Returns!AA36","v":1.1693023321881919},{"$f":"Returns!AB36","v":4.0144013435200971},{"$f":"Returns!AC36","v":0.26102229478973688},{"$f":"Returns!AD36","v":4.4237314862538595},{"$f":"Returns!AE36","v":0},{"$f":"Returns!AF36","v":4.8931558662126458},{"$f":"V437/V441","v":1.9732919178788857},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,"Repayment Profiles "]
[null,"Senior Lender 1",null,null,null,null,null,"Total ",{"$f":"D367+1","v":"2016-07-01"},{"$f":"EOMONTH(I447,Months_semester-1)+1","v":"2017-01-01"},"2017-07-01","2018-01-01","2018-07-01","2019-01-01","2019-07-01","2020-01-01","2020-07-01","2021-01-01","2021-07-01","2022-01-01","2022-07-01","2023-01-01","2023-07-01","2024-01-01","2024-07-01","2025-01-01","2025-07-01","2026-01-01","2026-07-01","2027-01-01","2027-07-01","2028-01-01","2028-07-01","2029-01-01","2029-07-01","2030-01-01","2030-07-01","2031-01-01","2031-07-01","2032-01-01"]
[null,"Selected Profile","Switch","Profile 2",null,null,null,{"$f":"SUM(I448:AN448)","v":1},{"$f":"I449*$A449+I450*$A450+I451*$A451+I452*$A452","v":0.01},3.0625501194796083E-3,0.11061334329191171,2.2291647159765871E-3,0.14319513260524677,2.3801178108639656E-2,0.12,4.069135243407488E-2,0.12,4.6131630455331716E-4,0.15,0,0.1,0.1759459624201174,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(B449=D$448,1,0)","v":0},"Profile 1",null,null,null,null,null,{"$f":"SUM(I449:AN449)","v":0.99999999999999833},7.1428571428571327E-2,7.1428571428571327E-2,7.1428571428571327E-2,7.1428571428571327E-2,7.1428571428571327E-2,7.1428571428571327E-2,7.1428571428571327E-2,7.1428571428571327E-2,7.1428571428571327E-2,7.1428571428571327E-2,7.1428571428571327E-2,7.1428571428571327E-2,7.1428571428571327E-2,7.1428571428571327E-2]
[{"$f":"IF(B450=D$448,1,0)","v":1},"Profile 2",null,null,null,null,null,{"$f":"SUM(I450:AN450)","v":1},0.01,{"$f":"J443","v":3.0625501194796083E-3},0.11061334329191171,2.2291647159765871E-3,0.14319513260524677,2.3801178108639656E-2,0.12,{"$f":"P443","v":4.069135243407488E-2},0.12,{"$f":"R443","v":4.6131630455331716E-4},0.15,{"$f":"T443","v":0},0.1,{"$f":"1-SUM(I450:U450)","v":0.1759459624201174}]
[{"$f":"IF(B451=D$448,1,0)","v":0},"Profile 3",null,null,null,null,null,{"$f":"SUM(I451:AN451)","v":0}]
[{"$f":"IF(B452=D$448,1,0)","v":0},"Profile 4",null,null,null,null,null,{"$f":"SUM(I452:AN452)","v":0}]
[]
[null,"Other DFIs",null,null,null,null,null,"Total ",{"$f":"I447","v":"2016-07-01"},{"$f":"EOMONTH(I454,Months_semester-1)","v":"2016-12-31"},"2017-05-31","2017-10-31","2018-03-31","2018-08-31","2019-01-31","2019-06-30","2019-11-30","2020-04-30","2020-09-30","2021-02-28","2021-07-31","2021-12-31","2022-05-31","2022-10-31","2023-03-31","2023-08-31","2024-01-31","2024-06-30","2024-11-30","2025-04-30","2025-09-30","2026-02-28","2026-07-31","2026-12-31","2027-05-31","2027-10-31","2028-03-31","2028-08-31","2029-01-31","2029-06-30"]
[null,"Selected Profile","Switch","Profile 2",null,null,null,{"$f":"SUM(I455:AN455)","v":1},{"$f":"I456*$A456+I457*$A457+I458*$A458+I459*$A459","v":0.01},3.0625501194796083E-3,0.11061334329191171,2.2291647159765871E-3,0.14319513260524677,2.3801178108639656E-2,0.12,4.069135243407488E-2,0.12,4.6131630455331716E-4,0.15,0,0.1,0.1759459624201174,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(B456=D$448,1,0)","v":0},"Profile 1",null,null,null,null,null,{"$f":"SUM(I456:AN456)","v":0.99999999999999833},{"$f":"I449","v":7.1428571428571327E-2},7.1428571428571327E-2,7.1428571428571327E-2,7.1428571428571327E-2,7.1428571428571327E-2,7.1428571428571327E-2,7.1428571428571327E-2,7.1428571428571327E-2,7.1428571428571327E-2,7.1428571428571327E-2,7.1428571428571327E-2,7.1428571428571327E-2,7.1428571428571327E-2,7.1428571428571327E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(B457=D$448,1,0)","v":1},"Profile 2",null,null,null,null,null,{"$f":"SUM(I457:AN457)","v":1},{"$f":"I450","v":0.01},3.0625501194796083E-3,0.11061334329191171,2.2291647159765871E-3,0.14319513260524677,2.3801178108639656E-2,0.12,4.069135243407488E-2,0.12,4.6131630455331716E-4,0.15,0,0.1,0.1759459624201174]
[{"$f":"IF(B458=D$448,1,0)","v":0},"Profile 3",null,null,null,null,null,{"$f":"SUM(I458:AN458)","v":0}]
[{"$f":"IF(B459=D$448,1,0)","v":0},"Profile 4",null,null,null,null,null,{"$f":"SUM(I459:AN459)","v":0}]
[]
[null,"Spare 1",null,null,null,null,null,"Total ",{"$f":"I454","v":"2016-07-01"},{"$f":"EOMONTH(I461,Months_semester-1)","v":"2016-12-31"},"2017-05-31","2017-10-31","2018-03-31","2018-08-31","2019-01-31","2019-06-30","2019-11-30","2020-04-30","2020-09-30","2021-02-28","2021-07-31","2021-12-31","2022-05-31","2022-10-31","2023-03-31","2023-08-31","2024-01-31","2024-06-30","2024-11-30","2025-04-30","2025-09-30","2026-02-28","2026-07-31","2026-12-31","2027-05-31","2027-10-31","2028-03-31","2028-08-31","2029-01-31","2029-06-30"]
[null,"Selected Profile","Switch","Profile 2",null,null,null,{"$f":"SUM(I462:AN462)","v":0},{"$f":"I463*$A463+I464*$A464+I465*$A465+I466*$A466","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(B463=D$448,1,0)","v":0},"Profile 1",null,null,null,null,null,{"$f":"SUM(I463:AN463)","v":0}]
[{"$f":"IF(B464=D$448,1,0)","v":1},"Profile 2",null,null,null,null,null,{"$f":"SUM(I464:AN464)","v":0}]
[{"$f":"IF(B465=D$448,1,0)","v":0},"Profile 3",null,null,null,null,null,{"$f":"SUM(I465:AN465)","v":0}]
[{"$f":"IF(B466=D$448,1,0)","v":0},"Profile 4",null,null,null,null,null,{"$f":"SUM(I466:AN466)","v":0}]
[]
[null,"Spare 2",null,null,null,null,null,"Total ",{"$f":"I461","v":"2016-07-01"},{"$f":"EOMONTH(I468,Months_semester-1)","v":"2016-12-31"},"2017-05-31","2017-10-31","2018-03-31","2018-08-31","2019-01-31","2019-06-30","2019-11-30","2020-04-30","2020-09-30","2021-02-28","2021-07-31","2021-12-31","2022-05-31","2022-10-31","2023-03-31","2023-08-31","2024-01-31","2024-06-30","2024-11-30","2025-04-30","2025-09-30","2026-02-28","2026-07-31","2026-12-31","2027-05-31","2027-10-31","2028-03-31","2028-08-31","2029-01-31","2029-06-30"]
[null,"Selected Profile","Switch","Profile 2",null,null,null,{"$f":"SUM(I469:AN469)","v":0},{"$f":"I470*$A470+I471*$A471+I472*$A472+I473*$A473","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(B470=D$448,1,0)","v":0},"Profile 1",null,null,null,null,null,{"$f":"SUM(I470:AN470)","v":0}]
[{"$f":"IF(B471=D$448,1,0)","v":1},"Profile 2",null,null,null,null,null,{"$f":"SUM(I471:AN471)","v":0}]
[{"$f":"IF(B472=D$448,1,0)","v":0},"Profile 3",null,null,null,null,null,{"$f":"SUM(I472:AN472)","v":0}]
[{"$f":"IF(B473=D$448,1,0)","v":0},"Profile 4",null,null,null,null,null,{"$f":"SUM(I473:AN473)","v":0}]
[]
[null,"Individual Cell Assumptions"]
[null,"Assumptions",null,100]
[]
[null,"InSheet",null,100]
[]
[null,"Offsheet",null,100]
[]
[null,"Name_Input",null,"Name"]
[]
[null,"Drop-down List",null,"Drop-down List"]
[]
[null,"Empty_Cell"]
[]
[null,"Flag",null,0]
[]
[null,"Check",null,0]
[null,"Constants"]
[null,"Days in Year",null,365]
[null,"Semester per year",null,2]
[null,"Months per Year",null,12]
[null,"Months per semester",null,6]
[null,"Thousand",null,1000]
[null,"Million",null,1000000]
[null,"Very Small Number",null,9.9999999999999995E-8]
[null,"1 Tons","Kg/tons",1000]
[]
[]
[]
[]
[null,"Lenders Advisory fees"]
[null,"Insurance","US$'000",45]
[null,"FM Audit & Tax (E&Y)","US$'000",69]
[null,"Legal (A&O)","US$'000",650]
[null,"Independent Engineer (Hatch)","US$'000",1050]

{"sheet":"Summary","index":1,"n_rows":43,"n_cols":5,"rows_kept":43,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Key Metrics"]
[null,"Uses (Million EUR)"]
[null,{"$f":"Funding!C24","v":"Physical CapEx"},{"$f":"(Funding!I24+Funding!I25)/Million","v":24.711961095381398},{"$f":"C5/C$23","v":0.37537855440653328}]
[null,{"$f":"Funding!C26","v":"Physical Contingency Provision "},{"$f":"Funding!I26/Million","v":1.2355980547690699},{"$f":"C6/C$23","v":1.8768927720326664E-2}]
[null,{"$f":"Funding!C27","v":"Provision for Inflation "},{"$f":"Funding!I27/Million","v":0},0]
[null,{"$f":"Funding!C28","v":"Operating costs"}]
[null,{"$f":"Funding!C33","v":"Variable Operating Costs"},{"$f":"Funding!I33/Million","v":9.6352114440572834},0.14636036894487867]
[null,{"$f":"Funding!C29","v":"Land development operating costs"},{"$f":"(Funding!I29+Funding!I30+Funding!I31)/Million","v":5.78484169318084},8.7872650166267663E-2]
[null,{"$f":"Funding!C34","v":"Wages"},{"$f":"Funding!I34/Million","v":8.4879298788759794},0.12893298251557933]
[null,{"$f":"Funding!C35","v":"Fixed costs"},{"$f":"Funding!I35/Million","v":5.0941955305182942},7.7381626926710204E-2]
[null,{"$f":"Funding!C37","v":"Working Capital Requirment"},{"$f":"Funding!I37/Million","v":2.8855145169987728},4.383141685637023E-2]
[]
[null,{"$f":"Funding!C39","v":"Cash contingency reserve"},{"$f":"Funding!I39/Million","v":1},1.519015641687339E-2]
[null,{"$f":"Funding!C40","v":"Previous development costs"},{"$f":"Funding!I40/Million","v":0},0]
[null,{"$f":"Funding!C41","v":"Lenders Advisory fees"},{"$f":"Funding!I41/Million","v":0.5},7.5950782084366949E-3]
[null,{"$f":"Funding!C42","v":"Commitment fee"},{"$f":"Funding!I42/Million","v":0.41595564500077886},6.3184313100432907E-3]
[null,{"$f":"Funding!C43","v":"Front-end-fee "},{"$f":"Funding!I43/Million","v":0.37752189246552986},5.734616597345454E-3]
[null,{"$f":"Funding!C44","v":"Funded interest"},{"$f":"Funding!I44/Million","v":3.076415699002859},4.673123567117831E-2]
[null,{"$f":"Funding!C45","v":"DSRA initial financing "},{"$f":"Funding!I45/Million","v":2.6269613797479456},3.9903954259456829E-2]
[]
[null,{"$f":"Funding!C47","v":"Total"},{"$f":"SUM(C5:C22)","v":65.83210682999875},1]
[]
[null,"Sources (Million EUR)"]
[null,{"$f":"Funding!C51","v":"Sales during investment periods"},{"$f":"Funding!I51/Million","v":20.071877440237564},{"$f":"C26/$C$31","v":0.3048949578975208}]
[null,{"$f":"Funding!C54","v":"Upfront Equity"},{"$f":"Funding!I54/Million","v":20.592103225392535},{"$f":"C27/$C$31","v":0.31279726894611554},{"$f":"C27/(C27+C28)","v":0.44999999999999996}]
[null,{"$f":"Funding!C57","v":"Senior Debt"},{"$f":"Funding!I57/Million","v":25.168126164368658},{"$f":"C28/$C$31","v":0.38230777315636355},{"$f":"C28/(C28+C27)","v":0.55000000000000004}]
[null,"Funding shortfall ",{"$f":"Funding!I62/Million","v":-9.5020772682295887E-16},{"$f":"C29/C31","v":-1.4433803998962444E-17}]
[]
[null,"Total",{"$f":"SUM(C26:C28)","v":65.832106829998764},{"$f":"SUM(D26:D28,D29)","v":0.99999999999999989}]
[]
[null,"Annual Debt Ratios"]
[null,null,"Min","Min Date","Average"]
[null,"Senior DSCR",{"$f":"Returns!E53","v":1.4070813645706703},{"$f":"Returns!E54","v":2017},{"$f":"Returns!E52","v":2.5673122776909341}]
[]
[null,"Returns "]
[null,null,null,"Real IRR","Nominal IRR"]
[null,"Equity ",null,{"$f":"Returns!G19","v":0.3261880338191987},{"$f":"Returns!G17","v":0.36313036084175121}]
[null,"Project (Post Tax)",null,{"$f":"Returns!G14","v":0.23950932621955873},{"$f":"Returns!G12","v":0.27402753233909616}]
[]
[]
[null,"Debt to Equity ratio@ COD",null,{"$f":"Funding!I57/(Funding!I54+Funding!I57)","v":0.55000000000000004}]

{"sheet":"Scenarios","index":2,"n_rows":61,"n_cols":16,"rows_kept":61,"cut":false,"hidden":false,"merged":[[1,4,1,15]]}
[]
[null,null,null,null,"Scenarios manager"]
[]
[]
[]
[null,null,"Scenario"]
[null,"Scroll:","Base Case",null,"Base Case","Best case","Sales down","Crop Yield down","Capex up","Opex up","Inflation/ costs up","Inflation /sales down","No Cash Reserve","USD up","VAT / Opex","VAT/ Opex & Capex"]
[]
["Decrease in crops/harvests/sales","N *(1- X%)",{"$f":"+HLOOKUP($C$7,$E$7:$P$18,3,FALSE)","v":2.5000000000000001E-2},null,2.5000000000000001E-2,0,0.05,{"$f":"+$E$9","v":2.5000000000000001E-2},{"$f":"+$E$9","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
["Yield 1st and 2nd year (new fields) ","N * X%",{"$f":"+HLOOKUP($C$7,$E$7:$P$18,4,FALSE)","v":0.9},null,0.9,1,{"$f":"+$E$10","v":0.9},0.8,{"$f":"+$E$10","v":0.9},{"$f":"+$E$10","v":0.9},0.9,0.9,0.9,0.9,0.9,0.9]
["Contingencies on Capex","Y*(1+X%)",{"$f":"+HLOOKUP($C$7,$E$7:$P$18,5,FALSE)","v":0.05},null,0.05,0,{"$f":"+$E$11","v":0.05},{"$f":"+$E$11","v":0.05},0.1,{"$f":"+$E$11","v":0.05},{"$f":"+$E$11","v":0.05},0.05,0.05,0.05,0.05,0.05]
["Contingencies on Opex","Y*(1+X%)",{"$f":"+HLOOKUP($C$7,$E$7:$P$18,6,FALSE)","v":0},null,0,0,{"$f":"+$E$12","v":0},{"$f":"+$E$12","v":0},{"$f":"+$E$12","v":0},0.05,{"$f":"+$E$12","v":0},0,0,0,0,0]
["Domestic inflation on costs","Y + %",{"$f":"+HLOOKUP($C$7,$E$7:$P$18,7,FALSE)","v":0.03},null,0.03,0.03,{"$f":"+$E$13","v":0.03},{"$f":"+$E$13","v":0.03},{"$f":"+$E$13","v":0.03},{"$f":"+$E$13","v":0.03},7.0000000000000007E-2,{"$f":"+$E$13","v":0.03},{"$f":"+$E$13","v":0.03},{"$f":"+$E$13","v":0.03},{"$f":"+$E$13","v":0.03},{"$f":"+$E$13","v":0.03}]
["Domestic inflation on cereals","Y + %",{"$f":"+HLOOKUP($C$7,$E$7:$P$18,8,FALSE)","v":0.04},null,0.04,0.06,{"$f":"+$E$14","v":0.04},{"$f":"+$E$14","v":0.04},{"$f":"+$E$14","v":0.04},{"$f":"+$E$14","v":0.04},{"$f":"+$E$14","v":0.04},0.03,{"$f":"+$E$14","v":0.04},{"$f":"+$E$14","v":0.04},{"$f":"+$E$14","v":0.04},{"$f":"+$E$14","v":0.04}]
["€1m cash reserve for contingencies","Y +X",{"$f":"+HLOOKUP($C$7,$E$7:$P$18,9,FALSE)","v":1000000},null,1000000,0,{"$f":"+$E$15","v":1000000},{"$f":"+$E$15","v":1000000},1000000,1000000,1000000,1000000,0,1000000,1000000,{"$f":"+$E$15","v":1000000}]
["FX Euros/USD","N * X",{"$f":"+HLOOKUP($C$7,$E$7:$P$18,10,FALSE)","v":1.32},null,1.32,1.5,{"$f":"+$E$16","v":1.32},1.32,1.32,1.32,1.32,1.32,1.32,1,{"$f":"+$E$16","v":1.32},{"$f":"+$E$16","v":1.32}]
["non reimbursed VAT on Opex","Y*(1+X%)",{"$f":"+HLOOKUP($C$7,$E$7:$P$18,11,FALSE)","v":0},null,0,{"$f":"+$E$17","v":0},0,0,0,0,0,0,0,0,0.18,0.18]
["non reimbursed VAT on Capex","Y*(1+X%)",{"$f":"+HLOOKUP($C$7,$E$7:$P$18,12,FALSE)","v":0},null,0,{"$f":"+$E$18","v":0},0,0,0,0,0,0,0,0,0,0.18]
[]
[null,null,null,null,{"$f":"IF(Summary!B3=\"\",\"\",Summary!B3)","v":"Key Metrics"},null,null,{"$f":"IF(Summary!C3=\"\",\"\",Summary!C3)","v":""},{"$f":"IF(Summary!D3=\"\",\"\",Summary!D3)","v":""},{"$f":"IF(Summary!E3=\"\",\"\",Summary!E3)","v":""}]
[null,null,null,null,{"$f":"IF(Summary!B4=\"\",\"\",Summary!B4)","v":"Uses (Million EUR)"},null,null,{"$f":"IF(Summary!C4=\"\",\"\",Summary!C4)","v":""},{"$f":"IF(Summary!D4=\"\",\"\",Summary!D4)","v":""},{"$f":"IF(Summary!E4=\"\",\"\",Summary!E4)","v":""}]
[null,null,null,null,{"$f":"IF(Summary!B5=\"\",\"\",Summary!B5)","v":"Physical CapEx"},null,null,{"$f":"IF(Summary!C5=\"\",\"\",Summary!C5)","v":24.711961095381398},{"$f":"IF(Summary!D5=\"\",\"\",Summary!D5)","v":0.37537855440653328},{"$f":"IF(Summary!E5=\"\",\"\",Summary!E5)","v":""}]
[null,null,null,null,{"$f":"IF(Summary!B6=\"\",\"\",Summary!B6)","v":"Physical Contingency Provision "},null,null,{"$f":"IF(Summary!C6=\"\",\"\",Summary!C6)","v":1.2355980547690699},{"$f":"IF(Summary!D6=\"\",\"\",Summary!D6)","v":1.8768927720326664E-2},{"$f":"IF(Summary!E6=\"\",\"\",Summary!E6)","v":""}]
[null,null,null,null,{"$f":"IF(Summary!B7=\"\",\"\",Summary!B7)","v":"Provision for Inflation "},null,null,{"$f":"IF(Summary!C7=\"\",\"\",Summary!C7)","v":0},{"$f":"IF(Summary!D7=\"\",\"\",Summary!D7)","v":0},{"$f":"IF(Summary!E7=\"\",\"\",Summary!E7)","v":""}]
[null,null,null,null,{"$f":"IF(Summary!B8=\"\",\"\",Summary!B8)","v":"Operating costs"},null,null,{"$f":"IF(Summary!C8=\"\",\"\",Summary!C8)","v":""},{"$f":"IF(Summary!D8=\"\",\"\",Summary!D8)","v":""},{"$f":"IF(Summary!E8=\"\",\"\",Summary!E8)","v":""}]
[null,null,null,null,{"$f":"IF(Summary!B9=\"\",\"\",Summary!B9)","v":"Variable Operating Costs"},null,null,{"$f":"IF(Summary!C9=\"\",\"\",Summary!C9)","v":9.6352114440572834},{"$f":"IF(Summary!D9=\"\",\"\",Summary!D9)","v":0.14636036894487867},{"$f":"IF(Summary!E9=\"\",\"\",Summary!E9)","v":""}]
[null,null,null,null,{"$f":"IF(Summary!B10=\"\",\"\",Summary!B10)","v":"Land development operating costs"},null,null,{"$f":"IF(Summary!C10=\"\",\"\",Summary!C10)","v":5.78484169318084},{"$f":"IF(Summary!D10=\"\",\"\",Summary!D10)","v":8.7872650166267663E-2},{"$f":"IF(Summary!E10=\"\",\"\",Summary!E10)","v":""}]
[null,null,null,null,{"$f":"IF(Summary!B11=\"\",\"\",Summary!B11)","v":"Wages"},null,null,{"$f":"IF(Summary!C11=\"\",\"\",Summary!C11)","v":8.4879298788759794},{"$f":"IF(Summary!D11=\"\",\"\",Summary!D11)","v":0.12893298251557933},{"$f":"IF(Summary!E11=\"\",\"\",Summary!E11)","v":""}]
[null,null,null,null,{"$f":"IF(Summary!B12=\"\",\"\",Summary!B12)","v":"Fixed costs"},null,null,{"$f":"IF(Summary!C12=\"\",\"\",Summary!C12)","v":5.0941955305182942},{"$f":"IF(Summary!D12=\"\",\"\",Summary!D12)","v":7.7381626926710204E-2},{"$f":"IF(Summary!E12=\"\",\"\",Summary!E12)","v":""}]
[null,null,null,null,{"$f":"IF(Summary!B13=\"\",\"\",Summary!B13)","v":"Working Capital Requirment"},null,null,{"$f":"IF(Summary!C13=\"\",\"\",Summary!C13)","v":2.8855145169987728},{"$f":"IF(Summary!D13=\"\",\"\",Summary!D13)","v":4.383141685637023E-2},{"$f":"IF(Summary!E13=\"\",\"\",Summary!E13)","v":""}]
[null,null,null,null,{"$f":"IF(Summary!B14=\"\",\"\",Summary!B14)","v":""},null,null,{"$f":"IF(Summary!C14=\"\",\"\",Summary!C14)","v":""},{"$f":"IF(Summary!D14=\"\",\"\",Summary!D14)","v":""},{"$f":"IF(Summary!E14=\"\",\"\",Summary!E14)","v":""}]
[null,null,null,null,{"$f":"IF(Summary!B15=\"\",\"\",Summary!B15)","v":"Cash contingency reserve"},null,null,{"$f":"IF(Summary!C15=\"\",\"\",Summary!C15)","v":1},{"$f":"IF(Summary!D15=\"\",\"\",Summary!D15)","v":1.519015641687339E-2},{"$f":"IF(Summary!E15=\"\",\"\",Summary!E15)","v":""}]
[null,null,null,null,{"$f":"IF(Summary!B16=\"\",\"\",Summary!B16)","v":"Previous development costs"},null,null,{"$f":"IF(Summary!C16=\"\",\"\",Summary!C16)","v":0},{"$f":"IF(Summary!D16=\"\",\"\",Summary!D16)","v":0},{"$f":"IF(Summary!E16=\"\",\"\",Summary!E16)","v":""}]
[null,null,null,null,{"$f":"IF(Summary!B17=\"\",\"\",Summary!B17)","v":"Lenders Advisory fees"},null,null,{"$f":"IF(Summary!C17=\"\",\"\",Summary!C17)","v":0.5},{"$f":"IF(Summary!D17=\"\",\"\",Summary!D17)","v":7.5950782084366949E-3},{"$f":"IF(Summary!E17=\"\",\"\",Summary!E17)","v":""}]
[null,null,null,null,{"$f":"IF(Summary!B18=\"\",\"\",Summary!B18)","v":"Commitment fee"},null,null,{"$f":"IF(Summary!C18=\"\",\"\",Summary!C18)","v":0.41595564500077886},{"$f":"IF(Summary!D18=\"\",\"\",Summary!D18)","v":6.3184313100432907E-3},{"$f":"IF(Summary!E18=\"\",\"\",Summary!E18)","v":""}]
[null,null,null,null,{"$f":"IF(Summary!B19=\"\",\"\",Summary!B19)","v":"Front-end-fee "},null,null,{"$f":"IF(Summary!C19=\"\",\"\",Summary!C19)","v":0.37752189246552986},{"$f":"IF(Summary!D19=\"\",\"\",Summary!D19)","v":5.734616597345454E-3},{"$f":"IF(Summary!E19=\"\",\"\",Summary!E19)","v":""}]
[null,null,null,null,{"$f":"IF(Summary!B20=\"\",\"\",Summary!B20)","v":"Funded interest"},null,null,{"$f":"IF(Summary!C20=\"\",\"\",Summary!C20)","v":3.076415699002859},{"$f":"IF(Summary!D20=\"\",\"\",Summary!D20)","v":4.673123567117831E-2},{"$f":"IF(Summary!E20=\"\",\"\",Summary!E20)","v":""}]
[null,null,null,null,{"$f":"IF(Summary!B21=\"\",\"\",Summary!B21)","v":"DSRA initial financing "},null,null,{"$f":"IF(Summary!C21=\"\",\"\",Summary!C21)","v":2.6269613797479456},{"$f":"IF(Summary!D21=\"\",\"\",Summary!D21)","v":3.9903954259456829E-2},{"$f":"IF(Summary!E21=\"\",\"\",Summary!E21)","v":""}]
[null,null,null,null,{"$f":"IF(Summary!B22=\"\",\"\",Summary!B22)","v":""},null,null,{"$f":"IF(Summary!C22=\"\",\"\",Summary!C22)","v":""},{"$f":"IF(Summary!D22=\"\",\"\",Summary!D22)","v":""},{"$f":"IF(Summary!E22=\"\",\"\",Summary!E22)","v":""}]
[null,null,null,null,{"$f":"IF(Summary!B23=\"\",\"\",Summary!B23)","v":"Total"},null,null,{"$f":"IF(Summary!C23=\"\",\"\",Summary!C23)","v":65.83210682999875},{"$f":"IF(Summary!D23=\"\",\"\",Summary!D23)","v":1},{"$f":"IF(Summary!E23=\"\",\"\",Summary!E23)","v":""}]
[null,null,null,null,{"$f":"IF(Summary!B24=\"\",\"\",Summary!B24)","v":""},null,null,{"$f":"IF(Summary!C24=\"\",\"\",Summary!C24)","v":""},{"$f":"IF(Summary!D24=\"\",\"\",Summary!D24)","v":""},{"$f":"IF(Summary!E24=\"\",\"\",Summary!E24)","v":""}]
[null,null,null,null,{"$f":"IF(Summary!B25=\"\",\"\",Summary!B25)","v":"Sources (Million EUR)"},null,null,{"$f":"IF(Summary!C25=\"\",\"\",Summary!C25)","v":""},{"$f":"IF(Summary!D25=\"\",\"\",Summary!D25)","v":""},{"$f":"IF(Summary!E25=\"\",\"\",Summary!E25)","v":""}]
[null,null,null,null,{"$f":"IF(Summary!B26=\"\",\"\",Summary!B26)","v":"Sales during investment periods"},null,null,{"$f":"IF(Summary!C26=\"\",\"\",Summary!C26)","v":20.071877440237564},{"$f":"IF(Summary!D26=\"\",\"\",Summary!D26)","v":0.3048949578975208},{"$f":"IF(Summary!E26=\"\",\"\",Summary!E26)","v":""}]
[null,null,null,null,{"$f":"IF(Summary!B27=\"\",\"\",Summary!B27)","v":"Upfront Equity"},null,null,{"$f":"IF(Summary!C27=\"\",\"\",Summary!C27)","v":20.592103225392535},{"$f":"IF(Summary!D27=\"\",\"\",Summary!D27)","v":0.31279726894611554},{"$f":"IF(Summary!E27=\"\",\"\",Summary!E27)","v":0.44999999999999996}]
[null,null,null,null,{"$f":"IF(Summary!B28=\"\",\"\",Summary!B28)","v":"Senior Debt"},null,null,{"$f":"IF(Summary!C28=\"\",\"\",Summary!C28)","v":25.168126164368658},{"$f":"IF(Summary!D28=\"\",\"\",Summary!D28)","v":0.38230777315636355},{"$f":"IF(Summary!E28=\"\",\"\",Summary!E28)","v":0.55000000000000004}]
[null,null,null,null,{"$f":"IF(Summary!B29=\"\",\"\",Summary!B29)","v":"Funding shortfall "},null,null,{"$f":"IF(Summary!C29=\"\",\"\",Summary!C29)","v":-9.5020772682295887E-16},{"$f":"IF(Summary!D29=\"\",\"\",Summary!D29)","v":-1.4433803998962444E-17},{"$f":"IF(Summary!E29=\"\",\"\",Summary!E29)","v":""}]
[null,null,null,null,{"$f":"IF(Summary!B30=\"\",\"\",Summary!B30)","v":""},null,null,{"$f":"IF(Summary!C30=\"\",\"\",Summary!C30)","v":""},{"$f":"IF(Summary!D30=\"\",\"\",Summary!D30)","v":""},{"$f":"IF(Summary!E30=\"\",\"\",Summary!E30)","v":""}]
[null,null,null,null,{"$f":"IF(Summary!B31=\"\",\"\",Summary!B31)","v":"Total"},null,null,{"$f":"IF(Summary!C31=\"\",\"\",Summary!C31)","v":65.832106829998764},{"$f":"IF(Summary!D31=\"\",\"\",Summary!D31)","v":0.99999999999999989},{"$f":"IF(Summary!E31=\"\",\"\",Summary!E31)","v":""}]
[null,null,null,null,{"$f":"IF(Summary!B32=\"\",\"\",Summary!B32)","v":""},null,null,{"$f":"IF(Summary!C32=\"\",\"\",Summary!C32)","v":""},{"$f":"IF(Summary!D32=\"\",\"\",Summary!D32)","v":""},{"$f":"IF(Summary!E32=\"\",\"\",Summary!E32)","v":""}]
[null,null,null,null,{"$f":"IF(Summary!B33=\"\",\"\",Summary!B33)","v":"Annual Debt Ratios"},null,null,{"$f":"IF(Summary!C33=\"\",\"\",Summary!C33)","v":""},{"$f":"IF(Summary!D33=\"\",\"\",Summary!D33)","v":""},{"$f":"IF(Summary!E33=\"\",\"\",Summary!E33)","v":""}]
[null,null,null,null,{"$f":"IF(Summary!B34=\"\",\"\",Summary!B34)","v":""},null,null,{"$f":"IF(Summary!C34=\"\",\"\",Summary!C34)","v":"Min"},{"$f":"IF(Summary!D34=\"\",\"\",Summary!D34)","v":"Min Date"},{"$f":"IF(Summary!E34=\"\",\"\",Summary!E34)","v":"Average"}]
[null,null,null,null,{"$f":"IF(Summary!B35=\"\",\"\",Summary!B35)","v":"Senior DSCR"},null,null,{"$f":"IF(Summary!C35=\"\",\"\",Summary!C35)","v":1.4070813645706703},{"$f":"IF(Summary!D35=\"\",\"\",Summary!D35)","v":"1905-07-09"},{"$f":"IF(Summary!E35=\"\",\"\",Summary!E35)","v":2.5673122776909341}]
[null,null,null,null,{"$f":"IF(Summary!B36=\"\",\"\",Summary!B36)","v":""},null,null,{"$f":"IF(Summary!C36=\"\",\"\",Summary!C36)","v":""},{"$f":"IF(Summary!D36=\"\",\"\",Summary!D36)","v":""},{"$f":"IF(Summary!E36=\"\",\"\",Summary!E36)","v":""}]
[null,null,null,null,{"$f":"IF(Summary!B37=\"\",\"\",Summary!B37)","v":"Returns "},null,null,{"$f":"IF(Summary!C37=\"\",\"\",Summary!C37)","v":""},{"$f":"IF(Summary!D37=\"\",\"\",Summary!D37)","v":""},{"$f":"IF(Summary!E37=\"\",\"\",Summary!E37)","v":""}]
[null,null,null,null,{"$f":"IF(Summary!B38=\"\",\"\",Summary!B38)","v":""},null,null,{"$f":"IF(Summary!C38=\"\",\"\",Summary!C38)","v":""},{"$f":"IF(Summary!D38=\"\",\"\",Summary!D38)","v":"Real IRR"},{"$f":"IF(Summary!E38=\"\",\"\",Summary!E38)","v":"Nominal IRR"}]
[null,null,null,null,{"$f":"IF(Summary!B39=\"\",\"\",Summary!B39)","v":"Equity "},null,null,{"$f":"IF(Summary!C39=\"\",\"\",Summary!C39)","v":""},{"$f":"IF(Summary!D39=\"\",\"\",Summary!D39)","v":0.3261880338191987},{"$f":"IF(Summary!E39=\"\",\"\",Summary!E39)","v":0.36313036084175121}]
[null,null,null,null,{"$f":"IF(Summary!B40=\"\",\"\",Summary!B40)","v":"Project (Post Tax)"},null,null,{"$f":"IF(Summary!C40=\"\",\"\",Summary!C40)","v":""},{"$f":"IF(Summary!D40=\"\",\"\",Summary!D40)","v":0.23950932621955873},{"$f":"IF(Summary!E40=\"\",\"\",Summary!E40)","v":0.27402753233909616}]
[null,null,null,null,{"$f":"IF(Summary!B41=\"\",\"\",Summary!B41)","v":""},null,null,{"$f":"IF(Summary!C41=\"\",\"\",Summary!C41)","v":""},{"$f":"IF(Summary!D41=\"\",\"\",Summary!D41)","v":""},{"$f":"IF(Summary!E41=\"\",\"\",Summary!E41)","v":""}]
[null,null,null,null,{"$f":"IF(Summary!B42=\"\",\"\",Summary!B42)","v":""},null,null,{"$f":"IF(Summary!C42=\"\",\"\",Summary!C42)","v":""},{"$f":"IF(Summary!D42=\"\",\"\",Summary!D42)","v":""},{"$f":"IF(Summary!E42=\"\",\"\",Summary!E42)","v":""}]
[null,null,null,null,{"$f":"IF(Summary!B43=\"\",\"\",Summary!B43)","v":"Debt to Equity ratio@ COD"},null,null,{"$f":"IF(Summary!C43=\"\",\"\",Summary!C43)","v":""},{"$f":"IF(Summary!D43=\"\",\"\",Summary!D43)","v":0.55000000000000004},{"$f":"IF(Summary!E43=\"\",\"\",Summary!E43)","v":""}]
[null,null,null,null,{"$f":"IF(Summary!B44=\"\",\"\",Summary!B44)","v":""},{"$f":"IF(Summary!C44=\"\",\"\",Summary!C44)","v":""},{"$f":"IF(Summary!D44=\"\",\"\",Summary!D44)","v":""},{"$f":"IF(Summary!E44=\"\",\"\",Summary!E44)","v":""},{"$f":"IF(Summary!F44=\"\",\"\",Summary!F44)","v":""},{"$f":"IF(Summary!G44=\"\",\"\",Summary!G44)","v":""}]

{"sheet":"Alt 1","index":3,"n_rows":256,"n_cols":94,"rows_kept":256,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,"N",null,"N+1",null,"N+2",null,"N+3",null,"N+4",null,"N+5",null,"N+6",null,"N+7",null,"N+8",null,"N+9",null,"N+10",null,"N+11",null,"N+12",null,"N+13",null,"N+14",null,"N+15"]
[null,null,"WORK IN PROGRESS: Last modified: July 17 2012",null,null,null,null,null,null,-1,{"$f":"+J2+1","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,{"$f":"+AG2+1","v":23},{"$f":"+AH2+1","v":24},{"$f":"+AI2+1","v":25},{"$f":"+AJ2+1","v":26},{"$f":"+AK2+1","v":27},{"$f":"+AL2+1","v":28},{"$f":"+AM2+1","v":29},{"$f":"+AN2+1","v":30},{"$f":"+AO2+1","v":31},{"$f":"+AP2+1","v":32}]
[null,null,"Farm 1 : Ndiayène - Ordinary rice",null,null,null,null,null,null,{"$f":"I4+1","v":"2012-01-01"},"2012-07-01","2013-01-01","2013-07-01","2014-01-01","2014-07-01","2015-01-01","2015-07-01","2016-01-01","2016-07-01","2017-01-01","2017-07-01","2018-01-01","2018-07-01","2019-01-01","2019-07-01","2020-01-01","2020-07-01","2021-01-01","2021-07-01","2022-01-01","2022-07-01","2023-01-01","2023-07-01","2024-01-01","2024-07-01","2025-01-01","2025-07-01","2026-01-01","2026-07-01","2027-01-01","2027-07-01",{"$f":"AO4+1","v":"2028-01-01"},"2028-07-01","2029-01-01","2029-07-01","2030-01-01","2030-07-01","2031-01-01","2031-07-01","2032-01-01","2032-07-01","2033-01-01","2033-07-01","2034-01-01","2034-07-01","2035-01-01","2035-07-01","2036-01-01","2036-07-01","2037-01-01","2037-07-01","2038-01-01","2038-07-01","2039-01-01","2039-07-01","2040-01-01","2040-07-01","2041-01-01","2041-07-01","2042-01-01","2042-07-01","2043-01-01","2043-07-01",{"$f":"BU4+1","v":"2044-01-01"},"2044-07-01","2045-01-01","2045-07-01","2046-01-01","2046-07-01","2047-01-01","2047-07-01","2048-01-01","2048-07-01","2049-01-01","2049-07-01","2050-01-01","2050-07-01","2051-01-01","2051-07-01","2052-01-01","2052-07-01","2053-01-01","2053-07-01","2054-01-01"]
[null,null,null,null,null,null,null,null,{"$f":"Model_Start","v":"2011-12-31"},{"$f":"EOMONTH(J3,Months_Yr/2-1)","v":"2012-06-30"},"2012-12-31","2013-06-30","2013-12-31","2014-06-30","2014-12-31","2015-06-30","2015-12-31","2016-06-30","2016-12-31","2017-06-30","2017-12-31","2018-06-30","2018-12-31","2019-06-30","2019-12-31","2020-06-30","2020-12-31","2021-06-30","2021-12-31","2022-06-30","2022-12-31","2023-06-30","2023-12-31","2024-06-30","2024-12-31","2025-06-30","2025-12-31","2026-06-30","2026-12-31","2027-06-30","2027-12-31",{"$f":"EOMONTH(AP3,Months_Yr/2-1)","v":"2028-06-30"},"2028-12-31","2029-06-30","2029-12-31","2030-06-30","2030-12-31","2031-06-30","2031-12-31","2032-06-30","2032-12-31","2033-06-30","2033-12-31","2034-06-30","2034-12-31","2035-06-30","2035-12-31","2036-06-30","2036-12-31","2037-06-30","2037-12-31","2038-06-30","2038-12-31","2039-06-30","2039-12-31","2040-06-30","2040-12-31","2041-06-30","2041-12-31","2042-06-30","2042-12-31","2043-06-30","2043-12-31",{"$f":"EOMONTH(BV3,Months_Yr/2-1)","v":"2044-06-30"},"2044-12-31","2045-06-30","2045-12-31","2046-06-30","2046-12-31","2047-06-30","2047-12-31","2048-06-30","2048-12-31","2049-06-30","2049-12-31","2050-06-30","2050-12-31","2051-06-30","2051-12-31","2052-06-30","2052-12-31","2053-06-30","2053-12-31","2054-06-30"]
[]
[null,null,"Planning period",null,null,null,null,null,null,{"$f":"IF(J$4<=Con_End,1,0)","v":1},1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP$4<=Con_End,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV$4<=Con_End,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Full Operations",null,null,null,null,null,{"$f":"SUM(J7:CP7)","v":30},{"$f":"IF(AND(J$3>=Ops_Start,J$4<=Ops_End),1,0)","v":0},0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AND(AP$3>=Ops_Start,AP$4<=Ops_End),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BV$3>=Ops_Start,BV$4<=Ops_End),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Flags & Counters"]
[null,null,"Days in Period","Num#",null,null,null,null,null,{"$f":"J4-J3+1","v":182},184,181,184,181,184,181,184,182,184,181,184,181,184,181,184,182,184,181,184,181,184,181,184,182,184,181,184,181,184,181,184,{"$f":"AP4-AP3+1","v":182},184,181,184,181,184,181,184,182,184,181,184,181,184,181,184,182,184,181,184,181,184,181,184,182,184,181,184,181,184,181,184,{"$f":"BV4-BV3+1","v":182},184,181,184,181,184,181,184,182,184,181,184,181,184,181,184,182,184,181,184,181]
[null,null,"Planning","Num#",null,null,null,null,null,{"$f":"SUM($J6:J6)*J6","v":1},{"$f":"SUM($J6:K6)*K6","v":2},{"$f":"SUM($J6:L6)*L6","v":3},{"$f":"SUM($J6:M6)*M6","v":4},{"$f":"SUM($J6:N6)*N6","v":5},{"$f":"SUM($J6:O6)*O6","v":6},{"$f":"SUM($J6:P6)*P6","v":7},{"$f":"SUM($J6:Q6)*Q6","v":8},{"$f":"SUM($J6:R6)*R6","v":9},{"$f":"SUM($J6:S6)*S6","v":0},{"$f":"SUM($J6:T6)*T6","v":0},{"$f":"SUM($J6:U6)*U6","v":0},{"$f":"SUM($J6:V6)*V6","v":0},{"$f":"SUM($J6:W6)*W6","v":0},{"$f":"SUM($J6:X6)*X6","v":0},{"$f":"SUM($J6:Y6)*Y6","v":0},{"$f":"SUM($J6:Z6)*Z6","v":0},{"$f":"SUM($J6:AA6)*AA6","v":0},{"$f":"SUM($J6:AB6)*AB6","v":0},{"$f":"SUM($J6:AC6)*AC6","v":0},{"$f":"SUM($J6:AD6)*AD6","v":0},{"$f":"SUM($J6:AE6)*AE6","v":0},{"$f":"SUM($J6:AF6)*AF6","v":0},{"$f":"SUM($J6:AG6)*AG6","v":0},{"$f":"SUM($J6:AH6)*AH6","v":0},{"$f":"SUM($J6:AI6)*AI6","v":0},{"$f":"SUM($J6:AJ6)*AJ6","v":0},{"$f":"SUM($J6:AK6)*AK6","v":0},{"$f":"SUM($J6:AL6)*AL6","v":0},{"$f":"SUM($J6:AM6)*AM6","v":0},{"$f":"SUM($J6:AN6)*AN6","v":0},{"$f":"SUM($J6:AO6)*AO6","v":0},{"$f":"SUM($J6:AP6)*AP6","v":0},{"$f":"SUM($J6:AQ6)*AQ6","v":0},{"$f":"SUM($J6:AR6)*AR6","v":0},{"$f":"SUM($J6:AS6)*AS6","v":0},{"$f":"SUM($J6:AT6)*AT6","v":0},{"$f":"SUM($J6:AU6)*AU6","v":0},{"$f":"SUM($J6:AV6)*AV6","v":0},{"$f":"SUM($J6:AW6)*AW6","v":0},{"$f":"SUM($J6:AX6)*AX6","v":0},{"$f":"SUM($J6:AY6)*AY6","v":0},{"$f":"SUM($J6:AZ6)*AZ6","v":0},{"$f":"SUM($J6:BA6)*BA6","v":0},{"$f":"SUM($J6:BB6)*BB6","v":0},{"$f":"SUM($J6:BC6)*BC6","v":0},{"$f":"SUM($J6:BD6)*BD6","v":0},{"$f":"SUM($J6:BE6)*BE6","v":0},{"$f":"SUM($J6:BF6)*BF6","v":0},{"$f":"SUM($J6:BG6)*BG6","v":0},{"$f":"SUM($J6:BH6)*BH6","v":0},{"$f":"SUM($J6:BI6)*BI6","v":0},{"$f":"SUM($J6:BJ6)*BJ6","v":0},{"$f":"SUM($J6:BK6)*BK6","v":0},{"$f":"SUM($J6:BL6)*BL6","v":0},{"$f":"SUM($J6:BM6)*BM6","v":0},{"$f":"SUM($J6:BN6)*BN6","v":0},{"$f":"SUM($J6:BO6)*BO6","v":0},{"$f":"SUM($J6:BP6)*BP6","v":0},{"$f":"SUM($J6:BQ6)*BQ6","v":0},{"$f":"SUM($J6:BR6)*BR6","v":0},{"$f":"SUM($J6:BS6)*BS6","v":0},{"$f":"SUM($J6:BT6)*BT6","v":0},{"$f":"SUM($J6:BU6)*BU6","v":0},{"$f":"SUM($J6:BV6)*BV6","v":0},{"$f":"SUM($J6:BW6)*BW6","v":0},{"$f":"SUM($J6:BX6)*BX6","v":0},{"$f":"SUM($J6:BY6)*BY6","v":0},{"$f":"SUM($J6:BZ6)*BZ6","v":0},{"$f":"SUM($J6:CA6)*CA6","v":0},{"$f":"SUM($J6:CB6)*CB6","v":0},{"$f":"SUM($J6:CC6)*CC6","v":0},{"$f":"SUM($J6:CD6)*CD6","v":0},{"$f":"SUM($J6:CE6)*CE6","v":0},{"$f":"SUM($J6:CF6)*CF6","v":0},{"$f":"SUM($J6:CG6)*CG6","v":0},{"$f":"SUM($J6:CH6)*CH6","v":0},{"$f":"SUM($J6:CI6)*CI6","v":0},{"$f":"SUM($J6:CJ6)*CJ6","v":0},{"$f":"SUM($J6:CK6)*CK6","v":0},{"$f":"SUM($J6:CL6)*CL6","v":0},{"$f":"SUM($J6:CM6)*CM6","v":0},{"$f":"SUM($J6:CN6)*CN6","v":0},{"$f":"SUM($J6:CO6)*CO6","v":0},{"$f":"SUM($J6:CP6)*CP6","v":0}]
[null,null,"Year: Calendar","Year",null,null,null,null,null,{"$f":"YEAR(J4)","v":2012},2012,2013,2013,2014,2014,2015,2015,2016,2016,2017,2017,2018,2018,2019,2019,2020,2020,2021,2021,2022,2022,2023,2023,2024,2024,2025,2025,2026,2026,2027,2027,{"$f":"YEAR(AP4)","v":2028},2028,2029,2029,2030,2030,2031,2031,2032,2032,2033,2033,2034,2034,2035,2035,2036,2036,2037,2037,2038,2038,2039,2039,2040,2040,2041,2041,2042,2042,2043,2043,{"$f":"YEAR(BV4)","v":2044},2044,2045,2045,2046,2046,2047,2047,2048,2048,2049,2049,2050,2050,2051,2051,2052,2052,2053,2053,2054]
[null,null,"Semester: Operational","Num#",null,null,null,null,null,{"$f":"SUM($J7:J7)*J7","v":0},{"$f":"SUM($J7:K7)*K7","v":0},{"$f":"SUM($J7:L7)*L7","v":1},{"$f":"SUM($J7:M7)*M7","v":2},{"$f":"SUM($J7:N7)*N7","v":3},{"$f":"SUM($J7:O7)*O7","v":4},{"$f":"SUM($J7:P7)*P7","v":5},{"$f":"SUM($J7:Q7)*Q7","v":6},{"$f":"SUM($J7:R7)*R7","v":7},{"$f":"SUM($J7:S7)*S7","v":8},{"$f":"SUM($J7:T7)*T7","v":9},{"$f":"SUM($J7:U7)*U7","v":10},{"$f":"SUM($J7:V7)*V7","v":11},{"$f":"SUM($J7:W7)*W7","v":12},{"$f":"SUM($J7:X7)*X7","v":13},{"$f":"SUM($J7:Y7)*Y7","v":14},{"$f":"SUM($J7:Z7)*Z7","v":15},{"$f":"SUM($J7:AA7)*AA7","v":16},{"$f":"SUM($J7:AB7)*AB7","v":17},{"$f":"SUM($J7:AC7)*AC7","v":18},{"$f":"SUM($J7:AD7)*AD7","v":19},{"$f":"SUM($J7:AE7)*AE7","v":20},{"$f":"SUM($J7:AF7)*AF7","v":21},{"$f":"SUM($J7:AG7)*AG7","v":22},{"$f":"SUM($J7:AH7)*AH7","v":23},{"$f":"SUM($J7:AI7)*AI7","v":24},{"$f":"SUM($J7:AJ7)*AJ7","v":25},{"$f":"SUM($J7:AK7)*AK7","v":26},{"$f":"SUM($J7:AL7)*AL7","v":27},{"$f":"SUM($J7:AM7)*AM7","v":28},{"$f":"SUM($J7:AN7)*AN7","v":29},{"$f":"SUM($J7:AO7)*AO7","v":30},{"$f":"SUM($J7:AP7)*AP7","v":0},{"$f":"SUM($J7:AQ7)*AQ7","v":0},{"$f":"SUM($J7:AR7)*AR7","v":0},{"$f":"SUM($J7:AS7)*AS7","v":0},{"$f":"SUM($J7:AT7)*AT7","v":0},{"$f":"SUM($J7:AU7)*AU7","v":0},{"$f":"SUM($J7:AV7)*AV7","v":0},{"$f":"SUM($J7:AW7)*AW7","v":0},{"$f":"SUM($J7:AX7)*AX7","v":0},{"$f":"SUM($J7:AY7)*AY7","v":0},{"$f":"SUM($J7:AZ7)*AZ7","v":0},{"$f":"SUM($J7:BA7)*BA7","v":0},{"$f":"SUM($J7:BB7)*BB7","v":0},{"$f":"SUM($J7:BC7)*BC7","v":0},{"$f":"SUM($J7:BD7)*BD7","v":0},{"$f":"SUM($J7:BE7)*BE7","v":0},{"$f":"SUM($J7:BF7)*BF7","v":0},{"$f":"SUM($J7:BG7)*BG7","v":0},{"$f":"SUM($J7:BH7)*BH7","v":0},{"$f":"SUM($J7:BI7)*BI7","v":0},{"$f":"SUM($J7:BJ7)*BJ7","v":0},{"$f":"SUM($J7:BK7)*BK7","v":0},{"$f":"SUM($J7:BL7)*BL7","v":0},{"$f":"SUM($J7:BM7)*BM7","v":0},{"$f":"SUM($J7:BN7)*BN7","v":0},{"$f":"SUM($J7:BO7)*BO7","v":0},{"$f":"SUM($J7:BP7)*BP7","v":0},{"$f":"SUM($J7:BQ7)*BQ7","v":0},{"$f":"SUM($J7:BR7)*BR7","v":0},{"$f":"SUM($J7:BS7)*BS7","v":0},{"$f":"SUM($J7:BT7)*BT7","v":0},{"$f":"SUM($J7:BU7)*BU7","v":0},{"$f":"SUM($J7:BV7)*BV7","v":0},{"$f":"SUM($J7:BW7)*BW7","v":0},{"$f":"SUM($J7:BX7)*BX7","v":0},{"$f":"SUM($J7:BY7)*BY7","v":0},{"$f":"SUM($J7:BZ7)*BZ7","v":0},{"$f":"SUM($J7:CA7)*CA7","v":0},{"$f":"SUM($J7:CB7)*CB7","v":0},{"$f":"SUM($J7:CC7)*CC7","v":0},{"$f":"SUM($J7:CD7)*CD7","v":0},{"$f":"SUM($J7:CE7)*CE7","v":0},{"$f":"SUM($J7:CF7)*CF7","v":0},{"$f":"SUM($J7:CG7)*CG7","v":0},{"$f":"SUM($J7:CH7)*CH7","v":0},{"$f":"SUM($J7:CI7)*CI7","v":0},{"$f":"SUM($J7:CJ7)*CJ7","v":0},{"$f":"SUM($J7:CK7)*CK7","v":0},{"$f":"SUM($J7:CL7)*CL7","v":0},{"$f":"SUM($J7:CM7)*CM7","v":0},{"$f":"SUM($J7:CN7)*CN7","v":0},{"$f":"SUM($J7:CO7)*CO7","v":0},{"$f":"SUM($J7:CP7)*CP7","v":0}]
[null,null,"Year: Operational","Num#",null,null,null,null,null,{"$f":"IF(J13>0,SUM($J15:J15)+1,0)","v":0},{"$f":"IF(K13>0,SUM($J15:K15)+1,0)","v":0},{"$f":"IF(L13>0,SUM($J15:L15)+1,0)","v":1},{"$f":"IF(M13>0,SUM($J15:M15)+1,0)","v":1},{"$f":"IF(N13>0,SUM($J15:N15)+1,0)","v":2},{"$f":"IF(O13>0,SUM($J15:O15)+1,0)","v":2},{"$f":"IF(P13>0,SUM($J15:P15)+1,0)","v":3},{"$f":"IF(Q13>0,SUM($J15:Q15)+1,0)","v":3},{"$f":"IF(R13>0,SUM($J15:R15)+1,0)","v":4},{"$f":"IF(S13>0,SUM($J15:S15)+1,0)","v":4},{"$f":"IF(T13>0,SUM($J15:T15)+1,0)","v":5},{"$f":"IF(U13>0,SUM($J15:U15)+1,0)","v":5},{"$f":"IF(V13>0,SUM($J15:V15)+1,0)","v":6},{"$f":"IF(W13>0,SUM($J15:W15)+1,0)","v":6},{"$f":"IF(X13>0,SUM($J15:X15)+1,0)","v":7},{"$f":"IF(Y13>0,SUM($J15:Y15)+1,0)","v":7},{"$f":"IF(Z13>0,SUM($J15:Z15)+1,0)","v":8},{"$f":"IF(AA13>0,SUM($J15:AA15)+1,0)","v":8},{"$f":"IF(AB13>0,SUM($J15:AB15)+1,0)","v":9},{"$f":"IF(AC13>0,SUM($J15:AC15)+1,0)","v":9},{"$f":"IF(AD13>0,SUM($J15:AD15)+1,0)","v":10},{"$f":"IF(AE13>0,SUM($J15:AE15)+1,0)","v":10},{"$f":"IF(AF13>0,SUM($J15:AF15)+1,0)","v":11},{"$f":"IF(AG13>0,SUM($J15:AG15)+1,0)","v":11},{"$f":"IF(AH13>0,SUM($J15:AH15)+1,0)","v":12},{"$f":"IF(AI13>0,SUM($J15:AI15)+1,0)","v":12},{"$f":"IF(AJ13>0,SUM($J15:AJ15)+1,0)","v":13},{"$f":"IF(AK13>0,SUM($J15:AK15)+1,0)","v":13},{"$f":"IF(AL13>0,SUM($J15:AL15)+1,0)","v":14},{"$f":"IF(AM13>0,SUM($J15:AM15)+1,0)","v":14},{"$f":"IF(AN13>0,SUM($J15:AN15)+1,0)","v":15},{"$f":"IF(AO13>0,SUM($J15:AO15)+1,0)","v":15},{"$f":"IF(AP13>0,SUM($J15:AP15)+1,0)","v":0},{"$f":"IF(AQ13>0,SUM($J15:AQ15)+1,0)","v":0},{"$f":"IF(AR13>0,SUM($J15:AR15)+1,0)","v":0},{"$f":"IF(AS13>0,SUM($J15:AS15)+1,0)","v":0},{"$f":"IF(AT13>0,SUM($J15:AT15)+1,0)","v":0},{"$f":"IF(AU13>0,SUM($J15:AU15)+1,0)","v":0},{"$f":"IF(AV13>0,SUM($J15:AV15)+1,0)","v":0},{"$f":"IF(AW13>0,SUM($J15:AW15)+1,0)","v":0},{"$f":"IF(AX13>0,SUM($J15:AX15)+1,0)","v":0},{"$f":"IF(AY13>0,SUM($J15:AY15)+1,0)","v":0},{"$f":"IF(AZ13>0,SUM($J15:AZ15)+1,0)","v":0},{"$f":"IF(BA13>0,SUM($J15:BA15)+1,0)","v":0},{"$f":"IF(BB13>0,SUM($J15:BB15)+1,0)","v":0},{"$f":"IF(BC13>0,SUM($J15:BC15)+1,0)","v":0},{"$f":"IF(BD13>0,SUM($J15:BD15)+1,0)","v":0},{"$f":"IF(BE13>0,SUM($J15:BE15)+1,0)","v":0},{"$f":"IF(BF13>0,SUM($J15:BF15)+1,0)","v":0},{"$f":"IF(BG13>0,SUM($J15:BG15)+1,0)","v":0},{"$f":"IF(BH13>0,SUM($J15:BH15)+1,0)","v":0},{"$f":"IF(BI13>0,SUM($J15:BI15)+1,0)","v":0},{"$f":"IF(BJ13>0,SUM($J15:BJ15)+1,0)","v":0},{"$f":"IF(BK13>0,SUM($J15:BK15)+1,0)","v":0},{"$f":"IF(BL13>0,SUM($J15:BL15)+1,0)","v":0},{"$f":"IF(BM13>0,SUM($J15:BM15)+1,0)","v":0},{"$f":"IF(BN13>0,SUM($J15:BN15)+1,0)","v":0},{"$f":"IF(BO13>0,SUM($J15:BO15)+1,0)","v":0},{"$f":"IF(BP13>0,SUM($J15:BP15)+1,0)","v":0},{"$f":"IF(BQ13>0,SUM($J15:BQ15)+1,0)","v":0},{"$f":"IF(BR13>0,SUM($J15:BR15)+1,0)","v":0},{"$f":"IF(BS13>0,SUM($J15:BS15)+1,0)","v":0},{"$f":"IF(BT13>0,SUM($J15:BT15)+1,0)","v":0},{"$f":"IF(BU13>0,SUM($J15:BU15)+1,0)","v":0},{"$f":"IF(BV13>0,SUM($J15:BV15)+1,0)","v":0},{"$f":"IF(BW13>0,SUM($J15:BW15)+1,0)","v":0},{"$f":"IF(BX13>0,SUM($J15:BX15)+1,0)","v":0},{"$f":"IF(BY13>0,SUM($J15:BY15)+1,0)","v":0},{"$f":"IF(BZ13>0,SUM($J15:BZ15)+1,0)","v":0},{"$f":"IF(CA13>0,SUM($J15:CA15)+1,0)","v":0},{"$f":"IF(CB13>0,SUM($J15:CB15)+1,0)","v":0},{"$f":"IF(CC13>0,SUM($J15:CC15)+1,0)","v":0},{"$f":"IF(CD13>0,SUM($J15:CD15)+1,0)","v":0},{"$f":"IF(CE13>0,SUM($J15:CE15)+1,0)","v":0},{"$f":"IF(CF13>0,SUM($J15:CF15)+1,0)","v":0},{"$f":"IF(CG13>0,SUM($J15:CG15)+1,0)","v":0},{"$f":"IF(CH13>0,SUM($J15:CH15)+1,0)","v":0},{"$f":"IF(CI13>0,SUM($J15:CI15)+1,0)","v":0},{"$f":"IF(CJ13>0,SUM($J15:CJ15)+1,0)","v":0},{"$f":"IF(CK13>0,SUM($J15:CK15)+1,0)","v":0},{"$f":"IF(CL13>0,SUM($J15:CL15)+1,0)","v":0},{"$f":"IF(CM13>0,SUM($J15:CM15)+1,0)","v":0},{"$f":"IF(CN13>0,SUM($J15:CN15)+1,0)","v":0},{"$f":"IF(CO13>0,SUM($J15:CO15)+1,0)","v":0},{"$f":"IF(CP13>0,SUM($J15:CP15)+1,0)","v":0}]
[null,null,"Start of Year Flag","[1,0]",null,null,null,null,null,{"$f":"IF(J13>1,IF((MONTH(J3)=1),1,0)*J7,0)","v":0},{"$f":"IF(K13>1,IF((MONTH(K3)=1),1,0)*K7,0)","v":0},{"$f":"IF(L13>1,IF((MONTH(L3)=1),1,0)*L7,0)","v":0},{"$f":"IF(M13>1,IF((MONTH(M3)=1),1,0)*M7,0)","v":0},1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BY13>1,IF((MONTH(BY3)=1),1,0)*BY7,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Start of semester Flag","[1,0]",null,null,null,null,null,{"$f":"IF(OR(MONTH(J4)=12, MONTH(J4)=6),1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(OR(MONTH(AP4)=12, MONTH(AP4)=6),1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(OR(MONTH(BV4)=12, MONTH(BV4)=6),1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,"Inflation, Exchange Rate and Price Indices "]
[null,null,"FCFA Inflation"]
[null,null,"FCFA Inflation rate","% p.a.",{"$f":"inflation_ch","v":0.03},null,null,null,null,{"$f":"((1+$E$20)^(Days_Yr/Days_Yr)-1)*J15","v":0},0,0,0,3.0000000000000027E-2,0,3.0000000000000027E-2,0,3.0000000000000027E-2,0,3.0000000000000027E-2,0,3.0000000000000027E-2,0,3.0000000000000027E-2,0,3.0000000000000027E-2,0,3.0000000000000027E-2,0,3.0000000000000027E-2,0,3.0000000000000027E-2,0,3.0000000000000027E-2,0,3.0000000000000027E-2,0,3.0000000000000027E-2,0,3.0000000000000027E-2,0,{"$f":"((1+$E$20)^(Days_Yr/Days_Yr)-1)*AP15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"((1+$E$20)^(Days_Yr/Days_Yr)-1)*BV15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Index","Num#",null,null,null,null,null,{"$f":"IF(J$3=$I$4+1,1,I21*(1+J20))*OR(J6=1,J7=1)","v":1},{"$f":"IF(K$3=$I$4+1,1,J21*(1+K20))*OR(K6=1,K7=1)","v":1},1,1,1.03,1.03,1.0609,1.0609,1.092727,1.092727,1.1255088100000001,1.1255088100000001,1.1592740743000001,1.1592740743000001,1.1940522965290001,1.1940522965290001,1.2298738654248702,1.2298738654248702,1.2667700813876164,1.2667700813876164,1.3047731838292449,1.3047731838292449,1.3439163793441222,1.3439163793441222,1.3842338707244459,1.3842338707244459,1.4257608868461793,1.4257608868461793,1.4685337134515648,1.4685337134515648,1.5125897248551119,1.5125897248551119,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW$3=$I$4+1,1,BV21*(1+BW20))*OR(BW6=1,BW7=1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Euro Inflation"]
[null,null,"Euro Inflation rate","% p.a.",{"$f":"inflation_ch","v":0.03},null,null,null,null,{"$f":"((1+$E$23)^(Days_Yr/Days_Yr)-1)*J$15","v":0},0,0,0,3.0000000000000027E-2,0,3.0000000000000027E-2,0,3.0000000000000027E-2,0,3.0000000000000027E-2,0,3.0000000000000027E-2,0,3.0000000000000027E-2,0,3.0000000000000027E-2,0,3.0000000000000027E-2,0,3.0000000000000027E-2,0,3.0000000000000027E-2,0,3.0000000000000027E-2,0,3.0000000000000027E-2,0,3.0000000000000027E-2,0,3.0000000000000027E-2,0,{"$f":"((1+$E$23)^(Days_Yr/Days_Yr)-1)*AP$15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"((1+$E$23)^(Days_Yr/Days_Yr)-1)*BV$15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Index","Num#",null,null,null,null,null,{"$f":"IF(J$3=$I$4+1,1,I24*(1+J23))*OR(J6=1,J7=1)","v":1},{"$f":"IF(K$3=$I$4+1,1,J24*(1+K23))*OR(K6=1,K7=1)","v":1},1,1,1.03,1.03,1.0609,1.0609,1.092727,1.092727,1.1255088100000001,1.1255088100000001,1.1592740743000001,1.1592740743000001,1.1940522965290001,1.1940522965290001,1.2298738654248702,1.2298738654248702,1.2667700813876164,1.2667700813876164,1.3047731838292449,1.3047731838292449,1.3439163793441222,1.3439163793441222,1.3842338707244459,1.3842338707244459,1.4257608868461793,1.4257608868461793,1.4685337134515648,1.4685337134515648,1.5125897248551119,1.5125897248551119,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW$3=$I$4+1,1,BV24*(1+BW23))*OR(BW6=1,BW7=1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"US Inflation"]
[null,null,"Euro Inflation rate","% p.a.",null,null,null,null,null,{"$f":"((1+inflation_USD)^(Days_Yr/Days_Yr)-1)*J$15","v":0},0,0,0,3.0000000000000027E-2,0,3.0000000000000027E-2,0,3.0000000000000027E-2,0,3.0000000000000027E-2,0,3.0000000000000027E-2,0,3.0000000000000027E-2,0,3.0000000000000027E-2,0,3.0000000000000027E-2,0,3.0000000000000027E-2,0,3.0000000000000027E-2,0,3.0000000000000027E-2,0,3.0000000000000027E-2,0,3.0000000000000027E-2,0,3.0000000000000027E-2,0,{"$f":"((1+inflation_USD)^(Days_Yr/Days_Yr)-1)*AP$15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"((1+inflation_USD)^(Days_Yr/Days_Yr)-1)*BV$15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Index","Num#",null,null,null,null,null,{"$f":"IF(J$3=$I$4+1,1,I27*(1+J26))","v":1},{"$f":"IF(K$2=$I$3+1,1,J27*(1+K26))","v":1},1,1,1.03,1.03,1.0609,1.0609,1.092727,1.092727,1.1255088100000001,1.1255088100000001,1.1592740743000001,1.1592740743000001,1.1940522965290001,1.1940522965290001,1.2298738654248702,1.2298738654248702,1.2667700813876164,1.2667700813876164,1.3047731838292449,1.3047731838292449,1.3439163793441222,1.3439163793441222,1.3842338707244459,1.3842338707244459,1.4257608868461793,1.4257608868461793,1.4685337134515648,1.4685337134515648,1.5125897248551119,1.5125897248551119,1.5125897248551119,{"$f":"IF(AQ$2=$I$3+1,1,AP27*(1+AQ26))","v":1.5125897248551119},1.5125897248551119,1.5125897248551119,1.5125897248551119,1.5125897248551119,1.5125897248551119,1.5125897248551119,1.5125897248551119,1.5125897248551119,1.5125897248551119,1.5125897248551119,1.5125897248551119,1.5125897248551119,1.5125897248551119,1.5125897248551119,1.5125897248551119,1.5125897248551119,1.5125897248551119,1.5125897248551119,1.5125897248551119,1.5125897248551119,1.5125897248551119,1.5125897248551119,1.5125897248551119,1.5125897248551119,1.5125897248551119,1.5125897248551119,1.5125897248551119,1.5125897248551119,1.5125897248551119,1.5125897248551119,1.5125897248551119,{"$f":"IF(BW$2=$I$3+1,1,BV27*(1+BW26))","v":1.5125897248551119},1.5125897248551119,1.5125897248551119,1.5125897248551119,1.5125897248551119,1.5125897248551119,1.5125897248551119,1.5125897248551119,1.5125897248551119,1.5125897248551119,1.5125897248551119,1.5125897248551119,1.5125897248551119,1.5125897248551119,1.5125897248551119,1.5125897248551119,1.5125897248551119,1.5125897248551119,1.5125897248551119,1.5125897248551119]
[]
[null,null,"Relative price index (XAF/EUR)","Num#",null,null,null,null,null,{"$f":"J21/J24","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AP21/AP24","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"BV21/BV24","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"Relative price index (USD/EUR)","Num#",null,null,null,null,null,{"$f":"J21/J27","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AP21/AP27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV21/BV27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"FCFA Exchange Rates"]
[null,null,"Nominal exchange rate","XAF/EUR",{"$f":"parité","v":655.95699999999999},null,null,null,null,{"$f":"$E$33","v":655.95699999999999},655.95699999999999,655.95699999999999,655.95699999999999,655.95699999999999,655.95699999999999,655.95699999999999,655.95699999999999,655.95699999999999,655.95699999999999,655.95699999999999,655.95699999999999,655.95699999999999,655.95699999999999,655.95699999999999,655.95699999999999,655.95699999999999,655.95699999999999,655.95699999999999,655.95699999999999,655.95699999999999,655.95699999999999,655.95699999999999,655.95699999999999,655.95699999999999,655.95699999999999,655.95699999999999,655.95699999999999,655.95699999999999,655.95699999999999,655.95699999999999,655.95699999999999,{"$f":"$E$33","v":655.95699999999999},655.95699999999999,655.95699999999999,655.95699999999999,655.95699999999999,655.95699999999999,655.95699999999999,655.95699999999999,655.95699999999999,655.95699999999999,655.95699999999999,655.95699999999999,655.95699999999999,655.95699999999999,655.95699999999999,655.95699999999999,655.95699999999999,655.95699999999999,655.95699999999999,655.95699999999999,655.95699999999999,655.95699999999999,655.95699999999999,655.95699999999999,655.95699999999999,655.95699999999999,655.95699999999999,655.95699999999999,655.95699999999999,655.95699999999999,655.95699999999999,655.95699999999999,{"$f":"$E$33","v":655.95699999999999},655.95699999999999,655.95699999999999,655.95699999999999,655.95699999999999,655.95699999999999,655.95699999999999,655.95699999999999,655.95699999999999,655.95699999999999,655.95699999999999,655.95699999999999,655.95699999999999,655.95699999999999,655.95699999999999,655.95699999999999,655.95699999999999,655.95699999999999,655.95699999999999,655.95699999999999,655.95699999999999]
[null,null,"Real exchange rate","XAF/EUR",null,null,null,null,null,{"$f":"J33/J29","v":655.95699999999999},655.95699999999999,655.95699999999999,655.95699999999999,655.95699999999999,655.95699999999999,655.95699999999999,655.95699999999999,655.95699999999999,655.95699999999999,655.95699999999999,655.95699999999999,655.95699999999999,655.95699999999999,655.95699999999999,655.95699999999999,655.95699999999999,655.95699999999999,655.95699999999999,655.95699999999999,655.95699999999999,655.95699999999999,655.95699999999999,655.95699999999999,655.95699999999999,655.95699999999999,655.95699999999999,655.95699999999999,655.95699999999999,655.95699999999999,655.95699999999999,655.95699999999999,{"$f":"AP33/AP29","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"BV33/BV29","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,"USD Exchange Rates"]
[null,null,"Real exchange rate","USD/EUR",{"$f":"exch_USD","v":1.32},null,null,null,null,{"$f":"+$E$37","v":1.32},1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,{"$f":"+$E$37","v":1.32},1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,{"$f":"+$E$37","v":1.32},1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32]
[null,null,"Nominal exchange rate","USD/EUR",null,null,null,null,null,{"$f":"J37/J30","v":1.32},1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,{"$f":"AP37/AP30","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"BV37/BV30","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,"Sales"]
[null,null,"Farm 1 Commercialised volumes",null,null,null,null,null,null,{"$f":"J3","v":"2012-01-01"},"2012-07-01","2013-01-01","2013-07-01","2014-01-01","2014-07-01","2015-01-01","2015-07-01","2016-01-01","2016-07-01","2017-01-01","2017-07-01","2018-01-01","2018-07-01","2019-01-01","2019-07-01","2020-01-01","2020-07-01","2021-01-01","2021-07-01","2022-01-01","2022-07-01","2023-01-01","2023-07-01","2024-01-01","2024-07-01","2025-01-01","2025-07-01","2026-01-01","2026-07-01","2027-01-01","2027-07-01","2028-01-01","2028-07-01"]
[null,null,"Semi-annual milled quantity","Tons",null,null,null,null,null,{"$f":"LOOKUP(J$41,'Farm 1'!$AF$18:$BM$18,'Farm 1'!$AF21:$BM21)*J7","v":0},{"$f":"LOOKUP(K$41,'Farm 1'!$AF$18:$BM$18,'Farm 1'!$AF21:$BM21)*K7","v":0},{"$f":"LOOKUP(L$41,'Farm 1'!$AF$18:$BM$18,'Farm 1'!$AF21:$BM21)*L7","v":0},{"$f":"LOOKUP(M$41,'Farm 1'!$AF$18:$BM$18,'Farm 1'!$AF21:$BM21)*M7","v":0},{"$f":"LOOKUP(N$41,'Farm 1'!$AF$18:$BM$18,'Farm 1'!$AF21:$BM21)*N7","v":1575},{"$f":"LOOKUP(O$41,'Farm 1'!$AF$18:$BM$18,'Farm 1'!$AF21:$BM21)*O7","v":8859.375},{"$f":"LOOKUP(P$41,'Farm 1'!$AF$18:$BM$18,'Farm 1'!$AF21:$BM21)*P7","v":11046.875},{"$f":"LOOKUP(Q$41,'Farm 1'!$AF$18:$BM$18,'Farm 1'!$AF21:$BM21)*Q7","v":20573.4375},{"$f":"LOOKUP(R$41,'Farm 1'!$AF$18:$BM$18,'Farm 1'!$AF21:$BM21)*R7","v":20507.8125},{"$f":"LOOKUP(S$41,'Farm 1'!$AF$18:$BM$18,'Farm 1'!$AF21:$BM21)*S7","v":31500},{"$f":"LOOKUP(T$41,'Farm 1'!$AF$18:$BM$18,'Farm 1'!$AF21:$BM21)*T7","v":25000},{"$f":"LOOKUP(U$41,'Farm 1'!$AF$18:$BM$18,'Farm 1'!$AF21:$BM21)*U7","v":33750},{"$f":"LOOKUP(V$41,'Farm 1'!$AF$18:$BM$18,'Farm 1'!$AF21:$BM21)*V7","v":26750},{"$f":"LOOKUP(W$41,'Farm 1'!$AF$18:$BM$18,'Farm 1'!$AF21:$BM21)*W7","v":36000},{"$f":"LOOKUP(X$41,'Farm 1'!$AF$18:$BM$18,'Farm 1'!$AF21:$BM21)*X7","v":28000},{"$f":"LOOKUP(Y$41,'Farm 1'!$AF$18:$BM$18,'Farm 1'!$AF21:$BM21)*Y7","v":36000},{"$f":"LOOKUP(Z$41,'Farm 1'!$AF$18:$BM$18,'Farm 1'!$AF21:$BM21)*Z7","v":28000},{"$f":"LOOKUP(AA$41,'Farm 1'!$AF$18:$BM$18,'Farm 1'!$AF21:$BM21)*AA7","v":36000},{"$f":"LOOKUP(AB$41,'Farm 1'!$AF$18:$BM$18,'Farm 1'!$AF21:$BM21)*AB7","v":28000},{"$f":"LOOKUP(AC$41,'Farm 1'!$AF$18:$BM$18,'Farm 1'!$AF21:$BM21)*AC7","v":36000},{"$f":"LOOKUP(AD$41,'Farm 1'!$AF$18:$BM$18,'Farm 1'!$AF21:$BM21)*AD7","v":28000},{"$f":"LOOKUP(AE$41,'Farm 1'!$AF$18:$BM$18,'Farm 1'!$AF21:$BM21)*AE7","v":36000},{"$f":"LOOKUP(AF$41,'Farm 1'!$AF$18:$BM$18,'Farm 1'!$AF21:$BM21)*AF7","v":28000},{"$f":"LOOKUP(AG$41,'Farm 1'!$AF$18:$BM$18,'Farm 1'!$AF21:$BM21)*AG7","v":36000},{"$f":"LOOKUP(AH$41,'Farm 1'!$AF$18:$BM$18,'Farm 1'!$AF21:$BM21)*AH7","v":28000},{"$f":"LOOKUP(AI$41,'Farm 1'!$AF$18:$BM$18,'Farm 1'!$AF21:$BM21)*AI7","v":36000},{"$f":"LOOKUP(AJ$41,'Farm 1'!$AF$18:$BM$18,'Farm 1'!$AF21:$BM21)*AJ7","v":28000},{"$f":"LOOKUP(AK$41,'Farm 1'!$AF$18:$BM$18,'Farm 1'!$AF21:$BM21)*AK7","v":36000},{"$f":"LOOKUP(AL$41,'Farm 1'!$AF$18:$BM$18,'Farm 1'!$AF21:$BM21)*AL7","v":28000},{"$f":"LOOKUP(AM$41,'Farm 1'!$AF$18:$BM$18,'Farm 1'!$AF21:$BM21)*AM7","v":36000},{"$f":"LOOKUP(AN$41,'Farm 1'!$AF$18:$BM$18,'Farm 1'!$AF21:$BM21)*AN7","v":28000},{"$f":"LOOKUP(AO$41,'Farm 1'!$AF$18:$BM$18,'Farm 1'!$AF21:$BM21)*AO7","v":36000},{"$f":"LOOKUP(AP$41,'Farm 1'!$AF$18:$BM$18,'Farm 1'!$AF21:$BM21)*AP7","v":0},{"$f":"LOOKUP(AQ$41,'Farm 1'!$AF$18:$BM$18,'Farm 1'!$AF21:$BM21)*AQ7","v":0}]
[null,null,"Total Volume of ordinary rice ","Tons",{"$f":"tx_usinage","v":0.66},null,null,null,null,{"$f":"J$42*$E$43","v":0},{"$f":"K42*$E$43","v":0},0,0,1039.5,5847.1875,7290.9375,13578.46875,13535.15625,20790,16500,22275,17655,23760,18480,23760,18480,23760,18480,23760,18480,23760,18480,23760,18480,23760,18480,23760,18480,23760,18480,23760,0,0]
[null,null,"Total Volume of by product","Tons",{"$f":"Flour_rate","v":0.14000000000000001},null,null,null,null,{"$f":"J$42*$E$44","v":0},0,0,0,220.50000000000003,1240.3125000000002,1546.5625000000002,2880.2812500000005,2871.0937500000005,4410,3500.0000000000005,4725,3745.0000000000005,5040.0000000000009,3920.0000000000005,5040.0000000000009,3920.0000000000005,5040.0000000000009,3920.0000000000005,5040.0000000000009,3920.0000000000005,5040.0000000000009,3920.0000000000005,5040.0000000000009,3920.0000000000005,5040.0000000000009,3920.0000000000005,5040.0000000000009,3920.0000000000005,5040.0000000000009,3920.0000000000005,5040.0000000000009,0,0]
[]
[null,null,"Sales to Local Market - importers"]
[null,null,"Price"]
[null,null,"Growth in importers cereals prices ","% p.a.",{"$f":"inflation_céréales","v":0.04},null,null,null,null,{"$f":"$E$48*J$15*J7","v":0},{"$f":"$E$48*K15","v":0},0,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0,{"$f":"$E$48*AQ15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$48*BW15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Price growth sales to wholesalers (5th/6th year)","% p.a.",0.04,null,null,null,null,{"$f":"IF(OR(J13=9,J13=11),$E$49/2,0)","v":0},{"$f":"IF(OR(K13=9,K13=11),$E$49/2,0)","v":0},0,0,0,0,0,0,0,0,0.02,0,0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(BW13=9,BW13=11),$E$49/2,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Price growth sales to retailers (7th/8th year)","% p.a.",0.03,null,null,null,null,{"$f":"IF(OR(J13=13,J13=15),$E$50/2,0)","v":0},{"$f":"IF(OR(K13=13,K13=15),$E$50/2,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1.4999999999999999E-2,0,1.4999999999999999E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(BW13=13,BW13=15),$E$50/2,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"cereals price Index",null,null,null,null,null,null,{"$f":"IF(J$3=$I$4+1,1,I52*(1+J48))","v":1},{"$f":"IF(K$3=$I$4+1,1,J52*(1+K48))","v":1},1,1,1.04,1.04,1.0816000000000001,1.0816000000000001,1.1248640000000001,1.1248640000000001,1.1698585600000002,1.1698585600000002,1.2166529024000003,1.2166529024000003,1.2653190184960004,1.2653190184960004,1.3159317792358405,1.3159317792358405,1.3685690504052741,1.3685690504052741,1.4233118124214852,1.4233118124214852,1.4802442849183446,1.4802442849183446,1.5394540563150785,1.5394540563150785,1.6010322185676817,1.6010322185676817,1.6650735073103891,1.6650735073103891,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,{"$f":"IF(BW$3=$I$4+1,1,BV52*(1+BW48))","v":1.7316764476028046},1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046]
[null,null,"ordinary rice local sales price ","FCFA/Kg",{"$f":"ordinary_rice_local*parité/1000","v":272.87811200000004},null,null,null,null,{"$f":"$E$53*J52*J$7","v":0},{"$f":"$E$53*K52*K7","v":0},272.87811200000004,272.87811200000004,283.79323648000008,283.79323648000008,295.14496593920006,295.14496593920006,306.95076457676805,306.95076457676805,319.22879515983885,319.22879515983885,331.9979469662324,331.9979469662324,345.27786484488172,345.27786484488172,359.08897943867703,359.08897943867703,373.4525386162241,373.4525386162241,388.39064016087309,388.39064016087309,403.926265767308,403.926265767308,420.08331639800036,420.08331639800036,436.88664905392039,436.88664905392039,454.36211501607721,454.36211501607721,472.53659961672031,472.53659961672031,0,{"$f":"$E$53*AQ52*AQ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$53*BW52*BW7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Growth in local Flour prices ","% p.a.",{"$f":"inflation_céréales","v":0.04},null,null,null,null,{"$f":"$E$55*J$15","v":0},0,0,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,{"$f":"$E$55*AP$15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$55*BV$15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Flour price Index",null,null,null,null,null,null,{"$f":"IF(J$3=$I$4+1,1,I56*(1+J55))","v":1},1,1,1,1.04,1.04,1.0816000000000001,1.0816000000000001,1.1248640000000001,1.1248640000000001,1.1698585600000002,1.1698585600000002,1.2166529024000003,1.2166529024000003,1.2653190184960004,1.2653190184960004,1.3159317792358405,1.3159317792358405,1.3685690504052741,1.3685690504052741,1.4233118124214852,1.4233118124214852,1.4802442849183446,1.4802442849183446,1.5394540563150785,1.5394540563150785,1.6010322185676817,1.6010322185676817,1.6650735073103891,1.6650735073103891,1.7316764476028046,1.7316764476028046,{"$f":"IF(AP$3=$I$4+1,1,AO56*(1+AP55))","v":1.7316764476028046},1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,{"$f":"IF(BV$3=$I$4+1,1,BU56*(1+BV55))","v":1.7316764476028046},1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046]
[null,null,"Flour local market price","FCFA/Kg",{"$f":"rice_by_product*parité/1000","v":70},null,null,null,null,{"$f":"$E$57*J56*J$7","v":0},0,70,70,72.8,72.8,75.712000000000003,75.712000000000003,78.740480000000005,78.740480000000005,81.890099200000009,81.890099200000009,85.165703168000022,85.165703168000022,88.57233129472003,88.57233129472003,92.115224546508827,92.115224546508827,95.799833528369192,95.799833528369192,99.631826869503968,99.631826869503968,103.61709994428412,103.61709994428412,107.76178394205549,107.76178394205549,112.07225529973772,112.07225529973772,116.55514551172723,116.55514551172723,121.21735133219632,121.21735133219632,{"$f":"$E$57*AP56*AP$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$57*BV56*BV$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Volumes"]
[null,null,"risks on crops","%",{"$f":"1-conting_crop","v":0.97499999999999998}]
[]
[null,null,"Quantity ordinary rice sold in local market","Tons",{"$f":"percentage_local","v":1},null,null,null,null,{"$f":"IF(J$13<9,$E$62*J43*$E$60,IF(J$13<11,$E$62/2*J43*$E$60,0))","v":0},{"$f":"IF(K$13<9,$E$62*K43*$E$60,IF(K$13<11,$E$62/2*K43*$E$60,0))","v":0},0,0,1013.5124999999999,5701.0078125,7108.6640625,13239.007031249999,13196.77734375,20270.25,8043.75,10859.0625,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW$13<9,$E$62*BW43*$E$60,IF(BW$13<11,$E$62/2*BW43*$E$60,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Quantity Flour sold in local market","Tons",{"$f":"E62","v":1},null,null,null,null,{"$f":"$E$63*J44*$E$60","v":0},0,0,0,214.98750000000001,1209.3046875000002,1507.8984375000002,2808.2742187500003,2799.3164062500005,4299.75,3412.5000000000005,4606.875,3651.3750000000005,4914.0000000000009,3822.0000000000005,4914.0000000000009,3822.0000000000005,4914.0000000000009,3822.0000000000005,4914.0000000000009,3822.0000000000005,4914.0000000000009,3822.0000000000005,4914.0000000000009,3822.0000000000005,4914.0000000000009,3822.0000000000005,4914.0000000000009,3822.0000000000005,4914.0000000000009,3822.0000000000005,4914.0000000000009,{"$f":"$E$63*AP44*$E$60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$63*BV44*$E$60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sales in Million FCFA"]
[null,null,"Ordinary rice sold in local market","Million FCFA",null,null,null,null,null,{"$f":"J62*J53/Thousand","v":0},0,0,0,287.62799258793603,1617.9074583071406,2098.0864125997782,3907.4262793071111,4050.7608956134327,6221.9687356622326,2567.7966210669538,3466.5254384403875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP62*AP53/Thousand","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV62*BV53/Thousand","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Flour sold in local market","Million FCFA",null,null,null,null,null,{"$f":"J63*J57/Thousand","v":0},0,0,0,15.65109,88.037381250000024,114.16600650000002,212.62005765000004,220.41951750000004,338.56437888000005,279.44996352000004,377.25745075200001,310.9719194050561,418.50426536755219,338.52345020842,435.24443598225434,352.06438821675675,452.65421342154445,366.14696374542706,470.7603819584063,380.79284229524421,489.59079723674256,396.02455598705399,509.17442912621226,411.8655382265361,529.54140629126073,428.3401597555976,550.72306254291129,445.47376614582157,572.75198504462765,463.29271679165436,595.66206444641284,{"$f":"AP63*AP57/Thousand","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV63*BV57/Thousand","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sales in EUR"]
[null,null,"Local sales of ordinary rice ","EUR",null,null,null,null,null,{"$f":"J66*Million/J$33","v":0},{"$f":"K66*Million/K$33","v":0},0,0,438486.04800000007,2466484.0200000009,3198512.1168000009,5956832.9620800009,6175345.1760000018,9485330.190336002,{"$f":"T66*Million/T$33","v":3914580.7134720017},5284683.9631872019,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP66*Million/AP$33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV66*Million/BV$33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Local sales of flour","EUR",null,null,null,null,null,{"$f":"J67*Million/J$33","v":0},0,0,0,23859.932891942612,134212.12251717725,174044.9549284481,324137.18833704042,336027.38822819182,516138.06831850269,426018.72305654187,575125.27612633153,474073.63501731993,638005.63964947732,516075.67296091054,663525.8652354565,536718.69987934688,690066.89984487463,558187.44787452091,717669.57583866967,580514.94578950177,746376.35887221654,603735.54362108186,776231.41322710516,627884.96536592511,807280.66975618934,653000.36398056208,839571.89654643717,679120.3785397847,873154.77240829461,706285.19368137594,908080.96330462641,{"$f":"AP67*Million/AP$33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV67*Million/BV$33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sales to Local Market - wholesalers discounted"]
[null,null,"Price",null,null,null,null,null,null,{"$f":"$E$48*J$15","v":0},0,0,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,{"$f":"$E$48*AP$15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$48*BV$15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Growth in wholesalers discounted prices ","% p.a.",{"$f":"inflation_céréales","v":0.04},null,null,null,null,{"$f":"IF(J$3=$I$4+1,1,I75*(1+J74))","v":1},1,1,1,1.04,1.04,1.0816000000000001,1.0816000000000001,1.1248640000000001,1.1248640000000001,1.1698585600000002,1.1698585600000002,1.2166529024000003,1.2166529024000003,1.2653190184960004,1.2653190184960004,1.3159317792358405,1.3159317792358405,1.3685690504052741,1.3685690504052741,1.4233118124214852,1.4233118124214852,1.4802442849183446,1.4802442849183446,1.5394540563150785,1.5394540563150785,1.6010322185676817,1.6010322185676817,1.6650735073103891,1.6650735073103891,1.7316764476028046,1.7316764476028046,{"$f":"IF(AP$3=$I$4+1,1,AO75*(1+AP74))","v":1.7316764476028046},1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,{"$f":"IF(BV$3=$I$4+1,1,BU75*(1+BV74))","v":1.7316764476028046},1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046]
[null,null,"Wholesalers discounted cereals price Index"]
[null,null,"ordinary rice wholesalers discounted price","EUR/tons",{"$f":"ordinary_rice_wholesaler*parité/1000","v":283.79323647999996},null,null,null,null,{"$f":"$E$77*J75*J$7","v":0},{"$f":"$E$77*K75*K$7","v":0},283.79323647999996,283.79323647999996,295.14496593919995,295.14496593919995,306.95076457676799,306.95076457676799,319.22879515983868,319.22879515983868,331.99794696623229,331.99794696623229,345.27786484488161,345.27786484488161,359.08897943867686,359.08897943867686,373.45253861622399,373.45253861622399,388.39064016087292,388.39064016087292,403.92626576730788,403.92626576730788,420.08331639800019,420.08331639800019,436.88664905392022,436.88664905392022,454.3621150160771,454.3621150160771,472.5365996167202,472.5365996167202,491.43806360138899,491.43806360138899,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$77*BD75*BD$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Growth in Flour prices ","% p.a.",{"$f":"inflation_céréales","v":0.04},null,null,null,null,{"$f":"$E$79*J$15","v":0},0,0,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,{"$f":"$E$79*AP$15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$79*BV$15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Flour price Index",null,null,null,null,null,null,{"$f":"IF(J$3=$I$4+1,1,I80*(1+J79))","v":1},1,1,1,1.04,1.04,1.0816000000000001,1.0816000000000001,1.1248640000000001,1.1248640000000001,1.1698585600000002,1.1698585600000002,1.2166529024000003,1.2166529024000003,1.2653190184960004,1.2653190184960004,1.3159317792358405,1.3159317792358405,1.3685690504052741,1.3685690504052741,1.4233118124214852,1.4233118124214852,1.4802442849183446,1.4802442849183446,1.5394540563150785,1.5394540563150785,1.6010322185676817,1.6010322185676817,1.6650735073103891,1.6650735073103891,1.7316764476028046,1.7316764476028046,{"$f":"IF(AP$3=$I$4+1,1,AO80*(1+AP79))","v":1.7316764476028046},1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,{"$f":"IF(BV$3=$I$4+1,1,BU80*(1+BV79))","v":1.7316764476028046},1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046]
[null,null,"Flour market price","EUR/tons",{"$f":"rice_by_product*parité/1000","v":70},null,null,null,null,{"$f":"$E$81*J80*J$7","v":0},0,70,70,72.8,72.8,75.712000000000003,75.712000000000003,78.740480000000005,78.740480000000005,81.890099200000009,81.890099200000009,85.165703168000022,85.165703168000022,88.57233129472003,88.57233129472003,92.115224546508827,92.115224546508827,95.799833528369192,95.799833528369192,99.631826869503968,99.631826869503968,103.61709994428412,103.61709994428412,107.76178394205549,107.76178394205549,112.07225529973772,112.07225529973772,116.55514551172723,116.55514551172723,121.21735133219632,121.21735133219632,{"$f":"$E$81*AP80*AP$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$81*BV80*BV$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Volumes"]
[null,null,"risks on crops","%",{"$f":"1-conting_crop","v":0.97499999999999998}]
[]
[null,null,"Wholesalers discounted volumes of ordinary rice ","Tons",1,null,null,null,null,{"$f":"IF(OR(J$13>14,J$13<9),,IF(OR(AND(J$13>8,J$13<11),AND(J$13>12,J$13<15)),1/2*$E$86*J43*$E$84,$E$86*J43*$E$84))","v":0},0,0,0,0,0,0,0,0,0,8043.75,10859.0625,{"$f":"IF(OR(V$13>14,V$13<9),,IF(OR(AND(V$13>8,V$13<11),AND(V$13>12,V$13<15)),1/2*$E$86*V43*$E$84,$E$86*V43*$E$84))","v":17213.625},{"$f":"IF(OR(W$13>14,W$13<9),,IF(OR(AND(W$13>8,W$13<11),AND(W$13>12,W$13<15)),1/2*$E$86*W43*$E$84,$E$86*W43*$E$84))","v":23166},9009,11583,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(CI$13>14,CI$13<9),,IF(OR(AND(CI$13>8,CI$13<11),AND(CI$13>12,CI$13<15)),1/2*$E$86*CI43*$E$84,$E$86*CI43*$E$84))","v":0},0,0,0,0,0,0,0]
[null,null,"Wholesalers discounted volumes Flour ","Tons",0,null,null,null,null,{"$f":"$E$87*J44*E84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$87*AP44*AK84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$87*BV44*BQ84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sales in Million FCFA"]
[null,null,"Ordinary rice sold in local market","Million FCFA",null,null,null,null,null,{"$f":"J86*J77/Thousand","v":0},0,0,0,0,0,0,0,0,0,2670.508485909631,3605.186455978002,5943.4836862404745,7998.7070169965273,3235.0326157630398,4159.3276488381944,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV86*BV77/Thousand","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Flour sold in local market","Million FCFA",null,null,null,null,null,{"$f":"J87*J81/Thousand","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV87*BV81/Thousand","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sales in EUR"]
[null,null,"Local sales of ordinary rice ","EUR",null,null,null,null,null,{"$f":"J90*Million/J$33","v":0},{"$f":"K90*Million/K$33","v":0},0,0,0,0,0,0,0,0,{"$f":"T90*Million/T$33","v":4071163.94201088},{"$f":"U90*Million/U$33","v":5496071.321714689},9060782.4693394154,12193950.239110989,4931775.4300404442,6340854.1243377151,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CG90*Million/CG$33","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"Local sales of flour","EUR",null,null,null,null,null,{"$f":"J91*Million/J$33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV91*Million/BV$33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sales to Local Market - wholesalers"]
[null,null,"Price",null,null,null,null,null,null,{"$f":"$E$48*J$15","v":0},0,0,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$48*BV$15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Growth in prices ","% p.a.",{"$f":"inflation_céréales","v":0.04},null,null,null,null,{"$f":"IF(J$3=$I$4+1,1,I99*(1+J98))","v":1},{"$f":"IF(K$3=$I$4+1,1,J99*(1+K98))","v":1},{"$f":"IF(L$3=$I$4+1,1,K99*(1+L98))","v":1},{"$f":"IF(M$3=$I$4+1,1,L99*(1+M98))","v":1},{"$f":"IF(N$3=$I$4+1,1,M99*(1+N98))","v":1.04},{"$f":"IF(O$3=$I$4+1,1,N99*(1+O98))","v":1.04},{"$f":"IF(P$3=$I$4+1,1,O99*(1+P98))","v":1.0816000000000001},{"$f":"IF(Q$3=$I$4+1,1,P99*(1+Q98))","v":1.0816000000000001},{"$f":"IF(R$3=$I$4+1,1,Q99*(1+R98))","v":1.1248640000000001},{"$f":"IF(S$3=$I$4+1,1,R99*(1+S98))","v":1.1248640000000001},{"$f":"IF(T$3=$I$4+1,1,S99*(1+T98))","v":1.1698585600000002},{"$f":"IF(U$3=$I$4+1,1,T99*(1+U98))","v":1.1698585600000002},{"$f":"IF(V$3=$I$4+1,1,U99*(1+V98))","v":1.2166529024000003},{"$f":"IF(W$3=$I$4+1,1,V99*(1+W98))","v":1.2166529024000003},{"$f":"IF(X$3=$I$4+1,1,W99*(1+X98))","v":1.2653190184960004},{"$f":"IF(Y$3=$I$4+1,1,X99*(1+Y98))","v":1.2653190184960004},{"$f":"IF(Z$3=$I$4+1,1,Y99*(1+Z98))","v":1.3159317792358405},{"$f":"IF(AA$3=$I$4+1,1,Z99*(1+AA98))","v":1.3159317792358405},{"$f":"IF(AB$3=$I$4+1,1,AA99*(1+AB98))","v":1.3685690504052741},{"$f":"IF(AC$3=$I$4+1,1,AB99*(1+AC98))","v":1.3685690504052741},{"$f":"IF(AD$3=$I$4+1,1,AC99*(1+AD98))","v":1.4233118124214852},{"$f":"IF(AE$3=$I$4+1,1,AD99*(1+AE98))","v":1.4233118124214852},{"$f":"IF(AF$3=$I$4+1,1,AE99*(1+AF98))","v":1.4802442849183446},{"$f":"IF(AG$3=$I$4+1,1,AF99*(1+AG98))","v":1.4802442849183446},{"$f":"IF(AH$3=$I$4+1,1,AG99*(1+AH98))","v":1.5394540563150785},{"$f":"IF(AI$3=$I$4+1,1,AH99*(1+AI98))","v":1.5394540563150785},{"$f":"IF(AJ$3=$I$4+1,1,AI99*(1+AJ98))","v":1.6010322185676817},{"$f":"IF(AK$3=$I$4+1,1,AJ99*(1+AK98))","v":1.6010322185676817},{"$f":"IF(AL$3=$I$4+1,1,AK99*(1+AL98))","v":1.6650735073103891},{"$f":"IF(AM$3=$I$4+1,1,AL99*(1+AM98))","v":1.6650735073103891},{"$f":"IF(AN$3=$I$4+1,1,AM99*(1+AN98))","v":1.7316764476028046},{"$f":"IF(AO$3=$I$4+1,1,AN99*(1+AO98))","v":1.7316764476028046},{"$f":"IF(AP$3=$I$4+1,1,AO99*(1+AP98))","v":1.7316764476028046},{"$f":"IF(AQ$3=$I$4+1,1,AP99*(1+AQ98))","v":1.7316764476028046},{"$f":"IF(AR$3=$I$4+1,1,AQ99*(1+AR98))","v":1.7316764476028046},{"$f":"IF(AS$3=$I$4+1,1,AR99*(1+AS98))","v":1.7316764476028046},{"$f":"IF(AT$3=$I$4+1,1,AS99*(1+AT98))","v":1.7316764476028046},{"$f":"IF(AU$3=$I$4+1,1,AT99*(1+AU98))","v":1.7316764476028046},{"$f":"IF(AV$3=$I$4+1,1,AU99*(1+AV98))","v":1.7316764476028046},{"$f":"IF(AW$3=$I$4+1,1,AV99*(1+AW98))","v":1.7316764476028046},{"$f":"IF(AX$3=$I$4+1,1,AW99*(1+AX98))","v":1.7316764476028046},{"$f":"IF(AY$3=$I$4+1,1,AX99*(1+AY98))","v":1.7316764476028046},{"$f":"IF(AZ$3=$I$4+1,1,AY99*(1+AZ98))","v":1.7316764476028046},{"$f":"IF(BA$3=$I$4+1,1,AZ99*(1+BA98))","v":1.7316764476028046},{"$f":"IF(BB$3=$I$4+1,1,BA99*(1+BB98))","v":1.7316764476028046},{"$f":"IF(BC$3=$I$4+1,1,BB99*(1+BC98))","v":1.7316764476028046},{"$f":"IF(BD$3=$I$4+1,1,BC99*(1+BD98))","v":1.7316764476028046},{"$f":"IF(BE$3=$I$4+1,1,BD99*(1+BE98))","v":1.7316764476028046},{"$f":"IF(BF$3=$I$4+1,1,BE99*(1+BF98))","v":1.7316764476028046},{"$f":"IF(BG$3=$I$4+1,1,BF99*(1+BG98))","v":1.7316764476028046},{"$f":"IF(BH$3=$I$4+1,1,BG99*(1+BH98))","v":1.7316764476028046},{"$f":"IF(BI$3=$I$4+1,1,BH99*(1+BI98))","v":1.7316764476028046},{"$f":"IF(BJ$3=$I$4+1,1,BI99*(1+BJ98))","v":1.7316764476028046},{"$f":"IF(BK$3=$I$4+1,1,BJ99*(1+BK98))","v":1.7316764476028046},{"$f":"IF(BL$3=$I$4+1,1,BK99*(1+BL98))","v":1.7316764476028046},{"$f":"IF(BM$3=$I$4+1,1,BL99*(1+BM98))","v":1.7316764476028046},{"$f":"IF(BN$3=$I$4+1,1,BM99*(1+BN98))","v":1.7316764476028046},{"$f":"IF(BO$3=$I$4+1,1,BN99*(1+BO98))","v":1.7316764476028046},{"$f":"IF(BP$3=$I$4+1,1,BO99*(1+BP98))","v":1.7316764476028046},{"$f":"IF(BQ$3=$I$4+1,1,BP99*(1+BQ98))","v":1.7316764476028046},{"$f":"IF(BR$3=$I$4+1,1,BQ99*(1+BR98))","v":1.7316764476028046},{"$f":"IF(BS$3=$I$4+1,1,BR99*(1+BS98))","v":1.7316764476028046},{"$f":"IF(BT$3=$I$4+1,1,BS99*(1+BT98))","v":1.7316764476028046},{"$f":"IF(BU$3=$I$4+1,1,BT99*(1+BU98))","v":1.7316764476028046},{"$f":"IF(BV$3=$I$4+1,1,BU99*(1+BV98))","v":1.7316764476028046},{"$f":"IF(BW$3=$I$4+1,1,BV99*(1+BW98))","v":1.7316764476028046},{"$f":"IF(BX$3=$I$4+1,1,BW99*(1+BX98))","v":1.7316764476028046},{"$f":"IF(BY$3=$I$4+1,1,BX99*(1+BY98))","v":1.7316764476028046},{"$f":"IF(BZ$3=$I$4+1,1,BY99*(1+BZ98))","v":1.7316764476028046},{"$f":"IF(CA$3=$I$4+1,1,BZ99*(1+CA98))","v":1.7316764476028046},{"$f":"IF(CB$3=$I$4+1,1,CA99*(1+CB98))","v":1.7316764476028046},{"$f":"IF(CC$3=$I$4+1,1,CB99*(1+CC98))","v":1.7316764476028046},{"$f":"IF(CD$3=$I$4+1,1,CC99*(1+CD98))","v":1.7316764476028046},{"$f":"IF(CE$3=$I$4+1,1,CD99*(1+CE98))","v":1.7316764476028046},{"$f":"IF(CF$3=$I$4+1,1,CE99*(1+CF98))","v":1.7316764476028046},{"$f":"IF(CG$3=$I$4+1,1,CF99*(1+CG98))","v":1.7316764476028046},{"$f":"IF(CH$3=$I$4+1,1,CG99*(1+CH98))","v":1.7316764476028046},{"$f":"IF(CI$3=$I$4+1,1,CH99*(1+CI98))","v":1.7316764476028046},{"$f":"IF(CJ$3=$I$4+1,1,CI99*(1+CJ98))","v":1.7316764476028046},{"$f":"IF(CK$3=$I$4+1,1,CJ99*(1+CK98))","v":1.7316764476028046},{"$f":"IF(CL$3=$I$4+1,1,CK99*(1+CL98))","v":1.7316764476028046},{"$f":"IF(CM$3=$I$4+1,1,CL99*(1+CM98))","v":1.7316764476028046},{"$f":"IF(CN$3=$I$4+1,1,CM99*(1+CN98))","v":1.7316764476028046},{"$f":"IF(CO$3=$I$4+1,1,CN99*(1+CO98))","v":1.7316764476028046},{"$f":"IF(CP$3=$I$4+1,1,CO99*(1+CP98))","v":1.7316764476028046}]
[null,null,"wholesales cereals price Index"]
[null,null,"ordinary rice retailers price","EUR/tons",{"$f":"ordinary_rice_retailer*parité/1000","v":291.97957984000004},null,null,null,null,{"$f":"$E$101*J99*J$7","v":0},0,291.97957984000004,291.97957984000004,303.65876303360005,303.65876303360005,315.80511355494406,315.80511355494406,328.43731809714183,328.43731809714183,341.57481082102754,341.57481082102754,355.23780325386866,355.23780325386866,369.44731538402345,369.44731538402345,384.22520799938439,384.22520799938439,399.59421631935976,399.59421631935976,415.57798497213417,415.57798497213417,432.20110437101954,432.20110437101954,449.48914854586036,449.48914854586036,467.46871448769485,467.46871448769485,486.16746306720262,486.16746306720262,505.61416158989073,505.61416158989073,{"$f":"$E$101*AP99*AP$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$101*BV99*BV$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Growth in Flour prices ","% p.a.",{"$f":"inflation_céréales","v":0.04},null,null,null,null,{"$f":"$E$79*J$15","v":0},0,0,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,{"$f":"$E$79*AP$15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$79*BV$15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Flour price Index",null,null,null,null,null,null,{"$f":"IF(J$3=$I$4+1,1,I104*(1+J103))","v":1},{"$f":"IF(K$3=$I$4+1,1,J104*(1+K103))","v":1},{"$f":"IF(L$3=$I$4+1,1,K104*(1+L103))","v":1},{"$f":"IF(M$3=$I$4+1,1,L104*(1+M103))","v":1},{"$f":"IF(N$3=$I$4+1,1,M104*(1+N103))","v":1.04},{"$f":"IF(O$3=$I$4+1,1,N104*(1+O103))","v":1.04},{"$f":"IF(P$3=$I$4+1,1,O104*(1+P103))","v":1.0816000000000001},{"$f":"IF(Q$3=$I$4+1,1,P104*(1+Q103))","v":1.0816000000000001},{"$f":"IF(R$3=$I$4+1,1,Q104*(1+R103))","v":1.1248640000000001},{"$f":"IF(S$3=$I$4+1,1,R104*(1+S103))","v":1.1248640000000001},{"$f":"IF(T$3=$I$4+1,1,S104*(1+T103))","v":1.1698585600000002},{"$f":"IF(U$3=$I$4+1,1,T104*(1+U103))","v":1.1698585600000002},{"$f":"IF(V$3=$I$4+1,1,U104*(1+V103))","v":1.2166529024000003},{"$f":"IF(W$3=$I$4+1,1,V104*(1+W103))","v":1.2166529024000003},{"$f":"IF(X$3=$I$4+1,1,W104*(1+X103))","v":1.2653190184960004},{"$f":"IF(Y$3=$I$4+1,1,X104*(1+Y103))","v":1.2653190184960004},{"$f":"IF(Z$3=$I$4+1,1,Y104*(1+Z103))","v":1.3159317792358405},{"$f":"IF(AA$3=$I$4+1,1,Z104*(1+AA103))","v":1.3159317792358405},{"$f":"IF(AB$3=$I$4+1,1,AA104*(1+AB103))","v":1.3685690504052741},{"$f":"IF(AC$3=$I$4+1,1,AB104*(1+AC103))","v":1.3685690504052741},{"$f":"IF(AD$3=$I$4+1,1,AC104*(1+AD103))","v":1.4233118124214852},{"$f":"IF(AE$3=$I$4+1,1,AD104*(1+AE103))","v":1.4233118124214852},{"$f":"IF(AF$3=$I$4+1,1,AE104*(1+AF103))","v":1.4802442849183446},{"$f":"IF(AG$3=$I$4+1,1,AF104*(1+AG103))","v":1.4802442849183446},{"$f":"IF(AH$3=$I$4+1,1,AG104*(1+AH103))","v":1.5394540563150785},{"$f":"IF(AI$3=$I$4+1,1,AH104*(1+AI103))","v":1.5394540563150785},{"$f":"IF(AJ$3=$I$4+1,1,AI104*(1+AJ103))","v":1.6010322185676817},{"$f":"IF(AK$3=$I$4+1,1,AJ104*(1+AK103))","v":1.6010322185676817},{"$f":"IF(AL$3=$I$4+1,1,AK104*(1+AL103))","v":1.6650735073103891},{"$f":"IF(AM$3=$I$4+1,1,AL104*(1+AM103))","v":1.6650735073103891},{"$f":"IF(AN$3=$I$4+1,1,AM104*(1+AN103))","v":1.7316764476028046},{"$f":"IF(AO$3=$I$4+1,1,AN104*(1+AO103))","v":1.7316764476028046},{"$f":"IF(AP$3=$I$4+1,1,AO104*(1+AP103))","v":1.7316764476028046},{"$f":"IF(AQ$3=$I$4+1,1,AP104*(1+AQ103))","v":1.7316764476028046},{"$f":"IF(AR$3=$I$4+1,1,AQ104*(1+AR103))","v":1.7316764476028046},{"$f":"IF(AS$3=$I$4+1,1,AR104*(1+AS103))","v":1.7316764476028046},{"$f":"IF(AT$3=$I$4+1,1,AS104*(1+AT103))","v":1.7316764476028046},{"$f":"IF(AU$3=$I$4+1,1,AT104*(1+AU103))","v":1.7316764476028046},{"$f":"IF(AV$3=$I$4+1,1,AU104*(1+AV103))","v":1.7316764476028046},{"$f":"IF(AW$3=$I$4+1,1,AV104*(1+AW103))","v":1.7316764476028046},{"$f":"IF(AX$3=$I$4+1,1,AW104*(1+AX103))","v":1.7316764476028046},{"$f":"IF(AY$3=$I$4+1,1,AX104*(1+AY103))","v":1.7316764476028046},{"$f":"IF(AZ$3=$I$4+1,1,AY104*(1+AZ103))","v":1.7316764476028046},{"$f":"IF(BA$3=$I$4+1,1,AZ104*(1+BA103))","v":1.7316764476028046},{"$f":"IF(BB$3=$I$4+1,1,BA104*(1+BB103))","v":1.7316764476028046},{"$f":"IF(BC$3=$I$4+1,1,BB104*(1+BC103))","v":1.7316764476028046},{"$f":"IF(BD$3=$I$4+1,1,BC104*(1+BD103))","v":1.7316764476028046},{"$f":"IF(BE$3=$I$4+1,1,BD104*(1+BE103))","v":1.7316764476028046},{"$f":"IF(BF$3=$I$4+1,1,BE104*(1+BF103))","v":1.7316764476028046},{"$f":"IF(BG$3=$I$4+1,1,BF104*(1+BG103))","v":1.7316764476028046},{"$f":"IF(BH$3=$I$4+1,1,BG104*(1+BH103))","v":1.7316764476028046},{"$f":"IF(BI$3=$I$4+1,1,BH104*(1+BI103))","v":1.7316764476028046},{"$f":"IF(BJ$3=$I$4+1,1,BI104*(1+BJ103))","v":1.7316764476028046},{"$f":"IF(BK$3=$I$4+1,1,BJ104*(1+BK103))","v":1.7316764476028046},{"$f":"IF(BL$3=$I$4+1,1,BK104*(1+BL103))","v":1.7316764476028046},{"$f":"IF(BM$3=$I$4+1,1,BL104*(1+BM103))","v":1.7316764476028046},{"$f":"IF(BN$3=$I$4+1,1,BM104*(1+BN103))","v":1.7316764476028046},{"$f":"IF(BO$3=$I$4+1,1,BN104*(1+BO103))","v":1.7316764476028046},{"$f":"IF(BP$3=$I$4+1,1,BO104*(1+BP103))","v":1.7316764476028046},{"$f":"IF(BQ$3=$I$4+1,1,BP104*(1+BQ103))","v":1.7316764476028046},{"$f":"IF(BR$3=$I$4+1,1,BQ104*(1+BR103))","v":1.7316764476028046},{"$f":"IF(BS$3=$I$4+1,1,BR104*(1+BS103))","v":1.7316764476028046},{"$f":"IF(BT$3=$I$4+1,1,BS104*(1+BT103))","v":1.7316764476028046},{"$f":"IF(BU$3=$I$4+1,1,BT104*(1+BU103))","v":1.7316764476028046},{"$f":"IF(BV$3=$I$4+1,1,BU104*(1+BV103))","v":1.7316764476028046},{"$f":"IF(BW$3=$I$4+1,1,BV104*(1+BW103))","v":1.7316764476028046},{"$f":"IF(BX$3=$I$4+1,1,BW104*(1+BX103))","v":1.7316764476028046},{"$f":"IF(BY$3=$I$4+1,1,BX104*(1+BY103))","v":1.7316764476028046},{"$f":"IF(BZ$3=$I$4+1,1,BY104*(1+BZ103))","v":1.7316764476028046},{"$f":"IF(CA$3=$I$4+1,1,BZ104*(1+CA103))","v":1.7316764476028046},{"$f":"IF(CB$3=$I$4+1,1,CA104*(1+CB103))","v":1.7316764476028046},{"$f":"IF(CC$3=$I$4+1,1,CB104*(1+CC103))","v":1.7316764476028046},{"$f":"IF(CD$3=$I$4+1,1,CC104*(1+CD103))","v":1.7316764476028046},{"$f":"IF(CE$3=$I$4+1,1,CD104*(1+CE103))","v":1.7316764476028046},{"$f":"IF(CF$3=$I$4+1,1,CE104*(1+CF103))","v":1.7316764476028046},{"$f":"IF(CG$3=$I$4+1,1,CF104*(1+CG103))","v":1.7316764476028046},{"$f":"IF(CH$3=$I$4+1,1,CG104*(1+CH103))","v":1.7316764476028046},{"$f":"IF(CI$3=$I$4+1,1,CH104*(1+CI103))","v":1.7316764476028046},{"$f":"IF(CJ$3=$I$4+1,1,CI104*(1+CJ103))","v":1.7316764476028046},{"$f":"IF(CK$3=$I$4+1,1,CJ104*(1+CK103))","v":1.7316764476028046},{"$f":"IF(CL$3=$I$4+1,1,CK104*(1+CL103))","v":1.7316764476028046},{"$f":"IF(CM$3=$I$4+1,1,CL104*(1+CM103))","v":1.7316764476028046},{"$f":"IF(CN$3=$I$4+1,1,CM104*(1+CN103))","v":1.7316764476028046},{"$f":"IF(CO$3=$I$4+1,1,CN104*(1+CO103))","v":1.7316764476028046},{"$f":"IF(CP$3=$I$4+1,1,CO104*(1+CP103))","v":1.7316764476028046}]
[null,null,"Flour market price","EUR/tons",{"$f":"rice_by_product*parité/1000","v":70},null,null,null,null,{"$f":"$E$81*J104*J$7","v":0},0,70,70,72.8,72.8,75.712000000000003,75.712000000000003,78.740480000000005,78.740480000000005,81.890099200000009,81.890099200000009,85.165703168000022,85.165703168000022,88.57233129472003,88.57233129472003,92.115224546508827,92.115224546508827,95.799833528369192,95.799833528369192,99.631826869503968,99.631826869503968,103.61709994428412,103.61709994428412,107.76178394205549,107.76178394205549,112.07225529973772,112.07225529973772,116.55514551172723,116.55514551172723,121.21735133219632,121.21735133219632,{"$f":"$E$81*AP104*AP$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$81*BV104*BV$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Volumes"]
[null,null,"risks on crops","%",{"$f":"1-conting_crop","v":0.97499999999999998}]
[]
[null,null,"wholesalers volumes of ordinary rice ","Tons",1,null,null,null,null,{"$f":"IF(J$13<13,,IF(AND(J$13>12,J$13<15),1/2*$E$110*J43*$E$108,$E$110*J43*$E$108))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,9009,11583,{"$f":"IF(Z$13<13,,IF(AND(Z$13>12,Z$13<15),1/2*$E$110*Z43*$E$108,$E$110*Z43*$E$108))","v":18018},{"$f":"IF(AA$13<13,,IF(AND(AA$13>12,AA$13<15),1/2*$E$110*AA43*$E$108,$E$110*AA43*$E$108))","v":23166},18018,23166,18018,23166,18018,23166,18018,23166,18018,23166,18018,23166,18018,23166,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$13<13,,IF(AND(CM$13>12,CM$13<15),1/2*$E$110*CM43*$E$108,$E$110*CM43*$E$108))","v":0},0,0,0]
[null,null,"wholesalers volumes Flour ","Tons",0,null,null,null,null,{"$f":"$E$87*J64*E108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$87*AP64*AK108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$87*BV64*BQ108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sales in Million FCFA"]
[null,null,"Ordinary rice sold in local market","Million FCFA",null,null,null,null,null,{"$f":"J110*J101/Thousand","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,3328.3508642946672,4279.3082540931437,6922.9697977329079,8900.9611685137388,7199.8885896422235,9256.9996152542881,7487.8841332279135,9627.2795998644597,7787.3994985570298,10012.370783859038,8098.895478499312,10412.865615213401,8422.8512976392867,10829.38023982194,8759.7653495448576,11262.555449414816,9110.1559635266512,11713.057667391407,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV110*BV101/Thousand","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Flour sold in local market","Million FCFA",null,null,null,null,null,{"$f":"J111*J105/Thousand","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV111*BV105/Thousand","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sales in EUR"]
[null,null,"Local sales of ordinary rice ","EUR",null,null,null,null,null,{"$f":"J114*Million/J$33","v":0},{"$f":"K114*Million/K$33","v":0},0,0,0,0,0,0,0,0,{"$f":"T114*Million/T$33","v":0},{"$f":"U114*Million/U$33","v":0},0,0,5074038.1828300748,6523763.3779243818,10553999.420286557,13569427.826082714,10976159.397098016,14112204.939126022,11415205.77298194,14676693.136691064,11871814.003901215,15263760.862158705,12346686.564057266,15874311.296645055,12840554.026619561,16509283.748510862,13354176.18768434,17169655.098451294,13888343.235191714,17856441.302389346,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CG114*Million/CG$33","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"Local sales of flour","EUR",null,null,null,null,null,{"$f":"J115*Million/J$33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV115*Million/BV$33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Trading areas"]
[null,null,"Trading Commercialised volumes",null,null,null,null,null,null,{"$f":"J41","v":"2012-01-01"},"2012-07-01","2013-01-01","2013-07-01","2014-01-01","2014-07-01","2015-01-01","2015-07-01","2016-01-01","2016-07-01","2017-01-01","2017-07-01","2018-01-01","2018-07-01","2019-01-01","2019-07-01","2020-01-01","2020-07-01","2021-01-01","2021-07-01","2022-01-01","2022-07-01","2023-01-01","2023-07-01","2024-01-01","2024-07-01","2025-01-01","2025-07-01","2026-01-01","2026-07-01","2027-01-01","2027-07-01"]
[null,null,"Annual milled quantity","Tons",null,null,null,null,null,{"$f":"LOOKUP(J$123,'Trading 1 Farm'!$AF$18:$BM$18,'Trading 1 Farm'!$AF21:$BM21)*J7","v":0},{"$f":"LOOKUP(K$123,'Trading 1 Farm'!$AF$18:$BM$18,'Trading 1 Farm'!$AF21:$BM21)*K7","v":0},{"$f":"LOOKUP(L$123,'Trading 1 Farm'!$AF$18:$BM$18,'Trading 1 Farm'!$AF21:$BM21)*L7","v":0},{"$f":"LOOKUP(M$123,'Trading 1 Farm'!$AF$18:$BM$18,'Trading 1 Farm'!$AF21:$BM21)*M7","v":0},{"$f":"LOOKUP(N$123,'Trading 1 Farm'!$AF$18:$BM$18,'Trading 1 Farm'!$AF21:$BM21)*N7","v":67.5},{"$f":"LOOKUP(O$123,'Trading 1 Farm'!$AF$18:$BM$18,'Trading 1 Farm'!$AF21:$BM21)*O7","v":405},{"$f":"LOOKUP(P$123,'Trading 1 Farm'!$AF$18:$BM$18,'Trading 1 Farm'!$AF21:$BM21)*P7","v":480},{"$f":"LOOKUP(Q$123,'Trading 1 Farm'!$AF$18:$BM$18,'Trading 1 Farm'!$AF21:$BM21)*Q7","v":855},{"$f":"LOOKUP(R$123,'Trading 1 Farm'!$AF$18:$BM$18,'Trading 1 Farm'!$AF21:$BM21)*R7","v":937.5},{"$f":"LOOKUP(S$123,'Trading 1 Farm'!$AF$18:$BM$18,'Trading 1 Farm'!$AF21:$BM21)*S7","v":1350},{"$f":"LOOKUP(T$123,'Trading 1 Farm'!$AF$18:$BM$18,'Trading 1 Farm'!$AF21:$BM21)*T7","v":1425},{"$f":"LOOKUP(U$123,'Trading 1 Farm'!$AF$18:$BM$18,'Trading 1 Farm'!$AF21:$BM21)*U7","v":1800},{"$f":"LOOKUP(V$123,'Trading 1 Farm'!$AF$18:$BM$18,'Trading 1 Farm'!$AF21:$BM21)*V7","v":1875},{"$f":"LOOKUP(W$123,'Trading 1 Farm'!$AF$18:$BM$18,'Trading 1 Farm'!$AF21:$BM21)*W7","v":2250},{"$f":"LOOKUP(X$123,'Trading 1 Farm'!$AF$18:$BM$18,'Trading 1 Farm'!$AF21:$BM21)*X7","v":2250},{"$f":"LOOKUP(Y$123,'Trading 1 Farm'!$AF$18:$BM$18,'Trading 1 Farm'!$AF21:$BM21)*Y7","v":2250},{"$f":"LOOKUP(Z$123,'Trading 1 Farm'!$AF$18:$BM$18,'Trading 1 Farm'!$AF21:$BM21)*Z7","v":2250},{"$f":"LOOKUP(AA$123,'Trading 1 Farm'!$AF$18:$BM$18,'Trading 1 Farm'!$AF21:$BM21)*AA7","v":2250},{"$f":"LOOKUP(AB$123,'Trading 1 Farm'!$AF$18:$BM$18,'Trading 1 Farm'!$AF21:$BM21)*AB7","v":2250},{"$f":"LOOKUP(AC$123,'Trading 1 Farm'!$AF$18:$BM$18,'Trading 1 Farm'!$AF21:$BM21)*AC7","v":2250},{"$f":"LOOKUP(AD$123,'Trading 1 Farm'!$AF$18:$BM$18,'Trading 1 Farm'!$AF21:$BM21)*AD7","v":2250},{"$f":"LOOKUP(AE$123,'Trading 1 Farm'!$AF$18:$BM$18,'Trading 1 Farm'!$AF21:$BM21)*AE7","v":2250},{"$f":"LOOKUP(AF$123,'Trading 1 Farm'!$AF$18:$BM$18,'Trading 1 Farm'!$AF21:$BM21)*AF7","v":2250},{"$f":"LOOKUP(AG$123,'Trading 1 Farm'!$AF$18:$BM$18,'Trading 1 Farm'!$AF21:$BM21)*AG7","v":2250},{"$f":"+AG124","v":2250},2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,{"$f":"+BM124","v":2250},2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250]
[null,null,"Total Volume of ordinary rice ","Tons",{"$f":"tx_usinage","v":0.66},null,null,null,null,{"$f":"J124*$E$125","v":0},0,0,0,44.550000000000004,267.3,316.8,564.30000000000007,618.75,891,940.5,1188,1237.5,1485,1485,1485,1485,1485,1485,1485,1485,1485,1485,1485,1485,1485,1485,1485,1485,1485,1485,1485,{"$f":"AP124*$E$125","v":1485},1485,1485,1485,1485,1485,1485,1485,1485,1485,1485,1485,1485,1485,1485,1485,1485,1485,1485,1485,1485,1485,1485,1485,1485,1485,1485,1485,1485,1485,1485,1485,{"$f":"BV124*$E$125","v":1485},1485,1485,1485,1485,1485,1485,1485,1485,1485,1485,1485,1485,1485,1485,1485,1485,1485,1485,1485,1485]
[null,null,"Total Volume of by product","Tons",{"$f":"Flour_rate","v":0.14000000000000001},null,null,null,null,{"$f":"J124*$E$126","v":0},0,0,0,9.4500000000000011,56.7,67.2,119.70000000000002,131.25,189.00000000000003,199.50000000000003,252.00000000000003,262.5,315.00000000000006,315.00000000000006,315.00000000000006,315.00000000000006,315.00000000000006,315.00000000000006,315.00000000000006,315.00000000000006,315.00000000000006,315.00000000000006,315.00000000000006,315.00000000000006,315.00000000000006,315.00000000000006,315.00000000000006,315.00000000000006,315.00000000000006,315.00000000000006,315.00000000000006,{"$f":"AP124*$E$126","v":315.00000000000006},315.00000000000006,315.00000000000006,315.00000000000006,315.00000000000006,315.00000000000006,315.00000000000006,315.00000000000006,315.00000000000006,315.00000000000006,315.00000000000006,315.00000000000006,315.00000000000006,315.00000000000006,315.00000000000006,315.00000000000006,315.00000000000006,315.00000000000006,315.00000000000006,315.00000000000006,315.00000000000006,315.00000000000006,315.00000000000006,315.00000000000006,315.00000000000006,315.00000000000006,315.00000000000006,315.00000000000006,315.00000000000006,315.00000000000006,315.00000000000006,315.00000000000006,{"$f":"BV124*$E$126","v":315.00000000000006},315.00000000000006,315.00000000000006,315.00000000000006,315.00000000000006,315.00000000000006,315.00000000000006,315.00000000000006,315.00000000000006,315.00000000000006,315.00000000000006,315.00000000000006,315.00000000000006,315.00000000000006,315.00000000000006,315.00000000000006,315.00000000000006,315.00000000000006,315.00000000000006,315.00000000000006,315.00000000000006]
[null,null,"Sales to local market importers"]
[null,null,"Price"]
[null,null,"Growth in local cereals prices ","% p.a.",{"$f":"inflation_céréales","v":0.04},null,null,null,null,{"$f":"$E$129*J15","v":0},0,0,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,{"$f":"$E$129*AP15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$129*BV15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cereals price Index",null,null,null,null,null,null,{"$f":"IF(J$3=$I$4+1,1,I130*(1+J129))","v":1},1,1,1,1.04,1.04,1.0816000000000001,1.0816000000000001,1.1248640000000001,1.1248640000000001,1.1698585600000002,1.1698585600000002,1.2166529024000003,1.2166529024000003,1.2653190184960004,1.2653190184960004,1.3159317792358405,1.3159317792358405,1.3685690504052741,1.3685690504052741,1.4233118124214852,1.4233118124214852,1.4802442849183446,1.4802442849183446,1.5394540563150785,1.5394540563150785,1.6010322185676817,1.6010322185676817,1.6650735073103891,1.6650735073103891,1.7316764476028046,1.7316764476028046,{"$f":"IF(AP$3=$I$4+1,1,AO130*(1+AP129))","v":1.7316764476028046},1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,{"$f":"IF(BV$3=$I$4+1,1,BU130*(1+BV129))","v":1.7316764476028046},1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046]
[null,null,"ordinary rice local market price ","FCFA/Kg",{"$f":"ordinary_rice_local*parité/1000","v":272.87811200000004},null,null,null,null,{"$f":"$E$131*J130*J$7","v":0},0,272.87811200000004,272.87811200000004,283.79323648000008,283.79323648000008,295.14496593920006,295.14496593920006,306.95076457676805,306.95076457676805,319.22879515983885,319.22879515983885,331.9979469662324,331.9979469662324,345.27786484488172,345.27786484488172,359.08897943867703,359.08897943867703,373.4525386162241,373.4525386162241,388.39064016087309,388.39064016087309,403.926265767308,403.926265767308,420.08331639800036,420.08331639800036,436.88664905392039,436.88664905392039,454.36211501607721,454.36211501607721,472.53659961672031,472.53659961672031,{"$f":"$E$131*AP130*AP$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$131*BV130*BV$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Growth in local Flour prices ","% p.a.",{"$f":"inflation_céréales","v":0.04},null,null,null,null,{"$f":"$E$133*J$15","v":0},0,0,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,{"$f":"$E$133*AP$15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$133*BV$15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Flour price Index",null,null,null,null,null,null,{"$f":"IF(J$3=$I$4+1,1,I134*(1+J133))","v":1},1,1,1,1.04,1.04,1.0816000000000001,1.0816000000000001,1.1248640000000001,1.1248640000000001,1.1698585600000002,1.1698585600000002,1.2166529024000003,1.2166529024000003,1.2653190184960004,1.2653190184960004,1.3159317792358405,1.3159317792358405,1.3685690504052741,1.3685690504052741,1.4233118124214852,1.4233118124214852,1.4802442849183446,1.4802442849183446,1.5394540563150785,1.5394540563150785,1.6010322185676817,1.6010322185676817,1.6650735073103891,1.6650735073103891,1.7316764476028046,1.7316764476028046,{"$f":"IF(AP$3=$I$4+1,1,AO134*(1+AP133))","v":1.7316764476028046},1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,{"$f":"IF(BV$3=$I$4+1,1,BU134*(1+BV133))","v":1.7316764476028046},1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046,1.7316764476028046]
[null,null,"Flour local market price","FCFA/Kg",{"$f":"rice_by_product*parité/1000","v":70},null,null,null,null,{"$f":"$E$135*J134*J$7","v":0},0,70,70,72.8,72.8,75.712000000000003,75.712000000000003,78.740480000000005,78.740480000000005,81.890099200000009,81.890099200000009,85.165703168000022,85.165703168000022,88.57233129472003,88.57233129472003,92.115224546508827,92.115224546508827,95.799833528369192,95.799833528369192,99.631826869503968,99.631826869503968,103.61709994428412,103.61709994428412,107.76178394205549,107.76178394205549,112.07225529973772,112.07225529973772,116.55514551172723,116.55514551172723,121.21735133219632,121.21735133219632,{"$f":"$E$135*AP134*AP$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$135*BV134*BV$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Volumes"]
[null,null,"risks on crops","%",{"$f":"1-conting_crop","v":0.97499999999999998}]
[]
[null,null,"Quantity ordinary rice sold in local market","Tons",null,null,null,null,null,{"$f":"IF(J$13<9,$E$62*J125*$E$60,IF(J$13<11,$E$62/2*J125*$E$60,0))","v":0},{"$f":"IF(K$13<9,$E$62*K125*$E$60,IF(K$13<11,$E$62/2*K125*$E$60,0))","v":0},0,0,43.436250000000001,260.61750000000001,308.88,550.19250000000011,603.28125,868.72500000000002,458.49374999999998,579.15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1447.875,1447.875,1447.875,1447.875,1447.875,1447.875,1447.875,1447.875,1447.875,1447.875,1447.875,1447.875,1447.875,1447.875,1447.875,1447.875,1447.875,1447.875,1447.875,1447.875,1447.875,1447.875,1447.875,1447.875,1447.875,1447.875,1447.875,1447.875,1447.875,1447.875,1447.875,1447.875,1447.875,{"$f":"IF(BW$13<9,$E$62*BW125*$E$60,IF(BW$13<11,$E$62/2*BW125*$E$60,0))","v":1447.875},1447.875,1447.875,1447.875,1447.875,1447.875,1447.875,1447.875,1447.875,1447.875,1447.875,1447.875,1447.875,1447.875,1447.875,1447.875,1447.875,1447.875,1447.875,1447.875]
[null,null,"Quantity Flour sold in local market","Tons",null,null,null,null,null,{"$f":"J126*$E$138","v":0},0,0,0,9.213750000000001,55.282499999999999,65.52,116.70750000000001,127.96875,184.27500000000003,194.51250000000002,245.70000000000002,255.9375,307.12500000000006,307.12500000000006,307.12500000000006,307.12500000000006,307.12500000000006,307.12500000000006,307.12500000000006,307.12500000000006,307.12500000000006,307.12500000000006,307.12500000000006,307.12500000000006,307.12500000000006,307.12500000000006,307.12500000000006,307.12500000000006,307.12500000000006,307.12500000000006,307.12500000000006,{"$f":"AP126*$E$138","v":307.12500000000006},307.12500000000006,307.12500000000006,307.12500000000006,307.12500000000006,307.12500000000006,307.12500000000006,307.12500000000006,307.12500000000006,307.12500000000006,307.12500000000006,307.12500000000006,307.12500000000006,307.12500000000006,307.12500000000006,307.12500000000006,307.12500000000006,307.12500000000006,307.12500000000006,307.12500000000006,307.12500000000006,307.12500000000006,307.12500000000006,307.12500000000006,307.12500000000006,307.12500000000006,307.12500000000006,307.12500000000006,307.12500000000006,307.12500000000006,307.12500000000006,307.12500000000006,{"$f":"BV126*$E$138","v":307.12500000000006},307.12500000000006,307.12500000000006,307.12500000000006,307.12500000000006,307.12500000000006,307.12500000000006,307.12500000000006,307.12500000000006,307.12500000000006,307.12500000000006,307.12500000000006,307.12500000000006,307.12500000000006,307.12500000000006,307.12500000000006,307.12500000000006,307.12500000000006,307.12500000000006,307.12500000000006,307.12500000000006]
[]
[null,null,"Sales in Million FCFA"]
[null,null,"Ordinary rice sold in local market","Million FCFA",null,null,null,null,null,{"$f":"J140*J131/Thousand","v":0},0,0,0,12.326913968054402,73.96148380832642,91.164377079300124,162.38654667250339,185.17764094232834,266.65580295695281,146.36440740081636,184.88135671682065,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP140*AP131/Thousand","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV140*BV131/Thousand","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Flour sold in local market","Million FCFA",null,null,null,null,null,{"$f":"J141*J135/Thousand","v":0},0,0,0,0.67076100000000005,4.0245660000000001,4.9606502399999997,8.8361582400000014,10.076320800000001,14.509901952000003,15.928647920640003,20.120397373440003,21.797097154560003,26.156516585472012,27.202777248890897,27.202777248890897,28.290888338846528,28.290888338846528,29.422523872400394,29.422523872400394,30.59942482729641,30.59942482729641,31.823401820388266,31.823401820388266,33.096337893203795,33.096337893203795,34.420191408931956,34.420191408931956,35.796999065289228,35.796999065289228,37.228879027900803,37.228879027900803,{"$f":"AP141*AP135/Thousand","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV141*BV135/Thousand","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sales in EUR"]
[null,null,"Local sales of ordinary rice ","EUR",null,null,null,null,null,{"$f":"J144*Million/J$33","v":0},0,0,0,18792.259200000004,112753.55520000003,138979.19692800005,247556.69452800014,282301.49376000004,406514.15101440006,223131.10066790407,281849.81136998412,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP144*Million/AP$33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV144*Million/BV$33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Local sales of flour","EUR",null,null,null,null,null,{"$f":"J145*Million/J$33","v":0},0,0,0,1022.5685525118263,6135.4113150709572,7562.4625394652385,13470.636398422461,15361.252033288769,22120.202927935832,24283.067214222887,30673.348060071014,33229.460398410265,39875.352478092333,41470.366577216031,41470.366577216031,43129.181240304664,43129.181240304664,44854.348489916854,44854.348489916854,46648.522429513534,46648.522429513534,48514.463326694073,48514.463326694073,50455.041859761834,50455.041859761834,52473.243534152323,52473.243534152323,54572.173275518413,54572.173275518413,56755.06020653915,56755.06020653915,{"$f":"AP145*Million/AP$33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV145*Million/BV$33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sales to Local Market - wholesalers discounted"]
[null,null,"Price",null,null,null,null,null,null,{"$f":"$E$48*J$15","v":0},0,0,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$48*BV$15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Growth in wholesalers discounted prices ","% p.a.",{"$f":"inflation_céréales","v":0.04},null,null,null,null,{"$f":"IF(J$3=$I$4+1,1,I153*(1+J152))","v":1},{"$f":"IF(K$3=$I$4+1,1,J153*(1+K152))","v":1},{"$f":"IF(L$3=$I$4+1,1,K153*(1+L152))","v":1},{"$f":"IF(M$3=$I$4+1,1,L153*(1+M152))","v":1},{"$f":"IF(N$3=$I$4+1,1,M153*(1+N152))","v":1.04},{"$f":"IF(O$3=$I$4+1,1,N153*(1+O152))","v":1.04},{"$f":"IF(P$3=$I$4+1,1,O153*(1+P152))","v":1.0816000000000001},{"$f":"IF(Q$3=$I$4+1,1,P153*(1+Q152))","v":1.0816000000000001},{"$f":"IF(R$3=$I$4+1,1,Q153*(1+R152))","v":1.1248640000000001},{"$f":"IF(S$3=$I$4+1,1,R153*(1+S152))","v":1.1248640000000001},{"$f":"IF(T$3=$I$4+1,1,S153*(1+T152))","v":1.1698585600000002},{"$f":"IF(U$3=$I$4+1,1,T153*(1+U152))","v":1.1698585600000002},{"$f":"IF(V$3=$I$4+1,1,U153*(1+V152))","v":1.2166529024000003},{"$f":"IF(W$3=$I$4+1,1,V153*(1+W152))","v":1.2166529024000003},{"$f":"IF(X$3=$I$4+1,1,W153*(1+X152))","v":1.2653190184960004},{"$f":"IF(Y$3=$I$4+1,1,X153*(1+Y152))","v":1.2653190184960004},{"$f":"IF(Z$3=$I$4+1,1,Y153*(1+Z152))","v":1.3159317792358405},{"$f":"IF(AA$3=$I$4+1,1,Z153*(1+AA152))","v":1.3159317792358405},{"$f":"IF(AB$3=$I$4+1,1,AA153*(1+AB152))","v":1.3685690504052741},{"$f":"IF(AC$3=$I$4+1,1,AB153*(1+AC152))","v":1.3685690504052741},{"$f":"IF(AD$3=$I$4+1,1,AC153*(1+AD152))","v":1.4233118124214852},{"$f":"IF(AE$3=$I$4+1,1,AD153*(1+AE152))","v":1.4233118124214852},{"$f":"IF(AF$3=$I$4+1,1,AE153*(1+AF152))","v":1.4802442849183446},{"$f":"IF(AG$3=$I$4+1,1,AF153*(1+AG152))","v":1.4802442849183446},{"$f":"IF(AH$3=$I$4+1,1,AG153*(1+AH152))","v":1.5394540563150785},{"$f":"IF(AI$3=$I$4+1,1,AH153*(1+AI152))","v":1.5394540563150785},{"$f":"IF(AJ$3=$I$4+1,1,AI153*(1+AJ152))","v":1.6010322185676817},{"$f":"IF(AK$3=$I$4+1,1,AJ153*(1+AK152))","v":1.6010322185676817},{"$f":"IF(AL$3=$I$4+1,1,AK153*(1+AL152))","v":1.6650735073103891},{"$f":"IF(AM$3=$I$4+1,1,AL153*(1+AM152))","v":1.6650735073103891},{"$f":"IF(AN$3=$I$4+1,1,AM153*(1+AN152))","v":1.7316764476028046},{"$f":"IF(AO$3=$I$4+1,1,AN153*(1+AO152))","v":1.7316764476028046},{"$f":"IF(AP$3=$I$4+1,1,AO153*(1+AP152))","v":1.7316764476028046},{"$f":"IF(AQ$3=$I$4+1,1,AP153*(1+AQ152))","v":1.7316764476028046},{"$f":"IF(AR$3=$I$4+1,1,AQ153*(1+AR152))","v":1.7316764476028046},{"$f":"IF(AS$3=$I$4+1,1,AR153*(1+AS152))","v":1.7316764476028046},{"$f":"IF(AT$3=$I$4+1,1,AS153*(1+AT152))","v":1.7316764476028046},{"$f":"IF(AU$3=$I$4+1,1,AT153*(1+AU152))","v":1.7316764476028046},{"$f":"IF(AV$3=$I$4+1,1,AU153*(1+AV152))","v":1.7316764476028046},{"$f":"IF(AW$3=$I$4+1,1,AV153*(1+AW152))","v":1.7316764476028046},{"$f":"IF(AX$3=$I$4+1,1,AW153*(1+AX152))","v":1.7316764476028046},{"$f":"IF(AY$3=$I$4+1,1,AX153*(1+AY152))","v":1.7316764476028046},{"$f":"IF(AZ$3=$I$4+1,1,AY153*(1+AZ152))","v":1.7316764476028046},{"$f":"IF(BA$3=$I$4+1,1,AZ153*(1+BA152))","v":1.7316764476028046},{"$f":"IF(BB$3=$I$4+1,1,BA153*(1+BB152))","v":1.7316764476028046},{"$f":"IF(BC$3=$I$4+1,1,BB153*(1+BC152))","v":1.7316764476028046},{"$f":"IF(BD$3=$I$4+1,1,BC153*(1+BD152))","v":1.7316764476028046},{"$f":"IF(BE$3=$I$4+1,1,BD153*(1+BE152))","v":1.7316764476028046},{"$f":"IF(BF$3=$I$4+1,1,BE153*(1+BF152))","v":1.7316764476028046},{"$f":"IF(BG$3=$I$4+1,1,BF153*(1+BG152))","v":1.7316764476028046},{"$f":"IF(BH$3=$I$4+1,1,BG153*(1+BH152))","v":1.7316764476028046},{"$f":"IF(BI$3=$I$4+1,1,BH153*(1+BI152))","v":1.7316764476028046},{"$f":"IF(BJ$3=$I$4+1,1,BI153*(1+BJ152))","v":1.7316764476028046},{"$f":"IF(BK$3=$I$4+1,1,BJ153*(1+BK152))","v":1.7316764476028046},{"$f":"IF(BL$3=$I$4+1,1,BK153*(1+BL152))","v":1.7316764476028046},{"$f":"IF(BM$3=$I$4+1,1,BL153*(1+BM152))","v":1.7316764476028046},{"$f":"IF(BN$3=$I$4+1,1,BM153*(1+BN152))","v":1.7316764476028046},{"$f":"IF(BO$3=$I$4+1,1,BN153*(1+BO152))","v":1.7316764476028046},{"$f":"IF(BP$3=$I$4+1,1,BO153*(1+BP152))","v":1.7316764476028046},{"$f":"IF(BQ$3=$I$4+1,1,BP153*(1+BQ152))","v":1.7316764476028046},{"$f":"IF(BR$3=$I$4+1,1,BQ153*(1+BR152))","v":1.7316764476028046},{"$f":"IF(BS$3=$I$4+1,1,BR153*(1+BS152))","v":1.7316764476028046},{"$f":"IF(BT$3=$I$4+1,1,BS153*(1+BT152))","v":1.7316764476028046},{"$f":"IF(BU$3=$I$4+1,1,BT153*(1+BU152))","v":1.7316764476028046},{"$f":"IF(BV$3=$I$4+1,1,BU153*(1+BV152))","v":1.7316764476028046},{"$f":"IF(BW$3=$I$4+1,1,BV153*(1+BW152))","v":1.7316764476028046},{"$f":"IF(BX$3=$I$4+1,1,BW153*(1+BX152))","v":1.7316764476028046},{"$f":"IF(BY$3=$I$4+1,1,BX153*(1+BY152))","v":1.7316764476028046},{"$f":"IF(BZ$3=$I$4+1,1,BY153*(1+BZ152))","v":1.7316764476028046},{"$f":"IF(CA$3=$I$4+1,1,BZ153*(1+CA152))","v":1.7316764476028046},{"$f":"IF(CB$3=$I$4+1,1,CA153*(1+CB152))","v":1.7316764476028046},{"$f":"IF(CC$3=$I$4+1,1,CB153*(1+CC152))","v":1.7316764476028046},{"$f":"IF(CD$3=$I$4+1,1,CC153*(1+CD152))","v":1.7316764476028046},{"$f":"IF(CE$3=$I$4+1,1,CD153*(1+CE152))","v":1.7316764476028046},{"$f":"IF(CF$3=$I$4+1,1,CE153*(1+CF152))","v":1.7316764476028046},{"$f":"IF(CG$3=$I$4+1,1,CF153*(1+CG152))","v":1.7316764476028046},{"$f":"IF(CH$3=$I$4+1,1,CG153*(1+CH152))","v":1.7316764476028046},{"$f":"IF(CI$3=$I$4+1,1,CH153*(1+CI152))","v":1.7316764476028046},{"$f":"IF(CJ$3=$I$4+1,1,CI153*(1+CJ152))","v":1.7316764476028046},{"$f":"IF(CK$3=$I$4+1,1,CJ153*(1+CK152))","v":1.7316764476028046},{"$f":"IF(CL$3=$I$4+1,1,CK153*(1+CL152))","v":1.7316764476028046},{"$f":"IF(CM$3=$I$4+1,1,CL153*(1+CM152))","v":1.7316764476028046},{"$f":"IF(CN$3=$I$4+1,1,CM153*(1+CN152))","v":1.7316764476028046},{"$f":"IF(CO$3=$I$4+1,1,CN153*(1+CO152))","v":1.7316764476028046},{"$f":"IF(CP$3=$I$4+1,1,CO153*(1+CP152))","v":1.7316764476028046}]
[null,null,"Wholesalers discounted cereals price Index"]
[null,null,"ordinary rice wholesalers discounted price","EUR/tons",{"$f":"ordinary_rice_wholesaler*parité/1000","v":283.79323647999996},null,null,null,null,{"$f":"$E$77*J153*J$7","v":0},{"$f":"$E$77*K153*K$7","v":0},283.79323647999996,283.79323647999996,295.14496593919995,295.14496593919995,306.95076457676799,306.95076457676799,319.22879515983868,319.22879515983868,331.99794696623229,331.99794696623229,345.27786484488161,345.27786484488161,359.08897943867686,359.08897943867686,373.45253861622399,373.45253861622399,388.39064016087292,388.39064016087292,403.92626576730788,403.92626576730788,420.08331639800019,420.08331639800019,436.88664905392022,436.88664905392022,454.3621150160771,454.3621150160771,472.5365996167202,472.5365996167202,491.43806360138899,491.43806360138899,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$77*BD153*BD$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Growth in Flour prices ","% p.a.",{"$f":"inflation_céréales","v":0.04},null,null,null,null,{"$f":"$E$79*J$15","v":0},0,0,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,{"$f":"$E$79*AP$15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$79*BV$15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Flour price Index",null,null,null,null,null,null,{"$f":"IF(J$3=$I$4+1,1,I158*(1+J157))","v":1},{"$f":"IF(K$3=$I$4+1,1,J158*(1+K157))","v":1},{"$f":"IF(L$3=$I$4+1,1,K158*(1+L157))","v":1},{"$f":"IF(M$3=$I$4+1,1,L158*(1+M157))","v":1},{"$f":"IF(N$3=$I$4+1,1,M158*(1+N157))","v":1.04},{"$f":"IF(O$3=$I$4+1,1,N158*(1+O157))","v":1.04},{"$f":"IF(P$3=$I$4+1,1,O158*(1+P157))","v":1.0816000000000001},{"$f":"IF(Q$3=$I$4+1,1,P158*(1+Q157))","v":1.0816000000000001},{"$f":"IF(R$3=$I$4+1,1,Q158*(1+R157))","v":1.1248640000000001},{"$f":"IF(S$3=$I$4+1,1,R158*(1+S157))","v":1.1248640000000001},{"$f":"IF(T$3=$I$4+1,1,S158*(1+T157))","v":1.1698585600000002},{"$f":"IF(U$3=$I$4+1,1,T158*(1+U157))","v":1.1698585600000002},{"$f":"IF(V$3=$I$4+1,1,U158*(1+V157))","v":1.2166529024000003},{"$f":"IF(W$3=$I$4+1,1,V158*(1+W157))","v":1.2166529024000003},{"$f":"IF(X$3=$I$4+1,1,W158*(1+X157))","v":1.2653190184960004},{"$f":"IF(Y$3=$I$4+1,1,X158*(1+Y157))","v":1.2653190184960004},{"$f":"IF(Z$3=$I$4+1,1,Y158*(1+Z157))","v":1.3159317792358405},{"$f":"IF(AA$3=$I$4+1,1,Z158*(1+AA157))","v":1.3159317792358405},{"$f":"IF(AB$3=$I$4+1,1,AA158*(1+AB157))","v":1.3685690504052741},{"$f":"IF(AC$3=$I$4+1,1,AB158*(1+AC157))","v":1.3685690504052741},{"$f":"IF(AD$3=$I$4+1,1,AC158*(1+AD157))","v":1.4233118124214852},{"$f":"IF(AE$3=$I$4+1,1,AD158*(1+AE157))","v":1.4233118124214852},{"$f":"IF(AF$3=$I$4+1,1,AE158*(1+AF157))","v":1.4802442849183446},{"$f":"IF(AG$3=$I$4+1,1,AF158*(1+AG157))","v":1.4802442849183446},{"$f":"IF(AH$3=$I$4+1,1,AG158*(1+AH157))","v":1.5394540563150785},{"$f":"IF(AI$3=$I$4+1,1,AH158*(1+AI157))","v":1.5394540563150785},{"$f":"IF(AJ$3=$I$4+1,1,AI158*(1+AJ157))","v":1.6010322185676817},{"$f":"IF(AK$3=$I$4+1,1,AJ158*(1+AK157))","v":1.6010322185676817},{"$f":"IF(AL$3=$I$4+1,1,AK158*(1+AL157))","v":1.6650735073103891},{"$f":"IF(AM$3=$I$4+1,1,AL158*(1+AM157))","v":1.6650735073103891},{"$f":"IF(AN$3=$I$4+1,1,AM158*(1+AN157))","v":1.7316764476028046},{"$f":"IF(AO$3=$I$4+1,1,AN158*(1+AO157))","v":1.7316764476028046},{"$f":"IF(AP$3=$I$4+1,1,AO158*(1+AP157))","v":1.7316764476028046},{"$f":"IF(AQ$3=$I$4+1,1,AP158*(1+AQ157))","v":1.7316764476028046},{"$f":"IF(AR$3=$I$4+1,1,AQ158*(1+AR157))","v":1.7316764476028046},{"$f":"IF(AS$3=$I$4+1,1,AR158*(1+AS157))","v":1.7316764476028046},{"$f":"IF(AT$3=$I$4+1,1,AS158*(1+AT157))","v":1.7316764476028046},{"$f":"IF(AU$3=$I$4+1,1,AT158*(1+AU157))","v":1.7316764476028046},{"$f":"IF(AV$3=$I$4+1,1,AU158*(1+AV157))","v":1.7316764476028046},{"$f":"IF(AW$3=$I$4+1,1,AV158*(1+AW157))","v":1.7316764476028046},{"$f":"IF(AX$3=$I$4+1,1,AW158*(1+AX157))","v":1.7316764476028046},{"$f":"IF(AY$3=$I$4+1,1,AX158*(1+AY157))","v":1.7316764476028046},{"$f":"IF(AZ$3=$I$4+1,1,AY158*(1+AZ157))","v":1.7316764476028046},{"$f":"IF(BA$3=$I$4+1,1,AZ158*(1+BA157))","v":1.7316764476028046},{"$f":"IF(BB$3=$I$4+1,1,BA158*(1+BB157))","v":1.7316764476028046},{"$f":"IF(BC$3=$I$4+1,1,BB158*(1+BC157))","v":1.7316764476028046},{"$f":"IF(BD$3=$I$4+1,1,BC158*(1+BD157))","v":1.7316764476028046},{"$f":"IF(BE$3=$I$4+1,1,BD158*(1+BE157))","v":1.7316764476028046},{"$f":"IF(BF$3=$I$4+1,1,BE158*(1+BF157))","v":1.7316764476028046},{"$f":"IF(BG$3=$I$4+1,1,BF158*(1+BG157))","v":1.7316764476028046},{"$f":"IF(BH$3=$I$4+1,1,BG158*(1+BH157))","v":1.7316764476028046},{"$f":"IF(BI$3=$I$4+1,1,BH158*(1+BI157))","v":1.7316764476028046},{"$f":"IF(BJ$3=$I$4+1,1,BI158*(1+BJ157))","v":1.7316764476028046},{"$f":"IF(BK$3=$I$4+1,1,BJ158*(1+BK157))","v":1.7316764476028046},{"$f":"IF(BL$3=$I$4+1,1,BK158*(1+BL157))","v":1.7316764476028046},{"$f":"IF(BM$3=$I$4+1,1,BL158*(1+BM157))","v":1.7316764476028046},{"$f":"IF(BN$3=$I$4+1,1,BM158*(1+BN157))","v":1.7316764476028046},{"$f":"IF(BO$3=$I$4+1,1,BN158*(1+BO157))","v":1.7316764476028046},{"$f":"IF(BP$3=$I$4+1,1,BO158*(1+BP157))","v":1.7316764476028046},{"$f":"IF(BQ$3=$I$4+1,1,BP158*(1+BQ157))","v":1.7316764476028046},{"$f":"IF(BR$3=$I$4+1,1,BQ158*(1+BR157))","v":1.7316764476028046},{"$f":"IF(BS$3=$I$4+1,1,BR158*(1+BS157))","v":1.7316764476028046},{"$f":"IF(BT$3=$I$4+1,1,BS158*(1+BT157))","v":1.7316764476028046},{"$f":"IF(BU$3=$I$4+1,1,BT158*(1+BU157))","v":1.7316764476028046},{"$f":"IF(BV$3=$I$4+1,1,BU158*(1+BV157))","v":1.7316764476028046},{"$f":"IF(BW$3=$I$4+1,1,BV158*(1+BW157))","v":1.7316764476028046},{"$f":"IF(BX$3=$I$4+1,1,BW158*(1+BX157))","v":1.7316764476028046},{"$f":"IF(BY$3=$I$4+1,1,BX158*(1+BY157))","v":1.7316764476028046},{"$f":"IF(BZ$3=$I$4+1,1,BY158*(1+BZ157))","v":1.7316764476028046},{"$f":"IF(CA$3=$I$4+1,1,BZ158*(1+CA157))","v":1.7316764476028046},{"$f":"IF(CB$3=$I$4+1,1,CA158*(1+CB157))","v":1.7316764476028046},{"$f":"IF(CC$3=$I$4+1,1,CB158*(1+CC157))","v":1.7316764476028046},{"$f":"IF(CD$3=$I$4+1,1,CC158*(1+CD157))","v":1.7316764476028046},{"$f":"IF(CE$3=$I$4+1,1,CD158*(1+CE157))","v":1.7316764476028046},{"$f":"IF(CF$3=$I$4+1,1,CE158*(1+CF157))","v":1.7316764476028046},{"$f":"IF(CG$3=$I$4+1,1,CF158*(1+CG157))","v":1.7316764476028046},{"$f":"IF(CH$3=$I$4+1,1,CG158*(1+CH157))","v":1.7316764476028046},{"$f":"IF(CI$3=$I$4+1,1,CH158*(1+CI157))","v":1.7316764476028046},{"$f":"IF(CJ$3=$I$4+1,1,CI158*(1+CJ157))","v":1.7316764476028046},{"$f":"IF(CK$3=$I$4+1,1,CJ158*(1+CK157))","v":1.7316764476028046},{"$f":"IF(CL$3=$I$4+1,1,CK158*(1+CL157))","v":1.7316764476028046},{"$f":"IF(CM$3=$I$4+1,1,CL158*(1+CM157))","v":1.7316764476028046},{"$f":"IF(CN$3=$I$4+1,1,CM158*(1+CN157))","v":1.7316764476028046},{"$f":"IF(CO$3=$I$4+1,1,CN158*(1+CO157))","v":1.7316764476028046},{"$f":"IF(CP$3=$I$4+1,1,CO158*(1+CP157))","v":1.7316764476028046}]
[null,null,"Flour market price","EUR/tons",{"$f":"rice_by_product*parité/1000","v":70},null,null,null,null,{"$f":"$E$81*J158*J$7","v":0},0,70,70,72.8,72.8,75.712000000000003,75.712000000000003,78.740480000000005,78.740480000000005,81.890099200000009,81.890099200000009,85.165703168000022,85.165703168000022,88.57233129472003,88.57233129472003,92.115224546508827,92.115224546508827,95.799833528369192,95.799833528369192,99.631826869503968,99.631826869503968,103.61709994428412,103.61709994428412,107.76178394205549,107.76178394205549,112.07225529973772,112.07225529973772,116.55514551172723,116.55514551172723,121.21735133219632,121.21735133219632,{"$f":"$E$81*AP158*AP$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$81*BV158*BV$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Volumes"]
[null,null,"risks on crops","%",{"$f":"1-conting_crop","v":0.97499999999999998}]
[]
[null,null,"Wholesalers discounted volumes of ordinary rice ","Tons",1,null,null,null,null,{"$f":"IF(OR(J$13>14,J$13<9),,IF(OR(AND(J$13>8,J$13<11),AND(J$13>12,J$13<15)),1/2*$E$86*J125*$E$84,$E$86*J125*$E$84))","v":0},{"$f":"IF(OR(K$13>14,K$13<9),,IF(OR(AND(K$13>8,K$13<11),AND(K$13>12,K$13<15)),1/2*$E$86*K125*$E$84,$E$86*K125*$E$84))","v":0},0,0,0,0,0,0,0,0,458.49374999999998,579.15,1206.5625,1447.875,723.9375,723.9375,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(BW$13>14,BW$13<9),,IF(OR(AND(BW$13>8,BW$13<11),AND(BW$13>12,BW$13<15)),1/2*$E$86*BW125*$E$84,$E$86*BW125*$E$84))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Wholesalers discounted volumes Flour ","Tons",0,null,null,null,null,{"$f":"$E$87*J126*E162","v":0},{"$f":"$E$87*K126*F162","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$87*BW126*BR162","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sales in Million FCFA"]
[null,null,"Ordinary rice sold in local market","Million FCFA",null,null,null,null,null,{"$f":"J164*J155/Thousand","v":0},0,0,0,0,0,0,0,0,0,152.21898369684897,192.27661098549342,416.59932380190247,499.91918856228295,259.95797805238715,259.95797805238715,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV164*BV155/Thousand","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Flour sold in local market","Million FCFA",null,null,null,null,null,{"$f":"J165*J159/Thousand","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV165*BV159/Thousand","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sales in EUR"]
[null,null,"Local sales of ordinary rice ","EUR",null,null,null,null,null,{"$f":"J168*Million/J$33","v":0},{"$f":"K168*Million/K$33","v":0},0,0,0,0,0,0,0,0,{"$f":"T168*Million/T$33","v":232056.34469462017},{"$f":"U168*Million/U$33","v":293123.80382478336},635101.57495369739,762121.88994443684,396303.38277110719,396303.38277110719,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CG168*Million/CG$33","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"Local sales of flour","EUR",null,null,null,null,null,{"$f":"J169*Million/J$33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV169*Million/BV$33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sales to Local Market - wholesalers"]
[null,null,"Price",null,null,null,null,null,null,{"$f":"$E$48*J$15","v":0},0,0,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$48*BV$15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Growth in prices ","% p.a.",{"$f":"inflation_céréales","v":0.04},null,null,null,null,{"$f":"IF(J$3=$I$4+1,1,I177*(1+J176))","v":1},{"$f":"IF(K$3=$I$4+1,1,J177*(1+K176))","v":1},{"$f":"IF(L$3=$I$4+1,1,K177*(1+L176))","v":1},{"$f":"IF(M$3=$I$4+1,1,L177*(1+M176))","v":1},{"$f":"IF(N$3=$I$4+1,1,M177*(1+N176))","v":1.04},{"$f":"IF(O$3=$I$4+1,1,N177*(1+O176))","v":1.04},{"$f":"IF(P$3=$I$4+1,1,O177*(1+P176))","v":1.0816000000000001},{"$f":"IF(Q$3=$I$4+1,1,P177*(1+Q176))","v":1.0816000000000001},{"$f":"IF(R$3=$I$4+1,1,Q177*(1+R176))","v":1.1248640000000001},{"$f":"IF(S$3=$I$4+1,1,R177*(1+S176))","v":1.1248640000000001},{"$f":"IF(T$3=$I$4+1,1,S177*(1+T176))","v":1.1698585600000002},{"$f":"IF(U$3=$I$4+1,1,T177*(1+U176))","v":1.1698585600000002},{"$f":"IF(V$3=$I$4+1,1,U177*(1+V176))","v":1.2166529024000003},{"$f":"IF(W$3=$I$4+1,1,V177*(1+W176))","v":1.2166529024000003},{"$f":"IF(X$3=$I$4+1,1,W177*(1+X176))","v":1.2653190184960004},{"$f":"IF(Y$3=$I$4+1,1,X177*(1+Y176))","v":1.2653190184960004},{"$f":"IF(Z$3=$I$4+1,1,Y177*(1+Z176))","v":1.3159317792358405},{"$f":"IF(AA$3=$I$4+1,1,Z177*(1+AA176))","v":1.3159317792358405},{"$f":"IF(AB$3=$I$4+1,1,AA177*(1+AB176))","v":1.3685690504052741},{"$f":"IF(AC$3=$I$4+1,1,AB177*(1+AC176))","v":1.3685690504052741},{"$f":"IF(AD$3=$I$4+1,1,AC177*(1+AD176))","v":1.4233118124214852},{"$f":"IF(AE$3=$I$4+1,1,AD177*(1+AE176))","v":1.4233118124214852},{"$f":"IF(AF$3=$I$4+1,1,AE177*(1+AF176))","v":1.4802442849183446},{"$f":"IF(AG$3=$I$4+1,1,AF177*(1+AG176))","v":1.4802442849183446},{"$f":"IF(AH$3=$I$4+1,1,AG177*(1+AH176))","v":1.5394540563150785},{"$f":"IF(AI$3=$I$4+1,1,AH177*(1+AI176))","v":1.5394540563150785},{"$f":"IF(AJ$3=$I$4+1,1,AI177*(1+AJ176))","v":1.6010322185676817},{"$f":"IF(AK$3=$I$4+1,1,AJ177*(1+AK176))","v":1.6010322185676817},{"$f":"IF(AL$3=$I$4+1,1,AK177*(1+AL176))","v":1.6650735073103891},{"$f":"IF(AM$3=$I$4+1,1,AL177*(1+AM176))","v":1.6650735073103891},{"$f":"IF(AN$3=$I$4+1,1,AM177*(1+AN176))","v":1.7316764476028046},{"$f":"IF(AO$3=$I$4+1,1,AN177*(1+AO176))","v":1.7316764476028046},{"$f":"IF(AP$3=$I$4+1,1,AO177*(1+AP176))","v":1.7316764476028046},{"$f":"IF(AQ$3=$I$4+1,1,AP177*(1+AQ176))","v":1.7316764476028046},{"$f":"IF(AR$3=$I$4+1,1,AQ177*(1+AR176))","v":1.7316764476028046},{"$f":"IF(AS$3=$I$4+1,1,AR177*(1+AS176))","v":1.7316764476028046},{"$f":"IF(AT$3=$I$4+1,1,AS177*(1+AT176))","v":1.7316764476028046},{"$f":"IF(AU$3=$I$4+1,1,AT177*(1+AU176))","v":1.7316764476028046},{"$f":"IF(AV$3=$I$4+1,1,AU177*(1+AV176))","v":1.7316764476028046},{"$f":"IF(AW$3=$I$4+1,1,AV177*(1+AW176))","v":1.7316764476028046},{"$f":"IF(AX$3=$I$4+1,1,AW177*(1+AX176))","v":1.7316764476028046},{"$f":"IF(AY$3=$I$4+1,1,AX177*(1+AY176))","v":1.7316764476028046},{"$f":"IF(AZ$3=$I$4+1,1,AY177*(1+AZ176))","v":1.7316764476028046},{"$f":"IF(BA$3=$I$4+1,1,AZ177*(1+BA176))","v":1.7316764476028046},{"$f":"IF(BB$3=$I$4+1,1,BA177*(1+BB176))","v":1.7316764476028046},{"$f":"IF(BC$3=$I$4+1,1,BB177*(1+BC176))","v":1.7316764476028046},{"$f":"IF(BD$3=$I$4+1,1,BC177*(1+BD176))","v":1.7316764476028046},{"$f":"IF(BE$3=$I$4+1,1,BD177*(1+BE176))","v":1.7316764476028046},{"$f":"IF(BF$3=$I$4+1,1,BE177*(1+BF176))","v":1.7316764476028046},{"$f":"IF(BG$3=$I$4+1,1,BF177*(1+BG176))","v":1.7316764476028046},{"$f":"IF(BH$3=$I$4+1,1,BG177*(1+BH176))","v":1.7316764476028046},{"$f":"IF(BI$3=$I$4+1,1,BH177*(1+BI176))","v":1.7316764476028046},{"$f":"IF(BJ$3=$I$4+1,1,BI177*(1+BJ176))","v":1.7316764476028046},{"$f":"IF(BK$3=$I$4+1,1,BJ177*(1+BK176))","v":1.7316764476028046},{"$f":"IF(BL$3=$I$4+1,1,BK177*(1+BL176))","v":1.7316764476028046},{"$f":"IF(BM$3=$I$4+1,1,BL177*(1+BM176))","v":1.7316764476028046},{"$f":"IF(BN$3=$I$4+1,1,BM177*(1+BN176))","v":1.7316764476028046},{"$f":"IF(BO$3=$I$4+1,1,BN177*(1+BO176))","v":1.7316764476028046},{"$f":"IF(BP$3=$I$4+1,1,BO177*(1+BP176))","v":1.7316764476028046},{"$f":"IF(BQ$3=$I$4+1,1,BP177*(1+BQ176))","v":1.7316764476028046},{"$f":"IF(BR$3=$I$4+1,1,BQ177*(1+BR176))","v":1.7316764476028046},{"$f":"IF(BS$3=$I$4+1,1,BR177*(1+BS176))","v":1.7316764476028046},{"$f":"IF(BT$3=$I$4+1,1,BS177*(1+BT176))","v":1.7316764476028046},{"$f":"IF(BU$3=$I$4+1,1,BT177*(1+BU176))","v":1.7316764476028046},{"$f":"IF(BV$3=$I$4+1,1,BU177*(1+BV176))","v":1.7316764476028046},{"$f":"IF(BW$3=$I$4+1,1,BV177*(1+BW176))","v":1.7316764476028046},{"$f":"IF(BX$3=$I$4+1,1,BW177*(1+BX176))","v":1.7316764476028046},{"$f":"IF(BY$3=$I$4+1,1,BX177*(1+BY176))","v":1.7316764476028046},{"$f":"IF(BZ$3=$I$4+1,1,BY177*(1+BZ176))","v":1.7316764476028046},{"$f":"IF(CA$3=$I$4+1,1,BZ177*(1+CA176))","v":1.7316764476028046},{"$f":"IF(CB$3=$I$4+1,1,CA177*(1+CB176))","v":1.7316764476028046},{"$f":"IF(CC$3=$I$4+1,1,CB177*(1+CC176))","v":1.7316764476028046},{"$f":"IF(CD$3=$I$4+1,1,CC177*(1+CD176))","v":1.7316764476028046},{"$f":"IF(CE$3=$I$4+1,1,CD177*(1+CE176))","v":1.7316764476028046},{"$f":"IF(CF$3=$I$4+1,1,CE177*(1+CF176))","v":1.7316764476028046},{"$f":"IF(CG$3=$I$4+1,1,CF177*(1+CG176))","v":1.7316764476028046},{"$f":"IF(CH$3=$I$4+1,1,CG177*(1+CH176))","v":1.7316764476028046},{"$f":"IF(CI$3=$I$4+1,1,CH177*(1+CI176))","v":1.7316764476028046},{"$f":"IF(CJ$3=$I$4+1,1,CI177*(1+CJ176))","v":1.7316764476028046},{"$f":"IF(CK$3=$I$4+1,1,CJ177*(1+CK176))","v":1.7316764476028046},{"$f":"IF(CL$3=$I$4+1,1,CK177*(1+CL176))","v":1.7316764476028046},{"$f":"IF(CM$3=$I$4+1,1,CL177*(1+CM176))","v":1.7316764476028046},{"$f":"IF(CN$3=$I$4+1,1,CM177*(1+CN176))","v":1.7316764476028046},{"$f":"IF(CO$3=$I$4+1,1,CN177*(1+CO176))","v":1.7316764476028046},{"$f":"IF(CP$3=$I$4+1,1,CO177*(1+CP176))","v":1.7316764476028046}]
[null,null,"Wholesalers cereals price Index"]
[null,null,"ordinary rice retailers price","EUR/tons",{"$f":"ordinary_rice_retailer*parité/1000","v":291.97957984000004},null,null,null,null,{"$f":"$E$101*J177*J$7","v":0},0,291.97957984000004,291.97957984000004,303.65876303360005,303.65876303360005,315.80511355494406,315.80511355494406,328.43731809714183,328.43731809714183,341.57481082102754,341.57481082102754,355.23780325386866,355.23780325386866,369.44731538402345,369.44731538402345,384.22520799938439,384.22520799938439,399.59421631935976,399.59421631935976,415.57798497213417,415.57798497213417,432.20110437101954,432.20110437101954,449.48914854586036,449.48914854586036,467.46871448769485,467.46871448769485,486.16746306720262,486.16746306720262,505.61416158989073,505.61416158989073,{"$f":"$E$101*AP177*AP$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$101*BV177*BV$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Growth in Flour prices ","% p.a.",{"$f":"inflation_céréales","v":0.04},null,null,null,null,{"$f":"$E$79*J$15","v":0},0,0,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,0.04,0,{"$f":"$E$79*AP$15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$79*BV$15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Flour price Index",null,null,null,null,null,null,{"$f":"IF(J$3=$I$4+1,1,I182*(1+J181))","v":1},{"$f":"IF(K$3=$I$4+1,1,J182*(1+K181))","v":1},{"$f":"IF(L$3=$I$4+1,1,K182*(1+L181))","v":1},{"$f":"IF(M$3=$I$4+1,1,L182*(1+M181))","v":1},{"$f":"IF(N$3=$I$4+1,1,M182*(1+N181))","v":1.04},{"$f":"IF(O$3=$I$4+1,1,N182*(1+O181))","v":1.04},{"$f":"IF(P$3=$I$4+1,1,O182*(1+P181))","v":1.0816000000000001},{"$f":"IF(Q$3=$I$4+1,1,P182*(1+Q181))","v":1.0816000000000001},{"$f":"IF(R$3=$I$4+1,1,Q182*(1+R181))","v":1.1248640000000001},{"$f":"IF(S$3=$I$4+1,1,R182*(1+S181))","v":1.1248640000000001},{"$f":"IF(T$3=$I$4+1,1,S182*(1+T181))","v":1.1698585600000002},{"$f":"IF(U$3=$I$4+1,1,T182*(1+U181))","v":1.1698585600000002},{"$f":"IF(V$3=$I$4+1,1,U182*(1+V181))","v":1.2166529024000003},{"$f":"IF(W$3=$I$4+1,1,V182*(1+W181))","v":1.2166529024000003},{"$f":"IF(X$3=$I$4+1,1,W182*(1+X181))","v":1.2653190184960004},{"$f":"IF(Y$3=$I$4+1,1,X182*(1+Y181))","v":1.2653190184960004},{"$f":"IF(Z$3=$I$4+1,1,Y182*(1+Z181))","v":1.3159317792358405},{"$f":"IF(AA$3=$I$4+1,1,Z182*(1+AA181))","v":1.3159317792358405},{"$f":"IF(AB$3=$I$4+1,1,AA182*(1+AB181))","v":1.3685690504052741},{"$f":"IF(AC$3=$I$4+1,1,AB182*(1+AC181))","v":1.3685690504052741},{"$f":"IF(AD$3=$I$4+1,1,AC182*(1+AD181))","v":1.4233118124214852},{"$f":"IF(AE$3=$I$4+1,1,AD182*(1+AE181))","v":1.4233118124214852},{"$f":"IF(AF$3=$I$4+1,1,AE182*(1+AF181))","v":1.4802442849183446},{"$f":"IF(AG$3=$I$4+1,1,AF182*(1+AG181))","v":1.4802442849183446},{"$f":"IF(AH$3=$I$4+1,1,AG182*(1+AH181))","v":1.5394540563150785},{"$f":"IF(AI$3=$I$4+1,1,AH182*(1+AI181))","v":1.5394540563150785},{"$f":"IF(AJ$3=$I$4+1,1,AI182*(1+AJ181))","v":1.6010322185676817},{"$f":"IF(AK$3=$I$4+1,1,AJ182*(1+AK181))","v":1.6010322185676817},{"$f":"IF(AL$3=$I$4+1,1,AK182*(1+AL181))","v":1.6650735073103891},{"$f":"IF(AM$3=$I$4+1,1,AL182*(1+AM181))","v":1.6650735073103891},{"$f":"IF(AN$3=$I$4+1,1,AM182*(1+AN181))","v":1.7316764476028046},{"$f":"IF(AO$3=$I$4+1,1,AN182*(1+AO181))","v":1.7316764476028046},{"$f":"IF(AP$3=$I$4+1,1,AO182*(1+AP181))","v":1.7316764476028046},{"$f":"IF(AQ$3=$I$4+1,1,AP182*(1+AQ181))","v":1.7316764476028046},{"$f":"IF(AR$3=$I$4+1,1,AQ182*(1+AR181))","v":1.7316764476028046},{"$f":"IF(AS$3=$I$4+1,1,AR182*(1+AS181))","v":1.7316764476028046},{"$f":"IF(AT$3=$I$4+1,1,AS182*(1+AT181))","v":1.7316764476028046},{"$f":"IF(AU$3=$I$4+1,1,AT182*(1+AU181))","v":1.7316764476028046},{"$f":"IF(AV$3=$I$4+1,1,AU182*(1+AV181))","v":1.7316764476028046},{"$f":"IF(AW$3=$I$4+1,1,AV182*(1+AW181))","v":1.7316764476028046},{"$f":"IF(AX$3=$I$4+1,1,AW182*(1+AX181))","v":1.7316764476028046},{"$f":"IF(AY$3=$I$4+1,1,AX182*(1+AY181))","v":1.7316764476028046},{"$f":"IF(AZ$3=$I$4+1,1,AY182*(1+AZ181))","v":1.7316764476028046},{"$f":"IF(BA$3=$I$4+1,1,AZ182*(1+BA181))","v":1.7316764476028046},{"$f":"IF(BB$3=$I$4+1,1,BA182*(1+BB181))","v":1.7316764476028046},{"$f":"IF(BC$3=$I$4+1,1,BB182*(1+BC181))","v":1.7316764476028046},{"$f":"IF(BD$3=$I$4+1,1,BC182*(1+BD181))","v":1.7316764476028046},{"$f":"IF(BE$3=$I$4+1,1,BD182*(1+BE181))","v":1.7316764476028046},{"$f":"IF(BF$3=$I$4+1,1,BE182*(1+BF181))","v":1.7316764476028046},{"$f":"IF(BG$3=$I$4+1,1,BF182*(1+BG181))","v":1.7316764476028046},{"$f":"IF(BH$3=$I$4+1,1,BG182*(1+BH181))","v":1.7316764476028046},{"$f":"IF(BI$3=$I$4+1,1,BH182*(1+BI181))","v":1.7316764476028046},{"$f":"IF(BJ$3=$I$4+1,1,BI182*(1+BJ181))","v":1.7316764476028046},{"$f":"IF(BK$3=$I$4+1,1,BJ182*(1+BK181))","v":1.7316764476028046},{"$f":"IF(BL$3=$I$4+1,1,BK182*(1+BL181))","v":1.7316764476028046},{"$f":"IF(BM$3=$I$4+1,1,BL182*(1+BM181))","v":1.7316764476028046},{"$f":"IF(BN$3=$I$4+1,1,BM182*(1+BN181))","v":1.7316764476028046},{"$f":"IF(BO$3=$I$4+1,1,BN182*(1+BO181))","v":1.7316764476028046},{"$f":"IF(BP$3=$I$4+1,1,BO182*(1+BP181))","v":1.7316764476028046},{"$f":"IF(BQ$3=$I$4+1,1,BP182*(1+BQ181))","v":1.7316764476028046},{"$f":"IF(BR$3=$I$4+1,1,BQ182*(1+BR181))","v":1.7316764476028046},{"$f":"IF(BS$3=$I$4+1,1,BR182*(1+BS181))","v":1.7316764476028046},{"$f":"IF(BT$3=$I$4+1,1,BS182*(1+BT181))","v":1.7316764476028046},{"$f":"IF(BU$3=$I$4+1,1,BT182*(1+BU181))","v":1.7316764476028046},{"$f":"IF(BV$3=$I$4+1,1,BU182*(1+BV181))","v":1.7316764476028046},{"$f":"IF(BW$3=$I$4+1,1,BV182*(1+BW181))","v":1.7316764476028046},{"$f":"IF(BX$3=$I$4+1,1,BW182*(1+BX181))","v":1.7316764476028046},{"$f":"IF(BY$3=$I$4+1,1,BX182*(1+BY181))","v":1.7316764476028046},{"$f":"IF(BZ$3=$I$4+1,1,BY182*(1+BZ181))","v":1.7316764476028046},{"$f":"IF(CA$3=$I$4+1,1,BZ182*(1+CA181))","v":1.7316764476028046},{"$f":"IF(CB$3=$I$4+1,1,CA182*(1+CB181))","v":1.7316764476028046},{"$f":"IF(CC$3=$I$4+1,1,CB182*(1+CC181))","v":1.7316764476028046},{"$f":"IF(CD$3=$I$4+1,1,CC182*(1+CD181))","v":1.7316764476028046},{"$f":"IF(CE$3=$I$4+1,1,CD182*(1+CE181))","v":1.7316764476028046},{"$f":"IF(CF$3=$I$4+1,1,CE182*(1+CF181))","v":1.7316764476028046},{"$f":"IF(CG$3=$I$4+1,1,CF182*(1+CG181))","v":1.7316764476028046},{"$f":"IF(CH$3=$I$4+1,1,CG182*(1+CH181))","v":1.7316764476028046},{"$f":"IF(CI$3=$I$4+1,1,CH182*(1+CI181))","v":1.7316764476028046},{"$f":"IF(CJ$3=$I$4+1,1,CI182*(1+CJ181))","v":1.7316764476028046},{"$f":"IF(CK$3=$I$4+1,1,CJ182*(1+CK181))","v":1.7316764476028046},{"$f":"IF(CL$3=$I$4+1,1,CK182*(1+CL181))","v":1.7316764476028046},{"$f":"IF(CM$3=$I$4+1,1,CL182*(1+CM181))","v":1.7316764476028046},{"$f":"IF(CN$3=$I$4+1,1,CM182*(1+CN181))","v":1.7316764476028046},{"$f":"IF(CO$3=$I$4+1,1,CN182*(1+CO181))","v":1.7316764476028046},{"$f":"IF(CP$3=$I$4+1,1,CO182*(1+CP181))","v":1.7316764476028046}]
[null,null,"Flour market price","EUR/tons",{"$f":"rice_by_product*parité/1000","v":70},null,null,null,null,{"$f":"$E$81*J182*J$7","v":0},0,70,70,72.8,72.8,75.712000000000003,75.712000000000003,78.740480000000005,78.740480000000005,81.890099200000009,81.890099200000009,85.165703168000022,85.165703168000022,88.57233129472003,88.57233129472003,92.115224546508827,92.115224546508827,95.799833528369192,95.799833528369192,99.631826869503968,99.631826869503968,103.61709994428412,103.61709994428412,107.76178394205549,107.76178394205549,112.07225529973772,112.07225529973772,116.55514551172723,116.55514551172723,121.21735133219632,121.21735133219632,{"$f":"$E$81*AP182*AP$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$81*BV182*BV$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Volumes"]
[null,null,"risks on crops","%",{"$f":"1-conting_crop","v":0.97499999999999998}]
[]
[null,null,"Wholesalers  volumes of ordinary rice ","Tons",1,null,null,null,null,{"$f":"IF(J$13<13,,IF(AND(J$13>12,J$13<15),1/2*$E$188*J125*$E$186,$E$188*J125*$E$186))","v":0},{"$f":"IF(K$13<13,,IF(AND(K$13>12,K$13<15),1/2*$E$188*K125*$E$186,$E$188*K125*$E$186))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,723.9375,723.9375,1447.875,1447.875,1447.875,1447.875,1447.875,1447.875,1447.875,1447.875,1447.875,1447.875,1447.875,1447.875,1447.875,1447.875,1447.875,1447.875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW$13<13,,IF(AND(BW$13>12,BW$13<15),1/2*$E$188*BW125*$E$186,$E$188*BW125*$E$186))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Wholesalers volumes Flour ","Tons",0,null,null,null,null,{"$f":"$E$189*J126*E186","v":0},{"$f":"$E$189*K126*F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$189*BW126*BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sales in Million FCFA"]
[null,null,"Ordinary rice sold in local market","Million FCFA",null,null,null,null,null,{"$f":"J188*J179/Thousand","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,267.45676588082148,267.45676588082148,556.31007303210868,556.31007303210868,578.562475953393,578.562475953393,601.70497499152873,601.70497499152873,625.77317399118988,625.77317399118988,650.80410095083755,650.80410095083755,676.83626498887122,676.83626498887122,703.90971558842602,703.90971558842602,732.06610421196297,732.06610421196297,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV188*BV179/Thousand","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Flour sold in local market","Million FCFA",null,null,null,null,null,{"$f":"J189*J183/Thousand","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV189*BV183/Thousand","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sales in EUR"]
[null,null,"Local sales of ordinary rice ","EUR",null,null,null,null,null,{"$f":"J192*Million/J$33","v":0},{"$f":"K192*Million/K$33","v":0},0,0,0,0,0,0,0,0,{"$f":"T192*Million/T$33","v":0},{"$f":"U192*Million/U$33","v":0},0,0,407735.21112027386,407735.21112027386,848089.23913016962,848089.23913016962,882012.80869537639,882012.80869537639,917293.32104319148,917293.32104319148,953985.05388491903,953985.05388491903,992144.45604031591,992144.45604031591,1031830.2342819289,1031830.2342819289,1073103.4436532059,1073103.4436532059,1116027.5813993341,1116027.5813993341,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CG192*Million/CG$33","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"Local sales of flour","EUR",null,null,null,null,null,{"$f":"J193*Million/J$33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV193*Million/BV$33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Summary Sales"]
[null,null,"Farm 1: importers sales of ordinary rice ",{"$f":"D70","v":"EUR"},null,null,null,null,{"$f":"SUM(J201:CP201)","v":36920255.189875208},{"$f":"J70","v":0},0,0,0,438486.04800000007,2466484.0200000009,3198512.1168000009,5956832.9620800009,6175345.1760000018,9485330.190336002,3914580.7134720017,5284683.9631872019,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Farm 1: Local sales of flour",{"$f":"D71","v":"EUR"},null,null,null,null,16105124.555797854,{"$f":"J71","v":0},0,0,0,23859.932891942612,134212.12251717725,174044.9549284481,324137.18833704042,336027.38822819182,516138.06831850269,426018.72305654187,575125.27612633153,474073.63501731993,638005.63964947732,516075.67296091054,663525.8652354565,536718.69987934688,690066.89984487463,558187.44787452091,717669.57583866967,580514.94578950177,746376.35887221654,603735.54362108186,776231.41322710516,627884.96536592511,807280.66975618934,653000.36398056208,839571.89654643717,679120.3785397847,873154.77240829461,706285.19368137594,908080.96330462641,{"$f":"AP71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Farm 1 Subtotal: Local Market","EUR",null,null,null,null,53025379.74567306,{"$f":"SUM(J201:J202)","v":0},0,0,0,462345.98089194269,2600696.1425171783,3372557.0717284488,6280970.150417041,6511372.5642281938,10001468.258654505,4340599.4365285439,5859809.2393135335,474073.63501731993,638005.63964947732,516075.67296091054,663525.8652354565,536718.69987934688,690066.89984487463,558187.44787452091,717669.57583866967,580514.94578950177,746376.35887221654,603735.54362108186,776231.41322710516,627884.96536592511,807280.66975618934,653000.36398056208,839571.89654643717,679120.3785397847,873154.77240829461,706285.19368137594,908080.96330462641,{"$f":"SUM(AP201:AP202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV201:BV202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Farm 1: Ordinary rice wholesalers discounted sales","EUR",null,null,null,null,42094597.526554137,{"$f":"J94","v":0},0,0,0,0,0,0,0,0,0,4071163.94201088,5496071.321714689,9060782.4693394154,12193950.239110989,4931775.4300404442,6340854.1243377151,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Farm 1: Flour sales","EUR",null,null,null,null,0,{"$f":"J95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Farm 1: Subtotal: wholesalers discounted","EUR",null,null,null,null,42094597.526554137,{"$f":"SUM(J204:J205)","v":0},0,0,0,0,0,0,0,0,0,4071163.94201088,5496071.321714689,9060782.4693394154,12193950.239110989,4931775.4300404442,6340854.1243377151,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP204:AP205)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV204:BV205)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Farm 1: Ordinary rice wholesalers sales","EUR",null,null,null,null,{"$f":"SUM(J207:CP207)","v":233876518.37863007},{"$f":"J118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,5074038.1828300748,6523763.3779243818,10553999.420286557,13569427.826082714,10976159.397098016,14112204.939126022,11415205.77298194,14676693.136691064,11871814.003901215,15263760.862158705,12346686.564057266,15874311.296645055,12840554.026619561,16509283.748510862,13354176.18768434,17169655.098451294,13888343.235191714,17856441.302389346,{"$f":"AP118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Farm 1: Flour sales","EUR",null,null,null,null,0,{"$f":"J119","v":0},{"$f":"K119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Farm 1: Subtotal:wholesalers","EUR",null,null,null,null,233876518.37863007,{"$f":"SUM(J207:J208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,5074038.1828300748,6523763.3779243818,10553999.420286557,13569427.826082714,10976159.397098016,14112204.939126022,11415205.77298194,14676693.136691064,11871814.003901215,15263760.862158705,12346686.564057266,15874311.296645055,12840554.026619561,16509283.748510862,13354176.18768434,17169655.098451294,13888343.235191714,17856441.302389346,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV207:BV208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Farm 1: Subtotal:","EUR",null,null,null,null,328996495.65085721,{"$f":"+J203+J206+J209","v":0},{"$f":"+K203+K206+K209","v":0},0,0,462345.98089194269,2600696.1425171783,3372557.0717284488,6280970.150417041,6511372.5642281938,10001468.258654505,8411763.3785394244,11355880.561028223,9534856.1043567359,12831955.878760466,10521889.285831429,13528143.367497552,11090718.120165903,14259494.725927588,11534346.844972536,14829874.514964692,11995720.718771441,15423069.49556328,12475549.547522297,16039992.27538581,12974571.529423192,16681591.966401244,13493554.390600123,17348855.645057298,14033296.566224124,18042809.870859589,14594628.42887309,18764522.265693974,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BW203+BW206+BW209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Trading: Local sales of ordinary rice","EUR",null,null,null,null,1711878.2626682885,{"$f":"J148","v":0},0,0,0,18792.259200000004,112753.55520000003,138979.19692800005,247556.69452800014,282301.49376000004,406514.15101440006,223131.10066790407,281849.81136998412,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Trading: Local sales of flour","EUR",null,null,null,null,1071478.5637967254,{"$f":"J149","v":0},0,0,0,1022.5685525118263,6135.4113150709572,7562.4625394652385,13470.636398422461,15361.252033288769,22120.202927935832,24283.067214222887,30673.348060071014,33229.460398410265,39875.352478092333,41470.366577216031,41470.366577216031,43129.181240304664,43129.181240304664,44854.348489916854,44854.348489916854,46648.522429513534,46648.522429513534,48514.463326694073,48514.463326694073,50455.041859761834,50455.041859761834,52473.243534152323,52473.243534152323,54572.173275518413,54572.173275518413,56755.06020653915,56755.06020653915,{"$f":"AP149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Trading Subtotal : Local Market","EUR",null,null,null,null,{"$f":"SUM(J214:CP214)","v":2783356.826465013},{"$f":"SUM(J212:J213)","v":0},{"$f":"SUM(K212:K213)","v":0},0,0,19814.827752511832,118888.96651507099,146541.65946746527,261027.33092642261,297662.74579328881,428634.35394233587,247414.16788212696,312523.15943005512,33229.460398410265,39875.352478092333,41470.366577216031,41470.366577216031,43129.181240304664,43129.181240304664,44854.348489916854,44854.348489916854,46648.522429513534,46648.522429513534,48514.463326694073,48514.463326694073,50455.041859761834,50455.041859761834,52473.243534152323,52473.243534152323,54572.173275518413,54572.173275518413,56755.06020653915,56755.06020653915,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW212:BW213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Trading: Wholesalers discounted  sales of ordinary rice","EUR",null,null,null,null,2715010.3789597526,{"$f":"+J172","v":0},{"$f":"+K172","v":0},0,0,0,0,0,0,0,0,232056.34469462017,293123.80382478336,635101.57495369739,762121.88994443684,396303.38277110719,396303.38277110719,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BW172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Trading: Wholesalers discounted sales of flour","EUR",null,null,null,null,0,{"$f":"+J173","v":0},{"$f":"+K173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BW173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Trading Subtotal :Wholesalers discounted sales","EUR",null,null,null,null,2715010.3789597526,{"$f":"SUM(J215:J216)","v":0},{"$f":"SUM(K215:K216)","v":0},0,0,0,0,0,0,0,0,232056.34469462017,293123.80382478336,635101.57495369739,762121.88994443684,396303.38277110719,396303.38277110719,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW215:BW216)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Trading:Retailers sales of ordinary rice","EUR",null,null,null,null,16444442.698497429,{"$f":"+J196","v":0},{"$f":"+K196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,407735.21112027386,407735.21112027386,848089.23913016962,848089.23913016962,882012.80869537639,882012.80869537639,917293.32104319148,917293.32104319148,953985.05388491903,953985.05388491903,992144.45604031591,992144.45604031591,1031830.2342819289,1031830.2342819289,1073103.4436532059,1073103.4436532059,1116027.5813993341,1116027.5813993341,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BW196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Trading: Retailers sales of flour","EUR",null,null,null,null,0,{"$f":"+J197","v":0},{"$f":"+K197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BW197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Trading Subtotal : wholesalers sales","EUR",null,null,null,null,16444442.698497429,{"$f":"SUM(J218:J219)","v":0},{"$f":"SUM(K218:K219)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,407735.21112027386,407735.21112027386,848089.23913016962,848089.23913016962,882012.80869537639,882012.80869537639,917293.32104319148,917293.32104319148,953985.05388491903,953985.05388491903,992144.45604031591,992144.45604031591,1031830.2342819289,1031830.2342819289,1073103.4436532059,1073103.4436532059,1116027.5813993341,1116027.5813993341,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW218:BW219)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Trading: Subtotal","EUR",null,null,null,null,21942809.903922189,{"$f":"+J214+J217+J220","v":0},{"$f":"+K214+K217+K220","v":0},0,0,19814.827752511832,118888.96651507099,146541.65946746527,261027.33092642261,297662.74579328881,428634.35394233587,479470.5125767471,605646.96325483848,668331.0353521076,801997.24242252915,845508.96046859701,845508.96046859701,891218.42037047422,891218.42037047422,926867.15718529327,926867.15718529327,963941.84347270499,963941.84347270499,1002499.5172116131,1002499.5172116131,1042599.4979000777,1042599.4979000777,1084303.4778160811,1084303.4778160811,1127675.6169287243,1127675.6169287243,1172782.6416058734,1172782.6416058734,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BW214+BW217+BW220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total Sales","EUR",null,null,null,null,350939305.55477953,{"$f":"+J210+J221","v":0},{"$f":"+K210+K221","v":0},0,0,482160.80864445452,2719585.1090322491,3519098.7311959141,6541997.481343464,6809035.3100214824,10430102.612596842,8891233.8911161721,11961527.524283063,10203187.139708843,13633953.121182995,11367398.246300027,14373652.32796615,11981936.540536378,15150713.146298062,12461214.00215783,15756741.672149986,12959662.562244145,16387011.339035984,13478049.064733909,17042491.792597424,14017171.02732327,17724191.464301322,14577857.868416203,18433159.122873381,15160972.183152849,19170485.487788312,15767411.070478963,19937304.907299846,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BW210+BW221","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Farm 1: importers sales of ordinary rice ","Million FCFA",null,null,null,null,{"$f":"SUM(J225:CP225)","v":24218.099833584973},{"$f":"J66","v":0},0,0,0,287.62799258793603,1617.9074583071406,2098.0864125997782,3907.4262793071111,4050.7608956134327,6221.9687356622326,2567.7966210669538,3466.5254384403875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Farm 1: Local sales of flour","Million FCFA",null,null,null,null,10564.269188247494,{"$f":"J67","v":0},0,0,0,15.65109,88.037381250000024,114.16600650000002,212.62005765000004,220.41951750000004,338.56437888000005,279.44996352000004,377.25745075200001,310.9719194050561,418.50426536755219,338.52345020842,435.24443598225434,352.06438821675675,452.65421342154445,366.14696374542706,470.7603819584063,380.79284229524421,489.59079723674256,396.02455598705399,509.17442912621226,411.8655382265361,529.54140629126073,428.3401597555976,550.72306254291129,445.47376614582157,572.75198504462765,463.29271679165436,595.66206444641284,{"$f":"AP67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Farm 1 Subtotal: Local Market","Million FCFA",null,null,null,null,34782.369021832463,{"$f":"SUM(J225:J226)","v":0},{"$f":"SUM(K225:K226)","v":0},0,0,303.27908258793605,1705.9448395571405,2212.2524190997783,4120.0463369571116,4271.1804131134331,6560.5331145422324,2847.2465845869538,3843.7828891923873,310.9719194050561,418.50426536755219,338.52345020842,435.24443598225434,352.06438821675675,452.65421342154445,366.14696374542706,470.7603819584063,380.79284229524421,489.59079723674256,396.02455598705399,509.17442912621226,411.8655382265361,529.54140629126073,428.3401597555976,550.72306254291129,445.47376614582157,572.75198504462765,463.29271679165436,595.66206444641284,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW225:BW226)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Farm 1: Ordinary rice wholesalers discounted sales","Million FCFA",null,null,null,null,27612.245909725869,{"$f":"+J90","v":0},{"$f":"+K90","v":0},0,0,0,0,0,0,0,0,2670.508485909631,3605.186455978002,5943.4836862404745,7998.7070169965273,3235.0326157630398,4159.3276488381944,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BW90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Farm 1: Flour sales","Million FCFA",null,null,null,null,0,{"$f":"+J91","v":0},{"$f":"+K91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BW91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Farm 1: Subtotal: wholesalers discounted","Million FCFA",null,null,null,null,27612.245909725869,{"$f":"SUM(J228:J229)","v":0},{"$f":"SUM(K228:K229)","v":0},0,0,0,0,0,0,0,0,2670.508485909631,3605.186455978002,5943.4836862404745,7998.7070169965273,3235.0326157630398,4159.3276488381944,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW228:BW229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Farm 1: Ordinary rice wholesalers sales","Million FCFA",null,null,null,null,153412.9393660911,{"$f":"+J114","v":0},{"$f":"+K114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,3328.3508642946672,4279.3082540931437,6922.9697977329079,8900.9611685137388,7199.8885896422235,9256.9996152542881,7487.8841332279135,9627.2795998644597,7787.3994985570298,10012.370783859038,8098.895478499312,10412.865615213401,8422.8512976392867,10829.38023982194,8759.7653495448576,11262.555449414816,9110.1559635266512,11713.057667391407,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BW114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Farm 1: Flour sales","Million FCFA",null,null,null,null,0,{"$f":"+J115","v":0},{"$f":"+K115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BW115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Farm 1: Subtotal:wholesalers","Million FCFA",null,null,null,null,153412.9393660911,{"$f":"SUM(J231:J232)","v":0},{"$f":"SUM(K231:K232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,3328.3508642946672,4279.3082540931437,6922.9697977329079,8900.9611685137388,7199.8885896422235,9256.9996152542881,7487.8841332279135,9627.2795998644597,7787.3994985570298,10012.370783859038,8098.895478499312,10412.865615213401,8422.8512976392867,10829.38023982194,8759.7653495448576,11262.555449414816,9110.1559635266512,11713.057667391407,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW231:BW232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Farm 1: Subtotal:","Million FCFA",null,null,null,null,{"$f":"SUM(J234:CP234)","v":215807.55429764942},{"$f":"+J227+J230+J233","v":0},{"$f":"+K227+K230+K233","v":0},{"$f":"+L227+L230+L233","v":0},{"$f":"+M227+M230+M233","v":0},{"$f":"+N227+N230+N233","v":303.27908258793605},{"$f":"+O227+O230+O233","v":1705.9448395571405},{"$f":"+P227+P230+P233","v":2212.2524190997783},{"$f":"+Q227+Q230+Q233","v":4120.0463369571116},{"$f":"+R227+R230+R233","v":4271.1804131134331},{"$f":"+S227+S230+S233","v":6560.5331145422324},{"$f":"+T227+T230+T233","v":5517.7550704965852},{"$f":"+U227+U230+U233","v":7448.9693451703897},{"$f":"+V227+V230+V233","v":6254.4556056455303},{"$f":"+W227+W230+W233","v":8417.21128236408},{"$f":"+X227+X230+X233","v":6901.9069302661264},{"$f":"+Y227+Y230+Y233","v":8873.8803389135937},{"$f":"+Z227+Z230+Z233","v":7275.0341859496648},{"$f":"+AA227+AA230+AA233","v":9353.6153819352839},{"$f":"+AB227+AB230+AB233","v":7566.0355533876509},{"$f":"+AC227+AC230+AC233","v":9727.7599972126936},{"$f":"+AD227+AD230+AD233","v":7868.676975523158},{"$f":"+AE227+AE230+AE233","v":10116.870397101202},{"$f":"+AF227+AF230+AF233","v":8183.4240545440834},{"$f":"+AG227+AG230+AG233","v":10521.545212985251},{"$f":"+AH227+AH230+AH233","v":8510.7610167258481},{"$f":"+AI227+AI230+AI233","v":10942.407021504661},{"$f":"+AJ227+AJ230+AJ233","v":8851.1914573948852},{"$f":"+AK227+AK230+AK233","v":11380.103302364851},{"$f":"+AL227+AL230+AL233","v":9205.2391156906797},{"$f":"+AM227+AM230+AM233","v":11835.307434459444},{"$f":"+AN227+AN230+AN233","v":9573.4486803183063},{"$f":"+AO227+AO230+AO233","v":12308.71973183782},{"$f":"+AP227+AP230+AP233","v":0},{"$f":"+AQ227+AQ230+AQ233","v":0},{"$f":"+AR227+AR230+AR233","v":0},{"$f":"+AS227+AS230+AS233","v":0},{"$f":"+AT227+AT230+AT233","v":0},{"$f":"+AU227+AU230+AU233","v":0},{"$f":"+AV227+AV230+AV233","v":0},{"$f":"+AW227+AW230+AW233","v":0},{"$f":"+AX227+AX230+AX233","v":0},{"$f":"+AY227+AY230+AY233","v":0},{"$f":"+AZ227+AZ230+AZ233","v":0},{"$f":"+BA227+BA230+BA233","v":0},{"$f":"+BB227+BB230+BB233","v":0},{"$f":"+BC227+BC230+BC233","v":0},{"$f":"+BD227+BD230+BD233","v":0},{"$f":"+BE227+BE230+BE233","v":0},{"$f":"+BF227+BF230+BF233","v":0},{"$f":"+BG227+BG230+BG233","v":0},{"$f":"+BH227+BH230+BH233","v":0},{"$f":"+BI227+BI230+BI233","v":0},{"$f":"+BJ227+BJ230+BJ233","v":0},{"$f":"+BK227+BK230+BK233","v":0},{"$f":"+BL227+BL230+BL233","v":0},{"$f":"+BM227+BM230+BM233","v":0},{"$f":"+BN227+BN230+BN233","v":0},{"$f":"+BO227+BO230+BO233","v":0},{"$f":"+BP227+BP230+BP233","v":0},{"$f":"+BQ227+BQ230+BQ233","v":0},{"$f":"+BR227+BR230+BR233","v":0},{"$f":"+BS227+BS230+BS233","v":0},{"$f":"+BT227+BT230+BT233","v":0},{"$f":"+BU227+BU230+BU233","v":0},{"$f":"+BV227+BV230+BV233","v":0},{"$f":"+BW227+BW230+BW233","v":0},{"$f":"+BX227+BX230+BX233","v":0},{"$f":"+BY227+BY230+BY233","v":0},{"$f":"+BZ227+BZ230+BZ233","v":0},{"$f":"+CA227+CA230+CA233","v":0},{"$f":"+CB227+CB230+CB233","v":0},{"$f":"+CC227+CC230+CC233","v":0},{"$f":"+CD227+CD230+CD233","v":0},{"$f":"+CE227+CE230+CE233","v":0},{"$f":"+CF227+CF230+CF233","v":0},{"$f":"+CG227+CG230+CG233","v":0},{"$f":"+CH227+CH230+CH233","v":0},{"$f":"+CI227+CI230+CI233","v":0},{"$f":"+CJ227+CJ230+CJ233","v":0},{"$f":"+CK227+CK230+CK233","v":0},{"$f":"+CL227+CL230+CL233","v":0},{"$f":"+CM227+CM230+CM233","v":0},{"$f":"+CN227+CN230+CN233","v":0},{"$f":"+CO227+CO230+CO233","v":0},{"$f":"+CP227+CP230+CP233","v":0}]
[]
[null,null,"Trading: Local sales of ordinary rice","Million FCFA",null,null,null,null,1122.9185295451025,{"$f":"J144","v":0},0,0,0,12.326913968054402,73.96148380832642,91.164377079300124,162.38654667250339,185.17764094232834,266.65580295695281,146.36440740081636,184.88135671682065,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Trading: Local sales of flour","Million FCFA",null,null,null,null,702.8438642724085,{"$f":"J145","v":0},0,0,0,0.67076100000000005,4.0245660000000001,4.9606502399999997,8.8361582400000014,10.076320800000001,14.509901952000003,15.928647920640003,20.120397373440003,21.797097154560003,26.156516585472012,27.202777248890897,27.202777248890897,28.290888338846528,28.290888338846528,29.422523872400394,29.422523872400394,30.59942482729641,30.59942482729641,31.823401820388266,31.823401820388266,33.096337893203795,33.096337893203795,34.420191408931956,34.420191408931956,35.796999065289228,35.796999065289228,37.228879027900803,37.228879027900803,{"$f":"AP145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Trading Subtotal : Local Market","Million FCFA",null,null,null,null,1825.7623938175109,{"$f":"SUM(J236:J237)","v":0},0,0,0,12.997674968054403,77.986049808326413,96.125027319300131,171.22270491250339,195.25396174232833,281.16570490895282,162.29305532145636,205.00175409026065,21.797097154560003,26.156516585472012,27.202777248890897,27.202777248890897,28.290888338846528,28.290888338846528,29.422523872400394,29.422523872400394,30.59942482729641,30.59942482729641,31.823401820388266,31.823401820388266,33.096337893203795,33.096337893203795,34.420191408931956,34.420191408931956,35.796999065289228,35.796999065289228,37.228879027900803,37.228879027900803,{"$f":"SUM(AP236:AP237)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV236:BV237)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Trading: Wholesalers discounted  sales of ordinary rice","Million FCFA",null,null,null,null,1780.930063151302,{"$f":"+J168","v":0},{"$f":"+K168","v":0},0,0,0,0,0,0,0,0,152.21898369684897,192.27661098549342,416.59932380190247,499.91918856228295,259.95797805238715,259.95797805238715,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BW168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Trading: Wholesalers discounted sales of flour","Million FCFA",null,null,null,null,0,{"$f":"+J169","v":0},{"$f":"+K169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BW169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Trading Subtotal :Wholesalers discounted sales","Million FCFA",null,null,null,null,1780.930063151302,{"$f":"SUM(J239:J240)","v":0},{"$f":"SUM(K239:K240)","v":0},0,0,0,0,0,0,0,0,152.21898369684897,192.27661098549342,416.59932380190247,499.91918856228295,259.95797805238715,259.95797805238715,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW239:BW240)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Trading:Retailers sales of ordinary rice","Million FCFA",null,null,null,null,10786.84729917828,{"$f":"+J192","v":0},{"$f":"+K192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,267.45676588082148,267.45676588082148,556.31007303210868,556.31007303210868,578.562475953393,578.562475953393,601.70497499152873,601.70497499152873,625.77317399118988,625.77317399118988,650.80410095083755,650.80410095083755,676.83626498887122,676.83626498887122,703.90971558842602,703.90971558842602,732.06610421196297,732.06610421196297,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BW192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Trading: Retailers sales of flour","Million FCFA",null,null,null,null,0,{"$f":"+J193","v":0},{"$f":"+K193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BW193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Trading Subtotal : wholesalers sales","Million FCFA",null,null,null,null,10786.84729917828,{"$f":"SUM(J242:J243)","v":0},{"$f":"SUM(K242:K243)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,267.45676588082148,267.45676588082148,556.31007303210868,556.31007303210868,578.562475953393,578.562475953393,601.70497499152873,601.70497499152873,625.77317399118988,625.77317399118988,650.80410095083755,650.80410095083755,676.83626498887122,676.83626498887122,703.90971558842602,703.90971558842602,732.06610421196297,732.06610421196297,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW242:BW243)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Trading: Subtotal","Million FCFA",null,null,null,null,14393.539756147093,{"$f":"+J238+J241+J244","v":0},{"$f":"+K238+K241+K244","v":0},0,0,12.997674968054403,77.986049808326413,96.125027319300131,171.22270491250339,195.25396174232833,281.16570490895282,314.51203901830536,397.2783650757541,438.39642095646246,526.075705147755,554.61752118209961,554.61752118209961,584.60096137095525,584.60096137095525,607.98499982579335,607.98499982579335,632.30439981882512,632.30439981882512,657.59657581157819,657.59657581157819,683.90043884404133,683.90043884404133,711.25645639780316,711.25645639780316,739.70671465371527,739.70671465371527,769.29498323986377,769.29498323986377,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BW238+BW241+BW244","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total Sales","Million FCFA",null,null,null,null,{"$f":"SUM(J247:CP247)","v":230201.09405379649},{"$f":"+J234+J245","v":0},{"$f":"+K234+K245","v":0},0,0,316.27675755599046,1783.930889365467,2308.3774464190783,4291.2690418696147,4466.4343748557612,6841.698819451185,5832.2671095148908,7846.2477102461435,6692.8520266019932,8943.2869875118358,7456.5244514482256,9428.4978600956929,7859.6351473206196,9938.2163433062397,8174.0205532134441,10335.744997038488,8500.9813753419839,10749.174796920028,8841.0206303556624,11179.141788796829,9194.6614555698889,11626.307460348702,9562.4479137926883,12091.359758762654,9944.9458303443953,12575.01414911316,10342.743663558171,13078.014715077685,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BW234+BW245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Check : AfDB Vs. Sponsors calculations"]
[null,null,"AfDB annual Local sales of Farm 1","EUR",null,null,null,null,{"$f":"SUM(J250:CP250)","v":328996495.65085721},{"$f":"+J203","v":0},0,0,0,462345.98089194269,2600696.1425171783,3372557.0717284488,6280970.150417041,6511372.5642281938,10001468.258654505,{"$f":"+T203+T206+T209","v":8411763.3785394244},11355880.561028223,9534856.1043567359,12831955.878760466,10521889.285831429,13528143.367497552,11090718.120165903,14259494.725927588,11534346.844972536,14829874.514964692,11995720.718771441,15423069.49556328,12475549.547522297,16039992.27538581,12974571.529423192,16681591.966401244,13493554.390600123,17348855.645057298,14033296.566224124,18042809.870859589,{"$f":"+AN203+AN206+AN209","v":14594628.42887309},18764522.265693974]
[null,null,"Sponsors  annual Local sales of Farm 1","EUR",null,null,null,null,328996495.65085721,null,null,{"$f":"HLOOKUP(L2,'Farm 1'!$AH$26:$BC$31,6)","v":0},{"$f":"HLOOKUP(M2,'Farm 1'!$AH$26:$BC$31,6)","v":0},{"$f":"HLOOKUP(N2,'Farm 1'!$AH$26:$BC$31,6)","v":462345.98089194263},{"$f":"HLOOKUP(O2,'Farm 1'!$AH$26:$BC$31,6)","v":2600696.1425171774},{"$f":"HLOOKUP(P2,'Farm 1'!$AH$26:$BC$31,6)","v":3372557.0717284479},{"$f":"HLOOKUP(Q2,'Farm 1'!$AH$26:$BC$31,6)","v":6280970.150417041},{"$f":"HLOOKUP(R2,'Farm 1'!$AH$26:$BC$31,6)","v":6511372.564228192},{"$f":"HLOOKUP(S2,'Farm 1'!$AH$26:$BC$31,6)","v":10001468.258654503},{"$f":"HLOOKUP(T2,'Farm 1'!$AH$26:$BC$31,6)","v":8411763.3785394244},{"$f":"HLOOKUP(U2,'Farm 1'!$AH$26:$BC$31,6)","v":11355880.561028223},{"$f":"HLOOKUP(V2,'Farm 1'!$AH$26:$BC$31,6)","v":9534856.1043567378},{"$f":"HLOOKUP(W2,'Farm 1'!$AH$26:$BC$31,6)","v":12831955.878760468},{"$f":"HLOOKUP(X2,'Farm 1'!$AH$26:$BC$31,6)","v":10521889.285831429},{"$f":"HLOOKUP(Y2,'Farm 1'!$AH$26:$BC$31,6)","v":13528143.367497554},{"$f":"HLOOKUP(Z2,'Farm 1'!$AH$26:$BC$31,6)","v":11090718.120165898},{"$f":"HLOOKUP(AA2,'Farm 1'!$AH$26:$BC$31,6)","v":14259494.725927584},{"$f":"HLOOKUP(AB2,'Farm 1'!$AH$26:$BC$31,6)","v":11534346.844972534},{"$f":"HLOOKUP(AC2,'Farm 1'!$AH$26:$BC$31,6)","v":14829874.514964687},{"$f":"HLOOKUP(AD2,'Farm 1'!$AH$26:$BC$31,6)","v":11995720.718771435},{"$f":"HLOOKUP(AE2,'Farm 1'!$AH$26:$BC$31,6)","v":15423069.495563274},{"$f":"HLOOKUP(AF2,'Farm 1'!$AH$26:$BC$31,6)","v":12475549.547522295},{"$f":"HLOOKUP(AG2,'Farm 1'!$AH$26:$BM$31,6)","v":16039992.275385806},{"$f":"HLOOKUP(AH2,'Farm 1'!$AH$26:$BM$31,6)","v":12974571.529423187},{"$f":"HLOOKUP(AI2,'Farm 1'!$AH$26:$BM$31,6)","v":16681591.966401238},{"$f":"HLOOKUP(AJ2,'Farm 1'!$AH$26:$BM$31,6)","v":13493554.390600115},{"$f":"HLOOKUP(AK2,'Farm 1'!$AH$26:$BM$31,6)","v":17348855.645057287},{"$f":"HLOOKUP(AL2,'Farm 1'!$AH$26:$BM$31,6)","v":14033296.566224119},{"$f":"HLOOKUP(AM2,'Farm 1'!$AH$26:$BM$31,6)","v":18042809.870859582},{"$f":"HLOOKUP(AN2,'Farm 1'!$AH$26:$BM$31,6)","v":14594628.428873084},{"$f":"HLOOKUP(AO2,'Farm 1'!$AH$26:$BM$31,6)","v":18764522.265693966}]
[null,null,"Check: AfDB =Sponsors?","Check",null,null,null,null,null,{"$f":"IF(ABS(J251-J250)<VerySmallNo,\"Ok\", \"Check\")","v":"Ok"},"Ok","Ok","Ok",{"$f":"IF(ABS(N251-N250)<VerySmallNo,\"Ok\", \"Check\")","v":"Ok"},"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,null,"AfDB annual Local sales of Trading","EUR",null,null,null,null,{"$f":"SUM(J254:CP254)","v":21942809.903922189},{"$f":"+J221","v":0},0,0,0,19814.827752511832,118888.96651507099,146541.65946746527,261027.33092642261,297662.74579328881,428634.35394233587,479470.5125767471,605646.96325483848,668331.0353521076,801997.24242252915,845508.96046859701,845508.96046859701,891218.42037047422,891218.42037047422,926867.15718529327,926867.15718529327,963941.84347270499,963941.84347270499,1002499.5172116131,1002499.5172116131,1042599.4979000777,1042599.4979000777,1084303.4778160811,1084303.4778160811,1127675.6169287243,1127675.6169287243,1172782.6416058734,1172782.6416058734]
[null,null,"Sponsors  annual Local sales of Trading","EUR",null,null,null,null,21942809.903922185,null,null,{"$f":"HLOOKUP(L2,'Trading 1 Farm'!$AH$26:$BC$31,6)","v":0},{"$f":"HLOOKUP(M2,'Trading 1 Farm'!$AH$26:$BC$31,6)","v":0},{"$f":"HLOOKUP(N2,'Trading 1 Farm'!$AH$26:$BC$31,6)","v":19814.827752511832},{"$f":"HLOOKUP(O2,'Trading 1 Farm'!$AH$26:$BC$31,6)","v":118888.96651507096},{"$f":"HLOOKUP(P2,'Trading 1 Farm'!$AH$26:$BC$31,6)","v":146541.65946746524},{"$f":"HLOOKUP(Q2,'Trading 1 Farm'!$AH$26:$BC$31,6)","v":261027.3309264225},{"$f":"HLOOKUP(R2,'Trading 1 Farm'!$AH$26:$BC$31,6)","v":297662.74579328881},{"$f":"HLOOKUP(S2,'Trading 1 Farm'!$AH$26:$BC$31,6)","v":428634.35394233587},{"$f":"HLOOKUP(T2,'Trading 1 Farm'!$AH$26:$BC$31,6)","v":479470.51257674716},{"$f":"HLOOKUP(U2,'Trading 1 Farm'!$AH$26:$BC$31,6)","v":605646.96325483848},{"$f":"HLOOKUP(V2,'Trading 1 Farm'!$AH$26:$BC$31,6)","v":668331.03535210772},{"$f":"HLOOKUP(W2,'Trading 1 Farm'!$AH$26:$BC$31,6)","v":801997.24242252926},{"$f":"HLOOKUP(X2,'Trading 1 Farm'!$AH$26:$BC$31,6)","v":845508.96046859713},{"$f":"HLOOKUP(Y2,'Trading 1 Farm'!$AH$26:$BC$31,6)","v":845508.96046859713},{"$f":"HLOOKUP(Z2,'Trading 1 Farm'!$AH$26:$BC$31,6)","v":891218.42037047399},{"$f":"HLOOKUP(AA2,'Trading 1 Farm'!$AH$26:$BC$31,6)","v":891218.42037047399},{"$f":"HLOOKUP(AB2,'Trading 1 Farm'!$AH$26:$BC$31,6)","v":926867.15718529304},{"$f":"HLOOKUP(AC2,'Trading 1 Farm'!$AH$26:$BC$31,6)","v":926867.15718529304},{"$f":"HLOOKUP(AD2,'Trading 1 Farm'!$AH$26:$BC$31,6)","v":963941.84347270487},{"$f":"HLOOKUP(AE2,'Trading 1 Farm'!$AH$26:$BC$31,6)","v":963941.84347270487},{"$f":"HLOOKUP(AF2,'Trading 1 Farm'!$AH$26:$BC$31,6)","v":1002499.5172116131},{"$f":"HLOOKUP(AG2,'Trading 1 Farm'!$AH$26:$BM$31,6)","v":1002499.5172116131},{"$f":"HLOOKUP(AH2,'Trading 1 Farm'!$AH$26:$BM$31,6)","v":1042599.4979000776},{"$f":"HLOOKUP(AI2,'Trading 1 Farm'!$AH$26:$BM$31,6)","v":1042599.4979000776},{"$f":"HLOOKUP(AJ2,'Trading 1 Farm'!$AH$26:$BM$31,6)","v":1084303.4778160807},{"$f":"HLOOKUP(AK2,'Trading 1 Farm'!$AH$26:$BM$31,6)","v":1084303.4778160807},{"$f":"HLOOKUP(AL2,'Trading 1 Farm'!$AH$26:$BM$31,6)","v":1127675.6169287241},{"$f":"HLOOKUP(AM2,'Trading 1 Farm'!$AH$26:$BM$31,6)","v":1127675.6169287241},{"$f":"HLOOKUP(AN2,'Trading 1 Farm'!$AH$26:$BM$31,6)","v":1172782.6416058731},{"$f":"HLOOKUP(AO2,'Trading 1 Farm'!$AH$26:$BM$31,6)","v":1172782.6416058731}]
[null,null,"Check: AfDB =Sponsors?","Check",null,null,null,null,null,{"$f":"IF(ABS(J254-J255)<VerySmallNo,\"Ok\", \"Check\")","v":"Ok"},"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]

{"sheet":"Returns","index":4,"n_rows":92,"n_cols":54,"rows_kept":92,"cut":false,"hidden":false,"merged":[]}
[null,null,"Including a terminale value"]
[null,null,null,null,null,null,null,null,null,null,-1,{"$f":"+K2+1","v":0},{"$f":"+L2+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,{"$f":"+AH2+1","v":23},{"$f":"+AI2+1","v":24},{"$f":"+AJ2+1","v":25},{"$f":"+AK2+1","v":26},{"$f":"+AL2+1","v":27},{"$f":"+AM2+1","v":28},{"$f":"+AN2+1","v":29},{"$f":"+AO2+1","v":30}]
[null,null,"Farm 1 : Ndiayène - Ordinary rice",null,null,null,null,null,null,null,{"$f":"'Alt 1'!J3","v":"2012-01-01"},{"$f":"'Alt 1'!K3","v":"2012-07-01"},{"$f":"'Alt 1'!L3","v":"2013-01-01"},{"$f":"'Alt 1'!M3","v":"2013-07-01"},{"$f":"'Alt 1'!N3","v":"2014-01-01"},{"$f":"'Alt 1'!O3","v":"2014-07-01"},{"$f":"'Alt 1'!P3","v":"2015-01-01"},{"$f":"'Alt 1'!Q3","v":"2015-07-01"},{"$f":"'Alt 1'!R3","v":"2016-01-01"},{"$f":"'Alt 1'!S3","v":"2016-07-01"},{"$f":"'Alt 1'!T3","v":"2017-01-01"},{"$f":"'Alt 1'!U3","v":"2017-07-01"},{"$f":"'Alt 1'!V3","v":"2018-01-01"},{"$f":"'Alt 1'!W3","v":"2018-07-01"},{"$f":"'Alt 1'!X3","v":"2019-01-01"},{"$f":"'Alt 1'!Y3","v":"2019-07-01"},{"$f":"'Alt 1'!Z3","v":"2020-01-01"},{"$f":"'Alt 1'!AA3","v":"2020-07-01"},{"$f":"'Alt 1'!AB3","v":"2021-01-01"},{"$f":"'Alt 1'!AC3","v":"2021-07-01"},{"$f":"'Alt 1'!AD3","v":"2022-01-01"},{"$f":"'Alt 1'!AE3","v":"2022-07-01"},{"$f":"'Alt 1'!AF3","v":"2023-01-01"},{"$f":"'Alt 1'!AG3","v":"2023-07-01"},{"$f":"'Alt 1'!AH3","v":"2024-01-01"},{"$f":"'Alt 1'!AI3","v":"2024-07-01"},{"$f":"'Alt 1'!AJ3","v":"2025-01-01"},{"$f":"'Alt 1'!AK3","v":"2025-07-01"},{"$f":"'Alt 1'!AL3","v":"2026-01-01"},{"$f":"'Alt 1'!AM3","v":"2026-07-01"},{"$f":"'Alt 1'!AN3","v":"2027-01-01"},{"$f":"'Alt 1'!AO3","v":"2027-07-01"},{"$f":"'Alt 1'!AP3","v":"2028-01-01"},{"$f":"'Alt 1'!AQ3","v":"2028-07-01"},{"$f":"'Alt 1'!AR3","v":"2029-01-01"},{"$f":"'Alt 1'!AS3","v":"2029-07-01"},{"$f":"'Alt 1'!AT3","v":"2030-01-01"},{"$f":"'Alt 1'!AU3","v":"2030-07-01"},{"$f":"'Alt 1'!AV3","v":"2031-01-01"},{"$f":"'Alt 1'!AW3","v":"2031-07-01"},{"$f":"'Alt 1'!AX3","v":"2032-01-01"},{"$f":"'Alt 1'!AY3","v":"2032-07-01"},{"$f":"'Alt 1'!AZ3","v":"2033-01-01"},{"$f":"'Alt 1'!BA3","v":"2033-07-01"}]
[null,null,null,null,null,null,null,null,null,{"$f":"'Alt 1'!I4","v":"2011-12-31"},{"$f":"'Alt 1'!J4","v":"2012-06-30"},{"$f":"'Alt 1'!K4","v":"2012-12-31"},{"$f":"'Alt 1'!L4","v":"2013-06-30"},{"$f":"'Alt 1'!M4","v":"2013-12-31"},{"$f":"'Alt 1'!N4","v":"2014-06-30"},{"$f":"'Alt 1'!O4","v":"2014-12-31"},{"$f":"'Alt 1'!P4","v":"2015-06-30"},{"$f":"'Alt 1'!Q4","v":"2015-12-31"},{"$f":"'Alt 1'!R4","v":"2016-06-30"},{"$f":"'Alt 1'!S4","v":"2016-12-31"},{"$f":"'Alt 1'!T4","v":"2017-06-30"},{"$f":"'Alt 1'!U4","v":"2017-12-31"},{"$f":"'Alt 1'!V4","v":"2018-06-30"},{"$f":"'Alt 1'!W4","v":"2018-12-31"},{"$f":"'Alt 1'!X4","v":"2019-06-30"},{"$f":"'Alt 1'!Y4","v":"2019-12-31"},{"$f":"'Alt 1'!Z4","v":"2020-06-30"},{"$f":"'Alt 1'!AA4","v":"2020-12-31"},{"$f":"'Alt 1'!AB4","v":"2021-06-30"},{"$f":"'Alt 1'!AC4","v":"2021-12-31"},{"$f":"'Alt 1'!AD4","v":"2022-06-30"},{"$f":"'Alt 1'!AE4","v":"2022-12-31"},{"$f":"'Alt 1'!AF4","v":"2023-06-30"},{"$f":"'Alt 1'!AG4","v":"2023-12-31"},{"$f":"'Alt 1'!AH4","v":"2024-06-30"},{"$f":"'Alt 1'!AI4","v":"2024-12-31"},{"$f":"'Alt 1'!AJ4","v":"2025-06-30"},{"$f":"'Alt 1'!AK4","v":"2025-12-31"},{"$f":"'Alt 1'!AL4","v":"2026-06-30"},{"$f":"'Alt 1'!AM4","v":"2026-12-31"},{"$f":"'Alt 1'!AN4","v":"2027-06-30"},{"$f":"'Alt 1'!AO4","v":"2027-12-31"},{"$f":"'Alt 1'!AP4","v":"2028-06-30"},{"$f":"'Alt 1'!AQ4","v":"2028-12-31"},{"$f":"'Alt 1'!AR4","v":"2029-06-30"},{"$f":"'Alt 1'!AS4","v":"2029-12-31"},{"$f":"'Alt 1'!AT4","v":"2030-06-30"},{"$f":"'Alt 1'!AU4","v":"2030-12-31"},{"$f":"'Alt 1'!AV4","v":"2031-06-30"},{"$f":"'Alt 1'!AW4","v":"2031-12-31"},{"$f":"'Alt 1'!AX4","v":"2032-06-30"},{"$f":"'Alt 1'!AY4","v":"2032-12-31"},{"$f":"'Alt 1'!AZ4","v":"2033-06-30"},{"$f":"'Alt 1'!BA4","v":"2033-12-31"}]
[]
[null,null,"Planning period",null,null,null,null,null,null,null,{"$f":"'Alt 1'!J6","v":1},{"$f":"'Alt 1'!K6","v":1},{"$f":"'Alt 1'!L6","v":1},{"$f":"'Alt 1'!M6","v":1},{"$f":"'Alt 1'!N6","v":1},{"$f":"'Alt 1'!O6","v":1},{"$f":"'Alt 1'!P6","v":1},{"$f":"'Alt 1'!Q6","v":1},{"$f":"'Alt 1'!R6","v":1},{"$f":"'Alt 1'!S6","v":0},{"$f":"'Alt 1'!T6","v":0},{"$f":"'Alt 1'!U6","v":0},{"$f":"'Alt 1'!V6","v":0},{"$f":"'Alt 1'!W6","v":0},{"$f":"'Alt 1'!X6","v":0},{"$f":"'Alt 1'!Y6","v":0},{"$f":"'Alt 1'!Z6","v":0},{"$f":"'Alt 1'!AA6","v":0},{"$f":"'Alt 1'!AB6","v":0},{"$f":"'Alt 1'!AC6","v":0},{"$f":"'Alt 1'!AD6","v":0},{"$f":"'Alt 1'!AE6","v":0},{"$f":"'Alt 1'!AF6","v":0},{"$f":"'Alt 1'!AG6","v":0},{"$f":"'Alt 1'!AH6","v":0},{"$f":"'Alt 1'!AI6","v":0},{"$f":"'Alt 1'!AJ6","v":0},{"$f":"'Alt 1'!AK6","v":0},{"$f":"'Alt 1'!AL6","v":0},{"$f":"'Alt 1'!AM6","v":0},{"$f":"'Alt 1'!AN6","v":0},{"$f":"'Alt 1'!AO6","v":0},{"$f":"'Alt 1'!AP6","v":0},{"$f":"'Alt 1'!AQ6","v":0},{"$f":"'Alt 1'!AR6","v":0},{"$f":"'Alt 1'!AS6","v":0},{"$f":"'Alt 1'!AT6","v":0},{"$f":"'Alt 1'!AU6","v":0},{"$f":"'Alt 1'!AV6","v":0},{"$f":"'Alt 1'!AW6","v":0},{"$f":"'Alt 1'!AX6","v":0},{"$f":"'Alt 1'!AY6","v":0},{"$f":"'Alt 1'!AZ6","v":0},{"$f":"'Alt 1'!BA6","v":0}]
[null,null,"Full Operations",null,null,null,null,null,null,{"$f":"SUM(K7:BB7)","v":30},{"$f":"'Alt 1'!J7","v":0},{"$f":"'Alt 1'!K7","v":0},{"$f":"'Alt 1'!L7","v":1},{"$f":"'Alt 1'!M7","v":1},{"$f":"'Alt 1'!N7","v":1},{"$f":"'Alt 1'!O7","v":1},{"$f":"'Alt 1'!P7","v":1},{"$f":"'Alt 1'!Q7","v":1},{"$f":"'Alt 1'!R7","v":1},{"$f":"'Alt 1'!S7","v":1},{"$f":"'Alt 1'!T7","v":1},{"$f":"'Alt 1'!U7","v":1},{"$f":"'Alt 1'!V7","v":1},{"$f":"'Alt 1'!W7","v":1},{"$f":"'Alt 1'!X7","v":1},{"$f":"'Alt 1'!Y7","v":1},{"$f":"'Alt 1'!Z7","v":1},{"$f":"'Alt 1'!AA7","v":1},{"$f":"'Alt 1'!AB7","v":1},{"$f":"'Alt 1'!AC7","v":1},{"$f":"'Alt 1'!AD7","v":1},{"$f":"'Alt 1'!AE7","v":1},{"$f":"'Alt 1'!AF7","v":1},{"$f":"'Alt 1'!AG7","v":1},{"$f":"'Alt 1'!AH7","v":1},{"$f":"'Alt 1'!AI7","v":1},{"$f":"'Alt 1'!AJ7","v":1},{"$f":"'Alt 1'!AK7","v":1},{"$f":"'Alt 1'!AL7","v":1},{"$f":"'Alt 1'!AM7","v":1},{"$f":"'Alt 1'!AN7","v":1},{"$f":"'Alt 1'!AO7","v":1},{"$f":"'Alt 1'!AP7","v":0},{"$f":"'Alt 1'!AQ7","v":0},{"$f":"'Alt 1'!AR7","v":0},{"$f":"'Alt 1'!AS7","v":0},{"$f":"'Alt 1'!AT7","v":0},{"$f":"'Alt 1'!AU7","v":0},{"$f":"'Alt 1'!AV7","v":0},{"$f":"'Alt 1'!AW7","v":0},{"$f":"'Alt 1'!AX7","v":0},{"$f":"'Alt 1'!AY7","v":0},{"$f":"'Alt 1'!AZ7","v":0},{"$f":"'Alt 1'!BA7","v":0}]
[]
[null,null,{"$f":"'Alt 1'!C23","v":"Euro Inflation rate"},null,null,null,null,null,null,null,{"$f":"'Alt 1'!J24","v":1},{"$f":"'Alt 1'!K24","v":1},{"$f":"'Alt 1'!L24","v":1},{"$f":"'Alt 1'!M24","v":1},{"$f":"'Alt 1'!N24","v":1.03},{"$f":"'Alt 1'!O24","v":1.03},{"$f":"'Alt 1'!P24","v":1.0609},{"$f":"'Alt 1'!Q24","v":1.0609},{"$f":"'Alt 1'!R24","v":1.092727},{"$f":"'Alt 1'!S24","v":1.092727},{"$f":"'Alt 1'!T24","v":1.1255088100000001},{"$f":"'Alt 1'!U24","v":1.1255088100000001},{"$f":"'Alt 1'!V24","v":1.1592740743000001},{"$f":"'Alt 1'!W24","v":1.1592740743000001},{"$f":"'Alt 1'!X24","v":1.1940522965290001},{"$f":"'Alt 1'!Y24","v":1.1940522965290001},{"$f":"'Alt 1'!Z24","v":1.2298738654248702},{"$f":"'Alt 1'!AA24","v":1.2298738654248702},{"$f":"'Alt 1'!AB24","v":1.2667700813876164},{"$f":"'Alt 1'!AC24","v":1.2667700813876164},{"$f":"'Alt 1'!AD24","v":1.3047731838292449},{"$f":"'Alt 1'!AE24","v":1.3047731838292449},{"$f":"'Alt 1'!AF24","v":1.3439163793441222},{"$f":"'Alt 1'!AG24","v":1.3439163793441222},{"$f":"'Alt 1'!AH24","v":1.3842338707244459},{"$f":"'Alt 1'!AI24","v":1.3842338707244459},{"$f":"'Alt 1'!AJ24","v":1.4257608868461793},{"$f":"'Alt 1'!AK24","v":1.4257608868461793},{"$f":"'Alt 1'!AL24","v":1.4685337134515648},{"$f":"'Alt 1'!AM24","v":1.4685337134515648},{"$f":"'Alt 1'!AN24","v":1.5125897248551119},{"$f":"'Alt 1'!AO24","v":1.5125897248551119},{"$f":"'Alt 1'!AP24","v":0},{"$f":"'Alt 1'!AQ24","v":0},{"$f":"'Alt 1'!AR24","v":0},{"$f":"'Alt 1'!AS24","v":0},{"$f":"'Alt 1'!AT24","v":0},{"$f":"'Alt 1'!AU24","v":0},{"$f":"'Alt 1'!AV24","v":0},{"$f":"'Alt 1'!AW24","v":0},{"$f":"'Alt 1'!AX24","v":0},{"$f":"'Alt 1'!AY24","v":0},{"$f":"'Alt 1'!AZ24","v":0},{"$f":"'Alt 1'!BA24","v":0}]
[]
[null,null,"Project Returns",null,null,null,"Nominal IRR"]
[null,null,"Nominal Net Cashflow before financing","000'EUR",null,null,{"$f":"XIRR(M12:BB12,$M$3:$BB$3)","v":0.27402753233909616},null,null,{"$f":"SUM(K12:BB12)","v":140086.77555755622},{"$f":"IF(K4=$G$22,IFS!K93+EBITDA*AFS!L130,IF(K4>$G$22,0,IFS!K93))","v":-2559.1760778150601},{"$f":"IF(L4=$G$22,IFS!L93+EBITDA*AFS!M130,IF(L4>$G$22,0,IFS!L93))","v":-692.0083488963453},{"$f":"IF(M4=$G$22,IFS!M93+EBITDA*AFS!N130,IF(M4>$G$22,0,IFS!M93))","v":-16640.10444433679},{"$f":"IF(N4=$G$22,IFS!N93+EBITDA*AFS!O130,IF(N4>$G$22,0,IFS!N93))","v":-3001.8272783381822},{"$f":"IF(O4=$G$22,IFS!O93+EBITDA*AFS!P130,IF(O4>$G$22,0,IFS!O93))","v":-8570.1966190410385},{"$f":"IF(P4=$G$22,IFS!P93+EBITDA*AFS!Q130,IF(P4>$G$22,0,IFS!P93))","v":-1590.1202905280329},{"$f":"IF(Q4=$G$22,IFS!Q93+EBITDA*AFS!R130,IF(Q4>$G$22,0,IFS!Q93))","v":-9226.0375464475255},{"$f":"IF(R4=$G$22,IFS!R93+EBITDA*AFS!S130,IF(R4>$G$22,0,IFS!R93))","v":483.89795544887602},{"$f":"IF(S4=$G$22,IFS!S93+EBITDA*AFS!T130,IF(S4>$G$22,0,IFS!S93))","v":-3964.6567398070883},{"$f":"IF(T4=$G$22,IFS!T93+EBITDA*AFS!U130,IF(T4>$G$22,0,IFS!T93))","v":5600.3078827680974},{"$f":"IF(U4=$G$22,IFS!U93+EBITDA*AFS!V130,IF(U4>$G$22,0,IFS!U93))","v":834.53097994841391},{"$f":"IF(V4=$G$22,IFS!V93+EBITDA*AFS!W130,IF(V4>$G$22,0,IFS!V93))","v":6290.4709413751989},{"$f":"IF(W4=$G$22,IFS!W93+EBITDA*AFS!X130,IF(W4>$G$22,0,IFS!W93))","v":1254.6451853017322},{"$f":"IF(X4=$G$22,IFS!X93+EBITDA*AFS!Y130,IF(X4>$G$22,0,IFS!X93))","v":7553.2789430207149},{"$f":"IF(Y4=$G$22,IFS!Y93+EBITDA*AFS!Z130,IF(Y4>$G$22,0,IFS!Y93))","v":2022.1580332931428},{"$f":"IF(Z4=$G$22,IFS!Z93+EBITDA*AFS!AA130,IF(Z4>$G$22,0,IFS!Z93))","v":8138.2572636140876},{"$f":"IF(AA4=$G$22,IFS!AA93+EBITDA*AFS!AB130,IF(AA4>$G$22,0,IFS!AA93))","v":2581.6273277363871},{"$f":"IF(AB4=$G$22,IFS!AB93+EBITDA*AFS!AC130,IF(AB4>$G$22,0,IFS!AB93))","v":151571.72839025964},{"$f":"IF(AC4=$G$22,IFS!AC93+EBITDA*AFS!AD130,IF(AC4>$G$22,0,IFS!AC93))","v":0},{"$f":"IF(AD4=$G$22,IFS!AD93+EBITDA*AFS!AE130,IF(AD4>$G$22,0,IFS!AD93))","v":0},{"$f":"IF(AE4=$G$22,IFS!AE93+EBITDA*AFS!AF130,IF(AE4>$G$22,0,IFS!AE93))","v":0},{"$f":"IF(AF4=$G$22,IFS!AF93+EBITDA*AFS!AG130,IF(AF4>$G$22,0,IFS!AF93))","v":0},{"$f":"IF(AG4=$G$22,IFS!AG93+EBITDA*AFS!AH130,IF(AG4>$G$22,0,IFS!AG93))","v":0},{"$f":"IF(AH4=$G$22,IFS!AH93+EBITDA*AFS!AI130,IF(AH4>$G$22,0,IFS!AH93))","v":0},{"$f":"IF(AI4=$G$22,IFS!AI93+EBITDA*AFS!AJ130,IF(AI4>$G$22,0,IFS!AI93))","v":0},{"$f":"IF(AJ4=$G$22,IFS!AJ93+EBITDA*AFS!AK130,IF(AJ4>$G$22,0,IFS!AJ93))","v":0},{"$f":"IF(AK4=$G$22,IFS!AK93+EBITDA*AFS!AL130,IF(AK4>$G$22,0,IFS!AK93))","v":0},{"$f":"IF(AL4=$G$22,IFS!AL93+EBITDA*AFS!AM130,IF(AL4>$G$22,0,IFS!AL93))","v":0},{"$f":"IF(AM4=$G$22,IFS!AM93+EBITDA*AFS!AN130,IF(AM4>$G$22,0,IFS!AM93))","v":0},{"$f":"IF(AN4=$G$22,IFS!AN93+EBITDA*AFS!AO130,IF(AN4>$G$22,0,IFS!AN93))","v":0},{"$f":"IF(AO4=$G$22,IFS!AO93+EBITDA*AFS!AP130,IF(AO4>$G$22,0,IFS!AO93))","v":0},{"$f":"IF(AP4=$G$22,IFS!AP93+EBITDA*AFS!AQ130,IF(AP4>$G$22,0,IFS!AP93))","v":0},{"$f":"IF(AQ4=$G$22,IFS!AQ93+EBITDA*AFS!AR130,IF(AQ4>$G$22,0,IFS!AQ93))","v":0},{"$f":"IF(AR4=$G$22,IFS!AR93+EBITDA*AFS!AS130,IF(AR4>$G$22,0,IFS!AR93))","v":0},{"$f":"IF(AS4=$G$22,IFS!AS93+EBITDA*AFS!AT130,IF(AS4>$G$22,0,IFS!AS93))","v":0},{"$f":"IF(AT4=$G$22,IFS!AT93+EBITDA*AFS!AU130,IF(AT4>$G$22,0,IFS!AT93))","v":0},{"$f":"IF(AU4=$G$22,IFS!AU93+EBITDA*AFS!AV130,IF(AU4>$G$22,0,IFS!AU93))","v":0},{"$f":"IF(AV4=$G$22,IFS!AV93+EBITDA*AFS!AW130,IF(AV4>$G$22,0,IFS!AV93))","v":0},{"$f":"IF(AW4=$G$22,IFS!AW93+EBITDA*AFS!AX130,IF(AW4>$G$22,0,IFS!AW93))","v":0},{"$f":"IF(AX4=$G$22,IFS!AX93+EBITDA*AFS!AY130,IF(AX4>$G$22,0,IFS!AX93))","v":0},{"$f":"IF(AY4=$G$22,IFS!AY93+EBITDA*AFS!AZ130,IF(AY4>$G$22,0,IFS!AY93))","v":0},{"$f":"IF(AZ4=$G$22,IFS!AZ93+EBITDA*AFS!BA130,IF(AZ4>$G$22,0,IFS!AZ93))","v":0},{"$f":"IF(BA4=$G$22,IFS!BA93+EBITDA*AFS!BB130,IF(BA4>$G$22,0,IFS!BA93))","v":0},{"$f":"IF(BB4=$G$22,IFS!BB93+EBITDA*AFS!BC130,IF(BB4>$G$22,0,IFS!BB93))","v":0}]
[null,null,null,null,null,null,"Real IRR"]
[null,null,"Real Net Cashflow before financing","000'EUR",null,null,{"$f":"XIRR(M14:BB14,$M$3:$BB$3)","v":0.23950932621955873},null,null,{"$f":"SUM(K14:BB14)","v":108277.28346773129},{"$f":"IF(K7+K6>=1,K12/K9,)","v":-2559.1760778150601},-692.0083488963453,-16640.10444433679,-3001.8272783381822,-8320.5792417874163,-1543.8061073087697,-8696.4252487958584,456.12023324429828,-3628.2225476327467,5125.0750487249761,741.46996676855315,5589.0019567018744,1082.2679581265713,6515.5247671536017,1693.5255174093879,6815.6623351181943,2099.0992656344824,123241.68571376051,{"$f":"IF(AC7+AC6>=1,AC12/AC9,)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP7+AP6>=1,AP12/AP9,)+G10","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"(incl. Euro inflation rate)"]
[null,null,"Equity Returns",null,null,null,"Nominal IRR"]
[null,null,"Nominal Net Cashflow for Equity","000'EUR",null,null,{"$f":"XIRR(M17:BB17,$M$3:$BB$3)","v":0.36313036084175121},null,null,{"$f":"SUM(K17:BB17)","v":142413.98238850164},{"$f":"IF(K4=$G$22,IFS!K116-IFS!K97+EBITDA*AFS!L130,IF(K4>$G$22,0,IFS!K116-IFS!K97))","v":-2559.1760778150601},{"$f":"IF(L4=$G$22,IFS!L116-IFS!L97+EBITDA*AFS!M130,IF(L4>$G$22,0,IFS!L116-IFS!L97))","v":-692.0083488963453},{"$f":"IF(M4=$G$22,IFS!M116-IFS!M97+EBITDA*AFS!N130,IF(M4>$G$22,0,IFS!M116-IFS!M97))","v":-16640.10444433679},{"$f":"IF(N4=$G$22,IFS!N116-IFS!N97+EBITDA*AFS!O130,IF(N4>$G$22,0,IFS!N116-IFS!N97))","v":-700.81435434433865},{"$f":"IF(O4=$G$22,IFS!O116-IFS!O97+EBITDA*AFS!P130,IF(O4>$G$22,0,IFS!O116-IFS!O97))","v":1.8189894035458565E-12},{"$f":"IF(P4=$G$22,IFS!P116-IFS!P97+EBITDA*AFS!Q130,IF(P4>$G$22,0,IFS!P116-IFS!P97))","v":-9.0949470177292824E-13},{"$f":"IF(Q4=$G$22,IFS!Q116-IFS!Q97+EBITDA*AFS!R130,IF(Q4>$G$22,0,IFS!Q116-IFS!Q97))","v":5.4569682106375694E-12},{"$f":"IF(R4=$G$22,IFS!R116-IFS!R97+EBITDA*AFS!S130,IF(R4>$G$22,0,IFS!R116-IFS!R97))","v":0},{"$f":"IF(S4=$G$22,IFS!S116-IFS!S97+EBITDA*AFS!T130,IF(S4>$G$22,0,IFS!S116-IFS!S97))","v":0},{"$f":"IF(T4=$G$22,IFS!T116-IFS!T97+EBITDA*AFS!U130,IF(T4>$G$22,0,IFS!T116-IFS!T97))","v":3228.5515397274976},{"$f":"IF(U4=$G$22,IFS!U116-IFS!U97+EBITDA*AFS!V130,IF(U4>$G$22,0,IFS!U116-IFS!U97))","v":-1531.2815666239771},{"$f":"IF(V4=$G$22,IFS!V116-IFS!V97+EBITDA*AFS!W130,IF(V4>$G$22,0,IFS!V116-IFS!V97))","v":2355.5524979500142},{"$f":"IF(W4=$G$22,IFS!W116-IFS!W97+EBITDA*AFS!X130,IF(W4>$G$22,0,IFS!W116-IFS!W97))","v":-1023.7690152525838},{"$f":"IF(X4=$G$22,IFS!X116-IFS!X97+EBITDA*AFS!Y130,IF(X4>$G$22,0,IFS!X116-IFS!X97))","v":4243.8527703614882},{"$f":"IF(Y4=$G$22,IFS!Y116-IFS!Y97+EBITDA*AFS!Z130,IF(Y4>$G$22,0,IFS!Y116-IFS!Y97))","v":-168.85782124309833},{"$f":"IF(Z4=$G$22,IFS!Z116-IFS!Z97+EBITDA*AFS!AA130,IF(Z4>$G$22,0,IFS!Z116-IFS!Z97))","v":5799.4686400048549},{"$f":"IF(AA4=$G$22,IFS!AA116-IFS!AA97+EBITDA*AFS!AB130,IF(AA4>$G$22,0,IFS!AA116-IFS!AA97))","v":531.04435883692429},{"$f":"IF(AB4=$G$22,IFS!AB116-IFS!AB97+EBITDA*AFS!AC130,IF(AB4>$G$22,0,IFS!AB116-IFS!AB97))","v":149571.52421013304},{"$f":"IF(AC4=$G$22,IFS!AC116-IFS!AC97+EBITDA*AFS!AD130,IF(AC4>$G$22,0,IFS!AC116-IFS!AC97))","v":0},{"$f":"IF(AD4=$G$22,IFS!AD116-IFS!AD97+EBITDA*AFS!AE130,IF(AD4>$G$22,0,IFS!AD116-IFS!AD97))","v":0},{"$f":"IF(AE4=$G$22,IFS!AE116-IFS!AE97+EBITDA*AFS!AF130,IF(AE4>$G$22,0,IFS!AE116-IFS!AE97))","v":0},{"$f":"IF(AF4=$G$22,IFS!AF116-IFS!AF97+EBITDA*AFS!AG130,IF(AF4>$G$22,0,IFS!AF116-IFS!AF97))","v":0},{"$f":"IF(AG4=$G$22,IFS!AG116-IFS!AG97+EBITDA*AFS!AH130,IF(AG4>$G$22,0,IFS!AG116-IFS!AG97))","v":0},{"$f":"IF(AH4=$G$22,IFS!AH116-IFS!AH97+EBITDA*AFS!AI130,IF(AH4>$G$22,0,IFS!AH116-IFS!AH97))","v":0},{"$f":"IF(AI4=$G$22,IFS!AI116-IFS!AI97+EBITDA*AFS!AJ130,IF(AI4>$G$22,0,IFS!AI116-IFS!AI97))","v":0},{"$f":"IF(AJ4=$G$22,IFS!AJ116-IFS!AJ97+EBITDA*AFS!AK130,IF(AJ4>$G$22,0,IFS!AJ116-IFS!AJ97))","v":0},{"$f":"IF(AK4=$G$22,IFS!AK116-IFS!AK97+EBITDA*AFS!AL130,IF(AK4>$G$22,0,IFS!AK116-IFS!AK97))","v":0},{"$f":"IF(AL4=$G$22,IFS!AL116-IFS!AL97+EBITDA*AFS!AM130,IF(AL4>$G$22,0,IFS!AL116-IFS!AL97))","v":0},{"$f":"IF(AM4=$G$22,IFS!AM116-IFS!AM97+EBITDA*AFS!AN130,IF(AM4>$G$22,0,IFS!AM116-IFS!AM97))","v":0},{"$f":"IF(AN4=$G$22,IFS!AN116-IFS!AN97+EBITDA*AFS!AO130,IF(AN4>$G$22,0,IFS!AN116-IFS!AN97))","v":0},{"$f":"IF(AO4=$G$22,IFS!AO116-IFS!AO97+EBITDA*AFS!AP130,IF(AO4>$G$22,0,IFS!AO116-IFS!AO97))","v":0},{"$f":"IF(AP4=$G$22,IFS!AP116-IFS!AP97+EBITDA*AFS!AQ130,IF(AP4>$G$22,0,IFS!AP116-IFS!AP97))","v":0},{"$f":"IF(AQ4=$G$22,IFS!AQ116-IFS!AQ97+EBITDA*AFS!AR130,IF(AQ4>$G$22,0,IFS!AQ116-IFS!AQ97))","v":0},{"$f":"IF(AR4=$G$22,IFS!AR116-IFS!AR97+EBITDA*AFS!AS130,IF(AR4>$G$22,0,IFS!AR116-IFS!AR97))","v":0},{"$f":"IF(AS4=$G$22,IFS!AS116-IFS!AS97+EBITDA*AFS!AT130,IF(AS4>$G$22,0,IFS!AS116-IFS!AS97))","v":0},{"$f":"IF(AT4=$G$22,IFS!AT116-IFS!AT97+EBITDA*AFS!AU130,IF(AT4>$G$22,0,IFS!AT116-IFS!AT97))","v":0},{"$f":"IF(AU4=$G$22,IFS!AU116-IFS!AU97+EBITDA*AFS!AV130,IF(AU4>$G$22,0,IFS!AU116-IFS!AU97))","v":0},{"$f":"IF(AV4=$G$22,IFS!AV116-IFS!AV97+EBITDA*AFS!AW130,IF(AV4>$G$22,0,IFS!AV116-IFS!AV97))","v":0},{"$f":"IF(AW4=$G$22,IFS!AW116-IFS!AW97+EBITDA*AFS!AX130,IF(AW4>$G$22,0,IFS!AW116-IFS!AW97))","v":0},{"$f":"IF(AX4=$G$22,IFS!AX116-IFS!AX97+EBITDA*AFS!AY130,IF(AX4>$G$22,0,IFS!AX116-IFS!AX97))","v":0},{"$f":"IF(AY4=$G$22,IFS!AY116-IFS!AY97+EBITDA*AFS!AZ130,IF(AY4>$G$22,0,IFS!AY116-IFS!AY97))","v":0},{"$f":"IF(AZ4=$G$22,IFS!AZ116-IFS!AZ97+EBITDA*AFS!BA130,IF(AZ4>$G$22,0,IFS!AZ116-IFS!AZ97))","v":0},{"$f":"IF(BA4=$G$22,IFS!BA116-IFS!BA97+EBITDA*AFS!BB130,IF(BA4>$G$22,0,IFS!BA116-IFS!BA97))","v":0},{"$f":"IF(BB4=$G$22,IFS!BB116-IFS!BB97+EBITDA*AFS!BC130,IF(BB4>$G$22,0,IFS!BB116-IFS!BB97))","v":0}]
[null,null,null,null,null,null,"Real IRR"]
[null,null,"Real Net Cashflow for Equity","000'EUR",null,null,{"$f":"XIRR(M19:BB19,$M$3:$BB$3)","v":0.3261880338191987},null,null,{"$f":"SUM(K19:BB19)","v":112635.17761853593},{"$f":"IF(K7+K6>=1,K17/K9,)","v":-2559.1760778150601},-692.0083488963453,-16640.10444433679,-700.81435434433865,1.7660091296561714E-12,-8.8300456482808568E-13,5.1437159116199165E-12,0,0,2954.5820133734205,-1360.5238386574486,2092.8778851140346,-883.11214573720395,3660.7846793468898,-141.41576690899757,4856.9636831346288,431.78766031707698,121615.33667394608,{"$f":"IF(AC7+AC6>=1,AC17/AC9,)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP7+AP6>=1,AP17/AP9,)+G10","v":0},0,0]
[null,null,"Real Net Cashflow for Equity"]
[]
[null,null,"Exit year",null,null,null,"2020-12-31"]
[null,null,"Debt Ratios"]
[null,null,"DSCR"]
[null,null,"Debt service calculation Flag","Flag",{"$f":"MIN(Inputs!D367,Inputs!D382,Inputs!D396,Inputs!D410)+1","v":"2016-07-01"},{"$f":"MAX(Inputs!D368,Inputs!D383,Inputs!D397,Inputs!D411)","v":"2023-06-30"},null,null,null,null,{"$f":"IF(OR(K3<$E$25,K4>$F$25),0,1)","v":0},{"$f":"IF(OR(L3<$E$25,L4>$F$25),0,1)","v":0},0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Nominator"]
[null,null,"CFADS","000'EUR",null,null,null,null,null,{"$f":"SUM(K29:BB29)","v":124370.15572040947},{"$f":"IFS!K101","v":4.5474735088646412E-13},{"$f":"IFS!L101","v":1.1368683772161603E-13},{"$f":"IFS!M101","v":0},{"$f":"IFS!N101","v":-4.5474735088646412E-13},{"$f":"IFS!O101","v":1.8189894035458565E-12},{"$f":"IFS!P101","v":-9.0949470177292824E-13},{"$f":"IFS!Q101","v":5.4569682106375694E-12},{"$f":"IFS!R101","v":0},{"$f":"IFS!S101","v":0},{"$f":"IFS!T101","v":5600.3078827680974},{"$f":"IFS!U101","v":834.53097994841391},{"$f":"IFS!V101","v":6290.4709413751989},{"$f":"IFS!W101","v":1254.6451853017322},{"$f":"IFS!X101","v":7553.2789430207149},{"$f":"IFS!Y101","v":2022.1580332931428},{"$f":"IFS!Z101","v":8138.2572636140876},{"$f":"IFS!AA101","v":2581.6273277363871},{"$f":"IFS!AB101","v":8643.4518798611534},{"$f":"IFS!AC101","v":545.28891662686965},{"$f":"IFS!AD101","v":9000.7384728777997},{"$f":"IFS!AE101","v":-188.87023378561457},{"$f":"IFS!AF101","v":9376.1961826056213},{"$f":"IFS!AG101","v":1194.2561565091569},{"$f":"IFS!AH101","v":9749.3444203671297},{"$f":"IFS!AI101","v":2622.3806631669386},{"$f":"IFS!AJ101","v":10204.601375143064},{"$f":"IFS!AK101","v":3236.6902983301234},{"$f":"IFS!AL101","v":10547.869149494371},{"$f":"IFS!AM101","v":3663.2162375536291},{"$f":"IFS!AN101","v":11095.048991275326},{"$f":"IFS!AO101","v":3845.8508633266565},{"$f":"IFS!AP101","v":11447.028799251588},{"$f":"IFS!AQ101","v":-4461.1631624358342},{"$f":"IFS!AR101","v":-427.04984681628707},{"$f":"IFS!AS101","v":0},{"$f":"IFS!AT101","v":0},{"$f":"IFS!AU101","v":0},{"$f":"IFS!AV101","v":0},{"$f":"IFS!AW101","v":0},{"$f":"IFS!AX101","v":0},{"$f":"IFS!AY101","v":0},{"$f":"IFS!AZ101","v":0},{"$f":"IFS!BA101","v":0},{"$f":"IFS!BB101","v":0}]
[]
[null,null,"Denominator"]
[null,null,"Interest","000'EUR",null,null,null,null,null,{"$f":"SUM(K32:BB32)","v":6174.2183301166697},{"$f":"-IFS!K105","v":0},{"$f":"-IFS!L105","v":0},{"$f":"-IFS!M105","v":0},{"$f":"-IFS!N105","v":0},{"$f":"-IFS!O105","v":0},{"$f":"-IFS!P105","v":0},{"$f":"-IFS!Q105","v":0},{"$f":"-IFS!R105","v":0},{"$f":"-IFS!S105","v":0},{"$f":"-IFS!T105","v":829.23808229304188},{"$f":"-IFS!U105","v":757.45233215664882},{"$f":"-IFS!V105","v":710.77549910832147},{"$f":"-IFS!W105","v":640.92120413254895},{"$f":"-IFS!X105","v":592.31291592360128},{"$f":"-IFS!Y105","v":524.39007610844919},{"$f":"-IFS!Z105","v":473.85033273888087},{"$f":"-IFS!AA105","v":410.11231243840638},{"$f":"-IFS!AB105","v":355.38774955416062},{"$f":"-IFS!AC105","v":291.32782006024939},{"$f":"-IFS!AD105","v":236.92516636944032},{"$f":"-IFS!AE105","v":174.79669203614955},{"$f":"-IFS!AF105","v":118.46258318472006},{"$f":"-IFS!AG105","v":58.265564012049715},{"$f":"-IFS!AH105","v":0},{"$f":"-IFS!AI105","v":0},{"$f":"-IFS!AJ105","v":0},{"$f":"-IFS!AK105","v":0},{"$f":"-IFS!AL105","v":0},{"$f":"-IFS!AM105","v":0},{"$f":"-IFS!AN105","v":0},{"$f":"-IFS!AO105","v":0},{"$f":"-IFS!AP105","v":0},{"$f":"-IFS!AQ105","v":0},{"$f":"-IFS!AR105","v":0},{"$f":"-IFS!AS105","v":0},{"$f":"-IFS!AT105","v":0},{"$f":"-IFS!AU105","v":0},{"$f":"-IFS!AV105","v":0},{"$f":"-IFS!AW105","v":0},{"$f":"-IFS!AX105","v":0},{"$f":"-IFS!AY105","v":0},{"$f":"-IFS!AZ105","v":0},{"$f":"-IFS!BA105","v":0},{"$f":"-IFS!BB105","v":0}]
[null,null,"Principal","000'EUR",null,null,null,null,null,{"$f":"SUM(K33:BB33)","v":25168.126164368659},{"$f":"-IFS!K106","v":0},{"$f":"-IFS!L106","v":0},{"$f":"-IFS!M106","v":0},{"$f":"-IFS!N106","v":0},{"$f":"-IFS!O106","v":0},{"$f":"-IFS!P106","v":0},{"$f":"-IFS!Q106","v":0},{"$f":"-IFS!R106","v":0},{"$f":"-IFS!S106","v":0},{"$f":"-IFS!T106","v":1797.7232974549042},{"$f":"-IFS!U106","v":1797.7232974549042},{"$f":"-IFS!V106","v":1797.7232974549042},{"$f":"-IFS!W106","v":1797.7232974549042},{"$f":"-IFS!X106","v":1797.7232974549042},{"$f":"-IFS!Y106","v":1797.7232974549042},{"$f":"-IFS!Z106","v":1797.7232974549042},{"$f":"-IFS!AA106","v":1797.7232974549042},{"$f":"-IFS!AB106","v":1797.7232974549042},{"$f":"-IFS!AC106","v":1797.7232974549042},{"$f":"-IFS!AD106","v":1797.7232974549042},{"$f":"-IFS!AE106","v":1797.7232974549042},{"$f":"-IFS!AF106","v":1797.7232974549042},{"$f":"-IFS!AG106","v":1797.7232974549042},{"$f":"-IFS!AH106","v":0},{"$f":"-IFS!AI106","v":0},{"$f":"-IFS!AJ106","v":0},{"$f":"-IFS!AK106","v":0},{"$f":"-IFS!AL106","v":0},{"$f":"-IFS!AM106","v":0},{"$f":"-IFS!AN106","v":0},{"$f":"-IFS!AO106","v":0},{"$f":"-IFS!AP106","v":0},{"$f":"-IFS!AQ106","v":0},{"$f":"-IFS!AR106","v":0},{"$f":"-IFS!AS106","v":0},{"$f":"-IFS!AT106","v":0},{"$f":"-IFS!AU106","v":0},{"$f":"-IFS!AV106","v":0},{"$f":"-IFS!AW106","v":0},{"$f":"-IFS!AX106","v":0},{"$f":"-IFS!AY106","v":0},{"$f":"-IFS!AZ106","v":0},{"$f":"-IFS!BA106","v":0},{"$f":"-IFS!BB106","v":0}]
[null,null,"Total debt service","000'EUR",null,null,null,null,null,{"$f":"SUM(K34:BB34)","v":31342.344494485333},{"$f":"SUM(K32:K33)","v":0},0,0,0,0,0,0,0,0,2626.961379747946,2555.1756296115532,2508.4987965632258,2438.6445015874533,2390.0362133785056,2322.1133735633534,2271.573630193785,2207.8356098933104,2153.1110470090648,2089.0511175151537,2034.6484638243446,1972.5199894910538,1916.1858806396242,1855.9888614669539,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Semi-Annual Senior DSCR","x",null,null,null,null,null,null,{"$f":"IF(OR(K29<0,K33=0),0,K29/K34)*K25","v":0},0,0,0,0,0,0,0,0,2.1318577143701445,0.32660415600288201,2.507663527681764,0.51448465919694808,3.1603198732890982,0.87082657389379747,3.5826517597493961,1.1693023321881919,4.0144013435200971,0.26102229478973688,4.4237314862538595,0,4.8931558662126458,0.64346084252102109,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Average","x",{"$f":"AVERAGE(IF(K36:BB36<>0,K36:BB36))","v":2.1922678792053527}]
[null,null,"Minimum","x",{"$f":"MIN(IF(J36:BN36<>0,J36:BN36))","v":0.26102229478973688}]
[null,null,"Minimum Period","Date",{"$f":"IF(I39>1,\"NA\",SUMPRODUCT(J39:BM39,J$3:BM$3))","v":"2021-01-01"},null,null,null,null,{"$f":"SUM(K39:BB39)","v":1},{"$f":"IF(K36=$E38,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Maximum","x",{"$f":"MAX(IF(J36:DQ36<>0,J36:DQ36))","v":4.8931558662126458}]
[null,null,"Maximum Period","Date",{"$f":"IF(I41>1,\"NA\",SUMPRODUCT(J41:BM41,J$3:BM$3))","v":"2022-07-01"},null,null,null,null,{"$f":"SUM(K41:BB41)","v":1},{"$f":"IF(K36=$E40,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Annual Senior DSCR"]
[null,null,"Year",null,{"$f":"YEAR(E25)","v":2016},{"$f":"YEAR(F25)","v":2023},null,null,null,null,{"$f":"E44","v":2016},{"$f":"K44+1","v":2017},{"$f":"L44+1","v":2018},2019,2020,2021,2022,2023]
[null,null,"CFADS","000'EUR",null,null,null,null,null,null,{"$f":"AFS!O100","v":5116.4099273192205},{"$f":"AFS!P100","v":7125.0019213236137},{"$f":"AFS!Q100","v":8807.9241283224474},{"$f":"AFS!R100","v":10160.415296907229},{"$f":"AFS!S100","v":11225.079207597541},{"$f":"AFS!T100","v":9546.0273895046685},{"$f":"AFS!U100","v":9187.3259488200092},{"$f":"AFS!V100","v":10943.600576876284}]
[null,null,null,"000'EUR"]
[null,null,"Interest","000'EUR",null,null,null,null,null,null,{"$f":"-AFS!O104","v":829.23808229304188},{"$f":"-AFS!P104","v":1468.2278312649703},{"$f":"-AFS!Q104","v":1233.2341200561502},{"$f":"-AFS!R104","v":998.24040884733006},{"$f":"-AFS!S104","v":765.500061992567},{"$f":"-AFS!T104","v":528.25298642968971},{"$f":"-AFS!U104","v":293.2592752208696},{"$f":"-AFS!V104","v":58.265564012049715}]
[null,null,"Principal","000'EUR",null,null,null,null,null,null,{"$f":"-AFS!O105","v":1797.7232974549042},{"$f":"-AFS!P105","v":3595.4465949098085},{"$f":"-AFS!Q105","v":3595.4465949098085},{"$f":"-AFS!R105","v":3595.4465949098085},{"$f":"-AFS!S105","v":3595.4465949098085},{"$f":"-AFS!T105","v":3595.4465949098085},{"$f":"-AFS!U105","v":3595.4465949098085},{"$f":"-AFS!V105","v":1797.7232974549042}]
[null,null,"Total","000'EUR",null,null,null,null,null,null,{"$f":"SUM(K47:K48)","v":2626.961379747946},{"$f":"SUM(L47:L48)","v":5063.674426174779},4828.6807149659589,4593.6870037571389,4360.9466569023753,4123.6995813394979,3888.7058701306782,1855.9888614669539]
[]
[null,null,"Annual DSCR","x",null,null,null,null,null,null,{"$f":"IF(OR(K45<0,K48=0),0,K45/K49)","v":1.947653272241914},{"$f":"IF(OR(L45<0,L48=0),0,L45/L49)","v":1.4070813645706703},1.8240850137436642,2.2118214167828825,2.5740005761893059,2.3149182430025226,2.3625664310042747,5.8963719039922351]
[null,null,"Average","x",{"$f":"AVERAGE(IF(K51:R51<>0,K51:R51))","v":2.5673122776909341}]
[null,null,"Minimum","x",{"$f":"MIN(IF(K51:R51<>0,K51:R51))","v":1.4070813645706703}]
[null,null,"Minimum Period","Date",{"$f":"IF(I54>1,\"NA\",SUMPRODUCT(J54:AQ54,J44:AQ44))","v":2017},null,null,null,null,{"$f":"SUM(K54:BO54)","v":1},{"$f":"IF(K51=$E53,1,0)","v":0},1,0,0,0,0,0,0]
[null,null,"Maximum","x",{"$f":"MAX(IF(J51:DQ51<>0,J51:DQ51))","v":5.8963719039922351}]
[null,null,"Maximum Period","Date",{"$f":"IF(I56>1,\"NA\",SUMPRODUCT(J56:AQ56,J44:AQ44))","v":2023},null,null,null,null,{"$f":"SUM(K56:BO56)","v":1},{"$f":"IF(K51=$E55,1,0)","v":0},{"$f":"IF(L51=$E55,1,0)","v":0},0,0,0,0,0,1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"LLCR"]
[null,null,"Nominator"]
[null,null,{"$f":"C29","v":"CFADS"},{"$f":"D29","v":"000'EUR"},null,null,null,null,null,null,null,null,{"$f":"M29","v":0},-4.5474735088646412E-13,1.8189894035458565E-12,-9.0949470177292824E-13,5.4569682106375694E-12,0,0,5600.3078827680974,834.53097994841391,6290.4709413751989,1254.6451853017322,7553.2789430207149,2022.1580332931428,8138.2572636140876,2581.6273277363871,8643.4518798611534,545.28891662686965,9000.7384728777997,-188.87023378561457,9376.1961826056213,1194.2561565091569,9749.3444203671297,2622.3806631669386,10204.601375143064,3236.6902983301234,10547.869149494371,3663.2162375536291,11095.048991275326,3845.8508633266565,11447.028799251588,-4461.1631624358342,-427.04984681628707,0,0,0,0]
[null,null,"Discounted factor",null,null,null,null,null,null,null,null,null,{"$f":"1/(1+$E$84)^((K4-$K$3)/360)","v":0.96883367332653658},{"$f":"1/(1+$E$84)^((L4-$K$3)/360)","v":0.93814622761169308},{"$f":"1/(1+$E$84)^((M4-$K$3)/360)","v":0.90890765581446964},0.88011834438205072,0.85268828854973189,0.82567970463386986,0.79994630123160182,0.77460830011780191,0.75033533715258494,0.72656874484604561,0.70392426599344537,0.68162772707788044,0.66038389466608083,0.63946648079364632,0.6195366595565015,0.59991306664068444,0.58111431681228143,0.56270773729067469,0.54517020412858808,0.52790214098715815,0.51144937040953165,0.49524940211523849,0.47981429746407755,0.4646163583213575,0.45005723772214212,0.43580184236232822,0.42221949977836659,0.4088458543984439,0.39610363094117074,0.38355719597857968,0.37160312711075361,0.35983273648062336,0.34855709344279567,0.33751667734451629,0.32699752232065515,0.31663999760679096]
[null,null,"NPV + DSRA","Rate",{"$f":"Inputs!D362","v":6.5000000000000002E-2},null,null,null,null,null,null,null,{"$f":"XNPV($E$84,M82:$AG$82,M3:$AG$3)+IFS!M157","v":41261.08806572805},{"$f":"XNPV($E$84,N82:$AG$82,N3:$AG$3)+IFS!N157","v":42569.944550463704},{"$f":"XNPV($E$84,O82:$AG$82,O3:$AG$3)+IFS!O157","v":43943.058790000374},{"$f":"XNPV($E$84,P82:$AG$82,P3:$AG$3)+IFS!P157","v":45336.990946243845},{"$f":"XNPV($E$84,Q82:$AG$82,Q3:$AG$3)+IFS!Q157","v":46799.357611350395},{"$f":"XNPV($E$84,R82:$AG$82,R3:$AG$3)+IFS!R157","v":48283.895357749694},{"$f":"XNPV($E$84,S82:$AG$82,S3:$AG$3)+IFS!S157","v":52468.277235836104},{"$f":"XNPV($E$84,T82:$AG$82,T3:$AG$3)+IFS!T157","v":53986.397038896532},{"$f":"XNPV($E$84,U82:$AG$82,U3:$AG$3)+IFS!U157","v":48143.742884318061},{"$f":"XNPV($E$84,V82:$AG$82,V3:$AG$3)+IFS!V157","v":50387.563996912366},{"$f":"XNPV($E$84,W82:$AG$82,W3:$AG$3)+IFS!W157","v":44256.807232667546},{"$f":"XNPV($E$84,X82:$AG$82,X3:$AG$3)+IFS!X157","v":45393.916887484062},{"$f":"XNPV($E$84,Y82:$AG$82,Y3:$AG$3)+IFS!Y157","v":38686.349867109595},{"$f":"XNPV($E$84,Z82:$AG$82,Z3:$AG$3)+IFS!Z157","v":37948.760707515219},{"$f":"XNPV($E$84,AA82:$AG$82,AA3:$AG$3)+IFS!AA157","v":30646.116339811237},{"$f":"XNPV($E$84,AB82:$AG$82,AB3:$AG$3)+IFS!AB157","v":28826.985183880326},{"$f":"XNPV($E$84,AC82:$AG$82,AC3:$AG$3)+IFS!AC157","v":19223.417415328411},{"$f":"XNPV($E$84,AD82:$AG$82,AD3:$AG$3)+IFS!AD157","v":20680.55731322158},{"$f":"XNPV($E$84,AE82:$AG$82,AE3:$AG$3)+IFS!AE157","v":10020.412490541465},{"$f":"XNPV($E$84,AF82:$AG$82,AF3:$AG$3)+IFS!AF157","v":12389.123585938798},{"$f":"XNPV($E$84,AG82:$AG$82,AG3:$AG$3)+IFS!AG157","v":2388.5123130183138},{"$f":"XNPV($E$84,$AG82:AH$82,$AG3:AH$3)+IFS!AH157","v":10643.847011273392},{"$f":"XNPV($E$84,$AG82:AI$82,$AG3:AI$3)+IFS!AI157","v":13106.176272463006},{"$f":"XNPV($E$84,$AG82:AJ$82,$AG3:AJ$3)+IFS!AJ157","v":22391.757597396929},{"$f":"XNPV($E$84,$AG82:AK$82,$AG3:AK$3)+IFS!AK157","v":25244.923334672159},{"$f":"XNPV($E$84,$AG82:AL$82,$AG3:AL$3)+IFS!AL157","v":34257.068515066123},{"$f":"XNPV($E$84,$AG82:AM$82,$AG3:AM$3)+IFS!AM157","v":37289.135571534352},{"$f":"XNPV($E$84,$AG82:AN$82,$AG3:AN$3)+IFS!AN157","v":46190.222906783441},{"$f":"XNPV($E$84,$AG82:AO$82,$AG3:AO$3)+IFS!AO157","v":49179.175847396058},{"$f":"XNPV($E$84,$AG82:AP$82,$AG3:AP$3)+IFS!AP157","v":57802.148438911332},{"$f":"XNPV($E$84,$AG82:AQ$82,$AG3:AQ$3)+IFS!AQ157","v":54546.592679583249},{"$f":"XNPV($E$84,$AG82:AR$82,$AG3:AR$3)+IFS!AR157","v":54244.584808128704},{"$f":"XNPV($E$84,$AG82:AS$82,$AG3:AS$3)+IFS!AS157","v":54244.584808128704},{"$f":"XNPV($E$84,$AG82:AT$82,$AG3:AT$3)+IFS!AT157","v":54244.584808128704},{"$f":"XNPV($E$84,$AG82:AU$82,$AG3:AU$3)+IFS!AU157","v":54244.584808128704},{"$f":"XNPV($E$84,$AG82:AV$82,$AG3:AV$3)+IFS!AV157","v":54244.584808128704}]
[]
[]
[null,null,"Denominator"]
[]
[null,null,"Debt balance",null,null,null,null,null,null,null,null,null,{"$f":"IFS!M165","v":0},{"$f":"IFS!N165","v":2301.0129239938437},{"$f":"IFS!O165","v":10871.209543034885},{"$f":"IFS!P165","v":12461.329833562917},{"$f":"IFS!Q165","v":21687.367380010448},{"$f":"IFS!R165","v":21687.367380010448},{"$f":"IFS!S165","v":25168.126164368659},{"$f":"IFS!T165","v":23370.402866913751},{"$f":"IFS!U165","v":21572.679569458851},{"$f":"IFS!V165","v":19774.956272003943},{"$f":"IFS!W165","v":17977.232974549039},{"$f":"IFS!X165","v":16179.509677094133},{"$f":"IFS!Y165","v":14381.786379639228},{"$f":"IFS!Z165","v":12584.063082184324},{"$f":"IFS!AA165","v":10786.33978472942},{"$f":"IFS!AB165","v":8988.6164872745139},{"$f":"IFS!AC165","v":7190.8931898196106},{"$f":"IFS!AD165","v":5393.1698923647073},{"$f":"IFS!AE165","v":3595.4465949098021},{"$f":"IFS!AF165","v":1797.7232974548979}]
[]
[null,null,"LLCR",null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(M84<0,M89=0),0,M84/M89)","v":0},18.500523880837445,4.0421499204892442,3.6382145045334369,2.1579086475238127,2.2263603743003699,2.0847113087869515,2.3100327943138219,2.2316997167323032,2.5480493258155872,2.4618253151262692,2.8056423089106173,2.6899544219262737,3.0156206671627812,2.8411970094988073,3.2070547480462266,2.6733003686584653,3.8345829495376629,2.7869729742969089,6.891563125136404]
[null,null,{"$f":"1.75*(1+0.1)","v":1.9250000000000003}]

{"sheet":"Funding","index":5,"n_rows":445,"n_cols":16384,"rows_kept":445,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,-1,{"$f":"+J1+1","v":0},{"$f":"+K1+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,{"$f":"+AQ1+1","v":33},{"$f":"+AR1+1","v":34},{"$f":"+AS1+1","v":35},{"$f":"+AT1+1","v":36},{"$f":"+AU1+1","v":37},{"$f":"+AV1+1","v":38},{"$f":"+AW1+1","v":39},{"$f":"+AX1+1","v":40},{"$f":"+AY1+1","v":41},{"$f":"+AZ1+1","v":42},{"$f":"+BA1+1","v":43},{"$f":"+BB1+1","v":44},{"$f":"+BC1+1","v":45}]
[]
[null,null,"Farm 1 : Ndiayène - Ordinary rice",null,null,null,null,null,null,{"$f":"'Alt 1'!J3","v":"2012-01-01"},{"$f":"'Alt 1'!K3","v":"2012-07-01"},{"$f":"'Alt 1'!L3","v":"2013-01-01"},{"$f":"'Alt 1'!M3","v":"2013-07-01"},{"$f":"'Alt 1'!N3","v":"2014-01-01"},{"$f":"'Alt 1'!O3","v":"2014-07-01"},{"$f":"'Alt 1'!P3","v":"2015-01-01"},{"$f":"'Alt 1'!Q3","v":"2015-07-01"},{"$f":"'Alt 1'!R3","v":"2016-01-01"},{"$f":"'Alt 1'!S3","v":"2016-07-01"},{"$f":"'Alt 1'!T3","v":"2017-01-01"},{"$f":"'Alt 1'!U3","v":"2017-07-01"},{"$f":"'Alt 1'!V3","v":"2018-01-01"},{"$f":"'Alt 1'!W3","v":"2018-07-01"},{"$f":"'Alt 1'!X3","v":"2019-01-01"},{"$f":"'Alt 1'!Y3","v":"2019-07-01"},{"$f":"'Alt 1'!Z3","v":"2020-01-01"},{"$f":"'Alt 1'!AA3","v":"2020-07-01"},{"$f":"'Alt 1'!AB3","v":"2021-01-01"},{"$f":"'Alt 1'!AC3","v":"2021-07-01"},{"$f":"'Alt 1'!AD3","v":"2022-01-01"},{"$f":"'Alt 1'!AE3","v":"2022-07-01"},{"$f":"'Alt 1'!AF3","v":"2023-01-01"},{"$f":"'Alt 1'!AG3","v":"2023-07-01"},{"$f":"'Alt 1'!AH3","v":"2024-01-01"},{"$f":"'Alt 1'!AI3","v":"2024-07-01"},{"$f":"'Alt 1'!AJ3","v":"2025-01-01"},{"$f":"'Alt 1'!AK3","v":"2025-07-01"},{"$f":"'Alt 1'!AL3","v":"2026-01-01"},{"$f":"'Alt 1'!AM3","v":"2026-07-01"},{"$f":"'Alt 1'!AN3","v":"2027-01-01"},{"$f":"'Alt 1'!AO3","v":"2027-07-01"},{"$f":"'Alt 1'!AP3","v":"2028-01-01"},{"$f":"'Alt 1'!AQ3","v":"2028-07-01"},{"$f":"'Alt 1'!AR3","v":"2029-01-01"},{"$f":"'Alt 1'!AS3","v":"2029-07-01"},{"$f":"'Alt 1'!AT3","v":"2030-01-01"},{"$f":"'Alt 1'!AU3","v":"2030-07-01"},{"$f":"'Alt 1'!AV3","v":"2031-01-01"},{"$f":"'Alt 1'!AW3","v":"2031-07-01"},{"$f":"'Alt 1'!AX3","v":"2032-01-01"},{"$f":"'Alt 1'!AY3","v":"2032-07-01"},{"$f":"'Alt 1'!AZ3","v":"2033-01-01"},{"$f":"'Alt 1'!BA3","v":"2033-07-01"},{"$f":"'Alt 1'!BB3","v":"2034-01-01"},{"$f":"'Alt 1'!BC3","v":"2034-07-01"},{"$f":"'Alt 1'!BD3","v":"2035-01-01"}]
[null,null,null,null,null,null,null,null,{"$f":"'Alt 1'!I4","v":"2011-12-31"},{"$f":"'Alt 1'!J4","v":"2012-06-30"},{"$f":"'Alt 1'!K4","v":"2012-12-31"},{"$f":"'Alt 1'!L4","v":"2013-06-30"},{"$f":"'Alt 1'!M4","v":"2013-12-31"},{"$f":"'Alt 1'!N4","v":"2014-06-30"},{"$f":"'Alt 1'!O4","v":"2014-12-31"},{"$f":"'Alt 1'!P4","v":"2015-06-30"},{"$f":"'Alt 1'!Q4","v":"2015-12-31"},{"$f":"'Alt 1'!R4","v":"2016-06-30"},{"$f":"'Alt 1'!S4","v":"2016-12-31"},{"$f":"'Alt 1'!T4","v":"2017-06-30"},{"$f":"'Alt 1'!U4","v":"2017-12-31"},{"$f":"'Alt 1'!V4","v":"2018-06-30"},{"$f":"'Alt 1'!W4","v":"2018-12-31"},{"$f":"'Alt 1'!X4","v":"2019-06-30"},{"$f":"'Alt 1'!Y4","v":"2019-12-31"},{"$f":"'Alt 1'!Z4","v":"2020-06-30"},{"$f":"'Alt 1'!AA4","v":"2020-12-31"},{"$f":"'Alt 1'!AB4","v":"2021-06-30"},{"$f":"'Alt 1'!AC4","v":"2021-12-31"},{"$f":"'Alt 1'!AD4","v":"2022-06-30"},{"$f":"'Alt 1'!AE4","v":"2022-12-31"},{"$f":"'Alt 1'!AF4","v":"2023-06-30"},{"$f":"'Alt 1'!AG4","v":"2023-12-31"},{"$f":"'Alt 1'!AH4","v":"2024-06-30"},{"$f":"'Alt 1'!AI4","v":"2024-12-31"},{"$f":"'Alt 1'!AJ4","v":"2025-06-30"},{"$f":"'Alt 1'!AK4","v":"2025-12-31"},{"$f":"'Alt 1'!AL4","v":"2026-06-30"},{"$f":"'Alt 1'!AM4","v":"2026-12-31"},{"$f":"'Alt 1'!AN4","v":"2027-06-30"},{"$f":"'Alt 1'!AO4","v":"2027-12-31"},{"$f":"'Alt 1'!AP4","v":"2028-06-30"},{"$f":"'Alt 1'!AQ4","v":"2028-12-31"},{"$f":"'Alt 1'!AR4","v":"2029-06-30"},{"$f":"'Alt 1'!AS4","v":"2029-12-31"},{"$f":"'Alt 1'!AT4","v":"2030-06-30"},{"$f":"'Alt 1'!AU4","v":"2030-12-31"},{"$f":"'Alt 1'!AV4","v":"2031-06-30"},{"$f":"'Alt 1'!AW4","v":"2031-12-31"},{"$f":"'Alt 1'!AX4","v":"2032-06-30"},{"$f":"'Alt 1'!AY4","v":"2032-12-31"},{"$f":"'Alt 1'!AZ4","v":"2033-06-30"},{"$f":"'Alt 1'!BA4","v":"2033-12-31"},{"$f":"'Alt 1'!BB4","v":"2034-06-30"},{"$f":"'Alt 1'!BC4","v":"2034-12-31"},{"$f":"'Alt 1'!BD4","v":"2035-06-30"}]
[]
[null,null,{"$f":"'Alt 1'!C6","v":"Planning period"},null,null,null,null,null,{"$f":"SUM(J6:BD6)","v":9},{"$f":"'Alt 1'!J6","v":1},{"$f":"'Alt 1'!K6","v":1},{"$f":"'Alt 1'!L6","v":1},{"$f":"'Alt 1'!M6","v":1},{"$f":"'Alt 1'!N6","v":1},{"$f":"'Alt 1'!O6","v":1},{"$f":"'Alt 1'!P6","v":1},{"$f":"'Alt 1'!Q6","v":1},{"$f":"'Alt 1'!R6","v":1},{"$f":"'Alt 1'!S6","v":0},{"$f":"'Alt 1'!T6","v":0},{"$f":"'Alt 1'!U6","v":0},{"$f":"'Alt 1'!V6","v":0},{"$f":"'Alt 1'!W6","v":0},{"$f":"'Alt 1'!X6","v":0},{"$f":"'Alt 1'!Y6","v":0},{"$f":"'Alt 1'!Z6","v":0},{"$f":"'Alt 1'!AA6","v":0},{"$f":"'Alt 1'!AB6","v":0},{"$f":"'Alt 1'!AC6","v":0},{"$f":"'Alt 1'!AD6","v":0},{"$f":"'Alt 1'!AE6","v":0},{"$f":"'Alt 1'!AF6","v":0},{"$f":"'Alt 1'!AG6","v":0},{"$f":"'Alt 1'!AH6","v":0},{"$f":"'Alt 1'!AI6","v":0},{"$f":"'Alt 1'!AJ6","v":0},{"$f":"'Alt 1'!AK6","v":0},{"$f":"'Alt 1'!AL6","v":0},{"$f":"'Alt 1'!AM6","v":0},{"$f":"'Alt 1'!AN6","v":0},{"$f":"'Alt 1'!AO6","v":0},{"$f":"'Alt 1'!AP6","v":0},{"$f":"'Alt 1'!AQ6","v":0},{"$f":"'Alt 1'!AR6","v":0},{"$f":"'Alt 1'!AS6","v":0},{"$f":"'Alt 1'!AT6","v":0},{"$f":"'Alt 1'!AU6","v":0},{"$f":"'Alt 1'!AV6","v":0},{"$f":"'Alt 1'!AW6","v":0},{"$f":"'Alt 1'!AX6","v":0},{"$f":"'Alt 1'!AY6","v":0},{"$f":"'Alt 1'!AZ6","v":0},{"$f":"'Alt 1'!BA6","v":0},{"$f":"'Alt 1'!BB6","v":0},{"$f":"'Alt 1'!BC6","v":0},{"$f":"'Alt 1'!BD6","v":0}]
[null,null,{"$f":"'Alt 1'!C7","v":"Full Operations"},null,null,null,null,null,{"$f":"SUM(J7:BD7)","v":30},{"$f":"'Alt 1'!J7","v":0},{"$f":"'Alt 1'!K7","v":0},{"$f":"'Alt 1'!L7","v":1},{"$f":"'Alt 1'!M7","v":1},{"$f":"'Alt 1'!N7","v":1},{"$f":"'Alt 1'!O7","v":1},{"$f":"'Alt 1'!P7","v":1},{"$f":"'Alt 1'!Q7","v":1},{"$f":"'Alt 1'!R7","v":1},{"$f":"'Alt 1'!S7","v":1},{"$f":"'Alt 1'!T7","v":1},{"$f":"'Alt 1'!U7","v":1},{"$f":"'Alt 1'!V7","v":1},{"$f":"'Alt 1'!W7","v":1},{"$f":"'Alt 1'!X7","v":1},{"$f":"'Alt 1'!Y7","v":1},{"$f":"'Alt 1'!Z7","v":1},{"$f":"'Alt 1'!AA7","v":1},{"$f":"'Alt 1'!AB7","v":1},{"$f":"'Alt 1'!AC7","v":1},{"$f":"'Alt 1'!AD7","v":1},{"$f":"'Alt 1'!AE7","v":1},{"$f":"'Alt 1'!AF7","v":1},{"$f":"'Alt 1'!AG7","v":1},{"$f":"'Alt 1'!AH7","v":1},{"$f":"'Alt 1'!AI7","v":1},{"$f":"'Alt 1'!AJ7","v":1},{"$f":"'Alt 1'!AK7","v":1},{"$f":"'Alt 1'!AL7","v":1},{"$f":"'Alt 1'!AM7","v":1},{"$f":"'Alt 1'!AN7","v":1},{"$f":"'Alt 1'!AO7","v":1},{"$f":"'Alt 1'!AP7","v":0},{"$f":"'Alt 1'!AQ7","v":0},{"$f":"'Alt 1'!AR7","v":0},{"$f":"'Alt 1'!AS7","v":0},{"$f":"'Alt 1'!AT7","v":0},{"$f":"'Alt 1'!AU7","v":0},{"$f":"'Alt 1'!AV7","v":0},{"$f":"'Alt 1'!AW7","v":0},{"$f":"'Alt 1'!AX7","v":0},{"$f":"'Alt 1'!AY7","v":0},{"$f":"'Alt 1'!AZ7","v":0},{"$f":"'Alt 1'!BA7","v":0},{"$f":"'Alt 1'!BB7","v":0},{"$f":"'Alt 1'!BC7","v":0},{"$f":"'Alt 1'!BD7","v":0}]
[]
[null,null,"Flags & Counters"]
[null,null,"Days in Period","Num#",null,null,null,null,null,{"$f":"J4-J3+1","v":182},184,181,184,181,184,181,184,182,184,181,184,181,184,181,184,182,184,181,184,181,184,181,184,182,184,181,184,181,184,181,184,182,184,181,184,181,184,181,184,182,184,181,184,181,184,181]
[null,null,"Planning","Num#",null,null,null,null,null,{"$f":"SUM($J6:J6)*J6","v":1},{"$f":"SUM($J6:K6)*K6","v":2},{"$f":"SUM($J6:L6)*L6","v":3},{"$f":"SUM($J6:M6)*M6","v":4},{"$f":"SUM($J6:N6)*N6","v":5},{"$f":"SUM($J6:O6)*O6","v":6},{"$f":"SUM($J6:P6)*P6","v":7},{"$f":"SUM($J6:Q6)*Q6","v":8},{"$f":"SUM($J6:R6)*R6","v":9},{"$f":"SUM($J6:S6)*S6","v":0},{"$f":"SUM($J6:T6)*T6","v":0},{"$f":"SUM($J6:U6)*U6","v":0},{"$f":"SUM($J6:V6)*V6","v":0},{"$f":"SUM($J6:W6)*W6","v":0},{"$f":"SUM($J6:X6)*X6","v":0},{"$f":"SUM($J6:Y6)*Y6","v":0},{"$f":"SUM($J6:Z6)*Z6","v":0},{"$f":"SUM($J6:AA6)*AA6","v":0},{"$f":"SUM($J6:AB6)*AB6","v":0},{"$f":"SUM($J6:AC6)*AC6","v":0},{"$f":"SUM($J6:AD6)*AD6","v":0},{"$f":"SUM($J6:AE6)*AE6","v":0},{"$f":"SUM($J6:AF6)*AF6","v":0},{"$f":"SUM($J6:AG6)*AG6","v":0},{"$f":"SUM($J6:AH6)*AH6","v":0},{"$f":"SUM($J6:AI6)*AI6","v":0},{"$f":"SUM($J6:AJ6)*AJ6","v":0},{"$f":"SUM($J6:AK6)*AK6","v":0},{"$f":"SUM($J6:AL6)*AL6","v":0},{"$f":"SUM($J6:AM6)*AM6","v":0},{"$f":"SUM($J6:AN6)*AN6","v":0},{"$f":"SUM($J6:AO6)*AO6","v":0},{"$f":"SUM($J6:AP6)*AP6","v":0},{"$f":"SUM($J6:AQ6)*AQ6","v":0},{"$f":"SUM($J6:AR6)*AR6","v":0},{"$f":"SUM($J6:AS6)*AS6","v":0},{"$f":"SUM($J6:AT6)*AT6","v":0},{"$f":"SUM($J6:AU6)*AU6","v":0},{"$f":"SUM($J6:AV6)*AV6","v":0},{"$f":"SUM($J6:AW6)*AW6","v":0},{"$f":"SUM($J6:AX6)*AX6","v":0},{"$f":"SUM($J6:AY6)*AY6","v":0},{"$f":"SUM($J6:AZ6)*AZ6","v":0},{"$f":"SUM($J6:BA6)*BA6","v":0},{"$f":"SUM($J6:BB6)*BB6","v":0},{"$f":"SUM($J6:BC6)*BC6","v":0},{"$f":"SUM($J6:BD6)*BD6","v":0}]
[null,null,"Year: Calendar","Year",null,null,null,null,null,{"$f":"YEAR(J4)","v":2012},2012,2013,2013,2014,2014,2015,2015,2016,2016,2017,2017,2018,2018,2019,2019,2020,2020,2021,2021,2022,2022,2023,2023,2024,2024,2025,2025,2026,2026,2027,2027,2028,2028,2029,2029,2030,2030,2031,2031,2032,2032,2033,2033,2034,2034,2035]
[null,null,"Semester: Operational","Num#",null,null,null,null,null,{"$f":"SUM($J16:J16)*J16","v":1},{"$f":"SUM($J16:K16)*K16","v":2},{"$f":"SUM($J16:L16)*L16","v":3},{"$f":"SUM($J16:M16)*M16","v":4},{"$f":"SUM($J16:N16)*N16","v":5},{"$f":"SUM($J16:O16)*O16","v":6},{"$f":"SUM($J16:P16)*P16","v":7},{"$f":"SUM($J16:Q16)*Q16","v":8},{"$f":"SUM($J16:R16)*R16","v":9},{"$f":"SUM($J16:S16)*S16","v":10},{"$f":"SUM($J16:T16)*T16","v":11},{"$f":"SUM($J16:U16)*U16","v":12},{"$f":"SUM($J16:V16)*V16","v":13},{"$f":"SUM($J16:W16)*W16","v":14},{"$f":"SUM($J16:X16)*X16","v":15},{"$f":"SUM($J16:Y16)*Y16","v":16},{"$f":"SUM($J16:Z16)*Z16","v":17},{"$f":"SUM($J16:AA16)*AA16","v":18},{"$f":"SUM($J16:AB16)*AB16","v":19},{"$f":"SUM($J16:AC16)*AC16","v":20},{"$f":"SUM($J16:AD16)*AD16","v":21},{"$f":"SUM($J16:AE16)*AE16","v":22},{"$f":"SUM($J16:AF16)*AF16","v":23},{"$f":"SUM($J16:AG16)*AG16","v":24},{"$f":"SUM($J16:AH16)*AH16","v":25},{"$f":"SUM($J16:AI16)*AI16","v":26},{"$f":"SUM($J16:AJ16)*AJ16","v":27},{"$f":"SUM($J16:AK16)*AK16","v":28},{"$f":"SUM($J16:AL16)*AL16","v":29},{"$f":"SUM($J16:AM16)*AM16","v":30},{"$f":"SUM($J16:AN16)*AN16","v":31},{"$f":"SUM($J16:AO16)*AO16","v":32},{"$f":"SUM($J16:AP16)*AP16","v":33},{"$f":"SUM($J16:AQ16)*AQ16","v":34},{"$f":"SUM($J16:AR16)*AR16","v":35},{"$f":"SUM($J16:AS16)*AS16","v":36},{"$f":"SUM($J16:AT16)*AT16","v":37},{"$f":"SUM($J16:AU16)*AU16","v":38},{"$f":"SUM($J16:AV16)*AV16","v":39},{"$f":"SUM($J16:AW16)*AW16","v":40},{"$f":"SUM($J16:AX16)*AX16","v":41},{"$f":"SUM($J16:AY16)*AY16","v":42},{"$f":"SUM($J16:AZ16)*AZ16","v":43},{"$f":"SUM($J16:BA16)*BA16","v":44},{"$f":"SUM($J16:BB16)*BB16","v":45},{"$f":"SUM($J16:BC16)*BC16","v":46},{"$f":"SUM($J16:BD16)*BD16","v":47}]
[null,null,"Year: Operational","Num#",null,null,null,null,null,{"$f":"SUM($J15:J15)","v":0},{"$f":"SUM($J15:K15)","v":0},{"$f":"SUM($J15:L15)","v":1},{"$f":"SUM($J15:M15)","v":1},{"$f":"SUM($J15:N15)","v":2},{"$f":"SUM($J15:O15)","v":2},{"$f":"SUM($J15:P15)","v":3},{"$f":"SUM($J15:Q15)","v":3},{"$f":"SUM($J15:R15)","v":4},{"$f":"SUM($J15:S15)","v":4},{"$f":"SUM($J15:T15)","v":5},{"$f":"SUM($J15:U15)","v":5},{"$f":"SUM($J15:V15)","v":6},{"$f":"SUM($J15:W15)","v":6},{"$f":"SUM($J15:X15)","v":7},{"$f":"SUM($J15:Y15)","v":7},{"$f":"SUM($J15:Z15)","v":8},{"$f":"SUM($J15:AA15)","v":8},{"$f":"SUM($J15:AB15)","v":9},{"$f":"SUM($J15:AC15)","v":9},{"$f":"SUM($J15:AD15)","v":10},{"$f":"SUM($J15:AE15)","v":10},{"$f":"SUM($J15:AF15)","v":11},{"$f":"SUM($J15:AG15)","v":11},{"$f":"SUM($J15:AH15)","v":12},{"$f":"SUM($J15:AI15)","v":12},{"$f":"SUM($J15:AJ15)","v":13},{"$f":"SUM($J15:AK15)","v":13},{"$f":"SUM($J15:AL15)","v":14},{"$f":"SUM($J15:AM15)","v":14},{"$f":"SUM($J15:AN15)","v":15},{"$f":"SUM($J15:AO15)","v":15},{"$f":"SUM($J15:AP15)","v":15},{"$f":"SUM($J15:AQ15)","v":15},{"$f":"SUM($J15:AR15)","v":15},{"$f":"SUM($J15:AS15)","v":15},{"$f":"SUM($J15:AT15)","v":15},{"$f":"SUM($J15:AU15)","v":15},{"$f":"SUM($J15:AV15)","v":15},{"$f":"SUM($J15:AW15)","v":15},{"$f":"SUM($J15:AX15)","v":15},{"$f":"SUM($J15:AY15)","v":15},{"$f":"SUM($J15:AZ15)","v":15},{"$f":"SUM($J15:BA15)","v":15},{"$f":"SUM($J15:BB15)","v":15},{"$f":"SUM($J15:BC15)","v":15},{"$f":"SUM($J15:BD15)","v":15}]
[null,null,"Start of Year Flag","[1,0]",null,null,null,null,null,{"$f":"IF((MONTH(J3)=1),1,0)*J7","v":0},{"$f":"IF((MONTH(K3)=1),1,0)*K7","v":0},{"$f":"IF((MONTH(L3)=1),1,0)*L7","v":1},0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(BX3)=1),1,0)*BX7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(EJ3)=1),1,0)*EJ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(GV3)=1),1,0)*GV7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(JH3)=1),1,0)*JH7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(LT3)=1),1,0)*LT7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(OF3)=1),1,0)*OF7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(QR3)=1),1,0)*QR7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(TD3)=1),1,0)*TD7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(VP3)=1),1,0)*VP7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(YB3)=1),1,0)*YB7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(AAN3)=1),1,0)*AAN7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(ACZ3)=1),1,0)*ACZ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(AFL3)=1),1,0)*AFL7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(AHX3)=1),1,0)*AHX7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(AKJ3)=1),1,0)*AKJ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(AMV3)=1),1,0)*AMV7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(APH3)=1),1,0)*APH7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(ART3)=1),1,0)*ART7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(AUF3)=1),1,0)*AUF7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(AWR3)=1),1,0)*AWR7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(AZD3)=1),1,0)*AZD7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(BBP3)=1),1,0)*BBP7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(BEB3)=1),1,0)*BEB7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(BGN3)=1),1,0)*BGN7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(BIZ3)=1),1,0)*BIZ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(BLL3)=1),1,0)*BLL7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(BNX3)=1),1,0)*BNX7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(BQJ3)=1),1,0)*BQJ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(BSV3)=1),1,0)*BSV7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(BVH3)=1),1,0)*BVH7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(BXT3)=1),1,0)*BXT7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(CAF3)=1),1,0)*CAF7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(CCR3)=1),1,0)*CCR7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(CFD3)=1),1,0)*CFD7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(CHP3)=1),1,0)*CHP7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(CKB3)=1),1,0)*CKB7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(CMN3)=1),1,0)*CMN7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(COZ3)=1),1,0)*COZ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(CRL3)=1),1,0)*CRL7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(CTX3)=1),1,0)*CTX7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(CWJ3)=1),1,0)*CWJ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(CYV3)=1),1,0)*CYV7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(DBH3)=1),1,0)*DBH7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(DDT3)=1),1,0)*DDT7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(DGF3)=1),1,0)*DGF7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(DIR3)=1),1,0)*DIR7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(DLD3)=1),1,0)*DLD7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(DNP3)=1),1,0)*DNP7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(DQB3)=1),1,0)*DQB7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(DSN3)=1),1,0)*DSN7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(DUZ3)=1),1,0)*DUZ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(DXL3)=1),1,0)*DXL7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(DZX3)=1),1,0)*DZX7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(ECJ3)=1),1,0)*ECJ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(EEV3)=1),1,0)*EEV7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(EHH3)=1),1,0)*EHH7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(EJT3)=1),1,0)*EJT7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(EMF3)=1),1,0)*EMF7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(EOR3)=1),1,0)*EOR7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(ERD3)=1),1,0)*ERD7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(ETP3)=1),1,0)*ETP7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(EWB3)=1),1,0)*EWB7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(EYN3)=1),1,0)*EYN7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(FAZ3)=1),1,0)*FAZ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(FDL3)=1),1,0)*FDL7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(FFX3)=1),1,0)*FFX7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(FIJ3)=1),1,0)*FIJ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(FKV3)=1),1,0)*FKV7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(FNH3)=1),1,0)*FNH7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(FPT3)=1),1,0)*FPT7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(FSF3)=1),1,0)*FSF7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(FUR3)=1),1,0)*FUR7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(FXD3)=1),1,0)*FXD7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(FZP3)=1),1,0)*FZP7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(GCB3)=1),1,0)*GCB7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(GEN3)=1),1,0)*GEN7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(GGZ3)=1),1,0)*GGZ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(GJL3)=1),1,0)*GJL7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(GLX3)=1),1,0)*GLX7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(GOJ3)=1),1,0)*GOJ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(GQV3)=1),1,0)*GQV7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(GTH3)=1),1,0)*GTH7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(GVT3)=1),1,0)*GVT7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(GYF3)=1),1,0)*GYF7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(HAR3)=1),1,0)*HAR7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(HDD3)=1),1,0)*HDD7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(HFP3)=1),1,0)*HFP7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(HIB3)=1),1,0)*HIB7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(HKN3)=1),1,0)*HKN7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(HMZ3)=1),1,0)*HMZ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(HPL3)=1),1,0)*HPL7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(HRX3)=1),1,0)*HRX7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(HUJ3)=1),1,0)*HUJ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(HWV3)=1),1,0)*HWV7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(HZH3)=1),1,0)*HZH7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(IBT3)=1),1,0)*IBT7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(IEF3)=1),1,0)*IEF7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(IGR3)=1),1,0)*IGR7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(IJD3)=1),1,0)*IJD7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(ILP3)=1),1,0)*ILP7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(IOB3)=1),1,0)*IOB7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(IQN3)=1),1,0)*IQN7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(ISZ3)=1),1,0)*ISZ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(IVL3)=1),1,0)*IVL7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(IXX3)=1),1,0)*IXX7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(JAJ3)=1),1,0)*JAJ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(JCV3)=1),1,0)*JCV7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(JFH3)=1),1,0)*JFH7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(JHT3)=1),1,0)*JHT7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(JKF3)=1),1,0)*JKF7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(JMR3)=1),1,0)*JMR7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(JPD3)=1),1,0)*JPD7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(JRP3)=1),1,0)*JRP7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(JUB3)=1),1,0)*JUB7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(JWN3)=1),1,0)*JWN7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(JYZ3)=1),1,0)*JYZ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(KBL3)=1),1,0)*KBL7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(KDX3)=1),1,0)*KDX7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(KGJ3)=1),1,0)*KGJ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(KIV3)=1),1,0)*KIV7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(KLH3)=1),1,0)*KLH7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(KNT3)=1),1,0)*KNT7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(KQF3)=1),1,0)*KQF7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(KSR3)=1),1,0)*KSR7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(KVD3)=1),1,0)*KVD7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(KXP3)=1),1,0)*KXP7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(LAB3)=1),1,0)*LAB7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(LCN3)=1),1,0)*LCN7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(LEZ3)=1),1,0)*LEZ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(LHL3)=1),1,0)*LHL7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(LJX3)=1),1,0)*LJX7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(LMJ3)=1),1,0)*LMJ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(LOV3)=1),1,0)*LOV7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(LRH3)=1),1,0)*LRH7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(LTT3)=1),1,0)*LTT7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(LWF3)=1),1,0)*LWF7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(LYR3)=1),1,0)*LYR7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(MBD3)=1),1,0)*MBD7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(MDP3)=1),1,0)*MDP7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(MGB3)=1),1,0)*MGB7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(MIN3)=1),1,0)*MIN7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(MKZ3)=1),1,0)*MKZ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(MNL3)=1),1,0)*MNL7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(MPX3)=1),1,0)*MPX7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(MSJ3)=1),1,0)*MSJ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(MUV3)=1),1,0)*MUV7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(MXH3)=1),1,0)*MXH7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(MZT3)=1),1,0)*MZT7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(NCF3)=1),1,0)*NCF7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(NER3)=1),1,0)*NER7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(NHD3)=1),1,0)*NHD7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(NJP3)=1),1,0)*NJP7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(NMB3)=1),1,0)*NMB7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(NON3)=1),1,0)*NON7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(NQZ3)=1),1,0)*NQZ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(NTL3)=1),1,0)*NTL7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(NVX3)=1),1,0)*NVX7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(NYJ3)=1),1,0)*NYJ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(OAV3)=1),1,0)*OAV7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(ODH3)=1),1,0)*ODH7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(OFT3)=1),1,0)*OFT7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(OIF3)=1),1,0)*OIF7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(OKR3)=1),1,0)*OKR7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(OND3)=1),1,0)*OND7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(OPP3)=1),1,0)*OPP7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(OSB3)=1),1,0)*OSB7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(OUN3)=1),1,0)*OUN7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(OWZ3)=1),1,0)*OWZ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(OZL3)=1),1,0)*OZL7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(PBX3)=1),1,0)*PBX7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(PEJ3)=1),1,0)*PEJ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(PGV3)=1),1,0)*PGV7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(PJH3)=1),1,0)*PJH7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(PLT3)=1),1,0)*PLT7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(POF3)=1),1,0)*POF7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(PQR3)=1),1,0)*PQR7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(PTD3)=1),1,0)*PTD7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(PVP3)=1),1,0)*PVP7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(PYB3)=1),1,0)*PYB7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(QAN3)=1),1,0)*QAN7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(QCZ3)=1),1,0)*QCZ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(QFL3)=1),1,0)*QFL7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(QHX3)=1),1,0)*QHX7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(QKJ3)=1),1,0)*QKJ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(QMV3)=1),1,0)*QMV7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(QPH3)=1),1,0)*QPH7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(QRT3)=1),1,0)*QRT7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(QUF3)=1),1,0)*QUF7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(QWR3)=1),1,0)*QWR7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(QZD3)=1),1,0)*QZD7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(RBP3)=1),1,0)*RBP7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(REB3)=1),1,0)*REB7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(RGN3)=1),1,0)*RGN7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(RIZ3)=1),1,0)*RIZ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(RLL3)=1),1,0)*RLL7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(RNX3)=1),1,0)*RNX7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(RQJ3)=1),1,0)*RQJ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(RSV3)=1),1,0)*RSV7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(RVH3)=1),1,0)*RVH7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(RXT3)=1),1,0)*RXT7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(SAF3)=1),1,0)*SAF7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(SCR3)=1),1,0)*SCR7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(SFD3)=1),1,0)*SFD7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(SHP3)=1),1,0)*SHP7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(SKB3)=1),1,0)*SKB7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(SMN3)=1),1,0)*SMN7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(SOZ3)=1),1,0)*SOZ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(SRL3)=1),1,0)*SRL7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(STX3)=1),1,0)*STX7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(SWJ3)=1),1,0)*SWJ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(SYV3)=1),1,0)*SYV7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(TBH3)=1),1,0)*TBH7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(TDT3)=1),1,0)*TDT7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(TGF3)=1),1,0)*TGF7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(TIR3)=1),1,0)*TIR7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(TLD3)=1),1,0)*TLD7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(TNP3)=1),1,0)*TNP7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(TQB3)=1),1,0)*TQB7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(TSN3)=1),1,0)*TSN7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(TUZ3)=1),1,0)*TUZ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(TXL3)=1),1,0)*TXL7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(TZX3)=1),1,0)*TZX7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(UCJ3)=1),1,0)*UCJ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(UEV3)=1),1,0)*UEV7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(UHH3)=1),1,0)*UHH7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(UJT3)=1),1,0)*UJT7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(UMF3)=1),1,0)*UMF7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(UOR3)=1),1,0)*UOR7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(URD3)=1),1,0)*URD7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(UTP3)=1),1,0)*UTP7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(UWB3)=1),1,0)*UWB7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(UYN3)=1),1,0)*UYN7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(VAZ3)=1),1,0)*VAZ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(VDL3)=1),1,0)*VDL7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(VFX3)=1),1,0)*VFX7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(VIJ3)=1),1,0)*VIJ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(VKV3)=1),1,0)*VKV7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(VNH3)=1),1,0)*VNH7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(VPT3)=1),1,0)*VPT7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(VSF3)=1),1,0)*VSF7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(VUR3)=1),1,0)*VUR7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(VXD3)=1),1,0)*VXD7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(VZP3)=1),1,0)*VZP7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(WCB3)=1),1,0)*WCB7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(WEN3)=1),1,0)*WEN7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(WGZ3)=1),1,0)*WGZ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(WJL3)=1),1,0)*WJL7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(WLX3)=1),1,0)*WLX7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(WOJ3)=1),1,0)*WOJ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(WQV3)=1),1,0)*WQV7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(WTH3)=1),1,0)*WTH7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(WVT3)=1),1,0)*WVT7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(WYF3)=1),1,0)*WYF7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(XAR3)=1),1,0)*XAR7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((MONTH(XDD3)=1),1,0)*XDD7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Start of semester Flag","[1,0]",null,null,null,null,null,{"$f":"IF(OR(MONTH(J4)=12, MONTH(J4)=6),1,0)","v":1},{"$f":"IF(OR(MONTH(K4)=12, MONTH(K4)=6),1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"+'Alt 1'!J3","v":"2012-01-01"},{"$f":"+'Alt 1'!K3","v":"2012-07-01"},{"$f":"+'Alt 1'!L3","v":"2013-01-01"},{"$f":"+'Alt 1'!M3","v":"2013-07-01"},{"$f":"+'Alt 1'!N3","v":"2014-01-01"},{"$f":"+'Alt 1'!O3","v":"2014-07-01"},{"$f":"+'Alt 1'!P3","v":"2015-01-01"},{"$f":"+'Alt 1'!Q3","v":"2015-07-01"},{"$f":"+'Alt 1'!R3","v":"2016-01-01"},{"$f":"+'Alt 1'!S3","v":"2016-07-01"},{"$f":"+'Alt 1'!T3","v":"2017-01-01"},{"$f":"+'Alt 1'!U3","v":"2017-07-01"},{"$f":"+'Alt 1'!V3","v":"2018-01-01"},{"$f":"+'Alt 1'!W3","v":"2018-07-01"},{"$f":"+'Alt 1'!X3","v":"2019-01-01"},{"$f":"+'Alt 1'!Y3","v":"2019-07-01"},{"$f":"+'Alt 1'!Z3","v":"2020-01-01"},{"$f":"+'Alt 1'!AA3","v":"2020-07-01"},{"$f":"+'Alt 1'!AB3","v":"2021-01-01"},{"$f":"+'Alt 1'!AC3","v":"2021-07-01"},{"$f":"+'Alt 1'!AD3","v":"2022-01-01"},{"$f":"+'Alt 1'!AE3","v":"2022-07-01"},{"$f":"+'Alt 1'!AF3","v":"2023-01-01"},{"$f":"+'Alt 1'!AG3","v":"2023-07-01"},{"$f":"+'Alt 1'!AH3","v":"2024-01-01"},{"$f":"+'Alt 1'!AI3","v":"2024-07-01"},{"$f":"+'Alt 1'!AJ3","v":"2025-01-01"},{"$f":"+'Alt 1'!AK3","v":"2025-07-01"},{"$f":"+'Alt 1'!AL3","v":"2026-01-01"},{"$f":"+'Alt 1'!AM3","v":"2026-07-01"}]
[null,null,null,null,null,null,null,null,null,{"$f":"+'Alt 1'!J4","v":"2012-06-30"},{"$f":"+'Alt 1'!K4","v":"2012-12-31"},{"$f":"+'Alt 1'!L4","v":"2013-06-30"},{"$f":"+'Alt 1'!M4","v":"2013-12-31"},{"$f":"+'Alt 1'!N4","v":"2014-06-30"},{"$f":"+'Alt 1'!O4","v":"2014-12-31"},{"$f":"+'Alt 1'!P4","v":"2015-06-30"},{"$f":"+'Alt 1'!Q4","v":"2015-12-31"},{"$f":"+'Alt 1'!R4","v":"2016-06-30"},{"$f":"+'Alt 1'!S4","v":"2016-12-31"},{"$f":"+'Alt 1'!T4","v":"2017-06-30"},{"$f":"+'Alt 1'!U4","v":"2017-12-31"},{"$f":"+'Alt 1'!V4","v":"2018-06-30"},{"$f":"+'Alt 1'!W4","v":"2018-12-31"},{"$f":"+'Alt 1'!X4","v":"2019-06-30"},{"$f":"+'Alt 1'!Y4","v":"2019-12-31"},{"$f":"+'Alt 1'!Z4","v":"2020-06-30"},{"$f":"+'Alt 1'!AA4","v":"2020-12-31"},{"$f":"+'Alt 1'!AB4","v":"2021-06-30"},{"$f":"+'Alt 1'!AC4","v":"2021-12-31"},{"$f":"+'Alt 1'!AD4","v":"2022-06-30"},{"$f":"+'Alt 1'!AE4","v":"2022-12-31"},{"$f":"+'Alt 1'!AF4","v":"2023-06-30"},{"$f":"+'Alt 1'!AG4","v":"2023-12-31"},{"$f":"+'Alt 1'!AH4","v":"2024-06-30"},{"$f":"+'Alt 1'!AI4","v":"2024-12-31"},{"$f":"+'Alt 1'!AJ4","v":"2025-06-30"},{"$f":"+'Alt 1'!AK4","v":"2025-12-31"},{"$f":"+'Alt 1'!AL4","v":"2026-06-30"},{"$f":"+'Alt 1'!AM4","v":"2026-12-31"}]
[null,null,"Semi Annual, Uses of Funds, Euro",null,null,null,null,null,null,-1,{"$f":"J21+1","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28]
[null,null,"Investment period Flag","Flag",null,null,null,null,null,{"$f":"IF(J20<=Con_End,1,0)","v":1},1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Physical CapEx","EUR",null,null,null,null,{"$f":"SUM(J24:T24)","v":26295057.095381398},{"$f":"IF(J21>0,+HLOOKUP(J19,'Alt Detail'!$1:$187,187)*'Alt 1'!J24*J22,0)","v":0},{"$f":"IF(K21>0,+HLOOKUP(K19,'Alt Detail'!$1:$187,187)*'Alt 1'!K24*K22,0)","v":0},{"$f":"IF(L21>0,+HLOOKUP(L19,'Alt Detail'!$1:$187,187)*'Alt 1'!L24*L22,0)","v":13059703.65829628},{"$f":"IF(M21>0,+HLOOKUP(M19,'Alt Detail'!$1:$187,187)*'Alt 1'!M24*M22,0)","v":0},{"$f":"IF(N21>0,+HLOOKUP(N19,'Alt Detail'!$1:$187,187)*'Alt 1'!N24*N22,0)","v":5121464.1402063007},{"$f":"IF(O21>0,+HLOOKUP(O19,'Alt Detail'!$1:$187,187)*'Alt 1'!O24*O22,0)","v":0},{"$f":"IF(P21>0,+HLOOKUP(P19,'Alt Detail'!$1:$187,187)*'Alt 1'!P24*P22,0)","v":6368180.4604823617},{"$f":"IF(Q21>0,+HLOOKUP(Q19,'Alt Detail'!$1:$187,187)*'Alt 1'!Q24*Q22,0)","v":0},{"$f":"IF(R21>0,+HLOOKUP(R19,'Alt Detail'!$1:$187,187)*'Alt 1'!R24*R22,0)","v":1745708.8363964555},{"$f":"IF(S21>0,+HLOOKUP(S19,'Alt Detail'!$1:$187,187)*'Alt 1'!S24*S22,0)","v":0},{"$f":"IF(T21>0,+HLOOKUP(T19,'Alt Detail'!$1:$187,187)*'Alt 1'!T24*T22,0)","v":0},{"$f":"IF(U21>0,+HLOOKUP(U19,'Alt Detail'!$1:$187,187)*'Alt 1'!U24*U22,0)","v":0},{"$f":"IF(V21>0,+HLOOKUP(V19,'Alt Detail'!$1:$187,187)*'Alt 1'!V24*V22,0)","v":0},{"$f":"IF(W21>0,+HLOOKUP(W19,'Alt Detail'!$1:$187,187)*'Alt 1'!W24*W22,0)","v":0},{"$f":"IF(X21>0,+HLOOKUP(X19,'Alt Detail'!$1:$187,187)*'Alt 1'!X24*X22,0)","v":0},{"$f":"IF(Y21>0,+HLOOKUP(Y19,'Alt Detail'!$1:$187,187)*'Alt 1'!Y24*Y22,0)","v":0},{"$f":"IF(Z21>0,+HLOOKUP(Z19,'Alt Detail'!$1:$187,187)*'Alt 1'!Z24*Z22,0)","v":0},{"$f":"IF(AA21>0,+HLOOKUP(AA19,'Alt Detail'!$1:$187,187)*'Alt 1'!AA24*AA22,0)","v":0},{"$f":"IF(AB21>0,+HLOOKUP(AB19,'Alt Detail'!$1:$187,187)*'Alt 1'!AB24*AB22,0)","v":0},{"$f":"IF(AC21>0,+HLOOKUP(AC19,'Alt Detail'!$1:$187,187)*'Alt 1'!AC24*AC22,0)","v":0},{"$f":"IF(AD21>0,+HLOOKUP(AD19,'Alt Detail'!$1:$187,187)*'Alt 1'!AD24*AD22,0)","v":0},{"$f":"IF(AE21>0,+HLOOKUP(AE19,'Alt Detail'!$1:$187,187)*'Alt 1'!AE24*AE22,0)","v":0},{"$f":"IF(AF21>0,+HLOOKUP(AF19,'Alt Detail'!$1:$187,187)*'Alt 1'!AF24*AF22,0)","v":0},{"$f":"IF(AG21>0,+HLOOKUP(AG19,'Alt Detail'!$1:$187,187)*'Alt 1'!AG24*AG22,0)","v":0},{"$f":"IF(AH21>0,+HLOOKUP(AH19,'Alt Detail'!$1:$187,187)*'Alt 1'!AH24*AH22,0)","v":0},{"$f":"IF(AI21>0,+HLOOKUP(AI19,'Alt Detail'!$1:$187,187)*'Alt 1'!AI24*AI22,0)","v":0},{"$f":"IF(AJ21>0,+HLOOKUP(AJ19,'Alt Detail'!$1:$187,187)*'Alt 1'!AJ24*AJ22,0)","v":0},{"$f":"IF(AK21>0,+HLOOKUP(AK19,'Alt Detail'!$1:$187,187)*'Alt 1'!AK24*AK22,0)","v":0},{"$f":"IF(AL21>0,+HLOOKUP(AL19,'Alt Detail'!$1:$187,187)*'Alt 1'!AL24*AL22,0)","v":0},{"$f":"IF(AM21>0,+HLOOKUP(AM19,'Alt Detail'!$1:$187,187)*'Alt 1'!AM24*AM22,0)","v":0}]
[null,null,"Capex disposal","EUR",null,null,null,null,{"$f":"SUM(J25:T25)","v":-1583095.9999999998},{"$f":"IF(J21>0,+HLOOKUP(J19,'Alt Detail'!$1:$220,220)*J22,0)","v":0},{"$f":"IF(K21>0,+HLOOKUP(K19,'Alt Detail'!$1:$220,220)*K22,0)","v":0},{"$f":"IF(L21>0,+HLOOKUP(L19,'Alt Detail'!$1:$220,220)*L22,0)","v":0},{"$f":"IF(M21>0,+HLOOKUP(M19,'Alt Detail'!$1:$220,220)*M22,0)","v":0},{"$f":"IF(N21>0,+HLOOKUP(N19,'Alt Detail'!$1:$220,220)*N22,0)","v":-186779.09090909088},{"$f":"IF(O21>0,+HLOOKUP(O19,'Alt Detail'!$1:$220,220)*O22,0)","v":0},{"$f":"IF(P21>0,+HLOOKUP(P19,'Alt Detail'!$1:$220,220)*P22,0)","v":-254106.87272727268},{"$f":"IF(Q21>0,+HLOOKUP(Q19,'Alt Detail'!$1:$220,220)*Q22,0)","v":0},{"$f":"IF(R21>0,+HLOOKUP(R19,'Alt Detail'!$1:$220,220)*R22,0)","v":-1142210.0363636361},{"$f":"IF(S21>0,+HLOOKUP(S19,'Alt Detail'!$1:$220,220)*S22,0)","v":0},{"$f":"IF(T21>0,+HLOOKUP(T19,'Alt Detail'!$1:$220,220)*T22,0)","v":0},{"$f":"IF(U21>0,+HLOOKUP(U19,'Alt Detail'!$1:$220,220)*U22,0)","v":0},{"$f":"IF(V21>0,+HLOOKUP(V19,'Alt Detail'!$1:$220,220)*V22,0)","v":0},{"$f":"IF(W21>0,+HLOOKUP(W19,'Alt Detail'!$1:$220,220)*W22,0)","v":0},{"$f":"IF(X21>0,+HLOOKUP(X19,'Alt Detail'!$1:$220,220)*X22,0)","v":0},{"$f":"IF(Y21>0,+HLOOKUP(Y19,'Alt Detail'!$1:$220,220)*Y22,0)","v":0},{"$f":"IF(Z21>0,+HLOOKUP(Z19,'Alt Detail'!$1:$220,220)*Z22,0)","v":0},{"$f":"IF(AA21>0,+HLOOKUP(AA19,'Alt Detail'!$1:$220,220)*AA22,0)","v":0},{"$f":"IF(AB21>0,+HLOOKUP(AB19,'Alt Detail'!$1:$220,220)*AB22,0)","v":0},{"$f":"IF(AC21>0,+HLOOKUP(AC19,'Alt Detail'!$1:$220,220)*AC22,0)","v":0},{"$f":"IF(AD21>0,+HLOOKUP(AD19,'Alt Detail'!$1:$220,220)*AD22,0)","v":0},{"$f":"IF(AE21>0,+HLOOKUP(AE19,'Alt Detail'!$1:$220,220)*AE22,0)","v":0},{"$f":"IF(AF21>0,+HLOOKUP(AF19,'Alt Detail'!$1:$220,220)*AF22,0)","v":0},{"$f":"IF(AG21>0,+HLOOKUP(AG19,'Alt Detail'!$1:$220,220)*AG22,0)","v":0},{"$f":"IF(AH21>0,+HLOOKUP(AH19,'Alt Detail'!$1:$220,220)*AH22,0)","v":0},{"$f":"IF(AI21>0,+HLOOKUP(AI19,'Alt Detail'!$1:$220,220)*AI22,0)","v":0},{"$f":"IF(AJ21>0,+HLOOKUP(AJ19,'Alt Detail'!$1:$220,220)*AJ22,0)","v":0},{"$f":"IF(AK21>0,+HLOOKUP(AK19,'Alt Detail'!$1:$220,220)*AK22,0)","v":0},{"$f":"IF(AL21>0,+HLOOKUP(AL19,'Alt Detail'!$1:$220,220)*AL22,0)","v":0},{"$f":"IF(AM21>0,+HLOOKUP(AM19,'Alt Detail'!$1:$220,220)*AM22,0)","v":0}]
[null,null,"Physical Contingency Provision ","EUR",{"$f":"conting_capex","v":0.05},null,null,null,{"$f":"SUM(J26:T26)","v":1235598.0547690699},{"$f":"+(J24+J25)*$E$26","v":0},{"$f":"+(K24+K25)*$E$26","v":0},652985.18291481398,0,246734.2524648605,0,305703.67938775447,0,30174.940001640971,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Provision for Inflation ","EUR",null,null,null,null,{"$f":"SUM(J27:T27)","v":0}]
[null,null,"Operating costs"]
[null,null,"Land development operating costs","EUR",null,null,null,null,{"$f":"SUM(J29:T29)","v":3079374.7095800396},{"$f":"IF(J21>0,HLOOKUP(J19,'Alt Detail'!$1:$607,607)*'Alt 1'!J24*J22,0)","v":0},{"$f":"IF(K21>0,HLOOKUP(K19,'Alt Detail'!$1:$607,607)*'Alt 1'!K24*K22,0)","v":0},{"$f":"IF(L21>0,HLOOKUP(L19,'Alt Detail'!$1:$607,607)*'Alt 1'!L24*L22,0)","v":545138.99931250676},{"$f":"IF(M21>0,HLOOKUP(M19,'Alt Detail'!$1:$607,607)*'Alt 1'!M24*M22,0)","v":545138.99931250676},{"$f":"IF(N21>0,HLOOKUP(N19,'Alt Detail'!$1:$607,607)*'Alt 1'!N24*N22,0)","v":415630.46073729818},{"$f":"IF(O21>0,HLOOKUP(O19,'Alt Detail'!$1:$607,607)*'Alt 1'!O24*O22,0)","v":415630.46073729818},{"$f":"IF(P21>0,HLOOKUP(P19,'Alt Detail'!$1:$607,607)*'Alt 1'!P24*P22,0)","v":576664.75990135886},{"$f":"IF(Q21>0,HLOOKUP(Q19,'Alt Detail'!$1:$607,607)*'Alt 1'!Q24*Q22,0)","v":576664.75990135886},{"$f":"IF(R21>0,HLOOKUP(R19,'Alt Detail'!$1:$607,607)*'Alt 1'!R24*R22,0)","v":4506.2696777121837},{"$f":"IF(S21>0,HLOOKUP(S19,'Alt Detail'!$1:$607,607)*'Alt 1'!S24*S22,0)","v":0},{"$f":"IF(T21>0,HLOOKUP(T19,'Alt Detail'!$1:$607,607)*'Alt 1'!T24*T22,0)","v":0},{"$f":"IF(U21>0,HLOOKUP(U19,'Alt Detail'!$1:$607,607)*'Alt 1'!U24*U22,0)","v":0},{"$f":"IF(V21>0,HLOOKUP(V19,'Alt Detail'!$1:$607,607)*'Alt 1'!V24*V22,0)","v":0},{"$f":"IF(W21>0,HLOOKUP(W19,'Alt Detail'!$1:$607,607)*'Alt 1'!W24*W22,0)","v":0},{"$f":"IF(X21>0,HLOOKUP(X19,'Alt Detail'!$1:$607,607)*'Alt 1'!X24*X22,0)","v":0},{"$f":"IF(Y21>0,HLOOKUP(Y19,'Alt Detail'!$1:$607,607)*'Alt 1'!Y24*Y22,0)","v":0},{"$f":"IF(Z21>0,HLOOKUP(Z19,'Alt Detail'!$1:$607,607)*'Alt 1'!Z24*Z22,0)","v":0},{"$f":"IF(AA21>0,HLOOKUP(AA19,'Alt Detail'!$1:$607,607)*'Alt 1'!AA24*AA22,0)","v":0},{"$f":"IF(AB21>0,HLOOKUP(AB19,'Alt Detail'!$1:$607,607)*'Alt 1'!AB24*AB22,0)","v":0},{"$f":"IF(AC21>0,HLOOKUP(AC19,'Alt Detail'!$1:$607,607)*'Alt 1'!AC24*AC22,0)","v":0},{"$f":"IF(AD21>0,HLOOKUP(AD19,'Alt Detail'!$1:$607,607)*'Alt 1'!AD24*AD22,0)","v":0},{"$f":"IF(AE21>0,HLOOKUP(AE19,'Alt Detail'!$1:$607,607)*'Alt 1'!AE24*AE22,0)","v":0},{"$f":"IF(AF21>0,HLOOKUP(AF19,'Alt Detail'!$1:$607,607)*'Alt 1'!AF24*AF22,0)","v":0},{"$f":"IF(AG21>0,HLOOKUP(AG19,'Alt Detail'!$1:$607,607)*'Alt 1'!AG24*AG22,0)","v":0},{"$f":"IF(AH21>0,HLOOKUP(AH19,'Alt Detail'!$1:$607,607)*'Alt 1'!AH24*AH22,0)","v":0},{"$f":"IF(AI21>0,HLOOKUP(AI19,'Alt Detail'!$1:$607,607)*'Alt 1'!AI24*AI22,0)","v":0},{"$f":"IF(AJ21>0,HLOOKUP(AJ19,'Alt Detail'!$1:$607,607)*'Alt 1'!AJ24*AJ22,0)","v":0},{"$f":"IF(AK21>0,HLOOKUP(AK19,'Alt Detail'!$1:$607,607)*'Alt 1'!AK24*AK22,0)","v":0},{"$f":"IF(AL21>0,HLOOKUP(AL19,'Alt Detail'!$1:$607,607)*'Alt 1'!AL24*AL22,0)","v":0},{"$f":"IF(AM21>0,HLOOKUP(AM19,'Alt Detail'!$1:$607,607)*'Alt 1'!AM24*AM22,0)","v":0}]
[null,null,"Land development Wages","EUR",null,null,null,null,{"$f":"SUM(J30:T30)","v":1760627.5566443186},{"$f":"HLOOKUP(J19,'Alt Detail'!$1:$482,482)*'Alt 1'!J24*J22","v":0},{"$f":"HLOOKUP(K19,'Alt Detail'!$1:$482,482)*'Alt 1'!K24*K22","v":0},{"$f":"HLOOKUP(L19,'Alt Detail'!$1:$482,482)*'Alt 1'!L24*L22","v":235156.91216802321},{"$f":"HLOOKUP(M19,'Alt Detail'!$1:$482,482)*'Alt 1'!M24*M22","v":265955.57732442825},{"$f":"HLOOKUP(N19,'Alt Detail'!$1:$482,482)*'Alt 1'!N24*N22","v":296329.26291517587},{"$f":"HLOOKUP(O19,'Alt Detail'!$1:$482,482)*'Alt 1'!O24*O22","v":296329.26291517587},{"$f":"HLOOKUP(P19,'Alt Detail'!$1:$482,482)*'Alt 1'!P24*P22","v":333428.27066075773},{"$f":"HLOOKUP(Q19,'Alt Detail'!$1:$482,482)*'Alt 1'!Q24*Q22","v":333428.27066075773},{"$f":"HLOOKUP(R19,'Alt Detail'!$1:$482,482)*'Alt 1'!R24*R22","v":0},{"$f":"HLOOKUP(S19,'Alt Detail'!$1:$482,482)*'Alt 1'!S24*S22","v":0},{"$f":"HLOOKUP(T19,'Alt Detail'!$1:$482,482)*'Alt 1'!T24*T22","v":0},{"$f":"HLOOKUP(U19,'Alt Detail'!$1:$482,482)*'Alt 1'!U24*U22","v":0},{"$f":"HLOOKUP(V19,'Alt Detail'!$1:$482,482)*'Alt 1'!V24*V22","v":0},{"$f":"HLOOKUP(W19,'Alt Detail'!$1:$482,482)*'Alt 1'!W24*W22","v":0},{"$f":"HLOOKUP(X19,'Alt Detail'!$1:$482,482)*'Alt 1'!X24*X22","v":0},{"$f":"HLOOKUP(Y19,'Alt Detail'!$1:$482,482)*'Alt 1'!Y24*Y22","v":0},{"$f":"HLOOKUP(Z19,'Alt Detail'!$1:$482,482)*'Alt 1'!Z24*Z22","v":0},{"$f":"HLOOKUP(AA19,'Alt Detail'!$1:$482,482)*'Alt 1'!AA24*AA22","v":0},{"$f":"HLOOKUP(AB19,'Alt Detail'!$1:$482,482)*'Alt 1'!AB24*AB22","v":0},{"$f":"HLOOKUP(AC19,'Alt Detail'!$1:$482,482)*'Alt 1'!AC24*AC22","v":0},{"$f":"HLOOKUP(AD19,'Alt Detail'!$1:$482,482)*'Alt 1'!AD24*AD22","v":0},{"$f":"HLOOKUP(AE19,'Alt Detail'!$1:$482,482)*'Alt 1'!AE24*AE22","v":0},{"$f":"HLOOKUP(AF19,'Alt Detail'!$1:$482,482)*'Alt 1'!AF24*AF22","v":0},{"$f":"HLOOKUP(AG19,'Alt Detail'!$1:$482,482)*'Alt 1'!AG24*AG22","v":0},{"$f":"HLOOKUP(AH19,'Alt Detail'!$1:$482,482)*'Alt 1'!AH24*AH22","v":0},{"$f":"HLOOKUP(AI19,'Alt Detail'!$1:$482,482)*'Alt 1'!AI24*AI22","v":0},{"$f":"HLOOKUP(AJ19,'Alt Detail'!$1:$482,482)*'Alt 1'!AJ24*AJ22","v":0},{"$f":"HLOOKUP(AK19,'Alt Detail'!$1:$482,482)*'Alt 1'!AK24*AK22","v":0},{"$f":"HLOOKUP(AL19,'Alt Detail'!$1:$482,482)*'Alt 1'!AL24*AL22","v":0},{"$f":"HLOOKUP(AM19,'Alt Detail'!$1:$482,482)*'Alt 1'!AM24*AM22","v":0}]
[null,null,"Land development Fixed costs","EUR",null,null,null,null,{"$f":"SUM(J31:T31)","v":944839.42695648165},{"$f":"HLOOKUP(J19,'Alt Detail'!$1:$310,310)*'Alt 1'!J24*J22","v":0},{"$f":"HLOOKUP(K19,'Alt Detail'!$1:$310,310)*'Alt 1'!K24*K22","v":0},{"$f":"HLOOKUP(L19,'Alt Detail'!$1:$310,310)*'Alt 1'!L24*L22","v":190920.0352368766},{"$f":"HLOOKUP(M19,'Alt Detail'!$1:$310,310)*'Alt 1'!M24*M22","v":163431.10139148164},{"$f":"HLOOKUP(N19,'Alt Detail'!$1:$310,310)*'Alt 1'!N24*N22","v":164216.54112261775},{"$f":"HLOOKUP(O19,'Alt Detail'!$1:$310,310)*'Alt 1'!O24*O22","v":164216.54112261775},{"$f":"HLOOKUP(P19,'Alt Detail'!$1:$310,310)*'Alt 1'!P24*P22","v":131027.60404144386},{"$f":"HLOOKUP(Q19,'Alt Detail'!$1:$310,310)*'Alt 1'!Q24*Q22","v":131027.60404144386},{"$f":"HLOOKUP(R19,'Alt Detail'!$1:$310,310)*'Alt 1'!R24*R22","v":0},{"$f":"HLOOKUP(S19,'Alt Detail'!$1:$310,310)*'Alt 1'!S24*S22","v":0},{"$f":"HLOOKUP(T19,'Alt Detail'!$1:$310,310)*'Alt 1'!T24*T22","v":0},{"$f":"HLOOKUP(U19,'Alt Detail'!$1:$310,310)*'Alt 1'!U24*U22","v":0},{"$f":"HLOOKUP(V19,'Alt Detail'!$1:$310,310)*'Alt 1'!V24*V22","v":0},{"$f":"HLOOKUP(W19,'Alt Detail'!$1:$310,310)*'Alt 1'!W24*W22","v":0},{"$f":"HLOOKUP(X19,'Alt Detail'!$1:$310,310)*'Alt 1'!X24*X22","v":0},{"$f":"HLOOKUP(Y19,'Alt Detail'!$1:$310,310)*'Alt 1'!Y24*Y22","v":0},{"$f":"HLOOKUP(Z19,'Alt Detail'!$1:$310,310)*'Alt 1'!Z24*Z22","v":0},{"$f":"HLOOKUP(AA19,'Alt Detail'!$1:$310,310)*'Alt 1'!AA24*AA22","v":0},{"$f":"HLOOKUP(AB19,'Alt Detail'!$1:$310,310)*'Alt 1'!AB24*AB22","v":0},{"$f":"HLOOKUP(AC19,'Alt Detail'!$1:$310,310)*'Alt 1'!AC24*AC22","v":0},{"$f":"HLOOKUP(AD19,'Alt Detail'!$1:$310,310)*'Alt 1'!AD24*AD22","v":0},{"$f":"HLOOKUP(AE19,'Alt Detail'!$1:$310,310)*'Alt 1'!AE24*AE22","v":0},{"$f":"HLOOKUP(AF19,'Alt Detail'!$1:$310,310)*'Alt 1'!AF24*AF22","v":0},{"$f":"HLOOKUP(AG19,'Alt Detail'!$1:$310,310)*'Alt 1'!AG24*AG22","v":0},{"$f":"HLOOKUP(AH19,'Alt Detail'!$1:$310,310)*'Alt 1'!AH24*AH22","v":0},{"$f":"HLOOKUP(AI19,'Alt Detail'!$1:$310,310)*'Alt 1'!AI24*AI22","v":0},{"$f":"HLOOKUP(AJ19,'Alt Detail'!$1:$310,310)*'Alt 1'!AJ24*AJ22","v":0},{"$f":"HLOOKUP(AK19,'Alt Detail'!$1:$310,310)*'Alt 1'!AK24*AK22","v":0},{"$f":"HLOOKUP(AL19,'Alt Detail'!$1:$310,310)*'Alt 1'!AL24*AL22","v":0},{"$f":"HLOOKUP(AM19,'Alt Detail'!$1:$310,310)*'Alt 1'!AM24*AM22","v":0}]
[]
[null,null,"Variable Operating Costs","EUR",null,null,null,null,{"$f":"SUM(J33:T33)","v":9635211.4440572839},{"$f":"IF(J21>0,HLOOKUP(J19,'Alt Detail'!$1:$588,588)*'Alt 1'!J24*J22,0)","v":0},{"$f":"IF(K21>0,HLOOKUP(K19,'Alt Detail'!$1:$588,588)*'Alt 1'!K24*K22,0)","v":0},{"$f":"IF(L21>0,HLOOKUP(L19,'Alt Detail'!$1:$588,588)*'Alt 1'!L24*L22,0)","v":0},{"$f":"IF(M21>0,HLOOKUP(M19,'Alt Detail'!$1:$588,588)*'Alt 1'!M24*M22,0)","v":0},{"$f":"IF(N21>0,HLOOKUP(N19,'Alt Detail'!$1:$588,588)*'Alt 1'!N24*N22,0)","v":706186.07986979035},{"$f":"IF(O21>0,HLOOKUP(O19,'Alt Detail'!$1:$588,588)*'Alt 1'!O24*O22,0)","v":1195147.5735398293},{"$f":"IF(P21>0,HLOOKUP(P19,'Alt Detail'!$1:$588,588)*'Alt 1'!P24*P22,0)","v":1908581.3323544683},{"$f":"IF(Q21>0,HLOOKUP(Q19,'Alt Detail'!$1:$588,588)*'Alt 1'!Q24*Q22,0)","v":2554320.6195446644},{"$f":"IF(R21>0,HLOOKUP(R19,'Alt Detail'!$1:$588,588)*'Alt 1'!R24*R22,0)","v":3270975.838748531},{"$f":"IF(S21>0,HLOOKUP(S19,'Alt Detail'!$1:$588,588)*'Alt 1'!S24*S22,0)","v":0},{"$f":"IF(T21>0,HLOOKUP(T19,'Alt Detail'!$1:$588,588)*'Alt 1'!T24*T22,0)","v":0},{"$f":"IF(U21>0,HLOOKUP(U19,'Alt Detail'!$1:$588,588)*'Alt 1'!U24*U22,0)","v":0},{"$f":"IF(V21>0,HLOOKUP(V19,'Alt Detail'!$1:$588,588)*'Alt 1'!V24*V22,0)","v":0},{"$f":"IF(W21>0,HLOOKUP(W19,'Alt Detail'!$1:$588,588)*'Alt 1'!W24*W22,0)","v":0},{"$f":"IF(X21>0,HLOOKUP(X19,'Alt Detail'!$1:$588,588)*'Alt 1'!X24*X22,0)","v":0},{"$f":"IF(Y21>0,HLOOKUP(Y19,'Alt Detail'!$1:$588,588)*'Alt 1'!Y24*Y22,0)","v":0},{"$f":"IF(Z21>0,HLOOKUP(Z19,'Alt Detail'!$1:$588,588)*'Alt 1'!Z24*Z22,0)","v":0},{"$f":"IF(AA21>0,HLOOKUP(AA19,'Alt Detail'!$1:$588,588)*'Alt 1'!AA24*AA22,0)","v":0},{"$f":"IF(AB21>0,HLOOKUP(AB19,'Alt Detail'!$1:$588,588)*'Alt 1'!AB24*AB22,0)","v":0},{"$f":"IF(AC21>0,HLOOKUP(AC19,'Alt Detail'!$1:$588,588)*'Alt 1'!AC24*AC22,0)","v":0},{"$f":"IF(AD21>0,HLOOKUP(AD19,'Alt Detail'!$1:$588,588)*'Alt 1'!AD24*AD22,0)","v":0},{"$f":"IF(AE21>0,HLOOKUP(AE19,'Alt Detail'!$1:$588,588)*'Alt 1'!AE24*AE22,0)","v":0},{"$f":"IF(AF21>0,HLOOKUP(AF19,'Alt Detail'!$1:$588,588)*'Alt 1'!AF24*AF22,0)","v":0},{"$f":"IF(AG21>0,HLOOKUP(AG19,'Alt Detail'!$1:$588,588)*'Alt 1'!AG24*AG22,0)","v":0},{"$f":"IF(AH21>0,HLOOKUP(AH19,'Alt Detail'!$1:$588,588)*'Alt 1'!AH24*AH22,0)","v":0},{"$f":"IF(AI21>0,HLOOKUP(AI19,'Alt Detail'!$1:$588,588)*'Alt 1'!AI24*AI22,0)","v":0},{"$f":"IF(AJ21>0,HLOOKUP(AJ19,'Alt Detail'!$1:$588,588)*'Alt 1'!AJ24*AJ22,0)","v":0},{"$f":"IF(AK21>0,HLOOKUP(AK19,'Alt Detail'!$1:$588,588)*'Alt 1'!AK24*AK22,0)","v":0},{"$f":"IF(AL21>0,HLOOKUP(AL19,'Alt Detail'!$1:$588,588)*'Alt 1'!AL24*AL22,0)","v":0},{"$f":"IF(AM21>0,HLOOKUP(AM19,'Alt Detail'!$1:$588,588)*'Alt 1'!AM24*AM22,0)","v":0}]
[null,null,"Wages","EUR",null,null,null,null,{"$f":"SUM(J34:T34)","v":8487929.8788759802},{"$f":"(HLOOKUP(J19,'Alt Detail'!$1:$532,532)*'Alt 1'!J24*J22)-J30","v":1493395.07781506},{"$f":"(HLOOKUP(K19,'Alt Detail'!$1:$532,532)*'Alt 1'!K24*K22)-K30","v":415722.34889634536},{"$f":"(HLOOKUP(L19,'Alt Detail'!$1:$532,532)*'Alt 1'!L24*L22)-L30","v":597306.97956573369},{"$f":"(HLOOKUP(M19,'Alt Detail'!$1:$532,532)*'Alt 1'!M24*M22)-M30","v":646755.19034784287},{"$f":"(HLOOKUP(N19,'Alt Detail'!$1:$532,532)*'Alt 1'!N24*N22)-N30","v":887422.41503848578},{"$f":"(HLOOKUP(O19,'Alt Detail'!$1:$532,532)*'Alt 1'!O24*O22)-O30","v":887422.41503848578},{"$f":"(HLOOKUP(P19,'Alt Detail'!$1:$532,532)*'Alt 1'!P24*P22)-P30","v":1129125.2242514836},{"$f":"(HLOOKUP(Q19,'Alt Detail'!$1:$532,532)*'Alt 1'!Q24*Q22)-Q30","v":1129125.2242514836},{"$f":"(HLOOKUP(R19,'Alt Detail'!$1:$532,532)*'Alt 1'!R24*R22)-R30","v":1301655.0036710589},{"$f":"(HLOOKUP(S19,'Alt Detail'!$1:$532,532)*'Alt 1'!S24*S22)-S30","v":0},{"$f":"(HLOOKUP(T19,'Alt Detail'!$1:$532,532)*'Alt 1'!T24*T22)-T30","v":0},{"$f":"(HLOOKUP(U19,'Alt Detail'!$1:$532,532)*'Alt 1'!U24*U22)-U30","v":0},{"$f":"(HLOOKUP(V19,'Alt Detail'!$1:$532,532)*'Alt 1'!V24*V22)-V30","v":0},{"$f":"(HLOOKUP(W19,'Alt Detail'!$1:$532,532)*'Alt 1'!W24*W22)-W30","v":0},{"$f":"(HLOOKUP(X19,'Alt Detail'!$1:$532,532)*'Alt 1'!X24*X22)-X30","v":0},{"$f":"(HLOOKUP(Y19,'Alt Detail'!$1:$532,532)*'Alt 1'!Y24*Y22)-Y30","v":0},{"$f":"(HLOOKUP(Z19,'Alt Detail'!$1:$532,532)*'Alt 1'!Z24*Z22)-Z30","v":0},{"$f":"(HLOOKUP(AA19,'Alt Detail'!$1:$532,532)*'Alt 1'!AA24*AA22)-AA30","v":0},{"$f":"(HLOOKUP(AB19,'Alt Detail'!$1:$532,532)*'Alt 1'!AB24*AB22)-AB30","v":0},{"$f":"(HLOOKUP(AC19,'Alt Detail'!$1:$532,532)*'Alt 1'!AC24*AC22)-AC30","v":0},{"$f":"(HLOOKUP(AD19,'Alt Detail'!$1:$532,532)*'Alt 1'!AD24*AD22)-AD30","v":0},{"$f":"(HLOOKUP(AE19,'Alt Detail'!$1:$532,532)*'Alt 1'!AE24*AE22)-AE30","v":0},{"$f":"(HLOOKUP(AF19,'Alt Detail'!$1:$532,532)*'Alt 1'!AF24*AF22)-AF30","v":0},{"$f":"(HLOOKUP(AG19,'Alt Detail'!$1:$532,532)*'Alt 1'!AG24*AG22)-AG30","v":0},{"$f":"(HLOOKUP(AH19,'Alt Detail'!$1:$532,532)*'Alt 1'!AH24*AH22)-AH30","v":0},{"$f":"(HLOOKUP(AI19,'Alt Detail'!$1:$532,532)*'Alt 1'!AI24*AI22)-AI30","v":0},{"$f":"(HLOOKUP(AJ19,'Alt Detail'!$1:$532,532)*'Alt 1'!AJ24*AJ22)-AJ30","v":0},{"$f":"(HLOOKUP(AK19,'Alt Detail'!$1:$532,532)*'Alt 1'!AK24*AK22)-AK30","v":0},{"$f":"(HLOOKUP(AL19,'Alt Detail'!$1:$532,532)*'Alt 1'!AL24*AL22)-AL30","v":0},{"$f":"(HLOOKUP(AM19,'Alt Detail'!$1:$532,532)*'Alt 1'!AM24*AM22)-AM30","v":0}]
[null,null,"Fixed costs","EUR",null,null,null,null,{"$f":"SUM(J35:T35)","v":5094195.5305182943},{"$f":"(HLOOKUP(J19,'Alt Detail'!$1:$405,405)*'Alt 1'!J24*J22)-J31","v":1065781.0000000002},{"$f":"(HLOOKUP(K19,'Alt Detail'!$1:$405,405)*'Alt 1'!K24*K22)-K31","v":276286},{"$f":"(HLOOKUP(L19,'Alt Detail'!$1:$405,405)*'Alt 1'!L24*L22)-L31","v":544939.61183081125},{"$f":"(HLOOKUP(M19,'Alt Detail'!$1:$405,405)*'Alt 1'!M24*M22)-M31","v":298573.77677181095},{"$f":"(HLOOKUP(N19,'Alt Detail'!$1:$405,405)*'Alt 1'!N24*N22)-N31","v":500736.4707889487},{"$f":"(HLOOKUP(O19,'Alt Detail'!$1:$405,405)*'Alt 1'!O24*O22)-O31","v":500736.4707889487},{"$f":"(HLOOKUP(P19,'Alt Detail'!$1:$405,405)*'Alt 1'!P24*P22)-P31","v":625968.92663405766},{"$f":"(HLOOKUP(Q19,'Alt Detail'!$1:$405,405)*'Alt 1'!Q24*Q22)-Q31","v":618361.12632520439},{"$f":"(HLOOKUP(R19,'Alt Detail'!$1:$405,405)*'Alt 1'!R24*R22)-R31","v":662812.14737851231},{"$f":"(HLOOKUP(S19,'Alt Detail'!$1:$405,405)*'Alt 1'!S24*S22)-S31","v":0},{"$f":"(HLOOKUP(T19,'Alt Detail'!$1:$405,405)*'Alt 1'!T24*T22)-T31","v":0},{"$f":"(HLOOKUP(U19,'Alt Detail'!$1:$405,405)*'Alt 1'!U24*U22)-U31","v":0},{"$f":"(HLOOKUP(V19,'Alt Detail'!$1:$405,405)*'Alt 1'!V24*V22)-V31","v":0},{"$f":"(HLOOKUP(W19,'Alt Detail'!$1:$405,405)*'Alt 1'!W24*W22)-W31","v":0},{"$f":"(HLOOKUP(X19,'Alt Detail'!$1:$405,405)*'Alt 1'!X24*X22)-X31","v":0},{"$f":"(HLOOKUP(Y19,'Alt Detail'!$1:$405,405)*'Alt 1'!Y24*Y22)-Y31","v":0},{"$f":"(HLOOKUP(Z19,'Alt Detail'!$1:$405,405)*'Alt 1'!Z24*Z22)-Z31","v":0},{"$f":"(HLOOKUP(AA19,'Alt Detail'!$1:$405,405)*'Alt 1'!AA24*AA22)-AA31","v":0},{"$f":"(HLOOKUP(AB19,'Alt Detail'!$1:$405,405)*'Alt 1'!AB24*AB22)-AB31","v":0},{"$f":"(HLOOKUP(AC19,'Alt Detail'!$1:$405,405)*'Alt 1'!AC24*AC22)-AC31","v":0},{"$f":"(HLOOKUP(AD19,'Alt Detail'!$1:$405,405)*'Alt 1'!AD24*AD22)-AD31","v":0},{"$f":"(HLOOKUP(AE19,'Alt Detail'!$1:$405,405)*'Alt 1'!AE24*AE22)-AE31","v":0},{"$f":"(HLOOKUP(AF19,'Alt Detail'!$1:$405,405)*'Alt 1'!AF24*AF22)-AF31","v":0},{"$f":"(HLOOKUP(AG19,'Alt Detail'!$1:$405,405)*'Alt 1'!AG24*AG22)-AG31","v":0},{"$f":"(HLOOKUP(AH19,'Alt Detail'!$1:$405,405)*'Alt 1'!AH24*AH22)-AH31","v":0},{"$f":"(HLOOKUP(AI19,'Alt Detail'!$1:$405,405)*'Alt 1'!AI24*AI22)-AI31","v":0},{"$f":"(HLOOKUP(AJ19,'Alt Detail'!$1:$405,405)*'Alt 1'!AJ24*AJ22)-AJ31","v":0},{"$f":"(HLOOKUP(AK19,'Alt Detail'!$1:$405,405)*'Alt 1'!AK24*AK22)-AK31","v":0},{"$f":"(HLOOKUP(AL19,'Alt Detail'!$1:$405,405)*'Alt 1'!AL24*AL22)-AL31","v":0},{"$f":"(HLOOKUP(AM19,'Alt Detail'!$1:$405,405)*'Alt 1'!AM24*AM22)-AM31","v":0}]
[]
[null,null,"Working Capital Requirment","EUR",null,null,null,null,{"$f":"SUM(J37:T37)","v":2885514.516998773},{"$f":"IF(J21>0,-HLOOKUP(J21,'Conso 1 Farm'!$W$216:$AR$234,19)*J22,0)","v":0},{"$f":"IF(K21>0,-HLOOKUP(K21,'Conso 1 Farm'!$W$216:$AR$234,19)*K22,0)","v":0},{"$f":"IF(L21>0,-HLOOKUP(L21,'Conso 1 Farm'!$W$216:$AR$234,19)*L22,0)","v":-186046.93498825596},{"$f":"IF(M21>0,-HLOOKUP(M21,'Conso 1 Farm'!$W$216:$AR$234,19)*M22,0)","v":0},{"$f":"IF(N21>0,-HLOOKUP(N21,'Conso 1 Farm'!$W$216:$AR$234,19)*N22,0)","v":433102.05489565362},{"$f":"IF(O21>0,-HLOOKUP(O21,'Conso 1 Farm'!$W$216:$AR$234,19)*O22,0)","v":366574.31342146883},{"$f":"IF(P21>0,-HLOOKUP(P21,'Conso 1 Farm'!$W$216:$AR$234,19)*P22,0)","v":853772.05810502381},{"$f":"IF(Q21>0,-HLOOKUP(Q21,'Conso 1 Farm'!$W$216:$AR$234,19)*Q22,0)","v":-17172.850718843518},{"$f":"IF(R21>0,-HLOOKUP(R21,'Conso 1 Farm'!$W$216:$AR$234,19)*R22,0)","v":1435285.8762837262},{"$f":"IF(S21>0,-HLOOKUP(S21,'Conso 1 Farm'!$W$216:$AR$234,19)*S22,0)","v":0},{"$f":"IF(T21>0,-HLOOKUP(T21,'Conso 1 Farm'!$W$216:$AR$234,19)*T22,0)","v":0},{"$f":"IF(U21>0,-HLOOKUP(U21,'Conso 1 Farm'!$W$216:$AR$234,19)*U22,0)","v":0},{"$f":"IF(V21>0,-HLOOKUP(V21,'Conso 1 Farm'!$W$216:$AR$234,19)*V22,0)","v":0},{"$f":"IF(W21>0,-HLOOKUP(W21,'Conso 1 Farm'!$W$216:$AR$234,19)*W22,0)","v":0},{"$f":"IF(X21>0,-HLOOKUP(X21,'Conso 1 Farm'!$W$216:$AR$234,19)*X22,0)","v":0},{"$f":"IF(Y21>0,-HLOOKUP(Y21,'Conso 1 Farm'!$W$216:$AR$234,19)*Y22,0)","v":0},{"$f":"IF(Z21>0,-HLOOKUP(Z21,'Conso 1 Farm'!$W$216:$AR$234,19)*Z22,0)","v":0},{"$f":"IF(AA21>0,-HLOOKUP(AA21,'Conso 1 Farm'!$W$216:$AR$234,19)*AA22,0)","v":0},{"$f":"IF(AB21>0,-HLOOKUP(AB21,'Conso 1 Farm'!$W$216:$AR$234,19)*AB22,0)","v":0},{"$f":"IF(AC21>0,-HLOOKUP(AC21,'Conso 1 Farm'!$W$216:$AR$234,19)*AC22,0)","v":0},{"$f":"IF(AD21>0,-HLOOKUP(AD21,'Conso 1 Farm'!$W$216:$AR$234,19)*AD22,0)","v":0},{"$f":"IF(AE21>0,-HLOOKUP(AE21,'Conso 1 Farm'!$W$216:$AR$234,19)*AE22,0)","v":0},{"$f":"IF(AF21>0,-HLOOKUP(AF21,'Conso 1 Farm'!$W$216:$AR$234,19)*AF22,0)","v":0},{"$f":"IF(AG21>0,-HLOOKUP(AG21,'Conso 1 Farm'!$W$216:$AR$234,19)*AG22,0)","v":0},{"$f":"IF(AH21>0,-HLOOKUP(AH21,'Conso 1 Farm'!$W$216:$AR$234,19)*AH22,0)","v":0},{"$f":"IF(AI21>0,-HLOOKUP(AI21,'Conso 1 Farm'!$W$216:$AR$234,19)*AI22,0)","v":0},{"$f":"IF(AJ21>0,-HLOOKUP(AJ21,'Conso 1 Farm'!$W$216:$AR$234,19)*AJ22,0)","v":0},{"$f":"IF(AK21>0,-HLOOKUP(AK21,'Conso 1 Farm'!$W$216:$AR$234,19)*AK22,0)","v":0},{"$f":"IF(AL21>0,-HLOOKUP(AL21,'Conso 1 Farm'!$W$216:$AR$234,19)*AL22,0)","v":0},{"$f":"IF(AM21>0,-HLOOKUP(AM21,'Conso 1 Farm'!$W$216:$AR$234,19)*AM22,0)","v":0}]
[]
[null,null,"Cash contingency reserve","EUR",{"$f":"+Inputs!C66","v":1000000},null,null,null,{"$f":"SUM(J39:T39)","v":1000000},null,null,{"$f":"+E39","v":1000000}]
[null,null,"Previous development costs","EUR",null,null,null,null,0]
[null,null,{"$f":"Inputs!B414","v":"Lenders Advisory fees"},"EUR",null,null,null,null,500000,{"$f":"IF(J19=Fin_Close_Date,Inputs!$D$419,)","v":0},{"$f":"IF(K19=Fin_Close_Date,Inputs!$D$419,)","v":0},{"$f":"IF(L19=Fin_Close_Date,Inputs!$D$419,)","v":0},{"$f":"IF(M19=Fin_Close_Date,Inputs!$D$419,)","v":500000},{"$f":"IF(N19=Fin_Close_Date,Inputs!$D$419,)","v":0},{"$f":"IF(O19=Fin_Close_Date,Inputs!$D$419,)","v":0},{"$f":"IF(P19=Fin_Close_Date,Inputs!$D$419,)","v":0},{"$f":"IF(Q19=Fin_Close_Date,Inputs!$D$419,)","v":0},{"$f":"IF(R19=Fin_Close_Date,Inputs!$D$419,)","v":0},{"$f":"IF(S19=Fin_Close_Date,Inputs!$D$419,)","v":0},{"$f":"IF(T19=Fin_Close_Date,Inputs!$D$419,)","v":0},{"$f":"IF(U19=Fin_Close_Date,Inputs!$D$419,)","v":0},{"$f":"IF(V19=Fin_Close_Date,Inputs!$D$419,)","v":0},{"$f":"IF(W19=Fin_Close_Date,Inputs!$D$419,)","v":0},{"$f":"IF(X19=Fin_Close_Date,Inputs!$D$419,)","v":0},{"$f":"IF(Y19=Fin_Close_Date,Inputs!$D$419,)","v":0},{"$f":"IF(Z19=Fin_Close_Date,Inputs!$D$419,)","v":0},{"$f":"IF(AA19=Fin_Close_Date,Inputs!$D$419,)","v":0},{"$f":"IF(AB19=Fin_Close_Date,Inputs!$D$419,)","v":0},{"$f":"IF(AC19=Fin_Close_Date,Inputs!$D$419,)","v":0},{"$f":"IF(AD19=Fin_Close_Date,Inputs!$D$419,)","v":0},{"$f":"IF(AE19=Fin_Close_Date,Inputs!$D$419,)","v":0},{"$f":"IF(AF19=Fin_Close_Date,Inputs!$D$419,)","v":0},{"$f":"IF(AG19=Fin_Close_Date,Inputs!$D$419,)","v":0},{"$f":"IF(AH19=Fin_Close_Date,Inputs!$D$419,)","v":0},{"$f":"IF(AI19=Fin_Close_Date,Inputs!$D$419,)","v":0},{"$f":"IF(AJ19=Fin_Close_Date,Inputs!$D$419,)","v":0},{"$f":"IF(AK19=Fin_Close_Date,Inputs!$D$419,)","v":0},{"$f":"IF(AL19=Fin_Close_Date,Inputs!$D$419,)","v":0},{"$f":"IF(AM19=Fin_Close_Date,Inputs!$D$419,)","v":0}]
[null,null,"Commitment fee","EUR",null,null,null,null,415955.64500077884,{"$f":"J160","v":0},{"$f":"K160","v":0},0,128637.08928455092,114970.7637918845,73073.129397928191,63886.948218773323,17790.544897830867,17597.169409810962,9.5201863182915587E-12,9.3649658891889783E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Front-end-fee ","EUR",null,null,null,null,377521.89246552985,{"$f":"J167","v":0},{"$f":"K167","v":0},0,377521.89246552985,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Funded interest","EUR",null,null,null,null,3076415.6990028592,{"$f":"J153","v":0},{"$f":"K153","v":0},0,75813.651440030604,352344.07676356891,410575.23259852896,702903.8863332303,714554.2269906872,820224.62487681303,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"DSRA initial financing ","EUR",null,null,null,null,2626961.3797479458,{"$f":"J418","v":0},{"$f":"K418","v":0},0,0,0,0,0,0,2626961.3797479458,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BJ418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW418","v":0},0,0,0,0,0,0,0,{"$f":"CE418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACY418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFK418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AHW418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AKI418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AMU418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"APG418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ARS418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AUE418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AWQ418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AZC418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BBO418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BEA418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BGM418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BIY418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BLK418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BNW418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQI418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BSU418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BVG418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BXS418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CAE418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CCQ418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CFC418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHO418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CKA418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CMM418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"COY418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CRK418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CTW418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CWI418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CYU418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DBG418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DDS418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DGE418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DIQ418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DLC418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DNO418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DQA418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DSM418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DUY418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DXK418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DZW418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ECI418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EEU418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EHG418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJS418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EME418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EOQ418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ERC418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ETO418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EWA418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EYM418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FAY418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FDK418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FFW418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FII418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FKU418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FNG418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FPS418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FSE418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FUQ418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FXC418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FZO418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GCA418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GEM418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GGY418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GJK418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GLW418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GOI418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GQU418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GTG418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GVS418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GYE418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HAQ418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HDC418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HFO418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HIA418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HKM418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HMY418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HPK418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HRW418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HUI418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HWU418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HZG418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IBS418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IEE418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IGQ418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IJC418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ILO418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IOA418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IQM418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ISY418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IVK418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IXW418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JAI418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JCU418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JFG418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JHS418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JKE418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JMQ418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JPC418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JRO418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JUA418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JWM418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JYY418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KBK418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KDW418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KGI418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KIU418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KLG418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KNS418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KQE418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KSQ418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KVC418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KXO418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LAA418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LCM418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LEY418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LHK418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LJW418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LMI418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOU418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LRG418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LTS418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LWE418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LYQ418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MBC418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MDO418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MGA418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIM418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MKY418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MNK418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MPW418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MSI418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MUU418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MXG418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MZS418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NCE418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NEQ418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NHC418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NJO418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NMA418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NOM418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NQY418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NTK418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NVW418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NYI418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OAU418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ODG418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFS418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OIE418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OKQ418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ONC418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OPO418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OSA418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OUM418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OWY418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OZK418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PBW418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PEI418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PGU418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PJG418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PLS418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"POE418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PQQ418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PTC418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PVO418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PYA418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QAM418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QCY418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QFK418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QHW418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QKI418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QMU418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QPG418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QRS418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QUE418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QWQ418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QZC418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"RBO418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"REA418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"RGM418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"RIY418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"RLK418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"RNW418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"RQI418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"RSU418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"RVG418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"RXS418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SAE418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SCQ418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SFC418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SHO418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SKA418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SMM418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SOY418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SRK418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"STW418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SWI418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SYU418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TBG418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TDS418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TGE418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TIQ418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TLC418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TNO418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TQA418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TSM418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TUY418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TXK418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TZW418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"UCI418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"UEU418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"UHG418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"UJS418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"UME418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"UOQ418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"URC418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"UTO418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"UWA418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"UYM418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VAY418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VDK418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VFW418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VII418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VKU418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VNG418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VPS418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VSE418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VUQ418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VXC418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VZO418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"WCA418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"WEM418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"WGY418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"WJK418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"WLW418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"WOI418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"WQU418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"WTG418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"WVS418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"WYE418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XAQ418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XDC418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('Farm 1'!CC49+'Trading 1 Farm'!CC50)*Funding!BE22","v":0},{"$f":"('Farm 1'!CD49+'Trading 1 Farm'!CD50)*Funding!BF22","v":0},{"$f":"('Farm 1'!CE49+'Trading 1 Farm'!CE50)*Funding!BG22","v":0},{"$f":"('Farm 1'!CF49+'Trading 1 Farm'!CF50)*Funding!BH22","v":0},{"$f":"('Farm 1'!CG49+'Trading 1 Farm'!CG50)*Funding!BI22","v":0},{"$f":"('Farm 1'!CH49+'Trading 1 Farm'!CH50)*Funding!BJ22","v":0},{"$f":"('Farm 1'!CI49+'Trading 1 Farm'!CI50)*Funding!BK22","v":0},{"$f":"('Farm 1'!CJ49+'Trading 1 Farm'!CJ50)*Funding!BL22","v":0},{"$f":"('Farm 1'!CK49+'Trading 1 Farm'!CK50)*Funding!BM22","v":0},{"$f":"('Farm 1'!CL49+'Trading 1 Farm'!CL50)*Funding!BN22","v":0},{"$f":"('Farm 1'!CM49+'Trading 1 Farm'!CM50)*Funding!BO22","v":0},{"$f":"('Farm 1'!CN49+'Trading 1 Farm'!CN50)*Funding!BP22","v":0},{"$f":"('Farm 1'!CO49+'Trading 1 Farm'!CO50)*Funding!BQ22","v":0},{"$f":"('Farm 1'!CP49+'Trading 1 Farm'!CP50)*Funding!BR22","v":0},{"$f":"('Farm 1'!CQ49+'Trading 1 Farm'!CQ50)*Funding!BS22","v":0},{"$f":"('Farm 1'!CR49+'Trading 1 Farm'!CR50)*Funding!BT22","v":0},{"$f":"('Farm 1'!CS49+'Trading 1 Farm'!CS50)*Funding!BU22","v":0},{"$f":"('Farm 1'!CT49+'Trading 1 Farm'!CT50)*Funding!BV22","v":0},{"$f":"('Farm 1'!CU49+'Trading 1 Farm'!CU50)*Funding!BW22","v":0},{"$f":"('Farm 1'!CV49+'Trading 1 Farm'!CV50)*Funding!BX22","v":0},{"$f":"('Farm 1'!CW49+'Trading 1 Farm'!CW50)*Funding!BY22","v":0},{"$f":"('Farm 1'!CX49+'Trading 1 Farm'!CX50)*Funding!BZ22","v":0},{"$f":"('Farm 1'!CY49+'Trading 1 Farm'!CY50)*Funding!CA22","v":0},{"$f":"('Farm 1'!CZ49+'Trading 1 Farm'!CZ50)*Funding!CB22","v":0},{"$f":"('Farm 1'!DA49+'Trading 1 Farm'!DA50)*Funding!CC22","v":0},{"$f":"('Farm 1'!DB49+'Trading 1 Farm'!DB50)*Funding!CD22","v":0},{"$f":"('Farm 1'!DC49+'Trading 1 Farm'!DC50)*Funding!CE22","v":0},{"$f":"('Farm 1'!DD49+'Trading 1 Farm'!DD50)*Funding!CF22","v":0},{"$f":"('Farm 1'!DE49+'Trading 1 Farm'!DE50)*Funding!CG22","v":0},{"$f":"('Farm 1'!DF49+'Trading 1 Farm'!DF50)*Funding!CH22","v":0},{"$f":"('Farm 1'!DG49+'Trading 1 Farm'!DG50)*Funding!CI22","v":0},{"$f":"('Farm 1'!DH49+'Trading 1 Farm'!DH50)*Funding!CJ22","v":0},{"$f":"('Farm 1'!DI49+'Trading 1 Farm'!DI50)*Funding!CK22","v":0},{"$f":"('Farm 1'!DJ49+'Trading 1 Farm'!DJ50)*Funding!CL22","v":0},{"$f":"('Farm 1'!DK49+'Trading 1 Farm'!DK50)*Funding!CM22","v":0},{"$f":"('Farm 1'!DL49+'Trading 1 Farm'!DL50)*Funding!CN22","v":0},{"$f":"('Farm 1'!DM49+'Trading 1 Farm'!DM50)*Funding!CO22","v":0},{"$f":"('Farm 1'!DN49+'Trading 1 Farm'!DN50)*Funding!CP22","v":0},{"$f":"('Farm 1'!DO49+'Trading 1 Farm'!DO50)*Funding!CQ22","v":0},{"$f":"('Farm 1'!DP49+'Trading 1 Farm'!DP50)*Funding!CR22","v":0},{"$f":"('Farm 1'!DQ49+'Trading 1 Farm'!DQ50)*Funding!CS22","v":0},{"$f":"('Farm 1'!DR49+'Trading 1 Farm'!DR50)*Funding!CT22","v":0},{"$f":"('Farm 1'!DS49+'Trading 1 Farm'!DS50)*Funding!CU22","v":0},{"$f":"('Farm 1'!DT49+'Trading 1 Farm'!DT50)*Funding!CV22","v":0},{"$f":"('Farm 1'!DU49+'Trading 1 Farm'!DU50)*Funding!CW22","v":0},{"$f":"('Farm 1'!DV49+'Trading 1 Farm'!DV50)*Funding!CX22","v":0},{"$f":"('Farm 1'!DW49+'Trading 1 Farm'!DW50)*Funding!CY22","v":0},{"$f":"('Farm 1'!DX49+'Trading 1 Farm'!DX50)*Funding!CZ22","v":0},{"$f":"('Farm 1'!DY49+'Trading 1 Farm'!DY50)*Funding!DA22","v":0},{"$f":"('Farm 1'!DZ49+'Trading 1 Farm'!DZ50)*Funding!DB22","v":0},{"$f":"('Farm 1'!EA49+'Trading 1 Farm'!EA50)*Funding!DC22","v":0},{"$f":"('Farm 1'!EB49+'Trading 1 Farm'!EB50)*Funding!DD22","v":0},{"$f":"('Farm 1'!EC49+'Trading 1 Farm'!EC50)*Funding!DE22","v":0},{"$f":"('Farm 1'!ED49+'Trading 1 Farm'!ED50)*Funding!DF22","v":0},{"$f":"('Farm 1'!EE49+'Trading 1 Farm'!EE50)*Funding!DG22","v":0},{"$f":"('Farm 1'!EF49+'Trading 1 Farm'!EF50)*Funding!DH22","v":0},{"$f":"('Farm 1'!EG49+'Trading 1 Farm'!EG50)*Funding!DI22","v":0},{"$f":"('Farm 1'!EH49+'Trading 1 Farm'!EH50)*Funding!DJ22","v":0},{"$f":"('Farm 1'!EI49+'Trading 1 Farm'!EI50)*Funding!DK22","v":0},{"$f":"('Farm 1'!EJ49+'Trading 1 Farm'!EJ50)*Funding!DL22","v":0},{"$f":"('Farm 1'!EK49+'Trading 1 Farm'!EK50)*Funding!DM22","v":0},{"$f":"('Farm 1'!EL49+'Trading 1 Farm'!EL50)*Funding!DN22","v":0},{"$f":"('Farm 1'!EM49+'Trading 1 Farm'!EM50)*Funding!DO22","v":0},{"$f":"('Farm 1'!EN49+'Trading 1 Farm'!EN50)*Funding!DP22","v":0},{"$f":"('Farm 1'!EO49+'Trading 1 Farm'!EO50)*Funding!DQ22","v":0},{"$f":"('Farm 1'!EP49+'Trading 1 Farm'!EP50)*Funding!DR22","v":0},{"$f":"('Farm 1'!EQ49+'Trading 1 Farm'!EQ50)*Funding!DS22","v":0},{"$f":"('Farm 1'!ER49+'Trading 1 Farm'!ER50)*Funding!DT22","v":0},{"$f":"('Farm 1'!ES49+'Trading 1 Farm'!ES50)*Funding!DU22","v":0},{"$f":"('Farm 1'!ET49+'Trading 1 Farm'!ET50)*Funding!DV22","v":0},{"$f":"('Farm 1'!EU49+'Trading 1 Farm'!EU50)*Funding!DW22","v":0},{"$f":"('Farm 1'!EV49+'Trading 1 Farm'!EV50)*Funding!DX22","v":0},{"$f":"('Farm 1'!EW49+'Trading 1 Farm'!EW50)*Funding!DY22","v":0},{"$f":"('Farm 1'!EX49+'Trading 1 Farm'!EX50)*Funding!DZ22","v":0},{"$f":"('Farm 1'!EY49+'Trading 1 Farm'!EY50)*Funding!EA22","v":0},{"$f":"('Farm 1'!EZ49+'Trading 1 Farm'!EZ50)*Funding!EB22","v":0},{"$f":"('Farm 1'!FA49+'Trading 1 Farm'!FA50)*Funding!EC22","v":0},{"$f":"('Farm 1'!FB49+'Trading 1 Farm'!FB50)*Funding!ED22","v":0},{"$f":"('Farm 1'!FC49+'Trading 1 Farm'!FC50)*Funding!EE22","v":0},{"$f":"('Farm 1'!FD49+'Trading 1 Farm'!FD50)*Funding!EF22","v":0},{"$f":"('Farm 1'!FE49+'Trading 1 Farm'!FE50)*Funding!EG22","v":0},{"$f":"('Farm 1'!FF49+'Trading 1 Farm'!FF50)*Funding!EH22","v":0},{"$f":"('Farm 1'!FG49+'Trading 1 Farm'!FG50)*Funding!EI22","v":0},{"$f":"('Farm 1'!FH49+'Trading 1 Farm'!FH50)*Funding!EJ22","v":0},{"$f":"('Farm 1'!FI49+'Trading 1 Farm'!FI50)*Funding!EK22","v":0},{"$f":"('Farm 1'!FJ49+'Trading 1 Farm'!FJ50)*Funding!EL22","v":0},{"$f":"('Farm 1'!FK49+'Trading 1 Farm'!FK50)*Funding!EM22","v":0},{"$f":"('Farm 1'!FL49+'Trading 1 Farm'!FL50)*Funding!EN22","v":0},{"$f":"('Farm 1'!FM49+'Trading 1 Farm'!FM50)*Funding!EO22","v":0},{"$f":"('Farm 1'!FN49+'Trading 1 Farm'!FN50)*Funding!EP22","v":0},{"$f":"('Farm 1'!FO49+'Trading 1 Farm'!FO50)*Funding!EQ22","v":0},{"$f":"('Farm 1'!FP49+'Trading 1 Farm'!FP50)*Funding!ER22","v":0},{"$f":"('Farm 1'!FQ49+'Trading 1 Farm'!FQ50)*Funding!ES22","v":0},{"$f":"('Farm 1'!FR49+'Trading 1 Farm'!FR50)*Funding!ET22","v":0},{"$f":"('Farm 1'!FS49+'Trading 1 Farm'!FS50)*Funding!EU22","v":0},{"$f":"('Farm 1'!FT49+'Trading 1 Farm'!FT50)*Funding!EV22","v":0},{"$f":"('Farm 1'!FU49+'Trading 1 Farm'!FU50)*Funding!EW22","v":0},{"$f":"('Farm 1'!FV49+'Trading 1 Farm'!FV50)*Funding!EX22","v":0},{"$f":"('Farm 1'!FW49+'Trading 1 Farm'!FW50)*Funding!EY22","v":0},{"$f":"('Farm 1'!FX49+'Trading 1 Farm'!FX50)*Funding!EZ22","v":0},{"$f":"('Farm 1'!FY49+'Trading 1 Farm'!FY50)*Funding!FA22","v":0},{"$f":"('Farm 1'!FZ49+'Trading 1 Farm'!FZ50)*Funding!FB22","v":0},{"$f":"('Farm 1'!GA49+'Trading 1 Farm'!GA50)*Funding!FC22","v":0},{"$f":"('Farm 1'!GB49+'Trading 1 Farm'!GB50)*Funding!FD22","v":0},{"$f":"('Farm 1'!GC49+'Trading 1 Farm'!GC50)*Funding!FE22","v":0},{"$f":"('Farm 1'!GD49+'Trading 1 Farm'!GD50)*Funding!FF22","v":0},{"$f":"('Farm 1'!GE49+'Trading 1 Farm'!GE50)*Funding!FG22","v":0},{"$f":"('Farm 1'!GF49+'Trading 1 Farm'!GF50)*Funding!FH22","v":0},{"$f":"('Farm 1'!GG49+'Trading 1 Farm'!GG50)*Funding!FI22","v":0},{"$f":"('Farm 1'!GH49+'Trading 1 Farm'!GH50)*Funding!FJ22","v":0},{"$f":"('Farm 1'!GI49+'Trading 1 Farm'!GI50)*Funding!FK22","v":0},{"$f":"('Farm 1'!GJ49+'Trading 1 Farm'!GJ50)*Funding!FL22","v":0},{"$f":"('Farm 1'!GK49+'Trading 1 Farm'!GK50)*Funding!FM22","v":0},{"$f":"('Farm 1'!GL49+'Trading 1 Farm'!GL50)*Funding!FN22","v":0},{"$f":"('Farm 1'!GM49+'Trading 1 Farm'!GM50)*Funding!FO22","v":0},{"$f":"('Farm 1'!GN49+'Trading 1 Farm'!GN50)*Funding!FP22","v":0},{"$f":"('Farm 1'!GO49+'Trading 1 Farm'!GO50)*Funding!FQ22","v":0},{"$f":"('Farm 1'!GP49+'Trading 1 Farm'!GP50)*Funding!FR22","v":0},{"$f":"('Farm 1'!GQ49+'Trading 1 Farm'!GQ50)*Funding!FS22","v":0},{"$f":"('Farm 1'!GR49+'Trading 1 Farm'!GR50)*Funding!FT22","v":0},{"$f":"('Farm 1'!GS49+'Trading 1 Farm'!GS50)*Funding!FU22","v":0},{"$f":"('Farm 1'!GT49+'Trading 1 Farm'!GT50)*Funding!FV22","v":0},{"$f":"('Farm 1'!GU49+'Trading 1 Farm'!GU50)*Funding!FW22","v":0},{"$f":"('Farm 1'!GV49+'Trading 1 Farm'!GV50)*Funding!FX22","v":0},{"$f":"('Farm 1'!GW49+'Trading 1 Farm'!GW50)*Funding!FY22","v":0},{"$f":"('Farm 1'!GX49+'Trading 1 Farm'!GX50)*Funding!FZ22","v":0},{"$f":"('Farm 1'!GY49+'Trading 1 Farm'!GY50)*Funding!GA22","v":0},{"$f":"('Farm 1'!GZ49+'Trading 1 Farm'!GZ50)*Funding!GB22","v":0},{"$f":"('Farm 1'!HA49+'Trading 1 Farm'!HA50)*Funding!GC22","v":0},{"$f":"('Farm 1'!HB49+'Trading 1 Farm'!HB50)*Funding!GD22","v":0},{"$f":"('Farm 1'!HC49+'Trading 1 Farm'!HC50)*Funding!GE22","v":0},{"$f":"('Farm 1'!HD49+'Trading 1 Farm'!HD50)*Funding!GF22","v":0},{"$f":"('Farm 1'!HE49+'Trading 1 Farm'!HE50)*Funding!GG22","v":0},{"$f":"('Farm 1'!HF49+'Trading 1 Farm'!HF50)*Funding!GH22","v":0},{"$f":"('Farm 1'!HG49+'Trading 1 Farm'!HG50)*Funding!GI22","v":0},{"$f":"('Farm 1'!HH49+'Trading 1 Farm'!HH50)*Funding!GJ22","v":0},{"$f":"('Farm 1'!HI49+'Trading 1 Farm'!HI50)*Funding!GK22","v":0},{"$f":"('Farm 1'!HJ49+'Trading 1 Farm'!HJ50)*Funding!GL22","v":0},{"$f":"('Farm 1'!HK49+'Trading 1 Farm'!HK50)*Funding!GM22","v":0},{"$f":"('Farm 1'!HL49+'Trading 1 Farm'!HL50)*Funding!GN22","v":0},{"$f":"('Farm 1'!HM49+'Trading 1 Farm'!HM50)*Funding!GO22","v":0},{"$f":"('Farm 1'!HN49+'Trading 1 Farm'!HN50)*Funding!GP22","v":0},{"$f":"('Farm 1'!HO49+'Trading 1 Farm'!HO50)*Funding!GQ22","v":0},{"$f":"('Farm 1'!HP49+'Trading 1 Farm'!HP50)*Funding!GR22","v":0},{"$f":"('Farm 1'!HQ49+'Trading 1 Farm'!HQ50)*Funding!GS22","v":0},{"$f":"('Farm 1'!HR49+'Trading 1 Farm'!HR50)*Funding!GT22","v":0},{"$f":"('Farm 1'!HS49+'Trading 1 Farm'!HS50)*Funding!GU22","v":0},{"$f":"('Farm 1'!HT49+'Trading 1 Farm'!HT50)*Funding!GV22","v":0},{"$f":"('Farm 1'!HU49+'Trading 1 Farm'!HU50)*Funding!GW22","v":0},{"$f":"('Farm 1'!HV49+'Trading 1 Farm'!HV50)*Funding!GX22","v":0},{"$f":"('Farm 1'!HW49+'Trading 1 Farm'!HW50)*Funding!GY22","v":0},{"$f":"('Farm 1'!HX49+'Trading 1 Farm'!HX50)*Funding!GZ22","v":0},{"$f":"('Farm 1'!HY49+'Trading 1 Farm'!HY50)*Funding!HA22","v":0},{"$f":"('Farm 1'!HZ49+'Trading 1 Farm'!HZ50)*Funding!HB22","v":0},{"$f":"('Farm 1'!IA49+'Trading 1 Farm'!IA50)*Funding!HC22","v":0},{"$f":"('Farm 1'!IB49+'Trading 1 Farm'!IB50)*Funding!HD22","v":0},{"$f":"('Farm 1'!IC49+'Trading 1 Farm'!IC50)*Funding!HE22","v":0},{"$f":"('Farm 1'!ID49+'Trading 1 Farm'!ID50)*Funding!HF22","v":0},{"$f":"('Farm 1'!IE49+'Trading 1 Farm'!IE50)*Funding!HG22","v":0},{"$f":"('Farm 1'!IF49+'Trading 1 Farm'!IF50)*Funding!HH22","v":0},{"$f":"('Farm 1'!IG49+'Trading 1 Farm'!IG50)*Funding!HI22","v":0},{"$f":"('Farm 1'!IH49+'Trading 1 Farm'!IH50)*Funding!HJ22","v":0},{"$f":"('Farm 1'!II49+'Trading 1 Farm'!II50)*Funding!HK22","v":0},{"$f":"('Farm 1'!IJ49+'Trading 1 Farm'!IJ50)*Funding!HL22","v":0},{"$f":"('Farm 1'!IK49+'Trading 1 Farm'!IK50)*Funding!HM22","v":0},{"$f":"('Farm 1'!IL49+'Trading 1 Farm'!IL50)*Funding!HN22","v":0},{"$f":"('Farm 1'!IM49+'Trading 1 Farm'!IM50)*Funding!HO22","v":0},{"$f":"('Farm 1'!IN49+'Trading 1 Farm'!IN50)*Funding!HP22","v":0},{"$f":"('Farm 1'!IO49+'Trading 1 Farm'!IO50)*Funding!HQ22","v":0},{"$f":"('Farm 1'!IP49+'Trading 1 Farm'!IP50)*Funding!HR22","v":0},{"$f":"('Farm 1'!IQ49+'Trading 1 Farm'!IQ50)*Funding!HS22","v":0},{"$f":"('Farm 1'!IR49+'Trading 1 Farm'!IR50)*Funding!HT22","v":0},{"$f":"('Farm 1'!IS49+'Trading 1 Farm'!IS50)*Funding!HU22","v":0},{"$f":"('Farm 1'!IT49+'Trading 1 Farm'!IT50)*Funding!HV22","v":0},{"$f":"('Farm 1'!IU49+'Trading 1 Farm'!IU50)*Funding!HW22","v":0},{"$f":"('Farm 1'!IV49+'Trading 1 Farm'!IV50)*Funding!HX22","v":0},{"$f":"('Farm 1'!IW49+'Trading 1 Farm'!IW50)*Funding!HY22","v":0},{"$f":"('Farm 1'!IX49+'Trading 1 Farm'!IX50)*Funding!HZ22","v":0},{"$f":"('Farm 1'!IY49+'Trading 1 Farm'!IY50)*Funding!IA22","v":0},{"$f":"('Farm 1'!IZ49+'Trading 1 Farm'!IZ50)*Funding!IB22","v":0},{"$f":"('Farm 1'!JA49+'Trading 1 Farm'!JA50)*Funding!IC22","v":0},{"$f":"('Farm 1'!JB49+'Trading 1 Farm'!JB50)*Funding!ID22","v":0},{"$f":"('Farm 1'!JC49+'Trading 1 Farm'!JC50)*Funding!IE22","v":0},{"$f":"('Farm 1'!JD49+'Trading 1 Farm'!JD50)*Funding!IF22","v":0},{"$f":"('Farm 1'!JE49+'Trading 1 Farm'!JE50)*Funding!IG22","v":0},{"$f":"('Farm 1'!JF49+'Trading 1 Farm'!JF50)*Funding!IH22","v":0},{"$f":"('Farm 1'!JG49+'Trading 1 Farm'!JG50)*Funding!II22","v":0},{"$f":"('Farm 1'!JH49+'Trading 1 Farm'!JH50)*Funding!IJ22","v":0},{"$f":"('Farm 1'!JI49+'Trading 1 Farm'!JI50)*Funding!IK22","v":0},{"$f":"('Farm 1'!JJ49+'Trading 1 Farm'!JJ50)*Funding!IL22","v":0},{"$f":"('Farm 1'!JK49+'Trading 1 Farm'!JK50)*Funding!IM22","v":0},{"$f":"('Farm 1'!JL49+'Trading 1 Farm'!JL50)*Funding!IN22","v":0},{"$f":"('Farm 1'!JM49+'Trading 1 Farm'!JM50)*Funding!IO22","v":0},{"$f":"('Farm 1'!JN49+'Trading 1 Farm'!JN50)*Funding!IP22","v":0},{"$f":"('Farm 1'!JO49+'Trading 1 Farm'!JO50)*Funding!IQ22","v":0},{"$f":"('Farm 1'!JP49+'Trading 1 Farm'!JP50)*Funding!IR22","v":0},{"$f":"('Farm 1'!JQ49+'Trading 1 Farm'!JQ50)*Funding!IS22","v":0},{"$f":"('Farm 1'!JR49+'Trading 1 Farm'!JR50)*Funding!IT22","v":0},{"$f":"('Farm 1'!JS49+'Trading 1 Farm'!JS50)*Funding!IU22","v":0},{"$f":"('Farm 1'!JT49+'Trading 1 Farm'!JT50)*Funding!IV22","v":0},{"$f":"('Farm 1'!JU49+'Trading 1 Farm'!JU50)*Funding!IW22","v":0},{"$f":"('Farm 1'!JV49+'Trading 1 Farm'!JV50)*Funding!IX22","v":0},{"$f":"('Farm 1'!JW49+'Trading 1 Farm'!JW50)*Funding!IY22","v":0},{"$f":"('Farm 1'!JX49+'Trading 1 Farm'!JX50)*Funding!IZ22","v":0},{"$f":"('Farm 1'!JY49+'Trading 1 Farm'!JY50)*Funding!JA22","v":0},{"$f":"('Farm 1'!JZ49+'Trading 1 Farm'!JZ50)*Funding!JB22","v":0},{"$f":"('Farm 1'!KA49+'Trading 1 Farm'!KA50)*Funding!JC22","v":0},{"$f":"('Farm 1'!KB49+'Trading 1 Farm'!KB50)*Funding!JD22","v":0},{"$f":"('Farm 1'!KC49+'Trading 1 Farm'!KC50)*Funding!JE22","v":0},{"$f":"('Farm 1'!KD49+'Trading 1 Farm'!KD50)*Funding!JF22","v":0},{"$f":"('Farm 1'!KE49+'Trading 1 Farm'!KE50)*Funding!JG22","v":0},{"$f":"('Farm 1'!KF49+'Trading 1 Farm'!KF50)*Funding!JH22","v":0},{"$f":"('Farm 1'!KG49+'Trading 1 Farm'!KG50)*Funding!JI22","v":0},{"$f":"('Farm 1'!KH49+'Trading 1 Farm'!KH50)*Funding!JJ22","v":0},{"$f":"('Farm 1'!KI49+'Trading 1 Farm'!KI50)*Funding!JK22","v":0},{"$f":"('Farm 1'!KJ49+'Trading 1 Farm'!KJ50)*Funding!JL22","v":0},{"$f":"('Farm 1'!KK49+'Trading 1 Farm'!KK50)*Funding!JM22","v":0},{"$f":"('Farm 1'!KL49+'Trading 1 Farm'!KL50)*Funding!JN22","v":0},{"$f":"('Farm 1'!KM49+'Trading 1 Farm'!KM50)*Funding!JO22","v":0},{"$f":"('Farm 1'!KN49+'Trading 1 Farm'!KN50)*Funding!JP22","v":0},{"$f":"('Farm 1'!KO49+'Trading 1 Farm'!KO50)*Funding!JQ22","v":0},{"$f":"('Farm 1'!KP49+'Trading 1 Farm'!KP50)*Funding!JR22","v":0},{"$f":"('Farm 1'!KQ49+'Trading 1 Farm'!KQ50)*Funding!JS22","v":0},{"$f":"('Farm 1'!KR49+'Trading 1 Farm'!KR50)*Funding!JT22","v":0},{"$f":"('Farm 1'!KS49+'Trading 1 Farm'!KS50)*Funding!JU22","v":0},{"$f":"('Farm 1'!KT49+'Trading 1 Farm'!KT50)*Funding!JV22","v":0},{"$f":"('Farm 1'!KU49+'Trading 1 Farm'!KU50)*Funding!JW22","v":0},{"$f":"('Farm 1'!KV49+'Trading 1 Farm'!KV50)*Funding!JX22","v":0},{"$f":"('Farm 1'!KW49+'Trading 1 Farm'!KW50)*Funding!JY22","v":0},{"$f":"('Farm 1'!KX49+'Trading 1 Farm'!KX50)*Funding!JZ22","v":0},{"$f":"('Farm 1'!KY49+'Trading 1 Farm'!KY50)*Funding!KA22","v":0},{"$f":"('Farm 1'!KZ49+'Trading 1 Farm'!KZ50)*Funding!KB22","v":0},{"$f":"('Farm 1'!LA49+'Trading 1 Farm'!LA50)*Funding!KC22","v":0},{"$f":"('Farm 1'!LB49+'Trading 1 Farm'!LB50)*Funding!KD22","v":0},{"$f":"('Farm 1'!LC49+'Trading 1 Farm'!LC50)*Funding!KE22","v":0},{"$f":"('Farm 1'!LD49+'Trading 1 Farm'!LD50)*Funding!KF22","v":0},{"$f":"('Farm 1'!LE49+'Trading 1 Farm'!LE50)*Funding!KG22","v":0},{"$f":"('Farm 1'!LF49+'Trading 1 Farm'!LF50)*Funding!KH22","v":0},{"$f":"('Farm 1'!LG49+'Trading 1 Farm'!LG50)*Funding!KI22","v":0},{"$f":"('Farm 1'!LH49+'Trading 1 Farm'!LH50)*Funding!KJ22","v":0},{"$f":"('Farm 1'!LI49+'Trading 1 Farm'!LI50)*Funding!KK22","v":0},{"$f":"('Farm 1'!LJ49+'Trading 1 Farm'!LJ50)*Funding!KL22","v":0},{"$f":"('Farm 1'!LK49+'Trading 1 Farm'!LK50)*Funding!KM22","v":0},{"$f":"('Farm 1'!LL49+'Trading 1 Farm'!LL50)*Funding!KN22","v":0},{"$f":"('Farm 1'!LM49+'Trading 1 Farm'!LM50)*Funding!KO22","v":0},{"$f":"('Farm 1'!LN49+'Trading 1 Farm'!LN50)*Funding!KP22","v":0},{"$f":"('Farm 1'!LO49+'Trading 1 Farm'!LO50)*Funding!KQ22","v":0},{"$f":"('Farm 1'!LP49+'Trading 1 Farm'!LP50)*Funding!KR22","v":0},{"$f":"('Farm 1'!LQ49+'Trading 1 Farm'!LQ50)*Funding!KS22","v":0},{"$f":"('Farm 1'!LR49+'Trading 1 Farm'!LR50)*Funding!KT22","v":0},{"$f":"('Farm 1'!LS49+'Trading 1 Farm'!LS50)*Funding!KU22","v":0},{"$f":"('Farm 1'!LT49+'Trading 1 Farm'!LT50)*Funding!KV22","v":0},{"$f":"('Farm 1'!LU49+'Trading 1 Farm'!LU50)*Funding!KW22","v":0},{"$f":"('Farm 1'!LV49+'Trading 1 Farm'!LV50)*Funding!KX22","v":0},{"$f":"('Farm 1'!LW49+'Trading 1 Farm'!LW50)*Funding!KY22","v":0},{"$f":"('Farm 1'!LX49+'Trading 1 Farm'!LX50)*Funding!KZ22","v":0},{"$f":"('Farm 1'!LY49+'Trading 1 Farm'!LY50)*Funding!LA22","v":0},{"$f":"('Farm 1'!LZ49+'Trading 1 Farm'!LZ50)*Funding!LB22","v":0},{"$f":"('Farm 1'!MA49+'Trading 1 Farm'!MA50)*Funding!LC22","v":0},{"$f":"('Farm 1'!MB49+'Trading 1 Farm'!MB50)*Funding!LD22","v":0},{"$f":"('Farm 1'!MC49+'Trading 1 Farm'!MC50)*Funding!LE22","v":0},{"$f":"('Farm 1'!MD49+'Trading 1 Farm'!MD50)*Funding!LF22","v":0},{"$f":"('Farm 1'!ME49+'Trading 1 Farm'!ME50)*Funding!LG22","v":0},{"$f":"('Farm 1'!MF49+'Trading 1 Farm'!MF50)*Funding!LH22","v":0},{"$f":"('Farm 1'!MG49+'Trading 1 Farm'!MG50)*Funding!LI22","v":0},{"$f":"('Farm 1'!MH49+'Trading 1 Farm'!MH50)*Funding!LJ22","v":0},{"$f":"('Farm 1'!MI49+'Trading 1 Farm'!MI50)*Funding!LK22","v":0},{"$f":"('Farm 1'!MJ49+'Trading 1 Farm'!MJ50)*Funding!LL22","v":0},{"$f":"('Farm 1'!MK49+'Trading 1 Farm'!MK50)*Funding!LM22","v":0},{"$f":"('Farm 1'!ML49+'Trading 1 Farm'!ML50)*Funding!LN22","v":0},{"$f":"('Farm 1'!MM49+'Trading 1 Farm'!MM50)*Funding!LO22","v":0},{"$f":"('Farm 1'!MN49+'Trading 1 Farm'!MN50)*Funding!LP22","v":0},{"$f":"('Farm 1'!MO49+'Trading 1 Farm'!MO50)*Funding!LQ22","v":0},{"$f":"('Farm 1'!MP49+'Trading 1 Farm'!MP50)*Funding!LR22","v":0},{"$f":"('Farm 1'!MQ49+'Trading 1 Farm'!MQ50)*Funding!LS22","v":0},{"$f":"('Farm 1'!MR49+'Trading 1 Farm'!MR50)*Funding!LT22","v":0},{"$f":"('Farm 1'!MS49+'Trading 1 Farm'!MS50)*Funding!LU22","v":0},{"$f":"('Farm 1'!MT49+'Trading 1 Farm'!MT50)*Funding!LV22","v":0},{"$f":"('Farm 1'!MU49+'Trading 1 Farm'!MU50)*Funding!LW22","v":0},{"$f":"('Farm 1'!MV49+'Trading 1 Farm'!MV50)*Funding!LX22","v":0},{"$f":"('Farm 1'!MW49+'Trading 1 Farm'!MW50)*Funding!LY22","v":0},{"$f":"('Farm 1'!MX49+'Trading 1 Farm'!MX50)*Funding!LZ22","v":0},{"$f":"('Farm 1'!MY49+'Trading 1 Farm'!MY50)*Funding!MA22","v":0},{"$f":"('Farm 1'!MZ49+'Trading 1 Farm'!MZ50)*Funding!MB22","v":0},{"$f":"('Farm 1'!NA49+'Trading 1 Farm'!NA50)*Funding!MC22","v":0},{"$f":"('Farm 1'!NB49+'Trading 1 Farm'!NB50)*Funding!MD22","v":0},{"$f":"('Farm 1'!NC49+'Trading 1 Farm'!NC50)*Funding!ME22","v":0},{"$f":"('Farm 1'!ND49+'Trading 1 Farm'!ND50)*Funding!MF22","v":0},{"$f":"('Farm 1'!NE49+'Trading 1 Farm'!NE50)*Funding!MG22","v":0},{"$f":"('Farm 1'!NF49+'Trading 1 Farm'!NF50)*Funding!MH22","v":0},{"$f":"('Farm 1'!NG49+'Trading 1 Farm'!NG50)*Funding!MI22","v":0},{"$f":"('Farm 1'!NH49+'Trading 1 Farm'!NH50)*Funding!MJ22","v":0},{"$f":"('Farm 1'!NI49+'Trading 1 Farm'!NI50)*Funding!MK22","v":0},{"$f":"('Farm 1'!NJ49+'Trading 1 Farm'!NJ50)*Funding!ML22","v":0},{"$f":"('Farm 1'!NK49+'Trading 1 Farm'!NK50)*Funding!MM22","v":0},{"$f":"('Farm 1'!NL49+'Trading 1 Farm'!NL50)*Funding!MN22","v":0},{"$f":"('Farm 1'!NM49+'Trading 1 Farm'!NM50)*Funding!MO22","v":0},{"$f":"('Farm 1'!NN49+'Trading 1 Farm'!NN50)*Funding!MP22","v":0},{"$f":"('Farm 1'!NO49+'Trading 1 Farm'!NO50)*Funding!MQ22","v":0},{"$f":"('Farm 1'!NP49+'Trading 1 Farm'!NP50)*Funding!MR22","v":0},{"$f":"('Farm 1'!NQ49+'Trading 1 Farm'!NQ50)*Funding!MS22","v":0},{"$f":"('Farm 1'!NR49+'Trading 1 Farm'!NR50)*Funding!MT22","v":0},{"$f":"('Farm 1'!NS49+'Trading 1 Farm'!NS50)*Funding!MU22","v":0},{"$f":"('Farm 1'!NT49+'Trading 1 Farm'!NT50)*Funding!MV22","v":0},{"$f":"('Farm 1'!NU49+'Trading 1 Farm'!NU50)*Funding!MW22","v":0},{"$f":"('Farm 1'!NV49+'Trading 1 Farm'!NV50)*Funding!MX22","v":0},{"$f":"('Farm 1'!NW49+'Trading 1 Farm'!NW50)*Funding!MY22","v":0},{"$f":"('Farm 1'!NX49+'Trading 1 Farm'!NX50)*Funding!MZ22","v":0},{"$f":"('Farm 1'!NY49+'Trading 1 Farm'!NY50)*Funding!NA22","v":0},{"$f":"('Farm 1'!NZ49+'Trading 1 Farm'!NZ50)*Funding!NB22","v":0},{"$f":"('Farm 1'!OA49+'Trading 1 Farm'!OA50)*Funding!NC22","v":0},{"$f":"('Farm 1'!OB49+'Trading 1 Farm'!OB50)*Funding!ND22","v":0},{"$f":"('Farm 1'!OC49+'Trading 1 Farm'!OC50)*Funding!NE22","v":0},{"$f":"('Farm 1'!OD49+'Trading 1 Farm'!OD50)*Funding!NF22","v":0},{"$f":"('Farm 1'!OE49+'Trading 1 Farm'!OE50)*Funding!NG22","v":0},{"$f":"('Farm 1'!OF49+'Trading 1 Farm'!OF50)*Funding!NH22","v":0},{"$f":"('Farm 1'!OG49+'Trading 1 Farm'!OG50)*Funding!NI22","v":0},{"$f":"('Farm 1'!OH49+'Trading 1 Farm'!OH50)*Funding!NJ22","v":0},{"$f":"('Farm 1'!OI49+'Trading 1 Farm'!OI50)*Funding!NK22","v":0},{"$f":"('Farm 1'!OJ49+'Trading 1 Farm'!OJ50)*Funding!NL22","v":0},{"$f":"('Farm 1'!OK49+'Trading 1 Farm'!OK50)*Funding!NM22","v":0},{"$f":"('Farm 1'!OL49+'Trading 1 Farm'!OL50)*Funding!NN22","v":0},{"$f":"('Farm 1'!OM49+'Trading 1 Farm'!OM50)*Funding!NO22","v":0},{"$f":"('Farm 1'!ON49+'Trading 1 Farm'!ON50)*Funding!NP22","v":0},{"$f":"('Farm 1'!OO49+'Trading 1 Farm'!OO50)*Funding!NQ22","v":0},{"$f":"('Farm 1'!OP49+'Trading 1 Farm'!OP50)*Funding!NR22","v":0},{"$f":"('Farm 1'!OQ49+'Trading 1 Farm'!OQ50)*Funding!NS22","v":0},{"$f":"('Farm 1'!OR49+'Trading 1 Farm'!OR50)*Funding!NT22","v":0},{"$f":"('Farm 1'!OS49+'Trading 1 Farm'!OS50)*Funding!NU22","v":0},{"$f":"('Farm 1'!OT49+'Trading 1 Farm'!OT50)*Funding!NV22","v":0},{"$f":"('Farm 1'!OU49+'Trading 1 Farm'!OU50)*Funding!NW22","v":0},{"$f":"('Farm 1'!OV49+'Trading 1 Farm'!OV50)*Funding!NX22","v":0},{"$f":"('Farm 1'!OW49+'Trading 1 Farm'!OW50)*Funding!NY22","v":0},{"$f":"('Farm 1'!OX49+'Trading 1 Farm'!OX50)*Funding!NZ22","v":0},{"$f":"('Farm 1'!OY49+'Trading 1 Farm'!OY50)*Funding!OA22","v":0},{"$f":"('Farm 1'!OZ49+'Trading 1 Farm'!OZ50)*Funding!OB22","v":0},{"$f":"('Farm 1'!PA49+'Trading 1 Farm'!PA50)*Funding!OC22","v":0},{"$f":"('Farm 1'!PB49+'Trading 1 Farm'!PB50)*Funding!OD22","v":0},{"$f":"('Farm 1'!PC49+'Trading 1 Farm'!PC50)*Funding!OE22","v":0},{"$f":"('Farm 1'!PD49+'Trading 1 Farm'!PD50)*Funding!OF22","v":0},{"$f":"('Farm 1'!PE49+'Trading 1 Farm'!PE50)*Funding!OG22","v":0},{"$f":"('Farm 1'!PF49+'Trading 1 Farm'!PF50)*Funding!OH22","v":0},{"$f":"('Farm 1'!PG49+'Trading 1 Farm'!PG50)*Funding!OI22","v":0},{"$f":"('Farm 1'!PH49+'Trading 1 Farm'!PH50)*Funding!OJ22","v":0},{"$f":"('Farm 1'!PI49+'Trading 1 Farm'!PI50)*Funding!OK22","v":0},{"$f":"('Farm 1'!PJ49+'Trading 1 Farm'!PJ50)*Funding!OL22","v":0},{"$f":"('Farm 1'!PK49+'Trading 1 Farm'!PK50)*Funding!OM22","v":0},{"$f":"('Farm 1'!PL49+'Trading 1 Farm'!PL50)*Funding!ON22","v":0},{"$f":"('Farm 1'!PM49+'Trading 1 Farm'!PM50)*Funding!OO22","v":0},{"$f":"('Farm 1'!PN49+'Trading 1 Farm'!PN50)*Funding!OP22","v":0},{"$f":"('Farm 1'!PO49+'Trading 1 Farm'!PO50)*Funding!OQ22","v":0},{"$f":"('Farm 1'!PP49+'Trading 1 Farm'!PP50)*Funding!OR22","v":0},{"$f":"('Farm 1'!PQ49+'Trading 1 Farm'!PQ50)*Funding!OS22","v":0},{"$f":"('Farm 1'!PR49+'Trading 1 Farm'!PR50)*Funding!OT22","v":0},{"$f":"('Farm 1'!PS49+'Trading 1 Farm'!PS50)*Funding!OU22","v":0},{"$f":"('Farm 1'!PT49+'Trading 1 Farm'!PT50)*Funding!OV22","v":0},{"$f":"('Farm 1'!PU49+'Trading 1 Farm'!PU50)*Funding!OW22","v":0},{"$f":"('Farm 1'!PV49+'Trading 1 Farm'!PV50)*Funding!OX22","v":0},{"$f":"('Farm 1'!PW49+'Trading 1 Farm'!PW50)*Funding!OY22","v":0},{"$f":"('Farm 1'!PX49+'Trading 1 Farm'!PX50)*Funding!OZ22","v":0},{"$f":"('Farm 1'!PY49+'Trading 1 Farm'!PY50)*Funding!PA22","v":0},{"$f":"('Farm 1'!PZ49+'Trading 1 Farm'!PZ50)*Funding!PB22","v":0},{"$f":"('Farm 1'!QA49+'Trading 1 Farm'!QA50)*Funding!PC22","v":0},{"$f":"('Farm 1'!QB49+'Trading 1 Farm'!QB50)*Funding!PD22","v":0},{"$f":"('Farm 1'!QC49+'Trading 1 Farm'!QC50)*Funding!PE22","v":0},{"$f":"('Farm 1'!QD49+'Trading 1 Farm'!QD50)*Funding!PF22","v":0},{"$f":"('Farm 1'!QE49+'Trading 1 Farm'!QE50)*Funding!PG22","v":0},{"$f":"('Farm 1'!QF49+'Trading 1 Farm'!QF50)*Funding!PH22","v":0},{"$f":"('Farm 1'!QG49+'Trading 1 Farm'!QG50)*Funding!PI22","v":0},{"$f":"('Farm 1'!QH49+'Trading 1 Farm'!QH50)*Funding!PJ22","v":0},{"$f":"('Farm 1'!QI49+'Trading 1 Farm'!QI50)*Funding!PK22","v":0},{"$f":"('Farm 1'!QJ49+'Trading 1 Farm'!QJ50)*Funding!PL22","v":0},{"$f":"('Farm 1'!QK49+'Trading 1 Farm'!QK50)*Funding!PM22","v":0},{"$f":"('Farm 1'!QL49+'Trading 1 Farm'!QL50)*Funding!PN22","v":0},{"$f":"('Farm 1'!QM49+'Trading 1 Farm'!QM50)*Funding!PO22","v":0},{"$f":"('Farm 1'!QN49+'Trading 1 Farm'!QN50)*Funding!PP22","v":0},{"$f":"('Farm 1'!QO49+'Trading 1 Farm'!QO50)*Funding!PQ22","v":0},{"$f":"('Farm 1'!QP49+'Trading 1 Farm'!QP50)*Funding!PR22","v":0},{"$f":"('Farm 1'!QQ49+'Trading 1 Farm'!QQ50)*Funding!PS22","v":0},{"$f":"('Farm 1'!QR49+'Trading 1 Farm'!QR50)*Funding!PT22","v":0},{"$f":"('Farm 1'!QS49+'Trading 1 Farm'!QS50)*Funding!PU22","v":0},{"$f":"('Farm 1'!QT49+'Trading 1 Farm'!QT50)*Funding!PV22","v":0},{"$f":"('Farm 1'!QU49+'Trading 1 Farm'!QU50)*Funding!PW22","v":0},{"$f":"('Farm 1'!QV49+'Trading 1 Farm'!QV50)*Funding!PX22","v":0},{"$f":"('Farm 1'!QW49+'Trading 1 Farm'!QW50)*Funding!PY22","v":0},{"$f":"('Farm 1'!QX49+'Trading 1 Farm'!QX50)*Funding!PZ22","v":0},{"$f":"('Farm 1'!QY49+'Trading 1 Farm'!QY50)*Funding!QA22","v":0},{"$f":"('Farm 1'!QZ49+'Trading 1 Farm'!QZ50)*Funding!QB22","v":0},{"$f":"('Farm 1'!RA49+'Trading 1 Farm'!RA50)*Funding!QC22","v":0},{"$f":"('Farm 1'!RB49+'Trading 1 Farm'!RB50)*Funding!QD22","v":0},{"$f":"('Farm 1'!RC49+'Trading 1 Farm'!RC50)*Funding!QE22","v":0},{"$f":"('Farm 1'!RD49+'Trading 1 Farm'!RD50)*Funding!QF22","v":0},{"$f":"('Farm 1'!RE49+'Trading 1 Farm'!RE50)*Funding!QG22","v":0},{"$f":"('Farm 1'!RF49+'Trading 1 Farm'!RF50)*Funding!QH22","v":0},{"$f":"('Farm 1'!RG49+'Trading 1 Farm'!RG50)*Funding!QI22","v":0},{"$f":"('Farm 1'!RH49+'Trading 1 Farm'!RH50)*Funding!QJ22","v":0},{"$f":"('Farm 1'!RI49+'Trading 1 Farm'!RI50)*Funding!QK22","v":0},{"$f":"('Farm 1'!RJ49+'Trading 1 Farm'!RJ50)*Funding!QL22","v":0},{"$f":"('Farm 1'!RK49+'Trading 1 Farm'!RK50)*Funding!QM22","v":0},{"$f":"('Farm 1'!RL49+'Trading 1 Farm'!RL50)*Funding!QN22","v":0},{"$f":"('Farm 1'!RM49+'Trading 1 Farm'!RM50)*Funding!QO22","v":0},{"$f":"('Farm 1'!RN49+'Trading 1 Farm'!RN50)*Funding!QP22","v":0},{"$f":"('Farm 1'!RO49+'Trading 1 Farm'!RO50)*Funding!QQ22","v":0},{"$f":"('Farm 1'!RP49+'Trading 1 Farm'!RP50)*Funding!QR22","v":0},{"$f":"('Farm 1'!RQ49+'Trading 1 Farm'!RQ50)*Funding!QS22","v":0},{"$f":"('Farm 1'!RR49+'Trading 1 Farm'!RR50)*Funding!QT22","v":0},{"$f":"('Farm 1'!RS49+'Trading 1 Farm'!RS50)*Funding!QU22","v":0},{"$f":"('Farm 1'!RT49+'Trading 1 Farm'!RT50)*Funding!QV22","v":0},{"$f":"('Farm 1'!RU49+'Trading 1 Farm'!RU50)*Funding!QW22","v":0},{"$f":"('Farm 1'!RV49+'Trading 1 Farm'!RV50)*Funding!QX22","v":0},{"$f":"('Farm 1'!RW49+'Trading 1 Farm'!RW50)*Funding!QY22","v":0},{"$f":"('Farm 1'!RX49+'Trading 1 Farm'!RX50)*Funding!QZ22","v":0},{"$f":"('Farm 1'!RY49+'Trading 1 Farm'!RY50)*Funding!RA22","v":0},{"$f":"('Farm 1'!RZ49+'Trading 1 Farm'!RZ50)*Funding!RB22","v":0},{"$f":"('Farm 1'!SA49+'Trading 1 Farm'!SA50)*Funding!RC22","v":0},{"$f":"('Farm 1'!SB49+'Trading 1 Farm'!SB50)*Funding!RD22","v":0},{"$f":"('Farm 1'!SC49+'Trading 1 Farm'!SC50)*Funding!RE22","v":0},{"$f":"('Farm 1'!SD49+'Trading 1 Farm'!SD50)*Funding!RF22","v":0},{"$f":"('Farm 1'!SE49+'Trading 1 Farm'!SE50)*Funding!RG22","v":0},{"$f":"('Farm 1'!SF49+'Trading 1 Farm'!SF50)*Funding!RH22","v":0},{"$f":"('Farm 1'!SG49+'Trading 1 Farm'!SG50)*Funding!RI22","v":0},{"$f":"('Farm 1'!SH49+'Trading 1 Farm'!SH50)*Funding!RJ22","v":0},{"$f":"('Farm 1'!SI49+'Trading 1 Farm'!SI50)*Funding!RK22","v":0},{"$f":"('Farm 1'!SJ49+'Trading 1 Farm'!SJ50)*Funding!RL22","v":0},{"$f":"('Farm 1'!SK49+'Trading 1 Farm'!SK50)*Funding!RM22","v":0},{"$f":"('Farm 1'!SL49+'Trading 1 Farm'!SL50)*Funding!RN22","v":0},{"$f":"('Farm 1'!SM49+'Trading 1 Farm'!SM50)*Funding!RO22","v":0},{"$f":"('Farm 1'!SN49+'Trading 1 Farm'!SN50)*Funding!RP22","v":0},{"$f":"('Farm 1'!SO49+'Trading 1 Farm'!SO50)*Funding!RQ22","v":0},{"$f":"('Farm 1'!SP49+'Trading 1 Farm'!SP50)*Funding!RR22","v":0},{"$f":"('Farm 1'!SQ49+'Trading 1 Farm'!SQ50)*Funding!RS22","v":0},{"$f":"('Farm 1'!SR49+'Trading 1 Farm'!SR50)*Funding!RT22","v":0},{"$f":"('Farm 1'!SS49+'Trading 1 Farm'!SS50)*Funding!RU22","v":0},{"$f":"('Farm 1'!ST49+'Trading 1 Farm'!ST50)*Funding!RV22","v":0},{"$f":"('Farm 1'!SU49+'Trading 1 Farm'!SU50)*Funding!RW22","v":0},{"$f":"('Farm 1'!SV49+'Trading 1 Farm'!SV50)*Funding!RX22","v":0},{"$f":"('Farm 1'!SW49+'Trading 1 Farm'!SW50)*Funding!RY22","v":0},{"$f":"('Farm 1'!SX49+'Trading 1 Farm'!SX50)*Funding!RZ22","v":0},{"$f":"('Farm 1'!SY49+'Trading 1 Farm'!SY50)*Funding!SA22","v":0},{"$f":"('Farm 1'!SZ49+'Trading 1 Farm'!SZ50)*Funding!SB22","v":0},{"$f":"('Farm 1'!TA49+'Trading 1 Farm'!TA50)*Funding!SC22","v":0},{"$f":"('Farm 1'!TB49+'Trading 1 Farm'!TB50)*Funding!SD22","v":0},{"$f":"('Farm 1'!TC49+'Trading 1 Farm'!TC50)*Funding!SE22","v":0},{"$f":"('Farm 1'!TD49+'Trading 1 Farm'!TD50)*Funding!SF22","v":0},{"$f":"('Farm 1'!TE49+'Trading 1 Farm'!TE50)*Funding!SG22","v":0},{"$f":"('Farm 1'!TF49+'Trading 1 Farm'!TF50)*Funding!SH22","v":0},{"$f":"('Farm 1'!TG49+'Trading 1 Farm'!TG50)*Funding!SI22","v":0},{"$f":"('Farm 1'!TH49+'Trading 1 Farm'!TH50)*Funding!SJ22","v":0},{"$f":"('Farm 1'!TI49+'Trading 1 Farm'!TI50)*Funding!SK22","v":0},{"$f":"('Farm 1'!TJ49+'Trading 1 Farm'!TJ50)*Funding!SL22","v":0},{"$f":"('Farm 1'!TK49+'Trading 1 Farm'!TK50)*Funding!SM22","v":0},{"$f":"('Farm 1'!TL49+'Trading 1 Farm'!TL50)*Funding!SN22","v":0},{"$f":"('Farm 1'!TM49+'Trading 1 Farm'!TM50)*Funding!SO22","v":0},{"$f":"('Farm 1'!TN49+'Trading 1 Farm'!TN50)*Funding!SP22","v":0},{"$f":"('Farm 1'!TO49+'Trading 1 Farm'!TO50)*Funding!SQ22","v":0},{"$f":"('Farm 1'!TP49+'Trading 1 Farm'!TP50)*Funding!SR22","v":0},{"$f":"('Farm 1'!TQ49+'Trading 1 Farm'!TQ50)*Funding!SS22","v":0},{"$f":"('Farm 1'!TR49+'Trading 1 Farm'!TR50)*Funding!ST22","v":0},{"$f":"('Farm 1'!TS49+'Trading 1 Farm'!TS50)*Funding!SU22","v":0},{"$f":"('Farm 1'!TT49+'Trading 1 Farm'!TT50)*Funding!SV22","v":0},{"$f":"('Farm 1'!TU49+'Trading 1 Farm'!TU50)*Funding!SW22","v":0},{"$f":"('Farm 1'!TV49+'Trading 1 Farm'!TV50)*Funding!SX22","v":0},{"$f":"('Farm 1'!TW49+'Trading 1 Farm'!TW50)*Funding!SY22","v":0},{"$f":"('Farm 1'!TX49+'Trading 1 Farm'!TX50)*Funding!SZ22","v":0},{"$f":"('Farm 1'!TY49+'Trading 1 Farm'!TY50)*Funding!TA22","v":0},{"$f":"('Farm 1'!TZ49+'Trading 1 Farm'!TZ50)*Funding!TB22","v":0},{"$f":"('Farm 1'!UA49+'Trading 1 Farm'!UA50)*Funding!TC22","v":0},{"$f":"('Farm 1'!UB49+'Trading 1 Farm'!UB50)*Funding!TD22","v":0},{"$f":"('Farm 1'!UC49+'Trading 1 Farm'!UC50)*Funding!TE22","v":0},{"$f":"('Farm 1'!UD49+'Trading 1 Farm'!UD50)*Funding!TF22","v":0},{"$f":"('Farm 1'!UE49+'Trading 1 Farm'!UE50)*Funding!TG22","v":0},{"$f":"('Farm 1'!UF49+'Trading 1 Farm'!UF50)*Funding!TH22","v":0},{"$f":"('Farm 1'!UG49+'Trading 1 Farm'!UG50)*Funding!TI22","v":0},{"$f":"('Farm 1'!UH49+'Trading 1 Farm'!UH50)*Funding!TJ22","v":0},{"$f":"('Farm 1'!UI49+'Trading 1 Farm'!UI50)*Funding!TK22","v":0},{"$f":"('Farm 1'!UJ49+'Trading 1 Farm'!UJ50)*Funding!TL22","v":0},{"$f":"('Farm 1'!UK49+'Trading 1 Farm'!UK50)*Funding!TM22","v":0},{"$f":"('Farm 1'!UL49+'Trading 1 Farm'!UL50)*Funding!TN22","v":0},{"$f":"('Farm 1'!UM49+'Trading 1 Farm'!UM50)*Funding!TO22","v":0},{"$f":"('Farm 1'!UN49+'Trading 1 Farm'!UN50)*Funding!TP22","v":0},{"$f":"('Farm 1'!UO49+'Trading 1 Farm'!UO50)*Funding!TQ22","v":0},{"$f":"('Farm 1'!UP49+'Trading 1 Farm'!UP50)*Funding!TR22","v":0},{"$f":"('Farm 1'!UQ49+'Trading 1 Farm'!UQ50)*Funding!TS22","v":0},{"$f":"('Farm 1'!UR49+'Trading 1 Farm'!UR50)*Funding!TT22","v":0},{"$f":"('Farm 1'!US49+'Trading 1 Farm'!US50)*Funding!TU22","v":0},{"$f":"('Farm 1'!UT49+'Trading 1 Farm'!UT50)*Funding!TV22","v":0},{"$f":"('Farm 1'!UU49+'Trading 1 Farm'!UU50)*Funding!TW22","v":0},{"$f":"('Farm 1'!UV49+'Trading 1 Farm'!UV50)*Funding!TX22","v":0},{"$f":"('Farm 1'!UW49+'Trading 1 Farm'!UW50)*Funding!TY22","v":0},{"$f":"('Farm 1'!UX49+'Trading 1 Farm'!UX50)*Funding!TZ22","v":0},{"$f":"('Farm 1'!UY49+'Trading 1 Farm'!UY50)*Funding!UA22","v":0},{"$f":"('Farm 1'!UZ49+'Trading 1 Farm'!UZ50)*Funding!UB22","v":0},{"$f":"('Farm 1'!VA49+'Trading 1 Farm'!VA50)*Funding!UC22","v":0},{"$f":"('Farm 1'!VB49+'Trading 1 Farm'!VB50)*Funding!UD22","v":0},{"$f":"('Farm 1'!VC49+'Trading 1 Farm'!VC50)*Funding!UE22","v":0},{"$f":"('Farm 1'!VD49+'Trading 1 Farm'!VD50)*Funding!UF22","v":0},{"$f":"('Farm 1'!VE49+'Trading 1 Farm'!VE50)*Funding!UG22","v":0},{"$f":"('Farm 1'!VF49+'Trading 1 Farm'!VF50)*Funding!UH22","v":0},{"$f":"('Farm 1'!VG49+'Trading 1 Farm'!VG50)*Funding!UI22","v":0},{"$f":"('Farm 1'!VH49+'Trading 1 Farm'!VH50)*Funding!UJ22","v":0},{"$f":"('Farm 1'!VI49+'Trading 1 Farm'!VI50)*Funding!UK22","v":0},{"$f":"('Farm 1'!VJ49+'Trading 1 Farm'!VJ50)*Funding!UL22","v":0},{"$f":"('Farm 1'!VK49+'Trading 1 Farm'!VK50)*Funding!UM22","v":0},{"$f":"('Farm 1'!VL49+'Trading 1 Farm'!VL50)*Funding!UN22","v":0},{"$f":"('Farm 1'!VM49+'Trading 1 Farm'!VM50)*Funding!UO22","v":0},{"$f":"('Farm 1'!VN49+'Trading 1 Farm'!VN50)*Funding!UP22","v":0},{"$f":"('Farm 1'!VO49+'Trading 1 Farm'!VO50)*Funding!UQ22","v":0},{"$f":"('Farm 1'!VP49+'Trading 1 Farm'!VP50)*Funding!UR22","v":0},{"$f":"('Farm 1'!VQ49+'Trading 1 Farm'!VQ50)*Funding!US22","v":0},{"$f":"('Farm 1'!VR49+'Trading 1 Farm'!VR50)*Funding!UT22","v":0},{"$f":"('Farm 1'!VS49+'Trading 1 Farm'!VS50)*Funding!UU22","v":0},{"$f":"('Farm 1'!VT49+'Trading 1 Farm'!VT50)*Funding!UV22","v":0},{"$f":"('Farm 1'!VU49+'Trading 1 Farm'!VU50)*Funding!UW22","v":0},{"$f":"('Farm 1'!VV49+'Trading 1 Farm'!VV50)*Funding!UX22","v":0},{"$f":"('Farm 1'!VW49+'Trading 1 Farm'!VW50)*Funding!UY22","v":0},{"$f":"('Farm 1'!VX49+'Trading 1 Farm'!VX50)*Funding!UZ22","v":0},{"$f":"('Farm 1'!VY49+'Trading 1 Farm'!VY50)*Funding!VA22","v":0},{"$f":"('Farm 1'!VZ49+'Trading 1 Farm'!VZ50)*Funding!VB22","v":0},{"$f":"('Farm 1'!WA49+'Trading 1 Farm'!WA50)*Funding!VC22","v":0},{"$f":"('Farm 1'!WB49+'Trading 1 Farm'!WB50)*Funding!VD22","v":0},{"$f":"('Farm 1'!WC49+'Trading 1 Farm'!WC50)*Funding!VE22","v":0},{"$f":"('Farm 1'!WD49+'Trading 1 Farm'!WD50)*Funding!VF22","v":0},{"$f":"('Farm 1'!WE49+'Trading 1 Farm'!WE50)*Funding!VG22","v":0},{"$f":"('Farm 1'!WF49+'Trading 1 Farm'!WF50)*Funding!VH22","v":0},{"$f":"('Farm 1'!WG49+'Trading 1 Farm'!WG50)*Funding!VI22","v":0},{"$f":"('Farm 1'!WH49+'Trading 1 Farm'!WH50)*Funding!VJ22","v":0},{"$f":"('Farm 1'!WI49+'Trading 1 Farm'!WI50)*Funding!VK22","v":0},{"$f":"('Farm 1'!WJ49+'Trading 1 Farm'!WJ50)*Funding!VL22","v":0},{"$f":"('Farm 1'!WK49+'Trading 1 Farm'!WK50)*Funding!VM22","v":0},{"$f":"('Farm 1'!WL49+'Trading 1 Farm'!WL50)*Funding!VN22","v":0},{"$f":"('Farm 1'!WM49+'Trading 1 Farm'!WM50)*Funding!VO22","v":0},{"$f":"('Farm 1'!WN49+'Trading 1 Farm'!WN50)*Funding!VP22","v":0},{"$f":"('Farm 1'!WO49+'Trading 1 Farm'!WO50)*Funding!VQ22","v":0},{"$f":"('Farm 1'!WP49+'Trading 1 Farm'!WP50)*Funding!VR22","v":0},{"$f":"('Farm 1'!WQ49+'Trading 1 Farm'!WQ50)*Funding!VS22","v":0},{"$f":"('Farm 1'!WR49+'Trading 1 Farm'!WR50)*Funding!VT22","v":0},{"$f":"('Farm 1'!WS49+'Trading 1 Farm'!WS50)*Funding!VU22","v":0},{"$f":"('Farm 1'!WT49+'Trading 1 Farm'!WT50)*Funding!VV22","v":0},{"$f":"('Farm 1'!WU49+'Trading 1 Farm'!WU50)*Funding!VW22","v":0},{"$f":"('Farm 1'!WV49+'Trading 1 Farm'!WV50)*Funding!VX22","v":0},{"$f":"('Farm 1'!WW49+'Trading 1 Farm'!WW50)*Funding!VY22","v":0},{"$f":"('Farm 1'!WX49+'Trading 1 Farm'!WX50)*Funding!VZ22","v":0},{"$f":"('Farm 1'!WY49+'Trading 1 Farm'!WY50)*Funding!WA22","v":0},{"$f":"('Farm 1'!WZ49+'Trading 1 Farm'!WZ50)*Funding!WB22","v":0},{"$f":"('Farm 1'!XA49+'Trading 1 Farm'!XA50)*Funding!WC22","v":0},{"$f":"('Farm 1'!XB49+'Trading 1 Farm'!XB50)*Funding!WD22","v":0},{"$f":"('Farm 1'!XC49+'Trading 1 Farm'!XC50)*Funding!WE22","v":0},{"$f":"('Farm 1'!XD49+'Trading 1 Farm'!XD50)*Funding!WF22","v":0},{"$f":"('Farm 1'!XE49+'Trading 1 Farm'!XE50)*Funding!WG22","v":0},{"$f":"('Farm 1'!XF49+'Trading 1 Farm'!XF50)*Funding!WH22","v":0},{"$f":"('Farm 1'!XG49+'Trading 1 Farm'!XG50)*Funding!WI22","v":0},{"$f":"('Farm 1'!XH49+'Trading 1 Farm'!XH50)*Funding!WJ22","v":0},{"$f":"('Farm 1'!XI49+'Trading 1 Farm'!XI50)*Funding!WK22","v":0},{"$f":"('Farm 1'!XJ49+'Trading 1 Farm'!XJ50)*Funding!WL22","v":0},{"$f":"('Farm 1'!XK49+'Trading 1 Farm'!XK50)*Funding!WM22","v":0},{"$f":"('Farm 1'!XL49+'Trading 1 Farm'!XL50)*Funding!WN22","v":0},{"$f":"('Farm 1'!XM49+'Trading 1 Farm'!XM50)*Funding!WO22","v":0},{"$f":"('Farm 1'!XN49+'Trading 1 Farm'!XN50)*Funding!WP22","v":0},{"$f":"('Farm 1'!XO49+'Trading 1 Farm'!XO50)*Funding!WQ22","v":0},{"$f":"('Farm 1'!XP49+'Trading 1 Farm'!XP50)*Funding!WR22","v":0},{"$f":"('Farm 1'!XQ49+'Trading 1 Farm'!XQ50)*Funding!WS22","v":0},{"$f":"('Farm 1'!XR49+'Trading 1 Farm'!XR50)*Funding!WT22","v":0},{"$f":"('Farm 1'!XS49+'Trading 1 Farm'!XS50)*Funding!WU22","v":0},{"$f":"('Farm 1'!XT49+'Trading 1 Farm'!XT50)*Funding!WV22","v":0},{"$f":"('Farm 1'!XU49+'Trading 1 Farm'!XU50)*Funding!WW22","v":0},{"$f":"('Farm 1'!XV49+'Trading 1 Farm'!XV50)*Funding!WX22","v":0},{"$f":"('Farm 1'!XW49+'Trading 1 Farm'!XW50)*Funding!WY22","v":0},{"$f":"('Farm 1'!XX49+'Trading 1 Farm'!XX50)*Funding!WZ22","v":0},{"$f":"('Farm 1'!XY49+'Trading 1 Farm'!XY50)*Funding!XA22","v":0},{"$f":"('Farm 1'!XZ49+'Trading 1 Farm'!XZ50)*Funding!XB22","v":0},{"$f":"('Farm 1'!YA49+'Trading 1 Farm'!YA50)*Funding!XC22","v":0},{"$f":"('Farm 1'!YB49+'Trading 1 Farm'!YB50)*Funding!XD22","v":0},{"$f":"('Farm 1'!YC49+'Trading 1 Farm'!YC50)*Funding!XE22","v":0},{"$f":"('Farm 1'!YD49+'Trading 1 Farm'!YD50)*Funding!XF22","v":0},{"$f":"('Farm 1'!YE49+'Trading 1 Farm'!YE50)*Funding!XG22","v":0},{"$f":"('Farm 1'!YF49+'Trading 1 Farm'!YF50)*Funding!XH22","v":0},{"$f":"('Farm 1'!YG49+'Trading 1 Farm'!YG50)*Funding!XI22","v":0},{"$f":"('Farm 1'!YH49+'Trading 1 Farm'!YH50)*Funding!XJ22","v":0},{"$f":"('Farm 1'!YI49+'Trading 1 Farm'!YI50)*Funding!XK22","v":0},{"$f":"('Farm 1'!YJ49+'Trading 1 Farm'!YJ50)*Funding!XL22","v":0},{"$f":"('Farm 1'!YK49+'Trading 1 Farm'!YK50)*Funding!XM22","v":0},{"$f":"('Farm 1'!YL49+'Trading 1 Farm'!YL50)*Funding!XN22","v":0},{"$f":"('Farm 1'!YM49+'Trading 1 Farm'!YM50)*Funding!XO22","v":0},{"$f":"('Farm 1'!YN49+'Trading 1 Farm'!YN50)*Funding!XP22","v":0},{"$f":"('Farm 1'!YO49+'Trading 1 Farm'!YO50)*Funding!XQ22","v":0},{"$f":"('Farm 1'!YP49+'Trading 1 Farm'!YP50)*Funding!XR22","v":0},{"$f":"('Farm 1'!YQ49+'Trading 1 Farm'!YQ50)*Funding!XS22","v":0},{"$f":"('Farm 1'!YR49+'Trading 1 Farm'!YR50)*Funding!XT22","v":0},{"$f":"('Farm 1'!YS49+'Trading 1 Farm'!YS50)*Funding!XU22","v":0},{"$f":"('Farm 1'!YT49+'Trading 1 Farm'!YT50)*Funding!XV22","v":0},{"$f":"('Farm 1'!YU49+'Trading 1 Farm'!YU50)*Funding!XW22","v":0},{"$f":"('Farm 1'!YV49+'Trading 1 Farm'!YV50)*Funding!XX22","v":0},{"$f":"('Farm 1'!YW49+'Trading 1 Farm'!YW50)*Funding!XY22","v":0},{"$f":"('Farm 1'!YX49+'Trading 1 Farm'!YX50)*Funding!XZ22","v":0},{"$f":"('Farm 1'!YY49+'Trading 1 Farm'!YY50)*Funding!YA22","v":0},{"$f":"('Farm 1'!YZ49+'Trading 1 Farm'!YZ50)*Funding!YB22","v":0},{"$f":"('Farm 1'!ZA49+'Trading 1 Farm'!ZA50)*Funding!YC22","v":0},{"$f":"('Farm 1'!ZB49+'Trading 1 Farm'!ZB50)*Funding!YD22","v":0},{"$f":"('Farm 1'!ZC49+'Trading 1 Farm'!ZC50)*Funding!YE22","v":0},{"$f":"('Farm 1'!ZD49+'Trading 1 Farm'!ZD50)*Funding!YF22","v":0},{"$f":"('Farm 1'!ZE49+'Trading 1 Farm'!ZE50)*Funding!YG22","v":0},{"$f":"('Farm 1'!ZF49+'Trading 1 Farm'!ZF50)*Funding!YH22","v":0},{"$f":"('Farm 1'!ZG49+'Trading 1 Farm'!ZG50)*Funding!YI22","v":0},{"$f":"('Farm 1'!ZH49+'Trading 1 Farm'!ZH50)*Funding!YJ22","v":0},{"$f":"('Farm 1'!ZI49+'Trading 1 Farm'!ZI50)*Funding!YK22","v":0},{"$f":"('Farm 1'!ZJ49+'Trading 1 Farm'!ZJ50)*Funding!YL22","v":0},{"$f":"('Farm 1'!ZK49+'Trading 1 Farm'!ZK50)*Funding!YM22","v":0},{"$f":"('Farm 1'!ZL49+'Trading 1 Farm'!ZL50)*Funding!YN22","v":0},{"$f":"('Farm 1'!ZM49+'Trading 1 Farm'!ZM50)*Funding!YO22","v":0},{"$f":"('Farm 1'!ZN49+'Trading 1 Farm'!ZN50)*Funding!YP22","v":0},{"$f":"('Farm 1'!ZO49+'Trading 1 Farm'!ZO50)*Funding!YQ22","v":0},{"$f":"('Farm 1'!ZP49+'Trading 1 Farm'!ZP50)*Funding!YR22","v":0},{"$f":"('Farm 1'!ZQ49+'Trading 1 Farm'!ZQ50)*Funding!YS22","v":0},{"$f":"('Farm 1'!ZR49+'Trading 1 Farm'!ZR50)*Funding!YT22","v":0},{"$f":"('Farm 1'!ZS49+'Trading 1 Farm'!ZS50)*Funding!YU22","v":0},{"$f":"('Farm 1'!ZT49+'Trading 1 Farm'!ZT50)*Funding!YV22","v":0},{"$f":"('Farm 1'!ZU49+'Trading 1 Farm'!ZU50)*Funding!YW22","v":0},{"$f":"('Farm 1'!ZV49+'Trading 1 Farm'!ZV50)*Funding!YX22","v":0},{"$f":"('Farm 1'!ZW49+'Trading 1 Farm'!ZW50)*Funding!YY22","v":0},{"$f":"('Farm 1'!ZX49+'Trading 1 Farm'!ZX50)*Funding!YZ22","v":0},{"$f":"('Farm 1'!ZY49+'Trading 1 Farm'!ZY50)*Funding!ZA22","v":0},{"$f":"('Farm 1'!ZZ49+'Trading 1 Farm'!ZZ50)*Funding!ZB22","v":0},{"$f":"('Farm 1'!AAA49+'Trading 1 Farm'!AAA50)*Funding!ZC22","v":0},{"$f":"('Farm 1'!AAB49+'Trading 1 Farm'!AAB50)*Funding!ZD22","v":0},{"$f":"('Farm 1'!AAC49+'Trading 1 Farm'!AAC50)*Funding!ZE22","v":0},{"$f":"('Farm 1'!AAD49+'Trading 1 Farm'!AAD50)*Funding!ZF22","v":0},{"$f":"('Farm 1'!AAE49+'Trading 1 Farm'!AAE50)*Funding!ZG22","v":0},{"$f":"('Farm 1'!AAF49+'Trading 1 Farm'!AAF50)*Funding!ZH22","v":0},{"$f":"('Farm 1'!AAG49+'Trading 1 Farm'!AAG50)*Funding!ZI22","v":0},{"$f":"('Farm 1'!AAH49+'Trading 1 Farm'!AAH50)*Funding!ZJ22","v":0},{"$f":"('Farm 1'!AAI49+'Trading 1 Farm'!AAI50)*Funding!ZK22","v":0},{"$f":"('Farm 1'!AAJ49+'Trading 1 Farm'!AAJ50)*Funding!ZL22","v":0},{"$f":"('Farm 1'!AAK49+'Trading 1 Farm'!AAK50)*Funding!ZM22","v":0},{"$f":"('Farm 1'!AAL49+'Trading 1 Farm'!AAL50)*Funding!ZN22","v":0},{"$f":"('Farm 1'!AAM49+'Trading 1 Farm'!AAM50)*Funding!ZO22","v":0},{"$f":"('Farm 1'!AAN49+'Trading 1 Farm'!AAN50)*Funding!ZP22","v":0},{"$f":"('Farm 1'!AAO49+'Trading 1 Farm'!AAO50)*Funding!ZQ22","v":0},{"$f":"('Farm 1'!AAP49+'Trading 1 Farm'!AAP50)*Funding!ZR22","v":0},{"$f":"('Farm 1'!AAQ49+'Trading 1 Farm'!AAQ50)*Funding!ZS22","v":0},{"$f":"('Farm 1'!AAR49+'Trading 1 Farm'!AAR50)*Funding!ZT22","v":0},{"$f":"('Farm 1'!AAS49+'Trading 1 Farm'!AAS50)*Funding!ZU22","v":0},{"$f":"('Farm 1'!AAT49+'Trading 1 Farm'!AAT50)*Funding!ZV22","v":0},{"$f":"('Farm 1'!AAU49+'Trading 1 Farm'!AAU50)*Funding!ZW22","v":0},{"$f":"('Farm 1'!AAV49+'Trading 1 Farm'!AAV50)*Funding!ZX22","v":0},{"$f":"('Farm 1'!AAW49+'Trading 1 Farm'!AAW50)*Funding!ZY22","v":0},{"$f":"('Farm 1'!AAX49+'Trading 1 Farm'!AAX50)*Funding!ZZ22","v":0},{"$f":"('Farm 1'!AAY49+'Trading 1 Farm'!AAY50)*Funding!AAA22","v":0},{"$f":"('Farm 1'!AAZ49+'Trading 1 Farm'!AAZ50)*Funding!AAB22","v":0},{"$f":"('Farm 1'!ABA49+'Trading 1 Farm'!ABA50)*Funding!AAC22","v":0},{"$f":"('Farm 1'!ABB49+'Trading 1 Farm'!ABB50)*Funding!AAD22","v":0},{"$f":"('Farm 1'!ABC49+'Trading 1 Farm'!ABC50)*Funding!AAE22","v":0},{"$f":"('Farm 1'!ABD49+'Trading 1 Farm'!ABD50)*Funding!AAF22","v":0},{"$f":"('Farm 1'!ABE49+'Trading 1 Farm'!ABE50)*Funding!AAG22","v":0},{"$f":"('Farm 1'!ABF49+'Trading 1 Farm'!ABF50)*Funding!AAH22","v":0},{"$f":"('Farm 1'!ABG49+'Trading 1 Farm'!ABG50)*Funding!AAI22","v":0},{"$f":"('Farm 1'!ABH49+'Trading 1 Farm'!ABH50)*Funding!AAJ22","v":0},{"$f":"('Farm 1'!ABI49+'Trading 1 Farm'!ABI50)*Funding!AAK22","v":0},{"$f":"('Farm 1'!ABJ49+'Trading 1 Farm'!ABJ50)*Funding!AAL22","v":0},{"$f":"('Farm 1'!ABK49+'Trading 1 Farm'!ABK50)*Funding!AAM22","v":0},{"$f":"('Farm 1'!ABL49+'Trading 1 Farm'!ABL50)*Funding!AAN22","v":0},{"$f":"('Farm 1'!ABM49+'Trading 1 Farm'!ABM50)*Funding!AAO22","v":0},{"$f":"('Farm 1'!ABN49+'Trading 1 Farm'!ABN50)*Funding!AAP22","v":0},{"$f":"('Farm 1'!ABO49+'Trading 1 Farm'!ABO50)*Funding!AAQ22","v":0},{"$f":"('Farm 1'!ABP49+'Trading 1 Farm'!ABP50)*Funding!AAR22","v":0},{"$f":"('Farm 1'!ABQ49+'Trading 1 Farm'!ABQ50)*Funding!AAS22","v":0},{"$f":"('Farm 1'!ABR49+'Trading 1 Farm'!ABR50)*Funding!AAT22","v":0},{"$f":"('Farm 1'!ABS49+'Trading 1 Farm'!ABS50)*Funding!AAU22","v":0},{"$f":"('Farm 1'!ABT49+'Trading 1 Farm'!ABT50)*Funding!AAV22","v":0},{"$f":"('Farm 1'!ABU49+'Trading 1 Farm'!ABU50)*Funding!AAW22","v":0},{"$f":"('Farm 1'!ABV49+'Trading 1 Farm'!ABV50)*Funding!AAX22","v":0},{"$f":"('Farm 1'!ABW49+'Trading 1 Farm'!ABW50)*Funding!AAY22","v":0},{"$f":"('Farm 1'!ABX49+'Trading 1 Farm'!ABX50)*Funding!AAZ22","v":0},{"$f":"('Farm 1'!ABY49+'Trading 1 Farm'!ABY50)*Funding!ABA22","v":0},{"$f":"('Farm 1'!ABZ49+'Trading 1 Farm'!ABZ50)*Funding!ABB22","v":0},{"$f":"('Farm 1'!ACA49+'Trading 1 Farm'!ACA50)*Funding!ABC22","v":0},{"$f":"('Farm 1'!ACB49+'Trading 1 Farm'!ACB50)*Funding!ABD22","v":0},{"$f":"('Farm 1'!ACC49+'Trading 1 Farm'!ACC50)*Funding!ABE22","v":0},{"$f":"('Farm 1'!ACD49+'Trading 1 Farm'!ACD50)*Funding!ABF22","v":0},{"$f":"('Farm 1'!ACE49+'Trading 1 Farm'!ACE50)*Funding!ABG22","v":0},{"$f":"('Farm 1'!ACF49+'Trading 1 Farm'!ACF50)*Funding!ABH22","v":0},{"$f":"('Farm 1'!ACG49+'Trading 1 Farm'!ACG50)*Funding!ABI22","v":0},{"$f":"('Farm 1'!ACH49+'Trading 1 Farm'!ACH50)*Funding!ABJ22","v":0},{"$f":"('Farm 1'!ACI49+'Trading 1 Farm'!ACI50)*Funding!ABK22","v":0},{"$f":"('Farm 1'!ACJ49+'Trading 1 Farm'!ACJ50)*Funding!ABL22","v":0},{"$f":"('Farm 1'!ACK49+'Trading 1 Farm'!ACK50)*Funding!ABM22","v":0},{"$f":"('Farm 1'!ACL49+'Trading 1 Farm'!ACL50)*Funding!ABN22","v":0},{"$f":"('Farm 1'!ACM49+'Trading 1 Farm'!ACM50)*Funding!ABO22","v":0},{"$f":"('Farm 1'!ACN49+'Trading 1 Farm'!ACN50)*Funding!ABP22","v":0},{"$f":"('Farm 1'!ACO49+'Trading 1 Farm'!ACO50)*Funding!ABQ22","v":0},{"$f":"('Farm 1'!ACP49+'Trading 1 Farm'!ACP50)*Funding!ABR22","v":0},{"$f":"('Farm 1'!ACQ49+'Trading 1 Farm'!ACQ50)*Funding!ABS22","v":0},{"$f":"('Farm 1'!ACR49+'Trading 1 Farm'!ACR50)*Funding!ABT22","v":0},{"$f":"('Farm 1'!ACS49+'Trading 1 Farm'!ACS50)*Funding!ABU22","v":0},{"$f":"('Farm 1'!ACT49+'Trading 1 Farm'!ACT50)*Funding!ABV22","v":0},{"$f":"('Farm 1'!ACU49+'Trading 1 Farm'!ACU50)*Funding!ABW22","v":0},{"$f":"('Farm 1'!ACV49+'Trading 1 Farm'!ACV50)*Funding!ABX22","v":0},{"$f":"('Farm 1'!ACW49+'Trading 1 Farm'!ACW50)*Funding!ABY22","v":0},{"$f":"('Farm 1'!ACX49+'Trading 1 Farm'!ACX50)*Funding!ABZ22","v":0},{"$f":"('Farm 1'!ACY49+'Trading 1 Farm'!ACY50)*Funding!ACA22","v":0},{"$f":"('Farm 1'!ACZ49+'Trading 1 Farm'!ACZ50)*Funding!ACB22","v":0},{"$f":"('Farm 1'!ADA49+'Trading 1 Farm'!ADA50)*Funding!ACC22","v":0},{"$f":"('Farm 1'!ADB49+'Trading 1 Farm'!ADB50)*Funding!ACD22","v":0},{"$f":"('Farm 1'!ADC49+'Trading 1 Farm'!ADC50)*Funding!ACE22","v":0},{"$f":"('Farm 1'!ADD49+'Trading 1 Farm'!ADD50)*Funding!ACF22","v":0},{"$f":"('Farm 1'!ADE49+'Trading 1 Farm'!ADE50)*Funding!ACG22","v":0},{"$f":"('Farm 1'!ADF49+'Trading 1 Farm'!ADF50)*Funding!ACH22","v":0},{"$f":"('Farm 1'!ADG49+'Trading 1 Farm'!ADG50)*Funding!ACI22","v":0},{"$f":"('Farm 1'!ADH49+'Trading 1 Farm'!ADH50)*Funding!ACJ22","v":0},{"$f":"('Farm 1'!ADI49+'Trading 1 Farm'!ADI50)*Funding!ACK22","v":0},{"$f":"('Farm 1'!ADJ49+'Trading 1 Farm'!ADJ50)*Funding!ACL22","v":0},{"$f":"('Farm 1'!ADK49+'Trading 1 Farm'!ADK50)*Funding!ACM22","v":0},{"$f":"('Farm 1'!ADL49+'Trading 1 Farm'!ADL50)*Funding!ACN22","v":0},{"$f":"('Farm 1'!ADM49+'Trading 1 Farm'!ADM50)*Funding!ACO22","v":0},{"$f":"('Farm 1'!ADN49+'Trading 1 Farm'!ADN50)*Funding!ACP22","v":0},{"$f":"('Farm 1'!ADO49+'Trading 1 Farm'!ADO50)*Funding!ACQ22","v":0},{"$f":"('Farm 1'!ADP49+'Trading 1 Farm'!ADP50)*Funding!ACR22","v":0},{"$f":"('Farm 1'!ADQ49+'Trading 1 Farm'!ADQ50)*Funding!ACS22","v":0},{"$f":"('Farm 1'!ADR49+'Trading 1 Farm'!ADR50)*Funding!ACT22","v":0},{"$f":"('Farm 1'!ADS49+'Trading 1 Farm'!ADS50)*Funding!ACU22","v":0},{"$f":"('Farm 1'!ADT49+'Trading 1 Farm'!ADT50)*Funding!ACV22","v":0},{"$f":"('Farm 1'!ADU49+'Trading 1 Farm'!ADU50)*Funding!ACW22","v":0},{"$f":"('Farm 1'!ADV49+'Trading 1 Farm'!ADV50)*Funding!ACX22","v":0},{"$f":"('Farm 1'!ADW49+'Trading 1 Farm'!ADW50)*Funding!ACY22","v":0},{"$f":"('Farm 1'!ADX49+'Trading 1 Farm'!ADX50)*Funding!ACZ22","v":0},{"$f":"('Farm 1'!ADY49+'Trading 1 Farm'!ADY50)*Funding!ADA22","v":0},{"$f":"('Farm 1'!ADZ49+'Trading 1 Farm'!ADZ50)*Funding!ADB22","v":0},{"$f":"('Farm 1'!AEA49+'Trading 1 Farm'!AEA50)*Funding!ADC22","v":0},{"$f":"('Farm 1'!AEB49+'Trading 1 Farm'!AEB50)*Funding!ADD22","v":0},{"$f":"('Farm 1'!AEC49+'Trading 1 Farm'!AEC50)*Funding!ADE22","v":0},{"$f":"('Farm 1'!AED49+'Trading 1 Farm'!AED50)*Funding!ADF22","v":0},{"$f":"('Farm 1'!AEE49+'Trading 1 Farm'!AEE50)*Funding!ADG22","v":0},{"$f":"('Farm 1'!AEF49+'Trading 1 Farm'!AEF50)*Funding!ADH22","v":0},{"$f":"('Farm 1'!AEG49+'Trading 1 Farm'!AEG50)*Funding!ADI22","v":0},{"$f":"('Farm 1'!AEH49+'Trading 1 Farm'!AEH50)*Funding!ADJ22","v":0},{"$f":"('Farm 1'!AEI49+'Trading 1 Farm'!AEI50)*Funding!ADK22","v":0},{"$f":"('Farm 1'!AEJ49+'Trading 1 Farm'!AEJ50)*Funding!ADL22","v":0},{"$f":"('Farm 1'!AEK49+'Trading 1 Farm'!AEK50)*Funding!ADM22","v":0},{"$f":"('Farm 1'!AEL49+'Trading 1 Farm'!AEL50)*Funding!ADN22","v":0},{"$f":"('Farm 1'!AEM49+'Trading 1 Farm'!AEM50)*Funding!ADO22","v":0},{"$f":"('Farm 1'!AEN49+'Trading 1 Farm'!AEN50)*Funding!ADP22","v":0},{"$f":"('Farm 1'!AEO49+'Trading 1 Farm'!AEO50)*Funding!ADQ22","v":0},{"$f":"('Farm 1'!AEP49+'Trading 1 Farm'!AEP50)*Funding!ADR22","v":0},{"$f":"('Farm 1'!AEQ49+'Trading 1 Farm'!AEQ50)*Funding!ADS22","v":0},{"$f":"('Farm 1'!AER49+'Trading 1 Farm'!AER50)*Funding!ADT22","v":0},{"$f":"('Farm 1'!AES49+'Trading 1 Farm'!AES50)*Funding!ADU22","v":0},{"$f":"('Farm 1'!AET49+'Trading 1 Farm'!AET50)*Funding!ADV22","v":0},{"$f":"('Farm 1'!AEU49+'Trading 1 Farm'!AEU50)*Funding!ADW22","v":0},{"$f":"('Farm 1'!AEV49+'Trading 1 Farm'!AEV50)*Funding!ADX22","v":0},{"$f":"('Farm 1'!AEW49+'Trading 1 Farm'!AEW50)*Funding!ADY22","v":0},{"$f":"('Farm 1'!AEX49+'Trading 1 Farm'!AEX50)*Funding!ADZ22","v":0},{"$f":"('Farm 1'!AEY49+'Trading 1 Farm'!AEY50)*Funding!AEA22","v":0},{"$f":"('Farm 1'!AEZ49+'Trading 1 Farm'!AEZ50)*Funding!AEB22","v":0},{"$f":"('Farm 1'!AFA49+'Trading 1 Farm'!AFA50)*Funding!AEC22","v":0},{"$f":"('Farm 1'!AFB49+'Trading 1 Farm'!AFB50)*Funding!AED22","v":0},{"$f":"('Farm 1'!AFC49+'Trading 1 Farm'!AFC50)*Funding!AEE22","v":0},{"$f":"('Farm 1'!AFD49+'Trading 1 Farm'!AFD50)*Funding!AEF22","v":0},{"$f":"('Farm 1'!AFE49+'Trading 1 Farm'!AFE50)*Funding!AEG22","v":0},{"$f":"('Farm 1'!AFF49+'Trading 1 Farm'!AFF50)*Funding!AEH22","v":0},{"$f":"('Farm 1'!AFG49+'Trading 1 Farm'!AFG50)*Funding!AEI22","v":0},{"$f":"('Farm 1'!AFH49+'Trading 1 Farm'!AFH50)*Funding!AEJ22","v":0},{"$f":"('Farm 1'!AFI49+'Trading 1 Farm'!AFI50)*Funding!AEK22","v":0},{"$f":"('Farm 1'!AFJ49+'Trading 1 Farm'!AFJ50)*Funding!AEL22","v":0},{"$f":"('Farm 1'!AFK49+'Trading 1 Farm'!AFK50)*Funding!AEM22","v":0},{"$f":"('Farm 1'!AFL49+'Trading 1 Farm'!AFL50)*Funding!AEN22","v":0},{"$f":"('Farm 1'!AFM49+'Trading 1 Farm'!AFM50)*Funding!AEO22","v":0},{"$f":"('Farm 1'!AFN49+'Trading 1 Farm'!AFN50)*Funding!AEP22","v":0},{"$f":"('Farm 1'!AFO49+'Trading 1 Farm'!AFO50)*Funding!AEQ22","v":0},{"$f":"('Farm 1'!AFP49+'Trading 1 Farm'!AFP50)*Funding!AER22","v":0},{"$f":"('Farm 1'!AFQ49+'Trading 1 Farm'!AFQ50)*Funding!AES22","v":0},{"$f":"('Farm 1'!AFR49+'Trading 1 Farm'!AFR50)*Funding!AET22","v":0},{"$f":"('Farm 1'!AFS49+'Trading 1 Farm'!AFS50)*Funding!AEU22","v":0},{"$f":"('Farm 1'!AFT49+'Trading 1 Farm'!AFT50)*Funding!AEV22","v":0},{"$f":"('Farm 1'!AFU49+'Trading 1 Farm'!AFU50)*Funding!AEW22","v":0},{"$f":"('Farm 1'!AFV49+'Trading 1 Farm'!AFV50)*Funding!AEX22","v":0},{"$f":"('Farm 1'!AFW49+'Trading 1 Farm'!AFW50)*Funding!AEY22","v":0},{"$f":"('Farm 1'!AFX49+'Trading 1 Farm'!AFX50)*Funding!AEZ22","v":0},{"$f":"('Farm 1'!AFY49+'Trading 1 Farm'!AFY50)*Funding!AFA22","v":0},{"$f":"('Farm 1'!AFZ49+'Trading 1 Farm'!AFZ50)*Funding!AFB22","v":0},{"$f":"('Farm 1'!AGA49+'Trading 1 Farm'!AGA50)*Funding!AFC22","v":0},{"$f":"('Farm 1'!AGB49+'Trading 1 Farm'!AGB50)*Funding!AFD22","v":0},{"$f":"('Farm 1'!AGC49+'Trading 1 Farm'!AGC50)*Funding!AFE22","v":0},{"$f":"('Farm 1'!AGD49+'Trading 1 Farm'!AGD50)*Funding!AFF22","v":0},{"$f":"('Farm 1'!AGE49+'Trading 1 Farm'!AGE50)*Funding!AFG22","v":0},{"$f":"('Farm 1'!AGF49+'Trading 1 Farm'!AGF50)*Funding!AFH22","v":0},{"$f":"('Farm 1'!AGG49+'Trading 1 Farm'!AGG50)*Funding!AFI22","v":0},{"$f":"('Farm 1'!AGH49+'Trading 1 Farm'!AGH50)*Funding!AFJ22","v":0},{"$f":"('Farm 1'!AGI49+'Trading 1 Farm'!AGI50)*Funding!AFK22","v":0},{"$f":"('Farm 1'!AGJ49+'Trading 1 Farm'!AGJ50)*Funding!AFL22","v":0},{"$f":"('Farm 1'!AGK49+'Trading 1 Farm'!AGK50)*Funding!AFM22","v":0},{"$f":"('Farm 1'!AGL49+'Trading 1 Farm'!AGL50)*Funding!AFN22","v":0},{"$f":"('Farm 1'!AGM49+'Trading 1 Farm'!AGM50)*Funding!AFO22","v":0},{"$f":"('Farm 1'!AGN49+'Trading 1 Farm'!AGN50)*Funding!AFP22","v":0},{"$f":"('Farm 1'!AGO49+'Trading 1 Farm'!AGO50)*Funding!AFQ22","v":0},{"$f":"('Farm 1'!AGP49+'Trading 1 Farm'!AGP50)*Funding!AFR22","v":0},{"$f":"('Farm 1'!AGQ49+'Trading 1 Farm'!AGQ50)*Funding!AFS22","v":0},{"$f":"('Farm 1'!AGR49+'Trading 1 Farm'!AGR50)*Funding!AFT22","v":0},{"$f":"('Farm 1'!AGS49+'Trading 1 Farm'!AGS50)*Funding!AFU22","v":0},{"$f":"('Farm 1'!AGT49+'Trading 1 Farm'!AGT50)*Funding!AFV22","v":0},{"$f":"('Farm 1'!AGU49+'Trading 1 Farm'!AGU50)*Funding!AFW22","v":0},{"$f":"('Farm 1'!AGV49+'Trading 1 Farm'!AGV50)*Funding!AFX22","v":0},{"$f":"('Farm 1'!AGW49+'Trading 1 Farm'!AGW50)*Funding!AFY22","v":0},{"$f":"('Farm 1'!AGX49+'Trading 1 Farm'!AGX50)*Funding!AFZ22","v":0},{"$f":"('Farm 1'!AGY49+'Trading 1 Farm'!AGY50)*Funding!AGA22","v":0},{"$f":"('Farm 1'!AGZ49+'Trading 1 Farm'!AGZ50)*Funding!AGB22","v":0},{"$f":"('Farm 1'!AHA49+'Trading 1 Farm'!AHA50)*Funding!AGC22","v":0},{"$f":"('Farm 1'!AHB49+'Trading 1 Farm'!AHB50)*Funding!AGD22","v":0},{"$f":"('Farm 1'!AHC49+'Trading 1 Farm'!AHC50)*Funding!AGE22","v":0},{"$f":"('Farm 1'!AHD49+'Trading 1 Farm'!AHD50)*Funding!AGF22","v":0},{"$f":"('Farm 1'!AHE49+'Trading 1 Farm'!AHE50)*Funding!AGG22","v":0},{"$f":"('Farm 1'!AHF49+'Trading 1 Farm'!AHF50)*Funding!AGH22","v":0},{"$f":"('Farm 1'!AHG49+'Trading 1 Farm'!AHG50)*Funding!AGI22","v":0},{"$f":"('Farm 1'!AHH49+'Trading 1 Farm'!AHH50)*Funding!AGJ22","v":0},{"$f":"('Farm 1'!AHI49+'Trading 1 Farm'!AHI50)*Funding!AGK22","v":0},{"$f":"('Farm 1'!AHJ49+'Trading 1 Farm'!AHJ50)*Funding!AGL22","v":0},{"$f":"('Farm 1'!AHK49+'Trading 1 Farm'!AHK50)*Funding!AGM22","v":0},{"$f":"('Farm 1'!AHL49+'Trading 1 Farm'!AHL50)*Funding!AGN22","v":0},{"$f":"('Farm 1'!AHM49+'Trading 1 Farm'!AHM50)*Funding!AGO22","v":0},{"$f":"('Farm 1'!AHN49+'Trading 1 Farm'!AHN50)*Funding!AGP22","v":0},{"$f":"('Farm 1'!AHO49+'Trading 1 Farm'!AHO50)*Funding!AGQ22","v":0},{"$f":"('Farm 1'!AHP49+'Trading 1 Farm'!AHP50)*Funding!AGR22","v":0},{"$f":"('Farm 1'!AHQ49+'Trading 1 Farm'!AHQ50)*Funding!AGS22","v":0},{"$f":"('Farm 1'!AHR49+'Trading 1 Farm'!AHR50)*Funding!AGT22","v":0},{"$f":"('Farm 1'!AHS49+'Trading 1 Farm'!AHS50)*Funding!AGU22","v":0},{"$f":"('Farm 1'!AHT49+'Trading 1 Farm'!AHT50)*Funding!AGV22","v":0},{"$f":"('Farm 1'!AHU49+'Trading 1 Farm'!AHU50)*Funding!AGW22","v":0},{"$f":"('Farm 1'!AHV49+'Trading 1 Farm'!AHV50)*Funding!AGX22","v":0},{"$f":"('Farm 1'!AHW49+'Trading 1 Farm'!AHW50)*Funding!AGY22","v":0},{"$f":"('Farm 1'!AHX49+'Trading 1 Farm'!AHX50)*Funding!AGZ22","v":0},{"$f":"('Farm 1'!AHY49+'Trading 1 Farm'!AHY50)*Funding!AHA22","v":0},{"$f":"('Farm 1'!AHZ49+'Trading 1 Farm'!AHZ50)*Funding!AHB22","v":0},{"$f":"('Farm 1'!AIA49+'Trading 1 Farm'!AIA50)*Funding!AHC22","v":0},{"$f":"('Farm 1'!AIB49+'Trading 1 Farm'!AIB50)*Funding!AHD22","v":0},{"$f":"('Farm 1'!AIC49+'Trading 1 Farm'!AIC50)*Funding!AHE22","v":0},{"$f":"('Farm 1'!AID49+'Trading 1 Farm'!AID50)*Funding!AHF22","v":0},{"$f":"('Farm 1'!AIE49+'Trading 1 Farm'!AIE50)*Funding!AHG22","v":0},{"$f":"('Farm 1'!AIF49+'Trading 1 Farm'!AIF50)*Funding!AHH22","v":0},{"$f":"('Farm 1'!AIG49+'Trading 1 Farm'!AIG50)*Funding!AHI22","v":0},{"$f":"('Farm 1'!AIH49+'Trading 1 Farm'!AIH50)*Funding!AHJ22","v":0},{"$f":"('Farm 1'!AII49+'Trading 1 Farm'!AII50)*Funding!AHK22","v":0},{"$f":"('Farm 1'!AIJ49+'Trading 1 Farm'!AIJ50)*Funding!AHL22","v":0},{"$f":"('Farm 1'!AIK49+'Trading 1 Farm'!AIK50)*Funding!AHM22","v":0},{"$f":"('Farm 1'!AIL49+'Trading 1 Farm'!AIL50)*Funding!AHN22","v":0},{"$f":"('Farm 1'!AIM49+'Trading 1 Farm'!AIM50)*Funding!AHO22","v":0},{"$f":"('Farm 1'!AIN49+'Trading 1 Farm'!AIN50)*Funding!AHP22","v":0},{"$f":"('Farm 1'!AIO49+'Trading 1 Farm'!AIO50)*Funding!AHQ22","v":0},{"$f":"('Farm 1'!AIP49+'Trading 1 Farm'!AIP50)*Funding!AHR22","v":0},{"$f":"('Farm 1'!AIQ49+'Trading 1 Farm'!AIQ50)*Funding!AHS22","v":0},{"$f":"('Farm 1'!AIR49+'Trading 1 Farm'!AIR50)*Funding!AHT22","v":0},{"$f":"('Farm 1'!AIS49+'Trading 1 Farm'!AIS50)*Funding!AHU22","v":0},{"$f":"('Farm 1'!AIT49+'Trading 1 Farm'!AIT50)*Funding!AHV22","v":0},{"$f":"('Farm 1'!AIU49+'Trading 1 Farm'!AIU50)*Funding!AHW22","v":0},{"$f":"('Farm 1'!AIV49+'Trading 1 Farm'!AIV50)*Funding!AHX22","v":0},{"$f":"('Farm 1'!AIW49+'Trading 1 Farm'!AIW50)*Funding!AHY22","v":0},{"$f":"('Farm 1'!AIX49+'Trading 1 Farm'!AIX50)*Funding!AHZ22","v":0},{"$f":"('Farm 1'!AIY49+'Trading 1 Farm'!AIY50)*Funding!AIA22","v":0},{"$f":"('Farm 1'!AIZ49+'Trading 1 Farm'!AIZ50)*Funding!AIB22","v":0},{"$f":"('Farm 1'!AJA49+'Trading 1 Farm'!AJA50)*Funding!AIC22","v":0},{"$f":"('Farm 1'!AJB49+'Trading 1 Farm'!AJB50)*Funding!AID22","v":0},{"$f":"('Farm 1'!AJC49+'Trading 1 Farm'!AJC50)*Funding!AIE22","v":0},{"$f":"('Farm 1'!AJD49+'Trading 1 Farm'!AJD50)*Funding!AIF22","v":0},{"$f":"('Farm 1'!AJE49+'Trading 1 Farm'!AJE50)*Funding!AIG22","v":0},{"$f":"('Farm 1'!AJF49+'Trading 1 Farm'!AJF50)*Funding!AIH22","v":0},{"$f":"('Farm 1'!AJG49+'Trading 1 Farm'!AJG50)*Funding!AII22","v":0},{"$f":"('Farm 1'!AJH49+'Trading 1 Farm'!AJH50)*Funding!AIJ22","v":0},{"$f":"('Farm 1'!AJI49+'Trading 1 Farm'!AJI50)*Funding!AIK22","v":0},{"$f":"('Farm 1'!AJJ49+'Trading 1 Farm'!AJJ50)*Funding!AIL22","v":0},{"$f":"('Farm 1'!AJK49+'Trading 1 Farm'!AJK50)*Funding!AIM22","v":0},{"$f":"('Farm 1'!AJL49+'Trading 1 Farm'!AJL50)*Funding!AIN22","v":0},{"$f":"('Farm 1'!AJM49+'Trading 1 Farm'!AJM50)*Funding!AIO22","v":0},{"$f":"('Farm 1'!AJN49+'Trading 1 Farm'!AJN50)*Funding!AIP22","v":0},{"$f":"('Farm 1'!AJO49+'Trading 1 Farm'!AJO50)*Funding!AIQ22","v":0},{"$f":"('Farm 1'!AJP49+'Trading 1 Farm'!AJP50)*Funding!AIR22","v":0},{"$f":"('Farm 1'!AJQ49+'Trading 1 Farm'!AJQ50)*Funding!AIS22","v":0},{"$f":"('Farm 1'!AJR49+'Trading 1 Farm'!AJR50)*Funding!AIT22","v":0},{"$f":"('Farm 1'!AJS49+'Trading 1 Farm'!AJS50)*Funding!AIU22","v":0},{"$f":"('Farm 1'!AJT49+'Trading 1 Farm'!AJT50)*Funding!AIV22","v":0},{"$f":"('Farm 1'!AJU49+'Trading 1 Farm'!AJU50)*Funding!AIW22","v":0},{"$f":"('Farm 1'!AJV49+'Trading 1 Farm'!AJV50)*Funding!AIX22","v":0},{"$f":"('Farm 1'!AJW49+'Trading 1 Farm'!AJW50)*Funding!AIY22","v":0},{"$f":"('Farm 1'!AJX49+'Trading 1 Farm'!AJX50)*Funding!AIZ22","v":0},{"$f":"('Farm 1'!AJY49+'Trading 1 Farm'!AJY50)*Funding!AJA22","v":0},{"$f":"('Farm 1'!AJZ49+'Trading 1 Farm'!AJZ50)*Funding!AJB22","v":0},{"$f":"('Farm 1'!AKA49+'Trading 1 Farm'!AKA50)*Funding!AJC22","v":0},{"$f":"('Farm 1'!AKB49+'Trading 1 Farm'!AKB50)*Funding!AJD22","v":0},{"$f":"('Farm 1'!AKC49+'Trading 1 Farm'!AKC50)*Funding!AJE22","v":0},{"$f":"('Farm 1'!AKD49+'Trading 1 Farm'!AKD50)*Funding!AJF22","v":0},{"$f":"('Farm 1'!AKE49+'Trading 1 Farm'!AKE50)*Funding!AJG22","v":0},{"$f":"('Farm 1'!AKF49+'Trading 1 Farm'!AKF50)*Funding!AJH22","v":0},{"$f":"('Farm 1'!AKG49+'Trading 1 Farm'!AKG50)*Funding!AJI22","v":0},{"$f":"('Farm 1'!AKH49+'Trading 1 Farm'!AKH50)*Funding!AJJ22","v":0},{"$f":"('Farm 1'!AKI49+'Trading 1 Farm'!AKI50)*Funding!AJK22","v":0},{"$f":"('Farm 1'!AKJ49+'Trading 1 Farm'!AKJ50)*Funding!AJL22","v":0},{"$f":"('Farm 1'!AKK49+'Trading 1 Farm'!AKK50)*Funding!AJM22","v":0},{"$f":"('Farm 1'!AKL49+'Trading 1 Farm'!AKL50)*Funding!AJN22","v":0},{"$f":"('Farm 1'!AKM49+'Trading 1 Farm'!AKM50)*Funding!AJO22","v":0},{"$f":"('Farm 1'!AKN49+'Trading 1 Farm'!AKN50)*Funding!AJP22","v":0},{"$f":"('Farm 1'!AKO49+'Trading 1 Farm'!AKO50)*Funding!AJQ22","v":0},{"$f":"('Farm 1'!AKP49+'Trading 1 Farm'!AKP50)*Funding!AJR22","v":0},{"$f":"('Farm 1'!AKQ49+'Trading 1 Farm'!AKQ50)*Funding!AJS22","v":0},{"$f":"('Farm 1'!AKR49+'Trading 1 Farm'!AKR50)*Funding!AJT22","v":0},{"$f":"('Farm 1'!AKS49+'Trading 1 Farm'!AKS50)*Funding!AJU22","v":0},{"$f":"('Farm 1'!AKT49+'Trading 1 Farm'!AKT50)*Funding!AJV22","v":0},{"$f":"('Farm 1'!AKU49+'Trading 1 Farm'!AKU50)*Funding!AJW22","v":0},{"$f":"('Farm 1'!AKV49+'Trading 1 Farm'!AKV50)*Funding!AJX22","v":0},{"$f":"('Farm 1'!AKW49+'Trading 1 Farm'!AKW50)*Funding!AJY22","v":0},{"$f":"('Farm 1'!AKX49+'Trading 1 Farm'!AKX50)*Funding!AJZ22","v":0},{"$f":"('Farm 1'!AKY49+'Trading 1 Farm'!AKY50)*Funding!AKA22","v":0},{"$f":"('Farm 1'!AKZ49+'Trading 1 Farm'!AKZ50)*Funding!AKB22","v":0},{"$f":"('Farm 1'!ALA49+'Trading 1 Farm'!ALA50)*Funding!AKC22","v":0},{"$f":"('Farm 1'!ALB49+'Trading 1 Farm'!ALB50)*Funding!AKD22","v":0},{"$f":"('Farm 1'!ALC49+'Trading 1 Farm'!ALC50)*Funding!AKE22","v":0},{"$f":"('Farm 1'!ALD49+'Trading 1 Farm'!ALD50)*Funding!AKF22","v":0},{"$f":"('Farm 1'!ALE49+'Trading 1 Farm'!ALE50)*Funding!AKG22","v":0},{"$f":"('Farm 1'!ALF49+'Trading 1 Farm'!ALF50)*Funding!AKH22","v":0},{"$f":"('Farm 1'!ALG49+'Trading 1 Farm'!ALG50)*Funding!AKI22","v":0},{"$f":"('Farm 1'!ALH49+'Trading 1 Farm'!ALH50)*Funding!AKJ22","v":0},{"$f":"('Farm 1'!ALI49+'Trading 1 Farm'!ALI50)*Funding!AKK22","v":0},{"$f":"('Farm 1'!ALJ49+'Trading 1 Farm'!ALJ50)*Funding!AKL22","v":0},{"$f":"('Farm 1'!ALK49+'Trading 1 Farm'!ALK50)*Funding!AKM22","v":0},{"$f":"('Farm 1'!ALL49+'Trading 1 Farm'!ALL50)*Funding!AKN22","v":0},{"$f":"('Farm 1'!ALM49+'Trading 1 Farm'!ALM50)*Funding!AKO22","v":0},{"$f":"('Farm 1'!ALN49+'Trading 1 Farm'!ALN50)*Funding!AKP22","v":0},{"$f":"('Farm 1'!ALO49+'Trading 1 Farm'!ALO50)*Funding!AKQ22","v":0},{"$f":"('Farm 1'!ALP49+'Trading 1 Farm'!ALP50)*Funding!AKR22","v":0},{"$f":"('Farm 1'!ALQ49+'Trading 1 Farm'!ALQ50)*Funding!AKS22","v":0},{"$f":"('Farm 1'!ALR49+'Trading 1 Farm'!ALR50)*Funding!AKT22","v":0},{"$f":"('Farm 1'!ALS49+'Trading 1 Farm'!ALS50)*Funding!AKU22","v":0},{"$f":"('Farm 1'!ALT49+'Trading 1 Farm'!ALT50)*Funding!AKV22","v":0},{"$f":"('Farm 1'!ALU49+'Trading 1 Farm'!ALU50)*Funding!AKW22","v":0},{"$f":"('Farm 1'!ALV49+'Trading 1 Farm'!ALV50)*Funding!AKX22","v":0},{"$f":"('Farm 1'!ALW49+'Trading 1 Farm'!ALW50)*Funding!AKY22","v":0},{"$f":"('Farm 1'!ALX49+'Trading 1 Farm'!ALX50)*Funding!AKZ22","v":0},{"$f":"('Farm 1'!ALY49+'Trading 1 Farm'!ALY50)*Funding!ALA22","v":0},{"$f":"('Farm 1'!ALZ49+'Trading 1 Farm'!ALZ50)*Funding!ALB22","v":0},{"$f":"('Farm 1'!AMA49+'Trading 1 Farm'!AMA50)*Funding!ALC22","v":0},{"$f":"('Farm 1'!AMB49+'Trading 1 Farm'!AMB50)*Funding!ALD22","v":0},{"$f":"('Farm 1'!AMC49+'Trading 1 Farm'!AMC50)*Funding!ALE22","v":0},{"$f":"('Farm 1'!AMD49+'Trading 1 Farm'!AMD50)*Funding!ALF22","v":0},{"$f":"('Farm 1'!AME49+'Trading 1 Farm'!AME50)*Funding!ALG22","v":0},{"$f":"('Farm 1'!AMF49+'Trading 1 Farm'!AMF50)*Funding!ALH22","v":0},{"$f":"('Farm 1'!AMG49+'Trading 1 Farm'!AMG50)*Funding!ALI22","v":0},{"$f":"('Farm 1'!AMH49+'Trading 1 Farm'!AMH50)*Funding!ALJ22","v":0},{"$f":"('Farm 1'!AMI49+'Trading 1 Farm'!AMI50)*Funding!ALK22","v":0},{"$f":"('Farm 1'!AMJ49+'Trading 1 Farm'!AMJ50)*Funding!ALL22","v":0},{"$f":"('Farm 1'!AMK49+'Trading 1 Farm'!AMK50)*Funding!ALM22","v":0},{"$f":"('Farm 1'!AML49+'Trading 1 Farm'!AML50)*Funding!ALN22","v":0},{"$f":"('Farm 1'!AMM49+'Trading 1 Farm'!AMM50)*Funding!ALO22","v":0},{"$f":"('Farm 1'!AMN49+'Trading 1 Farm'!AMN50)*Funding!ALP22","v":0},{"$f":"('Farm 1'!AMO49+'Trading 1 Farm'!AMO50)*Funding!ALQ22","v":0},{"$f":"('Farm 1'!AMP49+'Trading 1 Farm'!AMP50)*Funding!ALR22","v":0},{"$f":"('Farm 1'!AMQ49+'Trading 1 Farm'!AMQ50)*Funding!ALS22","v":0},{"$f":"('Farm 1'!AMR49+'Trading 1 Farm'!AMR50)*Funding!ALT22","v":0},{"$f":"('Farm 1'!AMS49+'Trading 1 Farm'!AMS50)*Funding!ALU22","v":0},{"$f":"('Farm 1'!AMT49+'Trading 1 Farm'!AMT50)*Funding!ALV22","v":0},{"$f":"('Farm 1'!AMU49+'Trading 1 Farm'!AMU50)*Funding!ALW22","v":0},{"$f":"('Farm 1'!AMV49+'Trading 1 Farm'!AMV50)*Funding!ALX22","v":0},{"$f":"('Farm 1'!AMW49+'Trading 1 Farm'!AMW50)*Funding!ALY22","v":0},{"$f":"('Farm 1'!AMX49+'Trading 1 Farm'!AMX50)*Funding!ALZ22","v":0},{"$f":"('Farm 1'!AMY49+'Trading 1 Farm'!AMY50)*Funding!AMA22","v":0},{"$f":"('Farm 1'!AMZ49+'Trading 1 Farm'!AMZ50)*Funding!AMB22","v":0},{"$f":"('Farm 1'!ANA49+'Trading 1 Farm'!ANA50)*Funding!AMC22","v":0},{"$f":"('Farm 1'!ANB49+'Trading 1 Farm'!ANB50)*Funding!AMD22","v":0},{"$f":"('Farm 1'!ANC49+'Trading 1 Farm'!ANC50)*Funding!AME22","v":0},{"$f":"('Farm 1'!AND49+'Trading 1 Farm'!AND50)*Funding!AMF22","v":0},{"$f":"('Farm 1'!ANE49+'Trading 1 Farm'!ANE50)*Funding!AMG22","v":0},{"$f":"('Farm 1'!ANF49+'Trading 1 Farm'!ANF50)*Funding!AMH22","v":0},{"$f":"('Farm 1'!ANG49+'Trading 1 Farm'!ANG50)*Funding!AMI22","v":0},{"$f":"('Farm 1'!ANH49+'Trading 1 Farm'!ANH50)*Funding!AMJ22","v":0},{"$f":"('Farm 1'!ANI49+'Trading 1 Farm'!ANI50)*Funding!AMK22","v":0},{"$f":"('Farm 1'!ANJ49+'Trading 1 Farm'!ANJ50)*Funding!AML22","v":0},{"$f":"('Farm 1'!ANK49+'Trading 1 Farm'!ANK50)*Funding!AMM22","v":0},{"$f":"('Farm 1'!ANL49+'Trading 1 Farm'!ANL50)*Funding!AMN22","v":0},{"$f":"('Farm 1'!ANM49+'Trading 1 Farm'!ANM50)*Funding!AMO22","v":0},{"$f":"('Farm 1'!ANN49+'Trading 1 Farm'!ANN50)*Funding!AMP22","v":0},{"$f":"('Farm 1'!ANO49+'Trading 1 Farm'!ANO50)*Funding!AMQ22","v":0},{"$f":"('Farm 1'!ANP49+'Trading 1 Farm'!ANP50)*Funding!AMR22","v":0},{"$f":"('Farm 1'!ANQ49+'Trading 1 Farm'!ANQ50)*Funding!AMS22","v":0},{"$f":"('Farm 1'!ANR49+'Trading 1 Farm'!ANR50)*Funding!AMT22","v":0},{"$f":"('Farm 1'!ANS49+'Trading 1 Farm'!ANS50)*Funding!AMU22","v":0},{"$f":"('Farm 1'!ANT49+'Trading 1 Farm'!ANT50)*Funding!AMV22","v":0},{"$f":"('Farm 1'!ANU49+'Trading 1 Farm'!ANU50)*Funding!AMW22","v":0},{"$f":"('Farm 1'!ANV49+'Trading 1 Farm'!ANV50)*Funding!AMX22","v":0},{"$f":"('Farm 1'!ANW49+'Trading 1 Farm'!ANW50)*Funding!AMY22","v":0},{"$f":"('Farm 1'!ANX49+'Trading 1 Farm'!ANX50)*Funding!AMZ22","v":0},{"$f":"('Farm 1'!ANY49+'Trading 1 Farm'!ANY50)*Funding!ANA22","v":0},{"$f":"('Farm 1'!ANZ49+'Trading 1 Farm'!ANZ50)*Funding!ANB22","v":0},{"$f":"('Farm 1'!AOA49+'Trading 1 Farm'!AOA50)*Funding!ANC22","v":0},{"$f":"('Farm 1'!AOB49+'Trading 1 Farm'!AOB50)*Funding!AND22","v":0},{"$f":"('Farm 1'!AOC49+'Trading 1 Farm'!AOC50)*Funding!ANE22","v":0},{"$f":"('Farm 1'!AOD49+'Trading 1 Farm'!AOD50)*Funding!ANF22","v":0},{"$f":"('Farm 1'!AOE49+'Trading 1 Farm'!AOE50)*Funding!ANG22","v":0},{"$f":"('Farm 1'!AOF49+'Trading 1 Farm'!AOF50)*Funding!ANH22","v":0},{"$f":"('Farm 1'!AOG49+'Trading 1 Farm'!AOG50)*Funding!ANI22","v":0},{"$f":"('Farm 1'!AOH49+'Trading 1 Farm'!AOH50)*Funding!ANJ22","v":0},{"$f":"('Farm 1'!AOI49+'Trading 1 Farm'!AOI50)*Funding!ANK22","v":0},{"$f":"('Farm 1'!AOJ49+'Trading 1 Farm'!AOJ50)*Funding!ANL22","v":0},{"$f":"('Farm 1'!AOK49+'Trading 1 Farm'!AOK50)*Funding!ANM22","v":0},{"$f":"('Farm 1'!AOL49+'Trading 1 Farm'!AOL50)*Funding!ANN22","v":0},{"$f":"('Farm 1'!AOM49+'Trading 1 Farm'!AOM50)*Funding!ANO22","v":0},{"$f":"('Farm 1'!AON49+'Trading 1 Farm'!AON50)*Funding!ANP22","v":0},{"$f":"('Farm 1'!AOO49+'Trading 1 Farm'!AOO50)*Funding!ANQ22","v":0},{"$f":"('Farm 1'!AOP49+'Trading 1 Farm'!AOP50)*Funding!ANR22","v":0},{"$f":"('Farm 1'!AOQ49+'Trading 1 Farm'!AOQ50)*Funding!ANS22","v":0},{"$f":"('Farm 1'!AOR49+'Trading 1 Farm'!AOR50)*Funding!ANT22","v":0},{"$f":"('Farm 1'!AOS49+'Trading 1 Farm'!AOS50)*Funding!ANU22","v":0},{"$f":"('Farm 1'!AOT49+'Trading 1 Farm'!AOT50)*Funding!ANV22","v":0},{"$f":"('Farm 1'!AOU49+'Trading 1 Farm'!AOU50)*Funding!ANW22","v":0},{"$f":"('Farm 1'!AOV49+'Trading 1 Farm'!AOV50)*Funding!ANX22","v":0},{"$f":"('Farm 1'!AOW49+'Trading 1 Farm'!AOW50)*Funding!ANY22","v":0},{"$f":"('Farm 1'!AOX49+'Trading 1 Farm'!AOX50)*Funding!ANZ22","v":0},{"$f":"('Farm 1'!AOY49+'Trading 1 Farm'!AOY50)*Funding!AOA22","v":0},{"$f":"('Farm 1'!AOZ49+'Trading 1 Farm'!AOZ50)*Funding!AOB22","v":0},{"$f":"('Farm 1'!APA49+'Trading 1 Farm'!APA50)*Funding!AOC22","v":0},{"$f":"('Farm 1'!APB49+'Trading 1 Farm'!APB50)*Funding!AOD22","v":0},{"$f":"('Farm 1'!APC49+'Trading 1 Farm'!APC50)*Funding!AOE22","v":0},{"$f":"('Farm 1'!APD49+'Trading 1 Farm'!APD50)*Funding!AOF22","v":0},{"$f":"('Farm 1'!APE49+'Trading 1 Farm'!APE50)*Funding!AOG22","v":0},{"$f":"('Farm 1'!APF49+'Trading 1 Farm'!APF50)*Funding!AOH22","v":0},{"$f":"('Farm 1'!APG49+'Trading 1 Farm'!APG50)*Funding!AOI22","v":0},{"$f":"('Farm 1'!APH49+'Trading 1 Farm'!APH50)*Funding!AOJ22","v":0},{"$f":"('Farm 1'!API49+'Trading 1 Farm'!API50)*Funding!AOK22","v":0},{"$f":"('Farm 1'!APJ49+'Trading 1 Farm'!APJ50)*Funding!AOL22","v":0},{"$f":"('Farm 1'!APK49+'Trading 1 Farm'!APK50)*Funding!AOM22","v":0},{"$f":"('Farm 1'!APL49+'Trading 1 Farm'!APL50)*Funding!AON22","v":0},{"$f":"('Farm 1'!APM49+'Trading 1 Farm'!APM50)*Funding!AOO22","v":0},{"$f":"('Farm 1'!APN49+'Trading 1 Farm'!APN50)*Funding!AOP22","v":0},{"$f":"('Farm 1'!APO49+'Trading 1 Farm'!APO50)*Funding!AOQ22","v":0},{"$f":"('Farm 1'!APP49+'Trading 1 Farm'!APP50)*Funding!AOR22","v":0},{"$f":"('Farm 1'!APQ49+'Trading 1 Farm'!APQ50)*Funding!AOS22","v":0},{"$f":"('Farm 1'!APR49+'Trading 1 Farm'!APR50)*Funding!AOT22","v":0},{"$f":"('Farm 1'!APS49+'Trading 1 Farm'!APS50)*Funding!AOU22","v":0},{"$f":"('Farm 1'!APT49+'Trading 1 Farm'!APT50)*Funding!AOV22","v":0},{"$f":"('Farm 1'!APU49+'Trading 1 Farm'!APU50)*Funding!AOW22","v":0},{"$f":"('Farm 1'!APV49+'Trading 1 Farm'!APV50)*Funding!AOX22","v":0},{"$f":"('Farm 1'!APW49+'Trading 1 Farm'!APW50)*Funding!AOY22","v":0},{"$f":"('Farm 1'!APX49+'Trading 1 Farm'!APX50)*Funding!AOZ22","v":0},{"$f":"('Farm 1'!APY49+'Trading 1 Farm'!APY50)*Funding!APA22","v":0},{"$f":"('Farm 1'!APZ49+'Trading 1 Farm'!APZ50)*Funding!APB22","v":0},{"$f":"('Farm 1'!AQA49+'Trading 1 Farm'!AQA50)*Funding!APC22","v":0},{"$f":"('Farm 1'!AQB49+'Trading 1 Farm'!AQB50)*Funding!APD22","v":0},{"$f":"('Farm 1'!AQC49+'Trading 1 Farm'!AQC50)*Funding!APE22","v":0},{"$f":"('Farm 1'!AQD49+'Trading 1 Farm'!AQD50)*Funding!APF22","v":0},{"$f":"('Farm 1'!AQE49+'Trading 1 Farm'!AQE50)*Funding!APG22","v":0},{"$f":"('Farm 1'!AQF49+'Trading 1 Farm'!AQF50)*Funding!APH22","v":0},{"$f":"('Farm 1'!AQG49+'Trading 1 Farm'!AQG50)*Funding!API22","v":0},{"$f":"('Farm 1'!AQH49+'Trading 1 Farm'!AQH50)*Funding!APJ22","v":0},{"$f":"('Farm 1'!AQI49+'Trading 1 Farm'!AQI50)*Funding!APK22","v":0},{"$f":"('Farm 1'!AQJ49+'Trading 1 Farm'!AQJ50)*Funding!APL22","v":0},{"$f":"('Farm 1'!AQK49+'Trading 1 Farm'!AQK50)*Funding!APM22","v":0},{"$f":"('Farm 1'!AQL49+'Trading 1 Farm'!AQL50)*Funding!APN22","v":0},{"$f":"('Farm 1'!AQM49+'Trading 1 Farm'!AQM50)*Funding!APO22","v":0},{"$f":"('Farm 1'!AQN49+'Trading 1 Farm'!AQN50)*Funding!APP22","v":0},{"$f":"('Farm 1'!AQO49+'Trading 1 Farm'!AQO50)*Funding!APQ22","v":0},{"$f":"('Farm 1'!AQP49+'Trading 1 Farm'!AQP50)*Funding!APR22","v":0},{"$f":"('Farm 1'!AQQ49+'Trading 1 Farm'!AQQ50)*Funding!APS22","v":0},{"$f":"('Farm 1'!AQR49+'Trading 1 Farm'!AQR50)*Funding!APT22","v":0},{"$f":"('Farm 1'!AQS49+'Trading 1 Farm'!AQS50)*Funding!APU22","v":0},{"$f":"('Farm 1'!AQT49+'Trading 1 Farm'!AQT50)*Funding!APV22","v":0},{"$f":"('Farm 1'!AQU49+'Trading 1 Farm'!AQU50)*Funding!APW22","v":0},{"$f":"('Farm 1'!AQV49+'Trading 1 Farm'!AQV50)*Funding!APX22","v":0},{"$f":"('Farm 1'!AQW49+'Trading 1 Farm'!AQW50)*Funding!APY22","v":0},{"$f":"('Farm 1'!AQX49+'Trading 1 Farm'!AQX50)*Funding!APZ22","v":0},{"$f":"('Farm 1'!AQY49+'Trading 1 Farm'!AQY50)*Funding!AQA22","v":0},{"$f":"('Farm 1'!AQZ49+'Trading 1 Farm'!AQZ50)*Funding!AQB22","v":0},{"$f":"('Farm 1'!ARA49+'Trading 1 Farm'!ARA50)*Funding!AQC22","v":0},{"$f":"('Farm 1'!ARB49+'Trading 1 Farm'!ARB50)*Funding!AQD22","v":0},{"$f":"('Farm 1'!ARC49+'Trading 1 Farm'!ARC50)*Funding!AQE22","v":0},{"$f":"('Farm 1'!ARD49+'Trading 1 Farm'!ARD50)*Funding!AQF22","v":0},{"$f":"('Farm 1'!ARE49+'Trading 1 Farm'!ARE50)*Funding!AQG22","v":0},{"$f":"('Farm 1'!ARF49+'Trading 1 Farm'!ARF50)*Funding!AQH22","v":0},{"$f":"('Farm 1'!ARG49+'Trading 1 Farm'!ARG50)*Funding!AQI22","v":0},{"$f":"('Farm 1'!ARH49+'Trading 1 Farm'!ARH50)*Funding!AQJ22","v":0},{"$f":"('Farm 1'!ARI49+'Trading 1 Farm'!ARI50)*Funding!AQK22","v":0},{"$f":"('Farm 1'!ARJ49+'Trading 1 Farm'!ARJ50)*Funding!AQL22","v":0},{"$f":"('Farm 1'!ARK49+'Trading 1 Farm'!ARK50)*Funding!AQM22","v":0},{"$f":"('Farm 1'!ARL49+'Trading 1 Farm'!ARL50)*Funding!AQN22","v":0},{"$f":"('Farm 1'!ARM49+'Trading 1 Farm'!ARM50)*Funding!AQO22","v":0},{"$f":"('Farm 1'!ARN49+'Trading 1 Farm'!ARN50)*Funding!AQP22","v":0},{"$f":"('Farm 1'!ARO49+'Trading 1 Farm'!ARO50)*Funding!AQQ22","v":0},{"$f":"('Farm 1'!ARP49+'Trading 1 Farm'!ARP50)*Funding!AQR22","v":0},{"$f":"('Farm 1'!ARQ49+'Trading 1 Farm'!ARQ50)*Funding!AQS22","v":0},{"$f":"('Farm 1'!ARR49+'Trading 1 Farm'!ARR50)*Funding!AQT22","v":0},{"$f":"('Farm 1'!ARS49+'Trading 1 Farm'!ARS50)*Funding!AQU22","v":0},{"$f":"('Farm 1'!ART49+'Trading 1 Farm'!ART50)*Funding!AQV22","v":0},{"$f":"('Farm 1'!ARU49+'Trading 1 Farm'!ARU50)*Funding!AQW22","v":0},{"$f":"('Farm 1'!ARV49+'Trading 1 Farm'!ARV50)*Funding!AQX22","v":0},{"$f":"('Farm 1'!ARW49+'Trading 1 Farm'!ARW50)*Funding!AQY22","v":0},{"$f":"('Farm 1'!ARX49+'Trading 1 Farm'!ARX50)*Funding!AQZ22","v":0},{"$f":"('Farm 1'!ARY49+'Trading 1 Farm'!ARY50)*Funding!ARA22","v":0},{"$f":"('Farm 1'!ARZ49+'Trading 1 Farm'!ARZ50)*Funding!ARB22","v":0},{"$f":"('Farm 1'!ASA49+'Trading 1 Farm'!ASA50)*Funding!ARC22","v":0},{"$f":"('Farm 1'!ASB49+'Trading 1 Farm'!ASB50)*Funding!ARD22","v":0},{"$f":"('Farm 1'!ASC49+'Trading 1 Farm'!ASC50)*Funding!ARE22","v":0},{"$f":"('Farm 1'!ASD49+'Trading 1 Farm'!ASD50)*Funding!ARF22","v":0},{"$f":"('Farm 1'!ASE49+'Trading 1 Farm'!ASE50)*Funding!ARG22","v":0},{"$f":"('Farm 1'!ASF49+'Trading 1 Farm'!ASF50)*Funding!ARH22","v":0},{"$f":"('Farm 1'!ASG49+'Trading 1 Farm'!ASG50)*Funding!ARI22","v":0},{"$f":"('Farm 1'!ASH49+'Trading 1 Farm'!ASH50)*Funding!ARJ22","v":0},{"$f":"('Farm 1'!ASI49+'Trading 1 Farm'!ASI50)*Funding!ARK22","v":0},{"$f":"('Farm 1'!ASJ49+'Trading 1 Farm'!ASJ50)*Funding!ARL22","v":0},{"$f":"('Farm 1'!ASK49+'Trading 1 Farm'!ASK50)*Funding!ARM22","v":0},{"$f":"('Farm 1'!ASL49+'Trading 1 Farm'!ASL50)*Funding!ARN22","v":0},{"$f":"('Farm 1'!ASM49+'Trading 1 Farm'!ASM50)*Funding!ARO22","v":0},{"$f":"('Farm 1'!ASN49+'Trading 1 Farm'!ASN50)*Funding!ARP22","v":0},{"$f":"('Farm 1'!ASO49+'Trading 1 Farm'!ASO50)*Funding!ARQ22","v":0},{"$f":"('Farm 1'!ASP49+'Trading 1 Farm'!ASP50)*Funding!ARR22","v":0},{"$f":"('Farm 1'!ASQ49+'Trading 1 Farm'!ASQ50)*Funding!ARS22","v":0},{"$f":"('Farm 1'!ASR49+'Trading 1 Farm'!ASR50)*Funding!ART22","v":0},{"$f":"('Farm 1'!ASS49+'Trading 1 Farm'!ASS50)*Funding!ARU22","v":0},{"$f":"('Farm 1'!AST49+'Trading 1 Farm'!AST50)*Funding!ARV22","v":0},{"$f":"('Farm 1'!ASU49+'Trading 1 Farm'!ASU50)*Funding!ARW22","v":0},{"$f":"('Farm 1'!ASV49+'Trading 1 Farm'!ASV50)*Funding!ARX22","v":0},{"$f":"('Farm 1'!ASW49+'Trading 1 Farm'!ASW50)*Funding!ARY22","v":0},{"$f":"('Farm 1'!ASX49+'Trading 1 Farm'!ASX50)*Funding!ARZ22","v":0},{"$f":"('Farm 1'!ASY49+'Trading 1 Farm'!ASY50)*Funding!ASA22","v":0},{"$f":"('Farm 1'!ASZ49+'Trading 1 Farm'!ASZ50)*Funding!ASB22","v":0},{"$f":"('Farm 1'!ATA49+'Trading 1 Farm'!ATA50)*Funding!ASC22","v":0},{"$f":"('Farm 1'!ATB49+'Trading 1 Farm'!ATB50)*Funding!ASD22","v":0},{"$f":"('Farm 1'!ATC49+'Trading 1 Farm'!ATC50)*Funding!ASE22","v":0},{"$f":"('Farm 1'!ATD49+'Trading 1 Farm'!ATD50)*Funding!ASF22","v":0},{"$f":"('Farm 1'!ATE49+'Trading 1 Farm'!ATE50)*Funding!ASG22","v":0},{"$f":"('Farm 1'!ATF49+'Trading 1 Farm'!ATF50)*Funding!ASH22","v":0},{"$f":"('Farm 1'!ATG49+'Trading 1 Farm'!ATG50)*Funding!ASI22","v":0},{"$f":"('Farm 1'!ATH49+'Trading 1 Farm'!ATH50)*Funding!ASJ22","v":0},{"$f":"('Farm 1'!ATI49+'Trading 1 Farm'!ATI50)*Funding!ASK22","v":0},{"$f":"('Farm 1'!ATJ49+'Trading 1 Farm'!ATJ50)*Funding!ASL22","v":0},{"$f":"('Farm 1'!ATK49+'Trading 1 Farm'!ATK50)*Funding!ASM22","v":0},{"$f":"('Farm 1'!ATL49+'Trading 1 Farm'!ATL50)*Funding!ASN22","v":0},{"$f":"('Farm 1'!ATM49+'Trading 1 Farm'!ATM50)*Funding!ASO22","v":0},{"$f":"('Farm 1'!ATN49+'Trading 1 Farm'!ATN50)*Funding!ASP22","v":0},{"$f":"('Farm 1'!ATO49+'Trading 1 Farm'!ATO50)*Funding!ASQ22","v":0},{"$f":"('Farm 1'!ATP49+'Trading 1 Farm'!ATP50)*Funding!ASR22","v":0},{"$f":"('Farm 1'!ATQ49+'Trading 1 Farm'!ATQ50)*Funding!ASS22","v":0},{"$f":"('Farm 1'!ATR49+'Trading 1 Farm'!ATR50)*Funding!AST22","v":0},{"$f":"('Farm 1'!ATS49+'Trading 1 Farm'!ATS50)*Funding!ASU22","v":0},{"$f":"('Farm 1'!ATT49+'Trading 1 Farm'!ATT50)*Funding!ASV22","v":0},{"$f":"('Farm 1'!ATU49+'Trading 1 Farm'!ATU50)*Funding!ASW22","v":0},{"$f":"('Farm 1'!ATV49+'Trading 1 Farm'!ATV50)*Funding!ASX22","v":0},{"$f":"('Farm 1'!ATW49+'Trading 1 Farm'!ATW50)*Funding!ASY22","v":0},{"$f":"('Farm 1'!ATX49+'Trading 1 Farm'!ATX50)*Funding!ASZ22","v":0},{"$f":"('Farm 1'!ATY49+'Trading 1 Farm'!ATY50)*Funding!ATA22","v":0},{"$f":"('Farm 1'!ATZ49+'Trading 1 Farm'!ATZ50)*Funding!ATB22","v":0},{"$f":"('Farm 1'!AUA49+'Trading 1 Farm'!AUA50)*Funding!ATC22","v":0},{"$f":"('Farm 1'!AUB49+'Trading 1 Farm'!AUB50)*Funding!ATD22","v":0},{"$f":"('Farm 1'!AUC49+'Trading 1 Farm'!AUC50)*Funding!ATE22","v":0},{"$f":"('Farm 1'!AUD49+'Trading 1 Farm'!AUD50)*Funding!ATF22","v":0},{"$f":"('Farm 1'!AUE49+'Trading 1 Farm'!AUE50)*Funding!ATG22","v":0},{"$f":"('Farm 1'!AUF49+'Trading 1 Farm'!AUF50)*Funding!ATH22","v":0},{"$f":"('Farm 1'!AUG49+'Trading 1 Farm'!AUG50)*Funding!ATI22","v":0},{"$f":"('Farm 1'!AUH49+'Trading 1 Farm'!AUH50)*Funding!ATJ22","v":0},{"$f":"('Farm 1'!AUI49+'Trading 1 Farm'!AUI50)*Funding!ATK22","v":0},{"$f":"('Farm 1'!AUJ49+'Trading 1 Farm'!AUJ50)*Funding!ATL22","v":0},{"$f":"('Farm 1'!AUK49+'Trading 1 Farm'!AUK50)*Funding!ATM22","v":0},{"$f":"('Farm 1'!AUL49+'Trading 1 Farm'!AUL50)*Funding!ATN22","v":0},{"$f":"('Farm 1'!AUM49+'Trading 1 Farm'!AUM50)*Funding!ATO22","v":0},{"$f":"('Farm 1'!AUN49+'Trading 1 Farm'!AUN50)*Funding!ATP22","v":0},{"$f":"('Farm 1'!AUO49+'Trading 1 Farm'!AUO50)*Funding!ATQ22","v":0},{"$f":"('Farm 1'!AUP49+'Trading 1 Farm'!AUP50)*Funding!ATR22","v":0},{"$f":"('Farm 1'!AUQ49+'Trading 1 Farm'!AUQ50)*Funding!ATS22","v":0},{"$f":"('Farm 1'!AUR49+'Trading 1 Farm'!AUR50)*Funding!ATT22","v":0},{"$f":"('Farm 1'!AUS49+'Trading 1 Farm'!AUS50)*Funding!ATU22","v":0},{"$f":"('Farm 1'!AUT49+'Trading 1 Farm'!AUT50)*Funding!ATV22","v":0},{"$f":"('Farm 1'!AUU49+'Trading 1 Farm'!AUU50)*Funding!ATW22","v":0},{"$f":"('Farm 1'!AUV49+'Trading 1 Farm'!AUV50)*Funding!ATX22","v":0},{"$f":"('Farm 1'!AUW49+'Trading 1 Farm'!AUW50)*Funding!ATY22","v":0},{"$f":"('Farm 1'!AUX49+'Trading 1 Farm'!AUX50)*Funding!ATZ22","v":0},{"$f":"('Farm 1'!AUY49+'Trading 1 Farm'!AUY50)*Funding!AUA22","v":0},{"$f":"('Farm 1'!AUZ49+'Trading 1 Farm'!AUZ50)*Funding!AUB22","v":0},{"$f":"('Farm 1'!AVA49+'Trading 1 Farm'!AVA50)*Funding!AUC22","v":0},{"$f":"('Farm 1'!AVB49+'Trading 1 Farm'!AVB50)*Funding!AUD22","v":0},{"$f":"('Farm 1'!AVC49+'Trading 1 Farm'!AVC50)*Funding!AUE22","v":0},{"$f":"('Farm 1'!AVD49+'Trading 1 Farm'!AVD50)*Funding!AUF22","v":0},{"$f":"('Farm 1'!AVE49+'Trading 1 Farm'!AVE50)*Funding!AUG22","v":0},{"$f":"('Farm 1'!AVF49+'Trading 1 Farm'!AVF50)*Funding!AUH22","v":0},{"$f":"('Farm 1'!AVG49+'Trading 1 Farm'!AVG50)*Funding!AUI22","v":0},{"$f":"('Farm 1'!AVH49+'Trading 1 Farm'!AVH50)*Funding!AUJ22","v":0},{"$f":"('Farm 1'!AVI49+'Trading 1 Farm'!AVI50)*Funding!AUK22","v":0},{"$f":"('Farm 1'!AVJ49+'Trading 1 Farm'!AVJ50)*Funding!AUL22","v":0},{"$f":"('Farm 1'!AVK49+'Trading 1 Farm'!AVK50)*Funding!AUM22","v":0},{"$f":"('Farm 1'!AVL49+'Trading 1 Farm'!AVL50)*Funding!AUN22","v":0},{"$f":"('Farm 1'!AVM49+'Trading 1 Farm'!AVM50)*Funding!AUO22","v":0},{"$f":"('Farm 1'!AVN49+'Trading 1 Farm'!AVN50)*Funding!AUP22","v":0},{"$f":"('Farm 1'!AVO49+'Trading 1 Farm'!AVO50)*Funding!AUQ22","v":0},{"$f":"('Farm 1'!AVP49+'Trading 1 Farm'!AVP50)*Funding!AUR22","v":0},{"$f":"('Farm 1'!AVQ49+'Trading 1 Farm'!AVQ50)*Funding!AUS22","v":0},{"$f":"('Farm 1'!AVR49+'Trading 1 Farm'!AVR50)*Funding!AUT22","v":0},{"$f":"('Farm 1'!AVS49+'Trading 1 Farm'!AVS50)*Funding!AUU22","v":0},{"$f":"('Farm 1'!AVT49+'Trading 1 Farm'!AVT50)*Funding!AUV22","v":0},{"$f":"('Farm 1'!AVU49+'Trading 1 Farm'!AVU50)*Funding!AUW22","v":0},{"$f":"('Farm 1'!AVV49+'Trading 1 Farm'!AVV50)*Funding!AUX22","v":0},{"$f":"('Farm 1'!AVW49+'Trading 1 Farm'!AVW50)*Funding!AUY22","v":0},{"$f":"('Farm 1'!AVX49+'Trading 1 Farm'!AVX50)*Funding!AUZ22","v":0},{"$f":"('Farm 1'!AVY49+'Trading 1 Farm'!AVY50)*Funding!AVA22","v":0},{"$f":"('Farm 1'!AVZ49+'Trading 1 Farm'!AVZ50)*Funding!AVB22","v":0},{"$f":"('Farm 1'!AWA49+'Trading 1 Farm'!AWA50)*Funding!AVC22","v":0},{"$f":"('Farm 1'!AWB49+'Trading 1 Farm'!AWB50)*Funding!AVD22","v":0},{"$f":"('Farm 1'!AWC49+'Trading 1 Farm'!AWC50)*Funding!AVE22","v":0},{"$f":"('Farm 1'!AWD49+'Trading 1 Farm'!AWD50)*Funding!AVF22","v":0},{"$f":"('Farm 1'!AWE49+'Trading 1 Farm'!AWE50)*Funding!AVG22","v":0},{"$f":"('Farm 1'!AWF49+'Trading 1 Farm'!AWF50)*Funding!AVH22","v":0},{"$f":"('Farm 1'!AWG49+'Trading 1 Farm'!AWG50)*Funding!AVI22","v":0},{"$f":"('Farm 1'!AWH49+'Trading 1 Farm'!AWH50)*Funding!AVJ22","v":0},{"$f":"('Farm 1'!AWI49+'Trading 1 Farm'!AWI50)*Funding!AVK22","v":0},{"$f":"('Farm 1'!AWJ49+'Trading 1 Farm'!AWJ50)*Funding!AVL22","v":0},{"$f":"('Farm 1'!AWK49+'Trading 1 Farm'!AWK50)*Funding!AVM22","v":0},{"$f":"('Farm 1'!AWL49+'Trading 1 Farm'!AWL50)*Funding!AVN22","v":0},{"$f":"('Farm 1'!AWM49+'Trading 1 Farm'!AWM50)*Funding!AVO22","v":0},{"$f":"('Farm 1'!AWN49+'Trading 1 Farm'!AWN50)*Funding!AVP22","v":0},{"$f":"('Farm 1'!AWO49+'Trading 1 Farm'!AWO50)*Funding!AVQ22","v":0},{"$f":"('Farm 1'!AWP49+'Trading 1 Farm'!AWP50)*Funding!AVR22","v":0},{"$f":"('Farm 1'!AWQ49+'Trading 1 Farm'!AWQ50)*Funding!AVS22","v":0},{"$f":"('Farm 1'!AWR49+'Trading 1 Farm'!AWR50)*Funding!AVT22","v":0},{"$f":"('Farm 1'!AWS49+'Trading 1 Farm'!AWS50)*Funding!AVU22","v":0},{"$f":"('Farm 1'!AWT49+'Trading 1 Farm'!AWT50)*Funding!AVV22","v":0},{"$f":"('Farm 1'!AWU49+'Trading 1 Farm'!AWU50)*Funding!AVW22","v":0},{"$f":"('Farm 1'!AWV49+'Trading 1 Farm'!AWV50)*Funding!AVX22","v":0},{"$f":"('Farm 1'!AWW49+'Trading 1 Farm'!AWW50)*Funding!AVY22","v":0},{"$f":"('Farm 1'!AWX49+'Trading 1 Farm'!AWX50)*Funding!AVZ22","v":0},{"$f":"('Farm 1'!AWY49+'Trading 1 Farm'!AWY50)*Funding!AWA22","v":0},{"$f":"('Farm 1'!AWZ49+'Trading 1 Farm'!AWZ50)*Funding!AWB22","v":0},{"$f":"('Farm 1'!AXA49+'Trading 1 Farm'!AXA50)*Funding!AWC22","v":0},{"$f":"('Farm 1'!AXB49+'Trading 1 Farm'!AXB50)*Funding!AWD22","v":0},{"$f":"('Farm 1'!AXC49+'Trading 1 Farm'!AXC50)*Funding!AWE22","v":0},{"$f":"('Farm 1'!AXD49+'Trading 1 Farm'!AXD50)*Funding!AWF22","v":0},{"$f":"('Farm 1'!AXE49+'Trading 1 Farm'!AXE50)*Funding!AWG22","v":0},{"$f":"('Farm 1'!AXF49+'Trading 1 Farm'!AXF50)*Funding!AWH22","v":0},{"$f":"('Farm 1'!AXG49+'Trading 1 Farm'!AXG50)*Funding!AWI22","v":0},{"$f":"('Farm 1'!AXH49+'Trading 1 Farm'!AXH50)*Funding!AWJ22","v":0},{"$f":"('Farm 1'!AXI49+'Trading 1 Farm'!AXI50)*Funding!AWK22","v":0},{"$f":"('Farm 1'!AXJ49+'Trading 1 Farm'!AXJ50)*Funding!AWL22","v":0},{"$f":"('Farm 1'!AXK49+'Trading 1 Farm'!AXK50)*Funding!AWM22","v":0},{"$f":"('Farm 1'!AXL49+'Trading 1 Farm'!AXL50)*Funding!AWN22","v":0},{"$f":"('Farm 1'!AXM49+'Trading 1 Farm'!AXM50)*Funding!AWO22","v":0},{"$f":"('Farm 1'!AXN49+'Trading 1 Farm'!AXN50)*Funding!AWP22","v":0},{"$f":"('Farm 1'!AXO49+'Trading 1 Farm'!AXO50)*Funding!AWQ22","v":0},{"$f":"('Farm 1'!AXP49+'Trading 1 Farm'!AXP50)*Funding!AWR22","v":0},{"$f":"('Farm 1'!AXQ49+'Trading 1 Farm'!AXQ50)*Funding!AWS22","v":0},{"$f":"('Farm 1'!AXR49+'Trading 1 Farm'!AXR50)*Funding!AWT22","v":0},{"$f":"('Farm 1'!AXS49+'Trading 1 Farm'!AXS50)*Funding!AWU22","v":0},{"$f":"('Farm 1'!AXT49+'Trading 1 Farm'!AXT50)*Funding!AWV22","v":0},{"$f":"('Farm 1'!AXU49+'Trading 1 Farm'!AXU50)*Funding!AWW22","v":0},{"$f":"('Farm 1'!AXV49+'Trading 1 Farm'!AXV50)*Funding!AWX22","v":0},{"$f":"('Farm 1'!AXW49+'Trading 1 Farm'!AXW50)*Funding!AWY22","v":0},{"$f":"('Farm 1'!AXX49+'Trading 1 Farm'!AXX50)*Funding!AWZ22","v":0},{"$f":"('Farm 1'!AXY49+'Trading 1 Farm'!AXY50)*Funding!AXA22","v":0},{"$f":"('Farm 1'!AXZ49+'Trading 1 Farm'!AXZ50)*Funding!AXB22","v":0},{"$f":"('Farm 1'!AYA49+'Trading 1 Farm'!AYA50)*Funding!AXC22","v":0},{"$f":"('Farm 1'!AYB49+'Trading 1 Farm'!AYB50)*Funding!AXD22","v":0},{"$f":"('Farm 1'!AYC49+'Trading 1 Farm'!AYC50)*Funding!AXE22","v":0},{"$f":"('Farm 1'!AYD49+'Trading 1 Farm'!AYD50)*Funding!AXF22","v":0},{"$f":"('Farm 1'!AYE49+'Trading 1 Farm'!AYE50)*Funding!AXG22","v":0},{"$f":"('Farm 1'!AYF49+'Trading 1 Farm'!AYF50)*Funding!AXH22","v":0},{"$f":"('Farm 1'!AYG49+'Trading 1 Farm'!AYG50)*Funding!AXI22","v":0},{"$f":"('Farm 1'!AYH49+'Trading 1 Farm'!AYH50)*Funding!AXJ22","v":0},{"$f":"('Farm 1'!AYI49+'Trading 1 Farm'!AYI50)*Funding!AXK22","v":0},{"$f":"('Farm 1'!AYJ49+'Trading 1 Farm'!AYJ50)*Funding!AXL22","v":0},{"$f":"('Farm 1'!AYK49+'Trading 1 Farm'!AYK50)*Funding!AXM22","v":0},{"$f":"('Farm 1'!AYL49+'Trading 1 Farm'!AYL50)*Funding!AXN22","v":0},{"$f":"('Farm 1'!AYM49+'Trading 1 Farm'!AYM50)*Funding!AXO22","v":0},{"$f":"('Farm 1'!AYN49+'Trading 1 Farm'!AYN50)*Funding!AXP22","v":0},{"$f":"('Farm 1'!AYO49+'Trading 1 Farm'!AYO50)*Funding!AXQ22","v":0},{"$f":"('Farm 1'!AYP49+'Trading 1 Farm'!AYP50)*Funding!AXR22","v":0},{"$f":"('Farm 1'!AYQ49+'Trading 1 Farm'!AYQ50)*Funding!AXS22","v":0},{"$f":"('Farm 1'!AYR49+'Trading 1 Farm'!AYR50)*Funding!AXT22","v":0},{"$f":"('Farm 1'!AYS49+'Trading 1 Farm'!AYS50)*Funding!AXU22","v":0},{"$f":"('Farm 1'!AYT49+'Trading 1 Farm'!AYT50)*Funding!AXV22","v":0},{"$f":"('Farm 1'!AYU49+'Trading 1 Farm'!AYU50)*Funding!AXW22","v":0},{"$f":"('Farm 1'!AYV49+'Trading 1 Farm'!AYV50)*Funding!AXX22","v":0},{"$f":"('Farm 1'!AYW49+'Trading 1 Farm'!AYW50)*Funding!AXY22","v":0},{"$f":"('Farm 1'!AYX49+'Trading 1 Farm'!AYX50)*Funding!AXZ22","v":0},{"$f":"('Farm 1'!AYY49+'Trading 1 Farm'!AYY50)*Funding!AYA22","v":0},{"$f":"('Farm 1'!AYZ49+'Trading 1 Farm'!AYZ50)*Funding!AYB22","v":0},{"$f":"('Farm 1'!AZA49+'Trading 1 Farm'!AZA50)*Funding!AYC22","v":0},{"$f":"('Farm 1'!AZB49+'Trading 1 Farm'!AZB50)*Funding!AYD22","v":0},{"$f":"('Farm 1'!AZC49+'Trading 1 Farm'!AZC50)*Funding!AYE22","v":0},{"$f":"('Farm 1'!AZD49+'Trading 1 Farm'!AZD50)*Funding!AYF22","v":0},{"$f":"('Farm 1'!AZE49+'Trading 1 Farm'!AZE50)*Funding!AYG22","v":0},{"$f":"('Farm 1'!AZF49+'Trading 1 Farm'!AZF50)*Funding!AYH22","v":0},{"$f":"('Farm 1'!AZG49+'Trading 1 Farm'!AZG50)*Funding!AYI22","v":0},{"$f":"('Farm 1'!AZH49+'Trading 1 Farm'!AZH50)*Funding!AYJ22","v":0},{"$f":"('Farm 1'!AZI49+'Trading 1 Farm'!AZI50)*Funding!AYK22","v":0},{"$f":"('Farm 1'!AZJ49+'Trading 1 Farm'!AZJ50)*Funding!AYL22","v":0},{"$f":"('Farm 1'!AZK49+'Trading 1 Farm'!AZK50)*Funding!AYM22","v":0},{"$f":"('Farm 1'!AZL49+'Trading 1 Farm'!AZL50)*Funding!AYN22","v":0},{"$f":"('Farm 1'!AZM49+'Trading 1 Farm'!AZM50)*Funding!AYO22","v":0},{"$f":"('Farm 1'!AZN49+'Trading 1 Farm'!AZN50)*Funding!AYP22","v":0},{"$f":"('Farm 1'!AZO49+'Trading 1 Farm'!AZO50)*Funding!AYQ22","v":0},{"$f":"('Farm 1'!AZP49+'Trading 1 Farm'!AZP50)*Funding!AYR22","v":0},{"$f":"('Farm 1'!AZQ49+'Trading 1 Farm'!AZQ50)*Funding!AYS22","v":0},{"$f":"('Farm 1'!AZR49+'Trading 1 Farm'!AZR50)*Funding!AYT22","v":0},{"$f":"('Farm 1'!AZS49+'Trading 1 Farm'!AZS50)*Funding!AYU22","v":0},{"$f":"('Farm 1'!AZT49+'Trading 1 Farm'!AZT50)*Funding!AYV22","v":0},{"$f":"('Farm 1'!AZU49+'Trading 1 Farm'!AZU50)*Funding!AYW22","v":0},{"$f":"('Farm 1'!AZV49+'Trading 1 Farm'!AZV50)*Funding!AYX22","v":0},{"$f":"('Farm 1'!AZW49+'Trading 1 Farm'!AZW50)*Funding!AYY22","v":0},{"$f":"('Farm 1'!AZX49+'Trading 1 Farm'!AZX50)*Funding!AYZ22","v":0},{"$f":"('Farm 1'!AZY49+'Trading 1 Farm'!AZY50)*Funding!AZA22","v":0},{"$f":"('Farm 1'!AZZ49+'Trading 1 Farm'!AZZ50)*Funding!AZB22","v":0},{"$f":"('Farm 1'!BAA49+'Trading 1 Farm'!BAA50)*Funding!AZC22","v":0},{"$f":"('Farm 1'!BAB49+'Trading 1 Farm'!BAB50)*Funding!AZD22","v":0},{"$f":"('Farm 1'!BAC49+'Trading 1 Farm'!BAC50)*Funding!AZE22","v":0},{"$f":"('Farm 1'!BAD49+'Trading 1 Farm'!BAD50)*Funding!AZF22","v":0},{"$f":"('Farm 1'!BAE49+'Trading 1 Farm'!BAE50)*Funding!AZG22","v":0},{"$f":"('Farm 1'!BAF49+'Trading 1 Farm'!BAF50)*Funding!AZH22","v":0},{"$f":"('Farm 1'!BAG49+'Trading 1 Farm'!BAG50)*Funding!AZI22","v":0},{"$f":"('Farm 1'!BAH49+'Trading 1 Farm'!BAH50)*Funding!AZJ22","v":0},{"$f":"('Farm 1'!BAI49+'Trading 1 Farm'!BAI50)*Funding!AZK22","v":0},{"$f":"('Farm 1'!BAJ49+'Trading 1 Farm'!BAJ50)*Funding!AZL22","v":0},{"$f":"('Farm 1'!BAK49+'Trading 1 Farm'!BAK50)*Funding!AZM22","v":0},{"$f":"('Farm 1'!BAL49+'Trading 1 Farm'!BAL50)*Funding!AZN22","v":0},{"$f":"('Farm 1'!BAM49+'Trading 1 Farm'!BAM50)*Funding!AZO22","v":0},{"$f":"('Farm 1'!BAN49+'Trading 1 Farm'!BAN50)*Funding!AZP22","v":0},{"$f":"('Farm 1'!BAO49+'Trading 1 Farm'!BAO50)*Funding!AZQ22","v":0},{"$f":"('Farm 1'!BAP49+'Trading 1 Farm'!BAP50)*Funding!AZR22","v":0},{"$f":"('Farm 1'!BAQ49+'Trading 1 Farm'!BAQ50)*Funding!AZS22","v":0},{"$f":"('Farm 1'!BAR49+'Trading 1 Farm'!BAR50)*Funding!AZT22","v":0},{"$f":"('Farm 1'!BAS49+'Trading 1 Farm'!BAS50)*Funding!AZU22","v":0},{"$f":"('Farm 1'!BAT49+'Trading 1 Farm'!BAT50)*Funding!AZV22","v":0},{"$f":"('Farm 1'!BAU49+'Trading 1 Farm'!BAU50)*Funding!AZW22","v":0},{"$f":"('Farm 1'!BAV49+'Trading 1 Farm'!BAV50)*Funding!AZX22","v":0},{"$f":"('Farm 1'!BAW49+'Trading 1 Farm'!BAW50)*Funding!AZY22","v":0},{"$f":"('Farm 1'!BAX49+'Trading 1 Farm'!BAX50)*Funding!AZZ22","v":0},{"$f":"('Farm 1'!BAY49+'Trading 1 Farm'!BAY50)*Funding!BAA22","v":0},{"$f":"('Farm 1'!BAZ49+'Trading 1 Farm'!BAZ50)*Funding!BAB22","v":0},{"$f":"('Farm 1'!BBA49+'Trading 1 Farm'!BBA50)*Funding!BAC22","v":0},{"$f":"('Farm 1'!BBB49+'Trading 1 Farm'!BBB50)*Funding!BAD22","v":0},{"$f":"('Farm 1'!BBC49+'Trading 1 Farm'!BBC50)*Funding!BAE22","v":0},{"$f":"('Farm 1'!BBD49+'Trading 1 Farm'!BBD50)*Funding!BAF22","v":0},{"$f":"('Farm 1'!BBE49+'Trading 1 Farm'!BBE50)*Funding!BAG22","v":0},{"$f":"('Farm 1'!BBF49+'Trading 1 Farm'!BBF50)*Funding!BAH22","v":0},{"$f":"('Farm 1'!BBG49+'Trading 1 Farm'!BBG50)*Funding!BAI22","v":0},{"$f":"('Farm 1'!BBH49+'Trading 1 Farm'!BBH50)*Funding!BAJ22","v":0},{"$f":"('Farm 1'!BBI49+'Trading 1 Farm'!BBI50)*Funding!BAK22","v":0},{"$f":"('Farm 1'!BBJ49+'Trading 1 Farm'!BBJ50)*Funding!BAL22","v":0},{"$f":"('Farm 1'!BBK49+'Trading 1 Farm'!BBK50)*Funding!BAM22","v":0},{"$f":"('Farm 1'!BBL49+'Trading 1 Farm'!BBL50)*Funding!BAN22","v":0},{"$f":"('Farm 1'!BBM49+'Trading 1 Farm'!BBM50)*Funding!BAO22","v":0},{"$f":"('Farm 1'!BBN49+'Trading 1 Farm'!BBN50)*Funding!BAP22","v":0},{"$f":"('Farm 1'!BBO49+'Trading 1 Farm'!BBO50)*Funding!BAQ22","v":0},{"$f":"('Farm 1'!BBP49+'Trading 1 Farm'!BBP50)*Funding!BAR22","v":0},{"$f":"('Farm 1'!BBQ49+'Trading 1 Farm'!BBQ50)*Funding!BAS22","v":0},{"$f":"('Farm 1'!BBR49+'Trading 1 Farm'!BBR50)*Funding!BAT22","v":0},{"$f":"('Farm 1'!BBS49+'Trading 1 Farm'!BBS50)*Funding!BAU22","v":0},{"$f":"('Farm 1'!BBT49+'Trading 1 Farm'!BBT50)*Funding!BAV22","v":0},{"$f":"('Farm 1'!BBU49+'Trading 1 Farm'!BBU50)*Funding!BAW22","v":0},{"$f":"('Farm 1'!BBV49+'Trading 1 Farm'!BBV50)*Funding!BAX22","v":0},{"$f":"('Farm 1'!BBW49+'Trading 1 Farm'!BBW50)*Funding!BAY22","v":0},{"$f":"('Farm 1'!BBX49+'Trading 1 Farm'!BBX50)*Funding!BAZ22","v":0},{"$f":"('Farm 1'!BBY49+'Trading 1 Farm'!BBY50)*Funding!BBA22","v":0},{"$f":"('Farm 1'!BBZ49+'Trading 1 Farm'!BBZ50)*Funding!BBB22","v":0},{"$f":"('Farm 1'!BCA49+'Trading 1 Farm'!BCA50)*Funding!BBC22","v":0},{"$f":"('Farm 1'!BCB49+'Trading 1 Farm'!BCB50)*Funding!BBD22","v":0},{"$f":"('Farm 1'!BCC49+'Trading 1 Farm'!BCC50)*Funding!BBE22","v":0},{"$f":"('Farm 1'!BCD49+'Trading 1 Farm'!BCD50)*Funding!BBF22","v":0},{"$f":"('Farm 1'!BCE49+'Trading 1 Farm'!BCE50)*Funding!BBG22","v":0},{"$f":"('Farm 1'!BCF49+'Trading 1 Farm'!BCF50)*Funding!BBH22","v":0},{"$f":"('Farm 1'!BCG49+'Trading 1 Farm'!BCG50)*Funding!BBI22","v":0},{"$f":"('Farm 1'!BCH49+'Trading 1 Farm'!BCH50)*Funding!BBJ22","v":0},{"$f":"('Farm 1'!BCI49+'Trading 1 Farm'!BCI50)*Funding!BBK22","v":0},{"$f":"('Farm 1'!BCJ49+'Trading 1 Farm'!BCJ50)*Funding!BBL22","v":0},{"$f":"('Farm 1'!BCK49+'Trading 1 Farm'!BCK50)*Funding!BBM22","v":0},{"$f":"('Farm 1'!BCL49+'Trading 1 Farm'!BCL50)*Funding!BBN22","v":0},{"$f":"('Farm 1'!BCM49+'Trading 1 Farm'!BCM50)*Funding!BBO22","v":0},{"$f":"('Farm 1'!BCN49+'Trading 1 Farm'!BCN50)*Funding!BBP22","v":0},{"$f":"('Farm 1'!BCO49+'Trading 1 Farm'!BCO50)*Funding!BBQ22","v":0},{"$f":"('Farm 1'!BCP49+'Trading 1 Farm'!BCP50)*Funding!BBR22","v":0},{"$f":"('Farm 1'!BCQ49+'Trading 1 Farm'!BCQ50)*Funding!BBS22","v":0},{"$f":"('Farm 1'!BCR49+'Trading 1 Farm'!BCR50)*Funding!BBT22","v":0},{"$f":"('Farm 1'!BCS49+'Trading 1 Farm'!BCS50)*Funding!BBU22","v":0},{"$f":"('Farm 1'!BCT49+'Trading 1 Farm'!BCT50)*Funding!BBV22","v":0},{"$f":"('Farm 1'!BCU49+'Trading 1 Farm'!BCU50)*Funding!BBW22","v":0},{"$f":"('Farm 1'!BCV49+'Trading 1 Farm'!BCV50)*Funding!BBX22","v":0},{"$f":"('Farm 1'!BCW49+'Trading 1 Farm'!BCW50)*Funding!BBY22","v":0},{"$f":"('Farm 1'!BCX49+'Trading 1 Farm'!BCX50)*Funding!BBZ22","v":0},{"$f":"('Farm 1'!BCY49+'Trading 1 Farm'!BCY50)*Funding!BCA22","v":0},{"$f":"('Farm 1'!BCZ49+'Trading 1 Farm'!BCZ50)*Funding!BCB22","v":0},{"$f":"('Farm 1'!BDA49+'Trading 1 Farm'!BDA50)*Funding!BCC22","v":0},{"$f":"('Farm 1'!BDB49+'Trading 1 Farm'!BDB50)*Funding!BCD22","v":0},{"$f":"('Farm 1'!BDC49+'Trading 1 Farm'!BDC50)*Funding!BCE22","v":0},{"$f":"('Farm 1'!BDD49+'Trading 1 Farm'!BDD50)*Funding!BCF22","v":0},{"$f":"('Farm 1'!BDE49+'Trading 1 Farm'!BDE50)*Funding!BCG22","v":0},{"$f":"('Farm 1'!BDF49+'Trading 1 Farm'!BDF50)*Funding!BCH22","v":0},{"$f":"('Farm 1'!BDG49+'Trading 1 Farm'!BDG50)*Funding!BCI22","v":0},{"$f":"('Farm 1'!BDH49+'Trading 1 Farm'!BDH50)*Funding!BCJ22","v":0},{"$f":"('Farm 1'!BDI49+'Trading 1 Farm'!BDI50)*Funding!BCK22","v":0},{"$f":"('Farm 1'!BDJ49+'Trading 1 Farm'!BDJ50)*Funding!BCL22","v":0},{"$f":"('Farm 1'!BDK49+'Trading 1 Farm'!BDK50)*Funding!BCM22","v":0},{"$f":"('Farm 1'!BDL49+'Trading 1 Farm'!BDL50)*Funding!BCN22","v":0},{"$f":"('Farm 1'!BDM49+'Trading 1 Farm'!BDM50)*Funding!BCO22","v":0},{"$f":"('Farm 1'!BDN49+'Trading 1 Farm'!BDN50)*Funding!BCP22","v":0},{"$f":"('Farm 1'!BDO49+'Trading 1 Farm'!BDO50)*Funding!BCQ22","v":0},{"$f":"('Farm 1'!BDP49+'Trading 1 Farm'!BDP50)*Funding!BCR22","v":0},{"$f":"('Farm 1'!BDQ49+'Trading 1 Farm'!BDQ50)*Funding!BCS22","v":0},{"$f":"('Farm 1'!BDR49+'Trading 1 Farm'!BDR50)*Funding!BCT22","v":0},{"$f":"('Farm 1'!BDS49+'Trading 1 Farm'!BDS50)*Funding!BCU22","v":0},{"$f":"('Farm 1'!BDT49+'Trading 1 Farm'!BDT50)*Funding!BCV22","v":0},{"$f":"('Farm 1'!BDU49+'Trading 1 Farm'!BDU50)*Funding!BCW22","v":0},{"$f":"('Farm 1'!BDV49+'Trading 1 Farm'!BDV50)*Funding!BCX22","v":0},{"$f":"('Farm 1'!BDW49+'Trading 1 Farm'!BDW50)*Funding!BCY22","v":0},{"$f":"('Farm 1'!BDX49+'Trading 1 Farm'!BDX50)*Funding!BCZ22","v":0},{"$f":"('Farm 1'!BDY49+'Trading 1 Farm'!BDY50)*Funding!BDA22","v":0},{"$f":"('Farm 1'!BDZ49+'Trading 1 Farm'!BDZ50)*Funding!BDB22","v":0},{"$f":"('Farm 1'!BEA49+'Trading 1 Farm'!BEA50)*Funding!BDC22","v":0},{"$f":"('Farm 1'!BEB49+'Trading 1 Farm'!BEB50)*Funding!BDD22","v":0},{"$f":"('Farm 1'!BEC49+'Trading 1 Farm'!BEC50)*Funding!BDE22","v":0},{"$f":"('Farm 1'!BED49+'Trading 1 Farm'!BED50)*Funding!BDF22","v":0},{"$f":"('Farm 1'!BEE49+'Trading 1 Farm'!BEE50)*Funding!BDG22","v":0},{"$f":"('Farm 1'!BEF49+'Trading 1 Farm'!BEF50)*Funding!BDH22","v":0},{"$f":"('Farm 1'!BEG49+'Trading 1 Farm'!BEG50)*Funding!BDI22","v":0},{"$f":"('Farm 1'!BEH49+'Trading 1 Farm'!BEH50)*Funding!BDJ22","v":0},{"$f":"('Farm 1'!BEI49+'Trading 1 Farm'!BEI50)*Funding!BDK22","v":0},{"$f":"('Farm 1'!BEJ49+'Trading 1 Farm'!BEJ50)*Funding!BDL22","v":0},{"$f":"('Farm 1'!BEK49+'Trading 1 Farm'!BEK50)*Funding!BDM22","v":0},{"$f":"('Farm 1'!BEL49+'Trading 1 Farm'!BEL50)*Funding!BDN22","v":0},{"$f":"('Farm 1'!BEM49+'Trading 1 Farm'!BEM50)*Funding!BDO22","v":0},{"$f":"('Farm 1'!BEN49+'Trading 1 Farm'!BEN50)*Funding!BDP22","v":0},{"$f":"('Farm 1'!BEO49+'Trading 1 Farm'!BEO50)*Funding!BDQ22","v":0},{"$f":"('Farm 1'!BEP49+'Trading 1 Farm'!BEP50)*Funding!BDR22","v":0},{"$f":"('Farm 1'!BEQ49+'Trading 1 Farm'!BEQ50)*Funding!BDS22","v":0},{"$f":"('Farm 1'!BER49+'Trading 1 Farm'!BER50)*Funding!BDT22","v":0},{"$f":"('Farm 1'!BES49+'Trading 1 Farm'!BES50)*Funding!BDU22","v":0},{"$f":"('Farm 1'!BET49+'Trading 1 Farm'!BET50)*Funding!BDV22","v":0},{"$f":"('Farm 1'!BEU49+'Trading 1 Farm'!BEU50)*Funding!BDW22","v":0},{"$f":"('Farm 1'!BEV49+'Trading 1 Farm'!BEV50)*Funding!BDX22","v":0},{"$f":"('Farm 1'!BEW49+'Trading 1 Farm'!BEW50)*Funding!BDY22","v":0},{"$f":"('Farm 1'!BEX49+'Trading 1 Farm'!BEX50)*Funding!BDZ22","v":0},{"$f":"('Farm 1'!BEY49+'Trading 1 Farm'!BEY50)*Funding!BEA22","v":0},{"$f":"('Farm 1'!BEZ49+'Trading 1 Farm'!BEZ50)*Funding!BEB22","v":0},{"$f":"('Farm 1'!BFA49+'Trading 1 Farm'!BFA50)*Funding!BEC22","v":0},{"$f":"('Farm 1'!BFB49+'Trading 1 Farm'!BFB50)*Funding!BED22","v":0},{"$f":"('Farm 1'!BFC49+'Trading 1 Farm'!BFC50)*Funding!BEE22","v":0},{"$f":"('Farm 1'!BFD49+'Trading 1 Farm'!BFD50)*Funding!BEF22","v":0},{"$f":"('Farm 1'!BFE49+'Trading 1 Farm'!BFE50)*Funding!BEG22","v":0},{"$f":"('Farm 1'!BFF49+'Trading 1 Farm'!BFF50)*Funding!BEH22","v":0},{"$f":"('Farm 1'!BFG49+'Trading 1 Farm'!BFG50)*Funding!BEI22","v":0},{"$f":"('Farm 1'!BFH49+'Trading 1 Farm'!BFH50)*Funding!BEJ22","v":0},{"$f":"('Farm 1'!BFI49+'Trading 1 Farm'!BFI50)*Funding!BEK22","v":0},{"$f":"('Farm 1'!BFJ49+'Trading 1 Farm'!BFJ50)*Funding!BEL22","v":0},{"$f":"('Farm 1'!BFK49+'Trading 1 Farm'!BFK50)*Funding!BEM22","v":0},{"$f":"('Farm 1'!BFL49+'Trading 1 Farm'!BFL50)*Funding!BEN22","v":0},{"$f":"('Farm 1'!BFM49+'Trading 1 Farm'!BFM50)*Funding!BEO22","v":0},{"$f":"('Farm 1'!BFN49+'Trading 1 Farm'!BFN50)*Funding!BEP22","v":0},{"$f":"('Farm 1'!BFO49+'Trading 1 Farm'!BFO50)*Funding!BEQ22","v":0},{"$f":"('Farm 1'!BFP49+'Trading 1 Farm'!BFP50)*Funding!BER22","v":0},{"$f":"('Farm 1'!BFQ49+'Trading 1 Farm'!BFQ50)*Funding!BES22","v":0},{"$f":"('Farm 1'!BFR49+'Trading 1 Farm'!BFR50)*Funding!BET22","v":0},{"$f":"('Farm 1'!BFS49+'Trading 1 Farm'!BFS50)*Funding!BEU22","v":0},{"$f":"('Farm 1'!BFT49+'Trading 1 Farm'!BFT50)*Funding!BEV22","v":0},{"$f":"('Farm 1'!BFU49+'Trading 1 Farm'!BFU50)*Funding!BEW22","v":0},{"$f":"('Farm 1'!BFV49+'Trading 1 Farm'!BFV50)*Funding!BEX22","v":0},{"$f":"('Farm 1'!BFW49+'Trading 1 Farm'!BFW50)*Funding!BEY22","v":0},{"$f":"('Farm 1'!BFX49+'Trading 1 Farm'!BFX50)*Funding!BEZ22","v":0},{"$f":"('Farm 1'!BFY49+'Trading 1 Farm'!BFY50)*Funding!BFA22","v":0},{"$f":"('Farm 1'!BFZ49+'Trading 1 Farm'!BFZ50)*Funding!BFB22","v":0},{"$f":"('Farm 1'!BGA49+'Trading 1 Farm'!BGA50)*Funding!BFC22","v":0},{"$f":"('Farm 1'!BGB49+'Trading 1 Farm'!BGB50)*Funding!BFD22","v":0},{"$f":"('Farm 1'!BGC49+'Trading 1 Farm'!BGC50)*Funding!BFE22","v":0},{"$f":"('Farm 1'!BGD49+'Trading 1 Farm'!BGD50)*Funding!BFF22","v":0},{"$f":"('Farm 1'!BGE49+'Trading 1 Farm'!BGE50)*Funding!BFG22","v":0},{"$f":"('Farm 1'!BGF49+'Trading 1 Farm'!BGF50)*Funding!BFH22","v":0},{"$f":"('Farm 1'!BGG49+'Trading 1 Farm'!BGG50)*Funding!BFI22","v":0},{"$f":"('Farm 1'!BGH49+'Trading 1 Farm'!BGH50)*Funding!BFJ22","v":0},{"$f":"('Farm 1'!BGI49+'Trading 1 Farm'!BGI50)*Funding!BFK22","v":0},{"$f":"('Farm 1'!BGJ49+'Trading 1 Farm'!BGJ50)*Funding!BFL22","v":0},{"$f":"('Farm 1'!BGK49+'Trading 1 Farm'!BGK50)*Funding!BFM22","v":0},{"$f":"('Farm 1'!BGL49+'Trading 1 Farm'!BGL50)*Funding!BFN22","v":0},{"$f":"('Farm 1'!BGM49+'Trading 1 Farm'!BGM50)*Funding!BFO22","v":0},{"$f":"('Farm 1'!BGN49+'Trading 1 Farm'!BGN50)*Funding!BFP22","v":0},{"$f":"('Farm 1'!BGO49+'Trading 1 Farm'!BGO50)*Funding!BFQ22","v":0},{"$f":"('Farm 1'!BGP49+'Trading 1 Farm'!BGP50)*Funding!BFR22","v":0},{"$f":"('Farm 1'!BGQ49+'Trading 1 Farm'!BGQ50)*Funding!BFS22","v":0},{"$f":"('Farm 1'!BGR49+'Trading 1 Farm'!BGR50)*Funding!BFT22","v":0},{"$f":"('Farm 1'!BGS49+'Trading 1 Farm'!BGS50)*Funding!BFU22","v":0},{"$f":"('Farm 1'!BGT49+'Trading 1 Farm'!BGT50)*Funding!BFV22","v":0},{"$f":"('Farm 1'!BGU49+'Trading 1 Farm'!BGU50)*Funding!BFW22","v":0},{"$f":"('Farm 1'!BGV49+'Trading 1 Farm'!BGV50)*Funding!BFX22","v":0},{"$f":"('Farm 1'!BGW49+'Trading 1 Farm'!BGW50)*Funding!BFY22","v":0},{"$f":"('Farm 1'!BGX49+'Trading 1 Farm'!BGX50)*Funding!BFZ22","v":0},{"$f":"('Farm 1'!BGY49+'Trading 1 Farm'!BGY50)*Funding!BGA22","v":0},{"$f":"('Farm 1'!BGZ49+'Trading 1 Farm'!BGZ50)*Funding!BGB22","v":0},{"$f":"('Farm 1'!BHA49+'Trading 1 Farm'!BHA50)*Funding!BGC22","v":0},{"$f":"('Farm 1'!BHB49+'Trading 1 Farm'!BHB50)*Funding!BGD22","v":0},{"$f":"('Farm 1'!BHC49+'Trading 1 Farm'!BHC50)*Funding!BGE22","v":0},{"$f":"('Farm 1'!BHD49+'Trading 1 Farm'!BHD50)*Funding!BGF22","v":0},{"$f":"('Farm 1'!BHE49+'Trading 1 Farm'!BHE50)*Funding!BGG22","v":0},{"$f":"('Farm 1'!BHF49+'Trading 1 Farm'!BHF50)*Funding!BGH22","v":0},{"$f":"('Farm 1'!BHG49+'Trading 1 Farm'!BHG50)*Funding!BGI22","v":0},{"$f":"('Farm 1'!BHH49+'Trading 1 Farm'!BHH50)*Funding!BGJ22","v":0},{"$f":"('Farm 1'!BHI49+'Trading 1 Farm'!BHI50)*Funding!BGK22","v":0},{"$f":"('Farm 1'!BHJ49+'Trading 1 Farm'!BHJ50)*Funding!BGL22","v":0},{"$f":"('Farm 1'!BHK49+'Trading 1 Farm'!BHK50)*Funding!BGM22","v":0},{"$f":"('Farm 1'!BHL49+'Trading 1 Farm'!BHL50)*Funding!BGN22","v":0},{"$f":"('Farm 1'!BHM49+'Trading 1 Farm'!BHM50)*Funding!BGO22","v":0},{"$f":"('Farm 1'!BHN49+'Trading 1 Farm'!BHN50)*Funding!BGP22","v":0},{"$f":"('Farm 1'!BHO49+'Trading 1 Farm'!BHO50)*Funding!BGQ22","v":0},{"$f":"('Farm 1'!BHP49+'Trading 1 Farm'!BHP50)*Funding!BGR22","v":0},{"$f":"('Farm 1'!BHQ49+'Trading 1 Farm'!BHQ50)*Funding!BGS22","v":0},{"$f":"('Farm 1'!BHR49+'Trading 1 Farm'!BHR50)*Funding!BGT22","v":0},{"$f":"('Farm 1'!BHS49+'Trading 1 Farm'!BHS50)*Funding!BGU22","v":0},{"$f":"('Farm 1'!BHT49+'Trading 1 Farm'!BHT50)*Funding!BGV22","v":0},{"$f":"('Farm 1'!BHU49+'Trading 1 Farm'!BHU50)*Funding!BGW22","v":0},{"$f":"('Farm 1'!BHV49+'Trading 1 Farm'!BHV50)*Funding!BGX22","v":0},{"$f":"('Farm 1'!BHW49+'Trading 1 Farm'!BHW50)*Funding!BGY22","v":0},{"$f":"('Farm 1'!BHX49+'Trading 1 Farm'!BHX50)*Funding!BGZ22","v":0},{"$f":"('Farm 1'!BHY49+'Trading 1 Farm'!BHY50)*Funding!BHA22","v":0},{"$f":"('Farm 1'!BHZ49+'Trading 1 Farm'!BHZ50)*Funding!BHB22","v":0},{"$f":"('Farm 1'!BIA49+'Trading 1 Farm'!BIA50)*Funding!BHC22","v":0},{"$f":"('Farm 1'!BIB49+'Trading 1 Farm'!BIB50)*Funding!BHD22","v":0},{"$f":"('Farm 1'!BIC49+'Trading 1 Farm'!BIC50)*Funding!BHE22","v":0},{"$f":"('Farm 1'!BID49+'Trading 1 Farm'!BID50)*Funding!BHF22","v":0},{"$f":"('Farm 1'!BIE49+'Trading 1 Farm'!BIE50)*Funding!BHG22","v":0},{"$f":"('Farm 1'!BIF49+'Trading 1 Farm'!BIF50)*Funding!BHH22","v":0},{"$f":"('Farm 1'!BIG49+'Trading 1 Farm'!BIG50)*Funding!BHI22","v":0},{"$f":"('Farm 1'!BIH49+'Trading 1 Farm'!BIH50)*Funding!BHJ22","v":0},{"$f":"('Farm 1'!BII49+'Trading 1 Farm'!BII50)*Funding!BHK22","v":0},{"$f":"('Farm 1'!BIJ49+'Trading 1 Farm'!BIJ50)*Funding!BHL22","v":0},{"$f":"('Farm 1'!BIK49+'Trading 1 Farm'!BIK50)*Funding!BHM22","v":0},{"$f":"('Farm 1'!BIL49+'Trading 1 Farm'!BIL50)*Funding!BHN22","v":0},{"$f":"('Farm 1'!BIM49+'Trading 1 Farm'!BIM50)*Funding!BHO22","v":0},{"$f":"('Farm 1'!BIN49+'Trading 1 Farm'!BIN50)*Funding!BHP22","v":0},{"$f":"('Farm 1'!BIO49+'Trading 1 Farm'!BIO50)*Funding!BHQ22","v":0},{"$f":"('Farm 1'!BIP49+'Trading 1 Farm'!BIP50)*Funding!BHR22","v":0},{"$f":"('Farm 1'!BIQ49+'Trading 1 Farm'!BIQ50)*Funding!BHS22","v":0},{"$f":"('Farm 1'!BIR49+'Trading 1 Farm'!BIR50)*Funding!BHT22","v":0},{"$f":"('Farm 1'!BIS49+'Trading 1 Farm'!BIS50)*Funding!BHU22","v":0},{"$f":"('Farm 1'!BIT49+'Trading 1 Farm'!BIT50)*Funding!BHV22","v":0},{"$f":"('Farm 1'!BIU49+'Trading 1 Farm'!BIU50)*Funding!BHW22","v":0},{"$f":"('Farm 1'!BIV49+'Trading 1 Farm'!BIV50)*Funding!BHX22","v":0},{"$f":"('Farm 1'!BIW49+'Trading 1 Farm'!BIW50)*Funding!BHY22","v":0},{"$f":"('Farm 1'!BIX49+'Trading 1 Farm'!BIX50)*Funding!BHZ22","v":0},{"$f":"('Farm 1'!BIY49+'Trading 1 Farm'!BIY50)*Funding!BIA22","v":0},{"$f":"('Farm 1'!BIZ49+'Trading 1 Farm'!BIZ50)*Funding!BIB22","v":0},{"$f":"('Farm 1'!BJA49+'Trading 1 Farm'!BJA50)*Funding!BIC22","v":0},{"$f":"('Farm 1'!BJB49+'Trading 1 Farm'!BJB50)*Funding!BID22","v":0},{"$f":"('Farm 1'!BJC49+'Trading 1 Farm'!BJC50)*Funding!BIE22","v":0},{"$f":"('Farm 1'!BJD49+'Trading 1 Farm'!BJD50)*Funding!BIF22","v":0},{"$f":"('Farm 1'!BJE49+'Trading 1 Farm'!BJE50)*Funding!BIG22","v":0},{"$f":"('Farm 1'!BJF49+'Trading 1 Farm'!BJF50)*Funding!BIH22","v":0},{"$f":"('Farm 1'!BJG49+'Trading 1 Farm'!BJG50)*Funding!BII22","v":0},{"$f":"('Farm 1'!BJH49+'Trading 1 Farm'!BJH50)*Funding!BIJ22","v":0},{"$f":"('Farm 1'!BJI49+'Trading 1 Farm'!BJI50)*Funding!BIK22","v":0},{"$f":"('Farm 1'!BJJ49+'Trading 1 Farm'!BJJ50)*Funding!BIL22","v":0},{"$f":"('Farm 1'!BJK49+'Trading 1 Farm'!BJK50)*Funding!BIM22","v":0},{"$f":"('Farm 1'!BJL49+'Trading 1 Farm'!BJL50)*Funding!BIN22","v":0},{"$f":"('Farm 1'!BJM49+'Trading 1 Farm'!BJM50)*Funding!BIO22","v":0},{"$f":"('Farm 1'!BJN49+'Trading 1 Farm'!BJN50)*Funding!BIP22","v":0},{"$f":"('Farm 1'!BJO49+'Trading 1 Farm'!BJO50)*Funding!BIQ22","v":0},{"$f":"('Farm 1'!BJP49+'Trading 1 Farm'!BJP50)*Funding!BIR22","v":0},{"$f":"('Farm 1'!BJQ49+'Trading 1 Farm'!BJQ50)*Funding!BIS22","v":0},{"$f":"('Farm 1'!BJR49+'Trading 1 Farm'!BJR50)*Funding!BIT22","v":0},{"$f":"('Farm 1'!BJS49+'Trading 1 Farm'!BJS50)*Funding!BIU22","v":0},{"$f":"('Farm 1'!BJT49+'Trading 1 Farm'!BJT50)*Funding!BIV22","v":0},{"$f":"('Farm 1'!BJU49+'Trading 1 Farm'!BJU50)*Funding!BIW22","v":0},{"$f":"('Farm 1'!BJV49+'Trading 1 Farm'!BJV50)*Funding!BIX22","v":0},{"$f":"('Farm 1'!BJW49+'Trading 1 Farm'!BJW50)*Funding!BIY22","v":0},{"$f":"('Farm 1'!BJX49+'Trading 1 Farm'!BJX50)*Funding!BIZ22","v":0},{"$f":"('Farm 1'!BJY49+'Trading 1 Farm'!BJY50)*Funding!BJA22","v":0},{"$f":"('Farm 1'!BJZ49+'Trading 1 Farm'!BJZ50)*Funding!BJB22","v":0},{"$f":"('Farm 1'!BKA49+'Trading 1 Farm'!BKA50)*Funding!BJC22","v":0},{"$f":"('Farm 1'!BKB49+'Trading 1 Farm'!BKB50)*Funding!BJD22","v":0},{"$f":"('Farm 1'!BKC49+'Trading 1 Farm'!BKC50)*Funding!BJE22","v":0},{"$f":"('Farm 1'!BKD49+'Trading 1 Farm'!BKD50)*Funding!BJF22","v":0},{"$f":"('Farm 1'!BKE49+'Trading 1 Farm'!BKE50)*Funding!BJG22","v":0},{"$f":"('Farm 1'!BKF49+'Trading 1 Farm'!BKF50)*Funding!BJH22","v":0},{"$f":"('Farm 1'!BKG49+'Trading 1 Farm'!BKG50)*Funding!BJI22","v":0},{"$f":"('Farm 1'!BKH49+'Trading 1 Farm'!BKH50)*Funding!BJJ22","v":0},{"$f":"('Farm 1'!BKI49+'Trading 1 Farm'!BKI50)*Funding!BJK22","v":0},{"$f":"('Farm 1'!BKJ49+'Trading 1 Farm'!BKJ50)*Funding!BJL22","v":0},{"$f":"('Farm 1'!BKK49+'Trading 1 Farm'!BKK50)*Funding!BJM22","v":0},{"$f":"('Farm 1'!BKL49+'Trading 1 Farm'!BKL50)*Funding!BJN22","v":0},{"$f":"('Farm 1'!BKM49+'Trading 1 Farm'!BKM50)*Funding!BJO22","v":0},{"$f":"('Farm 1'!BKN49+'Trading 1 Farm'!BKN50)*Funding!BJP22","v":0},{"$f":"('Farm 1'!BKO49+'Trading 1 Farm'!BKO50)*Funding!BJQ22","v":0},{"$f":"('Farm 1'!BKP49+'Trading 1 Farm'!BKP50)*Funding!BJR22","v":0},{"$f":"('Farm 1'!BKQ49+'Trading 1 Farm'!BKQ50)*Funding!BJS22","v":0},{"$f":"('Farm 1'!BKR49+'Trading 1 Farm'!BKR50)*Funding!BJT22","v":0},{"$f":"('Farm 1'!BKS49+'Trading 1 Farm'!BKS50)*Funding!BJU22","v":0},{"$f":"('Farm 1'!BKT49+'Trading 1 Farm'!BKT50)*Funding!BJV22","v":0},{"$f":"('Farm 1'!BKU49+'Trading 1 Farm'!BKU50)*Funding!BJW22","v":0},{"$f":"('Farm 1'!BKV49+'Trading 1 Farm'!BKV50)*Funding!BJX22","v":0},{"$f":"('Farm 1'!BKW49+'Trading 1 Farm'!BKW50)*Funding!BJY22","v":0},{"$f":"('Farm 1'!BKX49+'Trading 1 Farm'!BKX50)*Funding!BJZ22","v":0},{"$f":"('Farm 1'!BKY49+'Trading 1 Farm'!BKY50)*Funding!BKA22","v":0},{"$f":"('Farm 1'!BKZ49+'Trading 1 Farm'!BKZ50)*Funding!BKB22","v":0},{"$f":"('Farm 1'!BLA49+'Trading 1 Farm'!BLA50)*Funding!BKC22","v":0},{"$f":"('Farm 1'!BLB49+'Trading 1 Farm'!BLB50)*Funding!BKD22","v":0},{"$f":"('Farm 1'!BLC49+'Trading 1 Farm'!BLC50)*Funding!BKE22","v":0},{"$f":"('Farm 1'!BLD49+'Trading 1 Farm'!BLD50)*Funding!BKF22","v":0},{"$f":"('Farm 1'!BLE49+'Trading 1 Farm'!BLE50)*Funding!BKG22","v":0},{"$f":"('Farm 1'!BLF49+'Trading 1 Farm'!BLF50)*Funding!BKH22","v":0},{"$f":"('Farm 1'!BLG49+'Trading 1 Farm'!BLG50)*Funding!BKI22","v":0},{"$f":"('Farm 1'!BLH49+'Trading 1 Farm'!BLH50)*Funding!BKJ22","v":0},{"$f":"('Farm 1'!BLI49+'Trading 1 Farm'!BLI50)*Funding!BKK22","v":0},{"$f":"('Farm 1'!BLJ49+'Trading 1 Farm'!BLJ50)*Funding!BKL22","v":0},{"$f":"('Farm 1'!BLK49+'Trading 1 Farm'!BLK50)*Funding!BKM22","v":0},{"$f":"('Farm 1'!BLL49+'Trading 1 Farm'!BLL50)*Funding!BKN22","v":0},{"$f":"('Farm 1'!BLM49+'Trading 1 Farm'!BLM50)*Funding!BKO22","v":0},{"$f":"('Farm 1'!BLN49+'Trading 1 Farm'!BLN50)*Funding!BKP22","v":0},{"$f":"('Farm 1'!BLO49+'Trading 1 Farm'!BLO50)*Funding!BKQ22","v":0},{"$f":"('Farm 1'!BLP49+'Trading 1 Farm'!BLP50)*Funding!BKR22","v":0},{"$f":"('Farm 1'!BLQ49+'Trading 1 Farm'!BLQ50)*Funding!BKS22","v":0},{"$f":"('Farm 1'!BLR49+'Trading 1 Farm'!BLR50)*Funding!BKT22","v":0},{"$f":"('Farm 1'!BLS49+'Trading 1 Farm'!BLS50)*Funding!BKU22","v":0},{"$f":"('Farm 1'!BLT49+'Trading 1 Farm'!BLT50)*Funding!BKV22","v":0},{"$f":"('Farm 1'!BLU49+'Trading 1 Farm'!BLU50)*Funding!BKW22","v":0},{"$f":"('Farm 1'!BLV49+'Trading 1 Farm'!BLV50)*Funding!BKX22","v":0},{"$f":"('Farm 1'!BLW49+'Trading 1 Farm'!BLW50)*Funding!BKY22","v":0},{"$f":"('Farm 1'!BLX49+'Trading 1 Farm'!BLX50)*Funding!BKZ22","v":0},{"$f":"('Farm 1'!BLY49+'Trading 1 Farm'!BLY50)*Funding!BLA22","v":0},{"$f":"('Farm 1'!BLZ49+'Trading 1 Farm'!BLZ50)*Funding!BLB22","v":0},{"$f":"('Farm 1'!BMA49+'Trading 1 Farm'!BMA50)*Funding!BLC22","v":0},{"$f":"('Farm 1'!BMB49+'Trading 1 Farm'!BMB50)*Funding!BLD22","v":0},{"$f":"('Farm 1'!BMC49+'Trading 1 Farm'!BMC50)*Funding!BLE22","v":0},{"$f":"('Farm 1'!BMD49+'Trading 1 Farm'!BMD50)*Funding!BLF22","v":0},{"$f":"('Farm 1'!BME49+'Trading 1 Farm'!BME50)*Funding!BLG22","v":0},{"$f":"('Farm 1'!BMF49+'Trading 1 Farm'!BMF50)*Funding!BLH22","v":0},{"$f":"('Farm 1'!BMG49+'Trading 1 Farm'!BMG50)*Funding!BLI22","v":0},{"$f":"('Farm 1'!BMH49+'Trading 1 Farm'!BMH50)*Funding!BLJ22","v":0},{"$f":"('Farm 1'!BMI49+'Trading 1 Farm'!BMI50)*Funding!BLK22","v":0},{"$f":"('Farm 1'!BMJ49+'Trading 1 Farm'!BMJ50)*Funding!BLL22","v":0},{"$f":"('Farm 1'!BMK49+'Trading 1 Farm'!BMK50)*Funding!BLM22","v":0},{"$f":"('Farm 1'!BML49+'Trading 1 Farm'!BML50)*Funding!BLN22","v":0},{"$f":"('Farm 1'!BMM49+'Trading 1 Farm'!BMM50)*Funding!BLO22","v":0},{"$f":"('Farm 1'!BMN49+'Trading 1 Farm'!BMN50)*Funding!BLP22","v":0},{"$f":"('Farm 1'!BMO49+'Trading 1 Farm'!BMO50)*Funding!BLQ22","v":0},{"$f":"('Farm 1'!BMP49+'Trading 1 Farm'!BMP50)*Funding!BLR22","v":0},{"$f":"('Farm 1'!BMQ49+'Trading 1 Farm'!BMQ50)*Funding!BLS22","v":0},{"$f":"('Farm 1'!BMR49+'Trading 1 Farm'!BMR50)*Funding!BLT22","v":0},{"$f":"('Farm 1'!BMS49+'Trading 1 Farm'!BMS50)*Funding!BLU22","v":0},{"$f":"('Farm 1'!BMT49+'Trading 1 Farm'!BMT50)*Funding!BLV22","v":0},{"$f":"('Farm 1'!BMU49+'Trading 1 Farm'!BMU50)*Funding!BLW22","v":0},{"$f":"('Farm 1'!BMV49+'Trading 1 Farm'!BMV50)*Funding!BLX22","v":0},{"$f":"('Farm 1'!BMW49+'Trading 1 Farm'!BMW50)*Funding!BLY22","v":0},{"$f":"('Farm 1'!BMX49+'Trading 1 Farm'!BMX50)*Funding!BLZ22","v":0},{"$f":"('Farm 1'!BMY49+'Trading 1 Farm'!BMY50)*Funding!BMA22","v":0},{"$f":"('Farm 1'!BMZ49+'Trading 1 Farm'!BMZ50)*Funding!BMB22","v":0},{"$f":"('Farm 1'!BNA49+'Trading 1 Farm'!BNA50)*Funding!BMC22","v":0},{"$f":"('Farm 1'!BNB49+'Trading 1 Farm'!BNB50)*Funding!BMD22","v":0},{"$f":"('Farm 1'!BNC49+'Trading 1 Farm'!BNC50)*Funding!BME22","v":0},{"$f":"('Farm 1'!BND49+'Trading 1 Farm'!BND50)*Funding!BMF22","v":0},{"$f":"('Farm 1'!BNE49+'Trading 1 Farm'!BNE50)*Funding!BMG22","v":0},{"$f":"('Farm 1'!BNF49+'Trading 1 Farm'!BNF50)*Funding!BMH22","v":0},{"$f":"('Farm 1'!BNG49+'Trading 1 Farm'!BNG50)*Funding!BMI22","v":0},{"$f":"('Farm 1'!BNH49+'Trading 1 Farm'!BNH50)*Funding!BMJ22","v":0},{"$f":"('Farm 1'!BNI49+'Trading 1 Farm'!BNI50)*Funding!BMK22","v":0},{"$f":"('Farm 1'!BNJ49+'Trading 1 Farm'!BNJ50)*Funding!BML22","v":0},{"$f":"('Farm 1'!BNK49+'Trading 1 Farm'!BNK50)*Funding!BMM22","v":0},{"$f":"('Farm 1'!BNL49+'Trading 1 Farm'!BNL50)*Funding!BMN22","v":0},{"$f":"('Farm 1'!BNM49+'Trading 1 Farm'!BNM50)*Funding!BMO22","v":0},{"$f":"('Farm 1'!BNN49+'Trading 1 Farm'!BNN50)*Funding!BMP22","v":0},{"$f":"('Farm 1'!BNO49+'Trading 1 Farm'!BNO50)*Funding!BMQ22","v":0},{"$f":"('Farm 1'!BNP49+'Trading 1 Farm'!BNP50)*Funding!BMR22","v":0},{"$f":"('Farm 1'!BNQ49+'Trading 1 Farm'!BNQ50)*Funding!BMS22","v":0},{"$f":"('Farm 1'!BNR49+'Trading 1 Farm'!BNR50)*Funding!BMT22","v":0},{"$f":"('Farm 1'!BNS49+'Trading 1 Farm'!BNS50)*Funding!BMU22","v":0},{"$f":"('Farm 1'!BNT49+'Trading 1 Farm'!BNT50)*Funding!BMV22","v":0},{"$f":"('Farm 1'!BNU49+'Trading 1 Farm'!BNU50)*Funding!BMW22","v":0},{"$f":"('Farm 1'!BNV49+'Trading 1 Farm'!BNV50)*Funding!BMX22","v":0},{"$f":"('Farm 1'!BNW49+'Trading 1 Farm'!BNW50)*Funding!BMY22","v":0},{"$f":"('Farm 1'!BNX49+'Trading 1 Farm'!BNX50)*Funding!BMZ22","v":0},{"$f":"('Farm 1'!BNY49+'Trading 1 Farm'!BNY50)*Funding!BNA22","v":0},{"$f":"('Farm 1'!BNZ49+'Trading 1 Farm'!BNZ50)*Funding!BNB22","v":0},{"$f":"('Farm 1'!BOA49+'Trading 1 Farm'!BOA50)*Funding!BNC22","v":0},{"$f":"('Farm 1'!BOB49+'Trading 1 Farm'!BOB50)*Funding!BND22","v":0},{"$f":"('Farm 1'!BOC49+'Trading 1 Farm'!BOC50)*Funding!BNE22","v":0},{"$f":"('Farm 1'!BOD49+'Trading 1 Farm'!BOD50)*Funding!BNF22","v":0},{"$f":"('Farm 1'!BOE49+'Trading 1 Farm'!BOE50)*Funding!BNG22","v":0},{"$f":"('Farm 1'!BOF49+'Trading 1 Farm'!BOF50)*Funding!BNH22","v":0},{"$f":"('Farm 1'!BOG49+'Trading 1 Farm'!BOG50)*Funding!BNI22","v":0},{"$f":"('Farm 1'!BOH49+'Trading 1 Farm'!BOH50)*Funding!BNJ22","v":0},{"$f":"('Farm 1'!BOI49+'Trading 1 Farm'!BOI50)*Funding!BNK22","v":0},{"$f":"('Farm 1'!BOJ49+'Trading 1 Farm'!BOJ50)*Funding!BNL22","v":0},{"$f":"('Farm 1'!BOK49+'Trading 1 Farm'!BOK50)*Funding!BNM22","v":0},{"$f":"('Farm 1'!BOL49+'Trading 1 Farm'!BOL50)*Funding!BNN22","v":0},{"$f":"('Farm 1'!BOM49+'Trading 1 Farm'!BOM50)*Funding!BNO22","v":0},{"$f":"('Farm 1'!BON49+'Trading 1 Farm'!BON50)*Funding!BNP22","v":0},{"$f":"('Farm 1'!BOO49+'Trading 1 Farm'!BOO50)*Funding!BNQ22","v":0},{"$f":"('Farm 1'!BOP49+'Trading 1 Farm'!BOP50)*Funding!BNR22","v":0},{"$f":"('Farm 1'!BOQ49+'Trading 1 Farm'!BOQ50)*Funding!BNS22","v":0},{"$f":"('Farm 1'!BOR49+'Trading 1 Farm'!BOR50)*Funding!BNT22","v":0},{"$f":"('Farm 1'!BOS49+'Trading 1 Farm'!BOS50)*Funding!BNU22","v":0},{"$f":"('Farm 1'!BOT49+'Trading 1 Farm'!BOT50)*Funding!BNV22","v":0},{"$f":"('Farm 1'!BOU49+'Trading 1 Farm'!BOU50)*Funding!BNW22","v":0},{"$f":"('Farm 1'!BOV49+'Trading 1 Farm'!BOV50)*Funding!BNX22","v":0},{"$f":"('Farm 1'!BOW49+'Trading 1 Farm'!BOW50)*Funding!BNY22","v":0},{"$f":"('Farm 1'!BOX49+'Trading 1 Farm'!BOX50)*Funding!BNZ22","v":0},{"$f":"('Farm 1'!BOY49+'Trading 1 Farm'!BOY50)*Funding!BOA22","v":0},{"$f":"('Farm 1'!BOZ49+'Trading 1 Farm'!BOZ50)*Funding!BOB22","v":0},{"$f":"('Farm 1'!BPA49+'Trading 1 Farm'!BPA50)*Funding!BOC22","v":0},{"$f":"('Farm 1'!BPB49+'Trading 1 Farm'!BPB50)*Funding!BOD22","v":0},{"$f":"('Farm 1'!BPC49+'Trading 1 Farm'!BPC50)*Funding!BOE22","v":0},{"$f":"('Farm 1'!BPD49+'Trading 1 Farm'!BPD50)*Funding!BOF22","v":0},{"$f":"('Farm 1'!BPE49+'Trading 1 Farm'!BPE50)*Funding!BOG22","v":0},{"$f":"('Farm 1'!BPF49+'Trading 1 Farm'!BPF50)*Funding!BOH22","v":0},{"$f":"('Farm 1'!BPG49+'Trading 1 Farm'!BPG50)*Funding!BOI22","v":0},{"$f":"('Farm 1'!BPH49+'Trading 1 Farm'!BPH50)*Funding!BOJ22","v":0},{"$f":"('Farm 1'!BPI49+'Trading 1 Farm'!BPI50)*Funding!BOK22","v":0},{"$f":"('Farm 1'!BPJ49+'Trading 1 Farm'!BPJ50)*Funding!BOL22","v":0},{"$f":"('Farm 1'!BPK49+'Trading 1 Farm'!BPK50)*Funding!BOM22","v":0},{"$f":"('Farm 1'!BPL49+'Trading 1 Farm'!BPL50)*Funding!BON22","v":0},{"$f":"('Farm 1'!BPM49+'Trading 1 Farm'!BPM50)*Funding!BOO22","v":0},{"$f":"('Farm 1'!BPN49+'Trading 1 Farm'!BPN50)*Funding!BOP22","v":0},{"$f":"('Farm 1'!BPO49+'Trading 1 Farm'!BPO50)*Funding!BOQ22","v":0},{"$f":"('Farm 1'!BPP49+'Trading 1 Farm'!BPP50)*Funding!BOR22","v":0},{"$f":"('Farm 1'!BPQ49+'Trading 1 Farm'!BPQ50)*Funding!BOS22","v":0},{"$f":"('Farm 1'!BPR49+'Trading 1 Farm'!BPR50)*Funding!BOT22","v":0},{"$f":"('Farm 1'!BPS49+'Trading 1 Farm'!BPS50)*Funding!BOU22","v":0},{"$f":"('Farm 1'!BPT49+'Trading 1 Farm'!BPT50)*Funding!BOV22","v":0},{"$f":"('Farm 1'!BPU49+'Trading 1 Farm'!BPU50)*Funding!BOW22","v":0},{"$f":"('Farm 1'!BPV49+'Trading 1 Farm'!BPV50)*Funding!BOX22","v":0},{"$f":"('Farm 1'!BPW49+'Trading 1 Farm'!BPW50)*Funding!BOY22","v":0},{"$f":"('Farm 1'!BPX49+'Trading 1 Farm'!BPX50)*Funding!BOZ22","v":0},{"$f":"('Farm 1'!BPY49+'Trading 1 Farm'!BPY50)*Funding!BPA22","v":0},{"$f":"('Farm 1'!BPZ49+'Trading 1 Farm'!BPZ50)*Funding!BPB22","v":0},{"$f":"('Farm 1'!BQA49+'Trading 1 Farm'!BQA50)*Funding!BPC22","v":0},{"$f":"('Farm 1'!BQB49+'Trading 1 Farm'!BQB50)*Funding!BPD22","v":0},{"$f":"('Farm 1'!BQC49+'Trading 1 Farm'!BQC50)*Funding!BPE22","v":0},{"$f":"('Farm 1'!BQD49+'Trading 1 Farm'!BQD50)*Funding!BPF22","v":0},{"$f":"('Farm 1'!BQE49+'Trading 1 Farm'!BQE50)*Funding!BPG22","v":0},{"$f":"('Farm 1'!BQF49+'Trading 1 Farm'!BQF50)*Funding!BPH22","v":0},{"$f":"('Farm 1'!BQG49+'Trading 1 Farm'!BQG50)*Funding!BPI22","v":0},{"$f":"('Farm 1'!BQH49+'Trading 1 Farm'!BQH50)*Funding!BPJ22","v":0},{"$f":"('Farm 1'!BQI49+'Trading 1 Farm'!BQI50)*Funding!BPK22","v":0},{"$f":"('Farm 1'!BQJ49+'Trading 1 Farm'!BQJ50)*Funding!BPL22","v":0},{"$f":"('Farm 1'!BQK49+'Trading 1 Farm'!BQK50)*Funding!BPM22","v":0},{"$f":"('Farm 1'!BQL49+'Trading 1 Farm'!BQL50)*Funding!BPN22","v":0},{"$f":"('Farm 1'!BQM49+'Trading 1 Farm'!BQM50)*Funding!BPO22","v":0},{"$f":"('Farm 1'!BQN49+'Trading 1 Farm'!BQN50)*Funding!BPP22","v":0},{"$f":"('Farm 1'!BQO49+'Trading 1 Farm'!BQO50)*Funding!BPQ22","v":0},{"$f":"('Farm 1'!BQP49+'Trading 1 Farm'!BQP50)*Funding!BPR22","v":0},{"$f":"('Farm 1'!BQQ49+'Trading 1 Farm'!BQQ50)*Funding!BPS22","v":0},{"$f":"('Farm 1'!BQR49+'Trading 1 Farm'!BQR50)*Funding!BPT22","v":0},{"$f":"('Farm 1'!BQS49+'Trading 1 Farm'!BQS50)*Funding!BPU22","v":0},{"$f":"('Farm 1'!BQT49+'Trading 1 Farm'!BQT50)*Funding!BPV22","v":0},{"$f":"('Farm 1'!BQU49+'Trading 1 Farm'!BQU50)*Funding!BPW22","v":0},{"$f":"('Farm 1'!BQV49+'Trading 1 Farm'!BQV50)*Funding!BPX22","v":0},{"$f":"('Farm 1'!BQW49+'Trading 1 Farm'!BQW50)*Funding!BPY22","v":0},{"$f":"('Farm 1'!BQX49+'Trading 1 Farm'!BQX50)*Funding!BPZ22","v":0},{"$f":"('Farm 1'!BQY49+'Trading 1 Farm'!BQY50)*Funding!BQA22","v":0},{"$f":"('Farm 1'!BQZ49+'Trading 1 Farm'!BQZ50)*Funding!BQB22","v":0},{"$f":"('Farm 1'!BRA49+'Trading 1 Farm'!BRA50)*Funding!BQC22","v":0},{"$f":"('Farm 1'!BRB49+'Trading 1 Farm'!BRB50)*Funding!BQD22","v":0},{"$f":"('Farm 1'!BRC49+'Trading 1 Farm'!BRC50)*Funding!BQE22","v":0},{"$f":"('Farm 1'!BRD49+'Trading 1 Farm'!BRD50)*Funding!BQF22","v":0},{"$f":"('Farm 1'!BRE49+'Trading 1 Farm'!BRE50)*Funding!BQG22","v":0},{"$f":"('Farm 1'!BRF49+'Trading 1 Farm'!BRF50)*Funding!BQH22","v":0},{"$f":"('Farm 1'!BRG49+'Trading 1 Farm'!BRG50)*Funding!BQI22","v":0},{"$f":"('Farm 1'!BRH49+'Trading 1 Farm'!BRH50)*Funding!BQJ22","v":0},{"$f":"('Farm 1'!BRI49+'Trading 1 Farm'!BRI50)*Funding!BQK22","v":0},{"$f":"('Farm 1'!BRJ49+'Trading 1 Farm'!BRJ50)*Funding!BQL22","v":0},{"$f":"('Farm 1'!BRK49+'Trading 1 Farm'!BRK50)*Funding!BQM22","v":0},{"$f":"('Farm 1'!BRL49+'Trading 1 Farm'!BRL50)*Funding!BQN22","v":0},{"$f":"('Farm 1'!BRM49+'Trading 1 Farm'!BRM50)*Funding!BQO22","v":0},{"$f":"('Farm 1'!BRN49+'Trading 1 Farm'!BRN50)*Funding!BQP22","v":0},{"$f":"('Farm 1'!BRO49+'Trading 1 Farm'!BRO50)*Funding!BQQ22","v":0},{"$f":"('Farm 1'!BRP49+'Trading 1 Farm'!BRP50)*Funding!BQR22","v":0},{"$f":"('Farm 1'!BRQ49+'Trading 1 Farm'!BRQ50)*Funding!BQS22","v":0},{"$f":"('Farm 1'!BRR49+'Trading 1 Farm'!BRR50)*Funding!BQT22","v":0},{"$f":"('Farm 1'!BRS49+'Trading 1 Farm'!BRS50)*Funding!BQU22","v":0},{"$f":"('Farm 1'!BRT49+'Trading 1 Farm'!BRT50)*Funding!BQV22","v":0},{"$f":"('Farm 1'!BRU49+'Trading 1 Farm'!BRU50)*Funding!BQW22","v":0},{"$f":"('Farm 1'!BRV49+'Trading 1 Farm'!BRV50)*Funding!BQX22","v":0},{"$f":"('Farm 1'!BRW49+'Trading 1 Farm'!BRW50)*Funding!BQY22","v":0},{"$f":"('Farm 1'!BRX49+'Trading 1 Farm'!BRX50)*Funding!BQZ22","v":0},{"$f":"('Farm 1'!BRY49+'Trading 1 Farm'!BRY50)*Funding!BRA22","v":0},{"$f":"('Farm 1'!BRZ49+'Trading 1 Farm'!BRZ50)*Funding!BRB22","v":0},{"$f":"('Farm 1'!BSA49+'Trading 1 Farm'!BSA50)*Funding!BRC22","v":0},{"$f":"('Farm 1'!BSB49+'Trading 1 Farm'!BSB50)*Funding!BRD22","v":0},{"$f":"('Farm 1'!BSC49+'Trading 1 Farm'!BSC50)*Funding!BRE22","v":0},{"$f":"('Farm 1'!BSD49+'Trading 1 Farm'!BSD50)*Funding!BRF22","v":0},{"$f":"('Farm 1'!BSE49+'Trading 1 Farm'!BSE50)*Funding!BRG22","v":0},{"$f":"('Farm 1'!BSF49+'Trading 1 Farm'!BSF50)*Funding!BRH22","v":0},{"$f":"('Farm 1'!BSG49+'Trading 1 Farm'!BSG50)*Funding!BRI22","v":0},{"$f":"('Farm 1'!BSH49+'Trading 1 Farm'!BSH50)*Funding!BRJ22","v":0},{"$f":"('Farm 1'!BSI49+'Trading 1 Farm'!BSI50)*Funding!BRK22","v":0},{"$f":"('Farm 1'!BSJ49+'Trading 1 Farm'!BSJ50)*Funding!BRL22","v":0},{"$f":"('Farm 1'!BSK49+'Trading 1 Farm'!BSK50)*Funding!BRM22","v":0},{"$f":"('Farm 1'!BSL49+'Trading 1 Farm'!BSL50)*Funding!BRN22","v":0},{"$f":"('Farm 1'!BSM49+'Trading 1 Farm'!BSM50)*Funding!BRO22","v":0},{"$f":"('Farm 1'!BSN49+'Trading 1 Farm'!BSN50)*Funding!BRP22","v":0},{"$f":"('Farm 1'!BSO49+'Trading 1 Farm'!BSO50)*Funding!BRQ22","v":0},{"$f":"('Farm 1'!BSP49+'Trading 1 Farm'!BSP50)*Funding!BRR22","v":0},{"$f":"('Farm 1'!BSQ49+'Trading 1 Farm'!BSQ50)*Funding!BRS22","v":0},{"$f":"('Farm 1'!BSR49+'Trading 1 Farm'!BSR50)*Funding!BRT22","v":0},{"$f":"('Farm 1'!BSS49+'Trading 1 Farm'!BSS50)*Funding!BRU22","v":0},{"$f":"('Farm 1'!BST49+'Trading 1 Farm'!BST50)*Funding!BRV22","v":0},{"$f":"('Farm 1'!BSU49+'Trading 1 Farm'!BSU50)*Funding!BRW22","v":0},{"$f":"('Farm 1'!BSV49+'Trading 1 Farm'!BSV50)*Funding!BRX22","v":0},{"$f":"('Farm 1'!BSW49+'Trading 1 Farm'!BSW50)*Funding!BRY22","v":0},{"$f":"('Farm 1'!BSX49+'Trading 1 Farm'!BSX50)*Funding!BRZ22","v":0},{"$f":"('Farm 1'!BSY49+'Trading 1 Farm'!BSY50)*Funding!BSA22","v":0},{"$f":"('Farm 1'!BSZ49+'Trading 1 Farm'!BSZ50)*Funding!BSB22","v":0},{"$f":"('Farm 1'!BTA49+'Trading 1 Farm'!BTA50)*Funding!BSC22","v":0},{"$f":"('Farm 1'!BTB49+'Trading 1 Farm'!BTB50)*Funding!BSD22","v":0},{"$f":"('Farm 1'!BTC49+'Trading 1 Farm'!BTC50)*Funding!BSE22","v":0},{"$f":"('Farm 1'!BTD49+'Trading 1 Farm'!BTD50)*Funding!BSF22","v":0},{"$f":"('Farm 1'!BTE49+'Trading 1 Farm'!BTE50)*Funding!BSG22","v":0},{"$f":"('Farm 1'!BTF49+'Trading 1 Farm'!BTF50)*Funding!BSH22","v":0},{"$f":"('Farm 1'!BTG49+'Trading 1 Farm'!BTG50)*Funding!BSI22","v":0},{"$f":"('Farm 1'!BTH49+'Trading 1 Farm'!BTH50)*Funding!BSJ22","v":0},{"$f":"('Farm 1'!BTI49+'Trading 1 Farm'!BTI50)*Funding!BSK22","v":0},{"$f":"('Farm 1'!BTJ49+'Trading 1 Farm'!BTJ50)*Funding!BSL22","v":0},{"$f":"('Farm 1'!BTK49+'Trading 1 Farm'!BTK50)*Funding!BSM22","v":0},{"$f":"('Farm 1'!BTL49+'Trading 1 Farm'!BTL50)*Funding!BSN22","v":0},{"$f":"('Farm 1'!BTM49+'Trading 1 Farm'!BTM50)*Funding!BSO22","v":0},{"$f":"('Farm 1'!BTN49+'Trading 1 Farm'!BTN50)*Funding!BSP22","v":0},{"$f":"('Farm 1'!BTO49+'Trading 1 Farm'!BTO50)*Funding!BSQ22","v":0},{"$f":"('Farm 1'!BTP49+'Trading 1 Farm'!BTP50)*Funding!BSR22","v":0},{"$f":"('Farm 1'!BTQ49+'Trading 1 Farm'!BTQ50)*Funding!BSS22","v":0},{"$f":"('Farm 1'!BTR49+'Trading 1 Farm'!BTR50)*Funding!BST22","v":0},{"$f":"('Farm 1'!BTS49+'Trading 1 Farm'!BTS50)*Funding!BSU22","v":0},{"$f":"('Farm 1'!BTT49+'Trading 1 Farm'!BTT50)*Funding!BSV22","v":0},{"$f":"('Farm 1'!BTU49+'Trading 1 Farm'!BTU50)*Funding!BSW22","v":0},{"$f":"('Farm 1'!BTV49+'Trading 1 Farm'!BTV50)*Funding!BSX22","v":0},{"$f":"('Farm 1'!BTW49+'Trading 1 Farm'!BTW50)*Funding!BSY22","v":0},{"$f":"('Farm 1'!BTX49+'Trading 1 Farm'!BTX50)*Funding!BSZ22","v":0},{"$f":"('Farm 1'!BTY49+'Trading 1 Farm'!BTY50)*Funding!BTA22","v":0},{"$f":"('Farm 1'!BTZ49+'Trading 1 Farm'!BTZ50)*Funding!BTB22","v":0},{"$f":"('Farm 1'!BUA49+'Trading 1 Farm'!BUA50)*Funding!BTC22","v":0},{"$f":"('Farm 1'!BUB49+'Trading 1 Farm'!BUB50)*Funding!BTD22","v":0},{"$f":"('Farm 1'!BUC49+'Trading 1 Farm'!BUC50)*Funding!BTE22","v":0},{"$f":"('Farm 1'!BUD49+'Trading 1 Farm'!BUD50)*Funding!BTF22","v":0},{"$f":"('Farm 1'!BUE49+'Trading 1 Farm'!BUE50)*Funding!BTG22","v":0},{"$f":"('Farm 1'!BUF49+'Trading 1 Farm'!BUF50)*Funding!BTH22","v":0},{"$f":"('Farm 1'!BUG49+'Trading 1 Farm'!BUG50)*Funding!BTI22","v":0},{"$f":"('Farm 1'!BUH49+'Trading 1 Farm'!BUH50)*Funding!BTJ22","v":0},{"$f":"('Farm 1'!BUI49+'Trading 1 Farm'!BUI50)*Funding!BTK22","v":0},{"$f":"('Farm 1'!BUJ49+'Trading 1 Farm'!BUJ50)*Funding!BTL22","v":0},{"$f":"('Farm 1'!BUK49+'Trading 1 Farm'!BUK50)*Funding!BTM22","v":0},{"$f":"('Farm 1'!BUL49+'Trading 1 Farm'!BUL50)*Funding!BTN22","v":0},{"$f":"('Farm 1'!BUM49+'Trading 1 Farm'!BUM50)*Funding!BTO22","v":0},{"$f":"('Farm 1'!BUN49+'Trading 1 Farm'!BUN50)*Funding!BTP22","v":0},{"$f":"('Farm 1'!BUO49+'Trading 1 Farm'!BUO50)*Funding!BTQ22","v":0},{"$f":"('Farm 1'!BUP49+'Trading 1 Farm'!BUP50)*Funding!BTR22","v":0},{"$f":"('Farm 1'!BUQ49+'Trading 1 Farm'!BUQ50)*Funding!BTS22","v":0},{"$f":"('Farm 1'!BUR49+'Trading 1 Farm'!BUR50)*Funding!BTT22","v":0},{"$f":"('Farm 1'!BUS49+'Trading 1 Farm'!BUS50)*Funding!BTU22","v":0},{"$f":"('Farm 1'!BUT49+'Trading 1 Farm'!BUT50)*Funding!BTV22","v":0},{"$f":"('Farm 1'!BUU49+'Trading 1 Farm'!BUU50)*Funding!BTW22","v":0},{"$f":"('Farm 1'!BUV49+'Trading 1 Farm'!BUV50)*Funding!BTX22","v":0},{"$f":"('Farm 1'!BUW49+'Trading 1 Farm'!BUW50)*Funding!BTY22","v":0},{"$f":"('Farm 1'!BUX49+'Trading 1 Farm'!BUX50)*Funding!BTZ22","v":0},{"$f":"('Farm 1'!BUY49+'Trading 1 Farm'!BUY50)*Funding!BUA22","v":0},{"$f":"('Farm 1'!BUZ49+'Trading 1 Farm'!BUZ50)*Funding!BUB22","v":0},{"$f":"('Farm 1'!BVA49+'Trading 1 Farm'!BVA50)*Funding!BUC22","v":0},{"$f":"('Farm 1'!BVB49+'Trading 1 Farm'!BVB50)*Funding!BUD22","v":0},{"$f":"('Farm 1'!BVC49+'Trading 1 Farm'!BVC50)*Funding!BUE22","v":0},{"$f":"('Farm 1'!BVD49+'Trading 1 Farm'!BVD50)*Funding!BUF22","v":0},{"$f":"('Farm 1'!BVE49+'Trading 1 Farm'!BVE50)*Funding!BUG22","v":0},{"$f":"('Farm 1'!BVF49+'Trading 1 Farm'!BVF50)*Funding!BUH22","v":0},{"$f":"('Farm 1'!BVG49+'Trading 1 Farm'!BVG50)*Funding!BUI22","v":0},{"$f":"('Farm 1'!BVH49+'Trading 1 Farm'!BVH50)*Funding!BUJ22","v":0},{"$f":"('Farm 1'!BVI49+'Trading 1 Farm'!BVI50)*Funding!BUK22","v":0},{"$f":"('Farm 1'!BVJ49+'Trading 1 Farm'!BVJ50)*Funding!BUL22","v":0},{"$f":"('Farm 1'!BVK49+'Trading 1 Farm'!BVK50)*Funding!BUM22","v":0},{"$f":"('Farm 1'!BVL49+'Trading 1 Farm'!BVL50)*Funding!BUN22","v":0},{"$f":"('Farm 1'!BVM49+'Trading 1 Farm'!BVM50)*Funding!BUO22","v":0},{"$f":"('Farm 1'!BVN49+'Trading 1 Farm'!BVN50)*Funding!BUP22","v":0},{"$f":"('Farm 1'!BVO49+'Trading 1 Farm'!BVO50)*Funding!BUQ22","v":0},{"$f":"('Farm 1'!BVP49+'Trading 1 Farm'!BVP50)*Funding!BUR22","v":0},{"$f":"('Farm 1'!BVQ49+'Trading 1 Farm'!BVQ50)*Funding!BUS22","v":0},{"$f":"('Farm 1'!BVR49+'Trading 1 Farm'!BVR50)*Funding!BUT22","v":0},{"$f":"('Farm 1'!BVS49+'Trading 1 Farm'!BVS50)*Funding!BUU22","v":0},{"$f":"('Farm 1'!BVT49+'Trading 1 Farm'!BVT50)*Funding!BUV22","v":0},{"$f":"('Farm 1'!BVU49+'Trading 1 Farm'!BVU50)*Funding!BUW22","v":0},{"$f":"('Farm 1'!BVV49+'Trading 1 Farm'!BVV50)*Funding!BUX22","v":0},{"$f":"('Farm 1'!BVW49+'Trading 1 Farm'!BVW50)*Funding!BUY22","v":0},{"$f":"('Farm 1'!BVX49+'Trading 1 Farm'!BVX50)*Funding!BUZ22","v":0},{"$f":"('Farm 1'!BVY49+'Trading 1 Farm'!BVY50)*Funding!BVA22","v":0},{"$f":"('Farm 1'!BVZ49+'Trading 1 Farm'!BVZ50)*Funding!BVB22","v":0},{"$f":"('Farm 1'!BWA49+'Trading 1 Farm'!BWA50)*Funding!BVC22","v":0},{"$f":"('Farm 1'!BWB49+'Trading 1 Farm'!BWB50)*Funding!BVD22","v":0},{"$f":"('Farm 1'!BWC49+'Trading 1 Farm'!BWC50)*Funding!BVE22","v":0},{"$f":"('Farm 1'!BWD49+'Trading 1 Farm'!BWD50)*Funding!BVF22","v":0},{"$f":"('Farm 1'!BWE49+'Trading 1 Farm'!BWE50)*Funding!BVG22","v":0},{"$f":"('Farm 1'!BWF49+'Trading 1 Farm'!BWF50)*Funding!BVH22","v":0},{"$f":"('Farm 1'!BWG49+'Trading 1 Farm'!BWG50)*Funding!BVI22","v":0},{"$f":"('Farm 1'!BWH49+'Trading 1 Farm'!BWH50)*Funding!BVJ22","v":0},{"$f":"('Farm 1'!BWI49+'Trading 1 Farm'!BWI50)*Funding!BVK22","v":0},{"$f":"('Farm 1'!BWJ49+'Trading 1 Farm'!BWJ50)*Funding!BVL22","v":0},{"$f":"('Farm 1'!BWK49+'Trading 1 Farm'!BWK50)*Funding!BVM22","v":0},{"$f":"('Farm 1'!BWL49+'Trading 1 Farm'!BWL50)*Funding!BVN22","v":0},{"$f":"('Farm 1'!BWM49+'Trading 1 Farm'!BWM50)*Funding!BVO22","v":0},{"$f":"('Farm 1'!BWN49+'Trading 1 Farm'!BWN50)*Funding!BVP22","v":0},{"$f":"('Farm 1'!BWO49+'Trading 1 Farm'!BWO50)*Funding!BVQ22","v":0},{"$f":"('Farm 1'!BWP49+'Trading 1 Farm'!BWP50)*Funding!BVR22","v":0},{"$f":"('Farm 1'!BWQ49+'Trading 1 Farm'!BWQ50)*Funding!BVS22","v":0},{"$f":"('Farm 1'!BWR49+'Trading 1 Farm'!BWR50)*Funding!BVT22","v":0},{"$f":"('Farm 1'!BWS49+'Trading 1 Farm'!BWS50)*Funding!BVU22","v":0},{"$f":"('Farm 1'!BWT49+'Trading 1 Farm'!BWT50)*Funding!BVV22","v":0},{"$f":"('Farm 1'!BWU49+'Trading 1 Farm'!BWU50)*Funding!BVW22","v":0},{"$f":"('Farm 1'!BWV49+'Trading 1 Farm'!BWV50)*Funding!BVX22","v":0},{"$f":"('Farm 1'!BWW49+'Trading 1 Farm'!BWW50)*Funding!BVY22","v":0},{"$f":"('Farm 1'!BWX49+'Trading 1 Farm'!BWX50)*Funding!BVZ22","v":0},{"$f":"('Farm 1'!BWY49+'Trading 1 Farm'!BWY50)*Funding!BWA22","v":0},{"$f":"('Farm 1'!BWZ49+'Trading 1 Farm'!BWZ50)*Funding!BWB22","v":0},{"$f":"('Farm 1'!BXA49+'Trading 1 Farm'!BXA50)*Funding!BWC22","v":0},{"$f":"('Farm 1'!BXB49+'Trading 1 Farm'!BXB50)*Funding!BWD22","v":0},{"$f":"('Farm 1'!BXC49+'Trading 1 Farm'!BXC50)*Funding!BWE22","v":0},{"$f":"('Farm 1'!BXD49+'Trading 1 Farm'!BXD50)*Funding!BWF22","v":0},{"$f":"('Farm 1'!BXE49+'Trading 1 Farm'!BXE50)*Funding!BWG22","v":0},{"$f":"('Farm 1'!BXF49+'Trading 1 Farm'!BXF50)*Funding!BWH22","v":0},{"$f":"('Farm 1'!BXG49+'Trading 1 Farm'!BXG50)*Funding!BWI22","v":0},{"$f":"('Farm 1'!BXH49+'Trading 1 Farm'!BXH50)*Funding!BWJ22","v":0},{"$f":"('Farm 1'!BXI49+'Trading 1 Farm'!BXI50)*Funding!BWK22","v":0},{"$f":"('Farm 1'!BXJ49+'Trading 1 Farm'!BXJ50)*Funding!BWL22","v":0},{"$f":"('Farm 1'!BXK49+'Trading 1 Farm'!BXK50)*Funding!BWM22","v":0},{"$f":"('Farm 1'!BXL49+'Trading 1 Farm'!BXL50)*Funding!BWN22","v":0},{"$f":"('Farm 1'!BXM49+'Trading 1 Farm'!BXM50)*Funding!BWO22","v":0},{"$f":"('Farm 1'!BXN49+'Trading 1 Farm'!BXN50)*Funding!BWP22","v":0},{"$f":"('Farm 1'!BXO49+'Trading 1 Farm'!BXO50)*Funding!BWQ22","v":0},{"$f":"('Farm 1'!BXP49+'Trading 1 Farm'!BXP50)*Funding!BWR22","v":0},{"$f":"('Farm 1'!BXQ49+'Trading 1 Farm'!BXQ50)*Funding!BWS22","v":0},{"$f":"('Farm 1'!BXR49+'Trading 1 Farm'!BXR50)*Funding!BWT22","v":0},{"$f":"('Farm 1'!BXS49+'Trading 1 Farm'!BXS50)*Funding!BWU22","v":0},{"$f":"('Farm 1'!BXT49+'Trading 1 Farm'!BXT50)*Funding!BWV22","v":0},{"$f":"('Farm 1'!BXU49+'Trading 1 Farm'!BXU50)*Funding!BWW22","v":0},{"$f":"('Farm 1'!BXV49+'Trading 1 Farm'!BXV50)*Funding!BWX22","v":0},{"$f":"('Farm 1'!BXW49+'Trading 1 Farm'!BXW50)*Funding!BWY22","v":0},{"$f":"('Farm 1'!BXX49+'Trading 1 Farm'!BXX50)*Funding!BWZ22","v":0},{"$f":"('Farm 1'!BXY49+'Trading 1 Farm'!BXY50)*Funding!BXA22","v":0},{"$f":"('Farm 1'!BXZ49+'Trading 1 Farm'!BXZ50)*Funding!BXB22","v":0},{"$f":"('Farm 1'!BYA49+'Trading 1 Farm'!BYA50)*Funding!BXC22","v":0},{"$f":"('Farm 1'!BYB49+'Trading 1 Farm'!BYB50)*Funding!BXD22","v":0},{"$f":"('Farm 1'!BYC49+'Trading 1 Farm'!BYC50)*Funding!BXE22","v":0},{"$f":"('Farm 1'!BYD49+'Trading 1 Farm'!BYD50)*Funding!BXF22","v":0},{"$f":"('Farm 1'!BYE49+'Trading 1 Farm'!BYE50)*Funding!BXG22","v":0},{"$f":"('Farm 1'!BYF49+'Trading 1 Farm'!BYF50)*Funding!BXH22","v":0},{"$f":"('Farm 1'!BYG49+'Trading 1 Farm'!BYG50)*Funding!BXI22","v":0},{"$f":"('Farm 1'!BYH49+'Trading 1 Farm'!BYH50)*Funding!BXJ22","v":0},{"$f":"('Farm 1'!BYI49+'Trading 1 Farm'!BYI50)*Funding!BXK22","v":0},{"$f":"('Farm 1'!BYJ49+'Trading 1 Farm'!BYJ50)*Funding!BXL22","v":0},{"$f":"('Farm 1'!BYK49+'Trading 1 Farm'!BYK50)*Funding!BXM22","v":0},{"$f":"('Farm 1'!BYL49+'Trading 1 Farm'!BYL50)*Funding!BXN22","v":0},{"$f":"('Farm 1'!BYM49+'Trading 1 Farm'!BYM50)*Funding!BXO22","v":0},{"$f":"('Farm 1'!BYN49+'Trading 1 Farm'!BYN50)*Funding!BXP22","v":0},{"$f":"('Farm 1'!BYO49+'Trading 1 Farm'!BYO50)*Funding!BXQ22","v":0},{"$f":"('Farm 1'!BYP49+'Trading 1 Farm'!BYP50)*Funding!BXR22","v":0},{"$f":"('Farm 1'!BYQ49+'Trading 1 Farm'!BYQ50)*Funding!BXS22","v":0},{"$f":"('Farm 1'!BYR49+'Trading 1 Farm'!BYR50)*Funding!BXT22","v":0},{"$f":"('Farm 1'!BYS49+'Trading 1 Farm'!BYS50)*Funding!BXU22","v":0},{"$f":"('Farm 1'!BYT49+'Trading 1 Farm'!BYT50)*Funding!BXV22","v":0},{"$f":"('Farm 1'!BYU49+'Trading 1 Farm'!BYU50)*Funding!BXW22","v":0},{"$f":"('Farm 1'!BYV49+'Trading 1 Farm'!BYV50)*Funding!BXX22","v":0},{"$f":"('Farm 1'!BYW49+'Trading 1 Farm'!BYW50)*Funding!BXY22","v":0},{"$f":"('Farm 1'!BYX49+'Trading 1 Farm'!BYX50)*Funding!BXZ22","v":0},{"$f":"('Farm 1'!BYY49+'Trading 1 Farm'!BYY50)*Funding!BYA22","v":0},{"$f":"('Farm 1'!BYZ49+'Trading 1 Farm'!BYZ50)*Funding!BYB22","v":0},{"$f":"('Farm 1'!BZA49+'Trading 1 Farm'!BZA50)*Funding!BYC22","v":0},{"$f":"('Farm 1'!BZB49+'Trading 1 Farm'!BZB50)*Funding!BYD22","v":0},{"$f":"('Farm 1'!BZC49+'Trading 1 Farm'!BZC50)*Funding!BYE22","v":0},{"$f":"('Farm 1'!BZD49+'Trading 1 Farm'!BZD50)*Funding!BYF22","v":0},{"$f":"('Farm 1'!BZE49+'Trading 1 Farm'!BZE50)*Funding!BYG22","v":0},{"$f":"('Farm 1'!BZF49+'Trading 1 Farm'!BZF50)*Funding!BYH22","v":0},{"$f":"('Farm 1'!BZG49+'Trading 1 Farm'!BZG50)*Funding!BYI22","v":0},{"$f":"('Farm 1'!BZH49+'Trading 1 Farm'!BZH50)*Funding!BYJ22","v":0},{"$f":"('Farm 1'!BZI49+'Trading 1 Farm'!BZI50)*Funding!BYK22","v":0},{"$f":"('Farm 1'!BZJ49+'Trading 1 Farm'!BZJ50)*Funding!BYL22","v":0},{"$f":"('Farm 1'!BZK49+'Trading 1 Farm'!BZK50)*Funding!BYM22","v":0},{"$f":"('Farm 1'!BZL49+'Trading 1 Farm'!BZL50)*Funding!BYN22","v":0},{"$f":"('Farm 1'!BZM49+'Trading 1 Farm'!BZM50)*Funding!BYO22","v":0},{"$f":"('Farm 1'!BZN49+'Trading 1 Farm'!BZN50)*Funding!BYP22","v":0},{"$f":"('Farm 1'!BZO49+'Trading 1 Farm'!BZO50)*Funding!BYQ22","v":0},{"$f":"('Farm 1'!BZP49+'Trading 1 Farm'!BZP50)*Funding!BYR22","v":0},{"$f":"('Farm 1'!BZQ49+'Trading 1 Farm'!BZQ50)*Funding!BYS22","v":0},{"$f":"('Farm 1'!BZR49+'Trading 1 Farm'!BZR50)*Funding!BYT22","v":0},{"$f":"('Farm 1'!BZS49+'Trading 1 Farm'!BZS50)*Funding!BYU22","v":0},{"$f":"('Farm 1'!BZT49+'Trading 1 Farm'!BZT50)*Funding!BYV22","v":0},{"$f":"('Farm 1'!BZU49+'Trading 1 Farm'!BZU50)*Funding!BYW22","v":0},{"$f":"('Farm 1'!BZV49+'Trading 1 Farm'!BZV50)*Funding!BYX22","v":0},{"$f":"('Farm 1'!BZW49+'Trading 1 Farm'!BZW50)*Funding!BYY22","v":0},{"$f":"('Farm 1'!BZX49+'Trading 1 Farm'!BZX50)*Funding!BYZ22","v":0},{"$f":"('Farm 1'!BZY49+'Trading 1 Farm'!BZY50)*Funding!BZA22","v":0},{"$f":"('Farm 1'!BZZ49+'Trading 1 Farm'!BZZ50)*Funding!BZB22","v":0},{"$f":"('Farm 1'!CAA49+'Trading 1 Farm'!CAA50)*Funding!BZC22","v":0},{"$f":"('Farm 1'!CAB49+'Trading 1 Farm'!CAB50)*Funding!BZD22","v":0},{"$f":"('Farm 1'!CAC49+'Trading 1 Farm'!CAC50)*Funding!BZE22","v":0},{"$f":"('Farm 1'!CAD49+'Trading 1 Farm'!CAD50)*Funding!BZF22","v":0},{"$f":"('Farm 1'!CAE49+'Trading 1 Farm'!CAE50)*Funding!BZG22","v":0},{"$f":"('Farm 1'!CAF49+'Trading 1 Farm'!CAF50)*Funding!BZH22","v":0},{"$f":"('Farm 1'!CAG49+'Trading 1 Farm'!CAG50)*Funding!BZI22","v":0},{"$f":"('Farm 1'!CAH49+'Trading 1 Farm'!CAH50)*Funding!BZJ22","v":0},{"$f":"('Farm 1'!CAI49+'Trading 1 Farm'!CAI50)*Funding!BZK22","v":0},{"$f":"('Farm 1'!CAJ49+'Trading 1 Farm'!CAJ50)*Funding!BZL22","v":0},{"$f":"('Farm 1'!CAK49+'Trading 1 Farm'!CAK50)*Funding!BZM22","v":0},{"$f":"('Farm 1'!CAL49+'Trading 1 Farm'!CAL50)*Funding!BZN22","v":0},{"$f":"('Farm 1'!CAM49+'Trading 1 Farm'!CAM50)*Funding!BZO22","v":0},{"$f":"('Farm 1'!CAN49+'Trading 1 Farm'!CAN50)*Funding!BZP22","v":0},{"$f":"('Farm 1'!CAO49+'Trading 1 Farm'!CAO50)*Funding!BZQ22","v":0},{"$f":"('Farm 1'!CAP49+'Trading 1 Farm'!CAP50)*Funding!BZR22","v":0},{"$f":"('Farm 1'!CAQ49+'Trading 1 Farm'!CAQ50)*Funding!BZS22","v":0},{"$f":"('Farm 1'!CAR49+'Trading 1 Farm'!CAR50)*Funding!BZT22","v":0},{"$f":"('Farm 1'!CAS49+'Trading 1 Farm'!CAS50)*Funding!BZU22","v":0},{"$f":"('Farm 1'!CAT49+'Trading 1 Farm'!CAT50)*Funding!BZV22","v":0},{"$f":"('Farm 1'!CAU49+'Trading 1 Farm'!CAU50)*Funding!BZW22","v":0},{"$f":"('Farm 1'!CAV49+'Trading 1 Farm'!CAV50)*Funding!BZX22","v":0},{"$f":"('Farm 1'!CAW49+'Trading 1 Farm'!CAW50)*Funding!BZY22","v":0},{"$f":"('Farm 1'!CAX49+'Trading 1 Farm'!CAX50)*Funding!BZZ22","v":0},{"$f":"('Farm 1'!CAY49+'Trading 1 Farm'!CAY50)*Funding!CAA22","v":0},{"$f":"('Farm 1'!CAZ49+'Trading 1 Farm'!CAZ50)*Funding!CAB22","v":0},{"$f":"('Farm 1'!CBA49+'Trading 1 Farm'!CBA50)*Funding!CAC22","v":0},{"$f":"('Farm 1'!CBB49+'Trading 1 Farm'!CBB50)*Funding!CAD22","v":0},{"$f":"('Farm 1'!CBC49+'Trading 1 Farm'!CBC50)*Funding!CAE22","v":0},{"$f":"('Farm 1'!CBD49+'Trading 1 Farm'!CBD50)*Funding!CAF22","v":0},{"$f":"('Farm 1'!CBE49+'Trading 1 Farm'!CBE50)*Funding!CAG22","v":0},{"$f":"('Farm 1'!CBF49+'Trading 1 Farm'!CBF50)*Funding!CAH22","v":0},{"$f":"('Farm 1'!CBG49+'Trading 1 Farm'!CBG50)*Funding!CAI22","v":0},{"$f":"('Farm 1'!CBH49+'Trading 1 Farm'!CBH50)*Funding!CAJ22","v":0},{"$f":"('Farm 1'!CBI49+'Trading 1 Farm'!CBI50)*Funding!CAK22","v":0},{"$f":"('Farm 1'!CBJ49+'Trading 1 Farm'!CBJ50)*Funding!CAL22","v":0},{"$f":"('Farm 1'!CBK49+'Trading 1 Farm'!CBK50)*Funding!CAM22","v":0},{"$f":"('Farm 1'!CBL49+'Trading 1 Farm'!CBL50)*Funding!CAN22","v":0},{"$f":"('Farm 1'!CBM49+'Trading 1 Farm'!CBM50)*Funding!CAO22","v":0},{"$f":"('Farm 1'!CBN49+'Trading 1 Farm'!CBN50)*Funding!CAP22","v":0},{"$f":"('Farm 1'!CBO49+'Trading 1 Farm'!CBO50)*Funding!CAQ22","v":0},{"$f":"('Farm 1'!CBP49+'Trading 1 Farm'!CBP50)*Funding!CAR22","v":0},{"$f":"('Farm 1'!CBQ49+'Trading 1 Farm'!CBQ50)*Funding!CAS22","v":0},{"$f":"('Farm 1'!CBR49+'Trading 1 Farm'!CBR50)*Funding!CAT22","v":0},{"$f":"('Farm 1'!CBS49+'Trading 1 Farm'!CBS50)*Funding!CAU22","v":0},{"$f":"('Farm 1'!CBT49+'Trading 1 Farm'!CBT50)*Funding!CAV22","v":0},{"$f":"('Farm 1'!CBU49+'Trading 1 Farm'!CBU50)*Funding!CAW22","v":0},{"$f":"('Farm 1'!CBV49+'Trading 1 Farm'!CBV50)*Funding!CAX22","v":0},{"$f":"('Farm 1'!CBW49+'Trading 1 Farm'!CBW50)*Funding!CAY22","v":0},{"$f":"('Farm 1'!CBX49+'Trading 1 Farm'!CBX50)*Funding!CAZ22","v":0},{"$f":"('Farm 1'!CBY49+'Trading 1 Farm'!CBY50)*Funding!CBA22","v":0},{"$f":"('Farm 1'!CBZ49+'Trading 1 Farm'!CBZ50)*Funding!CBB22","v":0},{"$f":"('Farm 1'!CCA49+'Trading 1 Farm'!CCA50)*Funding!CBC22","v":0},{"$f":"('Farm 1'!CCB49+'Trading 1 Farm'!CCB50)*Funding!CBD22","v":0},{"$f":"('Farm 1'!CCC49+'Trading 1 Farm'!CCC50)*Funding!CBE22","v":0},{"$f":"('Farm 1'!CCD49+'Trading 1 Farm'!CCD50)*Funding!CBF22","v":0},{"$f":"('Farm 1'!CCE49+'Trading 1 Farm'!CCE50)*Funding!CBG22","v":0},{"$f":"('Farm 1'!CCF49+'Trading 1 Farm'!CCF50)*Funding!CBH22","v":0},{"$f":"('Farm 1'!CCG49+'Trading 1 Farm'!CCG50)*Funding!CBI22","v":0},{"$f":"('Farm 1'!CCH49+'Trading 1 Farm'!CCH50)*Funding!CBJ22","v":0},{"$f":"('Farm 1'!CCI49+'Trading 1 Farm'!CCI50)*Funding!CBK22","v":0},{"$f":"('Farm 1'!CCJ49+'Trading 1 Farm'!CCJ50)*Funding!CBL22","v":0},{"$f":"('Farm 1'!CCK49+'Trading 1 Farm'!CCK50)*Funding!CBM22","v":0},{"$f":"('Farm 1'!CCL49+'Trading 1 Farm'!CCL50)*Funding!CBN22","v":0},{"$f":"('Farm 1'!CCM49+'Trading 1 Farm'!CCM50)*Funding!CBO22","v":0},{"$f":"('Farm 1'!CCN49+'Trading 1 Farm'!CCN50)*Funding!CBP22","v":0},{"$f":"('Farm 1'!CCO49+'Trading 1 Farm'!CCO50)*Funding!CBQ22","v":0},{"$f":"('Farm 1'!CCP49+'Trading 1 Farm'!CCP50)*Funding!CBR22","v":0},{"$f":"('Farm 1'!CCQ49+'Trading 1 Farm'!CCQ50)*Funding!CBS22","v":0},{"$f":"('Farm 1'!CCR49+'Trading 1 Farm'!CCR50)*Funding!CBT22","v":0},{"$f":"('Farm 1'!CCS49+'Trading 1 Farm'!CCS50)*Funding!CBU22","v":0},{"$f":"('Farm 1'!CCT49+'Trading 1 Farm'!CCT50)*Funding!CBV22","v":0},{"$f":"('Farm 1'!CCU49+'Trading 1 Farm'!CCU50)*Funding!CBW22","v":0},{"$f":"('Farm 1'!CCV49+'Trading 1 Farm'!CCV50)*Funding!CBX22","v":0},{"$f":"('Farm 1'!CCW49+'Trading 1 Farm'!CCW50)*Funding!CBY22","v":0},{"$f":"('Farm 1'!CCX49+'Trading 1 Farm'!CCX50)*Funding!CBZ22","v":0},{"$f":"('Farm 1'!CCY49+'Trading 1 Farm'!CCY50)*Funding!CCA22","v":0},{"$f":"('Farm 1'!CCZ49+'Trading 1 Farm'!CCZ50)*Funding!CCB22","v":0},{"$f":"('Farm 1'!CDA49+'Trading 1 Farm'!CDA50)*Funding!CCC22","v":0},{"$f":"('Farm 1'!CDB49+'Trading 1 Farm'!CDB50)*Funding!CCD22","v":0},{"$f":"('Farm 1'!CDC49+'Trading 1 Farm'!CDC50)*Funding!CCE22","v":0},{"$f":"('Farm 1'!CDD49+'Trading 1 Farm'!CDD50)*Funding!CCF22","v":0},{"$f":"('Farm 1'!CDE49+'Trading 1 Farm'!CDE50)*Funding!CCG22","v":0},{"$f":"('Farm 1'!CDF49+'Trading 1 Farm'!CDF50)*Funding!CCH22","v":0},{"$f":"('Farm 1'!CDG49+'Trading 1 Farm'!CDG50)*Funding!CCI22","v":0},{"$f":"('Farm 1'!CDH49+'Trading 1 Farm'!CDH50)*Funding!CCJ22","v":0},{"$f":"('Farm 1'!CDI49+'Trading 1 Farm'!CDI50)*Funding!CCK22","v":0},{"$f":"('Farm 1'!CDJ49+'Trading 1 Farm'!CDJ50)*Funding!CCL22","v":0},{"$f":"('Farm 1'!CDK49+'Trading 1 Farm'!CDK50)*Funding!CCM22","v":0},{"$f":"('Farm 1'!CDL49+'Trading 1 Farm'!CDL50)*Funding!CCN22","v":0},{"$f":"('Farm 1'!CDM49+'Trading 1 Farm'!CDM50)*Funding!CCO22","v":0},{"$f":"('Farm 1'!CDN49+'Trading 1 Farm'!CDN50)*Funding!CCP22","v":0},{"$f":"('Farm 1'!CDO49+'Trading 1 Farm'!CDO50)*Funding!CCQ22","v":0},{"$f":"('Farm 1'!CDP49+'Trading 1 Farm'!CDP50)*Funding!CCR22","v":0},{"$f":"('Farm 1'!CDQ49+'Trading 1 Farm'!CDQ50)*Funding!CCS22","v":0},{"$f":"('Farm 1'!CDR49+'Trading 1 Farm'!CDR50)*Funding!CCT22","v":0},{"$f":"('Farm 1'!CDS49+'Trading 1 Farm'!CDS50)*Funding!CCU22","v":0},{"$f":"('Farm 1'!CDT49+'Trading 1 Farm'!CDT50)*Funding!CCV22","v":0},{"$f":"('Farm 1'!CDU49+'Trading 1 Farm'!CDU50)*Funding!CCW22","v":0},{"$f":"('Farm 1'!CDV49+'Trading 1 Farm'!CDV50)*Funding!CCX22","v":0},{"$f":"('Farm 1'!CDW49+'Trading 1 Farm'!CDW50)*Funding!CCY22","v":0},{"$f":"('Farm 1'!CDX49+'Trading 1 Farm'!CDX50)*Funding!CCZ22","v":0},{"$f":"('Farm 1'!CDY49+'Trading 1 Farm'!CDY50)*Funding!CDA22","v":0},{"$f":"('Farm 1'!CDZ49+'Trading 1 Farm'!CDZ50)*Funding!CDB22","v":0},{"$f":"('Farm 1'!CEA49+'Trading 1 Farm'!CEA50)*Funding!CDC22","v":0},{"$f":"('Farm 1'!CEB49+'Trading 1 Farm'!CEB50)*Funding!CDD22","v":0},{"$f":"('Farm 1'!CEC49+'Trading 1 Farm'!CEC50)*Funding!CDE22","v":0},{"$f":"('Farm 1'!CED49+'Trading 1 Farm'!CED50)*Funding!CDF22","v":0},{"$f":"('Farm 1'!CEE49+'Trading 1 Farm'!CEE50)*Funding!CDG22","v":0},{"$f":"('Farm 1'!CEF49+'Trading 1 Farm'!CEF50)*Funding!CDH22","v":0},{"$f":"('Farm 1'!CEG49+'Trading 1 Farm'!CEG50)*Funding!CDI22","v":0},{"$f":"('Farm 1'!CEH49+'Trading 1 Farm'!CEH50)*Funding!CDJ22","v":0},{"$f":"('Farm 1'!CEI49+'Trading 1 Farm'!CEI50)*Funding!CDK22","v":0},{"$f":"('Farm 1'!CEJ49+'Trading 1 Farm'!CEJ50)*Funding!CDL22","v":0},{"$f":"('Farm 1'!CEK49+'Trading 1 Farm'!CEK50)*Funding!CDM22","v":0},{"$f":"('Farm 1'!CEL49+'Trading 1 Farm'!CEL50)*Funding!CDN22","v":0},{"$f":"('Farm 1'!CEM49+'Trading 1 Farm'!CEM50)*Funding!CDO22","v":0},{"$f":"('Farm 1'!CEN49+'Trading 1 Farm'!CEN50)*Funding!CDP22","v":0},{"$f":"('Farm 1'!CEO49+'Trading 1 Farm'!CEO50)*Funding!CDQ22","v":0},{"$f":"('Farm 1'!CEP49+'Trading 1 Farm'!CEP50)*Funding!CDR22","v":0},{"$f":"('Farm 1'!CEQ49+'Trading 1 Farm'!CEQ50)*Funding!CDS22","v":0},{"$f":"('Farm 1'!CER49+'Trading 1 Farm'!CER50)*Funding!CDT22","v":0},{"$f":"('Farm 1'!CES49+'Trading 1 Farm'!CES50)*Funding!CDU22","v":0},{"$f":"('Farm 1'!CET49+'Trading 1 Farm'!CET50)*Funding!CDV22","v":0},{"$f":"('Farm 1'!CEU49+'Trading 1 Farm'!CEU50)*Funding!CDW22","v":0},{"$f":"('Farm 1'!CEV49+'Trading 1 Farm'!CEV50)*Funding!CDX22","v":0},{"$f":"('Farm 1'!CEW49+'Trading 1 Farm'!CEW50)*Funding!CDY22","v":0},{"$f":"('Farm 1'!CEX49+'Trading 1 Farm'!CEX50)*Funding!CDZ22","v":0},{"$f":"('Farm 1'!CEY49+'Trading 1 Farm'!CEY50)*Funding!CEA22","v":0},{"$f":"('Farm 1'!CEZ49+'Trading 1 Farm'!CEZ50)*Funding!CEB22","v":0},{"$f":"('Farm 1'!CFA49+'Trading 1 Farm'!CFA50)*Funding!CEC22","v":0},{"$f":"('Farm 1'!CFB49+'Trading 1 Farm'!CFB50)*Funding!CED22","v":0},{"$f":"('Farm 1'!CFC49+'Trading 1 Farm'!CFC50)*Funding!CEE22","v":0},{"$f":"('Farm 1'!CFD49+'Trading 1 Farm'!CFD50)*Funding!CEF22","v":0},{"$f":"('Farm 1'!CFE49+'Trading 1 Farm'!CFE50)*Funding!CEG22","v":0},{"$f":"('Farm 1'!CFF49+'Trading 1 Farm'!CFF50)*Funding!CEH22","v":0},{"$f":"('Farm 1'!CFG49+'Trading 1 Farm'!CFG50)*Funding!CEI22","v":0},{"$f":"('Farm 1'!CFH49+'Trading 1 Farm'!CFH50)*Funding!CEJ22","v":0},{"$f":"('Farm 1'!CFI49+'Trading 1 Farm'!CFI50)*Funding!CEK22","v":0},{"$f":"('Farm 1'!CFJ49+'Trading 1 Farm'!CFJ50)*Funding!CEL22","v":0},{"$f":"('Farm 1'!CFK49+'Trading 1 Farm'!CFK50)*Funding!CEM22","v":0},{"$f":"('Farm 1'!CFL49+'Trading 1 Farm'!CFL50)*Funding!CEN22","v":0},{"$f":"('Farm 1'!CFM49+'Trading 1 Farm'!CFM50)*Funding!CEO22","v":0},{"$f":"('Farm 1'!CFN49+'Trading 1 Farm'!CFN50)*Funding!CEP22","v":0},{"$f":"('Farm 1'!CFO49+'Trading 1 Farm'!CFO50)*Funding!CEQ22","v":0},{"$f":"('Farm 1'!CFP49+'Trading 1 Farm'!CFP50)*Funding!CER22","v":0},{"$f":"('Farm 1'!CFQ49+'Trading 1 Farm'!CFQ50)*Funding!CES22","v":0},{"$f":"('Farm 1'!CFR49+'Trading 1 Farm'!CFR50)*Funding!CET22","v":0},{"$f":"('Farm 1'!CFS49+'Trading 1 Farm'!CFS50)*Funding!CEU22","v":0},{"$f":"('Farm 1'!CFT49+'Trading 1 Farm'!CFT50)*Funding!CEV22","v":0},{"$f":"('Farm 1'!CFU49+'Trading 1 Farm'!CFU50)*Funding!CEW22","v":0},{"$f":"('Farm 1'!CFV49+'Trading 1 Farm'!CFV50)*Funding!CEX22","v":0},{"$f":"('Farm 1'!CFW49+'Trading 1 Farm'!CFW50)*Funding!CEY22","v":0},{"$f":"('Farm 1'!CFX49+'Trading 1 Farm'!CFX50)*Funding!CEZ22","v":0},{"$f":"('Farm 1'!CFY49+'Trading 1 Farm'!CFY50)*Funding!CFA22","v":0},{"$f":"('Farm 1'!CFZ49+'Trading 1 Farm'!CFZ50)*Funding!CFB22","v":0},{"$f":"('Farm 1'!CGA49+'Trading 1 Farm'!CGA50)*Funding!CFC22","v":0},{"$f":"('Farm 1'!CGB49+'Trading 1 Farm'!CGB50)*Funding!CFD22","v":0},{"$f":"('Farm 1'!CGC49+'Trading 1 Farm'!CGC50)*Funding!CFE22","v":0},{"$f":"('Farm 1'!CGD49+'Trading 1 Farm'!CGD50)*Funding!CFF22","v":0},{"$f":"('Farm 1'!CGE49+'Trading 1 Farm'!CGE50)*Funding!CFG22","v":0},{"$f":"('Farm 1'!CGF49+'Trading 1 Farm'!CGF50)*Funding!CFH22","v":0},{"$f":"('Farm 1'!CGG49+'Trading 1 Farm'!CGG50)*Funding!CFI22","v":0},{"$f":"('Farm 1'!CGH49+'Trading 1 Farm'!CGH50)*Funding!CFJ22","v":0},{"$f":"('Farm 1'!CGI49+'Trading 1 Farm'!CGI50)*Funding!CFK22","v":0},{"$f":"('Farm 1'!CGJ49+'Trading 1 Farm'!CGJ50)*Funding!CFL22","v":0},{"$f":"('Farm 1'!CGK49+'Trading 1 Farm'!CGK50)*Funding!CFM22","v":0},{"$f":"('Farm 1'!CGL49+'Trading 1 Farm'!CGL50)*Funding!CFN22","v":0},{"$f":"('Farm 1'!CGM49+'Trading 1 Farm'!CGM50)*Funding!CFO22","v":0},{"$f":"('Farm 1'!CGN49+'Trading 1 Farm'!CGN50)*Funding!CFP22","v":0},{"$f":"('Farm 1'!CGO49+'Trading 1 Farm'!CGO50)*Funding!CFQ22","v":0},{"$f":"('Farm 1'!CGP49+'Trading 1 Farm'!CGP50)*Funding!CFR22","v":0},{"$f":"('Farm 1'!CGQ49+'Trading 1 Farm'!CGQ50)*Funding!CFS22","v":0},{"$f":"('Farm 1'!CGR49+'Trading 1 Farm'!CGR50)*Funding!CFT22","v":0},{"$f":"('Farm 1'!CGS49+'Trading 1 Farm'!CGS50)*Funding!CFU22","v":0},{"$f":"('Farm 1'!CGT49+'Trading 1 Farm'!CGT50)*Funding!CFV22","v":0},{"$f":"('Farm 1'!CGU49+'Trading 1 Farm'!CGU50)*Funding!CFW22","v":0},{"$f":"('Farm 1'!CGV49+'Trading 1 Farm'!CGV50)*Funding!CFX22","v":0},{"$f":"('Farm 1'!CGW49+'Trading 1 Farm'!CGW50)*Funding!CFY22","v":0},{"$f":"('Farm 1'!CGX49+'Trading 1 Farm'!CGX50)*Funding!CFZ22","v":0},{"$f":"('Farm 1'!CGY49+'Trading 1 Farm'!CGY50)*Funding!CGA22","v":0},{"$f":"('Farm 1'!CGZ49+'Trading 1 Farm'!CGZ50)*Funding!CGB22","v":0},{"$f":"('Farm 1'!CHA49+'Trading 1 Farm'!CHA50)*Funding!CGC22","v":0},{"$f":"('Farm 1'!CHB49+'Trading 1 Farm'!CHB50)*Funding!CGD22","v":0},{"$f":"('Farm 1'!CHC49+'Trading 1 Farm'!CHC50)*Funding!CGE22","v":0},{"$f":"('Farm 1'!CHD49+'Trading 1 Farm'!CHD50)*Funding!CGF22","v":0},{"$f":"('Farm 1'!CHE49+'Trading 1 Farm'!CHE50)*Funding!CGG22","v":0},{"$f":"('Farm 1'!CHF49+'Trading 1 Farm'!CHF50)*Funding!CGH22","v":0},{"$f":"('Farm 1'!CHG49+'Trading 1 Farm'!CHG50)*Funding!CGI22","v":0},{"$f":"('Farm 1'!CHH49+'Trading 1 Farm'!CHH50)*Funding!CGJ22","v":0},{"$f":"('Farm 1'!CHI49+'Trading 1 Farm'!CHI50)*Funding!CGK22","v":0},{"$f":"('Farm 1'!CHJ49+'Trading 1 Farm'!CHJ50)*Funding!CGL22","v":0},{"$f":"('Farm 1'!CHK49+'Trading 1 Farm'!CHK50)*Funding!CGM22","v":0},{"$f":"('Farm 1'!CHL49+'Trading 1 Farm'!CHL50)*Funding!CGN22","v":0},{"$f":"('Farm 1'!CHM49+'Trading 1 Farm'!CHM50)*Funding!CGO22","v":0},{"$f":"('Farm 1'!CHN49+'Trading 1 Farm'!CHN50)*Funding!CGP22","v":0},{"$f":"('Farm 1'!CHO49+'Trading 1 Farm'!CHO50)*Funding!CGQ22","v":0},{"$f":"('Farm 1'!CHP49+'Trading 1 Farm'!CHP50)*Funding!CGR22","v":0},{"$f":"('Farm 1'!CHQ49+'Trading 1 Farm'!CHQ50)*Funding!CGS22","v":0},{"$f":"('Farm 1'!CHR49+'Trading 1 Farm'!CHR50)*Funding!CGT22","v":0},{"$f":"('Farm 1'!CHS49+'Trading 1 Farm'!CHS50)*Funding!CGU22","v":0},{"$f":"('Farm 1'!CHT49+'Trading 1 Farm'!CHT50)*Funding!CGV22","v":0},{"$f":"('Farm 1'!CHU49+'Trading 1 Farm'!CHU50)*Funding!CGW22","v":0},{"$f":"('Farm 1'!CHV49+'Trading 1 Farm'!CHV50)*Funding!CGX22","v":0},{"$f":"('Farm 1'!CHW49+'Trading 1 Farm'!CHW50)*Funding!CGY22","v":0},{"$f":"('Farm 1'!CHX49+'Trading 1 Farm'!CHX50)*Funding!CGZ22","v":0},{"$f":"('Farm 1'!CHY49+'Trading 1 Farm'!CHY50)*Funding!CHA22","v":0},{"$f":"('Farm 1'!CHZ49+'Trading 1 Farm'!CHZ50)*Funding!CHB22","v":0},{"$f":"('Farm 1'!CIA49+'Trading 1 Farm'!CIA50)*Funding!CHC22","v":0},{"$f":"('Farm 1'!CIB49+'Trading 1 Farm'!CIB50)*Funding!CHD22","v":0},{"$f":"('Farm 1'!CIC49+'Trading 1 Farm'!CIC50)*Funding!CHE22","v":0},{"$f":"('Farm 1'!CID49+'Trading 1 Farm'!CID50)*Funding!CHF22","v":0},{"$f":"('Farm 1'!CIE49+'Trading 1 Farm'!CIE50)*Funding!CHG22","v":0},{"$f":"('Farm 1'!CIF49+'Trading 1 Farm'!CIF50)*Funding!CHH22","v":0},{"$f":"('Farm 1'!CIG49+'Trading 1 Farm'!CIG50)*Funding!CHI22","v":0},{"$f":"('Farm 1'!CIH49+'Trading 1 Farm'!CIH50)*Funding!CHJ22","v":0},{"$f":"('Farm 1'!CII49+'Trading 1 Farm'!CII50)*Funding!CHK22","v":0},{"$f":"('Farm 1'!CIJ49+'Trading 1 Farm'!CIJ50)*Funding!CHL22","v":0},{"$f":"('Farm 1'!CIK49+'Trading 1 Farm'!CIK50)*Funding!CHM22","v":0},{"$f":"('Farm 1'!CIL49+'Trading 1 Farm'!CIL50)*Funding!CHN22","v":0},{"$f":"('Farm 1'!CIM49+'Trading 1 Farm'!CIM50)*Funding!CHO22","v":0},{"$f":"('Farm 1'!CIN49+'Trading 1 Farm'!CIN50)*Funding!CHP22","v":0},{"$f":"('Farm 1'!CIO49+'Trading 1 Farm'!CIO50)*Funding!CHQ22","v":0},{"$f":"('Farm 1'!CIP49+'Trading 1 Farm'!CIP50)*Funding!CHR22","v":0},{"$f":"('Farm 1'!CIQ49+'Trading 1 Farm'!CIQ50)*Funding!CHS22","v":0},{"$f":"('Farm 1'!CIR49+'Trading 1 Farm'!CIR50)*Funding!CHT22","v":0},{"$f":"('Farm 1'!CIS49+'Trading 1 Farm'!CIS50)*Funding!CHU22","v":0},{"$f":"('Farm 1'!CIT49+'Trading 1 Farm'!CIT50)*Funding!CHV22","v":0},{"$f":"('Farm 1'!CIU49+'Trading 1 Farm'!CIU50)*Funding!CHW22","v":0},{"$f":"('Farm 1'!CIV49+'Trading 1 Farm'!CIV50)*Funding!CHX22","v":0},{"$f":"('Farm 1'!CIW49+'Trading 1 Farm'!CIW50)*Funding!CHY22","v":0},{"$f":"('Farm 1'!CIX49+'Trading 1 Farm'!CIX50)*Funding!CHZ22","v":0},{"$f":"('Farm 1'!CIY49+'Trading 1 Farm'!CIY50)*Funding!CIA22","v":0},{"$f":"('Farm 1'!CIZ49+'Trading 1 Farm'!CIZ50)*Funding!CIB22","v":0},{"$f":"('Farm 1'!CJA49+'Trading 1 Farm'!CJA50)*Funding!CIC22","v":0},{"$f":"('Farm 1'!CJB49+'Trading 1 Farm'!CJB50)*Funding!CID22","v":0},{"$f":"('Farm 1'!CJC49+'Trading 1 Farm'!CJC50)*Funding!CIE22","v":0},{"$f":"('Farm 1'!CJD49+'Trading 1 Farm'!CJD50)*Funding!CIF22","v":0},{"$f":"('Farm 1'!CJE49+'Trading 1 Farm'!CJE50)*Funding!CIG22","v":0},{"$f":"('Farm 1'!CJF49+'Trading 1 Farm'!CJF50)*Funding!CIH22","v":0},{"$f":"('Farm 1'!CJG49+'Trading 1 Farm'!CJG50)*Funding!CII22","v":0},{"$f":"('Farm 1'!CJH49+'Trading 1 Farm'!CJH50)*Funding!CIJ22","v":0},{"$f":"('Farm 1'!CJI49+'Trading 1 Farm'!CJI50)*Funding!CIK22","v":0},{"$f":"('Farm 1'!CJJ49+'Trading 1 Farm'!CJJ50)*Funding!CIL22","v":0},{"$f":"('Farm 1'!CJK49+'Trading 1 Farm'!CJK50)*Funding!CIM22","v":0},{"$f":"('Farm 1'!CJL49+'Trading 1 Farm'!CJL50)*Funding!CIN22","v":0},{"$f":"('Farm 1'!CJM49+'Trading 1 Farm'!CJM50)*Funding!CIO22","v":0},{"$f":"('Farm 1'!CJN49+'Trading 1 Farm'!CJN50)*Funding!CIP22","v":0},{"$f":"('Farm 1'!CJO49+'Trading 1 Farm'!CJO50)*Funding!CIQ22","v":0},{"$f":"('Farm 1'!CJP49+'Trading 1 Farm'!CJP50)*Funding!CIR22","v":0},{"$f":"('Farm 1'!CJQ49+'Trading 1 Farm'!CJQ50)*Funding!CIS22","v":0},{"$f":"('Farm 1'!CJR49+'Trading 1 Farm'!CJR50)*Funding!CIT22","v":0},{"$f":"('Farm 1'!CJS49+'Trading 1 Farm'!CJS50)*Funding!CIU22","v":0},{"$f":"('Farm 1'!CJT49+'Trading 1 Farm'!CJT50)*Funding!CIV22","v":0},{"$f":"('Farm 1'!CJU49+'Trading 1 Farm'!CJU50)*Funding!CIW22","v":0},{"$f":"('Farm 1'!CJV49+'Trading 1 Farm'!CJV50)*Funding!CIX22","v":0},{"$f":"('Farm 1'!CJW49+'Trading 1 Farm'!CJW50)*Funding!CIY22","v":0},{"$f":"('Farm 1'!CJX49+'Trading 1 Farm'!CJX50)*Funding!CIZ22","v":0},{"$f":"('Farm 1'!CJY49+'Trading 1 Farm'!CJY50)*Funding!CJA22","v":0},{"$f":"('Farm 1'!CJZ49+'Trading 1 Farm'!CJZ50)*Funding!CJB22","v":0},{"$f":"('Farm 1'!CKA49+'Trading 1 Farm'!CKA50)*Funding!CJC22","v":0},{"$f":"('Farm 1'!CKB49+'Trading 1 Farm'!CKB50)*Funding!CJD22","v":0},{"$f":"('Farm 1'!CKC49+'Trading 1 Farm'!CKC50)*Funding!CJE22","v":0},{"$f":"('Farm 1'!CKD49+'Trading 1 Farm'!CKD50)*Funding!CJF22","v":0},{"$f":"('Farm 1'!CKE49+'Trading 1 Farm'!CKE50)*Funding!CJG22","v":0},{"$f":"('Farm 1'!CKF49+'Trading 1 Farm'!CKF50)*Funding!CJH22","v":0},{"$f":"('Farm 1'!CKG49+'Trading 1 Farm'!CKG50)*Funding!CJI22","v":0},{"$f":"('Farm 1'!CKH49+'Trading 1 Farm'!CKH50)*Funding!CJJ22","v":0},{"$f":"('Farm 1'!CKI49+'Trading 1 Farm'!CKI50)*Funding!CJK22","v":0},{"$f":"('Farm 1'!CKJ49+'Trading 1 Farm'!CKJ50)*Funding!CJL22","v":0},{"$f":"('Farm 1'!CKK49+'Trading 1 Farm'!CKK50)*Funding!CJM22","v":0},{"$f":"('Farm 1'!CKL49+'Trading 1 Farm'!CKL50)*Funding!CJN22","v":0},{"$f":"('Farm 1'!CKM49+'Trading 1 Farm'!CKM50)*Funding!CJO22","v":0},{"$f":"('Farm 1'!CKN49+'Trading 1 Farm'!CKN50)*Funding!CJP22","v":0},{"$f":"('Farm 1'!CKO49+'Trading 1 Farm'!CKO50)*Funding!CJQ22","v":0},{"$f":"('Farm 1'!CKP49+'Trading 1 Farm'!CKP50)*Funding!CJR22","v":0},{"$f":"('Farm 1'!CKQ49+'Trading 1 Farm'!CKQ50)*Funding!CJS22","v":0},{"$f":"('Farm 1'!CKR49+'Trading 1 Farm'!CKR50)*Funding!CJT22","v":0},{"$f":"('Farm 1'!CKS49+'Trading 1 Farm'!CKS50)*Funding!CJU22","v":0},{"$f":"('Farm 1'!CKT49+'Trading 1 Farm'!CKT50)*Funding!CJV22","v":0},{"$f":"('Farm 1'!CKU49+'Trading 1 Farm'!CKU50)*Funding!CJW22","v":0},{"$f":"('Farm 1'!CKV49+'Trading 1 Farm'!CKV50)*Funding!CJX22","v":0},{"$f":"('Farm 1'!CKW49+'Trading 1 Farm'!CKW50)*Funding!CJY22","v":0},{"$f":"('Farm 1'!CKX49+'Trading 1 Farm'!CKX50)*Funding!CJZ22","v":0},{"$f":"('Farm 1'!CKY49+'Trading 1 Farm'!CKY50)*Funding!CKA22","v":0},{"$f":"('Farm 1'!CKZ49+'Trading 1 Farm'!CKZ50)*Funding!CKB22","v":0},{"$f":"('Farm 1'!CLA49+'Trading 1 Farm'!CLA50)*Funding!CKC22","v":0},{"$f":"('Farm 1'!CLB49+'Trading 1 Farm'!CLB50)*Funding!CKD22","v":0},{"$f":"('Farm 1'!CLC49+'Trading 1 Farm'!CLC50)*Funding!CKE22","v":0},{"$f":"('Farm 1'!CLD49+'Trading 1 Farm'!CLD50)*Funding!CKF22","v":0},{"$f":"('Farm 1'!CLE49+'Trading 1 Farm'!CLE50)*Funding!CKG22","v":0},{"$f":"('Farm 1'!CLF49+'Trading 1 Farm'!CLF50)*Funding!CKH22","v":0},{"$f":"('Farm 1'!CLG49+'Trading 1 Farm'!CLG50)*Funding!CKI22","v":0},{"$f":"('Farm 1'!CLH49+'Trading 1 Farm'!CLH50)*Funding!CKJ22","v":0},{"$f":"('Farm 1'!CLI49+'Trading 1 Farm'!CLI50)*Funding!CKK22","v":0},{"$f":"('Farm 1'!CLJ49+'Trading 1 Farm'!CLJ50)*Funding!CKL22","v":0},{"$f":"('Farm 1'!CLK49+'Trading 1 Farm'!CLK50)*Funding!CKM22","v":0},{"$f":"('Farm 1'!CLL49+'Trading 1 Farm'!CLL50)*Funding!CKN22","v":0},{"$f":"('Farm 1'!CLM49+'Trading 1 Farm'!CLM50)*Funding!CKO22","v":0},{"$f":"('Farm 1'!CLN49+'Trading 1 Farm'!CLN50)*Funding!CKP22","v":0},{"$f":"('Farm 1'!CLO49+'Trading 1 Farm'!CLO50)*Funding!CKQ22","v":0},{"$f":"('Farm 1'!CLP49+'Trading 1 Farm'!CLP50)*Funding!CKR22","v":0},{"$f":"('Farm 1'!CLQ49+'Trading 1 Farm'!CLQ50)*Funding!CKS22","v":0},{"$f":"('Farm 1'!CLR49+'Trading 1 Farm'!CLR50)*Funding!CKT22","v":0},{"$f":"('Farm 1'!CLS49+'Trading 1 Farm'!CLS50)*Funding!CKU22","v":0},{"$f":"('Farm 1'!CLT49+'Trading 1 Farm'!CLT50)*Funding!CKV22","v":0},{"$f":"('Farm 1'!CLU49+'Trading 1 Farm'!CLU50)*Funding!CKW22","v":0},{"$f":"('Farm 1'!CLV49+'Trading 1 Farm'!CLV50)*Funding!CKX22","v":0},{"$f":"('Farm 1'!CLW49+'Trading 1 Farm'!CLW50)*Funding!CKY22","v":0},{"$f":"('Farm 1'!CLX49+'Trading 1 Farm'!CLX50)*Funding!CKZ22","v":0},{"$f":"('Farm 1'!CLY49+'Trading 1 Farm'!CLY50)*Funding!CLA22","v":0},{"$f":"('Farm 1'!CLZ49+'Trading 1 Farm'!CLZ50)*Funding!CLB22","v":0},{"$f":"('Farm 1'!CMA49+'Trading 1 Farm'!CMA50)*Funding!CLC22","v":0},{"$f":"('Farm 1'!CMB49+'Trading 1 Farm'!CMB50)*Funding!CLD22","v":0},{"$f":"('Farm 1'!CMC49+'Trading 1 Farm'!CMC50)*Funding!CLE22","v":0},{"$f":"('Farm 1'!CMD49+'Trading 1 Farm'!CMD50)*Funding!CLF22","v":0},{"$f":"('Farm 1'!CME49+'Trading 1 Farm'!CME50)*Funding!CLG22","v":0},{"$f":"('Farm 1'!CMF49+'Trading 1 Farm'!CMF50)*Funding!CLH22","v":0},{"$f":"('Farm 1'!CMG49+'Trading 1 Farm'!CMG50)*Funding!CLI22","v":0},{"$f":"('Farm 1'!CMH49+'Trading 1 Farm'!CMH50)*Funding!CLJ22","v":0},{"$f":"('Farm 1'!CMI49+'Trading 1 Farm'!CMI50)*Funding!CLK22","v":0},{"$f":"('Farm 1'!CMJ49+'Trading 1 Farm'!CMJ50)*Funding!CLL22","v":0},{"$f":"('Farm 1'!CMK49+'Trading 1 Farm'!CMK50)*Funding!CLM22","v":0},{"$f":"('Farm 1'!CML49+'Trading 1 Farm'!CML50)*Funding!CLN22","v":0},{"$f":"('Farm 1'!CMM49+'Trading 1 Farm'!CMM50)*Funding!CLO22","v":0},{"$f":"('Farm 1'!CMN49+'Trading 1 Farm'!CMN50)*Funding!CLP22","v":0},{"$f":"('Farm 1'!CMO49+'Trading 1 Farm'!CMO50)*Funding!CLQ22","v":0},{"$f":"('Farm 1'!CMP49+'Trading 1 Farm'!CMP50)*Funding!CLR22","v":0},{"$f":"('Farm 1'!CMQ49+'Trading 1 Farm'!CMQ50)*Funding!CLS22","v":0},{"$f":"('Farm 1'!CMR49+'Trading 1 Farm'!CMR50)*Funding!CLT22","v":0},{"$f":"('Farm 1'!CMS49+'Trading 1 Farm'!CMS50)*Funding!CLU22","v":0},{"$f":"('Farm 1'!CMT49+'Trading 1 Farm'!CMT50)*Funding!CLV22","v":0},{"$f":"('Farm 1'!CMU49+'Trading 1 Farm'!CMU50)*Funding!CLW22","v":0},{"$f":"('Farm 1'!CMV49+'Trading 1 Farm'!CMV50)*Funding!CLX22","v":0},{"$f":"('Farm 1'!CMW49+'Trading 1 Farm'!CMW50)*Funding!CLY22","v":0},{"$f":"('Farm 1'!CMX49+'Trading 1 Farm'!CMX50)*Funding!CLZ22","v":0},{"$f":"('Farm 1'!CMY49+'Trading 1 Farm'!CMY50)*Funding!CMA22","v":0},{"$f":"('Farm 1'!CMZ49+'Trading 1 Farm'!CMZ50)*Funding!CMB22","v":0},{"$f":"('Farm 1'!CNA49+'Trading 1 Farm'!CNA50)*Funding!CMC22","v":0},{"$f":"('Farm 1'!CNB49+'Trading 1 Farm'!CNB50)*Funding!CMD22","v":0},{"$f":"('Farm 1'!CNC49+'Trading 1 Farm'!CNC50)*Funding!CME22","v":0},{"$f":"('Farm 1'!CND49+'Trading 1 Farm'!CND50)*Funding!CMF22","v":0},{"$f":"('Farm 1'!CNE49+'Trading 1 Farm'!CNE50)*Funding!CMG22","v":0},{"$f":"('Farm 1'!CNF49+'Trading 1 Farm'!CNF50)*Funding!CMH22","v":0},{"$f":"('Farm 1'!CNG49+'Trading 1 Farm'!CNG50)*Funding!CMI22","v":0},{"$f":"('Farm 1'!CNH49+'Trading 1 Farm'!CNH50)*Funding!CMJ22","v":0},{"$f":"('Farm 1'!CNI49+'Trading 1 Farm'!CNI50)*Funding!CMK22","v":0},{"$f":"('Farm 1'!CNJ49+'Trading 1 Farm'!CNJ50)*Funding!CML22","v":0},{"$f":"('Farm 1'!CNK49+'Trading 1 Farm'!CNK50)*Funding!CMM22","v":0},{"$f":"('Farm 1'!CNL49+'Trading 1 Farm'!CNL50)*Funding!CMN22","v":0},{"$f":"('Farm 1'!CNM49+'Trading 1 Farm'!CNM50)*Funding!CMO22","v":0},{"$f":"('Farm 1'!CNN49+'Trading 1 Farm'!CNN50)*Funding!CMP22","v":0},{"$f":"('Farm 1'!CNO49+'Trading 1 Farm'!CNO50)*Funding!CMQ22","v":0},{"$f":"('Farm 1'!CNP49+'Trading 1 Farm'!CNP50)*Funding!CMR22","v":0},{"$f":"('Farm 1'!CNQ49+'Trading 1 Farm'!CNQ50)*Funding!CMS22","v":0},{"$f":"('Farm 1'!CNR49+'Trading 1 Farm'!CNR50)*Funding!CMT22","v":0},{"$f":"('Farm 1'!CNS49+'Trading 1 Farm'!CNS50)*Funding!CMU22","v":0},{"$f":"('Farm 1'!CNT49+'Trading 1 Farm'!CNT50)*Funding!CMV22","v":0},{"$f":"('Farm 1'!CNU49+'Trading 1 Farm'!CNU50)*Funding!CMW22","v":0},{"$f":"('Farm 1'!CNV49+'Trading 1 Farm'!CNV50)*Funding!CMX22","v":0},{"$f":"('Farm 1'!CNW49+'Trading 1 Farm'!CNW50)*Funding!CMY22","v":0},{"$f":"('Farm 1'!CNX49+'Trading 1 Farm'!CNX50)*Funding!CMZ22","v":0},{"$f":"('Farm 1'!CNY49+'Trading 1 Farm'!CNY50)*Funding!CNA22","v":0},{"$f":"('Farm 1'!CNZ49+'Trading 1 Farm'!CNZ50)*Funding!CNB22","v":0},{"$f":"('Farm 1'!COA49+'Trading 1 Farm'!COA50)*Funding!CNC22","v":0},{"$f":"('Farm 1'!COB49+'Trading 1 Farm'!COB50)*Funding!CND22","v":0},{"$f":"('Farm 1'!COC49+'Trading 1 Farm'!COC50)*Funding!CNE22","v":0},{"$f":"('Farm 1'!COD49+'Trading 1 Farm'!COD50)*Funding!CNF22","v":0},{"$f":"('Farm 1'!COE49+'Trading 1 Farm'!COE50)*Funding!CNG22","v":0},{"$f":"('Farm 1'!COF49+'Trading 1 Farm'!COF50)*Funding!CNH22","v":0},{"$f":"('Farm 1'!COG49+'Trading 1 Farm'!COG50)*Funding!CNI22","v":0},{"$f":"('Farm 1'!COH49+'Trading 1 Farm'!COH50)*Funding!CNJ22","v":0},{"$f":"('Farm 1'!COI49+'Trading 1 Farm'!COI50)*Funding!CNK22","v":0},{"$f":"('Farm 1'!COJ49+'Trading 1 Farm'!COJ50)*Funding!CNL22","v":0},{"$f":"('Farm 1'!COK49+'Trading 1 Farm'!COK50)*Funding!CNM22","v":0},{"$f":"('Farm 1'!COL49+'Trading 1 Farm'!COL50)*Funding!CNN22","v":0},{"$f":"('Farm 1'!COM49+'Trading 1 Farm'!COM50)*Funding!CNO22","v":0},{"$f":"('Farm 1'!CON49+'Trading 1 Farm'!CON50)*Funding!CNP22","v":0},{"$f":"('Farm 1'!COO49+'Trading 1 Farm'!COO50)*Funding!CNQ22","v":0},{"$f":"('Farm 1'!COP49+'Trading 1 Farm'!COP50)*Funding!CNR22","v":0},{"$f":"('Farm 1'!COQ49+'Trading 1 Farm'!COQ50)*Funding!CNS22","v":0},{"$f":"('Farm 1'!COR49+'Trading 1 Farm'!COR50)*Funding!CNT22","v":0},{"$f":"('Farm 1'!COS49+'Trading 1 Farm'!COS50)*Funding!CNU22","v":0},{"$f":"('Farm 1'!COT49+'Trading 1 Farm'!COT50)*Funding!CNV22","v":0},{"$f":"('Farm 1'!COU49+'Trading 1 Farm'!COU50)*Funding!CNW22","v":0},{"$f":"('Farm 1'!COV49+'Trading 1 Farm'!COV50)*Funding!CNX22","v":0},{"$f":"('Farm 1'!COW49+'Trading 1 Farm'!COW50)*Funding!CNY22","v":0},{"$f":"('Farm 1'!COX49+'Trading 1 Farm'!COX50)*Funding!CNZ22","v":0},{"$f":"('Farm 1'!COY49+'Trading 1 Farm'!COY50)*Funding!COA22","v":0},{"$f":"('Farm 1'!COZ49+'Trading 1 Farm'!COZ50)*Funding!COB22","v":0},{"$f":"('Farm 1'!CPA49+'Trading 1 Farm'!CPA50)*Funding!COC22","v":0},{"$f":"('Farm 1'!CPB49+'Trading 1 Farm'!CPB50)*Funding!COD22","v":0},{"$f":"('Farm 1'!CPC49+'Trading 1 Farm'!CPC50)*Funding!COE22","v":0},{"$f":"('Farm 1'!CPD49+'Trading 1 Farm'!CPD50)*Funding!COF22","v":0},{"$f":"('Farm 1'!CPE49+'Trading 1 Farm'!CPE50)*Funding!COG22","v":0},{"$f":"('Farm 1'!CPF49+'Trading 1 Farm'!CPF50)*Funding!COH22","v":0},{"$f":"('Farm 1'!CPG49+'Trading 1 Farm'!CPG50)*Funding!COI22","v":0},{"$f":"('Farm 1'!CPH49+'Trading 1 Farm'!CPH50)*Funding!COJ22","v":0},{"$f":"('Farm 1'!CPI49+'Trading 1 Farm'!CPI50)*Funding!COK22","v":0},{"$f":"('Farm 1'!CPJ49+'Trading 1 Farm'!CPJ50)*Funding!COL22","v":0},{"$f":"('Farm 1'!CPK49+'Trading 1 Farm'!CPK50)*Funding!COM22","v":0},{"$f":"('Farm 1'!CPL49+'Trading 1 Farm'!CPL50)*Funding!CON22","v":0},{"$f":"('Farm 1'!CPM49+'Trading 1 Farm'!CPM50)*Funding!COO22","v":0},{"$f":"('Farm 1'!CPN49+'Trading 1 Farm'!CPN50)*Funding!COP22","v":0},{"$f":"('Farm 1'!CPO49+'Trading 1 Farm'!CPO50)*Funding!COQ22","v":0},{"$f":"('Farm 1'!CPP49+'Trading 1 Farm'!CPP50)*Funding!COR22","v":0},{"$f":"('Farm 1'!CPQ49+'Trading 1 Farm'!CPQ50)*Funding!COS22","v":0},{"$f":"('Farm 1'!CPR49+'Trading 1 Farm'!CPR50)*Funding!COT22","v":0},{"$f":"('Farm 1'!CPS49+'Trading 1 Farm'!CPS50)*Funding!COU22","v":0},{"$f":"('Farm 1'!CPT49+'Trading 1 Farm'!CPT50)*Funding!COV22","v":0},{"$f":"('Farm 1'!CPU49+'Trading 1 Farm'!CPU50)*Funding!COW22","v":0},{"$f":"('Farm 1'!CPV49+'Trading 1 Farm'!CPV50)*Funding!COX22","v":0},{"$f":"('Farm 1'!CPW49+'Trading 1 Farm'!CPW50)*Funding!COY22","v":0},{"$f":"('Farm 1'!CPX49+'Trading 1 Farm'!CPX50)*Funding!COZ22","v":0},{"$f":"('Farm 1'!CPY49+'Trading 1 Farm'!CPY50)*Funding!CPA22","v":0},{"$f":"('Farm 1'!CPZ49+'Trading 1 Farm'!CPZ50)*Funding!CPB22","v":0},{"$f":"('Farm 1'!CQA49+'Trading 1 Farm'!CQA50)*Funding!CPC22","v":0},{"$f":"('Farm 1'!CQB49+'Trading 1 Farm'!CQB50)*Funding!CPD22","v":0},{"$f":"('Farm 1'!CQC49+'Trading 1 Farm'!CQC50)*Funding!CPE22","v":0},{"$f":"('Farm 1'!CQD49+'Trading 1 Farm'!CQD50)*Funding!CPF22","v":0},{"$f":"('Farm 1'!CQE49+'Trading 1 Farm'!CQE50)*Funding!CPG22","v":0},{"$f":"('Farm 1'!CQF49+'Trading 1 Farm'!CQF50)*Funding!CPH22","v":0},{"$f":"('Farm 1'!CQG49+'Trading 1 Farm'!CQG50)*Funding!CPI22","v":0},{"$f":"('Farm 1'!CQH49+'Trading 1 Farm'!CQH50)*Funding!CPJ22","v":0},{"$f":"('Farm 1'!CQI49+'Trading 1 Farm'!CQI50)*Funding!CPK22","v":0},{"$f":"('Farm 1'!CQJ49+'Trading 1 Farm'!CQJ50)*Funding!CPL22","v":0},{"$f":"('Farm 1'!CQK49+'Trading 1 Farm'!CQK50)*Funding!CPM22","v":0},{"$f":"('Farm 1'!CQL49+'Trading 1 Farm'!CQL50)*Funding!CPN22","v":0},{"$f":"('Farm 1'!CQM49+'Trading 1 Farm'!CQM50)*Funding!CPO22","v":0},{"$f":"('Farm 1'!CQN49+'Trading 1 Farm'!CQN50)*Funding!CPP22","v":0},{"$f":"('Farm 1'!CQO49+'Trading 1 Farm'!CQO50)*Funding!CPQ22","v":0},{"$f":"('Farm 1'!CQP49+'Trading 1 Farm'!CQP50)*Funding!CPR22","v":0},{"$f":"('Farm 1'!CQQ49+'Trading 1 Farm'!CQQ50)*Funding!CPS22","v":0},{"$f":"('Farm 1'!CQR49+'Trading 1 Farm'!CQR50)*Funding!CPT22","v":0},{"$f":"('Farm 1'!CQS49+'Trading 1 Farm'!CQS50)*Funding!CPU22","v":0},{"$f":"('Farm 1'!CQT49+'Trading 1 Farm'!CQT50)*Funding!CPV22","v":0},{"$f":"('Farm 1'!CQU49+'Trading 1 Farm'!CQU50)*Funding!CPW22","v":0},{"$f":"('Farm 1'!CQV49+'Trading 1 Farm'!CQV50)*Funding!CPX22","v":0},{"$f":"('Farm 1'!CQW49+'Trading 1 Farm'!CQW50)*Funding!CPY22","v":0},{"$f":"('Farm 1'!CQX49+'Trading 1 Farm'!CQX50)*Funding!CPZ22","v":0},{"$f":"('Farm 1'!CQY49+'Trading 1 Farm'!CQY50)*Funding!CQA22","v":0},{"$f":"('Farm 1'!CQZ49+'Trading 1 Farm'!CQZ50)*Funding!CQB22","v":0},{"$f":"('Farm 1'!CRA49+'Trading 1 Farm'!CRA50)*Funding!CQC22","v":0},{"$f":"('Farm 1'!CRB49+'Trading 1 Farm'!CRB50)*Funding!CQD22","v":0},{"$f":"('Farm 1'!CRC49+'Trading 1 Farm'!CRC50)*Funding!CQE22","v":0},{"$f":"('Farm 1'!CRD49+'Trading 1 Farm'!CRD50)*Funding!CQF22","v":0},{"$f":"('Farm 1'!CRE49+'Trading 1 Farm'!CRE50)*Funding!CQG22","v":0},{"$f":"('Farm 1'!CRF49+'Trading 1 Farm'!CRF50)*Funding!CQH22","v":0},{"$f":"('Farm 1'!CRG49+'Trading 1 Farm'!CRG50)*Funding!CQI22","v":0},{"$f":"('Farm 1'!CRH49+'Trading 1 Farm'!CRH50)*Funding!CQJ22","v":0},{"$f":"('Farm 1'!CRI49+'Trading 1 Farm'!CRI50)*Funding!CQK22","v":0},{"$f":"('Farm 1'!CRJ49+'Trading 1 Farm'!CRJ50)*Funding!CQL22","v":0},{"$f":"('Farm 1'!CRK49+'Trading 1 Farm'!CRK50)*Funding!CQM22","v":0},{"$f":"('Farm 1'!CRL49+'Trading 1 Farm'!CRL50)*Funding!CQN22","v":0},{"$f":"('Farm 1'!CRM49+'Trading 1 Farm'!CRM50)*Funding!CQO22","v":0},{"$f":"('Farm 1'!CRN49+'Trading 1 Farm'!CRN50)*Funding!CQP22","v":0},{"$f":"('Farm 1'!CRO49+'Trading 1 Farm'!CRO50)*Funding!CQQ22","v":0},{"$f":"('Farm 1'!CRP49+'Trading 1 Farm'!CRP50)*Funding!CQR22","v":0},{"$f":"('Farm 1'!CRQ49+'Trading 1 Farm'!CRQ50)*Funding!CQS22","v":0},{"$f":"('Farm 1'!CRR49+'Trading 1 Farm'!CRR50)*Funding!CQT22","v":0},{"$f":"('Farm 1'!CRS49+'Trading 1 Farm'!CRS50)*Funding!CQU22","v":0},{"$f":"('Farm 1'!CRT49+'Trading 1 Farm'!CRT50)*Funding!CQV22","v":0},{"$f":"('Farm 1'!CRU49+'Trading 1 Farm'!CRU50)*Funding!CQW22","v":0},{"$f":"('Farm 1'!CRV49+'Trading 1 Farm'!CRV50)*Funding!CQX22","v":0},{"$f":"('Farm 1'!CRW49+'Trading 1 Farm'!CRW50)*Funding!CQY22","v":0},{"$f":"('Farm 1'!CRX49+'Trading 1 Farm'!CRX50)*Funding!CQZ22","v":0},{"$f":"('Farm 1'!CRY49+'Trading 1 Farm'!CRY50)*Funding!CRA22","v":0},{"$f":"('Farm 1'!CRZ49+'Trading 1 Farm'!CRZ50)*Funding!CRB22","v":0},{"$f":"('Farm 1'!CSA49+'Trading 1 Farm'!CSA50)*Funding!CRC22","v":0},{"$f":"('Farm 1'!CSB49+'Trading 1 Farm'!CSB50)*Funding!CRD22","v":0},{"$f":"('Farm 1'!CSC49+'Trading 1 Farm'!CSC50)*Funding!CRE22","v":0},{"$f":"('Farm 1'!CSD49+'Trading 1 Farm'!CSD50)*Funding!CRF22","v":0},{"$f":"('Farm 1'!CSE49+'Trading 1 Farm'!CSE50)*Funding!CRG22","v":0},{"$f":"('Farm 1'!CSF49+'Trading 1 Farm'!CSF50)*Funding!CRH22","v":0},{"$f":"('Farm 1'!CSG49+'Trading 1 Farm'!CSG50)*Funding!CRI22","v":0},{"$f":"('Farm 1'!CSH49+'Trading 1 Farm'!CSH50)*Funding!CRJ22","v":0},{"$f":"('Farm 1'!CSI49+'Trading 1 Farm'!CSI50)*Funding!CRK22","v":0},{"$f":"('Farm 1'!CSJ49+'Trading 1 Farm'!CSJ50)*Funding!CRL22","v":0},{"$f":"('Farm 1'!CSK49+'Trading 1 Farm'!CSK50)*Funding!CRM22","v":0},{"$f":"('Farm 1'!CSL49+'Trading 1 Farm'!CSL50)*Funding!CRN22","v":0},{"$f":"('Farm 1'!CSM49+'Trading 1 Farm'!CSM50)*Funding!CRO22","v":0},{"$f":"('Farm 1'!CSN49+'Trading 1 Farm'!CSN50)*Funding!CRP22","v":0},{"$f":"('Farm 1'!CSO49+'Trading 1 Farm'!CSO50)*Funding!CRQ22","v":0},{"$f":"('Farm 1'!CSP49+'Trading 1 Farm'!CSP50)*Funding!CRR22","v":0},{"$f":"('Farm 1'!CSQ49+'Trading 1 Farm'!CSQ50)*Funding!CRS22","v":0},{"$f":"('Farm 1'!CSR49+'Trading 1 Farm'!CSR50)*Funding!CRT22","v":0},{"$f":"('Farm 1'!CSS49+'Trading 1 Farm'!CSS50)*Funding!CRU22","v":0},{"$f":"('Farm 1'!CST49+'Trading 1 Farm'!CST50)*Funding!CRV22","v":0},{"$f":"('Farm 1'!CSU49+'Trading 1 Farm'!CSU50)*Funding!CRW22","v":0},{"$f":"('Farm 1'!CSV49+'Trading 1 Farm'!CSV50)*Funding!CRX22","v":0},{"$f":"('Farm 1'!CSW49+'Trading 1 Farm'!CSW50)*Funding!CRY22","v":0},{"$f":"('Farm 1'!CSX49+'Trading 1 Farm'!CSX50)*Funding!CRZ22","v":0},{"$f":"('Farm 1'!CSY49+'Trading 1 Farm'!CSY50)*Funding!CSA22","v":0},{"$f":"('Farm 1'!CSZ49+'Trading 1 Farm'!CSZ50)*Funding!CSB22","v":0},{"$f":"('Farm 1'!CTA49+'Trading 1 Farm'!CTA50)*Funding!CSC22","v":0},{"$f":"('Farm 1'!CTB49+'Trading 1 Farm'!CTB50)*Funding!CSD22","v":0},{"$f":"('Farm 1'!CTC49+'Trading 1 Farm'!CTC50)*Funding!CSE22","v":0},{"$f":"('Farm 1'!CTD49+'Trading 1 Farm'!CTD50)*Funding!CSF22","v":0},{"$f":"('Farm 1'!CTE49+'Trading 1 Farm'!CTE50)*Funding!CSG22","v":0},{"$f":"('Farm 1'!CTF49+'Trading 1 Farm'!CTF50)*Funding!CSH22","v":0},{"$f":"('Farm 1'!CTG49+'Trading 1 Farm'!CTG50)*Funding!CSI22","v":0},{"$f":"('Farm 1'!CTH49+'Trading 1 Farm'!CTH50)*Funding!CSJ22","v":0},{"$f":"('Farm 1'!CTI49+'Trading 1 Farm'!CTI50)*Funding!CSK22","v":0},{"$f":"('Farm 1'!CTJ49+'Trading 1 Farm'!CTJ50)*Funding!CSL22","v":0},{"$f":"('Farm 1'!CTK49+'Trading 1 Farm'!CTK50)*Funding!CSM22","v":0},{"$f":"('Farm 1'!CTL49+'Trading 1 Farm'!CTL50)*Funding!CSN22","v":0},{"$f":"('Farm 1'!CTM49+'Trading 1 Farm'!CTM50)*Funding!CSO22","v":0},{"$f":"('Farm 1'!CTN49+'Trading 1 Farm'!CTN50)*Funding!CSP22","v":0},{"$f":"('Farm 1'!CTO49+'Trading 1 Farm'!CTO50)*Funding!CSQ22","v":0},{"$f":"('Farm 1'!CTP49+'Trading 1 Farm'!CTP50)*Funding!CSR22","v":0},{"$f":"('Farm 1'!CTQ49+'Trading 1 Farm'!CTQ50)*Funding!CSS22","v":0},{"$f":"('Farm 1'!CTR49+'Trading 1 Farm'!CTR50)*Funding!CST22","v":0},{"$f":"('Farm 1'!CTS49+'Trading 1 Farm'!CTS50)*Funding!CSU22","v":0},{"$f":"('Farm 1'!CTT49+'Trading 1 Farm'!CTT50)*Funding!CSV22","v":0},{"$f":"('Farm 1'!CTU49+'Trading 1 Farm'!CTU50)*Funding!CSW22","v":0},{"$f":"('Farm 1'!CTV49+'Trading 1 Farm'!CTV50)*Funding!CSX22","v":0},{"$f":"('Farm 1'!CTW49+'Trading 1 Farm'!CTW50)*Funding!CSY22","v":0},{"$f":"('Farm 1'!CTX49+'Trading 1 Farm'!CTX50)*Funding!CSZ22","v":0},{"$f":"('Farm 1'!CTY49+'Trading 1 Farm'!CTY50)*Funding!CTA22","v":0},{"$f":"('Farm 1'!CTZ49+'Trading 1 Farm'!CTZ50)*Funding!CTB22","v":0},{"$f":"('Farm 1'!CUA49+'Trading 1 Farm'!CUA50)*Funding!CTC22","v":0},{"$f":"('Farm 1'!CUB49+'Trading 1 Farm'!CUB50)*Funding!CTD22","v":0},{"$f":"('Farm 1'!CUC49+'Trading 1 Farm'!CUC50)*Funding!CTE22","v":0},{"$f":"('Farm 1'!CUD49+'Trading 1 Farm'!CUD50)*Funding!CTF22","v":0},{"$f":"('Farm 1'!CUE49+'Trading 1 Farm'!CUE50)*Funding!CTG22","v":0},{"$f":"('Farm 1'!CUF49+'Trading 1 Farm'!CUF50)*Funding!CTH22","v":0},{"$f":"('Farm 1'!CUG49+'Trading 1 Farm'!CUG50)*Funding!CTI22","v":0},{"$f":"('Farm 1'!CUH49+'Trading 1 Farm'!CUH50)*Funding!CTJ22","v":0},{"$f":"('Farm 1'!CUI49+'Trading 1 Farm'!CUI50)*Funding!CTK22","v":0},{"$f":"('Farm 1'!CUJ49+'Trading 1 Farm'!CUJ50)*Funding!CTL22","v":0},{"$f":"('Farm 1'!CUK49+'Trading 1 Farm'!CUK50)*Funding!CTM22","v":0},{"$f":"('Farm 1'!CUL49+'Trading 1 Farm'!CUL50)*Funding!CTN22","v":0},{"$f":"('Farm 1'!CUM49+'Trading 1 Farm'!CUM50)*Funding!CTO22","v":0},{"$f":"('Farm 1'!CUN49+'Trading 1 Farm'!CUN50)*Funding!CTP22","v":0},{"$f":"('Farm 1'!CUO49+'Trading 1 Farm'!CUO50)*Funding!CTQ22","v":0},{"$f":"('Farm 1'!CUP49+'Trading 1 Farm'!CUP50)*Funding!CTR22","v":0},{"$f":"('Farm 1'!CUQ49+'Trading 1 Farm'!CUQ50)*Funding!CTS22","v":0},{"$f":"('Farm 1'!CUR49+'Trading 1 Farm'!CUR50)*Funding!CTT22","v":0},{"$f":"('Farm 1'!CUS49+'Trading 1 Farm'!CUS50)*Funding!CTU22","v":0},{"$f":"('Farm 1'!CUT49+'Trading 1 Farm'!CUT50)*Funding!CTV22","v":0},{"$f":"('Farm 1'!CUU49+'Trading 1 Farm'!CUU50)*Funding!CTW22","v":0},{"$f":"('Farm 1'!CUV49+'Trading 1 Farm'!CUV50)*Funding!CTX22","v":0},{"$f":"('Farm 1'!CUW49+'Trading 1 Farm'!CUW50)*Funding!CTY22","v":0},{"$f":"('Farm 1'!CUX49+'Trading 1 Farm'!CUX50)*Funding!CTZ22","v":0},{"$f":"('Farm 1'!CUY49+'Trading 1 Farm'!CUY50)*Funding!CUA22","v":0},{"$f":"('Farm 1'!CUZ49+'Trading 1 Farm'!CUZ50)*Funding!CUB22","v":0},{"$f":"('Farm 1'!CVA49+'Trading 1 Farm'!CVA50)*Funding!CUC22","v":0},{"$f":"('Farm 1'!CVB49+'Trading 1 Farm'!CVB50)*Funding!CUD22","v":0},{"$f":"('Farm 1'!CVC49+'Trading 1 Farm'!CVC50)*Funding!CUE22","v":0},{"$f":"('Farm 1'!CVD49+'Trading 1 Farm'!CVD50)*Funding!CUF22","v":0},{"$f":"('Farm 1'!CVE49+'Trading 1 Farm'!CVE50)*Funding!CUG22","v":0},{"$f":"('Farm 1'!CVF49+'Trading 1 Farm'!CVF50)*Funding!CUH22","v":0},{"$f":"('Farm 1'!CVG49+'Trading 1 Farm'!CVG50)*Funding!CUI22","v":0},{"$f":"('Farm 1'!CVH49+'Trading 1 Farm'!CVH50)*Funding!CUJ22","v":0},{"$f":"('Farm 1'!CVI49+'Trading 1 Farm'!CVI50)*Funding!CUK22","v":0},{"$f":"('Farm 1'!CVJ49+'Trading 1 Farm'!CVJ50)*Funding!CUL22","v":0},{"$f":"('Farm 1'!CVK49+'Trading 1 Farm'!CVK50)*Funding!CUM22","v":0},{"$f":"('Farm 1'!CVL49+'Trading 1 Farm'!CVL50)*Funding!CUN22","v":0},{"$f":"('Farm 1'!CVM49+'Trading 1 Farm'!CVM50)*Funding!CUO22","v":0},{"$f":"('Farm 1'!CVN49+'Trading 1 Farm'!CVN50)*Funding!CUP22","v":0},{"$f":"('Farm 1'!CVO49+'Trading 1 Farm'!CVO50)*Funding!CUQ22","v":0},{"$f":"('Farm 1'!CVP49+'Trading 1 Farm'!CVP50)*Funding!CUR22","v":0},{"$f":"('Farm 1'!CVQ49+'Trading 1 Farm'!CVQ50)*Funding!CUS22","v":0},{"$f":"('Farm 1'!CVR49+'Trading 1 Farm'!CVR50)*Funding!CUT22","v":0},{"$f":"('Farm 1'!CVS49+'Trading 1 Farm'!CVS50)*Funding!CUU22","v":0},{"$f":"('Farm 1'!CVT49+'Trading 1 Farm'!CVT50)*Funding!CUV22","v":0},{"$f":"('Farm 1'!CVU49+'Trading 1 Farm'!CVU50)*Funding!CUW22","v":0},{"$f":"('Farm 1'!CVV49+'Trading 1 Farm'!CVV50)*Funding!CUX22","v":0},{"$f":"('Farm 1'!CVW49+'Trading 1 Farm'!CVW50)*Funding!CUY22","v":0},{"$f":"('Farm 1'!CVX49+'Trading 1 Farm'!CVX50)*Funding!CUZ22","v":0},{"$f":"('Farm 1'!CVY49+'Trading 1 Farm'!CVY50)*Funding!CVA22","v":0},{"$f":"('Farm 1'!CVZ49+'Trading 1 Farm'!CVZ50)*Funding!CVB22","v":0},{"$f":"('Farm 1'!CWA49+'Trading 1 Farm'!CWA50)*Funding!CVC22","v":0},{"$f":"('Farm 1'!CWB49+'Trading 1 Farm'!CWB50)*Funding!CVD22","v":0},{"$f":"('Farm 1'!CWC49+'Trading 1 Farm'!CWC50)*Funding!CVE22","v":0},{"$f":"('Farm 1'!CWD49+'Trading 1 Farm'!CWD50)*Funding!CVF22","v":0},{"$f":"('Farm 1'!CWE49+'Trading 1 Farm'!CWE50)*Funding!CVG22","v":0},{"$f":"('Farm 1'!CWF49+'Trading 1 Farm'!CWF50)*Funding!CVH22","v":0},{"$f":"('Farm 1'!CWG49+'Trading 1 Farm'!CWG50)*Funding!CVI22","v":0},{"$f":"('Farm 1'!CWH49+'Trading 1 Farm'!CWH50)*Funding!CVJ22","v":0},{"$f":"('Farm 1'!CWI49+'Trading 1 Farm'!CWI50)*Funding!CVK22","v":0},{"$f":"('Farm 1'!CWJ49+'Trading 1 Farm'!CWJ50)*Funding!CVL22","v":0},{"$f":"('Farm 1'!CWK49+'Trading 1 Farm'!CWK50)*Funding!CVM22","v":0},{"$f":"('Farm 1'!CWL49+'Trading 1 Farm'!CWL50)*Funding!CVN22","v":0},{"$f":"('Farm 1'!CWM49+'Trading 1 Farm'!CWM50)*Funding!CVO22","v":0},{"$f":"('Farm 1'!CWN49+'Trading 1 Farm'!CWN50)*Funding!CVP22","v":0},{"$f":"('Farm 1'!CWO49+'Trading 1 Farm'!CWO50)*Funding!CVQ22","v":0},{"$f":"('Farm 1'!CWP49+'Trading 1 Farm'!CWP50)*Funding!CVR22","v":0},{"$f":"('Farm 1'!CWQ49+'Trading 1 Farm'!CWQ50)*Funding!CVS22","v":0},{"$f":"('Farm 1'!CWR49+'Trading 1 Farm'!CWR50)*Funding!CVT22","v":0},{"$f":"('Farm 1'!CWS49+'Trading 1 Farm'!CWS50)*Funding!CVU22","v":0},{"$f":"('Farm 1'!CWT49+'Trading 1 Farm'!CWT50)*Funding!CVV22","v":0},{"$f":"('Farm 1'!CWU49+'Trading 1 Farm'!CWU50)*Funding!CVW22","v":0},{"$f":"('Farm 1'!CWV49+'Trading 1 Farm'!CWV50)*Funding!CVX22","v":0},{"$f":"('Farm 1'!CWW49+'Trading 1 Farm'!CWW50)*Funding!CVY22","v":0},{"$f":"('Farm 1'!CWX49+'Trading 1 Farm'!CWX50)*Funding!CVZ22","v":0},{"$f":"('Farm 1'!CWY49+'Trading 1 Farm'!CWY50)*Funding!CWA22","v":0},{"$f":"('Farm 1'!CWZ49+'Trading 1 Farm'!CWZ50)*Funding!CWB22","v":0},{"$f":"('Farm 1'!CXA49+'Trading 1 Farm'!CXA50)*Funding!CWC22","v":0},{"$f":"('Farm 1'!CXB49+'Trading 1 Farm'!CXB50)*Funding!CWD22","v":0},{"$f":"('Farm 1'!CXC49+'Trading 1 Farm'!CXC50)*Funding!CWE22","v":0},{"$f":"('Farm 1'!CXD49+'Trading 1 Farm'!CXD50)*Funding!CWF22","v":0},{"$f":"('Farm 1'!CXE49+'Trading 1 Farm'!CXE50)*Funding!CWG22","v":0},{"$f":"('Farm 1'!CXF49+'Trading 1 Farm'!CXF50)*Funding!CWH22","v":0},{"$f":"('Farm 1'!CXG49+'Trading 1 Farm'!CXG50)*Funding!CWI22","v":0},{"$f":"('Farm 1'!CXH49+'Trading 1 Farm'!CXH50)*Funding!CWJ22","v":0},{"$f":"('Farm 1'!CXI49+'Trading 1 Farm'!CXI50)*Funding!CWK22","v":0},{"$f":"('Farm 1'!CXJ49+'Trading 1 Farm'!CXJ50)*Funding!CWL22","v":0},{"$f":"('Farm 1'!CXK49+'Trading 1 Farm'!CXK50)*Funding!CWM22","v":0},{"$f":"('Farm 1'!CXL49+'Trading 1 Farm'!CXL50)*Funding!CWN22","v":0},{"$f":"('Farm 1'!CXM49+'Trading 1 Farm'!CXM50)*Funding!CWO22","v":0},{"$f":"('Farm 1'!CXN49+'Trading 1 Farm'!CXN50)*Funding!CWP22","v":0},{"$f":"('Farm 1'!CXO49+'Trading 1 Farm'!CXO50)*Funding!CWQ22","v":0},{"$f":"('Farm 1'!CXP49+'Trading 1 Farm'!CXP50)*Funding!CWR22","v":0},{"$f":"('Farm 1'!CXQ49+'Trading 1 Farm'!CXQ50)*Funding!CWS22","v":0},{"$f":"('Farm 1'!CXR49+'Trading 1 Farm'!CXR50)*Funding!CWT22","v":0},{"$f":"('Farm 1'!CXS49+'Trading 1 Farm'!CXS50)*Funding!CWU22","v":0},{"$f":"('Farm 1'!CXT49+'Trading 1 Farm'!CXT50)*Funding!CWV22","v":0},{"$f":"('Farm 1'!CXU49+'Trading 1 Farm'!CXU50)*Funding!CWW22","v":0},{"$f":"('Farm 1'!CXV49+'Trading 1 Farm'!CXV50)*Funding!CWX22","v":0},{"$f":"('Farm 1'!CXW49+'Trading 1 Farm'!CXW50)*Funding!CWY22","v":0},{"$f":"('Farm 1'!CXX49+'Trading 1 Farm'!CXX50)*Funding!CWZ22","v":0},{"$f":"('Farm 1'!CXY49+'Trading 1 Farm'!CXY50)*Funding!CXA22","v":0},{"$f":"('Farm 1'!CXZ49+'Trading 1 Farm'!CXZ50)*Funding!CXB22","v":0},{"$f":"('Farm 1'!CYA49+'Trading 1 Farm'!CYA50)*Funding!CXC22","v":0},{"$f":"('Farm 1'!CYB49+'Trading 1 Farm'!CYB50)*Funding!CXD22","v":0},{"$f":"('Farm 1'!CYC49+'Trading 1 Farm'!CYC50)*Funding!CXE22","v":0},{"$f":"('Farm 1'!CYD49+'Trading 1 Farm'!CYD50)*Funding!CXF22","v":0},{"$f":"('Farm 1'!CYE49+'Trading 1 Farm'!CYE50)*Funding!CXG22","v":0},{"$f":"('Farm 1'!CYF49+'Trading 1 Farm'!CYF50)*Funding!CXH22","v":0},{"$f":"('Farm 1'!CYG49+'Trading 1 Farm'!CYG50)*Funding!CXI22","v":0},{"$f":"('Farm 1'!CYH49+'Trading 1 Farm'!CYH50)*Funding!CXJ22","v":0},{"$f":"('Farm 1'!CYI49+'Trading 1 Farm'!CYI50)*Funding!CXK22","v":0},{"$f":"('Farm 1'!CYJ49+'Trading 1 Farm'!CYJ50)*Funding!CXL22","v":0},{"$f":"('Farm 1'!CYK49+'Trading 1 Farm'!CYK50)*Funding!CXM22","v":0},{"$f":"('Farm 1'!CYL49+'Trading 1 Farm'!CYL50)*Funding!CXN22","v":0},{"$f":"('Farm 1'!CYM49+'Trading 1 Farm'!CYM50)*Funding!CXO22","v":0},{"$f":"('Farm 1'!CYN49+'Trading 1 Farm'!CYN50)*Funding!CXP22","v":0},{"$f":"('Farm 1'!CYO49+'Trading 1 Farm'!CYO50)*Funding!CXQ22","v":0},{"$f":"('Farm 1'!CYP49+'Trading 1 Farm'!CYP50)*Funding!CXR22","v":0},{"$f":"('Farm 1'!CYQ49+'Trading 1 Farm'!CYQ50)*Funding!CXS22","v":0},{"$f":"('Farm 1'!CYR49+'Trading 1 Farm'!CYR50)*Funding!CXT22","v":0},{"$f":"('Farm 1'!CYS49+'Trading 1 Farm'!CYS50)*Funding!CXU22","v":0},{"$f":"('Farm 1'!CYT49+'Trading 1 Farm'!CYT50)*Funding!CXV22","v":0},{"$f":"('Farm 1'!CYU49+'Trading 1 Farm'!CYU50)*Funding!CXW22","v":0},{"$f":"('Farm 1'!CYV49+'Trading 1 Farm'!CYV50)*Funding!CXX22","v":0},{"$f":"('Farm 1'!CYW49+'Trading 1 Farm'!CYW50)*Funding!CXY22","v":0},{"$f":"('Farm 1'!CYX49+'Trading 1 Farm'!CYX50)*Funding!CXZ22","v":0},{"$f":"('Farm 1'!CYY49+'Trading 1 Farm'!CYY50)*Funding!CYA22","v":0},{"$f":"('Farm 1'!CYZ49+'Trading 1 Farm'!CYZ50)*Funding!CYB22","v":0},{"$f":"('Farm 1'!CZA49+'Trading 1 Farm'!CZA50)*Funding!CYC22","v":0},{"$f":"('Farm 1'!CZB49+'Trading 1 Farm'!CZB50)*Funding!CYD22","v":0},{"$f":"('Farm 1'!CZC49+'Trading 1 Farm'!CZC50)*Funding!CYE22","v":0},{"$f":"('Farm 1'!CZD49+'Trading 1 Farm'!CZD50)*Funding!CYF22","v":0},{"$f":"('Farm 1'!CZE49+'Trading 1 Farm'!CZE50)*Funding!CYG22","v":0},{"$f":"('Farm 1'!CZF49+'Trading 1 Farm'!CZF50)*Funding!CYH22","v":0},{"$f":"('Farm 1'!CZG49+'Trading 1 Farm'!CZG50)*Funding!CYI22","v":0},{"$f":"('Farm 1'!CZH49+'Trading 1 Farm'!CZH50)*Funding!CYJ22","v":0},{"$f":"('Farm 1'!CZI49+'Trading 1 Farm'!CZI50)*Funding!CYK22","v":0},{"$f":"('Farm 1'!CZJ49+'Trading 1 Farm'!CZJ50)*Funding!CYL22","v":0},{"$f":"('Farm 1'!CZK49+'Trading 1 Farm'!CZK50)*Funding!CYM22","v":0},{"$f":"('Farm 1'!CZL49+'Trading 1 Farm'!CZL50)*Funding!CYN22","v":0},{"$f":"('Farm 1'!CZM49+'Trading 1 Farm'!CZM50)*Funding!CYO22","v":0},{"$f":"('Farm 1'!CZN49+'Trading 1 Farm'!CZN50)*Funding!CYP22","v":0},{"$f":"('Farm 1'!CZO49+'Trading 1 Farm'!CZO50)*Funding!CYQ22","v":0},{"$f":"('Farm 1'!CZP49+'Trading 1 Farm'!CZP50)*Funding!CYR22","v":0},{"$f":"('Farm 1'!CZQ49+'Trading 1 Farm'!CZQ50)*Funding!CYS22","v":0},{"$f":"('Farm 1'!CZR49+'Trading 1 Farm'!CZR50)*Funding!CYT22","v":0},{"$f":"('Farm 1'!CZS49+'Trading 1 Farm'!CZS50)*Funding!CYU22","v":0},{"$f":"('Farm 1'!CZT49+'Trading 1 Farm'!CZT50)*Funding!CYV22","v":0},{"$f":"('Farm 1'!CZU49+'Trading 1 Farm'!CZU50)*Funding!CYW22","v":0},{"$f":"('Farm 1'!CZV49+'Trading 1 Farm'!CZV50)*Funding!CYX22","v":0},{"$f":"('Farm 1'!CZW49+'Trading 1 Farm'!CZW50)*Funding!CYY22","v":0},{"$f":"('Farm 1'!CZX49+'Trading 1 Farm'!CZX50)*Funding!CYZ22","v":0},{"$f":"('Farm 1'!CZY49+'Trading 1 Farm'!CZY50)*Funding!CZA22","v":0},{"$f":"('Farm 1'!CZZ49+'Trading 1 Farm'!CZZ50)*Funding!CZB22","v":0},{"$f":"('Farm 1'!DAA49+'Trading 1 Farm'!DAA50)*Funding!CZC22","v":0},{"$f":"('Farm 1'!DAB49+'Trading 1 Farm'!DAB50)*Funding!CZD22","v":0},{"$f":"('Farm 1'!DAC49+'Trading 1 Farm'!DAC50)*Funding!CZE22","v":0},{"$f":"('Farm 1'!DAD49+'Trading 1 Farm'!DAD50)*Funding!CZF22","v":0},{"$f":"('Farm 1'!DAE49+'Trading 1 Farm'!DAE50)*Funding!CZG22","v":0},{"$f":"('Farm 1'!DAF49+'Trading 1 Farm'!DAF50)*Funding!CZH22","v":0},{"$f":"('Farm 1'!DAG49+'Trading 1 Farm'!DAG50)*Funding!CZI22","v":0},{"$f":"('Farm 1'!DAH49+'Trading 1 Farm'!DAH50)*Funding!CZJ22","v":0},{"$f":"('Farm 1'!DAI49+'Trading 1 Farm'!DAI50)*Funding!CZK22","v":0},{"$f":"('Farm 1'!DAJ49+'Trading 1 Farm'!DAJ50)*Funding!CZL22","v":0},{"$f":"('Farm 1'!DAK49+'Trading 1 Farm'!DAK50)*Funding!CZM22","v":0},{"$f":"('Farm 1'!DAL49+'Trading 1 Farm'!DAL50)*Funding!CZN22","v":0},{"$f":"('Farm 1'!DAM49+'Trading 1 Farm'!DAM50)*Funding!CZO22","v":0},{"$f":"('Farm 1'!DAN49+'Trading 1 Farm'!DAN50)*Funding!CZP22","v":0},{"$f":"('Farm 1'!DAO49+'Trading 1 Farm'!DAO50)*Funding!CZQ22","v":0},{"$f":"('Farm 1'!DAP49+'Trading 1 Farm'!DAP50)*Funding!CZR22","v":0},{"$f":"('Farm 1'!DAQ49+'Trading 1 Farm'!DAQ50)*Funding!CZS22","v":0},{"$f":"('Farm 1'!DAR49+'Trading 1 Farm'!DAR50)*Funding!CZT22","v":0},{"$f":"('Farm 1'!DAS49+'Trading 1 Farm'!DAS50)*Funding!CZU22","v":0},{"$f":"('Farm 1'!DAT49+'Trading 1 Farm'!DAT50)*Funding!CZV22","v":0},{"$f":"('Farm 1'!DAU49+'Trading 1 Farm'!DAU50)*Funding!CZW22","v":0},{"$f":"('Farm 1'!DAV49+'Trading 1 Farm'!DAV50)*Funding!CZX22","v":0},{"$f":"('Farm 1'!DAW49+'Trading 1 Farm'!DAW50)*Funding!CZY22","v":0},{"$f":"('Farm 1'!DAX49+'Trading 1 Farm'!DAX50)*Funding!CZZ22","v":0},{"$f":"('Farm 1'!DAY49+'Trading 1 Farm'!DAY50)*Funding!DAA22","v":0},{"$f":"('Farm 1'!DAZ49+'Trading 1 Farm'!DAZ50)*Funding!DAB22","v":0},{"$f":"('Farm 1'!DBA49+'Trading 1 Farm'!DBA50)*Funding!DAC22","v":0},{"$f":"('Farm 1'!DBB49+'Trading 1 Farm'!DBB50)*Funding!DAD22","v":0},{"$f":"('Farm 1'!DBC49+'Trading 1 Farm'!DBC50)*Funding!DAE22","v":0},{"$f":"('Farm 1'!DBD49+'Trading 1 Farm'!DBD50)*Funding!DAF22","v":0},{"$f":"('Farm 1'!DBE49+'Trading 1 Farm'!DBE50)*Funding!DAG22","v":0},{"$f":"('Farm 1'!DBF49+'Trading 1 Farm'!DBF50)*Funding!DAH22","v":0},{"$f":"('Farm 1'!DBG49+'Trading 1 Farm'!DBG50)*Funding!DAI22","v":0},{"$f":"('Farm 1'!DBH49+'Trading 1 Farm'!DBH50)*Funding!DAJ22","v":0},{"$f":"('Farm 1'!DBI49+'Trading 1 Farm'!DBI50)*Funding!DAK22","v":0},{"$f":"('Farm 1'!DBJ49+'Trading 1 Farm'!DBJ50)*Funding!DAL22","v":0},{"$f":"('Farm 1'!DBK49+'Trading 1 Farm'!DBK50)*Funding!DAM22","v":0},{"$f":"('Farm 1'!DBL49+'Trading 1 Farm'!DBL50)*Funding!DAN22","v":0},{"$f":"('Farm 1'!DBM49+'Trading 1 Farm'!DBM50)*Funding!DAO22","v":0},{"$f":"('Farm 1'!DBN49+'Trading 1 Farm'!DBN50)*Funding!DAP22","v":0},{"$f":"('Farm 1'!DBO49+'Trading 1 Farm'!DBO50)*Funding!DAQ22","v":0},{"$f":"('Farm 1'!DBP49+'Trading 1 Farm'!DBP50)*Funding!DAR22","v":0},{"$f":"('Farm 1'!DBQ49+'Trading 1 Farm'!DBQ50)*Funding!DAS22","v":0},{"$f":"('Farm 1'!DBR49+'Trading 1 Farm'!DBR50)*Funding!DAT22","v":0},{"$f":"('Farm 1'!DBS49+'Trading 1 Farm'!DBS50)*Funding!DAU22","v":0},{"$f":"('Farm 1'!DBT49+'Trading 1 Farm'!DBT50)*Funding!DAV22","v":0},{"$f":"('Farm 1'!DBU49+'Trading 1 Farm'!DBU50)*Funding!DAW22","v":0},{"$f":"('Farm 1'!DBV49+'Trading 1 Farm'!DBV50)*Funding!DAX22","v":0},{"$f":"('Farm 1'!DBW49+'Trading 1 Farm'!DBW50)*Funding!DAY22","v":0},{"$f":"('Farm 1'!DBX49+'Trading 1 Farm'!DBX50)*Funding!DAZ22","v":0},{"$f":"('Farm 1'!DBY49+'Trading 1 Farm'!DBY50)*Funding!DBA22","v":0},{"$f":"('Farm 1'!DBZ49+'Trading 1 Farm'!DBZ50)*Funding!DBB22","v":0},{"$f":"('Farm 1'!DCA49+'Trading 1 Farm'!DCA50)*Funding!DBC22","v":0},{"$f":"('Farm 1'!DCB49+'Trading 1 Farm'!DCB50)*Funding!DBD22","v":0},{"$f":"('Farm 1'!DCC49+'Trading 1 Farm'!DCC50)*Funding!DBE22","v":0},{"$f":"('Farm 1'!DCD49+'Trading 1 Farm'!DCD50)*Funding!DBF22","v":0},{"$f":"('Farm 1'!DCE49+'Trading 1 Farm'!DCE50)*Funding!DBG22","v":0},{"$f":"('Farm 1'!DCF49+'Trading 1 Farm'!DCF50)*Funding!DBH22","v":0},{"$f":"('Farm 1'!DCG49+'Trading 1 Farm'!DCG50)*Funding!DBI22","v":0},{"$f":"('Farm 1'!DCH49+'Trading 1 Farm'!DCH50)*Funding!DBJ22","v":0},{"$f":"('Farm 1'!DCI49+'Trading 1 Farm'!DCI50)*Funding!DBK22","v":0},{"$f":"('Farm 1'!DCJ49+'Trading 1 Farm'!DCJ50)*Funding!DBL22","v":0},{"$f":"('Farm 1'!DCK49+'Trading 1 Farm'!DCK50)*Funding!DBM22","v":0},{"$f":"('Farm 1'!DCL49+'Trading 1 Farm'!DCL50)*Funding!DBN22","v":0},{"$f":"('Farm 1'!DCM49+'Trading 1 Farm'!DCM50)*Funding!DBO22","v":0},{"$f":"('Farm 1'!DCN49+'Trading 1 Farm'!DCN50)*Funding!DBP22","v":0},{"$f":"('Farm 1'!DCO49+'Trading 1 Farm'!DCO50)*Funding!DBQ22","v":0},{"$f":"('Farm 1'!DCP49+'Trading 1 Farm'!DCP50)*Funding!DBR22","v":0},{"$f":"('Farm 1'!DCQ49+'Trading 1 Farm'!DCQ50)*Funding!DBS22","v":0},{"$f":"('Farm 1'!DCR49+'Trading 1 Farm'!DCR50)*Funding!DBT22","v":0},{"$f":"('Farm 1'!DCS49+'Trading 1 Farm'!DCS50)*Funding!DBU22","v":0},{"$f":"('Farm 1'!DCT49+'Trading 1 Farm'!DCT50)*Funding!DBV22","v":0},{"$f":"('Farm 1'!DCU49+'Trading 1 Farm'!DCU50)*Funding!DBW22","v":0},{"$f":"('Farm 1'!DCV49+'Trading 1 Farm'!DCV50)*Funding!DBX22","v":0},{"$f":"('Farm 1'!DCW49+'Trading 1 Farm'!DCW50)*Funding!DBY22","v":0},{"$f":"('Farm 1'!DCX49+'Trading 1 Farm'!DCX50)*Funding!DBZ22","v":0},{"$f":"('Farm 1'!DCY49+'Trading 1 Farm'!DCY50)*Funding!DCA22","v":0},{"$f":"('Farm 1'!DCZ49+'Trading 1 Farm'!DCZ50)*Funding!DCB22","v":0},{"$f":"('Farm 1'!DDA49+'Trading 1 Farm'!DDA50)*Funding!DCC22","v":0},{"$f":"('Farm 1'!DDB49+'Trading 1 Farm'!DDB50)*Funding!DCD22","v":0},{"$f":"('Farm 1'!DDC49+'Trading 1 Farm'!DDC50)*Funding!DCE22","v":0},{"$f":"('Farm 1'!DDD49+'Trading 1 Farm'!DDD50)*Funding!DCF22","v":0},{"$f":"('Farm 1'!DDE49+'Trading 1 Farm'!DDE50)*Funding!DCG22","v":0},{"$f":"('Farm 1'!DDF49+'Trading 1 Farm'!DDF50)*Funding!DCH22","v":0},{"$f":"('Farm 1'!DDG49+'Trading 1 Farm'!DDG50)*Funding!DCI22","v":0},{"$f":"('Farm 1'!DDH49+'Trading 1 Farm'!DDH50)*Funding!DCJ22","v":0},{"$f":"('Farm 1'!DDI49+'Trading 1 Farm'!DDI50)*Funding!DCK22","v":0},{"$f":"('Farm 1'!DDJ49+'Trading 1 Farm'!DDJ50)*Funding!DCL22","v":0},{"$f":"('Farm 1'!DDK49+'Trading 1 Farm'!DDK50)*Funding!DCM22","v":0},{"$f":"('Farm 1'!DDL49+'Trading 1 Farm'!DDL50)*Funding!DCN22","v":0},{"$f":"('Farm 1'!DDM49+'Trading 1 Farm'!DDM50)*Funding!DCO22","v":0},{"$f":"('Farm 1'!DDN49+'Trading 1 Farm'!DDN50)*Funding!DCP22","v":0},{"$f":"('Farm 1'!DDO49+'Trading 1 Farm'!DDO50)*Funding!DCQ22","v":0},{"$f":"('Farm 1'!DDP49+'Trading 1 Farm'!DDP50)*Funding!DCR22","v":0},{"$f":"('Farm 1'!DDQ49+'Trading 1 Farm'!DDQ50)*Funding!DCS22","v":0},{"$f":"('Farm 1'!DDR49+'Trading 1 Farm'!DDR50)*Funding!DCT22","v":0},{"$f":"('Farm 1'!DDS49+'Trading 1 Farm'!DDS50)*Funding!DCU22","v":0},{"$f":"('Farm 1'!DDT49+'Trading 1 Farm'!DDT50)*Funding!DCV22","v":0},{"$f":"('Farm 1'!DDU49+'Trading 1 Farm'!DDU50)*Funding!DCW22","v":0},{"$f":"('Farm 1'!DDV49+'Trading 1 Farm'!DDV50)*Funding!DCX22","v":0},{"$f":"('Farm 1'!DDW49+'Trading 1 Farm'!DDW50)*Funding!DCY22","v":0},{"$f":"('Farm 1'!DDX49+'Trading 1 Farm'!DDX50)*Funding!DCZ22","v":0},{"$f":"('Farm 1'!DDY49+'Trading 1 Farm'!DDY50)*Funding!DDA22","v":0},{"$f":"('Farm 1'!DDZ49+'Trading 1 Farm'!DDZ50)*Funding!DDB22","v":0},{"$f":"('Farm 1'!DEA49+'Trading 1 Farm'!DEA50)*Funding!DDC22","v":0},{"$f":"('Farm 1'!DEB49+'Trading 1 Farm'!DEB50)*Funding!DDD22","v":0},{"$f":"('Farm 1'!DEC49+'Trading 1 Farm'!DEC50)*Funding!DDE22","v":0},{"$f":"('Farm 1'!DED49+'Trading 1 Farm'!DED50)*Funding!DDF22","v":0},{"$f":"('Farm 1'!DEE49+'Trading 1 Farm'!DEE50)*Funding!DDG22","v":0},{"$f":"('Farm 1'!DEF49+'Trading 1 Farm'!DEF50)*Funding!DDH22","v":0},{"$f":"('Farm 1'!DEG49+'Trading 1 Farm'!DEG50)*Funding!DDI22","v":0},{"$f":"('Farm 1'!DEH49+'Trading 1 Farm'!DEH50)*Funding!DDJ22","v":0},{"$f":"('Farm 1'!DEI49+'Trading 1 Farm'!DEI50)*Funding!DDK22","v":0},{"$f":"('Farm 1'!DEJ49+'Trading 1 Farm'!DEJ50)*Funding!DDL22","v":0},{"$f":"('Farm 1'!DEK49+'Trading 1 Farm'!DEK50)*Funding!DDM22","v":0},{"$f":"('Farm 1'!DEL49+'Trading 1 Farm'!DEL50)*Funding!DDN22","v":0},{"$f":"('Farm 1'!DEM49+'Trading 1 Farm'!DEM50)*Funding!DDO22","v":0},{"$f":"('Farm 1'!DEN49+'Trading 1 Farm'!DEN50)*Funding!DDP22","v":0},{"$f":"('Farm 1'!DEO49+'Trading 1 Farm'!DEO50)*Funding!DDQ22","v":0},{"$f":"('Farm 1'!DEP49+'Trading 1 Farm'!DEP50)*Funding!DDR22","v":0},{"$f":"('Farm 1'!DEQ49+'Trading 1 Farm'!DEQ50)*Funding!DDS22","v":0},{"$f":"('Farm 1'!DER49+'Trading 1 Farm'!DER50)*Funding!DDT22","v":0},{"$f":"('Farm 1'!DES49+'Trading 1 Farm'!DES50)*Funding!DDU22","v":0},{"$f":"('Farm 1'!DET49+'Trading 1 Farm'!DET50)*Funding!DDV22","v":0},{"$f":"('Farm 1'!DEU49+'Trading 1 Farm'!DEU50)*Funding!DDW22","v":0},{"$f":"('Farm 1'!DEV49+'Trading 1 Farm'!DEV50)*Funding!DDX22","v":0},{"$f":"('Farm 1'!DEW49+'Trading 1 Farm'!DEW50)*Funding!DDY22","v":0},{"$f":"('Farm 1'!DEX49+'Trading 1 Farm'!DEX50)*Funding!DDZ22","v":0},{"$f":"('Farm 1'!DEY49+'Trading 1 Farm'!DEY50)*Funding!DEA22","v":0},{"$f":"('Farm 1'!DEZ49+'Trading 1 Farm'!DEZ50)*Funding!DEB22","v":0},{"$f":"('Farm 1'!DFA49+'Trading 1 Farm'!DFA50)*Funding!DEC22","v":0},{"$f":"('Farm 1'!DFB49+'Trading 1 Farm'!DFB50)*Funding!DED22","v":0},{"$f":"('Farm 1'!DFC49+'Trading 1 Farm'!DFC50)*Funding!DEE22","v":0},{"$f":"('Farm 1'!DFD49+'Trading 1 Farm'!DFD50)*Funding!DEF22","v":0},{"$f":"('Farm 1'!DFE49+'Trading 1 Farm'!DFE50)*Funding!DEG22","v":0},{"$f":"('Farm 1'!DFF49+'Trading 1 Farm'!DFF50)*Funding!DEH22","v":0},{"$f":"('Farm 1'!DFG49+'Trading 1 Farm'!DFG50)*Funding!DEI22","v":0},{"$f":"('Farm 1'!DFH49+'Trading 1 Farm'!DFH50)*Funding!DEJ22","v":0},{"$f":"('Farm 1'!DFI49+'Trading 1 Farm'!DFI50)*Funding!DEK22","v":0},{"$f":"('Farm 1'!DFJ49+'Trading 1 Farm'!DFJ50)*Funding!DEL22","v":0},{"$f":"('Farm 1'!DFK49+'Trading 1 Farm'!DFK50)*Funding!DEM22","v":0},{"$f":"('Farm 1'!DFL49+'Trading 1 Farm'!DFL50)*Funding!DEN22","v":0},{"$f":"('Farm 1'!DFM49+'Trading 1 Farm'!DFM50)*Funding!DEO22","v":0},{"$f":"('Farm 1'!DFN49+'Trading 1 Farm'!DFN50)*Funding!DEP22","v":0},{"$f":"('Farm 1'!DFO49+'Trading 1 Farm'!DFO50)*Funding!DEQ22","v":0},{"$f":"('Farm 1'!DFP49+'Trading 1 Farm'!DFP50)*Funding!DER22","v":0},{"$f":"('Farm 1'!DFQ49+'Trading 1 Farm'!DFQ50)*Funding!DES22","v":0},{"$f":"('Farm 1'!DFR49+'Trading 1 Farm'!DFR50)*Funding!DET22","v":0},{"$f":"('Farm 1'!DFS49+'Trading 1 Farm'!DFS50)*Funding!DEU22","v":0},{"$f":"('Farm 1'!DFT49+'Trading 1 Farm'!DFT50)*Funding!DEV22","v":0},{"$f":"('Farm 1'!DFU49+'Trading 1 Farm'!DFU50)*Funding!DEW22","v":0},{"$f":"('Farm 1'!DFV49+'Trading 1 Farm'!DFV50)*Funding!DEX22","v":0},{"$f":"('Farm 1'!DFW49+'Trading 1 Farm'!DFW50)*Funding!DEY22","v":0},{"$f":"('Farm 1'!DFX49+'Trading 1 Farm'!DFX50)*Funding!DEZ22","v":0},{"$f":"('Farm 1'!DFY49+'Trading 1 Farm'!DFY50)*Funding!DFA22","v":0},{"$f":"('Farm 1'!DFZ49+'Trading 1 Farm'!DFZ50)*Funding!DFB22","v":0},{"$f":"('Farm 1'!DGA49+'Trading 1 Farm'!DGA50)*Funding!DFC22","v":0},{"$f":"('Farm 1'!DGB49+'Trading 1 Farm'!DGB50)*Funding!DFD22","v":0},{"$f":"('Farm 1'!DGC49+'Trading 1 Farm'!DGC50)*Funding!DFE22","v":0},{"$f":"('Farm 1'!DGD49+'Trading 1 Farm'!DGD50)*Funding!DFF22","v":0},{"$f":"('Farm 1'!DGE49+'Trading 1 Farm'!DGE50)*Funding!DFG22","v":0},{"$f":"('Farm 1'!DGF49+'Trading 1 Farm'!DGF50)*Funding!DFH22","v":0},{"$f":"('Farm 1'!DGG49+'Trading 1 Farm'!DGG50)*Funding!DFI22","v":0},{"$f":"('Farm 1'!DGH49+'Trading 1 Farm'!DGH50)*Funding!DFJ22","v":0},{"$f":"('Farm 1'!DGI49+'Trading 1 Farm'!DGI50)*Funding!DFK22","v":0},{"$f":"('Farm 1'!DGJ49+'Trading 1 Farm'!DGJ50)*Funding!DFL22","v":0},{"$f":"('Farm 1'!DGK49+'Trading 1 Farm'!DGK50)*Funding!DFM22","v":0},{"$f":"('Farm 1'!DGL49+'Trading 1 Farm'!DGL50)*Funding!DFN22","v":0},{"$f":"('Farm 1'!DGM49+'Trading 1 Farm'!DGM50)*Funding!DFO22","v":0},{"$f":"('Farm 1'!DGN49+'Trading 1 Farm'!DGN50)*Funding!DFP22","v":0},{"$f":"('Farm 1'!DGO49+'Trading 1 Farm'!DGO50)*Funding!DFQ22","v":0},{"$f":"('Farm 1'!DGP49+'Trading 1 Farm'!DGP50)*Funding!DFR22","v":0},{"$f":"('Farm 1'!DGQ49+'Trading 1 Farm'!DGQ50)*Funding!DFS22","v":0},{"$f":"('Farm 1'!DGR49+'Trading 1 Farm'!DGR50)*Funding!DFT22","v":0},{"$f":"('Farm 1'!DGS49+'Trading 1 Farm'!DGS50)*Funding!DFU22","v":0},{"$f":"('Farm 1'!DGT49+'Trading 1 Farm'!DGT50)*Funding!DFV22","v":0},{"$f":"('Farm 1'!DGU49+'Trading 1 Farm'!DGU50)*Funding!DFW22","v":0},{"$f":"('Farm 1'!DGV49+'Trading 1 Farm'!DGV50)*Funding!DFX22","v":0},{"$f":"('Farm 1'!DGW49+'Trading 1 Farm'!DGW50)*Funding!DFY22","v":0},{"$f":"('Farm 1'!DGX49+'Trading 1 Farm'!DGX50)*Funding!DFZ22","v":0},{"$f":"('Farm 1'!DGY49+'Trading 1 Farm'!DGY50)*Funding!DGA22","v":0},{"$f":"('Farm 1'!DGZ49+'Trading 1 Farm'!DGZ50)*Funding!DGB22","v":0},{"$f":"('Farm 1'!DHA49+'Trading 1 Farm'!DHA50)*Funding!DGC22","v":0},{"$f":"('Farm 1'!DHB49+'Trading 1 Farm'!DHB50)*Funding!DGD22","v":0},{"$f":"('Farm 1'!DHC49+'Trading 1 Farm'!DHC50)*Funding!DGE22","v":0},{"$f":"('Farm 1'!DHD49+'Trading 1 Farm'!DHD50)*Funding!DGF22","v":0},{"$f":"('Farm 1'!DHE49+'Trading 1 Farm'!DHE50)*Funding!DGG22","v":0},{"$f":"('Farm 1'!DHF49+'Trading 1 Farm'!DHF50)*Funding!DGH22","v":0},{"$f":"('Farm 1'!DHG49+'Trading 1 Farm'!DHG50)*Funding!DGI22","v":0},{"$f":"('Farm 1'!DHH49+'Trading 1 Farm'!DHH50)*Funding!DGJ22","v":0},{"$f":"('Farm 1'!DHI49+'Trading 1 Farm'!DHI50)*Funding!DGK22","v":0},{"$f":"('Farm 1'!DHJ49+'Trading 1 Farm'!DHJ50)*Funding!DGL22","v":0},{"$f":"('Farm 1'!DHK49+'Trading 1 Farm'!DHK50)*Funding!DGM22","v":0},{"$f":"('Farm 1'!DHL49+'Trading 1 Farm'!DHL50)*Funding!DGN22","v":0},{"$f":"('Farm 1'!DHM49+'Trading 1 Farm'!DHM50)*Funding!DGO22","v":0},{"$f":"('Farm 1'!DHN49+'Trading 1 Farm'!DHN50)*Funding!DGP22","v":0},{"$f":"('Farm 1'!DHO49+'Trading 1 Farm'!DHO50)*Funding!DGQ22","v":0},{"$f":"('Farm 1'!DHP49+'Trading 1 Farm'!DHP50)*Funding!DGR22","v":0},{"$f":"('Farm 1'!DHQ49+'Trading 1 Farm'!DHQ50)*Funding!DGS22","v":0},{"$f":"('Farm 1'!DHR49+'Trading 1 Farm'!DHR50)*Funding!DGT22","v":0},{"$f":"('Farm 1'!DHS49+'Trading 1 Farm'!DHS50)*Funding!DGU22","v":0},{"$f":"('Farm 1'!DHT49+'Trading 1 Farm'!DHT50)*Funding!DGV22","v":0},{"$f":"('Farm 1'!DHU49+'Trading 1 Farm'!DHU50)*Funding!DGW22","v":0},{"$f":"('Farm 1'!DHV49+'Trading 1 Farm'!DHV50)*Funding!DGX22","v":0},{"$f":"('Farm 1'!DHW49+'Trading 1 Farm'!DHW50)*Funding!DGY22","v":0},{"$f":"('Farm 1'!DHX49+'Trading 1 Farm'!DHX50)*Funding!DGZ22","v":0},{"$f":"('Farm 1'!DHY49+'Trading 1 Farm'!DHY50)*Funding!DHA22","v":0},{"$f":"('Farm 1'!DHZ49+'Trading 1 Farm'!DHZ50)*Funding!DHB22","v":0},{"$f":"('Farm 1'!DIA49+'Trading 1 Farm'!DIA50)*Funding!DHC22","v":0},{"$f":"('Farm 1'!DIB49+'Trading 1 Farm'!DIB50)*Funding!DHD22","v":0},{"$f":"('Farm 1'!DIC49+'Trading 1 Farm'!DIC50)*Funding!DHE22","v":0},{"$f":"('Farm 1'!DID49+'Trading 1 Farm'!DID50)*Funding!DHF22","v":0},{"$f":"('Farm 1'!DIE49+'Trading 1 Farm'!DIE50)*Funding!DHG22","v":0},{"$f":"('Farm 1'!DIF49+'Trading 1 Farm'!DIF50)*Funding!DHH22","v":0},{"$f":"('Farm 1'!DIG49+'Trading 1 Farm'!DIG50)*Funding!DHI22","v":0},{"$f":"('Farm 1'!DIH49+'Trading 1 Farm'!DIH50)*Funding!DHJ22","v":0},{"$f":"('Farm 1'!DII49+'Trading 1 Farm'!DII50)*Funding!DHK22","v":0},{"$f":"('Farm 1'!DIJ49+'Trading 1 Farm'!DIJ50)*Funding!DHL22","v":0},{"$f":"('Farm 1'!DIK49+'Trading 1 Farm'!DIK50)*Funding!DHM22","v":0},{"$f":"('Farm 1'!DIL49+'Trading 1 Farm'!DIL50)*Funding!DHN22","v":0},{"$f":"('Farm 1'!DIM49+'Trading 1 Farm'!DIM50)*Funding!DHO22","v":0},{"$f":"('Farm 1'!DIN49+'Trading 1 Farm'!DIN50)*Funding!DHP22","v":0},{"$f":"('Farm 1'!DIO49+'Trading 1 Farm'!DIO50)*Funding!DHQ22","v":0},{"$f":"('Farm 1'!DIP49+'Trading 1 Farm'!DIP50)*Funding!DHR22","v":0},{"$f":"('Farm 1'!DIQ49+'Trading 1 Farm'!DIQ50)*Funding!DHS22","v":0},{"$f":"('Farm 1'!DIR49+'Trading 1 Farm'!DIR50)*Funding!DHT22","v":0},{"$f":"('Farm 1'!DIS49+'Trading 1 Farm'!DIS50)*Funding!DHU22","v":0},{"$f":"('Farm 1'!DIT49+'Trading 1 Farm'!DIT50)*Funding!DHV22","v":0},{"$f":"('Farm 1'!DIU49+'Trading 1 Farm'!DIU50)*Funding!DHW22","v":0},{"$f":"('Farm 1'!DIV49+'Trading 1 Farm'!DIV50)*Funding!DHX22","v":0},{"$f":"('Farm 1'!DIW49+'Trading 1 Farm'!DIW50)*Funding!DHY22","v":0},{"$f":"('Farm 1'!DIX49+'Trading 1 Farm'!DIX50)*Funding!DHZ22","v":0},{"$f":"('Farm 1'!DIY49+'Trading 1 Farm'!DIY50)*Funding!DIA22","v":0},{"$f":"('Farm 1'!DIZ49+'Trading 1 Farm'!DIZ50)*Funding!DIB22","v":0},{"$f":"('Farm 1'!DJA49+'Trading 1 Farm'!DJA50)*Funding!DIC22","v":0},{"$f":"('Farm 1'!DJB49+'Trading 1 Farm'!DJB50)*Funding!DID22","v":0},{"$f":"('Farm 1'!DJC49+'Trading 1 Farm'!DJC50)*Funding!DIE22","v":0},{"$f":"('Farm 1'!DJD49+'Trading 1 Farm'!DJD50)*Funding!DIF22","v":0},{"$f":"('Farm 1'!DJE49+'Trading 1 Farm'!DJE50)*Funding!DIG22","v":0},{"$f":"('Farm 1'!DJF49+'Trading 1 Farm'!DJF50)*Funding!DIH22","v":0},{"$f":"('Farm 1'!DJG49+'Trading 1 Farm'!DJG50)*Funding!DII22","v":0},{"$f":"('Farm 1'!DJH49+'Trading 1 Farm'!DJH50)*Funding!DIJ22","v":0},{"$f":"('Farm 1'!DJI49+'Trading 1 Farm'!DJI50)*Funding!DIK22","v":0},{"$f":"('Farm 1'!DJJ49+'Trading 1 Farm'!DJJ50)*Funding!DIL22","v":0},{"$f":"('Farm 1'!DJK49+'Trading 1 Farm'!DJK50)*Funding!DIM22","v":0},{"$f":"('Farm 1'!DJL49+'Trading 1 Farm'!DJL50)*Funding!DIN22","v":0},{"$f":"('Farm 1'!DJM49+'Trading 1 Farm'!DJM50)*Funding!DIO22","v":0},{"$f":"('Farm 1'!DJN49+'Trading 1 Farm'!DJN50)*Funding!DIP22","v":0},{"$f":"('Farm 1'!DJO49+'Trading 1 Farm'!DJO50)*Funding!DIQ22","v":0},{"$f":"('Farm 1'!DJP49+'Trading 1 Farm'!DJP50)*Funding!DIR22","v":0},{"$f":"('Farm 1'!DJQ49+'Trading 1 Farm'!DJQ50)*Funding!DIS22","v":0},{"$f":"('Farm 1'!DJR49+'Trading 1 Farm'!DJR50)*Funding!DIT22","v":0},{"$f":"('Farm 1'!DJS49+'Trading 1 Farm'!DJS50)*Funding!DIU22","v":0},{"$f":"('Farm 1'!DJT49+'Trading 1 Farm'!DJT50)*Funding!DIV22","v":0},{"$f":"('Farm 1'!DJU49+'Trading 1 Farm'!DJU50)*Funding!DIW22","v":0},{"$f":"('Farm 1'!DJV49+'Trading 1 Farm'!DJV50)*Funding!DIX22","v":0},{"$f":"('Farm 1'!DJW49+'Trading 1 Farm'!DJW50)*Funding!DIY22","v":0},{"$f":"('Farm 1'!DJX49+'Trading 1 Farm'!DJX50)*Funding!DIZ22","v":0},{"$f":"('Farm 1'!DJY49+'Trading 1 Farm'!DJY50)*Funding!DJA22","v":0},{"$f":"('Farm 1'!DJZ49+'Trading 1 Farm'!DJZ50)*Funding!DJB22","v":0},{"$f":"('Farm 1'!DKA49+'Trading 1 Farm'!DKA50)*Funding!DJC22","v":0},{"$f":"('Farm 1'!DKB49+'Trading 1 Farm'!DKB50)*Funding!DJD22","v":0},{"$f":"('Farm 1'!DKC49+'Trading 1 Farm'!DKC50)*Funding!DJE22","v":0},{"$f":"('Farm 1'!DKD49+'Trading 1 Farm'!DKD50)*Funding!DJF22","v":0},{"$f":"('Farm 1'!DKE49+'Trading 1 Farm'!DKE50)*Funding!DJG22","v":0},{"$f":"('Farm 1'!DKF49+'Trading 1 Farm'!DKF50)*Funding!DJH22","v":0},{"$f":"('Farm 1'!DKG49+'Trading 1 Farm'!DKG50)*Funding!DJI22","v":0},{"$f":"('Farm 1'!DKH49+'Trading 1 Farm'!DKH50)*Funding!DJJ22","v":0},{"$f":"('Farm 1'!DKI49+'Trading 1 Farm'!DKI50)*Funding!DJK22","v":0},{"$f":"('Farm 1'!DKJ49+'Trading 1 Farm'!DKJ50)*Funding!DJL22","v":0},{"$f":"('Farm 1'!DKK49+'Trading 1 Farm'!DKK50)*Funding!DJM22","v":0},{"$f":"('Farm 1'!DKL49+'Trading 1 Farm'!DKL50)*Funding!DJN22","v":0},{"$f":"('Farm 1'!DKM49+'Trading 1 Farm'!DKM50)*Funding!DJO22","v":0},{"$f":"('Farm 1'!DKN49+'Trading 1 Farm'!DKN50)*Funding!DJP22","v":0},{"$f":"('Farm 1'!DKO49+'Trading 1 Farm'!DKO50)*Funding!DJQ22","v":0},{"$f":"('Farm 1'!DKP49+'Trading 1 Farm'!DKP50)*Funding!DJR22","v":0},{"$f":"('Farm 1'!DKQ49+'Trading 1 Farm'!DKQ50)*Funding!DJS22","v":0},{"$f":"('Farm 1'!DKR49+'Trading 1 Farm'!DKR50)*Funding!DJT22","v":0},{"$f":"('Farm 1'!DKS49+'Trading 1 Farm'!DKS50)*Funding!DJU22","v":0},{"$f":"('Farm 1'!DKT49+'Trading 1 Farm'!DKT50)*Funding!DJV22","v":0},{"$f":"('Farm 1'!DKU49+'Trading 1 Farm'!DKU50)*Funding!DJW22","v":0},{"$f":"('Farm 1'!DKV49+'Trading 1 Farm'!DKV50)*Funding!DJX22","v":0},{"$f":"('Farm 1'!DKW49+'Trading 1 Farm'!DKW50)*Funding!DJY22","v":0},{"$f":"('Farm 1'!DKX49+'Trading 1 Farm'!DKX50)*Funding!DJZ22","v":0},{"$f":"('Farm 1'!DKY49+'Trading 1 Farm'!DKY50)*Funding!DKA22","v":0},{"$f":"('Farm 1'!DKZ49+'Trading 1 Farm'!DKZ50)*Funding!DKB22","v":0},{"$f":"('Farm 1'!DLA49+'Trading 1 Farm'!DLA50)*Funding!DKC22","v":0},{"$f":"('Farm 1'!DLB49+'Trading 1 Farm'!DLB50)*Funding!DKD22","v":0},{"$f":"('Farm 1'!DLC49+'Trading 1 Farm'!DLC50)*Funding!DKE22","v":0},{"$f":"('Farm 1'!DLD49+'Trading 1 Farm'!DLD50)*Funding!DKF22","v":0},{"$f":"('Farm 1'!DLE49+'Trading 1 Farm'!DLE50)*Funding!DKG22","v":0},{"$f":"('Farm 1'!DLF49+'Trading 1 Farm'!DLF50)*Funding!DKH22","v":0},{"$f":"('Farm 1'!DLG49+'Trading 1 Farm'!DLG50)*Funding!DKI22","v":0},{"$f":"('Farm 1'!DLH49+'Trading 1 Farm'!DLH50)*Funding!DKJ22","v":0},{"$f":"('Farm 1'!DLI49+'Trading 1 Farm'!DLI50)*Funding!DKK22","v":0},{"$f":"('Farm 1'!DLJ49+'Trading 1 Farm'!DLJ50)*Funding!DKL22","v":0},{"$f":"('Farm 1'!DLK49+'Trading 1 Farm'!DLK50)*Funding!DKM22","v":0},{"$f":"('Farm 1'!DLL49+'Trading 1 Farm'!DLL50)*Funding!DKN22","v":0},{"$f":"('Farm 1'!DLM49+'Trading 1 Farm'!DLM50)*Funding!DKO22","v":0},{"$f":"('Farm 1'!DLN49+'Trading 1 Farm'!DLN50)*Funding!DKP22","v":0},{"$f":"('Farm 1'!DLO49+'Trading 1 Farm'!DLO50)*Funding!DKQ22","v":0},{"$f":"('Farm 1'!DLP49+'Trading 1 Farm'!DLP50)*Funding!DKR22","v":0},{"$f":"('Farm 1'!DLQ49+'Trading 1 Farm'!DLQ50)*Funding!DKS22","v":0},{"$f":"('Farm 1'!DLR49+'Trading 1 Farm'!DLR50)*Funding!DKT22","v":0},{"$f":"('Farm 1'!DLS49+'Trading 1 Farm'!DLS50)*Funding!DKU22","v":0},{"$f":"('Farm 1'!DLT49+'Trading 1 Farm'!DLT50)*Funding!DKV22","v":0},{"$f":"('Farm 1'!DLU49+'Trading 1 Farm'!DLU50)*Funding!DKW22","v":0},{"$f":"('Farm 1'!DLV49+'Trading 1 Farm'!DLV50)*Funding!DKX22","v":0},{"$f":"('Farm 1'!DLW49+'Trading 1 Farm'!DLW50)*Funding!DKY22","v":0},{"$f":"('Farm 1'!DLX49+'Trading 1 Farm'!DLX50)*Funding!DKZ22","v":0},{"$f":"('Farm 1'!DLY49+'Trading 1 Farm'!DLY50)*Funding!DLA22","v":0},{"$f":"('Farm 1'!DLZ49+'Trading 1 Farm'!DLZ50)*Funding!DLB22","v":0},{"$f":"('Farm 1'!DMA49+'Trading 1 Farm'!DMA50)*Funding!DLC22","v":0},{"$f":"('Farm 1'!DMB49+'Trading 1 Farm'!DMB50)*Funding!DLD22","v":0},{"$f":"('Farm 1'!DMC49+'Trading 1 Farm'!DMC50)*Funding!DLE22","v":0},{"$f":"('Farm 1'!DMD49+'Trading 1 Farm'!DMD50)*Funding!DLF22","v":0},{"$f":"('Farm 1'!DME49+'Trading 1 Farm'!DME50)*Funding!DLG22","v":0},{"$f":"('Farm 1'!DMF49+'Trading 1 Farm'!DMF50)*Funding!DLH22","v":0},{"$f":"('Farm 1'!DMG49+'Trading 1 Farm'!DMG50)*Funding!DLI22","v":0},{"$f":"('Farm 1'!DMH49+'Trading 1 Farm'!DMH50)*Funding!DLJ22","v":0},{"$f":"('Farm 1'!DMI49+'Trading 1 Farm'!DMI50)*Funding!DLK22","v":0},{"$f":"('Farm 1'!DMJ49+'Trading 1 Farm'!DMJ50)*Funding!DLL22","v":0},{"$f":"('Farm 1'!DMK49+'Trading 1 Farm'!DMK50)*Funding!DLM22","v":0},{"$f":"('Farm 1'!DML49+'Trading 1 Farm'!DML50)*Funding!DLN22","v":0},{"$f":"('Farm 1'!DMM49+'Trading 1 Farm'!DMM50)*Funding!DLO22","v":0},{"$f":"('Farm 1'!DMN49+'Trading 1 Farm'!DMN50)*Funding!DLP22","v":0},{"$f":"('Farm 1'!DMO49+'Trading 1 Farm'!DMO50)*Funding!DLQ22","v":0},{"$f":"('Farm 1'!DMP49+'Trading 1 Farm'!DMP50)*Funding!DLR22","v":0},{"$f":"('Farm 1'!DMQ49+'Trading 1 Farm'!DMQ50)*Funding!DLS22","v":0},{"$f":"('Farm 1'!DMR49+'Trading 1 Farm'!DMR50)*Funding!DLT22","v":0},{"$f":"('Farm 1'!DMS49+'Trading 1 Farm'!DMS50)*Funding!DLU22","v":0},{"$f":"('Farm 1'!DMT49+'Trading 1 Farm'!DMT50)*Funding!DLV22","v":0},{"$f":"('Farm 1'!DMU49+'Trading 1 Farm'!DMU50)*Funding!DLW22","v":0},{"$f":"('Farm 1'!DMV49+'Trading 1 Farm'!DMV50)*Funding!DLX22","v":0},{"$f":"('Farm 1'!DMW49+'Trading 1 Farm'!DMW50)*Funding!DLY22","v":0},{"$f":"('Farm 1'!DMX49+'Trading 1 Farm'!DMX50)*Funding!DLZ22","v":0},{"$f":"('Farm 1'!DMY49+'Trading 1 Farm'!DMY50)*Funding!DMA22","v":0},{"$f":"('Farm 1'!DMZ49+'Trading 1 Farm'!DMZ50)*Funding!DMB22","v":0},{"$f":"('Farm 1'!DNA49+'Trading 1 Farm'!DNA50)*Funding!DMC22","v":0},{"$f":"('Farm 1'!DNB49+'Trading 1 Farm'!DNB50)*Funding!DMD22","v":0},{"$f":"('Farm 1'!DNC49+'Trading 1 Farm'!DNC50)*Funding!DME22","v":0},{"$f":"('Farm 1'!DND49+'Trading 1 Farm'!DND50)*Funding!DMF22","v":0},{"$f":"('Farm 1'!DNE49+'Trading 1 Farm'!DNE50)*Funding!DMG22","v":0},{"$f":"('Farm 1'!DNF49+'Trading 1 Farm'!DNF50)*Funding!DMH22","v":0},{"$f":"('Farm 1'!DNG49+'Trading 1 Farm'!DNG50)*Funding!DMI22","v":0},{"$f":"('Farm 1'!DNH49+'Trading 1 Farm'!DNH50)*Funding!DMJ22","v":0},{"$f":"('Farm 1'!DNI49+'Trading 1 Farm'!DNI50)*Funding!DMK22","v":0},{"$f":"('Farm 1'!DNJ49+'Trading 1 Farm'!DNJ50)*Funding!DML22","v":0},{"$f":"('Farm 1'!DNK49+'Trading 1 Farm'!DNK50)*Funding!DMM22","v":0},{"$f":"('Farm 1'!DNL49+'Trading 1 Farm'!DNL50)*Funding!DMN22","v":0},{"$f":"('Farm 1'!DNM49+'Trading 1 Farm'!DNM50)*Funding!DMO22","v":0},{"$f":"('Farm 1'!DNN49+'Trading 1 Farm'!DNN50)*Funding!DMP22","v":0},{"$f":"('Farm 1'!DNO49+'Trading 1 Farm'!DNO50)*Funding!DMQ22","v":0},{"$f":"('Farm 1'!DNP49+'Trading 1 Farm'!DNP50)*Funding!DMR22","v":0},{"$f":"('Farm 1'!DNQ49+'Trading 1 Farm'!DNQ50)*Funding!DMS22","v":0},{"$f":"('Farm 1'!DNR49+'Trading 1 Farm'!DNR50)*Funding!DMT22","v":0},{"$f":"('Farm 1'!DNS49+'Trading 1 Farm'!DNS50)*Funding!DMU22","v":0},{"$f":"('Farm 1'!DNT49+'Trading 1 Farm'!DNT50)*Funding!DMV22","v":0},{"$f":"('Farm 1'!DNU49+'Trading 1 Farm'!DNU50)*Funding!DMW22","v":0},{"$f":"('Farm 1'!DNV49+'Trading 1 Farm'!DNV50)*Funding!DMX22","v":0},{"$f":"('Farm 1'!DNW49+'Trading 1 Farm'!DNW50)*Funding!DMY22","v":0},{"$f":"('Farm 1'!DNX49+'Trading 1 Farm'!DNX50)*Funding!DMZ22","v":0},{"$f":"('Farm 1'!DNY49+'Trading 1 Farm'!DNY50)*Funding!DNA22","v":0},{"$f":"('Farm 1'!DNZ49+'Trading 1 Farm'!DNZ50)*Funding!DNB22","v":0},{"$f":"('Farm 1'!DOA49+'Trading 1 Farm'!DOA50)*Funding!DNC22","v":0},{"$f":"('Farm 1'!DOB49+'Trading 1 Farm'!DOB50)*Funding!DND22","v":0},{"$f":"('Farm 1'!DOC49+'Trading 1 Farm'!DOC50)*Funding!DNE22","v":0},{"$f":"('Farm 1'!DOD49+'Trading 1 Farm'!DOD50)*Funding!DNF22","v":0},{"$f":"('Farm 1'!DOE49+'Trading 1 Farm'!DOE50)*Funding!DNG22","v":0},{"$f":"('Farm 1'!DOF49+'Trading 1 Farm'!DOF50)*Funding!DNH22","v":0},{"$f":"('Farm 1'!DOG49+'Trading 1 Farm'!DOG50)*Funding!DNI22","v":0},{"$f":"('Farm 1'!DOH49+'Trading 1 Farm'!DOH50)*Funding!DNJ22","v":0},{"$f":"('Farm 1'!DOI49+'Trading 1 Farm'!DOI50)*Funding!DNK22","v":0},{"$f":"('Farm 1'!DOJ49+'Trading 1 Farm'!DOJ50)*Funding!DNL22","v":0},{"$f":"('Farm 1'!DOK49+'Trading 1 Farm'!DOK50)*Funding!DNM22","v":0},{"$f":"('Farm 1'!DOL49+'Trading 1 Farm'!DOL50)*Funding!DNN22","v":0},{"$f":"('Farm 1'!DOM49+'Trading 1 Farm'!DOM50)*Funding!DNO22","v":0},{"$f":"('Farm 1'!DON49+'Trading 1 Farm'!DON50)*Funding!DNP22","v":0},{"$f":"('Farm 1'!DOO49+'Trading 1 Farm'!DOO50)*Funding!DNQ22","v":0},{"$f":"('Farm 1'!DOP49+'Trading 1 Farm'!DOP50)*Funding!DNR22","v":0},{"$f":"('Farm 1'!DOQ49+'Trading 1 Farm'!DOQ50)*Funding!DNS22","v":0},{"$f":"('Farm 1'!DOR49+'Trading 1 Farm'!DOR50)*Funding!DNT22","v":0},{"$f":"('Farm 1'!DOS49+'Trading 1 Farm'!DOS50)*Funding!DNU22","v":0},{"$f":"('Farm 1'!DOT49+'Trading 1 Farm'!DOT50)*Funding!DNV22","v":0},{"$f":"('Farm 1'!DOU49+'Trading 1 Farm'!DOU50)*Funding!DNW22","v":0},{"$f":"('Farm 1'!DOV49+'Trading 1 Farm'!DOV50)*Funding!DNX22","v":0},{"$f":"('Farm 1'!DOW49+'Trading 1 Farm'!DOW50)*Funding!DNY22","v":0},{"$f":"('Farm 1'!DOX49+'Trading 1 Farm'!DOX50)*Funding!DNZ22","v":0},{"$f":"('Farm 1'!DOY49+'Trading 1 Farm'!DOY50)*Funding!DOA22","v":0},{"$f":"('Farm 1'!DOZ49+'Trading 1 Farm'!DOZ50)*Funding!DOB22","v":0},{"$f":"('Farm 1'!DPA49+'Trading 1 Farm'!DPA50)*Funding!DOC22","v":0},{"$f":"('Farm 1'!DPB49+'Trading 1 Farm'!DPB50)*Funding!DOD22","v":0},{"$f":"('Farm 1'!DPC49+'Trading 1 Farm'!DPC50)*Funding!DOE22","v":0},{"$f":"('Farm 1'!DPD49+'Trading 1 Farm'!DPD50)*Funding!DOF22","v":0},{"$f":"('Farm 1'!DPE49+'Trading 1 Farm'!DPE50)*Funding!DOG22","v":0},{"$f":"('Farm 1'!DPF49+'Trading 1 Farm'!DPF50)*Funding!DOH22","v":0},{"$f":"('Farm 1'!DPG49+'Trading 1 Farm'!DPG50)*Funding!DOI22","v":0},{"$f":"('Farm 1'!DPH49+'Trading 1 Farm'!DPH50)*Funding!DOJ22","v":0},{"$f":"('Farm 1'!DPI49+'Trading 1 Farm'!DPI50)*Funding!DOK22","v":0},{"$f":"('Farm 1'!DPJ49+'Trading 1 Farm'!DPJ50)*Funding!DOL22","v":0},{"$f":"('Farm 1'!DPK49+'Trading 1 Farm'!DPK50)*Funding!DOM22","v":0},{"$f":"('Farm 1'!DPL49+'Trading 1 Farm'!DPL50)*Funding!DON22","v":0},{"$f":"('Farm 1'!DPM49+'Trading 1 Farm'!DPM50)*Funding!DOO22","v":0},{"$f":"('Farm 1'!DPN49+'Trading 1 Farm'!DPN50)*Funding!DOP22","v":0},{"$f":"('Farm 1'!DPO49+'Trading 1 Farm'!DPO50)*Funding!DOQ22","v":0},{"$f":"('Farm 1'!DPP49+'Trading 1 Farm'!DPP50)*Funding!DOR22","v":0},{"$f":"('Farm 1'!DPQ49+'Trading 1 Farm'!DPQ50)*Funding!DOS22","v":0},{"$f":"('Farm 1'!DPR49+'Trading 1 Farm'!DPR50)*Funding!DOT22","v":0},{"$f":"('Farm 1'!DPS49+'Trading 1 Farm'!DPS50)*Funding!DOU22","v":0},{"$f":"('Farm 1'!DPT49+'Trading 1 Farm'!DPT50)*Funding!DOV22","v":0},{"$f":"('Farm 1'!DPU49+'Trading 1 Farm'!DPU50)*Funding!DOW22","v":0},{"$f":"('Farm 1'!DPV49+'Trading 1 Farm'!DPV50)*Funding!DOX22","v":0},{"$f":"('Farm 1'!DPW49+'Trading 1 Farm'!DPW50)*Funding!DOY22","v":0},{"$f":"('Farm 1'!DPX49+'Trading 1 Farm'!DPX50)*Funding!DOZ22","v":0},{"$f":"('Farm 1'!DPY49+'Trading 1 Farm'!DPY50)*Funding!DPA22","v":0},{"$f":"('Farm 1'!DPZ49+'Trading 1 Farm'!DPZ50)*Funding!DPB22","v":0},{"$f":"('Farm 1'!DQA49+'Trading 1 Farm'!DQA50)*Funding!DPC22","v":0},{"$f":"('Farm 1'!DQB49+'Trading 1 Farm'!DQB50)*Funding!DPD22","v":0},{"$f":"('Farm 1'!DQC49+'Trading 1 Farm'!DQC50)*Funding!DPE22","v":0},{"$f":"('Farm 1'!DQD49+'Trading 1 Farm'!DQD50)*Funding!DPF22","v":0},{"$f":"('Farm 1'!DQE49+'Trading 1 Farm'!DQE50)*Funding!DPG22","v":0},{"$f":"('Farm 1'!DQF49+'Trading 1 Farm'!DQF50)*Funding!DPH22","v":0},{"$f":"('Farm 1'!DQG49+'Trading 1 Farm'!DQG50)*Funding!DPI22","v":0},{"$f":"('Farm 1'!DQH49+'Trading 1 Farm'!DQH50)*Funding!DPJ22","v":0},{"$f":"('Farm 1'!DQI49+'Trading 1 Farm'!DQI50)*Funding!DPK22","v":0},{"$f":"('Farm 1'!DQJ49+'Trading 1 Farm'!DQJ50)*Funding!DPL22","v":0},{"$f":"('Farm 1'!DQK49+'Trading 1 Farm'!DQK50)*Funding!DPM22","v":0},{"$f":"('Farm 1'!DQL49+'Trading 1 Farm'!DQL50)*Funding!DPN22","v":0},{"$f":"('Farm 1'!DQM49+'Trading 1 Farm'!DQM50)*Funding!DPO22","v":0},{"$f":"('Farm 1'!DQN49+'Trading 1 Farm'!DQN50)*Funding!DPP22","v":0},{"$f":"('Farm 1'!DQO49+'Trading 1 Farm'!DQO50)*Funding!DPQ22","v":0},{"$f":"('Farm 1'!DQP49+'Trading 1 Farm'!DQP50)*Funding!DPR22","v":0},{"$f":"('Farm 1'!DQQ49+'Trading 1 Farm'!DQQ50)*Funding!DPS22","v":0},{"$f":"('Farm 1'!DQR49+'Trading 1 Farm'!DQR50)*Funding!DPT22","v":0},{"$f":"('Farm 1'!DQS49+'Trading 1 Farm'!DQS50)*Funding!DPU22","v":0},{"$f":"('Farm 1'!DQT49+'Trading 1 Farm'!DQT50)*Funding!DPV22","v":0},{"$f":"('Farm 1'!DQU49+'Trading 1 Farm'!DQU50)*Funding!DPW22","v":0},{"$f":"('Farm 1'!DQV49+'Trading 1 Farm'!DQV50)*Funding!DPX22","v":0},{"$f":"('Farm 1'!DQW49+'Trading 1 Farm'!DQW50)*Funding!DPY22","v":0},{"$f":"('Farm 1'!DQX49+'Trading 1 Farm'!DQX50)*Funding!DPZ22","v":0},{"$f":"('Farm 1'!DQY49+'Trading 1 Farm'!DQY50)*Funding!DQA22","v":0},{"$f":"('Farm 1'!DQZ49+'Trading 1 Farm'!DQZ50)*Funding!DQB22","v":0},{"$f":"('Farm 1'!DRA49+'Trading 1 Farm'!DRA50)*Funding!DQC22","v":0},{"$f":"('Farm 1'!DRB49+'Trading 1 Farm'!DRB50)*Funding!DQD22","v":0},{"$f":"('Farm 1'!DRC49+'Trading 1 Farm'!DRC50)*Funding!DQE22","v":0},{"$f":"('Farm 1'!DRD49+'Trading 1 Farm'!DRD50)*Funding!DQF22","v":0},{"$f":"('Farm 1'!DRE49+'Trading 1 Farm'!DRE50)*Funding!DQG22","v":0},{"$f":"('Farm 1'!DRF49+'Trading 1 Farm'!DRF50)*Funding!DQH22","v":0},{"$f":"('Farm 1'!DRG49+'Trading 1 Farm'!DRG50)*Funding!DQI22","v":0},{"$f":"('Farm 1'!DRH49+'Trading 1 Farm'!DRH50)*Funding!DQJ22","v":0},{"$f":"('Farm 1'!DRI49+'Trading 1 Farm'!DRI50)*Funding!DQK22","v":0},{"$f":"('Farm 1'!DRJ49+'Trading 1 Farm'!DRJ50)*Funding!DQL22","v":0},{"$f":"('Farm 1'!DRK49+'Trading 1 Farm'!DRK50)*Funding!DQM22","v":0},{"$f":"('Farm 1'!DRL49+'Trading 1 Farm'!DRL50)*Funding!DQN22","v":0},{"$f":"('Farm 1'!DRM49+'Trading 1 Farm'!DRM50)*Funding!DQO22","v":0},{"$f":"('Farm 1'!DRN49+'Trading 1 Farm'!DRN50)*Funding!DQP22","v":0},{"$f":"('Farm 1'!DRO49+'Trading 1 Farm'!DRO50)*Funding!DQQ22","v":0},{"$f":"('Farm 1'!DRP49+'Trading 1 Farm'!DRP50)*Funding!DQR22","v":0},{"$f":"('Farm 1'!DRQ49+'Trading 1 Farm'!DRQ50)*Funding!DQS22","v":0},{"$f":"('Farm 1'!DRR49+'Trading 1 Farm'!DRR50)*Funding!DQT22","v":0},{"$f":"('Farm 1'!DRS49+'Trading 1 Farm'!DRS50)*Funding!DQU22","v":0},{"$f":"('Farm 1'!DRT49+'Trading 1 Farm'!DRT50)*Funding!DQV22","v":0},{"$f":"('Farm 1'!DRU49+'Trading 1 Farm'!DRU50)*Funding!DQW22","v":0},{"$f":"('Farm 1'!DRV49+'Trading 1 Farm'!DRV50)*Funding!DQX22","v":0},{"$f":"('Farm 1'!DRW49+'Trading 1 Farm'!DRW50)*Funding!DQY22","v":0},{"$f":"('Farm 1'!DRX49+'Trading 1 Farm'!DRX50)*Funding!DQZ22","v":0},{"$f":"('Farm 1'!DRY49+'Trading 1 Farm'!DRY50)*Funding!DRA22","v":0},{"$f":"('Farm 1'!DRZ49+'Trading 1 Farm'!DRZ50)*Funding!DRB22","v":0},{"$f":"('Farm 1'!DSA49+'Trading 1 Farm'!DSA50)*Funding!DRC22","v":0},{"$f":"('Farm 1'!DSB49+'Trading 1 Farm'!DSB50)*Funding!DRD22","v":0},{"$f":"('Farm 1'!DSC49+'Trading 1 Farm'!DSC50)*Funding!DRE22","v":0},{"$f":"('Farm 1'!DSD49+'Trading 1 Farm'!DSD50)*Funding!DRF22","v":0},{"$f":"('Farm 1'!DSE49+'Trading 1 Farm'!DSE50)*Funding!DRG22","v":0},{"$f":"('Farm 1'!DSF49+'Trading 1 Farm'!DSF50)*Funding!DRH22","v":0},{"$f":"('Farm 1'!DSG49+'Trading 1 Farm'!DSG50)*Funding!DRI22","v":0},{"$f":"('Farm 1'!DSH49+'Trading 1 Farm'!DSH50)*Funding!DRJ22","v":0},{"$f":"('Farm 1'!DSI49+'Trading 1 Farm'!DSI50)*Funding!DRK22","v":0},{"$f":"('Farm 1'!DSJ49+'Trading 1 Farm'!DSJ50)*Funding!DRL22","v":0},{"$f":"('Farm 1'!DSK49+'Trading 1 Farm'!DSK50)*Funding!DRM22","v":0},{"$f":"('Farm 1'!DSL49+'Trading 1 Farm'!DSL50)*Funding!DRN22","v":0},{"$f":"('Farm 1'!DSM49+'Trading 1 Farm'!DSM50)*Funding!DRO22","v":0},{"$f":"('Farm 1'!DSN49+'Trading 1 Farm'!DSN50)*Funding!DRP22","v":0},{"$f":"('Farm 1'!DSO49+'Trading 1 Farm'!DSO50)*Funding!DRQ22","v":0},{"$f":"('Farm 1'!DSP49+'Trading 1 Farm'!DSP50)*Funding!DRR22","v":0},{"$f":"('Farm 1'!DSQ49+'Trading 1 Farm'!DSQ50)*Funding!DRS22","v":0},{"$f":"('Farm 1'!DSR49+'Trading 1 Farm'!DSR50)*Funding!DRT22","v":0},{"$f":"('Farm 1'!DSS49+'Trading 1 Farm'!DSS50)*Funding!DRU22","v":0},{"$f":"('Farm 1'!DST49+'Trading 1 Farm'!DST50)*Funding!DRV22","v":0},{"$f":"('Farm 1'!DSU49+'Trading 1 Farm'!DSU50)*Funding!DRW22","v":0},{"$f":"('Farm 1'!DSV49+'Trading 1 Farm'!DSV50)*Funding!DRX22","v":0},{"$f":"('Farm 1'!DSW49+'Trading 1 Farm'!DSW50)*Funding!DRY22","v":0},{"$f":"('Farm 1'!DSX49+'Trading 1 Farm'!DSX50)*Funding!DRZ22","v":0},{"$f":"('Farm 1'!DSY49+'Trading 1 Farm'!DSY50)*Funding!DSA22","v":0},{"$f":"('Farm 1'!DSZ49+'Trading 1 Farm'!DSZ50)*Funding!DSB22","v":0},{"$f":"('Farm 1'!DTA49+'Trading 1 Farm'!DTA50)*Funding!DSC22","v":0},{"$f":"('Farm 1'!DTB49+'Trading 1 Farm'!DTB50)*Funding!DSD22","v":0},{"$f":"('Farm 1'!DTC49+'Trading 1 Farm'!DTC50)*Funding!DSE22","v":0},{"$f":"('Farm 1'!DTD49+'Trading 1 Farm'!DTD50)*Funding!DSF22","v":0},{"$f":"('Farm 1'!DTE49+'Trading 1 Farm'!DTE50)*Funding!DSG22","v":0},{"$f":"('Farm 1'!DTF49+'Trading 1 Farm'!DTF50)*Funding!DSH22","v":0},{"$f":"('Farm 1'!DTG49+'Trading 1 Farm'!DTG50)*Funding!DSI22","v":0},{"$f":"('Farm 1'!DTH49+'Trading 1 Farm'!DTH50)*Funding!DSJ22","v":0},{"$f":"('Farm 1'!DTI49+'Trading 1 Farm'!DTI50)*Funding!DSK22","v":0},{"$f":"('Farm 1'!DTJ49+'Trading 1 Farm'!DTJ50)*Funding!DSL22","v":0},{"$f":"('Farm 1'!DTK49+'Trading 1 Farm'!DTK50)*Funding!DSM22","v":0},{"$f":"('Farm 1'!DTL49+'Trading 1 Farm'!DTL50)*Funding!DSN22","v":0},{"$f":"('Farm 1'!DTM49+'Trading 1 Farm'!DTM50)*Funding!DSO22","v":0},{"$f":"('Farm 1'!DTN49+'Trading 1 Farm'!DTN50)*Funding!DSP22","v":0},{"$f":"('Farm 1'!DTO49+'Trading 1 Farm'!DTO50)*Funding!DSQ22","v":0},{"$f":"('Farm 1'!DTP49+'Trading 1 Farm'!DTP50)*Funding!DSR22","v":0},{"$f":"('Farm 1'!DTQ49+'Trading 1 Farm'!DTQ50)*Funding!DSS22","v":0},{"$f":"('Farm 1'!DTR49+'Trading 1 Farm'!DTR50)*Funding!DST22","v":0},{"$f":"('Farm 1'!DTS49+'Trading 1 Farm'!DTS50)*Funding!DSU22","v":0},{"$f":"('Farm 1'!DTT49+'Trading 1 Farm'!DTT50)*Funding!DSV22","v":0},{"$f":"('Farm 1'!DTU49+'Trading 1 Farm'!DTU50)*Funding!DSW22","v":0},{"$f":"('Farm 1'!DTV49+'Trading 1 Farm'!DTV50)*Funding!DSX22","v":0},{"$f":"('Farm 1'!DTW49+'Trading 1 Farm'!DTW50)*Funding!DSY22","v":0},{"$f":"('Farm 1'!DTX49+'Trading 1 Farm'!DTX50)*Funding!DSZ22","v":0},{"$f":"('Farm 1'!DTY49+'Trading 1 Farm'!DTY50)*Funding!DTA22","v":0},{"$f":"('Farm 1'!DTZ49+'Trading 1 Farm'!DTZ50)*Funding!DTB22","v":0},{"$f":"('Farm 1'!DUA49+'Trading 1 Farm'!DUA50)*Funding!DTC22","v":0},{"$f":"('Farm 1'!DUB49+'Trading 1 Farm'!DUB50)*Funding!DTD22","v":0},{"$f":"('Farm 1'!DUC49+'Trading 1 Farm'!DUC50)*Funding!DTE22","v":0},{"$f":"('Farm 1'!DUD49+'Trading 1 Farm'!DUD50)*Funding!DTF22","v":0},{"$f":"('Farm 1'!DUE49+'Trading 1 Farm'!DUE50)*Funding!DTG22","v":0},{"$f":"('Farm 1'!DUF49+'Trading 1 Farm'!DUF50)*Funding!DTH22","v":0},{"$f":"('Farm 1'!DUG49+'Trading 1 Farm'!DUG50)*Funding!DTI22","v":0},{"$f":"('Farm 1'!DUH49+'Trading 1 Farm'!DUH50)*Funding!DTJ22","v":0},{"$f":"('Farm 1'!DUI49+'Trading 1 Farm'!DUI50)*Funding!DTK22","v":0},{"$f":"('Farm 1'!DUJ49+'Trading 1 Farm'!DUJ50)*Funding!DTL22","v":0},{"$f":"('Farm 1'!DUK49+'Trading 1 Farm'!DUK50)*Funding!DTM22","v":0},{"$f":"('Farm 1'!DUL49+'Trading 1 Farm'!DUL50)*Funding!DTN22","v":0},{"$f":"('Farm 1'!DUM49+'Trading 1 Farm'!DUM50)*Funding!DTO22","v":0},{"$f":"('Farm 1'!DUN49+'Trading 1 Farm'!DUN50)*Funding!DTP22","v":0},{"$f":"('Farm 1'!DUO49+'Trading 1 Farm'!DUO50)*Funding!DTQ22","v":0},{"$f":"('Farm 1'!DUP49+'Trading 1 Farm'!DUP50)*Funding!DTR22","v":0},{"$f":"('Farm 1'!DUQ49+'Trading 1 Farm'!DUQ50)*Funding!DTS22","v":0},{"$f":"('Farm 1'!DUR49+'Trading 1 Farm'!DUR50)*Funding!DTT22","v":0},{"$f":"('Farm 1'!DUS49+'Trading 1 Farm'!DUS50)*Funding!DTU22","v":0},{"$f":"('Farm 1'!DUT49+'Trading 1 Farm'!DUT50)*Funding!DTV22","v":0},{"$f":"('Farm 1'!DUU49+'Trading 1 Farm'!DUU50)*Funding!DTW22","v":0},{"$f":"('Farm 1'!DUV49+'Trading 1 Farm'!DUV50)*Funding!DTX22","v":0},{"$f":"('Farm 1'!DUW49+'Trading 1 Farm'!DUW50)*Funding!DTY22","v":0},{"$f":"('Farm 1'!DUX49+'Trading 1 Farm'!DUX50)*Funding!DTZ22","v":0},{"$f":"('Farm 1'!DUY49+'Trading 1 Farm'!DUY50)*Funding!DUA22","v":0},{"$f":"('Farm 1'!DUZ49+'Trading 1 Farm'!DUZ50)*Funding!DUB22","v":0},{"$f":"('Farm 1'!DVA49+'Trading 1 Farm'!DVA50)*Funding!DUC22","v":0},{"$f":"('Farm 1'!DVB49+'Trading 1 Farm'!DVB50)*Funding!DUD22","v":0},{"$f":"('Farm 1'!DVC49+'Trading 1 Farm'!DVC50)*Funding!DUE22","v":0},{"$f":"('Farm 1'!DVD49+'Trading 1 Farm'!DVD50)*Funding!DUF22","v":0},{"$f":"('Farm 1'!DVE49+'Trading 1 Farm'!DVE50)*Funding!DUG22","v":0},{"$f":"('Farm 1'!DVF49+'Trading 1 Farm'!DVF50)*Funding!DUH22","v":0},{"$f":"('Farm 1'!DVG49+'Trading 1 Farm'!DVG50)*Funding!DUI22","v":0},{"$f":"('Farm 1'!DVH49+'Trading 1 Farm'!DVH50)*Funding!DUJ22","v":0},{"$f":"('Farm 1'!DVI49+'Trading 1 Farm'!DVI50)*Funding!DUK22","v":0},{"$f":"('Farm 1'!DVJ49+'Trading 1 Farm'!DVJ50)*Funding!DUL22","v":0},{"$f":"('Farm 1'!DVK49+'Trading 1 Farm'!DVK50)*Funding!DUM22","v":0},{"$f":"('Farm 1'!DVL49+'Trading 1 Farm'!DVL50)*Funding!DUN22","v":0},{"$f":"('Farm 1'!DVM49+'Trading 1 Farm'!DVM50)*Funding!DUO22","v":0},{"$f":"('Farm 1'!DVN49+'Trading 1 Farm'!DVN50)*Funding!DUP22","v":0},{"$f":"('Farm 1'!DVO49+'Trading 1 Farm'!DVO50)*Funding!DUQ22","v":0},{"$f":"('Farm 1'!DVP49+'Trading 1 Farm'!DVP50)*Funding!DUR22","v":0},{"$f":"('Farm 1'!DVQ49+'Trading 1 Farm'!DVQ50)*Funding!DUS22","v":0},{"$f":"('Farm 1'!DVR49+'Trading 1 Farm'!DVR50)*Funding!DUT22","v":0},{"$f":"('Farm 1'!DVS49+'Trading 1 Farm'!DVS50)*Funding!DUU22","v":0},{"$f":"('Farm 1'!DVT49+'Trading 1 Farm'!DVT50)*Funding!DUV22","v":0},{"$f":"('Farm 1'!DVU49+'Trading 1 Farm'!DVU50)*Funding!DUW22","v":0},{"$f":"('Farm 1'!DVV49+'Trading 1 Farm'!DVV50)*Funding!DUX22","v":0},{"$f":"('Farm 1'!DVW49+'Trading 1 Farm'!DVW50)*Funding!DUY22","v":0},{"$f":"('Farm 1'!DVX49+'Trading 1 Farm'!DVX50)*Funding!DUZ22","v":0},{"$f":"('Farm 1'!DVY49+'Trading 1 Farm'!DVY50)*Funding!DVA22","v":0},{"$f":"('Farm 1'!DVZ49+'Trading 1 Farm'!DVZ50)*Funding!DVB22","v":0},{"$f":"('Farm 1'!DWA49+'Trading 1 Farm'!DWA50)*Funding!DVC22","v":0},{"$f":"('Farm 1'!DWB49+'Trading 1 Farm'!DWB50)*Funding!DVD22","v":0},{"$f":"('Farm 1'!DWC49+'Trading 1 Farm'!DWC50)*Funding!DVE22","v":0},{"$f":"('Farm 1'!DWD49+'Trading 1 Farm'!DWD50)*Funding!DVF22","v":0},{"$f":"('Farm 1'!DWE49+'Trading 1 Farm'!DWE50)*Funding!DVG22","v":0},{"$f":"('Farm 1'!DWF49+'Trading 1 Farm'!DWF50)*Funding!DVH22","v":0},{"$f":"('Farm 1'!DWG49+'Trading 1 Farm'!DWG50)*Funding!DVI22","v":0},{"$f":"('Farm 1'!DWH49+'Trading 1 Farm'!DWH50)*Funding!DVJ22","v":0},{"$f":"('Farm 1'!DWI49+'Trading 1 Farm'!DWI50)*Funding!DVK22","v":0},{"$f":"('Farm 1'!DWJ49+'Trading 1 Farm'!DWJ50)*Funding!DVL22","v":0},{"$f":"('Farm 1'!DWK49+'Trading 1 Farm'!DWK50)*Funding!DVM22","v":0},{"$f":"('Farm 1'!DWL49+'Trading 1 Farm'!DWL50)*Funding!DVN22","v":0},{"$f":"('Farm 1'!DWM49+'Trading 1 Farm'!DWM50)*Funding!DVO22","v":0},{"$f":"('Farm 1'!DWN49+'Trading 1 Farm'!DWN50)*Funding!DVP22","v":0},{"$f":"('Farm 1'!DWO49+'Trading 1 Farm'!DWO50)*Funding!DVQ22","v":0},{"$f":"('Farm 1'!DWP49+'Trading 1 Farm'!DWP50)*Funding!DVR22","v":0},{"$f":"('Farm 1'!DWQ49+'Trading 1 Farm'!DWQ50)*Funding!DVS22","v":0},{"$f":"('Farm 1'!DWR49+'Trading 1 Farm'!DWR50)*Funding!DVT22","v":0},{"$f":"('Farm 1'!DWS49+'Trading 1 Farm'!DWS50)*Funding!DVU22","v":0},{"$f":"('Farm 1'!DWT49+'Trading 1 Farm'!DWT50)*Funding!DVV22","v":0},{"$f":"('Farm 1'!DWU49+'Trading 1 Farm'!DWU50)*Funding!DVW22","v":0},{"$f":"('Farm 1'!DWV49+'Trading 1 Farm'!DWV50)*Funding!DVX22","v":0},{"$f":"('Farm 1'!DWW49+'Trading 1 Farm'!DWW50)*Funding!DVY22","v":0},{"$f":"('Farm 1'!DWX49+'Trading 1 Farm'!DWX50)*Funding!DVZ22","v":0},{"$f":"('Farm 1'!DWY49+'Trading 1 Farm'!DWY50)*Funding!DWA22","v":0},{"$f":"('Farm 1'!DWZ49+'Trading 1 Farm'!DWZ50)*Funding!DWB22","v":0},{"$f":"('Farm 1'!DXA49+'Trading 1 Farm'!DXA50)*Funding!DWC22","v":0},{"$f":"('Farm 1'!DXB49+'Trading 1 Farm'!DXB50)*Funding!DWD22","v":0},{"$f":"('Farm 1'!DXC49+'Trading 1 Farm'!DXC50)*Funding!DWE22","v":0},{"$f":"('Farm 1'!DXD49+'Trading 1 Farm'!DXD50)*Funding!DWF22","v":0},{"$f":"('Farm 1'!DXE49+'Trading 1 Farm'!DXE50)*Funding!DWG22","v":0},{"$f":"('Farm 1'!DXF49+'Trading 1 Farm'!DXF50)*Funding!DWH22","v":0},{"$f":"('Farm 1'!DXG49+'Trading 1 Farm'!DXG50)*Funding!DWI22","v":0},{"$f":"('Farm 1'!DXH49+'Trading 1 Farm'!DXH50)*Funding!DWJ22","v":0},{"$f":"('Farm 1'!DXI49+'Trading 1 Farm'!DXI50)*Funding!DWK22","v":0},{"$f":"('Farm 1'!DXJ49+'Trading 1 Farm'!DXJ50)*Funding!DWL22","v":0},{"$f":"('Farm 1'!DXK49+'Trading 1 Farm'!DXK50)*Funding!DWM22","v":0},{"$f":"('Farm 1'!DXL49+'Trading 1 Farm'!DXL50)*Funding!DWN22","v":0},{"$f":"('Farm 1'!DXM49+'Trading 1 Farm'!DXM50)*Funding!DWO22","v":0},{"$f":"('Farm 1'!DXN49+'Trading 1 Farm'!DXN50)*Funding!DWP22","v":0},{"$f":"('Farm 1'!DXO49+'Trading 1 Farm'!DXO50)*Funding!DWQ22","v":0},{"$f":"('Farm 1'!DXP49+'Trading 1 Farm'!DXP50)*Funding!DWR22","v":0},{"$f":"('Farm 1'!DXQ49+'Trading 1 Farm'!DXQ50)*Funding!DWS22","v":0},{"$f":"('Farm 1'!DXR49+'Trading 1 Farm'!DXR50)*Funding!DWT22","v":0},{"$f":"('Farm 1'!DXS49+'Trading 1 Farm'!DXS50)*Funding!DWU22","v":0},{"$f":"('Farm 1'!DXT49+'Trading 1 Farm'!DXT50)*Funding!DWV22","v":0},{"$f":"('Farm 1'!DXU49+'Trading 1 Farm'!DXU50)*Funding!DWW22","v":0},{"$f":"('Farm 1'!DXV49+'Trading 1 Farm'!DXV50)*Funding!DWX22","v":0},{"$f":"('Farm 1'!DXW49+'Trading 1 Farm'!DXW50)*Funding!DWY22","v":0},{"$f":"('Farm 1'!DXX49+'Trading 1 Farm'!DXX50)*Funding!DWZ22","v":0},{"$f":"('Farm 1'!DXY49+'Trading 1 Farm'!DXY50)*Funding!DXA22","v":0},{"$f":"('Farm 1'!DXZ49+'Trading 1 Farm'!DXZ50)*Funding!DXB22","v":0},{"$f":"('Farm 1'!DYA49+'Trading 1 Farm'!DYA50)*Funding!DXC22","v":0},{"$f":"('Farm 1'!DYB49+'Trading 1 Farm'!DYB50)*Funding!DXD22","v":0},{"$f":"('Farm 1'!DYC49+'Trading 1 Farm'!DYC50)*Funding!DXE22","v":0},{"$f":"('Farm 1'!DYD49+'Trading 1 Farm'!DYD50)*Funding!DXF22","v":0},{"$f":"('Farm 1'!DYE49+'Trading 1 Farm'!DYE50)*Funding!DXG22","v":0},{"$f":"('Farm 1'!DYF49+'Trading 1 Farm'!DYF50)*Funding!DXH22","v":0},{"$f":"('Farm 1'!DYG49+'Trading 1 Farm'!DYG50)*Funding!DXI22","v":0},{"$f":"('Farm 1'!DYH49+'Trading 1 Farm'!DYH50)*Funding!DXJ22","v":0},{"$f":"('Farm 1'!DYI49+'Trading 1 Farm'!DYI50)*Funding!DXK22","v":0},{"$f":"('Farm 1'!DYJ49+'Trading 1 Farm'!DYJ50)*Funding!DXL22","v":0},{"$f":"('Farm 1'!DYK49+'Trading 1 Farm'!DYK50)*Funding!DXM22","v":0},{"$f":"('Farm 1'!DYL49+'Trading 1 Farm'!DYL50)*Funding!DXN22","v":0},{"$f":"('Farm 1'!DYM49+'Trading 1 Farm'!DYM50)*Funding!DXO22","v":0},{"$f":"('Farm 1'!DYN49+'Trading 1 Farm'!DYN50)*Funding!DXP22","v":0},{"$f":"('Farm 1'!DYO49+'Trading 1 Farm'!DYO50)*Funding!DXQ22","v":0},{"$f":"('Farm 1'!DYP49+'Trading 1 Farm'!DYP50)*Funding!DXR22","v":0},{"$f":"('Farm 1'!DYQ49+'Trading 1 Farm'!DYQ50)*Funding!DXS22","v":0},{"$f":"('Farm 1'!DYR49+'Trading 1 Farm'!DYR50)*Funding!DXT22","v":0},{"$f":"('Farm 1'!DYS49+'Trading 1 Farm'!DYS50)*Funding!DXU22","v":0},{"$f":"('Farm 1'!DYT49+'Trading 1 Farm'!DYT50)*Funding!DXV22","v":0},{"$f":"('Farm 1'!DYU49+'Trading 1 Farm'!DYU50)*Funding!DXW22","v":0},{"$f":"('Farm 1'!DYV49+'Trading 1 Farm'!DYV50)*Funding!DXX22","v":0},{"$f":"('Farm 1'!DYW49+'Trading 1 Farm'!DYW50)*Funding!DXY22","v":0},{"$f":"('Farm 1'!DYX49+'Trading 1 Farm'!DYX50)*Funding!DXZ22","v":0},{"$f":"('Farm 1'!DYY49+'Trading 1 Farm'!DYY50)*Funding!DYA22","v":0},{"$f":"('Farm 1'!DYZ49+'Trading 1 Farm'!DYZ50)*Funding!DYB22","v":0},{"$f":"('Farm 1'!DZA49+'Trading 1 Farm'!DZA50)*Funding!DYC22","v":0},{"$f":"('Farm 1'!DZB49+'Trading 1 Farm'!DZB50)*Funding!DYD22","v":0},{"$f":"('Farm 1'!DZC49+'Trading 1 Farm'!DZC50)*Funding!DYE22","v":0},{"$f":"('Farm 1'!DZD49+'Trading 1 Farm'!DZD50)*Funding!DYF22","v":0},{"$f":"('Farm 1'!DZE49+'Trading 1 Farm'!DZE50)*Funding!DYG22","v":0},{"$f":"('Farm 1'!DZF49+'Trading 1 Farm'!DZF50)*Funding!DYH22","v":0},{"$f":"('Farm 1'!DZG49+'Trading 1 Farm'!DZG50)*Funding!DYI22","v":0},{"$f":"('Farm 1'!DZH49+'Trading 1 Farm'!DZH50)*Funding!DYJ22","v":0},{"$f":"('Farm 1'!DZI49+'Trading 1 Farm'!DZI50)*Funding!DYK22","v":0},{"$f":"('Farm 1'!DZJ49+'Trading 1 Farm'!DZJ50)*Funding!DYL22","v":0},{"$f":"('Farm 1'!DZK49+'Trading 1 Farm'!DZK50)*Funding!DYM22","v":0},{"$f":"('Farm 1'!DZL49+'Trading 1 Farm'!DZL50)*Funding!DYN22","v":0},{"$f":"('Farm 1'!DZM49+'Trading 1 Farm'!DZM50)*Funding!DYO22","v":0},{"$f":"('Farm 1'!DZN49+'Trading 1 Farm'!DZN50)*Funding!DYP22","v":0},{"$f":"('Farm 1'!DZO49+'Trading 1 Farm'!DZO50)*Funding!DYQ22","v":0},{"$f":"('Farm 1'!DZP49+'Trading 1 Farm'!DZP50)*Funding!DYR22","v":0},{"$f":"('Farm 1'!DZQ49+'Trading 1 Farm'!DZQ50)*Funding!DYS22","v":0},{"$f":"('Farm 1'!DZR49+'Trading 1 Farm'!DZR50)*Funding!DYT22","v":0},{"$f":"('Farm 1'!DZS49+'Trading 1 Farm'!DZS50)*Funding!DYU22","v":0},{"$f":"('Farm 1'!DZT49+'Trading 1 Farm'!DZT50)*Funding!DYV22","v":0},{"$f":"('Farm 1'!DZU49+'Trading 1 Farm'!DZU50)*Funding!DYW22","v":0},{"$f":"('Farm 1'!DZV49+'Trading 1 Farm'!DZV50)*Funding!DYX22","v":0},{"$f":"('Farm 1'!DZW49+'Trading 1 Farm'!DZW50)*Funding!DYY22","v":0},{"$f":"('Farm 1'!DZX49+'Trading 1 Farm'!DZX50)*Funding!DYZ22","v":0},{"$f":"('Farm 1'!DZY49+'Trading 1 Farm'!DZY50)*Funding!DZA22","v":0},{"$f":"('Farm 1'!DZZ49+'Trading 1 Farm'!DZZ50)*Funding!DZB22","v":0},{"$f":"('Farm 1'!EAA49+'Trading 1 Farm'!EAA50)*Funding!DZC22","v":0},{"$f":"('Farm 1'!EAB49+'Trading 1 Farm'!EAB50)*Funding!DZD22","v":0},{"$f":"('Farm 1'!EAC49+'Trading 1 Farm'!EAC50)*Funding!DZE22","v":0},{"$f":"('Farm 1'!EAD49+'Trading 1 Farm'!EAD50)*Funding!DZF22","v":0},{"$f":"('Farm 1'!EAE49+'Trading 1 Farm'!EAE50)*Funding!DZG22","v":0},{"$f":"('Farm 1'!EAF49+'Trading 1 Farm'!EAF50)*Funding!DZH22","v":0},{"$f":"('Farm 1'!EAG49+'Trading 1 Farm'!EAG50)*Funding!DZI22","v":0},{"$f":"('Farm 1'!EAH49+'Trading 1 Farm'!EAH50)*Funding!DZJ22","v":0},{"$f":"('Farm 1'!EAI49+'Trading 1 Farm'!EAI50)*Funding!DZK22","v":0},{"$f":"('Farm 1'!EAJ49+'Trading 1 Farm'!EAJ50)*Funding!DZL22","v":0},{"$f":"('Farm 1'!EAK49+'Trading 1 Farm'!EAK50)*Funding!DZM22","v":0},{"$f":"('Farm 1'!EAL49+'Trading 1 Farm'!EAL50)*Funding!DZN22","v":0},{"$f":"('Farm 1'!EAM49+'Trading 1 Farm'!EAM50)*Funding!DZO22","v":0},{"$f":"('Farm 1'!EAN49+'Trading 1 Farm'!EAN50)*Funding!DZP22","v":0},{"$f":"('Farm 1'!EAO49+'Trading 1 Farm'!EAO50)*Funding!DZQ22","v":0},{"$f":"('Farm 1'!EAP49+'Trading 1 Farm'!EAP50)*Funding!DZR22","v":0},{"$f":"('Farm 1'!EAQ49+'Trading 1 Farm'!EAQ50)*Funding!DZS22","v":0},{"$f":"('Farm 1'!EAR49+'Trading 1 Farm'!EAR50)*Funding!DZT22","v":0},{"$f":"('Farm 1'!EAS49+'Trading 1 Farm'!EAS50)*Funding!DZU22","v":0},{"$f":"('Farm 1'!EAT49+'Trading 1 Farm'!EAT50)*Funding!DZV22","v":0},{"$f":"('Farm 1'!EAU49+'Trading 1 Farm'!EAU50)*Funding!DZW22","v":0},{"$f":"('Farm 1'!EAV49+'Trading 1 Farm'!EAV50)*Funding!DZX22","v":0},{"$f":"('Farm 1'!EAW49+'Trading 1 Farm'!EAW50)*Funding!DZY22","v":0},{"$f":"('Farm 1'!EAX49+'Trading 1 Farm'!EAX50)*Funding!DZZ22","v":0},{"$f":"('Farm 1'!EAY49+'Trading 1 Farm'!EAY50)*Funding!EAA22","v":0},{"$f":"('Farm 1'!EAZ49+'Trading 1 Farm'!EAZ50)*Funding!EAB22","v":0},{"$f":"('Farm 1'!EBA49+'Trading 1 Farm'!EBA50)*Funding!EAC22","v":0},{"$f":"('Farm 1'!EBB49+'Trading 1 Farm'!EBB50)*Funding!EAD22","v":0},{"$f":"('Farm 1'!EBC49+'Trading 1 Farm'!EBC50)*Funding!EAE22","v":0},{"$f":"('Farm 1'!EBD49+'Trading 1 Farm'!EBD50)*Funding!EAF22","v":0},{"$f":"('Farm 1'!EBE49+'Trading 1 Farm'!EBE50)*Funding!EAG22","v":0},{"$f":"('Farm 1'!EBF49+'Trading 1 Farm'!EBF50)*Funding!EAH22","v":0},{"$f":"('Farm 1'!EBG49+'Trading 1 Farm'!EBG50)*Funding!EAI22","v":0},{"$f":"('Farm 1'!EBH49+'Trading 1 Farm'!EBH50)*Funding!EAJ22","v":0},{"$f":"('Farm 1'!EBI49+'Trading 1 Farm'!EBI50)*Funding!EAK22","v":0},{"$f":"('Farm 1'!EBJ49+'Trading 1 Farm'!EBJ50)*Funding!EAL22","v":0},{"$f":"('Farm 1'!EBK49+'Trading 1 Farm'!EBK50)*Funding!EAM22","v":0},{"$f":"('Farm 1'!EBL49+'Trading 1 Farm'!EBL50)*Funding!EAN22","v":0},{"$f":"('Farm 1'!EBM49+'Trading 1 Farm'!EBM50)*Funding!EAO22","v":0},{"$f":"('Farm 1'!EBN49+'Trading 1 Farm'!EBN50)*Funding!EAP22","v":0},{"$f":"('Farm 1'!EBO49+'Trading 1 Farm'!EBO50)*Funding!EAQ22","v":0},{"$f":"('Farm 1'!EBP49+'Trading 1 Farm'!EBP50)*Funding!EAR22","v":0},{"$f":"('Farm 1'!EBQ49+'Trading 1 Farm'!EBQ50)*Funding!EAS22","v":0},{"$f":"('Farm 1'!EBR49+'Trading 1 Farm'!EBR50)*Funding!EAT22","v":0},{"$f":"('Farm 1'!EBS49+'Trading 1 Farm'!EBS50)*Funding!EAU22","v":0},{"$f":"('Farm 1'!EBT49+'Trading 1 Farm'!EBT50)*Funding!EAV22","v":0},{"$f":"('Farm 1'!EBU49+'Trading 1 Farm'!EBU50)*Funding!EAW22","v":0},{"$f":"('Farm 1'!EBV49+'Trading 1 Farm'!EBV50)*Funding!EAX22","v":0},{"$f":"('Farm 1'!EBW49+'Trading 1 Farm'!EBW50)*Funding!EAY22","v":0},{"$f":"('Farm 1'!EBX49+'Trading 1 Farm'!EBX50)*Funding!EAZ22","v":0},{"$f":"('Farm 1'!EBY49+'Trading 1 Farm'!EBY50)*Funding!EBA22","v":0},{"$f":"('Farm 1'!EBZ49+'Trading 1 Farm'!EBZ50)*Funding!EBB22","v":0},{"$f":"('Farm 1'!ECA49+'Trading 1 Farm'!ECA50)*Funding!EBC22","v":0},{"$f":"('Farm 1'!ECB49+'Trading 1 Farm'!ECB50)*Funding!EBD22","v":0},{"$f":"('Farm 1'!ECC49+'Trading 1 Farm'!ECC50)*Funding!EBE22","v":0},{"$f":"('Farm 1'!ECD49+'Trading 1 Farm'!ECD50)*Funding!EBF22","v":0},{"$f":"('Farm 1'!ECE49+'Trading 1 Farm'!ECE50)*Funding!EBG22","v":0},{"$f":"('Farm 1'!ECF49+'Trading 1 Farm'!ECF50)*Funding!EBH22","v":0},{"$f":"('Farm 1'!ECG49+'Trading 1 Farm'!ECG50)*Funding!EBI22","v":0},{"$f":"('Farm 1'!ECH49+'Trading 1 Farm'!ECH50)*Funding!EBJ22","v":0},{"$f":"('Farm 1'!ECI49+'Trading 1 Farm'!ECI50)*Funding!EBK22","v":0},{"$f":"('Farm 1'!ECJ49+'Trading 1 Farm'!ECJ50)*Funding!EBL22","v":0},{"$f":"('Farm 1'!ECK49+'Trading 1 Farm'!ECK50)*Funding!EBM22","v":0},{"$f":"('Farm 1'!ECL49+'Trading 1 Farm'!ECL50)*Funding!EBN22","v":0},{"$f":"('Farm 1'!ECM49+'Trading 1 Farm'!ECM50)*Funding!EBO22","v":0},{"$f":"('Farm 1'!ECN49+'Trading 1 Farm'!ECN50)*Funding!EBP22","v":0},{"$f":"('Farm 1'!ECO49+'Trading 1 Farm'!ECO50)*Funding!EBQ22","v":0},{"$f":"('Farm 1'!ECP49+'Trading 1 Farm'!ECP50)*Funding!EBR22","v":0},{"$f":"('Farm 1'!ECQ49+'Trading 1 Farm'!ECQ50)*Funding!EBS22","v":0},{"$f":"('Farm 1'!ECR49+'Trading 1 Farm'!ECR50)*Funding!EBT22","v":0},{"$f":"('Farm 1'!ECS49+'Trading 1 Farm'!ECS50)*Funding!EBU22","v":0},{"$f":"('Farm 1'!ECT49+'Trading 1 Farm'!ECT50)*Funding!EBV22","v":0},{"$f":"('Farm 1'!ECU49+'Trading 1 Farm'!ECU50)*Funding!EBW22","v":0},{"$f":"('Farm 1'!ECV49+'Trading 1 Farm'!ECV50)*Funding!EBX22","v":0},{"$f":"('Farm 1'!ECW49+'Trading 1 Farm'!ECW50)*Funding!EBY22","v":0},{"$f":"('Farm 1'!ECX49+'Trading 1 Farm'!ECX50)*Funding!EBZ22","v":0},{"$f":"('Farm 1'!ECY49+'Trading 1 Farm'!ECY50)*Funding!ECA22","v":0},{"$f":"('Farm 1'!ECZ49+'Trading 1 Farm'!ECZ50)*Funding!ECB22","v":0},{"$f":"('Farm 1'!EDA49+'Trading 1 Farm'!EDA50)*Funding!ECC22","v":0},{"$f":"('Farm 1'!EDB49+'Trading 1 Farm'!EDB50)*Funding!ECD22","v":0},{"$f":"('Farm 1'!EDC49+'Trading 1 Farm'!EDC50)*Funding!ECE22","v":0},{"$f":"('Farm 1'!EDD49+'Trading 1 Farm'!EDD50)*Funding!ECF22","v":0},{"$f":"('Farm 1'!EDE49+'Trading 1 Farm'!EDE50)*Funding!ECG22","v":0},{"$f":"('Farm 1'!EDF49+'Trading 1 Farm'!EDF50)*Funding!ECH22","v":0},{"$f":"('Farm 1'!EDG49+'Trading 1 Farm'!EDG50)*Funding!ECI22","v":0},{"$f":"('Farm 1'!EDH49+'Trading 1 Farm'!EDH50)*Funding!ECJ22","v":0},{"$f":"('Farm 1'!EDI49+'Trading 1 Farm'!EDI50)*Funding!ECK22","v":0},{"$f":"('Farm 1'!EDJ49+'Trading 1 Farm'!EDJ50)*Funding!ECL22","v":0},{"$f":"('Farm 1'!EDK49+'Trading 1 Farm'!EDK50)*Funding!ECM22","v":0},{"$f":"('Farm 1'!EDL49+'Trading 1 Farm'!EDL50)*Funding!ECN22","v":0},{"$f":"('Farm 1'!EDM49+'Trading 1 Farm'!EDM50)*Funding!ECO22","v":0},{"$f":"('Farm 1'!EDN49+'Trading 1 Farm'!EDN50)*Funding!ECP22","v":0},{"$f":"('Farm 1'!EDO49+'Trading 1 Farm'!EDO50)*Funding!ECQ22","v":0},{"$f":"('Farm 1'!EDP49+'Trading 1 Farm'!EDP50)*Funding!ECR22","v":0},{"$f":"('Farm 1'!EDQ49+'Trading 1 Farm'!EDQ50)*Funding!ECS22","v":0},{"$f":"('Farm 1'!EDR49+'Trading 1 Farm'!EDR50)*Funding!ECT22","v":0},{"$f":"('Farm 1'!EDS49+'Trading 1 Farm'!EDS50)*Funding!ECU22","v":0},{"$f":"('Farm 1'!EDT49+'Trading 1 Farm'!EDT50)*Funding!ECV22","v":0},{"$f":"('Farm 1'!EDU49+'Trading 1 Farm'!EDU50)*Funding!ECW22","v":0},{"$f":"('Farm 1'!EDV49+'Trading 1 Farm'!EDV50)*Funding!ECX22","v":0},{"$f":"('Farm 1'!EDW49+'Trading 1 Farm'!EDW50)*Funding!ECY22","v":0},{"$f":"('Farm 1'!EDX49+'Trading 1 Farm'!EDX50)*Funding!ECZ22","v":0},{"$f":"('Farm 1'!EDY49+'Trading 1 Farm'!EDY50)*Funding!EDA22","v":0},{"$f":"('Farm 1'!EDZ49+'Trading 1 Farm'!EDZ50)*Funding!EDB22","v":0},{"$f":"('Farm 1'!EEA49+'Trading 1 Farm'!EEA50)*Funding!EDC22","v":0},{"$f":"('Farm 1'!EEB49+'Trading 1 Farm'!EEB50)*Funding!EDD22","v":0},{"$f":"('Farm 1'!EEC49+'Trading 1 Farm'!EEC50)*Funding!EDE22","v":0},{"$f":"('Farm 1'!EED49+'Trading 1 Farm'!EED50)*Funding!EDF22","v":0},{"$f":"('Farm 1'!EEE49+'Trading 1 Farm'!EEE50)*Funding!EDG22","v":0},{"$f":"('Farm 1'!EEF49+'Trading 1 Farm'!EEF50)*Funding!EDH22","v":0},{"$f":"('Farm 1'!EEG49+'Trading 1 Farm'!EEG50)*Funding!EDI22","v":0},{"$f":"('Farm 1'!EEH49+'Trading 1 Farm'!EEH50)*Funding!EDJ22","v":0},{"$f":"('Farm 1'!EEI49+'Trading 1 Farm'!EEI50)*Funding!EDK22","v":0},{"$f":"('Farm 1'!EEJ49+'Trading 1 Farm'!EEJ50)*Funding!EDL22","v":0},{"$f":"('Farm 1'!EEK49+'Trading 1 Farm'!EEK50)*Funding!EDM22","v":0},{"$f":"('Farm 1'!EEL49+'Trading 1 Farm'!EEL50)*Funding!EDN22","v":0},{"$f":"('Farm 1'!EEM49+'Trading 1 Farm'!EEM50)*Funding!EDO22","v":0},{"$f":"('Farm 1'!EEN49+'Trading 1 Farm'!EEN50)*Funding!EDP22","v":0},{"$f":"('Farm 1'!EEO49+'Trading 1 Farm'!EEO50)*Funding!EDQ22","v":0},{"$f":"('Farm 1'!EEP49+'Trading 1 Farm'!EEP50)*Funding!EDR22","v":0},{"$f":"('Farm 1'!EEQ49+'Trading 1 Farm'!EEQ50)*Funding!EDS22","v":0},{"$f":"('Farm 1'!EER49+'Trading 1 Farm'!EER50)*Funding!EDT22","v":0},{"$f":"('Farm 1'!EES49+'Trading 1 Farm'!EES50)*Funding!EDU22","v":0},{"$f":"('Farm 1'!EET49+'Trading 1 Farm'!EET50)*Funding!EDV22","v":0},{"$f":"('Farm 1'!EEU49+'Trading 1 Farm'!EEU50)*Funding!EDW22","v":0},{"$f":"('Farm 1'!EEV49+'Trading 1 Farm'!EEV50)*Funding!EDX22","v":0},{"$f":"('Farm 1'!EEW49+'Trading 1 Farm'!EEW50)*Funding!EDY22","v":0},{"$f":"('Farm 1'!EEX49+'Trading 1 Farm'!EEX50)*Funding!EDZ22","v":0},{"$f":"('Farm 1'!EEY49+'Trading 1 Farm'!EEY50)*Funding!EEA22","v":0},{"$f":"('Farm 1'!EEZ49+'Trading 1 Farm'!EEZ50)*Funding!EEB22","v":0},{"$f":"('Farm 1'!EFA49+'Trading 1 Farm'!EFA50)*Funding!EEC22","v":0},{"$f":"('Farm 1'!EFB49+'Trading 1 Farm'!EFB50)*Funding!EED22","v":0},{"$f":"('Farm 1'!EFC49+'Trading 1 Farm'!EFC50)*Funding!EEE22","v":0},{"$f":"('Farm 1'!EFD49+'Trading 1 Farm'!EFD50)*Funding!EEF22","v":0},{"$f":"('Farm 1'!EFE49+'Trading 1 Farm'!EFE50)*Funding!EEG22","v":0},{"$f":"('Farm 1'!EFF49+'Trading 1 Farm'!EFF50)*Funding!EEH22","v":0},{"$f":"('Farm 1'!EFG49+'Trading 1 Farm'!EFG50)*Funding!EEI22","v":0},{"$f":"('Farm 1'!EFH49+'Trading 1 Farm'!EFH50)*Funding!EEJ22","v":0},{"$f":"('Farm 1'!EFI49+'Trading 1 Farm'!EFI50)*Funding!EEK22","v":0},{"$f":"('Farm 1'!EFJ49+'Trading 1 Farm'!EFJ50)*Funding!EEL22","v":0},{"$f":"('Farm 1'!EFK49+'Trading 1 Farm'!EFK50)*Funding!EEM22","v":0},{"$f":"('Farm 1'!EFL49+'Trading 1 Farm'!EFL50)*Funding!EEN22","v":0},{"$f":"('Farm 1'!EFM49+'Trading 1 Farm'!EFM50)*Funding!EEO22","v":0},{"$f":"('Farm 1'!EFN49+'Trading 1 Farm'!EFN50)*Funding!EEP22","v":0},{"$f":"('Farm 1'!EFO49+'Trading 1 Farm'!EFO50)*Funding!EEQ22","v":0},{"$f":"('Farm 1'!EFP49+'Trading 1 Farm'!EFP50)*Funding!EER22","v":0},{"$f":"('Farm 1'!EFQ49+'Trading 1 Farm'!EFQ50)*Funding!EES22","v":0},{"$f":"('Farm 1'!EFR49+'Trading 1 Farm'!EFR50)*Funding!EET22","v":0},{"$f":"('Farm 1'!EFS49+'Trading 1 Farm'!EFS50)*Funding!EEU22","v":0},{"$f":"('Farm 1'!EFT49+'Trading 1 Farm'!EFT50)*Funding!EEV22","v":0},{"$f":"('Farm 1'!EFU49+'Trading 1 Farm'!EFU50)*Funding!EEW22","v":0},{"$f":"('Farm 1'!EFV49+'Trading 1 Farm'!EFV50)*Funding!EEX22","v":0},{"$f":"('Farm 1'!EFW49+'Trading 1 Farm'!EFW50)*Funding!EEY22","v":0},{"$f":"('Farm 1'!EFX49+'Trading 1 Farm'!EFX50)*Funding!EEZ22","v":0},{"$f":"('Farm 1'!EFY49+'Trading 1 Farm'!EFY50)*Funding!EFA22","v":0},{"$f":"('Farm 1'!EFZ49+'Trading 1 Farm'!EFZ50)*Funding!EFB22","v":0},{"$f":"('Farm 1'!EGA49+'Trading 1 Farm'!EGA50)*Funding!EFC22","v":0},{"$f":"('Farm 1'!EGB49+'Trading 1 Farm'!EGB50)*Funding!EFD22","v":0},{"$f":"('Farm 1'!EGC49+'Trading 1 Farm'!EGC50)*Funding!EFE22","v":0},{"$f":"('Farm 1'!EGD49+'Trading 1 Farm'!EGD50)*Funding!EFF22","v":0},{"$f":"('Farm 1'!EGE49+'Trading 1 Farm'!EGE50)*Funding!EFG22","v":0},{"$f":"('Farm 1'!EGF49+'Trading 1 Farm'!EGF50)*Funding!EFH22","v":0},{"$f":"('Farm 1'!EGG49+'Trading 1 Farm'!EGG50)*Funding!EFI22","v":0},{"$f":"('Farm 1'!EGH49+'Trading 1 Farm'!EGH50)*Funding!EFJ22","v":0},{"$f":"('Farm 1'!EGI49+'Trading 1 Farm'!EGI50)*Funding!EFK22","v":0},{"$f":"('Farm 1'!EGJ49+'Trading 1 Farm'!EGJ50)*Funding!EFL22","v":0},{"$f":"('Farm 1'!EGK49+'Trading 1 Farm'!EGK50)*Funding!EFM22","v":0},{"$f":"('Farm 1'!EGL49+'Trading 1 Farm'!EGL50)*Funding!EFN22","v":0},{"$f":"('Farm 1'!EGM49+'Trading 1 Farm'!EGM50)*Funding!EFO22","v":0},{"$f":"('Farm 1'!EGN49+'Trading 1 Farm'!EGN50)*Funding!EFP22","v":0},{"$f":"('Farm 1'!EGO49+'Trading 1 Farm'!EGO50)*Funding!EFQ22","v":0},{"$f":"('Farm 1'!EGP49+'Trading 1 Farm'!EGP50)*Funding!EFR22","v":0},{"$f":"('Farm 1'!EGQ49+'Trading 1 Farm'!EGQ50)*Funding!EFS22","v":0},{"$f":"('Farm 1'!EGR49+'Trading 1 Farm'!EGR50)*Funding!EFT22","v":0},{"$f":"('Farm 1'!EGS49+'Trading 1 Farm'!EGS50)*Funding!EFU22","v":0},{"$f":"('Farm 1'!EGT49+'Trading 1 Farm'!EGT50)*Funding!EFV22","v":0},{"$f":"('Farm 1'!EGU49+'Trading 1 Farm'!EGU50)*Funding!EFW22","v":0},{"$f":"('Farm 1'!EGV49+'Trading 1 Farm'!EGV50)*Funding!EFX22","v":0},{"$f":"('Farm 1'!EGW49+'Trading 1 Farm'!EGW50)*Funding!EFY22","v":0},{"$f":"('Farm 1'!EGX49+'Trading 1 Farm'!EGX50)*Funding!EFZ22","v":0},{"$f":"('Farm 1'!EGY49+'Trading 1 Farm'!EGY50)*Funding!EGA22","v":0},{"$f":"('Farm 1'!EGZ49+'Trading 1 Farm'!EGZ50)*Funding!EGB22","v":0},{"$f":"('Farm 1'!EHA49+'Trading 1 Farm'!EHA50)*Funding!EGC22","v":0},{"$f":"('Farm 1'!EHB49+'Trading 1 Farm'!EHB50)*Funding!EGD22","v":0},{"$f":"('Farm 1'!EHC49+'Trading 1 Farm'!EHC50)*Funding!EGE22","v":0},{"$f":"('Farm 1'!EHD49+'Trading 1 Farm'!EHD50)*Funding!EGF22","v":0},{"$f":"('Farm 1'!EHE49+'Trading 1 Farm'!EHE50)*Funding!EGG22","v":0},{"$f":"('Farm 1'!EHF49+'Trading 1 Farm'!EHF50)*Funding!EGH22","v":0},{"$f":"('Farm 1'!EHG49+'Trading 1 Farm'!EHG50)*Funding!EGI22","v":0},{"$f":"('Farm 1'!EHH49+'Trading 1 Farm'!EHH50)*Funding!EGJ22","v":0},{"$f":"('Farm 1'!EHI49+'Trading 1 Farm'!EHI50)*Funding!EGK22","v":0},{"$f":"('Farm 1'!EHJ49+'Trading 1 Farm'!EHJ50)*Funding!EGL22","v":0},{"$f":"('Farm 1'!EHK49+'Trading 1 Farm'!EHK50)*Funding!EGM22","v":0},{"$f":"('Farm 1'!EHL49+'Trading 1 Farm'!EHL50)*Funding!EGN22","v":0},{"$f":"('Farm 1'!EHM49+'Trading 1 Farm'!EHM50)*Funding!EGO22","v":0},{"$f":"('Farm 1'!EHN49+'Trading 1 Farm'!EHN50)*Funding!EGP22","v":0},{"$f":"('Farm 1'!EHO49+'Trading 1 Farm'!EHO50)*Funding!EGQ22","v":0},{"$f":"('Farm 1'!EHP49+'Trading 1 Farm'!EHP50)*Funding!EGR22","v":0},{"$f":"('Farm 1'!EHQ49+'Trading 1 Farm'!EHQ50)*Funding!EGS22","v":0},{"$f":"('Farm 1'!EHR49+'Trading 1 Farm'!EHR50)*Funding!EGT22","v":0},{"$f":"('Farm 1'!EHS49+'Trading 1 Farm'!EHS50)*Funding!EGU22","v":0},{"$f":"('Farm 1'!EHT49+'Trading 1 Farm'!EHT50)*Funding!EGV22","v":0},{"$f":"('Farm 1'!EHU49+'Trading 1 Farm'!EHU50)*Funding!EGW22","v":0},{"$f":"('Farm 1'!EHV49+'Trading 1 Farm'!EHV50)*Funding!EGX22","v":0},{"$f":"('Farm 1'!EHW49+'Trading 1 Farm'!EHW50)*Funding!EGY22","v":0},{"$f":"('Farm 1'!EHX49+'Trading 1 Farm'!EHX50)*Funding!EGZ22","v":0},{"$f":"('Farm 1'!EHY49+'Trading 1 Farm'!EHY50)*Funding!EHA22","v":0},{"$f":"('Farm 1'!EHZ49+'Trading 1 Farm'!EHZ50)*Funding!EHB22","v":0},{"$f":"('Farm 1'!EIA49+'Trading 1 Farm'!EIA50)*Funding!EHC22","v":0},{"$f":"('Farm 1'!EIB49+'Trading 1 Farm'!EIB50)*Funding!EHD22","v":0},{"$f":"('Farm 1'!EIC49+'Trading 1 Farm'!EIC50)*Funding!EHE22","v":0},{"$f":"('Farm 1'!EID49+'Trading 1 Farm'!EID50)*Funding!EHF22","v":0},{"$f":"('Farm 1'!EIE49+'Trading 1 Farm'!EIE50)*Funding!EHG22","v":0},{"$f":"('Farm 1'!EIF49+'Trading 1 Farm'!EIF50)*Funding!EHH22","v":0},{"$f":"('Farm 1'!EIG49+'Trading 1 Farm'!EIG50)*Funding!EHI22","v":0},{"$f":"('Farm 1'!EIH49+'Trading 1 Farm'!EIH50)*Funding!EHJ22","v":0},{"$f":"('Farm 1'!EII49+'Trading 1 Farm'!EII50)*Funding!EHK22","v":0},{"$f":"('Farm 1'!EIJ49+'Trading 1 Farm'!EIJ50)*Funding!EHL22","v":0},{"$f":"('Farm 1'!EIK49+'Trading 1 Farm'!EIK50)*Funding!EHM22","v":0},{"$f":"('Farm 1'!EIL49+'Trading 1 Farm'!EIL50)*Funding!EHN22","v":0},{"$f":"('Farm 1'!EIM49+'Trading 1 Farm'!EIM50)*Funding!EHO22","v":0},{"$f":"('Farm 1'!EIN49+'Trading 1 Farm'!EIN50)*Funding!EHP22","v":0},{"$f":"('Farm 1'!EIO49+'Trading 1 Farm'!EIO50)*Funding!EHQ22","v":0},{"$f":"('Farm 1'!EIP49+'Trading 1 Farm'!EIP50)*Funding!EHR22","v":0},{"$f":"('Farm 1'!EIQ49+'Trading 1 Farm'!EIQ50)*Funding!EHS22","v":0},{"$f":"('Farm 1'!EIR49+'Trading 1 Farm'!EIR50)*Funding!EHT22","v":0},{"$f":"('Farm 1'!EIS49+'Trading 1 Farm'!EIS50)*Funding!EHU22","v":0},{"$f":"('Farm 1'!EIT49+'Trading 1 Farm'!EIT50)*Funding!EHV22","v":0},{"$f":"('Farm 1'!EIU49+'Trading 1 Farm'!EIU50)*Funding!EHW22","v":0},{"$f":"('Farm 1'!EIV49+'Trading 1 Farm'!EIV50)*Funding!EHX22","v":0},{"$f":"('Farm 1'!EIW49+'Trading 1 Farm'!EIW50)*Funding!EHY22","v":0},{"$f":"('Farm 1'!EIX49+'Trading 1 Farm'!EIX50)*Funding!EHZ22","v":0},{"$f":"('Farm 1'!EIY49+'Trading 1 Farm'!EIY50)*Funding!EIA22","v":0},{"$f":"('Farm 1'!EIZ49+'Trading 1 Farm'!EIZ50)*Funding!EIB22","v":0},{"$f":"('Farm 1'!EJA49+'Trading 1 Farm'!EJA50)*Funding!EIC22","v":0},{"$f":"('Farm 1'!EJB49+'Trading 1 Farm'!EJB50)*Funding!EID22","v":0},{"$f":"('Farm 1'!EJC49+'Trading 1 Farm'!EJC50)*Funding!EIE22","v":0},{"$f":"('Farm 1'!EJD49+'Trading 1 Farm'!EJD50)*Funding!EIF22","v":0},{"$f":"('Farm 1'!EJE49+'Trading 1 Farm'!EJE50)*Funding!EIG22","v":0},{"$f":"('Farm 1'!EJF49+'Trading 1 Farm'!EJF50)*Funding!EIH22","v":0},{"$f":"('Farm 1'!EJG49+'Trading 1 Farm'!EJG50)*Funding!EII22","v":0},{"$f":"('Farm 1'!EJH49+'Trading 1 Farm'!EJH50)*Funding!EIJ22","v":0},{"$f":"('Farm 1'!EJI49+'Trading 1 Farm'!EJI50)*Funding!EIK22","v":0},{"$f":"('Farm 1'!EJJ49+'Trading 1 Farm'!EJJ50)*Funding!EIL22","v":0},{"$f":"('Farm 1'!EJK49+'Trading 1 Farm'!EJK50)*Funding!EIM22","v":0},{"$f":"('Farm 1'!EJL49+'Trading 1 Farm'!EJL50)*Funding!EIN22","v":0},{"$f":"('Farm 1'!EJM49+'Trading 1 Farm'!EJM50)*Funding!EIO22","v":0},{"$f":"('Farm 1'!EJN49+'Trading 1 Farm'!EJN50)*Funding!EIP22","v":0},{"$f":"('Farm 1'!EJO49+'Trading 1 Farm'!EJO50)*Funding!EIQ22","v":0},{"$f":"('Farm 1'!EJP49+'Trading 1 Farm'!EJP50)*Funding!EIR22","v":0},{"$f":"('Farm 1'!EJQ49+'Trading 1 Farm'!EJQ50)*Funding!EIS22","v":0},{"$f":"('Farm 1'!EJR49+'Trading 1 Farm'!EJR50)*Funding!EIT22","v":0},{"$f":"('Farm 1'!EJS49+'Trading 1 Farm'!EJS50)*Funding!EIU22","v":0},{"$f":"('Farm 1'!EJT49+'Trading 1 Farm'!EJT50)*Funding!EIV22","v":0},{"$f":"('Farm 1'!EJU49+'Trading 1 Farm'!EJU50)*Funding!EIW22","v":0},{"$f":"('Farm 1'!EJV49+'Trading 1 Farm'!EJV50)*Funding!EIX22","v":0},{"$f":"('Farm 1'!EJW49+'Trading 1 Farm'!EJW50)*Funding!EIY22","v":0},{"$f":"('Farm 1'!EJX49+'Trading 1 Farm'!EJX50)*Funding!EIZ22","v":0},{"$f":"('Farm 1'!EJY49+'Trading 1 Farm'!EJY50)*Funding!EJA22","v":0},{"$f":"('Farm 1'!EJZ49+'Trading 1 Farm'!EJZ50)*Funding!EJB22","v":0},{"$f":"('Farm 1'!EKA49+'Trading 1 Farm'!EKA50)*Funding!EJC22","v":0},{"$f":"('Farm 1'!EKB49+'Trading 1 Farm'!EKB50)*Funding!EJD22","v":0},{"$f":"('Farm 1'!EKC49+'Trading 1 Farm'!EKC50)*Funding!EJE22","v":0},{"$f":"('Farm 1'!EKD49+'Trading 1 Farm'!EKD50)*Funding!EJF22","v":0},{"$f":"('Farm 1'!EKE49+'Trading 1 Farm'!EKE50)*Funding!EJG22","v":0},{"$f":"('Farm 1'!EKF49+'Trading 1 Farm'!EKF50)*Funding!EJH22","v":0},{"$f":"('Farm 1'!EKG49+'Trading 1 Farm'!EKG50)*Funding!EJI22","v":0},{"$f":"('Farm 1'!EKH49+'Trading 1 Farm'!EKH50)*Funding!EJJ22","v":0},{"$f":"('Farm 1'!EKI49+'Trading 1 Farm'!EKI50)*Funding!EJK22","v":0},{"$f":"('Farm 1'!EKJ49+'Trading 1 Farm'!EKJ50)*Funding!EJL22","v":0},{"$f":"('Farm 1'!EKK49+'Trading 1 Farm'!EKK50)*Funding!EJM22","v":0},{"$f":"('Farm 1'!EKL49+'Trading 1 Farm'!EKL50)*Funding!EJN22","v":0},{"$f":"('Farm 1'!EKM49+'Trading 1 Farm'!EKM50)*Funding!EJO22","v":0},{"$f":"('Farm 1'!EKN49+'Trading 1 Farm'!EKN50)*Funding!EJP22","v":0},{"$f":"('Farm 1'!EKO49+'Trading 1 Farm'!EKO50)*Funding!EJQ22","v":0},{"$f":"('Farm 1'!EKP49+'Trading 1 Farm'!EKP50)*Funding!EJR22","v":0},{"$f":"('Farm 1'!EKQ49+'Trading 1 Farm'!EKQ50)*Funding!EJS22","v":0},{"$f":"('Farm 1'!EKR49+'Trading 1 Farm'!EKR50)*Funding!EJT22","v":0},{"$f":"('Farm 1'!EKS49+'Trading 1 Farm'!EKS50)*Funding!EJU22","v":0},{"$f":"('Farm 1'!EKT49+'Trading 1 Farm'!EKT50)*Funding!EJV22","v":0},{"$f":"('Farm 1'!EKU49+'Trading 1 Farm'!EKU50)*Funding!EJW22","v":0},{"$f":"('Farm 1'!EKV49+'Trading 1 Farm'!EKV50)*Funding!EJX22","v":0},{"$f":"('Farm 1'!EKW49+'Trading 1 Farm'!EKW50)*Funding!EJY22","v":0},{"$f":"('Farm 1'!EKX49+'Trading 1 Farm'!EKX50)*Funding!EJZ22","v":0},{"$f":"('Farm 1'!EKY49+'Trading 1 Farm'!EKY50)*Funding!EKA22","v":0},{"$f":"('Farm 1'!EKZ49+'Trading 1 Farm'!EKZ50)*Funding!EKB22","v":0},{"$f":"('Farm 1'!ELA49+'Trading 1 Farm'!ELA50)*Funding!EKC22","v":0},{"$f":"('Farm 1'!ELB49+'Trading 1 Farm'!ELB50)*Funding!EKD22","v":0},{"$f":"('Farm 1'!ELC49+'Trading 1 Farm'!ELC50)*Funding!EKE22","v":0},{"$f":"('Farm 1'!ELD49+'Trading 1 Farm'!ELD50)*Funding!EKF22","v":0},{"$f":"('Farm 1'!ELE49+'Trading 1 Farm'!ELE50)*Funding!EKG22","v":0},{"$f":"('Farm 1'!ELF49+'Trading 1 Farm'!ELF50)*Funding!EKH22","v":0},{"$f":"('Farm 1'!ELG49+'Trading 1 Farm'!ELG50)*Funding!EKI22","v":0},{"$f":"('Farm 1'!ELH49+'Trading 1 Farm'!ELH50)*Funding!EKJ22","v":0},{"$f":"('Farm 1'!ELI49+'Trading 1 Farm'!ELI50)*Funding!EKK22","v":0},{"$f":"('Farm 1'!ELJ49+'Trading 1 Farm'!ELJ50)*Funding!EKL22","v":0},{"$f":"('Farm 1'!ELK49+'Trading 1 Farm'!ELK50)*Funding!EKM22","v":0},{"$f":"('Farm 1'!ELL49+'Trading 1 Farm'!ELL50)*Funding!EKN22","v":0},{"$f":"('Farm 1'!ELM49+'Trading 1 Farm'!ELM50)*Funding!EKO22","v":0},{"$f":"('Farm 1'!ELN49+'Trading 1 Farm'!ELN50)*Funding!EKP22","v":0},{"$f":"('Farm 1'!ELO49+'Trading 1 Farm'!ELO50)*Funding!EKQ22","v":0},{"$f":"('Farm 1'!ELP49+'Trading 1 Farm'!ELP50)*Funding!EKR22","v":0},{"$f":"('Farm 1'!ELQ49+'Trading 1 Farm'!ELQ50)*Funding!EKS22","v":0},{"$f":"('Farm 1'!ELR49+'Trading 1 Farm'!ELR50)*Funding!EKT22","v":0},{"$f":"('Farm 1'!ELS49+'Trading 1 Farm'!ELS50)*Funding!EKU22","v":0},{"$f":"('Farm 1'!ELT49+'Trading 1 Farm'!ELT50)*Funding!EKV22","v":0},{"$f":"('Farm 1'!ELU49+'Trading 1 Farm'!ELU50)*Funding!EKW22","v":0},{"$f":"('Farm 1'!ELV49+'Trading 1 Farm'!ELV50)*Funding!EKX22","v":0},{"$f":"('Farm 1'!ELW49+'Trading 1 Farm'!ELW50)*Funding!EKY22","v":0},{"$f":"('Farm 1'!ELX49+'Trading 1 Farm'!ELX50)*Funding!EKZ22","v":0},{"$f":"('Farm 1'!ELY49+'Trading 1 Farm'!ELY50)*Funding!ELA22","v":0},{"$f":"('Farm 1'!ELZ49+'Trading 1 Farm'!ELZ50)*Funding!ELB22","v":0},{"$f":"('Farm 1'!EMA49+'Trading 1 Farm'!EMA50)*Funding!ELC22","v":0},{"$f":"('Farm 1'!EMB49+'Trading 1 Farm'!EMB50)*Funding!ELD22","v":0},{"$f":"('Farm 1'!EMC49+'Trading 1 Farm'!EMC50)*Funding!ELE22","v":0},{"$f":"('Farm 1'!EMD49+'Trading 1 Farm'!EMD50)*Funding!ELF22","v":0},{"$f":"('Farm 1'!EME49+'Trading 1 Farm'!EME50)*Funding!ELG22","v":0},{"$f":"('Farm 1'!EMF49+'Trading 1 Farm'!EMF50)*Funding!ELH22","v":0},{"$f":"('Farm 1'!EMG49+'Trading 1 Farm'!EMG50)*Funding!ELI22","v":0},{"$f":"('Farm 1'!EMH49+'Trading 1 Farm'!EMH50)*Funding!ELJ22","v":0},{"$f":"('Farm 1'!EMI49+'Trading 1 Farm'!EMI50)*Funding!ELK22","v":0},{"$f":"('Farm 1'!EMJ49+'Trading 1 Farm'!EMJ50)*Funding!ELL22","v":0},{"$f":"('Farm 1'!EMK49+'Trading 1 Farm'!EMK50)*Funding!ELM22","v":0},{"$f":"('Farm 1'!EML49+'Trading 1 Farm'!EML50)*Funding!ELN22","v":0},{"$f":"('Farm 1'!EMM49+'Trading 1 Farm'!EMM50)*Funding!ELO22","v":0},{"$f":"('Farm 1'!EMN49+'Trading 1 Farm'!EMN50)*Funding!ELP22","v":0},{"$f":"('Farm 1'!EMO49+'Trading 1 Farm'!EMO50)*Funding!ELQ22","v":0},{"$f":"('Farm 1'!EMP49+'Trading 1 Farm'!EMP50)*Funding!ELR22","v":0},{"$f":"('Farm 1'!EMQ49+'Trading 1 Farm'!EMQ50)*Funding!ELS22","v":0},{"$f":"('Farm 1'!EMR49+'Trading 1 Farm'!EMR50)*Funding!ELT22","v":0},{"$f":"('Farm 1'!EMS49+'Trading 1 Farm'!EMS50)*Funding!ELU22","v":0},{"$f":"('Farm 1'!EMT49+'Trading 1 Farm'!EMT50)*Funding!ELV22","v":0},{"$f":"('Farm 1'!EMU49+'Trading 1 Farm'!EMU50)*Funding!ELW22","v":0},{"$f":"('Farm 1'!EMV49+'Trading 1 Farm'!EMV50)*Funding!ELX22","v":0},{"$f":"('Farm 1'!EMW49+'Trading 1 Farm'!EMW50)*Funding!ELY22","v":0},{"$f":"('Farm 1'!EMX49+'Trading 1 Farm'!EMX50)*Funding!ELZ22","v":0},{"$f":"('Farm 1'!EMY49+'Trading 1 Farm'!EMY50)*Funding!EMA22","v":0},{"$f":"('Farm 1'!EMZ49+'Trading 1 Farm'!EMZ50)*Funding!EMB22","v":0},{"$f":"('Farm 1'!ENA49+'Trading 1 Farm'!ENA50)*Funding!EMC22","v":0},{"$f":"('Farm 1'!ENB49+'Trading 1 Farm'!ENB50)*Funding!EMD22","v":0},{"$f":"('Farm 1'!ENC49+'Trading 1 Farm'!ENC50)*Funding!EME22","v":0},{"$f":"('Farm 1'!END49+'Trading 1 Farm'!END50)*Funding!EMF22","v":0},{"$f":"('Farm 1'!ENE49+'Trading 1 Farm'!ENE50)*Funding!EMG22","v":0},{"$f":"('Farm 1'!ENF49+'Trading 1 Farm'!ENF50)*Funding!EMH22","v":0},{"$f":"('Farm 1'!ENG49+'Trading 1 Farm'!ENG50)*Funding!EMI22","v":0},{"$f":"('Farm 1'!ENH49+'Trading 1 Farm'!ENH50)*Funding!EMJ22","v":0},{"$f":"('Farm 1'!ENI49+'Trading 1 Farm'!ENI50)*Funding!EMK22","v":0},{"$f":"('Farm 1'!ENJ49+'Trading 1 Farm'!ENJ50)*Funding!EML22","v":0},{"$f":"('Farm 1'!ENK49+'Trading 1 Farm'!ENK50)*Funding!EMM22","v":0},{"$f":"('Farm 1'!ENL49+'Trading 1 Farm'!ENL50)*Funding!EMN22","v":0},{"$f":"('Farm 1'!ENM49+'Trading 1 Farm'!ENM50)*Funding!EMO22","v":0},{"$f":"('Farm 1'!ENN49+'Trading 1 Farm'!ENN50)*Funding!EMP22","v":0},{"$f":"('Farm 1'!ENO49+'Trading 1 Farm'!ENO50)*Funding!EMQ22","v":0},{"$f":"('Farm 1'!ENP49+'Trading 1 Farm'!ENP50)*Funding!EMR22","v":0},{"$f":"('Farm 1'!ENQ49+'Trading 1 Farm'!ENQ50)*Funding!EMS22","v":0},{"$f":"('Farm 1'!ENR49+'Trading 1 Farm'!ENR50)*Funding!EMT22","v":0},{"$f":"('Farm 1'!ENS49+'Trading 1 Farm'!ENS50)*Funding!EMU22","v":0},{"$f":"('Farm 1'!ENT49+'Trading 1 Farm'!ENT50)*Funding!EMV22","v":0},{"$f":"('Farm 1'!ENU49+'Trading 1 Farm'!ENU50)*Funding!EMW22","v":0},{"$f":"('Farm 1'!ENV49+'Trading 1 Farm'!ENV50)*Funding!EMX22","v":0},{"$f":"('Farm 1'!ENW49+'Trading 1 Farm'!ENW50)*Funding!EMY22","v":0},{"$f":"('Farm 1'!ENX49+'Trading 1 Farm'!ENX50)*Funding!EMZ22","v":0},{"$f":"('Farm 1'!ENY49+'Trading 1 Farm'!ENY50)*Funding!ENA22","v":0},{"$f":"('Farm 1'!ENZ49+'Trading 1 Farm'!ENZ50)*Funding!ENB22","v":0},{"$f":"('Farm 1'!EOA49+'Trading 1 Farm'!EOA50)*Funding!ENC22","v":0},{"$f":"('Farm 1'!EOB49+'Trading 1 Farm'!EOB50)*Funding!END22","v":0},{"$f":"('Farm 1'!EOC49+'Trading 1 Farm'!EOC50)*Funding!ENE22","v":0},{"$f":"('Farm 1'!EOD49+'Trading 1 Farm'!EOD50)*Funding!ENF22","v":0},{"$f":"('Farm 1'!EOE49+'Trading 1 Farm'!EOE50)*Funding!ENG22","v":0},{"$f":"('Farm 1'!EOF49+'Trading 1 Farm'!EOF50)*Funding!ENH22","v":0},{"$f":"('Farm 1'!EOG49+'Trading 1 Farm'!EOG50)*Funding!ENI22","v":0},{"$f":"('Farm 1'!EOH49+'Trading 1 Farm'!EOH50)*Funding!ENJ22","v":0},{"$f":"('Farm 1'!EOI49+'Trading 1 Farm'!EOI50)*Funding!ENK22","v":0},{"$f":"('Farm 1'!EOJ49+'Trading 1 Farm'!EOJ50)*Funding!ENL22","v":0},{"$f":"('Farm 1'!EOK49+'Trading 1 Farm'!EOK50)*Funding!ENM22","v":0},{"$f":"('Farm 1'!EOL49+'Trading 1 Farm'!EOL50)*Funding!ENN22","v":0},{"$f":"('Farm 1'!EOM49+'Trading 1 Farm'!EOM50)*Funding!ENO22","v":0},{"$f":"('Farm 1'!EON49+'Trading 1 Farm'!EON50)*Funding!ENP22","v":0},{"$f":"('Farm 1'!EOO49+'Trading 1 Farm'!EOO50)*Funding!ENQ22","v":0},{"$f":"('Farm 1'!EOP49+'Trading 1 Farm'!EOP50)*Funding!ENR22","v":0},{"$f":"('Farm 1'!EOQ49+'Trading 1 Farm'!EOQ50)*Funding!ENS22","v":0},{"$f":"('Farm 1'!EOR49+'Trading 1 Farm'!EOR50)*Funding!ENT22","v":0},{"$f":"('Farm 1'!EOS49+'Trading 1 Farm'!EOS50)*Funding!ENU22","v":0},{"$f":"('Farm 1'!EOT49+'Trading 1 Farm'!EOT50)*Funding!ENV22","v":0},{"$f":"('Farm 1'!EOU49+'Trading 1 Farm'!EOU50)*Funding!ENW22","v":0},{"$f":"('Farm 1'!EOV49+'Trading 1 Farm'!EOV50)*Funding!ENX22","v":0},{"$f":"('Farm 1'!EOW49+'Trading 1 Farm'!EOW50)*Funding!ENY22","v":0},{"$f":"('Farm 1'!EOX49+'Trading 1 Farm'!EOX50)*Funding!ENZ22","v":0},{"$f":"('Farm 1'!EOY49+'Trading 1 Farm'!EOY50)*Funding!EOA22","v":0},{"$f":"('Farm 1'!EOZ49+'Trading 1 Farm'!EOZ50)*Funding!EOB22","v":0},{"$f":"('Farm 1'!EPA49+'Trading 1 Farm'!EPA50)*Funding!EOC22","v":0},{"$f":"('Farm 1'!EPB49+'Trading 1 Farm'!EPB50)*Funding!EOD22","v":0},{"$f":"('Farm 1'!EPC49+'Trading 1 Farm'!EPC50)*Funding!EOE22","v":0},{"$f":"('Farm 1'!EPD49+'Trading 1 Farm'!EPD50)*Funding!EOF22","v":0},{"$f":"('Farm 1'!EPE49+'Trading 1 Farm'!EPE50)*Funding!EOG22","v":0},{"$f":"('Farm 1'!EPF49+'Trading 1 Farm'!EPF50)*Funding!EOH22","v":0},{"$f":"('Farm 1'!EPG49+'Trading 1 Farm'!EPG50)*Funding!EOI22","v":0},{"$f":"('Farm 1'!EPH49+'Trading 1 Farm'!EPH50)*Funding!EOJ22","v":0},{"$f":"('Farm 1'!EPI49+'Trading 1 Farm'!EPI50)*Funding!EOK22","v":0},{"$f":"('Farm 1'!EPJ49+'Trading 1 Farm'!EPJ50)*Funding!EOL22","v":0},{"$f":"('Farm 1'!EPK49+'Trading 1 Farm'!EPK50)*Funding!EOM22","v":0},{"$f":"('Farm 1'!EPL49+'Trading 1 Farm'!EPL50)*Funding!EON22","v":0},{"$f":"('Farm 1'!EPM49+'Trading 1 Farm'!EPM50)*Funding!EOO22","v":0},{"$f":"('Farm 1'!EPN49+'Trading 1 Farm'!EPN50)*Funding!EOP22","v":0},{"$f":"('Farm 1'!EPO49+'Trading 1 Farm'!EPO50)*Funding!EOQ22","v":0},{"$f":"('Farm 1'!EPP49+'Trading 1 Farm'!EPP50)*Funding!EOR22","v":0},{"$f":"('Farm 1'!EPQ49+'Trading 1 Farm'!EPQ50)*Funding!EOS22","v":0},{"$f":"('Farm 1'!EPR49+'Trading 1 Farm'!EPR50)*Funding!EOT22","v":0},{"$f":"('Farm 1'!EPS49+'Trading 1 Farm'!EPS50)*Funding!EOU22","v":0},{"$f":"('Farm 1'!EPT49+'Trading 1 Farm'!EPT50)*Funding!EOV22","v":0},{"$f":"('Farm 1'!EPU49+'Trading 1 Farm'!EPU50)*Funding!EOW22","v":0},{"$f":"('Farm 1'!EPV49+'Trading 1 Farm'!EPV50)*Funding!EOX22","v":0},{"$f":"('Farm 1'!EPW49+'Trading 1 Farm'!EPW50)*Funding!EOY22","v":0},{"$f":"('Farm 1'!EPX49+'Trading 1 Farm'!EPX50)*Funding!EOZ22","v":0},{"$f":"('Farm 1'!EPY49+'Trading 1 Farm'!EPY50)*Funding!EPA22","v":0},{"$f":"('Farm 1'!EPZ49+'Trading 1 Farm'!EPZ50)*Funding!EPB22","v":0},{"$f":"('Farm 1'!EQA49+'Trading 1 Farm'!EQA50)*Funding!EPC22","v":0},{"$f":"('Farm 1'!EQB49+'Trading 1 Farm'!EQB50)*Funding!EPD22","v":0},{"$f":"('Farm 1'!EQC49+'Trading 1 Farm'!EQC50)*Funding!EPE22","v":0},{"$f":"('Farm 1'!EQD49+'Trading 1 Farm'!EQD50)*Funding!EPF22","v":0},{"$f":"('Farm 1'!EQE49+'Trading 1 Farm'!EQE50)*Funding!EPG22","v":0},{"$f":"('Farm 1'!EQF49+'Trading 1 Farm'!EQF50)*Funding!EPH22","v":0},{"$f":"('Farm 1'!EQG49+'Trading 1 Farm'!EQG50)*Funding!EPI22","v":0},{"$f":"('Farm 1'!EQH49+'Trading 1 Farm'!EQH50)*Funding!EPJ22","v":0},{"$f":"('Farm 1'!EQI49+'Trading 1 Farm'!EQI50)*Funding!EPK22","v":0},{"$f":"('Farm 1'!EQJ49+'Trading 1 Farm'!EQJ50)*Funding!EPL22","v":0},{"$f":"('Farm 1'!EQK49+'Trading 1 Farm'!EQK50)*Funding!EPM22","v":0},{"$f":"('Farm 1'!EQL49+'Trading 1 Farm'!EQL50)*Funding!EPN22","v":0},{"$f":"('Farm 1'!EQM49+'Trading 1 Farm'!EQM50)*Funding!EPO22","v":0},{"$f":"('Farm 1'!EQN49+'Trading 1 Farm'!EQN50)*Funding!EPP22","v":0},{"$f":"('Farm 1'!EQO49+'Trading 1 Farm'!EQO50)*Funding!EPQ22","v":0},{"$f":"('Farm 1'!EQP49+'Trading 1 Farm'!EQP50)*Funding!EPR22","v":0},{"$f":"('Farm 1'!EQQ49+'Trading 1 Farm'!EQQ50)*Funding!EPS22","v":0},{"$f":"('Farm 1'!EQR49+'Trading 1 Farm'!EQR50)*Funding!EPT22","v":0},{"$f":"('Farm 1'!EQS49+'Trading 1 Farm'!EQS50)*Funding!EPU22","v":0},{"$f":"('Farm 1'!EQT49+'Trading 1 Farm'!EQT50)*Funding!EPV22","v":0},{"$f":"('Farm 1'!EQU49+'Trading 1 Farm'!EQU50)*Funding!EPW22","v":0},{"$f":"('Farm 1'!EQV49+'Trading 1 Farm'!EQV50)*Funding!EPX22","v":0},{"$f":"('Farm 1'!EQW49+'Trading 1 Farm'!EQW50)*Funding!EPY22","v":0},{"$f":"('Farm 1'!EQX49+'Trading 1 Farm'!EQX50)*Funding!EPZ22","v":0},{"$f":"('Farm 1'!EQY49+'Trading 1 Farm'!EQY50)*Funding!EQA22","v":0},{"$f":"('Farm 1'!EQZ49+'Trading 1 Farm'!EQZ50)*Funding!EQB22","v":0},{"$f":"('Farm 1'!ERA49+'Trading 1 Farm'!ERA50)*Funding!EQC22","v":0},{"$f":"('Farm 1'!ERB49+'Trading 1 Farm'!ERB50)*Funding!EQD22","v":0},{"$f":"('Farm 1'!ERC49+'Trading 1 Farm'!ERC50)*Funding!EQE22","v":0},{"$f":"('Farm 1'!ERD49+'Trading 1 Farm'!ERD50)*Funding!EQF22","v":0},{"$f":"('Farm 1'!ERE49+'Trading 1 Farm'!ERE50)*Funding!EQG22","v":0},{"$f":"('Farm 1'!ERF49+'Trading 1 Farm'!ERF50)*Funding!EQH22","v":0},{"$f":"('Farm 1'!ERG49+'Trading 1 Farm'!ERG50)*Funding!EQI22","v":0},{"$f":"('Farm 1'!ERH49+'Trading 1 Farm'!ERH50)*Funding!EQJ22","v":0},{"$f":"('Farm 1'!ERI49+'Trading 1 Farm'!ERI50)*Funding!EQK22","v":0},{"$f":"('Farm 1'!ERJ49+'Trading 1 Farm'!ERJ50)*Funding!EQL22","v":0},{"$f":"('Farm 1'!ERK49+'Trading 1 Farm'!ERK50)*Funding!EQM22","v":0},{"$f":"('Farm 1'!ERL49+'Trading 1 Farm'!ERL50)*Funding!EQN22","v":0},{"$f":"('Farm 1'!ERM49+'Trading 1 Farm'!ERM50)*Funding!EQO22","v":0},{"$f":"('Farm 1'!ERN49+'Trading 1 Farm'!ERN50)*Funding!EQP22","v":0},{"$f":"('Farm 1'!ERO49+'Trading 1 Farm'!ERO50)*Funding!EQQ22","v":0},{"$f":"('Farm 1'!ERP49+'Trading 1 Farm'!ERP50)*Funding!EQR22","v":0},{"$f":"('Farm 1'!ERQ49+'Trading 1 Farm'!ERQ50)*Funding!EQS22","v":0},{"$f":"('Farm 1'!ERR49+'Trading 1 Farm'!ERR50)*Funding!EQT22","v":0},{"$f":"('Farm 1'!ERS49+'Trading 1 Farm'!ERS50)*Funding!EQU22","v":0},{"$f":"('Farm 1'!ERT49+'Trading 1 Farm'!ERT50)*Funding!EQV22","v":0},{"$f":"('Farm 1'!ERU49+'Trading 1 Farm'!ERU50)*Funding!EQW22","v":0},{"$f":"('Farm 1'!ERV49+'Trading 1 Farm'!ERV50)*Funding!EQX22","v":0},{"$f":"('Farm 1'!ERW49+'Trading 1 Farm'!ERW50)*Funding!EQY22","v":0},{"$f":"('Farm 1'!ERX49+'Trading 1 Farm'!ERX50)*Funding!EQZ22","v":0},{"$f":"('Farm 1'!ERY49+'Trading 1 Farm'!ERY50)*Funding!ERA22","v":0},{"$f":"('Farm 1'!ERZ49+'Trading 1 Farm'!ERZ50)*Funding!ERB22","v":0},{"$f":"('Farm 1'!ESA49+'Trading 1 Farm'!ESA50)*Funding!ERC22","v":0},{"$f":"('Farm 1'!ESB49+'Trading 1 Farm'!ESB50)*Funding!ERD22","v":0},{"$f":"('Farm 1'!ESC49+'Trading 1 Farm'!ESC50)*Funding!ERE22","v":0},{"$f":"('Farm 1'!ESD49+'Trading 1 Farm'!ESD50)*Funding!ERF22","v":0},{"$f":"('Farm 1'!ESE49+'Trading 1 Farm'!ESE50)*Funding!ERG22","v":0},{"$f":"('Farm 1'!ESF49+'Trading 1 Farm'!ESF50)*Funding!ERH22","v":0},{"$f":"('Farm 1'!ESG49+'Trading 1 Farm'!ESG50)*Funding!ERI22","v":0},{"$f":"('Farm 1'!ESH49+'Trading 1 Farm'!ESH50)*Funding!ERJ22","v":0},{"$f":"('Farm 1'!ESI49+'Trading 1 Farm'!ESI50)*Funding!ERK22","v":0},{"$f":"('Farm 1'!ESJ49+'Trading 1 Farm'!ESJ50)*Funding!ERL22","v":0},{"$f":"('Farm 1'!ESK49+'Trading 1 Farm'!ESK50)*Funding!ERM22","v":0},{"$f":"('Farm 1'!ESL49+'Trading 1 Farm'!ESL50)*Funding!ERN22","v":0},{"$f":"('Farm 1'!ESM49+'Trading 1 Farm'!ESM50)*Funding!ERO22","v":0},{"$f":"('Farm 1'!ESN49+'Trading 1 Farm'!ESN50)*Funding!ERP22","v":0},{"$f":"('Farm 1'!ESO49+'Trading 1 Farm'!ESO50)*Funding!ERQ22","v":0},{"$f":"('Farm 1'!ESP49+'Trading 1 Farm'!ESP50)*Funding!ERR22","v":0},{"$f":"('Farm 1'!ESQ49+'Trading 1 Farm'!ESQ50)*Funding!ERS22","v":0},{"$f":"('Farm 1'!ESR49+'Trading 1 Farm'!ESR50)*Funding!ERT22","v":0},{"$f":"('Farm 1'!ESS49+'Trading 1 Farm'!ESS50)*Funding!ERU22","v":0},{"$f":"('Farm 1'!EST49+'Trading 1 Farm'!EST50)*Funding!ERV22","v":0},{"$f":"('Farm 1'!ESU49+'Trading 1 Farm'!ESU50)*Funding!ERW22","v":0},{"$f":"('Farm 1'!ESV49+'Trading 1 Farm'!ESV50)*Funding!ERX22","v":0},{"$f":"('Farm 1'!ESW49+'Trading 1 Farm'!ESW50)*Funding!ERY22","v":0},{"$f":"('Farm 1'!ESX49+'Trading 1 Farm'!ESX50)*Funding!ERZ22","v":0},{"$f":"('Farm 1'!ESY49+'Trading 1 Farm'!ESY50)*Funding!ESA22","v":0},{"$f":"('Farm 1'!ESZ49+'Trading 1 Farm'!ESZ50)*Funding!ESB22","v":0},{"$f":"('Farm 1'!ETA49+'Trading 1 Farm'!ETA50)*Funding!ESC22","v":0},{"$f":"('Farm 1'!ETB49+'Trading 1 Farm'!ETB50)*Funding!ESD22","v":0},{"$f":"('Farm 1'!ETC49+'Trading 1 Farm'!ETC50)*Funding!ESE22","v":0},{"$f":"('Farm 1'!ETD49+'Trading 1 Farm'!ETD50)*Funding!ESF22","v":0},{"$f":"('Farm 1'!ETE49+'Trading 1 Farm'!ETE50)*Funding!ESG22","v":0},{"$f":"('Farm 1'!ETF49+'Trading 1 Farm'!ETF50)*Funding!ESH22","v":0},{"$f":"('Farm 1'!ETG49+'Trading 1 Farm'!ETG50)*Funding!ESI22","v":0},{"$f":"('Farm 1'!ETH49+'Trading 1 Farm'!ETH50)*Funding!ESJ22","v":0},{"$f":"('Farm 1'!ETI49+'Trading 1 Farm'!ETI50)*Funding!ESK22","v":0},{"$f":"('Farm 1'!ETJ49+'Trading 1 Farm'!ETJ50)*Funding!ESL22","v":0},{"$f":"('Farm 1'!ETK49+'Trading 1 Farm'!ETK50)*Funding!ESM22","v":0},{"$f":"('Farm 1'!ETL49+'Trading 1 Farm'!ETL50)*Funding!ESN22","v":0},{"$f":"('Farm 1'!ETM49+'Trading 1 Farm'!ETM50)*Funding!ESO22","v":0},{"$f":"('Farm 1'!ETN49+'Trading 1 Farm'!ETN50)*Funding!ESP22","v":0},{"$f":"('Farm 1'!ETO49+'Trading 1 Farm'!ETO50)*Funding!ESQ22","v":0},{"$f":"('Farm 1'!ETP49+'Trading 1 Farm'!ETP50)*Funding!ESR22","v":0},{"$f":"('Farm 1'!ETQ49+'Trading 1 Farm'!ETQ50)*Funding!ESS22","v":0},{"$f":"('Farm 1'!ETR49+'Trading 1 Farm'!ETR50)*Funding!EST22","v":0},{"$f":"('Farm 1'!ETS49+'Trading 1 Farm'!ETS50)*Funding!ESU22","v":0},{"$f":"('Farm 1'!ETT49+'Trading 1 Farm'!ETT50)*Funding!ESV22","v":0},{"$f":"('Farm 1'!ETU49+'Trading 1 Farm'!ETU50)*Funding!ESW22","v":0},{"$f":"('Farm 1'!ETV49+'Trading 1 Farm'!ETV50)*Funding!ESX22","v":0},{"$f":"('Farm 1'!ETW49+'Trading 1 Farm'!ETW50)*Funding!ESY22","v":0},{"$f":"('Farm 1'!ETX49+'Trading 1 Farm'!ETX50)*Funding!ESZ22","v":0},{"$f":"('Farm 1'!ETY49+'Trading 1 Farm'!ETY50)*Funding!ETA22","v":0},{"$f":"('Farm 1'!ETZ49+'Trading 1 Farm'!ETZ50)*Funding!ETB22","v":0},{"$f":"('Farm 1'!EUA49+'Trading 1 Farm'!EUA50)*Funding!ETC22","v":0},{"$f":"('Farm 1'!EUB49+'Trading 1 Farm'!EUB50)*Funding!ETD22","v":0},{"$f":"('Farm 1'!EUC49+'Trading 1 Farm'!EUC50)*Funding!ETE22","v":0},{"$f":"('Farm 1'!EUD49+'Trading 1 Farm'!EUD50)*Funding!ETF22","v":0},{"$f":"('Farm 1'!EUE49+'Trading 1 Farm'!EUE50)*Funding!ETG22","v":0},{"$f":"('Farm 1'!EUF49+'Trading 1 Farm'!EUF50)*Funding!ETH22","v":0},{"$f":"('Farm 1'!EUG49+'Trading 1 Farm'!EUG50)*Funding!ETI22","v":0},{"$f":"('Farm 1'!EUH49+'Trading 1 Farm'!EUH50)*Funding!ETJ22","v":0},{"$f":"('Farm 1'!EUI49+'Trading 1 Farm'!EUI50)*Funding!ETK22","v":0},{"$f":"('Farm 1'!EUJ49+'Trading 1 Farm'!EUJ50)*Funding!ETL22","v":0},{"$f":"('Farm 1'!EUK49+'Trading 1 Farm'!EUK50)*Funding!ETM22","v":0},{"$f":"('Farm 1'!EUL49+'Trading 1 Farm'!EUL50)*Funding!ETN22","v":0},{"$f":"('Farm 1'!EUM49+'Trading 1 Farm'!EUM50)*Funding!ETO22","v":0},{"$f":"('Farm 1'!EUN49+'Trading 1 Farm'!EUN50)*Funding!ETP22","v":0},{"$f":"('Farm 1'!EUO49+'Trading 1 Farm'!EUO50)*Funding!ETQ22","v":0},{"$f":"('Farm 1'!EUP49+'Trading 1 Farm'!EUP50)*Funding!ETR22","v":0},{"$f":"('Farm 1'!EUQ49+'Trading 1 Farm'!EUQ50)*Funding!ETS22","v":0},{"$f":"('Farm 1'!EUR49+'Trading 1 Farm'!EUR50)*Funding!ETT22","v":0},{"$f":"('Farm 1'!EUS49+'Trading 1 Farm'!EUS50)*Funding!ETU22","v":0},{"$f":"('Farm 1'!EUT49+'Trading 1 Farm'!EUT50)*Funding!ETV22","v":0},{"$f":"('Farm 1'!EUU49+'Trading 1 Farm'!EUU50)*Funding!ETW22","v":0},{"$f":"('Farm 1'!EUV49+'Trading 1 Farm'!EUV50)*Funding!ETX22","v":0},{"$f":"('Farm 1'!EUW49+'Trading 1 Farm'!EUW50)*Funding!ETY22","v":0},{"$f":"('Farm 1'!EUX49+'Trading 1 Farm'!EUX50)*Funding!ETZ22","v":0},{"$f":"('Farm 1'!EUY49+'Trading 1 Farm'!EUY50)*Funding!EUA22","v":0},{"$f":"('Farm 1'!EUZ49+'Trading 1 Farm'!EUZ50)*Funding!EUB22","v":0},{"$f":"('Farm 1'!EVA49+'Trading 1 Farm'!EVA50)*Funding!EUC22","v":0},{"$f":"('Farm 1'!EVB49+'Trading 1 Farm'!EVB50)*Funding!EUD22","v":0},{"$f":"('Farm 1'!EVC49+'Trading 1 Farm'!EVC50)*Funding!EUE22","v":0},{"$f":"('Farm 1'!EVD49+'Trading 1 Farm'!EVD50)*Funding!EUF22","v":0},{"$f":"('Farm 1'!EVE49+'Trading 1 Farm'!EVE50)*Funding!EUG22","v":0},{"$f":"('Farm 1'!EVF49+'Trading 1 Farm'!EVF50)*Funding!EUH22","v":0},{"$f":"('Farm 1'!EVG49+'Trading 1 Farm'!EVG50)*Funding!EUI22","v":0},{"$f":"('Farm 1'!EVH49+'Trading 1 Farm'!EVH50)*Funding!EUJ22","v":0},{"$f":"('Farm 1'!EVI49+'Trading 1 Farm'!EVI50)*Funding!EUK22","v":0},{"$f":"('Farm 1'!EVJ49+'Trading 1 Farm'!EVJ50)*Funding!EUL22","v":0},{"$f":"('Farm 1'!EVK49+'Trading 1 Farm'!EVK50)*Funding!EUM22","v":0},{"$f":"('Farm 1'!EVL49+'Trading 1 Farm'!EVL50)*Funding!EUN22","v":0},{"$f":"('Farm 1'!EVM49+'Trading 1 Farm'!EVM50)*Funding!EUO22","v":0},{"$f":"('Farm 1'!EVN49+'Trading 1 Farm'!EVN50)*Funding!EUP22","v":0},{"$f":"('Farm 1'!EVO49+'Trading 1 Farm'!EVO50)*Funding!EUQ22","v":0},{"$f":"('Farm 1'!EVP49+'Trading 1 Farm'!EVP50)*Funding!EUR22","v":0},{"$f":"('Farm 1'!EVQ49+'Trading 1 Farm'!EVQ50)*Funding!EUS22","v":0},{"$f":"('Farm 1'!EVR49+'Trading 1 Farm'!EVR50)*Funding!EUT22","v":0},{"$f":"('Farm 1'!EVS49+'Trading 1 Farm'!EVS50)*Funding!EUU22","v":0},{"$f":"('Farm 1'!EVT49+'Trading 1 Farm'!EVT50)*Funding!EUV22","v":0},{"$f":"('Farm 1'!EVU49+'Trading 1 Farm'!EVU50)*Funding!EUW22","v":0},{"$f":"('Farm 1'!EVV49+'Trading 1 Farm'!EVV50)*Funding!EUX22","v":0},{"$f":"('Farm 1'!EVW49+'Trading 1 Farm'!EVW50)*Funding!EUY22","v":0},{"$f":"('Farm 1'!EVX49+'Trading 1 Farm'!EVX50)*Funding!EUZ22","v":0},{"$f":"('Farm 1'!EVY49+'Trading 1 Farm'!EVY50)*Funding!EVA22","v":0},{"$f":"('Farm 1'!EVZ49+'Trading 1 Farm'!EVZ50)*Funding!EVB22","v":0},{"$f":"('Farm 1'!EWA49+'Trading 1 Farm'!EWA50)*Funding!EVC22","v":0},{"$f":"('Farm 1'!EWB49+'Trading 1 Farm'!EWB50)*Funding!EVD22","v":0},{"$f":"('Farm 1'!EWC49+'Trading 1 Farm'!EWC50)*Funding!EVE22","v":0},{"$f":"('Farm 1'!EWD49+'Trading 1 Farm'!EWD50)*Funding!EVF22","v":0},{"$f":"('Farm 1'!EWE49+'Trading 1 Farm'!EWE50)*Funding!EVG22","v":0},{"$f":"('Farm 1'!EWF49+'Trading 1 Farm'!EWF50)*Funding!EVH22","v":0},{"$f":"('Farm 1'!EWG49+'Trading 1 Farm'!EWG50)*Funding!EVI22","v":0},{"$f":"('Farm 1'!EWH49+'Trading 1 Farm'!EWH50)*Funding!EVJ22","v":0},{"$f":"('Farm 1'!EWI49+'Trading 1 Farm'!EWI50)*Funding!EVK22","v":0},{"$f":"('Farm 1'!EWJ49+'Trading 1 Farm'!EWJ50)*Funding!EVL22","v":0},{"$f":"('Farm 1'!EWK49+'Trading 1 Farm'!EWK50)*Funding!EVM22","v":0},{"$f":"('Farm 1'!EWL49+'Trading 1 Farm'!EWL50)*Funding!EVN22","v":0},{"$f":"('Farm 1'!EWM49+'Trading 1 Farm'!EWM50)*Funding!EVO22","v":0},{"$f":"('Farm 1'!EWN49+'Trading 1 Farm'!EWN50)*Funding!EVP22","v":0},{"$f":"('Farm 1'!EWO49+'Trading 1 Farm'!EWO50)*Funding!EVQ22","v":0},{"$f":"('Farm 1'!EWP49+'Trading 1 Farm'!EWP50)*Funding!EVR22","v":0},{"$f":"('Farm 1'!EWQ49+'Trading 1 Farm'!EWQ50)*Funding!EVS22","v":0},{"$f":"('Farm 1'!EWR49+'Trading 1 Farm'!EWR50)*Funding!EVT22","v":0},{"$f":"('Farm 1'!EWS49+'Trading 1 Farm'!EWS50)*Funding!EVU22","v":0},{"$f":"('Farm 1'!EWT49+'Trading 1 Farm'!EWT50)*Funding!EVV22","v":0},{"$f":"('Farm 1'!EWU49+'Trading 1 Farm'!EWU50)*Funding!EVW22","v":0},{"$f":"('Farm 1'!EWV49+'Trading 1 Farm'!EWV50)*Funding!EVX22","v":0},{"$f":"('Farm 1'!EWW49+'Trading 1 Farm'!EWW50)*Funding!EVY22","v":0},{"$f":"('Farm 1'!EWX49+'Trading 1 Farm'!EWX50)*Funding!EVZ22","v":0},{"$f":"('Farm 1'!EWY49+'Trading 1 Farm'!EWY50)*Funding!EWA22","v":0},{"$f":"('Farm 1'!EWZ49+'Trading 1 Farm'!EWZ50)*Funding!EWB22","v":0},{"$f":"('Farm 1'!EXA49+'Trading 1 Farm'!EXA50)*Funding!EWC22","v":0},{"$f":"('Farm 1'!EXB49+'Trading 1 Farm'!EXB50)*Funding!EWD22","v":0},{"$f":"('Farm 1'!EXC49+'Trading 1 Farm'!EXC50)*Funding!EWE22","v":0},{"$f":"('Farm 1'!EXD49+'Trading 1 Farm'!EXD50)*Funding!EWF22","v":0},{"$f":"('Farm 1'!EXE49+'Trading 1 Farm'!EXE50)*Funding!EWG22","v":0},{"$f":"('Farm 1'!EXF49+'Trading 1 Farm'!EXF50)*Funding!EWH22","v":0},{"$f":"('Farm 1'!EXG49+'Trading 1 Farm'!EXG50)*Funding!EWI22","v":0},{"$f":"('Farm 1'!EXH49+'Trading 1 Farm'!EXH50)*Funding!EWJ22","v":0},{"$f":"('Farm 1'!EXI49+'Trading 1 Farm'!EXI50)*Funding!EWK22","v":0},{"$f":"('Farm 1'!EXJ49+'Trading 1 Farm'!EXJ50)*Funding!EWL22","v":0},{"$f":"('Farm 1'!EXK49+'Trading 1 Farm'!EXK50)*Funding!EWM22","v":0},{"$f":"('Farm 1'!EXL49+'Trading 1 Farm'!EXL50)*Funding!EWN22","v":0},{"$f":"('Farm 1'!EXM49+'Trading 1 Farm'!EXM50)*Funding!EWO22","v":0},{"$f":"('Farm 1'!EXN49+'Trading 1 Farm'!EXN50)*Funding!EWP22","v":0},{"$f":"('Farm 1'!EXO49+'Trading 1 Farm'!EXO50)*Funding!EWQ22","v":0},{"$f":"('Farm 1'!EXP49+'Trading 1 Farm'!EXP50)*Funding!EWR22","v":0},{"$f":"('Farm 1'!EXQ49+'Trading 1 Farm'!EXQ50)*Funding!EWS22","v":0},{"$f":"('Farm 1'!EXR49+'Trading 1 Farm'!EXR50)*Funding!EWT22","v":0},{"$f":"('Farm 1'!EXS49+'Trading 1 Farm'!EXS50)*Funding!EWU22","v":0},{"$f":"('Farm 1'!EXT49+'Trading 1 Farm'!EXT50)*Funding!EWV22","v":0},{"$f":"('Farm 1'!EXU49+'Trading 1 Farm'!EXU50)*Funding!EWW22","v":0},{"$f":"('Farm 1'!EXV49+'Trading 1 Farm'!EXV50)*Funding!EWX22","v":0},{"$f":"('Farm 1'!EXW49+'Trading 1 Farm'!EXW50)*Funding!EWY22","v":0},{"$f":"('Farm 1'!EXX49+'Trading 1 Farm'!EXX50)*Funding!EWZ22","v":0},{"$f":"('Farm 1'!EXY49+'Trading 1 Farm'!EXY50)*Funding!EXA22","v":0},{"$f":"('Farm 1'!EXZ49+'Trading 1 Farm'!EXZ50)*Funding!EXB22","v":0},{"$f":"('Farm 1'!EYA49+'Trading 1 Farm'!EYA50)*Funding!EXC22","v":0},{"$f":"('Farm 1'!EYB49+'Trading 1 Farm'!EYB50)*Funding!EXD22","v":0},{"$f":"('Farm 1'!EYC49+'Trading 1 Farm'!EYC50)*Funding!EXE22","v":0},{"$f":"('Farm 1'!EYD49+'Trading 1 Farm'!EYD50)*Funding!EXF22","v":0},{"$f":"('Farm 1'!EYE49+'Trading 1 Farm'!EYE50)*Funding!EXG22","v":0},{"$f":"('Farm 1'!EYF49+'Trading 1 Farm'!EYF50)*Funding!EXH22","v":0},{"$f":"('Farm 1'!EYG49+'Trading 1 Farm'!EYG50)*Funding!EXI22","v":0},{"$f":"('Farm 1'!EYH49+'Trading 1 Farm'!EYH50)*Funding!EXJ22","v":0},{"$f":"('Farm 1'!EYI49+'Trading 1 Farm'!EYI50)*Funding!EXK22","v":0},{"$f":"('Farm 1'!EYJ49+'Trading 1 Farm'!EYJ50)*Funding!EXL22","v":0},{"$f":"('Farm 1'!EYK49+'Trading 1 Farm'!EYK50)*Funding!EXM22","v":0},{"$f":"('Farm 1'!EYL49+'Trading 1 Farm'!EYL50)*Funding!EXN22","v":0},{"$f":"('Farm 1'!EYM49+'Trading 1 Farm'!EYM50)*Funding!EXO22","v":0},{"$f":"('Farm 1'!EYN49+'Trading 1 Farm'!EYN50)*Funding!EXP22","v":0},{"$f":"('Farm 1'!EYO49+'Trading 1 Farm'!EYO50)*Funding!EXQ22","v":0},{"$f":"('Farm 1'!EYP49+'Trading 1 Farm'!EYP50)*Funding!EXR22","v":0},{"$f":"('Farm 1'!EYQ49+'Trading 1 Farm'!EYQ50)*Funding!EXS22","v":0},{"$f":"('Farm 1'!EYR49+'Trading 1 Farm'!EYR50)*Funding!EXT22","v":0},{"$f":"('Farm 1'!EYS49+'Trading 1 Farm'!EYS50)*Funding!EXU22","v":0},{"$f":"('Farm 1'!EYT49+'Trading 1 Farm'!EYT50)*Funding!EXV22","v":0},{"$f":"('Farm 1'!EYU49+'Trading 1 Farm'!EYU50)*Funding!EXW22","v":0},{"$f":"('Farm 1'!EYV49+'Trading 1 Farm'!EYV50)*Funding!EXX22","v":0},{"$f":"('Farm 1'!EYW49+'Trading 1 Farm'!EYW50)*Funding!EXY22","v":0},{"$f":"('Farm 1'!EYX49+'Trading 1 Farm'!EYX50)*Funding!EXZ22","v":0},{"$f":"('Farm 1'!EYY49+'Trading 1 Farm'!EYY50)*Funding!EYA22","v":0},{"$f":"('Farm 1'!EYZ49+'Trading 1 Farm'!EYZ50)*Funding!EYB22","v":0},{"$f":"('Farm 1'!EZA49+'Trading 1 Farm'!EZA50)*Funding!EYC22","v":0},{"$f":"('Farm 1'!EZB49+'Trading 1 Farm'!EZB50)*Funding!EYD22","v":0},{"$f":"('Farm 1'!EZC49+'Trading 1 Farm'!EZC50)*Funding!EYE22","v":0},{"$f":"('Farm 1'!EZD49+'Trading 1 Farm'!EZD50)*Funding!EYF22","v":0},{"$f":"('Farm 1'!EZE49+'Trading 1 Farm'!EZE50)*Funding!EYG22","v":0},{"$f":"('Farm 1'!EZF49+'Trading 1 Farm'!EZF50)*Funding!EYH22","v":0},{"$f":"('Farm 1'!EZG49+'Trading 1 Farm'!EZG50)*Funding!EYI22","v":0},{"$f":"('Farm 1'!EZH49+'Trading 1 Farm'!EZH50)*Funding!EYJ22","v":0},{"$f":"('Farm 1'!EZI49+'Trading 1 Farm'!EZI50)*Funding!EYK22","v":0},{"$f":"('Farm 1'!EZJ49+'Trading 1 Farm'!EZJ50)*Funding!EYL22","v":0},{"$f":"('Farm 1'!EZK49+'Trading 1 Farm'!EZK50)*Funding!EYM22","v":0},{"$f":"('Farm 1'!EZL49+'Trading 1 Farm'!EZL50)*Funding!EYN22","v":0},{"$f":"('Farm 1'!EZM49+'Trading 1 Farm'!EZM50)*Funding!EYO22","v":0},{"$f":"('Farm 1'!EZN49+'Trading 1 Farm'!EZN50)*Funding!EYP22","v":0},{"$f":"('Farm 1'!EZO49+'Trading 1 Farm'!EZO50)*Funding!EYQ22","v":0},{"$f":"('Farm 1'!EZP49+'Trading 1 Farm'!EZP50)*Funding!EYR22","v":0},{"$f":"('Farm 1'!EZQ49+'Trading 1 Farm'!EZQ50)*Funding!EYS22","v":0},{"$f":"('Farm 1'!EZR49+'Trading 1 Farm'!EZR50)*Funding!EYT22","v":0},{"$f":"('Farm 1'!EZS49+'Trading 1 Farm'!EZS50)*Funding!EYU22","v":0},{"$f":"('Farm 1'!EZT49+'Trading 1 Farm'!EZT50)*Funding!EYV22","v":0},{"$f":"('Farm 1'!EZU49+'Trading 1 Farm'!EZU50)*Funding!EYW22","v":0},{"$f":"('Farm 1'!EZV49+'Trading 1 Farm'!EZV50)*Funding!EYX22","v":0},{"$f":"('Farm 1'!EZW49+'Trading 1 Farm'!EZW50)*Funding!EYY22","v":0},{"$f":"('Farm 1'!EZX49+'Trading 1 Farm'!EZX50)*Funding!EYZ22","v":0},{"$f":"('Farm 1'!EZY49+'Trading 1 Farm'!EZY50)*Funding!EZA22","v":0},{"$f":"('Farm 1'!EZZ49+'Trading 1 Farm'!EZZ50)*Funding!EZB22","v":0},{"$f":"('Farm 1'!FAA49+'Trading 1 Farm'!FAA50)*Funding!EZC22","v":0},{"$f":"('Farm 1'!FAB49+'Trading 1 Farm'!FAB50)*Funding!EZD22","v":0},{"$f":"('Farm 1'!FAC49+'Trading 1 Farm'!FAC50)*Funding!EZE22","v":0},{"$f":"('Farm 1'!FAD49+'Trading 1 Farm'!FAD50)*Funding!EZF22","v":0},{"$f":"('Farm 1'!FAE49+'Trading 1 Farm'!FAE50)*Funding!EZG22","v":0},{"$f":"('Farm 1'!FAF49+'Trading 1 Farm'!FAF50)*Funding!EZH22","v":0},{"$f":"('Farm 1'!FAG49+'Trading 1 Farm'!FAG50)*Funding!EZI22","v":0},{"$f":"('Farm 1'!FAH49+'Trading 1 Farm'!FAH50)*Funding!EZJ22","v":0},{"$f":"('Farm 1'!FAI49+'Trading 1 Farm'!FAI50)*Funding!EZK22","v":0},{"$f":"('Farm 1'!FAJ49+'Trading 1 Farm'!FAJ50)*Funding!EZL22","v":0},{"$f":"('Farm 1'!FAK49+'Trading 1 Farm'!FAK50)*Funding!EZM22","v":0},{"$f":"('Farm 1'!FAL49+'Trading 1 Farm'!FAL50)*Funding!EZN22","v":0},{"$f":"('Farm 1'!FAM49+'Trading 1 Farm'!FAM50)*Funding!EZO22","v":0},{"$f":"('Farm 1'!FAN49+'Trading 1 Farm'!FAN50)*Funding!EZP22","v":0},{"$f":"('Farm 1'!FAO49+'Trading 1 Farm'!FAO50)*Funding!EZQ22","v":0},{"$f":"('Farm 1'!FAP49+'Trading 1 Farm'!FAP50)*Funding!EZR22","v":0},{"$f":"('Farm 1'!FAQ49+'Trading 1 Farm'!FAQ50)*Funding!EZS22","v":0},{"$f":"('Farm 1'!FAR49+'Trading 1 Farm'!FAR50)*Funding!EZT22","v":0},{"$f":"('Farm 1'!FAS49+'Trading 1 Farm'!FAS50)*Funding!EZU22","v":0},{"$f":"('Farm 1'!FAT49+'Trading 1 Farm'!FAT50)*Funding!EZV22","v":0},{"$f":"('Farm 1'!FAU49+'Trading 1 Farm'!FAU50)*Funding!EZW22","v":0},{"$f":"('Farm 1'!FAV49+'Trading 1 Farm'!FAV50)*Funding!EZX22","v":0},{"$f":"('Farm 1'!FAW49+'Trading 1 Farm'!FAW50)*Funding!EZY22","v":0},{"$f":"('Farm 1'!FAX49+'Trading 1 Farm'!FAX50)*Funding!EZZ22","v":0},{"$f":"('Farm 1'!FAY49+'Trading 1 Farm'!FAY50)*Funding!FAA22","v":0},{"$f":"('Farm 1'!FAZ49+'Trading 1 Farm'!FAZ50)*Funding!FAB22","v":0},{"$f":"('Farm 1'!FBA49+'Trading 1 Farm'!FBA50)*Funding!FAC22","v":0},{"$f":"('Farm 1'!FBB49+'Trading 1 Farm'!FBB50)*Funding!FAD22","v":0},{"$f":"('Farm 1'!FBC49+'Trading 1 Farm'!FBC50)*Funding!FAE22","v":0},{"$f":"('Farm 1'!FBD49+'Trading 1 Farm'!FBD50)*Funding!FAF22","v":0},{"$f":"('Farm 1'!FBE49+'Trading 1 Farm'!FBE50)*Funding!FAG22","v":0},{"$f":"('Farm 1'!FBF49+'Trading 1 Farm'!FBF50)*Funding!FAH22","v":0},{"$f":"('Farm 1'!FBG49+'Trading 1 Farm'!FBG50)*Funding!FAI22","v":0},{"$f":"('Farm 1'!FBH49+'Trading 1 Farm'!FBH50)*Funding!FAJ22","v":0},{"$f":"('Farm 1'!FBI49+'Trading 1 Farm'!FBI50)*Funding!FAK22","v":0},{"$f":"('Farm 1'!FBJ49+'Trading 1 Farm'!FBJ50)*Funding!FAL22","v":0},{"$f":"('Farm 1'!FBK49+'Trading 1 Farm'!FBK50)*Funding!FAM22","v":0},{"$f":"('Farm 1'!FBL49+'Trading 1 Farm'!FBL50)*Funding!FAN22","v":0},{"$f":"('Farm 1'!FBM49+'Trading 1 Farm'!FBM50)*Funding!FAO22","v":0},{"$f":"('Farm 1'!FBN49+'Trading 1 Farm'!FBN50)*Funding!FAP22","v":0},{"$f":"('Farm 1'!FBO49+'Trading 1 Farm'!FBO50)*Funding!FAQ22","v":0},{"$f":"('Farm 1'!FBP49+'Trading 1 Farm'!FBP50)*Funding!FAR22","v":0},{"$f":"('Farm 1'!FBQ49+'Trading 1 Farm'!FBQ50)*Funding!FAS22","v":0},{"$f":"('Farm 1'!FBR49+'Trading 1 Farm'!FBR50)*Funding!FAT22","v":0},{"$f":"('Farm 1'!FBS49+'Trading 1 Farm'!FBS50)*Funding!FAU22","v":0},{"$f":"('Farm 1'!FBT49+'Trading 1 Farm'!FBT50)*Funding!FAV22","v":0},{"$f":"('Farm 1'!FBU49+'Trading 1 Farm'!FBU50)*Funding!FAW22","v":0},{"$f":"('Farm 1'!FBV49+'Trading 1 Farm'!FBV50)*Funding!FAX22","v":0},{"$f":"('Farm 1'!FBW49+'Trading 1 Farm'!FBW50)*Funding!FAY22","v":0},{"$f":"('Farm 1'!FBX49+'Trading 1 Farm'!FBX50)*Funding!FAZ22","v":0},{"$f":"('Farm 1'!FBY49+'Trading 1 Farm'!FBY50)*Funding!FBA22","v":0},{"$f":"('Farm 1'!FBZ49+'Trading 1 Farm'!FBZ50)*Funding!FBB22","v":0},{"$f":"('Farm 1'!FCA49+'Trading 1 Farm'!FCA50)*Funding!FBC22","v":0},{"$f":"('Farm 1'!FCB49+'Trading 1 Farm'!FCB50)*Funding!FBD22","v":0},{"$f":"('Farm 1'!FCC49+'Trading 1 Farm'!FCC50)*Funding!FBE22","v":0},{"$f":"('Farm 1'!FCD49+'Trading 1 Farm'!FCD50)*Funding!FBF22","v":0},{"$f":"('Farm 1'!FCE49+'Trading 1 Farm'!FCE50)*Funding!FBG22","v":0},{"$f":"('Farm 1'!FCF49+'Trading 1 Farm'!FCF50)*Funding!FBH22","v":0},{"$f":"('Farm 1'!FCG49+'Trading 1 Farm'!FCG50)*Funding!FBI22","v":0},{"$f":"('Farm 1'!FCH49+'Trading 1 Farm'!FCH50)*Funding!FBJ22","v":0},{"$f":"('Farm 1'!FCI49+'Trading 1 Farm'!FCI50)*Funding!FBK22","v":0},{"$f":"('Farm 1'!FCJ49+'Trading 1 Farm'!FCJ50)*Funding!FBL22","v":0},{"$f":"('Farm 1'!FCK49+'Trading 1 Farm'!FCK50)*Funding!FBM22","v":0},{"$f":"('Farm 1'!FCL49+'Trading 1 Farm'!FCL50)*Funding!FBN22","v":0},{"$f":"('Farm 1'!FCM49+'Trading 1 Farm'!FCM50)*Funding!FBO22","v":0},{"$f":"('Farm 1'!FCN49+'Trading 1 Farm'!FCN50)*Funding!FBP22","v":0},{"$f":"('Farm 1'!FCO49+'Trading 1 Farm'!FCO50)*Funding!FBQ22","v":0},{"$f":"('Farm 1'!FCP49+'Trading 1 Farm'!FCP50)*Funding!FBR22","v":0},{"$f":"('Farm 1'!FCQ49+'Trading 1 Farm'!FCQ50)*Funding!FBS22","v":0},{"$f":"('Farm 1'!FCR49+'Trading 1 Farm'!FCR50)*Funding!FBT22","v":0},{"$f":"('Farm 1'!FCS49+'Trading 1 Farm'!FCS50)*Funding!FBU22","v":0},{"$f":"('Farm 1'!FCT49+'Trading 1 Farm'!FCT50)*Funding!FBV22","v":0},{"$f":"('Farm 1'!FCU49+'Trading 1 Farm'!FCU50)*Funding!FBW22","v":0},{"$f":"('Farm 1'!FCV49+'Trading 1 Farm'!FCV50)*Funding!FBX22","v":0},{"$f":"('Farm 1'!FCW49+'Trading 1 Farm'!FCW50)*Funding!FBY22","v":0},{"$f":"('Farm 1'!FCX49+'Trading 1 Farm'!FCX50)*Funding!FBZ22","v":0},{"$f":"('Farm 1'!FCY49+'Trading 1 Farm'!FCY50)*Funding!FCA22","v":0},{"$f":"('Farm 1'!FCZ49+'Trading 1 Farm'!FCZ50)*Funding!FCB22","v":0},{"$f":"('Farm 1'!FDA49+'Trading 1 Farm'!FDA50)*Funding!FCC22","v":0},{"$f":"('Farm 1'!FDB49+'Trading 1 Farm'!FDB50)*Funding!FCD22","v":0},{"$f":"('Farm 1'!FDC49+'Trading 1 Farm'!FDC50)*Funding!FCE22","v":0},{"$f":"('Farm 1'!FDD49+'Trading 1 Farm'!FDD50)*Funding!FCF22","v":0},{"$f":"('Farm 1'!FDE49+'Trading 1 Farm'!FDE50)*Funding!FCG22","v":0},{"$f":"('Farm 1'!FDF49+'Trading 1 Farm'!FDF50)*Funding!FCH22","v":0},{"$f":"('Farm 1'!FDG49+'Trading 1 Farm'!FDG50)*Funding!FCI22","v":0},{"$f":"('Farm 1'!FDH49+'Trading 1 Farm'!FDH50)*Funding!FCJ22","v":0},{"$f":"('Farm 1'!FDI49+'Trading 1 Farm'!FDI50)*Funding!FCK22","v":0},{"$f":"('Farm 1'!FDJ49+'Trading 1 Farm'!FDJ50)*Funding!FCL22","v":0},{"$f":"('Farm 1'!FDK49+'Trading 1 Farm'!FDK50)*Funding!FCM22","v":0},{"$f":"('Farm 1'!FDL49+'Trading 1 Farm'!FDL50)*Funding!FCN22","v":0},{"$f":"('Farm 1'!FDM49+'Trading 1 Farm'!FDM50)*Funding!FCO22","v":0},{"$f":"('Farm 1'!FDN49+'Trading 1 Farm'!FDN50)*Funding!FCP22","v":0},{"$f":"('Farm 1'!FDO49+'Trading 1 Farm'!FDO50)*Funding!FCQ22","v":0},{"$f":"('Farm 1'!FDP49+'Trading 1 Farm'!FDP50)*Funding!FCR22","v":0},{"$f":"('Farm 1'!FDQ49+'Trading 1 Farm'!FDQ50)*Funding!FCS22","v":0},{"$f":"('Farm 1'!FDR49+'Trading 1 Farm'!FDR50)*Funding!FCT22","v":0},{"$f":"('Farm 1'!FDS49+'Trading 1 Farm'!FDS50)*Funding!FCU22","v":0},{"$f":"('Farm 1'!FDT49+'Trading 1 Farm'!FDT50)*Funding!FCV22","v":0},{"$f":"('Farm 1'!FDU49+'Trading 1 Farm'!FDU50)*Funding!FCW22","v":0},{"$f":"('Farm 1'!FDV49+'Trading 1 Farm'!FDV50)*Funding!FCX22","v":0},{"$f":"('Farm 1'!FDW49+'Trading 1 Farm'!FDW50)*Funding!FCY22","v":0},{"$f":"('Farm 1'!FDX49+'Trading 1 Farm'!FDX50)*Funding!FCZ22","v":0},{"$f":"('Farm 1'!FDY49+'Trading 1 Farm'!FDY50)*Funding!FDA22","v":0},{"$f":"('Farm 1'!FDZ49+'Trading 1 Farm'!FDZ50)*Funding!FDB22","v":0},{"$f":"('Farm 1'!FEA49+'Trading 1 Farm'!FEA50)*Funding!FDC22","v":0},{"$f":"('Farm 1'!FEB49+'Trading 1 Farm'!FEB50)*Funding!FDD22","v":0},{"$f":"('Farm 1'!FEC49+'Trading 1 Farm'!FEC50)*Funding!FDE22","v":0},{"$f":"('Farm 1'!FED49+'Trading 1 Farm'!FED50)*Funding!FDF22","v":0},{"$f":"('Farm 1'!FEE49+'Trading 1 Farm'!FEE50)*Funding!FDG22","v":0},{"$f":"('Farm 1'!FEF49+'Trading 1 Farm'!FEF50)*Funding!FDH22","v":0},{"$f":"('Farm 1'!FEG49+'Trading 1 Farm'!FEG50)*Funding!FDI22","v":0},{"$f":"('Farm 1'!FEH49+'Trading 1 Farm'!FEH50)*Funding!FDJ22","v":0},{"$f":"('Farm 1'!FEI49+'Trading 1 Farm'!FEI50)*Funding!FDK22","v":0},{"$f":"('Farm 1'!FEJ49+'Trading 1 Farm'!FEJ50)*Funding!FDL22","v":0},{"$f":"('Farm 1'!FEK49+'Trading 1 Farm'!FEK50)*Funding!FDM22","v":0},{"$f":"('Farm 1'!FEL49+'Trading 1 Farm'!FEL50)*Funding!FDN22","v":0},{"$f":"('Farm 1'!FEM49+'Trading 1 Farm'!FEM50)*Funding!FDO22","v":0},{"$f":"('Farm 1'!FEN49+'Trading 1 Farm'!FEN50)*Funding!FDP22","v":0},{"$f":"('Farm 1'!FEO49+'Trading 1 Farm'!FEO50)*Funding!FDQ22","v":0},{"$f":"('Farm 1'!FEP49+'Trading 1 Farm'!FEP50)*Funding!FDR22","v":0},{"$f":"('Farm 1'!FEQ49+'Trading 1 Farm'!FEQ50)*Funding!FDS22","v":0},{"$f":"('Farm 1'!FER49+'Trading 1 Farm'!FER50)*Funding!FDT22","v":0},{"$f":"('Farm 1'!FES49+'Trading 1 Farm'!FES50)*Funding!FDU22","v":0},{"$f":"('Farm 1'!FET49+'Trading 1 Farm'!FET50)*Funding!FDV22","v":0},{"$f":"('Farm 1'!FEU49+'Trading 1 Farm'!FEU50)*Funding!FDW22","v":0},{"$f":"('Farm 1'!FEV49+'Trading 1 Farm'!FEV50)*Funding!FDX22","v":0},{"$f":"('Farm 1'!FEW49+'Trading 1 Farm'!FEW50)*Funding!FDY22","v":0},{"$f":"('Farm 1'!FEX49+'Trading 1 Farm'!FEX50)*Funding!FDZ22","v":0},{"$f":"('Farm 1'!FEY49+'Trading 1 Farm'!FEY50)*Funding!FEA22","v":0},{"$f":"('Farm 1'!FEZ49+'Trading 1 Farm'!FEZ50)*Funding!FEB22","v":0},{"$f":"('Farm 1'!FFA49+'Trading 1 Farm'!FFA50)*Funding!FEC22","v":0},{"$f":"('Farm 1'!FFB49+'Trading 1 Farm'!FFB50)*Funding!FED22","v":0},{"$f":"('Farm 1'!FFC49+'Trading 1 Farm'!FFC50)*Funding!FEE22","v":0},{"$f":"('Farm 1'!FFD49+'Trading 1 Farm'!FFD50)*Funding!FEF22","v":0},{"$f":"('Farm 1'!FFE49+'Trading 1 Farm'!FFE50)*Funding!FEG22","v":0},{"$f":"('Farm 1'!FFF49+'Trading 1 Farm'!FFF50)*Funding!FEH22","v":0},{"$f":"('Farm 1'!FFG49+'Trading 1 Farm'!FFG50)*Funding!FEI22","v":0},{"$f":"('Farm 1'!FFH49+'Trading 1 Farm'!FFH50)*Funding!FEJ22","v":0},{"$f":"('Farm 1'!FFI49+'Trading 1 Farm'!FFI50)*Funding!FEK22","v":0},{"$f":"('Farm 1'!FFJ49+'Trading 1 Farm'!FFJ50)*Funding!FEL22","v":0},{"$f":"('Farm 1'!FFK49+'Trading 1 Farm'!FFK50)*Funding!FEM22","v":0},{"$f":"('Farm 1'!FFL49+'Trading 1 Farm'!FFL50)*Funding!FEN22","v":0},{"$f":"('Farm 1'!FFM49+'Trading 1 Farm'!FFM50)*Funding!FEO22","v":0},{"$f":"('Farm 1'!FFN49+'Trading 1 Farm'!FFN50)*Funding!FEP22","v":0},{"$f":"('Farm 1'!FFO49+'Trading 1 Farm'!FFO50)*Funding!FEQ22","v":0},{"$f":"('Farm 1'!FFP49+'Trading 1 Farm'!FFP50)*Funding!FER22","v":0},{"$f":"('Farm 1'!FFQ49+'Trading 1 Farm'!FFQ50)*Funding!FES22","v":0},{"$f":"('Farm 1'!FFR49+'Trading 1 Farm'!FFR50)*Funding!FET22","v":0},{"$f":"('Farm 1'!FFS49+'Trading 1 Farm'!FFS50)*Funding!FEU22","v":0},{"$f":"('Farm 1'!FFT49+'Trading 1 Farm'!FFT50)*Funding!FEV22","v":0},{"$f":"('Farm 1'!FFU49+'Trading 1 Farm'!FFU50)*Funding!FEW22","v":0},{"$f":"('Farm 1'!FFV49+'Trading 1 Farm'!FFV50)*Funding!FEX22","v":0},{"$f":"('Farm 1'!FFW49+'Trading 1 Farm'!FFW50)*Funding!FEY22","v":0},{"$f":"('Farm 1'!FFX49+'Trading 1 Farm'!FFX50)*Funding!FEZ22","v":0},{"$f":"('Farm 1'!FFY49+'Trading 1 Farm'!FFY50)*Funding!FFA22","v":0},{"$f":"('Farm 1'!FFZ49+'Trading 1 Farm'!FFZ50)*Funding!FFB22","v":0},{"$f":"('Farm 1'!FGA49+'Trading 1 Farm'!FGA50)*Funding!FFC22","v":0},{"$f":"('Farm 1'!FGB49+'Trading 1 Farm'!FGB50)*Funding!FFD22","v":0},{"$f":"('Farm 1'!FGC49+'Trading 1 Farm'!FGC50)*Funding!FFE22","v":0},{"$f":"('Farm 1'!FGD49+'Trading 1 Farm'!FGD50)*Funding!FFF22","v":0},{"$f":"('Farm 1'!FGE49+'Trading 1 Farm'!FGE50)*Funding!FFG22","v":0},{"$f":"('Farm 1'!FGF49+'Trading 1 Farm'!FGF50)*Funding!FFH22","v":0},{"$f":"('Farm 1'!FGG49+'Trading 1 Farm'!FGG50)*Funding!FFI22","v":0},{"$f":"('Farm 1'!FGH49+'Trading 1 Farm'!FGH50)*Funding!FFJ22","v":0},{"$f":"('Farm 1'!FGI49+'Trading 1 Farm'!FGI50)*Funding!FFK22","v":0},{"$f":"('Farm 1'!FGJ49+'Trading 1 Farm'!FGJ50)*Funding!FFL22","v":0},{"$f":"('Farm 1'!FGK49+'Trading 1 Farm'!FGK50)*Funding!FFM22","v":0},{"$f":"('Farm 1'!FGL49+'Trading 1 Farm'!FGL50)*Funding!FFN22","v":0},{"$f":"('Farm 1'!FGM49+'Trading 1 Farm'!FGM50)*Funding!FFO22","v":0},{"$f":"('Farm 1'!FGN49+'Trading 1 Farm'!FGN50)*Funding!FFP22","v":0},{"$f":"('Farm 1'!FGO49+'Trading 1 Farm'!FGO50)*Funding!FFQ22","v":0},{"$f":"('Farm 1'!FGP49+'Trading 1 Farm'!FGP50)*Funding!FFR22","v":0},{"$f":"('Farm 1'!FGQ49+'Trading 1 Farm'!FGQ50)*Funding!FFS22","v":0},{"$f":"('Farm 1'!FGR49+'Trading 1 Farm'!FGR50)*Funding!FFT22","v":0},{"$f":"('Farm 1'!FGS49+'Trading 1 Farm'!FGS50)*Funding!FFU22","v":0},{"$f":"('Farm 1'!FGT49+'Trading 1 Farm'!FGT50)*Funding!FFV22","v":0},{"$f":"('Farm 1'!FGU49+'Trading 1 Farm'!FGU50)*Funding!FFW22","v":0},{"$f":"('Farm 1'!FGV49+'Trading 1 Farm'!FGV50)*Funding!FFX22","v":0},{"$f":"('Farm 1'!FGW49+'Trading 1 Farm'!FGW50)*Funding!FFY22","v":0},{"$f":"('Farm 1'!FGX49+'Trading 1 Farm'!FGX50)*Funding!FFZ22","v":0},{"$f":"('Farm 1'!FGY49+'Trading 1 Farm'!FGY50)*Funding!FGA22","v":0},{"$f":"('Farm 1'!FGZ49+'Trading 1 Farm'!FGZ50)*Funding!FGB22","v":0},{"$f":"('Farm 1'!FHA49+'Trading 1 Farm'!FHA50)*Funding!FGC22","v":0},{"$f":"('Farm 1'!FHB49+'Trading 1 Farm'!FHB50)*Funding!FGD22","v":0},{"$f":"('Farm 1'!FHC49+'Trading 1 Farm'!FHC50)*Funding!FGE22","v":0},{"$f":"('Farm 1'!FHD49+'Trading 1 Farm'!FHD50)*Funding!FGF22","v":0},{"$f":"('Farm 1'!FHE49+'Trading 1 Farm'!FHE50)*Funding!FGG22","v":0},{"$f":"('Farm 1'!FHF49+'Trading 1 Farm'!FHF50)*Funding!FGH22","v":0},{"$f":"('Farm 1'!FHG49+'Trading 1 Farm'!FHG50)*Funding!FGI22","v":0},{"$f":"('Farm 1'!FHH49+'Trading 1 Farm'!FHH50)*Funding!FGJ22","v":0},{"$f":"('Farm 1'!FHI49+'Trading 1 Farm'!FHI50)*Funding!FGK22","v":0},{"$f":"('Farm 1'!FHJ49+'Trading 1 Farm'!FHJ50)*Funding!FGL22","v":0},{"$f":"('Farm 1'!FHK49+'Trading 1 Farm'!FHK50)*Funding!FGM22","v":0},{"$f":"('Farm 1'!FHL49+'Trading 1 Farm'!FHL50)*Funding!FGN22","v":0},{"$f":"('Farm 1'!FHM49+'Trading 1 Farm'!FHM50)*Funding!FGO22","v":0},{"$f":"('Farm 1'!FHN49+'Trading 1 Farm'!FHN50)*Funding!FGP22","v":0},{"$f":"('Farm 1'!FHO49+'Trading 1 Farm'!FHO50)*Funding!FGQ22","v":0},{"$f":"('Farm 1'!FHP49+'Trading 1 Farm'!FHP50)*Funding!FGR22","v":0},{"$f":"('Farm 1'!FHQ49+'Trading 1 Farm'!FHQ50)*Funding!FGS22","v":0},{"$f":"('Farm 1'!FHR49+'Trading 1 Farm'!FHR50)*Funding!FGT22","v":0},{"$f":"('Farm 1'!FHS49+'Trading 1 Farm'!FHS50)*Funding!FGU22","v":0},{"$f":"('Farm 1'!FHT49+'Trading 1 Farm'!FHT50)*Funding!FGV22","v":0},{"$f":"('Farm 1'!FHU49+'Trading 1 Farm'!FHU50)*Funding!FGW22","v":0},{"$f":"('Farm 1'!FHV49+'Trading 1 Farm'!FHV50)*Funding!FGX22","v":0},{"$f":"('Farm 1'!FHW49+'Trading 1 Farm'!FHW50)*Funding!FGY22","v":0},{"$f":"('Farm 1'!FHX49+'Trading 1 Farm'!FHX50)*Funding!FGZ22","v":0},{"$f":"('Farm 1'!FHY49+'Trading 1 Farm'!FHY50)*Funding!FHA22","v":0},{"$f":"('Farm 1'!FHZ49+'Trading 1 Farm'!FHZ50)*Funding!FHB22","v":0},{"$f":"('Farm 1'!FIA49+'Trading 1 Farm'!FIA50)*Funding!FHC22","v":0},{"$f":"('Farm 1'!FIB49+'Trading 1 Farm'!FIB50)*Funding!FHD22","v":0},{"$f":"('Farm 1'!FIC49+'Trading 1 Farm'!FIC50)*Funding!FHE22","v":0},{"$f":"('Farm 1'!FID49+'Trading 1 Farm'!FID50)*Funding!FHF22","v":0},{"$f":"('Farm 1'!FIE49+'Trading 1 Farm'!FIE50)*Funding!FHG22","v":0},{"$f":"('Farm 1'!FIF49+'Trading 1 Farm'!FIF50)*Funding!FHH22","v":0},{"$f":"('Farm 1'!FIG49+'Trading 1 Farm'!FIG50)*Funding!FHI22","v":0},{"$f":"('Farm 1'!FIH49+'Trading 1 Farm'!FIH50)*Funding!FHJ22","v":0},{"$f":"('Farm 1'!FII49+'Trading 1 Farm'!FII50)*Funding!FHK22","v":0},{"$f":"('Farm 1'!FIJ49+'Trading 1 Farm'!FIJ50)*Funding!FHL22","v":0},{"$f":"('Farm 1'!FIK49+'Trading 1 Farm'!FIK50)*Funding!FHM22","v":0},{"$f":"('Farm 1'!FIL49+'Trading 1 Farm'!FIL50)*Funding!FHN22","v":0},{"$f":"('Farm 1'!FIM49+'Trading 1 Farm'!FIM50)*Funding!FHO22","v":0},{"$f":"('Farm 1'!FIN49+'Trading 1 Farm'!FIN50)*Funding!FHP22","v":0},{"$f":"('Farm 1'!FIO49+'Trading 1 Farm'!FIO50)*Funding!FHQ22","v":0},{"$f":"('Farm 1'!FIP49+'Trading 1 Farm'!FIP50)*Funding!FHR22","v":0},{"$f":"('Farm 1'!FIQ49+'Trading 1 Farm'!FIQ50)*Funding!FHS22","v":0},{"$f":"('Farm 1'!FIR49+'Trading 1 Farm'!FIR50)*Funding!FHT22","v":0},{"$f":"('Farm 1'!FIS49+'Trading 1 Farm'!FIS50)*Funding!FHU22","v":0},{"$f":"('Farm 1'!FIT49+'Trading 1 Farm'!FIT50)*Funding!FHV22","v":0},{"$f":"('Farm 1'!FIU49+'Trading 1 Farm'!FIU50)*Funding!FHW22","v":0},{"$f":"('Farm 1'!FIV49+'Trading 1 Farm'!FIV50)*Funding!FHX22","v":0},{"$f":"('Farm 1'!FIW49+'Trading 1 Farm'!FIW50)*Funding!FHY22","v":0},{"$f":"('Farm 1'!FIX49+'Trading 1 Farm'!FIX50)*Funding!FHZ22","v":0},{"$f":"('Farm 1'!FIY49+'Trading 1 Farm'!FIY50)*Funding!FIA22","v":0},{"$f":"('Farm 1'!FIZ49+'Trading 1 Farm'!FIZ50)*Funding!FIB22","v":0},{"$f":"('Farm 1'!FJA49+'Trading 1 Farm'!FJA50)*Funding!FIC22","v":0},{"$f":"('Farm 1'!FJB49+'Trading 1 Farm'!FJB50)*Funding!FID22","v":0},{"$f":"('Farm 1'!FJC49+'Trading 1 Farm'!FJC50)*Funding!FIE22","v":0},{"$f":"('Farm 1'!FJD49+'Trading 1 Farm'!FJD50)*Funding!FIF22","v":0},{"$f":"('Farm 1'!FJE49+'Trading 1 Farm'!FJE50)*Funding!FIG22","v":0},{"$f":"('Farm 1'!FJF49+'Trading 1 Farm'!FJF50)*Funding!FIH22","v":0},{"$f":"('Farm 1'!FJG49+'Trading 1 Farm'!FJG50)*Funding!FII22","v":0},{"$f":"('Farm 1'!FJH49+'Trading 1 Farm'!FJH50)*Funding!FIJ22","v":0},{"$f":"('Farm 1'!FJI49+'Trading 1 Farm'!FJI50)*Funding!FIK22","v":0},{"$f":"('Farm 1'!FJJ49+'Trading 1 Farm'!FJJ50)*Funding!FIL22","v":0},{"$f":"('Farm 1'!FJK49+'Trading 1 Farm'!FJK50)*Funding!FIM22","v":0},{"$f":"('Farm 1'!FJL49+'Trading 1 Farm'!FJL50)*Funding!FIN22","v":0},{"$f":"('Farm 1'!FJM49+'Trading 1 Farm'!FJM50)*Funding!FIO22","v":0},{"$f":"('Farm 1'!FJN49+'Trading 1 Farm'!FJN50)*Funding!FIP22","v":0},{"$f":"('Farm 1'!FJO49+'Trading 1 Farm'!FJO50)*Funding!FIQ22","v":0},{"$f":"('Farm 1'!FJP49+'Trading 1 Farm'!FJP50)*Funding!FIR22","v":0},{"$f":"('Farm 1'!FJQ49+'Trading 1 Farm'!FJQ50)*Funding!FIS22","v":0},{"$f":"('Farm 1'!FJR49+'Trading 1 Farm'!FJR50)*Funding!FIT22","v":0},{"$f":"('Farm 1'!FJS49+'Trading 1 Farm'!FJS50)*Funding!FIU22","v":0},{"$f":"('Farm 1'!FJT49+'Trading 1 Farm'!FJT50)*Funding!FIV22","v":0},{"$f":"('Farm 1'!FJU49+'Trading 1 Farm'!FJU50)*Funding!FIW22","v":0},{"$f":"('Farm 1'!FJV49+'Trading 1 Farm'!FJV50)*Funding!FIX22","v":0},{"$f":"('Farm 1'!FJW49+'Trading 1 Farm'!FJW50)*Funding!FIY22","v":0},{"$f":"('Farm 1'!FJX49+'Trading 1 Farm'!FJX50)*Funding!FIZ22","v":0},{"$f":"('Farm 1'!FJY49+'Trading 1 Farm'!FJY50)*Funding!FJA22","v":0},{"$f":"('Farm 1'!FJZ49+'Trading 1 Farm'!FJZ50)*Funding!FJB22","v":0},{"$f":"('Farm 1'!FKA49+'Trading 1 Farm'!FKA50)*Funding!FJC22","v":0},{"$f":"('Farm 1'!FKB49+'Trading 1 Farm'!FKB50)*Funding!FJD22","v":0},{"$f":"('Farm 1'!FKC49+'Trading 1 Farm'!FKC50)*Funding!FJE22","v":0},{"$f":"('Farm 1'!FKD49+'Trading 1 Farm'!FKD50)*Funding!FJF22","v":0},{"$f":"('Farm 1'!FKE49+'Trading 1 Farm'!FKE50)*Funding!FJG22","v":0},{"$f":"('Farm 1'!FKF49+'Trading 1 Farm'!FKF50)*Funding!FJH22","v":0},{"$f":"('Farm 1'!FKG49+'Trading 1 Farm'!FKG50)*Funding!FJI22","v":0},{"$f":"('Farm 1'!FKH49+'Trading 1 Farm'!FKH50)*Funding!FJJ22","v":0},{"$f":"('Farm 1'!FKI49+'Trading 1 Farm'!FKI50)*Funding!FJK22","v":0},{"$f":"('Farm 1'!FKJ49+'Trading 1 Farm'!FKJ50)*Funding!FJL22","v":0},{"$f":"('Farm 1'!FKK49+'Trading 1 Farm'!FKK50)*Funding!FJM22","v":0},{"$f":"('Farm 1'!FKL49+'Trading 1 Farm'!FKL50)*Funding!FJN22","v":0},{"$f":"('Farm 1'!FKM49+'Trading 1 Farm'!FKM50)*Funding!FJO22","v":0},{"$f":"('Farm 1'!FKN49+'Trading 1 Farm'!FKN50)*Funding!FJP22","v":0},{"$f":"('Farm 1'!FKO49+'Trading 1 Farm'!FKO50)*Funding!FJQ22","v":0},{"$f":"('Farm 1'!FKP49+'Trading 1 Farm'!FKP50)*Funding!FJR22","v":0},{"$f":"('Farm 1'!FKQ49+'Trading 1 Farm'!FKQ50)*Funding!FJS22","v":0},{"$f":"('Farm 1'!FKR49+'Trading 1 Farm'!FKR50)*Funding!FJT22","v":0},{"$f":"('Farm 1'!FKS49+'Trading 1 Farm'!FKS50)*Funding!FJU22","v":0},{"$f":"('Farm 1'!FKT49+'Trading 1 Farm'!FKT50)*Funding!FJV22","v":0},{"$f":"('Farm 1'!FKU49+'Trading 1 Farm'!FKU50)*Funding!FJW22","v":0},{"$f":"('Farm 1'!FKV49+'Trading 1 Farm'!FKV50)*Funding!FJX22","v":0},{"$f":"('Farm 1'!FKW49+'Trading 1 Farm'!FKW50)*Funding!FJY22","v":0},{"$f":"('Farm 1'!FKX49+'Trading 1 Farm'!FKX50)*Funding!FJZ22","v":0},{"$f":"('Farm 1'!FKY49+'Trading 1 Farm'!FKY50)*Funding!FKA22","v":0},{"$f":"('Farm 1'!FKZ49+'Trading 1 Farm'!FKZ50)*Funding!FKB22","v":0},{"$f":"('Farm 1'!FLA49+'Trading 1 Farm'!FLA50)*Funding!FKC22","v":0},{"$f":"('Farm 1'!FLB49+'Trading 1 Farm'!FLB50)*Funding!FKD22","v":0},{"$f":"('Farm 1'!FLC49+'Trading 1 Farm'!FLC50)*Funding!FKE22","v":0},{"$f":"('Farm 1'!FLD49+'Trading 1 Farm'!FLD50)*Funding!FKF22","v":0},{"$f":"('Farm 1'!FLE49+'Trading 1 Farm'!FLE50)*Funding!FKG22","v":0},{"$f":"('Farm 1'!FLF49+'Trading 1 Farm'!FLF50)*Funding!FKH22","v":0},{"$f":"('Farm 1'!FLG49+'Trading 1 Farm'!FLG50)*Funding!FKI22","v":0},{"$f":"('Farm 1'!FLH49+'Trading 1 Farm'!FLH50)*Funding!FKJ22","v":0},{"$f":"('Farm 1'!FLI49+'Trading 1 Farm'!FLI50)*Funding!FKK22","v":0},{"$f":"('Farm 1'!FLJ49+'Trading 1 Farm'!FLJ50)*Funding!FKL22","v":0},{"$f":"('Farm 1'!FLK49+'Trading 1 Farm'!FLK50)*Funding!FKM22","v":0},{"$f":"('Farm 1'!FLL49+'Trading 1 Farm'!FLL50)*Funding!FKN22","v":0},{"$f":"('Farm 1'!FLM49+'Trading 1 Farm'!FLM50)*Funding!FKO22","v":0},{"$f":"('Farm 1'!FLN49+'Trading 1 Farm'!FLN50)*Funding!FKP22","v":0},{"$f":"('Farm 1'!FLO49+'Trading 1 Farm'!FLO50)*Funding!FKQ22","v":0},{"$f":"('Farm 1'!FLP49+'Trading 1 Farm'!FLP50)*Funding!FKR22","v":0},{"$f":"('Farm 1'!FLQ49+'Trading 1 Farm'!FLQ50)*Funding!FKS22","v":0},{"$f":"('Farm 1'!FLR49+'Trading 1 Farm'!FLR50)*Funding!FKT22","v":0},{"$f":"('Farm 1'!FLS49+'Trading 1 Farm'!FLS50)*Funding!FKU22","v":0},{"$f":"('Farm 1'!FLT49+'Trading 1 Farm'!FLT50)*Funding!FKV22","v":0},{"$f":"('Farm 1'!FLU49+'Trading 1 Farm'!FLU50)*Funding!FKW22","v":0},{"$f":"('Farm 1'!FLV49+'Trading 1 Farm'!FLV50)*Funding!FKX22","v":0},{"$f":"('Farm 1'!FLW49+'Trading 1 Farm'!FLW50)*Funding!FKY22","v":0},{"$f":"('Farm 1'!FLX49+'Trading 1 Farm'!FLX50)*Funding!FKZ22","v":0},{"$f":"('Farm 1'!FLY49+'Trading 1 Farm'!FLY50)*Funding!FLA22","v":0},{"$f":"('Farm 1'!FLZ49+'Trading 1 Farm'!FLZ50)*Funding!FLB22","v":0},{"$f":"('Farm 1'!FMA49+'Trading 1 Farm'!FMA50)*Funding!FLC22","v":0},{"$f":"('Farm 1'!FMB49+'Trading 1 Farm'!FMB50)*Funding!FLD22","v":0},{"$f":"('Farm 1'!FMC49+'Trading 1 Farm'!FMC50)*Funding!FLE22","v":0},{"$f":"('Farm 1'!FMD49+'Trading 1 Farm'!FMD50)*Funding!FLF22","v":0},{"$f":"('Farm 1'!FME49+'Trading 1 Farm'!FME50)*Funding!FLG22","v":0},{"$f":"('Farm 1'!FMF49+'Trading 1 Farm'!FMF50)*Funding!FLH22","v":0},{"$f":"('Farm 1'!FMG49+'Trading 1 Farm'!FMG50)*Funding!FLI22","v":0},{"$f":"('Farm 1'!FMH49+'Trading 1 Farm'!FMH50)*Funding!FLJ22","v":0},{"$f":"('Farm 1'!FMI49+'Trading 1 Farm'!FMI50)*Funding!FLK22","v":0},{"$f":"('Farm 1'!FMJ49+'Trading 1 Farm'!FMJ50)*Funding!FLL22","v":0},{"$f":"('Farm 1'!FMK49+'Trading 1 Farm'!FMK50)*Funding!FLM22","v":0},{"$f":"('Farm 1'!FML49+'Trading 1 Farm'!FML50)*Funding!FLN22","v":0},{"$f":"('Farm 1'!FMM49+'Trading 1 Farm'!FMM50)*Funding!FLO22","v":0},{"$f":"('Farm 1'!FMN49+'Trading 1 Farm'!FMN50)*Funding!FLP22","v":0},{"$f":"('Farm 1'!FMO49+'Trading 1 Farm'!FMO50)*Funding!FLQ22","v":0},{"$f":"('Farm 1'!FMP49+'Trading 1 Farm'!FMP50)*Funding!FLR22","v":0},{"$f":"('Farm 1'!FMQ49+'Trading 1 Farm'!FMQ50)*Funding!FLS22","v":0},{"$f":"('Farm 1'!FMR49+'Trading 1 Farm'!FMR50)*Funding!FLT22","v":0},{"$f":"('Farm 1'!FMS49+'Trading 1 Farm'!FMS50)*Funding!FLU22","v":0},{"$f":"('Farm 1'!FMT49+'Trading 1 Farm'!FMT50)*Funding!FLV22","v":0},{"$f":"('Farm 1'!FMU49+'Trading 1 Farm'!FMU50)*Funding!FLW22","v":0},{"$f":"('Farm 1'!FMV49+'Trading 1 Farm'!FMV50)*Funding!FLX22","v":0},{"$f":"('Farm 1'!FMW49+'Trading 1 Farm'!FMW50)*Funding!FLY22","v":0},{"$f":"('Farm 1'!FMX49+'Trading 1 Farm'!FMX50)*Funding!FLZ22","v":0},{"$f":"('Farm 1'!FMY49+'Trading 1 Farm'!FMY50)*Funding!FMA22","v":0},{"$f":"('Farm 1'!FMZ49+'Trading 1 Farm'!FMZ50)*Funding!FMB22","v":0},{"$f":"('Farm 1'!FNA49+'Trading 1 Farm'!FNA50)*Funding!FMC22","v":0},{"$f":"('Farm 1'!FNB49+'Trading 1 Farm'!FNB50)*Funding!FMD22","v":0},{"$f":"('Farm 1'!FNC49+'Trading 1 Farm'!FNC50)*Funding!FME22","v":0},{"$f":"('Farm 1'!FND49+'Trading 1 Farm'!FND50)*Funding!FMF22","v":0},{"$f":"('Farm 1'!FNE49+'Trading 1 Farm'!FNE50)*Funding!FMG22","v":0},{"$f":"('Farm 1'!FNF49+'Trading 1 Farm'!FNF50)*Funding!FMH22","v":0},{"$f":"('Farm 1'!FNG49+'Trading 1 Farm'!FNG50)*Funding!FMI22","v":0},{"$f":"('Farm 1'!FNH49+'Trading 1 Farm'!FNH50)*Funding!FMJ22","v":0},{"$f":"('Farm 1'!FNI49+'Trading 1 Farm'!FNI50)*Funding!FMK22","v":0},{"$f":"('Farm 1'!FNJ49+'Trading 1 Farm'!FNJ50)*Funding!FML22","v":0},{"$f":"('Farm 1'!FNK49+'Trading 1 Farm'!FNK50)*Funding!FMM22","v":0},{"$f":"('Farm 1'!FNL49+'Trading 1 Farm'!FNL50)*Funding!FMN22","v":0},{"$f":"('Farm 1'!FNM49+'Trading 1 Farm'!FNM50)*Funding!FMO22","v":0},{"$f":"('Farm 1'!FNN49+'Trading 1 Farm'!FNN50)*Funding!FMP22","v":0},{"$f":"('Farm 1'!FNO49+'Trading 1 Farm'!FNO50)*Funding!FMQ22","v":0},{"$f":"('Farm 1'!FNP49+'Trading 1 Farm'!FNP50)*Funding!FMR22","v":0},{"$f":"('Farm 1'!FNQ49+'Trading 1 Farm'!FNQ50)*Funding!FMS22","v":0},{"$f":"('Farm 1'!FNR49+'Trading 1 Farm'!FNR50)*Funding!FMT22","v":0},{"$f":"('Farm 1'!FNS49+'Trading 1 Farm'!FNS50)*Funding!FMU22","v":0},{"$f":"('Farm 1'!FNT49+'Trading 1 Farm'!FNT50)*Funding!FMV22","v":0},{"$f":"('Farm 1'!FNU49+'Trading 1 Farm'!FNU50)*Funding!FMW22","v":0},{"$f":"('Farm 1'!FNV49+'Trading 1 Farm'!FNV50)*Funding!FMX22","v":0},{"$f":"('Farm 1'!FNW49+'Trading 1 Farm'!FNW50)*Funding!FMY22","v":0},{"$f":"('Farm 1'!FNX49+'Trading 1 Farm'!FNX50)*Funding!FMZ22","v":0},{"$f":"('Farm 1'!FNY49+'Trading 1 Farm'!FNY50)*Funding!FNA22","v":0},{"$f":"('Farm 1'!FNZ49+'Trading 1 Farm'!FNZ50)*Funding!FNB22","v":0},{"$f":"('Farm 1'!FOA49+'Trading 1 Farm'!FOA50)*Funding!FNC22","v":0},{"$f":"('Farm 1'!FOB49+'Trading 1 Farm'!FOB50)*Funding!FND22","v":0},{"$f":"('Farm 1'!FOC49+'Trading 1 Farm'!FOC50)*Funding!FNE22","v":0},{"$f":"('Farm 1'!FOD49+'Trading 1 Farm'!FOD50)*Funding!FNF22","v":0},{"$f":"('Farm 1'!FOE49+'Trading 1 Farm'!FOE50)*Funding!FNG22","v":0},{"$f":"('Farm 1'!FOF49+'Trading 1 Farm'!FOF50)*Funding!FNH22","v":0},{"$f":"('Farm 1'!FOG49+'Trading 1 Farm'!FOG50)*Funding!FNI22","v":0},{"$f":"('Farm 1'!FOH49+'Trading 1 Farm'!FOH50)*Funding!FNJ22","v":0},{"$f":"('Farm 1'!FOI49+'Trading 1 Farm'!FOI50)*Funding!FNK22","v":0},{"$f":"('Farm 1'!FOJ49+'Trading 1 Farm'!FOJ50)*Funding!FNL22","v":0},{"$f":"('Farm 1'!FOK49+'Trading 1 Farm'!FOK50)*Funding!FNM22","v":0},{"$f":"('Farm 1'!FOL49+'Trading 1 Farm'!FOL50)*Funding!FNN22","v":0},{"$f":"('Farm 1'!FOM49+'Trading 1 Farm'!FOM50)*Funding!FNO22","v":0},{"$f":"('Farm 1'!FON49+'Trading 1 Farm'!FON50)*Funding!FNP22","v":0},{"$f":"('Farm 1'!FOO49+'Trading 1 Farm'!FOO50)*Funding!FNQ22","v":0},{"$f":"('Farm 1'!FOP49+'Trading 1 Farm'!FOP50)*Funding!FNR22","v":0},{"$f":"('Farm 1'!FOQ49+'Trading 1 Farm'!FOQ50)*Funding!FNS22","v":0},{"$f":"('Farm 1'!FOR49+'Trading 1 Farm'!FOR50)*Funding!FNT22","v":0},{"$f":"('Farm 1'!FOS49+'Trading 1 Farm'!FOS50)*Funding!FNU22","v":0},{"$f":"('Farm 1'!FOT49+'Trading 1 Farm'!FOT50)*Funding!FNV22","v":0},{"$f":"('Farm 1'!FOU49+'Trading 1 Farm'!FOU50)*Funding!FNW22","v":0},{"$f":"('Farm 1'!FOV49+'Trading 1 Farm'!FOV50)*Funding!FNX22","v":0},{"$f":"('Farm 1'!FOW49+'Trading 1 Farm'!FOW50)*Funding!FNY22","v":0},{"$f":"('Farm 1'!FOX49+'Trading 1 Farm'!FOX50)*Funding!FNZ22","v":0},{"$f":"('Farm 1'!FOY49+'Trading 1 Farm'!FOY50)*Funding!FOA22","v":0},{"$f":"('Farm 1'!FOZ49+'Trading 1 Farm'!FOZ50)*Funding!FOB22","v":0},{"$f":"('Farm 1'!FPA49+'Trading 1 Farm'!FPA50)*Funding!FOC22","v":0},{"$f":"('Farm 1'!FPB49+'Trading 1 Farm'!FPB50)*Funding!FOD22","v":0},{"$f":"('Farm 1'!FPC49+'Trading 1 Farm'!FPC50)*Funding!FOE22","v":0},{"$f":"('Farm 1'!FPD49+'Trading 1 Farm'!FPD50)*Funding!FOF22","v":0},{"$f":"('Farm 1'!FPE49+'Trading 1 Farm'!FPE50)*Funding!FOG22","v":0},{"$f":"('Farm 1'!FPF49+'Trading 1 Farm'!FPF50)*Funding!FOH22","v":0},{"$f":"('Farm 1'!FPG49+'Trading 1 Farm'!FPG50)*Funding!FOI22","v":0},{"$f":"('Farm 1'!FPH49+'Trading 1 Farm'!FPH50)*Funding!FOJ22","v":0},{"$f":"('Farm 1'!FPI49+'Trading 1 Farm'!FPI50)*Funding!FOK22","v":0},{"$f":"('Farm 1'!FPJ49+'Trading 1 Farm'!FPJ50)*Funding!FOL22","v":0},{"$f":"('Farm 1'!FPK49+'Trading 1 Farm'!FPK50)*Funding!FOM22","v":0},{"$f":"('Farm 1'!FPL49+'Trading 1 Farm'!FPL50)*Funding!FON22","v":0},{"$f":"('Farm 1'!FPM49+'Trading 1 Farm'!FPM50)*Funding!FOO22","v":0},{"$f":"('Farm 1'!FPN49+'Trading 1 Farm'!FPN50)*Funding!FOP22","v":0},{"$f":"('Farm 1'!FPO49+'Trading 1 Farm'!FPO50)*Funding!FOQ22","v":0},{"$f":"('Farm 1'!FPP49+'Trading 1 Farm'!FPP50)*Funding!FOR22","v":0},{"$f":"('Farm 1'!FPQ49+'Trading 1 Farm'!FPQ50)*Funding!FOS22","v":0},{"$f":"('Farm 1'!FPR49+'Trading 1 Farm'!FPR50)*Funding!FOT22","v":0},{"$f":"('Farm 1'!FPS49+'Trading 1 Farm'!FPS50)*Funding!FOU22","v":0},{"$f":"('Farm 1'!FPT49+'Trading 1 Farm'!FPT50)*Funding!FOV22","v":0},{"$f":"('Farm 1'!FPU49+'Trading 1 Farm'!FPU50)*Funding!FOW22","v":0},{"$f":"('Farm 1'!FPV49+'Trading 1 Farm'!FPV50)*Funding!FOX22","v":0},{"$f":"('Farm 1'!FPW49+'Trading 1 Farm'!FPW50)*Funding!FOY22","v":0},{"$f":"('Farm 1'!FPX49+'Trading 1 Farm'!FPX50)*Funding!FOZ22","v":0},{"$f":"('Farm 1'!FPY49+'Trading 1 Farm'!FPY50)*Funding!FPA22","v":0},{"$f":"('Farm 1'!FPZ49+'Trading 1 Farm'!FPZ50)*Funding!FPB22","v":0},{"$f":"('Farm 1'!FQA49+'Trading 1 Farm'!FQA50)*Funding!FPC22","v":0},{"$f":"('Farm 1'!FQB49+'Trading 1 Farm'!FQB50)*Funding!FPD22","v":0},{"$f":"('Farm 1'!FQC49+'Trading 1 Farm'!FQC50)*Funding!FPE22","v":0},{"$f":"('Farm 1'!FQD49+'Trading 1 Farm'!FQD50)*Funding!FPF22","v":0},{"$f":"('Farm 1'!FQE49+'Trading 1 Farm'!FQE50)*Funding!FPG22","v":0},{"$f":"('Farm 1'!FQF49+'Trading 1 Farm'!FQF50)*Funding!FPH22","v":0},{"$f":"('Farm 1'!FQG49+'Trading 1 Farm'!FQG50)*Funding!FPI22","v":0},{"$f":"('Farm 1'!FQH49+'Trading 1 Farm'!FQH50)*Funding!FPJ22","v":0},{"$f":"('Farm 1'!FQI49+'Trading 1 Farm'!FQI50)*Funding!FPK22","v":0},{"$f":"('Farm 1'!FQJ49+'Trading 1 Farm'!FQJ50)*Funding!FPL22","v":0},{"$f":"('Farm 1'!FQK49+'Trading 1 Farm'!FQK50)*Funding!FPM22","v":0},{"$f":"('Farm 1'!FQL49+'Trading 1 Farm'!FQL50)*Funding!FPN22","v":0},{"$f":"('Farm 1'!FQM49+'Trading 1 Farm'!FQM50)*Funding!FPO22","v":0},{"$f":"('Farm 1'!FQN49+'Trading 1 Farm'!FQN50)*Funding!FPP22","v":0},{"$f":"('Farm 1'!FQO49+'Trading 1 Farm'!FQO50)*Funding!FPQ22","v":0},{"$f":"('Farm 1'!FQP49+'Trading 1 Farm'!FQP50)*Funding!FPR22","v":0},{"$f":"('Farm 1'!FQQ49+'Trading 1 Farm'!FQQ50)*Funding!FPS22","v":0},{"$f":"('Farm 1'!FQR49+'Trading 1 Farm'!FQR50)*Funding!FPT22","v":0},{"$f":"('Farm 1'!FQS49+'Trading 1 Farm'!FQS50)*Funding!FPU22","v":0},{"$f":"('Farm 1'!FQT49+'Trading 1 Farm'!FQT50)*Funding!FPV22","v":0},{"$f":"('Farm 1'!FQU49+'Trading 1 Farm'!FQU50)*Funding!FPW22","v":0},{"$f":"('Farm 1'!FQV49+'Trading 1 Farm'!FQV50)*Funding!FPX22","v":0},{"$f":"('Farm 1'!FQW49+'Trading 1 Farm'!FQW50)*Funding!FPY22","v":0},{"$f":"('Farm 1'!FQX49+'Trading 1 Farm'!FQX50)*Funding!FPZ22","v":0},{"$f":"('Farm 1'!FQY49+'Trading 1 Farm'!FQY50)*Funding!FQA22","v":0},{"$f":"('Farm 1'!FQZ49+'Trading 1 Farm'!FQZ50)*Funding!FQB22","v":0},{"$f":"('Farm 1'!FRA49+'Trading 1 Farm'!FRA50)*Funding!FQC22","v":0},{"$f":"('Farm 1'!FRB49+'Trading 1 Farm'!FRB50)*Funding!FQD22","v":0},{"$f":"('Farm 1'!FRC49+'Trading 1 Farm'!FRC50)*Funding!FQE22","v":0},{"$f":"('Farm 1'!FRD49+'Trading 1 Farm'!FRD50)*Funding!FQF22","v":0},{"$f":"('Farm 1'!FRE49+'Trading 1 Farm'!FRE50)*Funding!FQG22","v":0},{"$f":"('Farm 1'!FRF49+'Trading 1 Farm'!FRF50)*Funding!FQH22","v":0},{"$f":"('Farm 1'!FRG49+'Trading 1 Farm'!FRG50)*Funding!FQI22","v":0},{"$f":"('Farm 1'!FRH49+'Trading 1 Farm'!FRH50)*Funding!FQJ22","v":0},{"$f":"('Farm 1'!FRI49+'Trading 1 Farm'!FRI50)*Funding!FQK22","v":0},{"$f":"('Farm 1'!FRJ49+'Trading 1 Farm'!FRJ50)*Funding!FQL22","v":0},{"$f":"('Farm 1'!FRK49+'Trading 1 Farm'!FRK50)*Funding!FQM22","v":0},{"$f":"('Farm 1'!FRL49+'Trading 1 Farm'!FRL50)*Funding!FQN22","v":0},{"$f":"('Farm 1'!FRM49+'Trading 1 Farm'!FRM50)*Funding!FQO22","v":0},{"$f":"('Farm 1'!FRN49+'Trading 1 Farm'!FRN50)*Funding!FQP22","v":0},{"$f":"('Farm 1'!FRO49+'Trading 1 Farm'!FRO50)*Funding!FQQ22","v":0},{"$f":"('Farm 1'!FRP49+'Trading 1 Farm'!FRP50)*Funding!FQR22","v":0},{"$f":"('Farm 1'!FRQ49+'Trading 1 Farm'!FRQ50)*Funding!FQS22","v":0},{"$f":"('Farm 1'!FRR49+'Trading 1 Farm'!FRR50)*Funding!FQT22","v":0},{"$f":"('Farm 1'!FRS49+'Trading 1 Farm'!FRS50)*Funding!FQU22","v":0},{"$f":"('Farm 1'!FRT49+'Trading 1 Farm'!FRT50)*Funding!FQV22","v":0},{"$f":"('Farm 1'!FRU49+'Trading 1 Farm'!FRU50)*Funding!FQW22","v":0},{"$f":"('Farm 1'!FRV49+'Trading 1 Farm'!FRV50)*Funding!FQX22","v":0},{"$f":"('Farm 1'!FRW49+'Trading 1 Farm'!FRW50)*Funding!FQY22","v":0},{"$f":"('Farm 1'!FRX49+'Trading 1 Farm'!FRX50)*Funding!FQZ22","v":0},{"$f":"('Farm 1'!FRY49+'Trading 1 Farm'!FRY50)*Funding!FRA22","v":0},{"$f":"('Farm 1'!FRZ49+'Trading 1 Farm'!FRZ50)*Funding!FRB22","v":0},{"$f":"('Farm 1'!FSA49+'Trading 1 Farm'!FSA50)*Funding!FRC22","v":0},{"$f":"('Farm 1'!FSB49+'Trading 1 Farm'!FSB50)*Funding!FRD22","v":0},{"$f":"('Farm 1'!FSC49+'Trading 1 Farm'!FSC50)*Funding!FRE22","v":0},{"$f":"('Farm 1'!FSD49+'Trading 1 Farm'!FSD50)*Funding!FRF22","v":0},{"$f":"('Farm 1'!FSE49+'Trading 1 Farm'!FSE50)*Funding!FRG22","v":0},{"$f":"('Farm 1'!FSF49+'Trading 1 Farm'!FSF50)*Funding!FRH22","v":0},{"$f":"('Farm 1'!FSG49+'Trading 1 Farm'!FSG50)*Funding!FRI22","v":0},{"$f":"('Farm 1'!FSH49+'Trading 1 Farm'!FSH50)*Funding!FRJ22","v":0},{"$f":"('Farm 1'!FSI49+'Trading 1 Farm'!FSI50)*Funding!FRK22","v":0},{"$f":"('Farm 1'!FSJ49+'Trading 1 Farm'!FSJ50)*Funding!FRL22","v":0},{"$f":"('Farm 1'!FSK49+'Trading 1 Farm'!FSK50)*Funding!FRM22","v":0},{"$f":"('Farm 1'!FSL49+'Trading 1 Farm'!FSL50)*Funding!FRN22","v":0},{"$f":"('Farm 1'!FSM49+'Trading 1 Farm'!FSM50)*Funding!FRO22","v":0},{"$f":"('Farm 1'!FSN49+'Trading 1 Farm'!FSN50)*Funding!FRP22","v":0},{"$f":"('Farm 1'!FSO49+'Trading 1 Farm'!FSO50)*Funding!FRQ22","v":0},{"$f":"('Farm 1'!FSP49+'Trading 1 Farm'!FSP50)*Funding!FRR22","v":0},{"$f":"('Farm 1'!FSQ49+'Trading 1 Farm'!FSQ50)*Funding!FRS22","v":0},{"$f":"('Farm 1'!FSR49+'Trading 1 Farm'!FSR50)*Funding!FRT22","v":0},{"$f":"('Farm 1'!FSS49+'Trading 1 Farm'!FSS50)*Funding!FRU22","v":0},{"$f":"('Farm 1'!FST49+'Trading 1 Farm'!FST50)*Funding!FRV22","v":0},{"$f":"('Farm 1'!FSU49+'Trading 1 Farm'!FSU50)*Funding!FRW22","v":0},{"$f":"('Farm 1'!FSV49+'Trading 1 Farm'!FSV50)*Funding!FRX22","v":0},{"$f":"('Farm 1'!FSW49+'Trading 1 Farm'!FSW50)*Funding!FRY22","v":0},{"$f":"('Farm 1'!FSX49+'Trading 1 Farm'!FSX50)*Funding!FRZ22","v":0},{"$f":"('Farm 1'!FSY49+'Trading 1 Farm'!FSY50)*Funding!FSA22","v":0},{"$f":"('Farm 1'!FSZ49+'Trading 1 Farm'!FSZ50)*Funding!FSB22","v":0},{"$f":"('Farm 1'!FTA49+'Trading 1 Farm'!FTA50)*Funding!FSC22","v":0},{"$f":"('Farm 1'!FTB49+'Trading 1 Farm'!FTB50)*Funding!FSD22","v":0},{"$f":"('Farm 1'!FTC49+'Trading 1 Farm'!FTC50)*Funding!FSE22","v":0},{"$f":"('Farm 1'!FTD49+'Trading 1 Farm'!FTD50)*Funding!FSF22","v":0},{"$f":"('Farm 1'!FTE49+'Trading 1 Farm'!FTE50)*Funding!FSG22","v":0},{"$f":"('Farm 1'!FTF49+'Trading 1 Farm'!FTF50)*Funding!FSH22","v":0},{"$f":"('Farm 1'!FTG49+'Trading 1 Farm'!FTG50)*Funding!FSI22","v":0},{"$f":"('Farm 1'!FTH49+'Trading 1 Farm'!FTH50)*Funding!FSJ22","v":0},{"$f":"('Farm 1'!FTI49+'Trading 1 Farm'!FTI50)*Funding!FSK22","v":0},{"$f":"('Farm 1'!FTJ49+'Trading 1 Farm'!FTJ50)*Funding!FSL22","v":0},{"$f":"('Farm 1'!FTK49+'Trading 1 Farm'!FTK50)*Funding!FSM22","v":0},{"$f":"('Farm 1'!FTL49+'Trading 1 Farm'!FTL50)*Funding!FSN22","v":0},{"$f":"('Farm 1'!FTM49+'Trading 1 Farm'!FTM50)*Funding!FSO22","v":0},{"$f":"('Farm 1'!FTN49+'Trading 1 Farm'!FTN50)*Funding!FSP22","v":0},{"$f":"('Farm 1'!FTO49+'Trading 1 Farm'!FTO50)*Funding!FSQ22","v":0},{"$f":"('Farm 1'!FTP49+'Trading 1 Farm'!FTP50)*Funding!FSR22","v":0},{"$f":"('Farm 1'!FTQ49+'Trading 1 Farm'!FTQ50)*Funding!FSS22","v":0},{"$f":"('Farm 1'!FTR49+'Trading 1 Farm'!FTR50)*Funding!FST22","v":0},{"$f":"('Farm 1'!FTS49+'Trading 1 Farm'!FTS50)*Funding!FSU22","v":0},{"$f":"('Farm 1'!FTT49+'Trading 1 Farm'!FTT50)*Funding!FSV22","v":0},{"$f":"('Farm 1'!FTU49+'Trading 1 Farm'!FTU50)*Funding!FSW22","v":0},{"$f":"('Farm 1'!FTV49+'Trading 1 Farm'!FTV50)*Funding!FSX22","v":0},{"$f":"('Farm 1'!FTW49+'Trading 1 Farm'!FTW50)*Funding!FSY22","v":0},{"$f":"('Farm 1'!FTX49+'Trading 1 Farm'!FTX50)*Funding!FSZ22","v":0},{"$f":"('Farm 1'!FTY49+'Trading 1 Farm'!FTY50)*Funding!FTA22","v":0},{"$f":"('Farm 1'!FTZ49+'Trading 1 Farm'!FTZ50)*Funding!FTB22","v":0},{"$f":"('Farm 1'!FUA49+'Trading 1 Farm'!FUA50)*Funding!FTC22","v":0},{"$f":"('Farm 1'!FUB49+'Trading 1 Farm'!FUB50)*Funding!FTD22","v":0},{"$f":"('Farm 1'!FUC49+'Trading 1 Farm'!FUC50)*Funding!FTE22","v":0},{"$f":"('Farm 1'!FUD49+'Trading 1 Farm'!FUD50)*Funding!FTF22","v":0},{"$f":"('Farm 1'!FUE49+'Trading 1 Farm'!FUE50)*Funding!FTG22","v":0},{"$f":"('Farm 1'!FUF49+'Trading 1 Farm'!FUF50)*Funding!FTH22","v":0},{"$f":"('Farm 1'!FUG49+'Trading 1 Farm'!FUG50)*Funding!FTI22","v":0},{"$f":"('Farm 1'!FUH49+'Trading 1 Farm'!FUH50)*Funding!FTJ22","v":0},{"$f":"('Farm 1'!FUI49+'Trading 1 Farm'!FUI50)*Funding!FTK22","v":0},{"$f":"('Farm 1'!FUJ49+'Trading 1 Farm'!FUJ50)*Funding!FTL22","v":0},{"$f":"('Farm 1'!FUK49+'Trading 1 Farm'!FUK50)*Funding!FTM22","v":0},{"$f":"('Farm 1'!FUL49+'Trading 1 Farm'!FUL50)*Funding!FTN22","v":0},{"$f":"('Farm 1'!FUM49+'Trading 1 Farm'!FUM50)*Funding!FTO22","v":0},{"$f":"('Farm 1'!FUN49+'Trading 1 Farm'!FUN50)*Funding!FTP22","v":0},{"$f":"('Farm 1'!FUO49+'Trading 1 Farm'!FUO50)*Funding!FTQ22","v":0},{"$f":"('Farm 1'!FUP49+'Trading 1 Farm'!FUP50)*Funding!FTR22","v":0},{"$f":"('Farm 1'!FUQ49+'Trading 1 Farm'!FUQ50)*Funding!FTS22","v":0},{"$f":"('Farm 1'!FUR49+'Trading 1 Farm'!FUR50)*Funding!FTT22","v":0},{"$f":"('Farm 1'!FUS49+'Trading 1 Farm'!FUS50)*Funding!FTU22","v":0},{"$f":"('Farm 1'!FUT49+'Trading 1 Farm'!FUT50)*Funding!FTV22","v":0},{"$f":"('Farm 1'!FUU49+'Trading 1 Farm'!FUU50)*Funding!FTW22","v":0},{"$f":"('Farm 1'!FUV49+'Trading 1 Farm'!FUV50)*Funding!FTX22","v":0},{"$f":"('Farm 1'!FUW49+'Trading 1 Farm'!FUW50)*Funding!FTY22","v":0},{"$f":"('Farm 1'!FUX49+'Trading 1 Farm'!FUX50)*Funding!FTZ22","v":0},{"$f":"('Farm 1'!FUY49+'Trading 1 Farm'!FUY50)*Funding!FUA22","v":0},{"$f":"('Farm 1'!FUZ49+'Trading 1 Farm'!FUZ50)*Funding!FUB22","v":0},{"$f":"('Farm 1'!FVA49+'Trading 1 Farm'!FVA50)*Funding!FUC22","v":0},{"$f":"('Farm 1'!FVB49+'Trading 1 Farm'!FVB50)*Funding!FUD22","v":0},{"$f":"('Farm 1'!FVC49+'Trading 1 Farm'!FVC50)*Funding!FUE22","v":0},{"$f":"('Farm 1'!FVD49+'Trading 1 Farm'!FVD50)*Funding!FUF22","v":0},{"$f":"('Farm 1'!FVE49+'Trading 1 Farm'!FVE50)*Funding!FUG22","v":0},{"$f":"('Farm 1'!FVF49+'Trading 1 Farm'!FVF50)*Funding!FUH22","v":0},{"$f":"('Farm 1'!FVG49+'Trading 1 Farm'!FVG50)*Funding!FUI22","v":0},{"$f":"('Farm 1'!FVH49+'Trading 1 Farm'!FVH50)*Funding!FUJ22","v":0},{"$f":"('Farm 1'!FVI49+'Trading 1 Farm'!FVI50)*Funding!FUK22","v":0},{"$f":"('Farm 1'!FVJ49+'Trading 1 Farm'!FVJ50)*Funding!FUL22","v":0},{"$f":"('Farm 1'!FVK49+'Trading 1 Farm'!FVK50)*Funding!FUM22","v":0},{"$f":"('Farm 1'!FVL49+'Trading 1 Farm'!FVL50)*Funding!FUN22","v":0},{"$f":"('Farm 1'!FVM49+'Trading 1 Farm'!FVM50)*Funding!FUO22","v":0},{"$f":"('Farm 1'!FVN49+'Trading 1 Farm'!FVN50)*Funding!FUP22","v":0},{"$f":"('Farm 1'!FVO49+'Trading 1 Farm'!FVO50)*Funding!FUQ22","v":0},{"$f":"('Farm 1'!FVP49+'Trading 1 Farm'!FVP50)*Funding!FUR22","v":0},{"$f":"('Farm 1'!FVQ49+'Trading 1 Farm'!FVQ50)*Funding!FUS22","v":0},{"$f":"('Farm 1'!FVR49+'Trading 1 Farm'!FVR50)*Funding!FUT22","v":0},{"$f":"('Farm 1'!FVS49+'Trading 1 Farm'!FVS50)*Funding!FUU22","v":0},{"$f":"('Farm 1'!FVT49+'Trading 1 Farm'!FVT50)*Funding!FUV22","v":0},{"$f":"('Farm 1'!FVU49+'Trading 1 Farm'!FVU50)*Funding!FUW22","v":0},{"$f":"('Farm 1'!FVV49+'Trading 1 Farm'!FVV50)*Funding!FUX22","v":0},{"$f":"('Farm 1'!FVW49+'Trading 1 Farm'!FVW50)*Funding!FUY22","v":0},{"$f":"('Farm 1'!FVX49+'Trading 1 Farm'!FVX50)*Funding!FUZ22","v":0},{"$f":"('Farm 1'!FVY49+'Trading 1 Farm'!FVY50)*Funding!FVA22","v":0},{"$f":"('Farm 1'!FVZ49+'Trading 1 Farm'!FVZ50)*Funding!FVB22","v":0},{"$f":"('Farm 1'!FWA49+'Trading 1 Farm'!FWA50)*Funding!FVC22","v":0},{"$f":"('Farm 1'!FWB49+'Trading 1 Farm'!FWB50)*Funding!FVD22","v":0},{"$f":"('Farm 1'!FWC49+'Trading 1 Farm'!FWC50)*Funding!FVE22","v":0},{"$f":"('Farm 1'!FWD49+'Trading 1 Farm'!FWD50)*Funding!FVF22","v":0},{"$f":"('Farm 1'!FWE49+'Trading 1 Farm'!FWE50)*Funding!FVG22","v":0},{"$f":"('Farm 1'!FWF49+'Trading 1 Farm'!FWF50)*Funding!FVH22","v":0},{"$f":"('Farm 1'!FWG49+'Trading 1 Farm'!FWG50)*Funding!FVI22","v":0},{"$f":"('Farm 1'!FWH49+'Trading 1 Farm'!FWH50)*Funding!FVJ22","v":0},{"$f":"('Farm 1'!FWI49+'Trading 1 Farm'!FWI50)*Funding!FVK22","v":0},{"$f":"('Farm 1'!FWJ49+'Trading 1 Farm'!FWJ50)*Funding!FVL22","v":0},{"$f":"('Farm 1'!FWK49+'Trading 1 Farm'!FWK50)*Funding!FVM22","v":0},{"$f":"('Farm 1'!FWL49+'Trading 1 Farm'!FWL50)*Funding!FVN22","v":0},{"$f":"('Farm 1'!FWM49+'Trading 1 Farm'!FWM50)*Funding!FVO22","v":0},{"$f":"('Farm 1'!FWN49+'Trading 1 Farm'!FWN50)*Funding!FVP22","v":0},{"$f":"('Farm 1'!FWO49+'Trading 1 Farm'!FWO50)*Funding!FVQ22","v":0},{"$f":"('Farm 1'!FWP49+'Trading 1 Farm'!FWP50)*Funding!FVR22","v":0},{"$f":"('Farm 1'!FWQ49+'Trading 1 Farm'!FWQ50)*Funding!FVS22","v":0},{"$f":"('Farm 1'!FWR49+'Trading 1 Farm'!FWR50)*Funding!FVT22","v":0},{"$f":"('Farm 1'!FWS49+'Trading 1 Farm'!FWS50)*Funding!FVU22","v":0},{"$f":"('Farm 1'!FWT49+'Trading 1 Farm'!FWT50)*Funding!FVV22","v":0},{"$f":"('Farm 1'!FWU49+'Trading 1 Farm'!FWU50)*Funding!FVW22","v":0},{"$f":"('Farm 1'!FWV49+'Trading 1 Farm'!FWV50)*Funding!FVX22","v":0},{"$f":"('Farm 1'!FWW49+'Trading 1 Farm'!FWW50)*Funding!FVY22","v":0},{"$f":"('Farm 1'!FWX49+'Trading 1 Farm'!FWX50)*Funding!FVZ22","v":0},{"$f":"('Farm 1'!FWY49+'Trading 1 Farm'!FWY50)*Funding!FWA22","v":0},{"$f":"('Farm 1'!FWZ49+'Trading 1 Farm'!FWZ50)*Funding!FWB22","v":0},{"$f":"('Farm 1'!FXA49+'Trading 1 Farm'!FXA50)*Funding!FWC22","v":0},{"$f":"('Farm 1'!FXB49+'Trading 1 Farm'!FXB50)*Funding!FWD22","v":0},{"$f":"('Farm 1'!FXC49+'Trading 1 Farm'!FXC50)*Funding!FWE22","v":0},{"$f":"('Farm 1'!FXD49+'Trading 1 Farm'!FXD50)*Funding!FWF22","v":0},{"$f":"('Farm 1'!FXE49+'Trading 1 Farm'!FXE50)*Funding!FWG22","v":0},{"$f":"('Farm 1'!FXF49+'Trading 1 Farm'!FXF50)*Funding!FWH22","v":0},{"$f":"('Farm 1'!FXG49+'Trading 1 Farm'!FXG50)*Funding!FWI22","v":0},{"$f":"('Farm 1'!FXH49+'Trading 1 Farm'!FXH50)*Funding!FWJ22","v":0},{"$f":"('Farm 1'!FXI49+'Trading 1 Farm'!FXI50)*Funding!FWK22","v":0},{"$f":"('Farm 1'!FXJ49+'Trading 1 Farm'!FXJ50)*Funding!FWL22","v":0},{"$f":"('Farm 1'!FXK49+'Trading 1 Farm'!FXK50)*Funding!FWM22","v":0},{"$f":"('Farm 1'!FXL49+'Trading 1 Farm'!FXL50)*Funding!FWN22","v":0},{"$f":"('Farm 1'!FXM49+'Trading 1 Farm'!FXM50)*Funding!FWO22","v":0},{"$f":"('Farm 1'!FXN49+'Trading 1 Farm'!FXN50)*Funding!FWP22","v":0},{"$f":"('Farm 1'!FXO49+'Trading 1 Farm'!FXO50)*Funding!FWQ22","v":0},{"$f":"('Farm 1'!FXP49+'Trading 1 Farm'!FXP50)*Funding!FWR22","v":0},{"$f":"('Farm 1'!FXQ49+'Trading 1 Farm'!FXQ50)*Funding!FWS22","v":0},{"$f":"('Farm 1'!FXR49+'Trading 1 Farm'!FXR50)*Funding!FWT22","v":0},{"$f":"('Farm 1'!FXS49+'Trading 1 Farm'!FXS50)*Funding!FWU22","v":0},{"$f":"('Farm 1'!FXT49+'Trading 1 Farm'!FXT50)*Funding!FWV22","v":0},{"$f":"('Farm 1'!FXU49+'Trading 1 Farm'!FXU50)*Funding!FWW22","v":0},{"$f":"('Farm 1'!FXV49+'Trading 1 Farm'!FXV50)*Funding!FWX22","v":0},{"$f":"('Farm 1'!FXW49+'Trading 1 Farm'!FXW50)*Funding!FWY22","v":0},{"$f":"('Farm 1'!FXX49+'Trading 1 Farm'!FXX50)*Funding!FWZ22","v":0},{"$f":"('Farm 1'!FXY49+'Trading 1 Farm'!FXY50)*Funding!FXA22","v":0},{"$f":"('Farm 1'!FXZ49+'Trading 1 Farm'!FXZ50)*Funding!FXB22","v":0},{"$f":"('Farm 1'!FYA49+'Trading 1 Farm'!FYA50)*Funding!FXC22","v":0},{"$f":"('Farm 1'!FYB49+'Trading 1 Farm'!FYB50)*Funding!FXD22","v":0},{"$f":"('Farm 1'!FYC49+'Trading 1 Farm'!FYC50)*Funding!FXE22","v":0},{"$f":"('Farm 1'!FYD49+'Trading 1 Farm'!FYD50)*Funding!FXF22","v":0},{"$f":"('Farm 1'!FYE49+'Trading 1 Farm'!FYE50)*Funding!FXG22","v":0},{"$f":"('Farm 1'!FYF49+'Trading 1 Farm'!FYF50)*Funding!FXH22","v":0},{"$f":"('Farm 1'!FYG49+'Trading 1 Farm'!FYG50)*Funding!FXI22","v":0},{"$f":"('Farm 1'!FYH49+'Trading 1 Farm'!FYH50)*Funding!FXJ22","v":0},{"$f":"('Farm 1'!FYI49+'Trading 1 Farm'!FYI50)*Funding!FXK22","v":0},{"$f":"('Farm 1'!FYJ49+'Trading 1 Farm'!FYJ50)*Funding!FXL22","v":0},{"$f":"('Farm 1'!FYK49+'Trading 1 Farm'!FYK50)*Funding!FXM22","v":0},{"$f":"('Farm 1'!FYL49+'Trading 1 Farm'!FYL50)*Funding!FXN22","v":0},{"$f":"('Farm 1'!FYM49+'Trading 1 Farm'!FYM50)*Funding!FXO22","v":0},{"$f":"('Farm 1'!FYN49+'Trading 1 Farm'!FYN50)*Funding!FXP22","v":0},{"$f":"('Farm 1'!FYO49+'Trading 1 Farm'!FYO50)*Funding!FXQ22","v":0},{"$f":"('Farm 1'!FYP49+'Trading 1 Farm'!FYP50)*Funding!FXR22","v":0},{"$f":"('Farm 1'!FYQ49+'Trading 1 Farm'!FYQ50)*Funding!FXS22","v":0},{"$f":"('Farm 1'!FYR49+'Trading 1 Farm'!FYR50)*Funding!FXT22","v":0},{"$f":"('Farm 1'!FYS49+'Trading 1 Farm'!FYS50)*Funding!FXU22","v":0},{"$f":"('Farm 1'!FYT49+'Trading 1 Farm'!FYT50)*Funding!FXV22","v":0},{"$f":"('Farm 1'!FYU49+'Trading 1 Farm'!FYU50)*Funding!FXW22","v":0},{"$f":"('Farm 1'!FYV49+'Trading 1 Farm'!FYV50)*Funding!FXX22","v":0},{"$f":"('Farm 1'!FYW49+'Trading 1 Farm'!FYW50)*Funding!FXY22","v":0},{"$f":"('Farm 1'!FYX49+'Trading 1 Farm'!FYX50)*Funding!FXZ22","v":0},{"$f":"('Farm 1'!FYY49+'Trading 1 Farm'!FYY50)*Funding!FYA22","v":0},{"$f":"('Farm 1'!FYZ49+'Trading 1 Farm'!FYZ50)*Funding!FYB22","v":0},{"$f":"('Farm 1'!FZA49+'Trading 1 Farm'!FZA50)*Funding!FYC22","v":0},{"$f":"('Farm 1'!FZB49+'Trading 1 Farm'!FZB50)*Funding!FYD22","v":0},{"$f":"('Farm 1'!FZC49+'Trading 1 Farm'!FZC50)*Funding!FYE22","v":0},{"$f":"('Farm 1'!FZD49+'Trading 1 Farm'!FZD50)*Funding!FYF22","v":0},{"$f":"('Farm 1'!FZE49+'Trading 1 Farm'!FZE50)*Funding!FYG22","v":0},{"$f":"('Farm 1'!FZF49+'Trading 1 Farm'!FZF50)*Funding!FYH22","v":0},{"$f":"('Farm 1'!FZG49+'Trading 1 Farm'!FZG50)*Funding!FYI22","v":0},{"$f":"('Farm 1'!FZH49+'Trading 1 Farm'!FZH50)*Funding!FYJ22","v":0},{"$f":"('Farm 1'!FZI49+'Trading 1 Farm'!FZI50)*Funding!FYK22","v":0},{"$f":"('Farm 1'!FZJ49+'Trading 1 Farm'!FZJ50)*Funding!FYL22","v":0},{"$f":"('Farm 1'!FZK49+'Trading 1 Farm'!FZK50)*Funding!FYM22","v":0},{"$f":"('Farm 1'!FZL49+'Trading 1 Farm'!FZL50)*Funding!FYN22","v":0},{"$f":"('Farm 1'!FZM49+'Trading 1 Farm'!FZM50)*Funding!FYO22","v":0},{"$f":"('Farm 1'!FZN49+'Trading 1 Farm'!FZN50)*Funding!FYP22","v":0},{"$f":"('Farm 1'!FZO49+'Trading 1 Farm'!FZO50)*Funding!FYQ22","v":0},{"$f":"('Farm 1'!FZP49+'Trading 1 Farm'!FZP50)*Funding!FYR22","v":0},{"$f":"('Farm 1'!FZQ49+'Trading 1 Farm'!FZQ50)*Funding!FYS22","v":0},{"$f":"('Farm 1'!FZR49+'Trading 1 Farm'!FZR50)*Funding!FYT22","v":0},{"$f":"('Farm 1'!FZS49+'Trading 1 Farm'!FZS50)*Funding!FYU22","v":0},{"$f":"('Farm 1'!FZT49+'Trading 1 Farm'!FZT50)*Funding!FYV22","v":0},{"$f":"('Farm 1'!FZU49+'Trading 1 Farm'!FZU50)*Funding!FYW22","v":0},{"$f":"('Farm 1'!FZV49+'Trading 1 Farm'!FZV50)*Funding!FYX22","v":0},{"$f":"('Farm 1'!FZW49+'Trading 1 Farm'!FZW50)*Funding!FYY22","v":0},{"$f":"('Farm 1'!FZX49+'Trading 1 Farm'!FZX50)*Funding!FYZ22","v":0},{"$f":"('Farm 1'!FZY49+'Trading 1 Farm'!FZY50)*Funding!FZA22","v":0},{"$f":"('Farm 1'!FZZ49+'Trading 1 Farm'!FZZ50)*Funding!FZB22","v":0},{"$f":"('Farm 1'!GAA49+'Trading 1 Farm'!GAA50)*Funding!FZC22","v":0},{"$f":"('Farm 1'!GAB49+'Trading 1 Farm'!GAB50)*Funding!FZD22","v":0},{"$f":"('Farm 1'!GAC49+'Trading 1 Farm'!GAC50)*Funding!FZE22","v":0},{"$f":"('Farm 1'!GAD49+'Trading 1 Farm'!GAD50)*Funding!FZF22","v":0},{"$f":"('Farm 1'!GAE49+'Trading 1 Farm'!GAE50)*Funding!FZG22","v":0},{"$f":"('Farm 1'!GAF49+'Trading 1 Farm'!GAF50)*Funding!FZH22","v":0},{"$f":"('Farm 1'!GAG49+'Trading 1 Farm'!GAG50)*Funding!FZI22","v":0},{"$f":"('Farm 1'!GAH49+'Trading 1 Farm'!GAH50)*Funding!FZJ22","v":0},{"$f":"('Farm 1'!GAI49+'Trading 1 Farm'!GAI50)*Funding!FZK22","v":0},{"$f":"('Farm 1'!GAJ49+'Trading 1 Farm'!GAJ50)*Funding!FZL22","v":0},{"$f":"('Farm 1'!GAK49+'Trading 1 Farm'!GAK50)*Funding!FZM22","v":0},{"$f":"('Farm 1'!GAL49+'Trading 1 Farm'!GAL50)*Funding!FZN22","v":0},{"$f":"('Farm 1'!GAM49+'Trading 1 Farm'!GAM50)*Funding!FZO22","v":0},{"$f":"('Farm 1'!GAN49+'Trading 1 Farm'!GAN50)*Funding!FZP22","v":0},{"$f":"('Farm 1'!GAO49+'Trading 1 Farm'!GAO50)*Funding!FZQ22","v":0},{"$f":"('Farm 1'!GAP49+'Trading 1 Farm'!GAP50)*Funding!FZR22","v":0},{"$f":"('Farm 1'!GAQ49+'Trading 1 Farm'!GAQ50)*Funding!FZS22","v":0},{"$f":"('Farm 1'!GAR49+'Trading 1 Farm'!GAR50)*Funding!FZT22","v":0},{"$f":"('Farm 1'!GAS49+'Trading 1 Farm'!GAS50)*Funding!FZU22","v":0},{"$f":"('Farm 1'!GAT49+'Trading 1 Farm'!GAT50)*Funding!FZV22","v":0},{"$f":"('Farm 1'!GAU49+'Trading 1 Farm'!GAU50)*Funding!FZW22","v":0},{"$f":"('Farm 1'!GAV49+'Trading 1 Farm'!GAV50)*Funding!FZX22","v":0},{"$f":"('Farm 1'!GAW49+'Trading 1 Farm'!GAW50)*Funding!FZY22","v":0},{"$f":"('Farm 1'!GAX49+'Trading 1 Farm'!GAX50)*Funding!FZZ22","v":0},{"$f":"('Farm 1'!GAY49+'Trading 1 Farm'!GAY50)*Funding!GAA22","v":0},{"$f":"('Farm 1'!GAZ49+'Trading 1 Farm'!GAZ50)*Funding!GAB22","v":0},{"$f":"('Farm 1'!GBA49+'Trading 1 Farm'!GBA50)*Funding!GAC22","v":0},{"$f":"('Farm 1'!GBB49+'Trading 1 Farm'!GBB50)*Funding!GAD22","v":0},{"$f":"('Farm 1'!GBC49+'Trading 1 Farm'!GBC50)*Funding!GAE22","v":0},{"$f":"('Farm 1'!GBD49+'Trading 1 Farm'!GBD50)*Funding!GAF22","v":0},{"$f":"('Farm 1'!GBE49+'Trading 1 Farm'!GBE50)*Funding!GAG22","v":0},{"$f":"('Farm 1'!GBF49+'Trading 1 Farm'!GBF50)*Funding!GAH22","v":0},{"$f":"('Farm 1'!GBG49+'Trading 1 Farm'!GBG50)*Funding!GAI22","v":0},{"$f":"('Farm 1'!GBH49+'Trading 1 Farm'!GBH50)*Funding!GAJ22","v":0},{"$f":"('Farm 1'!GBI49+'Trading 1 Farm'!GBI50)*Funding!GAK22","v":0},{"$f":"('Farm 1'!GBJ49+'Trading 1 Farm'!GBJ50)*Funding!GAL22","v":0},{"$f":"('Farm 1'!GBK49+'Trading 1 Farm'!GBK50)*Funding!GAM22","v":0},{"$f":"('Farm 1'!GBL49+'Trading 1 Farm'!GBL50)*Funding!GAN22","v":0},{"$f":"('Farm 1'!GBM49+'Trading 1 Farm'!GBM50)*Funding!GAO22","v":0},{"$f":"('Farm 1'!GBN49+'Trading 1 Farm'!GBN50)*Funding!GAP22","v":0},{"$f":"('Farm 1'!GBO49+'Trading 1 Farm'!GBO50)*Funding!GAQ22","v":0},{"$f":"('Farm 1'!GBP49+'Trading 1 Farm'!GBP50)*Funding!GAR22","v":0},{"$f":"('Farm 1'!GBQ49+'Trading 1 Farm'!GBQ50)*Funding!GAS22","v":0},{"$f":"('Farm 1'!GBR49+'Trading 1 Farm'!GBR50)*Funding!GAT22","v":0},{"$f":"('Farm 1'!GBS49+'Trading 1 Farm'!GBS50)*Funding!GAU22","v":0},{"$f":"('Farm 1'!GBT49+'Trading 1 Farm'!GBT50)*Funding!GAV22","v":0},{"$f":"('Farm 1'!GBU49+'Trading 1 Farm'!GBU50)*Funding!GAW22","v":0},{"$f":"('Farm 1'!GBV49+'Trading 1 Farm'!GBV50)*Funding!GAX22","v":0},{"$f":"('Farm 1'!GBW49+'Trading 1 Farm'!GBW50)*Funding!GAY22","v":0},{"$f":"('Farm 1'!GBX49+'Trading 1 Farm'!GBX50)*Funding!GAZ22","v":0},{"$f":"('Farm 1'!GBY49+'Trading 1 Farm'!GBY50)*Funding!GBA22","v":0},{"$f":"('Farm 1'!GBZ49+'Trading 1 Farm'!GBZ50)*Funding!GBB22","v":0},{"$f":"('Farm 1'!GCA49+'Trading 1 Farm'!GCA50)*Funding!GBC22","v":0},{"$f":"('Farm 1'!GCB49+'Trading 1 Farm'!GCB50)*Funding!GBD22","v":0},{"$f":"('Farm 1'!GCC49+'Trading 1 Farm'!GCC50)*Funding!GBE22","v":0},{"$f":"('Farm 1'!GCD49+'Trading 1 Farm'!GCD50)*Funding!GBF22","v":0},{"$f":"('Farm 1'!GCE49+'Trading 1 Farm'!GCE50)*Funding!GBG22","v":0},{"$f":"('Farm 1'!GCF49+'Trading 1 Farm'!GCF50)*Funding!GBH22","v":0},{"$f":"('Farm 1'!GCG49+'Trading 1 Farm'!GCG50)*Funding!GBI22","v":0},{"$f":"('Farm 1'!GCH49+'Trading 1 Farm'!GCH50)*Funding!GBJ22","v":0},{"$f":"('Farm 1'!GCI49+'Trading 1 Farm'!GCI50)*Funding!GBK22","v":0},{"$f":"('Farm 1'!GCJ49+'Trading 1 Farm'!GCJ50)*Funding!GBL22","v":0},{"$f":"('Farm 1'!GCK49+'Trading 1 Farm'!GCK50)*Funding!GBM22","v":0},{"$f":"('Farm 1'!GCL49+'Trading 1 Farm'!GCL50)*Funding!GBN22","v":0},{"$f":"('Farm 1'!GCM49+'Trading 1 Farm'!GCM50)*Funding!GBO22","v":0},{"$f":"('Farm 1'!GCN49+'Trading 1 Farm'!GCN50)*Funding!GBP22","v":0},{"$f":"('Farm 1'!GCO49+'Trading 1 Farm'!GCO50)*Funding!GBQ22","v":0},{"$f":"('Farm 1'!GCP49+'Trading 1 Farm'!GCP50)*Funding!GBR22","v":0},{"$f":"('Farm 1'!GCQ49+'Trading 1 Farm'!GCQ50)*Funding!GBS22","v":0},{"$f":"('Farm 1'!GCR49+'Trading 1 Farm'!GCR50)*Funding!GBT22","v":0},{"$f":"('Farm 1'!GCS49+'Trading 1 Farm'!GCS50)*Funding!GBU22","v":0},{"$f":"('Farm 1'!GCT49+'Trading 1 Farm'!GCT50)*Funding!GBV22","v":0},{"$f":"('Farm 1'!GCU49+'Trading 1 Farm'!GCU50)*Funding!GBW22","v":0},{"$f":"('Farm 1'!GCV49+'Trading 1 Farm'!GCV50)*Funding!GBX22","v":0},{"$f":"('Farm 1'!GCW49+'Trading 1 Farm'!GCW50)*Funding!GBY22","v":0},{"$f":"('Farm 1'!GCX49+'Trading 1 Farm'!GCX50)*Funding!GBZ22","v":0},{"$f":"('Farm 1'!GCY49+'Trading 1 Farm'!GCY50)*Funding!GCA22","v":0},{"$f":"('Farm 1'!GCZ49+'Trading 1 Farm'!GCZ50)*Funding!GCB22","v":0},{"$f":"('Farm 1'!GDA49+'Trading 1 Farm'!GDA50)*Funding!GCC22","v":0},{"$f":"('Farm 1'!GDB49+'Trading 1 Farm'!GDB50)*Funding!GCD22","v":0},{"$f":"('Farm 1'!GDC49+'Trading 1 Farm'!GDC50)*Funding!GCE22","v":0},{"$f":"('Farm 1'!GDD49+'Trading 1 Farm'!GDD50)*Funding!GCF22","v":0},{"$f":"('Farm 1'!GDE49+'Trading 1 Farm'!GDE50)*Funding!GCG22","v":0},{"$f":"('Farm 1'!GDF49+'Trading 1 Farm'!GDF50)*Funding!GCH22","v":0},{"$f":"('Farm 1'!GDG49+'Trading 1 Farm'!GDG50)*Funding!GCI22","v":0},{"$f":"('Farm 1'!GDH49+'Trading 1 Farm'!GDH50)*Funding!GCJ22","v":0},{"$f":"('Farm 1'!GDI49+'Trading 1 Farm'!GDI50)*Funding!GCK22","v":0},{"$f":"('Farm 1'!GDJ49+'Trading 1 Farm'!GDJ50)*Funding!GCL22","v":0},{"$f":"('Farm 1'!GDK49+'Trading 1 Farm'!GDK50)*Funding!GCM22","v":0},{"$f":"('Farm 1'!GDL49+'Trading 1 Farm'!GDL50)*Funding!GCN22","v":0},{"$f":"('Farm 1'!GDM49+'Trading 1 Farm'!GDM50)*Funding!GCO22","v":0},{"$f":"('Farm 1'!GDN49+'Trading 1 Farm'!GDN50)*Funding!GCP22","v":0},{"$f":"('Farm 1'!GDO49+'Trading 1 Farm'!GDO50)*Funding!GCQ22","v":0},{"$f":"('Farm 1'!GDP49+'Trading 1 Farm'!GDP50)*Funding!GCR22","v":0},{"$f":"('Farm 1'!GDQ49+'Trading 1 Farm'!GDQ50)*Funding!GCS22","v":0},{"$f":"('Farm 1'!GDR49+'Trading 1 Farm'!GDR50)*Funding!GCT22","v":0},{"$f":"('Farm 1'!GDS49+'Trading 1 Farm'!GDS50)*Funding!GCU22","v":0},{"$f":"('Farm 1'!GDT49+'Trading 1 Farm'!GDT50)*Funding!GCV22","v":0},{"$f":"('Farm 1'!GDU49+'Trading 1 Farm'!GDU50)*Funding!GCW22","v":0},{"$f":"('Farm 1'!GDV49+'Trading 1 Farm'!GDV50)*Funding!GCX22","v":0},{"$f":"('Farm 1'!GDW49+'Trading 1 Farm'!GDW50)*Funding!GCY22","v":0},{"$f":"('Farm 1'!GDX49+'Trading 1 Farm'!GDX50)*Funding!GCZ22","v":0},{"$f":"('Farm 1'!GDY49+'Trading 1 Farm'!GDY50)*Funding!GDA22","v":0},{"$f":"('Farm 1'!GDZ49+'Trading 1 Farm'!GDZ50)*Funding!GDB22","v":0},{"$f":"('Farm 1'!GEA49+'Trading 1 Farm'!GEA50)*Funding!GDC22","v":0},{"$f":"('Farm 1'!GEB49+'Trading 1 Farm'!GEB50)*Funding!GDD22","v":0},{"$f":"('Farm 1'!GEC49+'Trading 1 Farm'!GEC50)*Funding!GDE22","v":0},{"$f":"('Farm 1'!GED49+'Trading 1 Farm'!GED50)*Funding!GDF22","v":0},{"$f":"('Farm 1'!GEE49+'Trading 1 Farm'!GEE50)*Funding!GDG22","v":0},{"$f":"('Farm 1'!GEF49+'Trading 1 Farm'!GEF50)*Funding!GDH22","v":0},{"$f":"('Farm 1'!GEG49+'Trading 1 Farm'!GEG50)*Funding!GDI22","v":0},{"$f":"('Farm 1'!GEH49+'Trading 1 Farm'!GEH50)*Funding!GDJ22","v":0},{"$f":"('Farm 1'!GEI49+'Trading 1 Farm'!GEI50)*Funding!GDK22","v":0},{"$f":"('Farm 1'!GEJ49+'Trading 1 Farm'!GEJ50)*Funding!GDL22","v":0},{"$f":"('Farm 1'!GEK49+'Trading 1 Farm'!GEK50)*Funding!GDM22","v":0},{"$f":"('Farm 1'!GEL49+'Trading 1 Farm'!GEL50)*Funding!GDN22","v":0},{"$f":"('Farm 1'!GEM49+'Trading 1 Farm'!GEM50)*Funding!GDO22","v":0},{"$f":"('Farm 1'!GEN49+'Trading 1 Farm'!GEN50)*Funding!GDP22","v":0},{"$f":"('Farm 1'!GEO49+'Trading 1 Farm'!GEO50)*Funding!GDQ22","v":0},{"$f":"('Farm 1'!GEP49+'Trading 1 Farm'!GEP50)*Funding!GDR22","v":0},{"$f":"('Farm 1'!GEQ49+'Trading 1 Farm'!GEQ50)*Funding!GDS22","v":0},{"$f":"('Farm 1'!GER49+'Trading 1 Farm'!GER50)*Funding!GDT22","v":0},{"$f":"('Farm 1'!GES49+'Trading 1 Farm'!GES50)*Funding!GDU22","v":0},{"$f":"('Farm 1'!GET49+'Trading 1 Farm'!GET50)*Funding!GDV22","v":0},{"$f":"('Farm 1'!GEU49+'Trading 1 Farm'!GEU50)*Funding!GDW22","v":0},{"$f":"('Farm 1'!GEV49+'Trading 1 Farm'!GEV50)*Funding!GDX22","v":0},{"$f":"('Farm 1'!GEW49+'Trading 1 Farm'!GEW50)*Funding!GDY22","v":0},{"$f":"('Farm 1'!GEX49+'Trading 1 Farm'!GEX50)*Funding!GDZ22","v":0},{"$f":"('Farm 1'!GEY49+'Trading 1 Farm'!GEY50)*Funding!GEA22","v":0},{"$f":"('Farm 1'!GEZ49+'Trading 1 Farm'!GEZ50)*Funding!GEB22","v":0},{"$f":"('Farm 1'!GFA49+'Trading 1 Farm'!GFA50)*Funding!GEC22","v":0},{"$f":"('Farm 1'!GFB49+'Trading 1 Farm'!GFB50)*Funding!GED22","v":0},{"$f":"('Farm 1'!GFC49+'Trading 1 Farm'!GFC50)*Funding!GEE22","v":0},{"$f":"('Farm 1'!GFD49+'Trading 1 Farm'!GFD50)*Funding!GEF22","v":0},{"$f":"('Farm 1'!GFE49+'Trading 1 Farm'!GFE50)*Funding!GEG22","v":0},{"$f":"('Farm 1'!GFF49+'Trading 1 Farm'!GFF50)*Funding!GEH22","v":0},{"$f":"('Farm 1'!GFG49+'Trading 1 Farm'!GFG50)*Funding!GEI22","v":0},{"$f":"('Farm 1'!GFH49+'Trading 1 Farm'!GFH50)*Funding!GEJ22","v":0},{"$f":"('Farm 1'!GFI49+'Trading 1 Farm'!GFI50)*Funding!GEK22","v":0},{"$f":"('Farm 1'!GFJ49+'Trading 1 Farm'!GFJ50)*Funding!GEL22","v":0},{"$f":"('Farm 1'!GFK49+'Trading 1 Farm'!GFK50)*Funding!GEM22","v":0},{"$f":"('Farm 1'!GFL49+'Trading 1 Farm'!GFL50)*Funding!GEN22","v":0},{"$f":"('Farm 1'!GFM49+'Trading 1 Farm'!GFM50)*Funding!GEO22","v":0},{"$f":"('Farm 1'!GFN49+'Trading 1 Farm'!GFN50)*Funding!GEP22","v":0},{"$f":"('Farm 1'!GFO49+'Trading 1 Farm'!GFO50)*Funding!GEQ22","v":0},{"$f":"('Farm 1'!GFP49+'Trading 1 Farm'!GFP50)*Funding!GER22","v":0},{"$f":"('Farm 1'!GFQ49+'Trading 1 Farm'!GFQ50)*Funding!GES22","v":0},{"$f":"('Farm 1'!GFR49+'Trading 1 Farm'!GFR50)*Funding!GET22","v":0},{"$f":"('Farm 1'!GFS49+'Trading 1 Farm'!GFS50)*Funding!GEU22","v":0},{"$f":"('Farm 1'!GFT49+'Trading 1 Farm'!GFT50)*Funding!GEV22","v":0},{"$f":"('Farm 1'!GFU49+'Trading 1 Farm'!GFU50)*Funding!GEW22","v":0},{"$f":"('Farm 1'!GFV49+'Trading 1 Farm'!GFV50)*Funding!GEX22","v":0},{"$f":"('Farm 1'!GFW49+'Trading 1 Farm'!GFW50)*Funding!GEY22","v":0},{"$f":"('Farm 1'!GFX49+'Trading 1 Farm'!GFX50)*Funding!GEZ22","v":0},{"$f":"('Farm 1'!GFY49+'Trading 1 Farm'!GFY50)*Funding!GFA22","v":0},{"$f":"('Farm 1'!GFZ49+'Trading 1 Farm'!GFZ50)*Funding!GFB22","v":0},{"$f":"('Farm 1'!GGA49+'Trading 1 Farm'!GGA50)*Funding!GFC22","v":0},{"$f":"('Farm 1'!GGB49+'Trading 1 Farm'!GGB50)*Funding!GFD22","v":0},{"$f":"('Farm 1'!GGC49+'Trading 1 Farm'!GGC50)*Funding!GFE22","v":0},{"$f":"('Farm 1'!GGD49+'Trading 1 Farm'!GGD50)*Funding!GFF22","v":0},{"$f":"('Farm 1'!GGE49+'Trading 1 Farm'!GGE50)*Funding!GFG22","v":0},{"$f":"('Farm 1'!GGF49+'Trading 1 Farm'!GGF50)*Funding!GFH22","v":0},{"$f":"('Farm 1'!GGG49+'Trading 1 Farm'!GGG50)*Funding!GFI22","v":0},{"$f":"('Farm 1'!GGH49+'Trading 1 Farm'!GGH50)*Funding!GFJ22","v":0},{"$f":"('Farm 1'!GGI49+'Trading 1 Farm'!GGI50)*Funding!GFK22","v":0},{"$f":"('Farm 1'!GGJ49+'Trading 1 Farm'!GGJ50)*Funding!GFL22","v":0},{"$f":"('Farm 1'!GGK49+'Trading 1 Farm'!GGK50)*Funding!GFM22","v":0},{"$f":"('Farm 1'!GGL49+'Trading 1 Farm'!GGL50)*Funding!GFN22","v":0},{"$f":"('Farm 1'!GGM49+'Trading 1 Farm'!GGM50)*Funding!GFO22","v":0},{"$f":"('Farm 1'!GGN49+'Trading 1 Farm'!GGN50)*Funding!GFP22","v":0},{"$f":"('Farm 1'!GGO49+'Trading 1 Farm'!GGO50)*Funding!GFQ22","v":0},{"$f":"('Farm 1'!GGP49+'Trading 1 Farm'!GGP50)*Funding!GFR22","v":0},{"$f":"('Farm 1'!GGQ49+'Trading 1 Farm'!GGQ50)*Funding!GFS22","v":0},{"$f":"('Farm 1'!GGR49+'Trading 1 Farm'!GGR50)*Funding!GFT22","v":0},{"$f":"('Farm 1'!GGS49+'Trading 1 Farm'!GGS50)*Funding!GFU22","v":0},{"$f":"('Farm 1'!GGT49+'Trading 1 Farm'!GGT50)*Funding!GFV22","v":0},{"$f":"('Farm 1'!GGU49+'Trading 1 Farm'!GGU50)*Funding!GFW22","v":0},{"$f":"('Farm 1'!GGV49+'Trading 1 Farm'!GGV50)*Funding!GFX22","v":0},{"$f":"('Farm 1'!GGW49+'Trading 1 Farm'!GGW50)*Funding!GFY22","v":0},{"$f":"('Farm 1'!GGX49+'Trading 1 Farm'!GGX50)*Funding!GFZ22","v":0},{"$f":"('Farm 1'!GGY49+'Trading 1 Farm'!GGY50)*Funding!GGA22","v":0},{"$f":"('Farm 1'!GGZ49+'Trading 1 Farm'!GGZ50)*Funding!GGB22","v":0},{"$f":"('Farm 1'!GHA49+'Trading 1 Farm'!GHA50)*Funding!GGC22","v":0},{"$f":"('Farm 1'!GHB49+'Trading 1 Farm'!GHB50)*Funding!GGD22","v":0},{"$f":"('Farm 1'!GHC49+'Trading 1 Farm'!GHC50)*Funding!GGE22","v":0},{"$f":"('Farm 1'!GHD49+'Trading 1 Farm'!GHD50)*Funding!GGF22","v":0},{"$f":"('Farm 1'!GHE49+'Trading 1 Farm'!GHE50)*Funding!GGG22","v":0},{"$f":"('Farm 1'!GHF49+'Trading 1 Farm'!GHF50)*Funding!GGH22","v":0},{"$f":"('Farm 1'!GHG49+'Trading 1 Farm'!GHG50)*Funding!GGI22","v":0},{"$f":"('Farm 1'!GHH49+'Trading 1 Farm'!GHH50)*Funding!GGJ22","v":0},{"$f":"('Farm 1'!GHI49+'Trading 1 Farm'!GHI50)*Funding!GGK22","v":0},{"$f":"('Farm 1'!GHJ49+'Trading 1 Farm'!GHJ50)*Funding!GGL22","v":0},{"$f":"('Farm 1'!GHK49+'Trading 1 Farm'!GHK50)*Funding!GGM22","v":0},{"$f":"('Farm 1'!GHL49+'Trading 1 Farm'!GHL50)*Funding!GGN22","v":0},{"$f":"('Farm 1'!GHM49+'Trading 1 Farm'!GHM50)*Funding!GGO22","v":0},{"$f":"('Farm 1'!GHN49+'Trading 1 Farm'!GHN50)*Funding!GGP22","v":0},{"$f":"('Farm 1'!GHO49+'Trading 1 Farm'!GHO50)*Funding!GGQ22","v":0},{"$f":"('Farm 1'!GHP49+'Trading 1 Farm'!GHP50)*Funding!GGR22","v":0},{"$f":"('Farm 1'!GHQ49+'Trading 1 Farm'!GHQ50)*Funding!GGS22","v":0},{"$f":"('Farm 1'!GHR49+'Trading 1 Farm'!GHR50)*Funding!GGT22","v":0},{"$f":"('Farm 1'!GHS49+'Trading 1 Farm'!GHS50)*Funding!GGU22","v":0},{"$f":"('Farm 1'!GHT49+'Trading 1 Farm'!GHT50)*Funding!GGV22","v":0},{"$f":"('Farm 1'!GHU49+'Trading 1 Farm'!GHU50)*Funding!GGW22","v":0},{"$f":"('Farm 1'!GHV49+'Trading 1 Farm'!GHV50)*Funding!GGX22","v":0},{"$f":"('Farm 1'!GHW49+'Trading 1 Farm'!GHW50)*Funding!GGY22","v":0},{"$f":"('Farm 1'!GHX49+'Trading 1 Farm'!GHX50)*Funding!GGZ22","v":0},{"$f":"('Farm 1'!GHY49+'Trading 1 Farm'!GHY50)*Funding!GHA22","v":0},{"$f":"('Farm 1'!GHZ49+'Trading 1 Farm'!GHZ50)*Funding!GHB22","v":0},{"$f":"('Farm 1'!GIA49+'Trading 1 Farm'!GIA50)*Funding!GHC22","v":0},{"$f":"('Farm 1'!GIB49+'Trading 1 Farm'!GIB50)*Funding!GHD22","v":0},{"$f":"('Farm 1'!GIC49+'Trading 1 Farm'!GIC50)*Funding!GHE22","v":0},{"$f":"('Farm 1'!GID49+'Trading 1 Farm'!GID50)*Funding!GHF22","v":0},{"$f":"('Farm 1'!GIE49+'Trading 1 Farm'!GIE50)*Funding!GHG22","v":0},{"$f":"('Farm 1'!GIF49+'Trading 1 Farm'!GIF50)*Funding!GHH22","v":0},{"$f":"('Farm 1'!GIG49+'Trading 1 Farm'!GIG50)*Funding!GHI22","v":0},{"$f":"('Farm 1'!GIH49+'Trading 1 Farm'!GIH50)*Funding!GHJ22","v":0},{"$f":"('Farm 1'!GII49+'Trading 1 Farm'!GII50)*Funding!GHK22","v":0},{"$f":"('Farm 1'!GIJ49+'Trading 1 Farm'!GIJ50)*Funding!GHL22","v":0},{"$f":"('Farm 1'!GIK49+'Trading 1 Farm'!GIK50)*Funding!GHM22","v":0},{"$f":"('Farm 1'!GIL49+'Trading 1 Farm'!GIL50)*Funding!GHN22","v":0},{"$f":"('Farm 1'!GIM49+'Trading 1 Farm'!GIM50)*Funding!GHO22","v":0},{"$f":"('Farm 1'!GIN49+'Trading 1 Farm'!GIN50)*Funding!GHP22","v":0},{"$f":"('Farm 1'!GIO49+'Trading 1 Farm'!GIO50)*Funding!GHQ22","v":0},{"$f":"('Farm 1'!GIP49+'Trading 1 Farm'!GIP50)*Funding!GHR22","v":0},{"$f":"('Farm 1'!GIQ49+'Trading 1 Farm'!GIQ50)*Funding!GHS22","v":0},{"$f":"('Farm 1'!GIR49+'Trading 1 Farm'!GIR50)*Funding!GHT22","v":0},{"$f":"('Farm 1'!GIS49+'Trading 1 Farm'!GIS50)*Funding!GHU22","v":0},{"$f":"('Farm 1'!GIT49+'Trading 1 Farm'!GIT50)*Funding!GHV22","v":0},{"$f":"('Farm 1'!GIU49+'Trading 1 Farm'!GIU50)*Funding!GHW22","v":0},{"$f":"('Farm 1'!GIV49+'Trading 1 Farm'!GIV50)*Funding!GHX22","v":0},{"$f":"('Farm 1'!GIW49+'Trading 1 Farm'!GIW50)*Funding!GHY22","v":0},{"$f":"('Farm 1'!GIX49+'Trading 1 Farm'!GIX50)*Funding!GHZ22","v":0},{"$f":"('Farm 1'!GIY49+'Trading 1 Farm'!GIY50)*Funding!GIA22","v":0},{"$f":"('Farm 1'!GIZ49+'Trading 1 Farm'!GIZ50)*Funding!GIB22","v":0},{"$f":"('Farm 1'!GJA49+'Trading 1 Farm'!GJA50)*Funding!GIC22","v":0},{"$f":"('Farm 1'!GJB49+'Trading 1 Farm'!GJB50)*Funding!GID22","v":0},{"$f":"('Farm 1'!GJC49+'Trading 1 Farm'!GJC50)*Funding!GIE22","v":0},{"$f":"('Farm 1'!GJD49+'Trading 1 Farm'!GJD50)*Funding!GIF22","v":0},{"$f":"('Farm 1'!GJE49+'Trading 1 Farm'!GJE50)*Funding!GIG22","v":0},{"$f":"('Farm 1'!GJF49+'Trading 1 Farm'!GJF50)*Funding!GIH22","v":0},{"$f":"('Farm 1'!GJG49+'Trading 1 Farm'!GJG50)*Funding!GII22","v":0},{"$f":"('Farm 1'!GJH49+'Trading 1 Farm'!GJH50)*Funding!GIJ22","v":0},{"$f":"('Farm 1'!GJI49+'Trading 1 Farm'!GJI50)*Funding!GIK22","v":0},{"$f":"('Farm 1'!GJJ49+'Trading 1 Farm'!GJJ50)*Funding!GIL22","v":0},{"$f":"('Farm 1'!GJK49+'Trading 1 Farm'!GJK50)*Funding!GIM22","v":0},{"$f":"('Farm 1'!GJL49+'Trading 1 Farm'!GJL50)*Funding!GIN22","v":0},{"$f":"('Farm 1'!GJM49+'Trading 1 Farm'!GJM50)*Funding!GIO22","v":0},{"$f":"('Farm 1'!GJN49+'Trading 1 Farm'!GJN50)*Funding!GIP22","v":0},{"$f":"('Farm 1'!GJO49+'Trading 1 Farm'!GJO50)*Funding!GIQ22","v":0},{"$f":"('Farm 1'!GJP49+'Trading 1 Farm'!GJP50)*Funding!GIR22","v":0},{"$f":"('Farm 1'!GJQ49+'Trading 1 Farm'!GJQ50)*Funding!GIS22","v":0},{"$f":"('Farm 1'!GJR49+'Trading 1 Farm'!GJR50)*Funding!GIT22","v":0},{"$f":"('Farm 1'!GJS49+'Trading 1 Farm'!GJS50)*Funding!GIU22","v":0},{"$f":"('Farm 1'!GJT49+'Trading 1 Farm'!GJT50)*Funding!GIV22","v":0},{"$f":"('Farm 1'!GJU49+'Trading 1 Farm'!GJU50)*Funding!GIW22","v":0},{"$f":"('Farm 1'!GJV49+'Trading 1 Farm'!GJV50)*Funding!GIX22","v":0},{"$f":"('Farm 1'!GJW49+'Trading 1 Farm'!GJW50)*Funding!GIY22","v":0},{"$f":"('Farm 1'!GJX49+'Trading 1 Farm'!GJX50)*Funding!GIZ22","v":0},{"$f":"('Farm 1'!GJY49+'Trading 1 Farm'!GJY50)*Funding!GJA22","v":0},{"$f":"('Farm 1'!GJZ49+'Trading 1 Farm'!GJZ50)*Funding!GJB22","v":0},{"$f":"('Farm 1'!GKA49+'Trading 1 Farm'!GKA50)*Funding!GJC22","v":0},{"$f":"('Farm 1'!GKB49+'Trading 1 Farm'!GKB50)*Funding!GJD22","v":0},{"$f":"('Farm 1'!GKC49+'Trading 1 Farm'!GKC50)*Funding!GJE22","v":0},{"$f":"('Farm 1'!GKD49+'Trading 1 Farm'!GKD50)*Funding!GJF22","v":0},{"$f":"('Farm 1'!GKE49+'Trading 1 Farm'!GKE50)*Funding!GJG22","v":0},{"$f":"('Farm 1'!GKF49+'Trading 1 Farm'!GKF50)*Funding!GJH22","v":0},{"$f":"('Farm 1'!GKG49+'Trading 1 Farm'!GKG50)*Funding!GJI22","v":0},{"$f":"('Farm 1'!GKH49+'Trading 1 Farm'!GKH50)*Funding!GJJ22","v":0},{"$f":"('Farm 1'!GKI49+'Trading 1 Farm'!GKI50)*Funding!GJK22","v":0},{"$f":"('Farm 1'!GKJ49+'Trading 1 Farm'!GKJ50)*Funding!GJL22","v":0},{"$f":"('Farm 1'!GKK49+'Trading 1 Farm'!GKK50)*Funding!GJM22","v":0},{"$f":"('Farm 1'!GKL49+'Trading 1 Farm'!GKL50)*Funding!GJN22","v":0},{"$f":"('Farm 1'!GKM49+'Trading 1 Farm'!GKM50)*Funding!GJO22","v":0},{"$f":"('Farm 1'!GKN49+'Trading 1 Farm'!GKN50)*Funding!GJP22","v":0},{"$f":"('Farm 1'!GKO49+'Trading 1 Farm'!GKO50)*Funding!GJQ22","v":0},{"$f":"('Farm 1'!GKP49+'Trading 1 Farm'!GKP50)*Funding!GJR22","v":0},{"$f":"('Farm 1'!GKQ49+'Trading 1 Farm'!GKQ50)*Funding!GJS22","v":0},{"$f":"('Farm 1'!GKR49+'Trading 1 Farm'!GKR50)*Funding!GJT22","v":0},{"$f":"('Farm 1'!GKS49+'Trading 1 Farm'!GKS50)*Funding!GJU22","v":0},{"$f":"('Farm 1'!GKT49+'Trading 1 Farm'!GKT50)*Funding!GJV22","v":0},{"$f":"('Farm 1'!GKU49+'Trading 1 Farm'!GKU50)*Funding!GJW22","v":0},{"$f":"('Farm 1'!GKV49+'Trading 1 Farm'!GKV50)*Funding!GJX22","v":0},{"$f":"('Farm 1'!GKW49+'Trading 1 Farm'!GKW50)*Funding!GJY22","v":0},{"$f":"('Farm 1'!GKX49+'Trading 1 Farm'!GKX50)*Funding!GJZ22","v":0},{"$f":"('Farm 1'!GKY49+'Trading 1 Farm'!GKY50)*Funding!GKA22","v":0},{"$f":"('Farm 1'!GKZ49+'Trading 1 Farm'!GKZ50)*Funding!GKB22","v":0},{"$f":"('Farm 1'!GLA49+'Trading 1 Farm'!GLA50)*Funding!GKC22","v":0},{"$f":"('Farm 1'!GLB49+'Trading 1 Farm'!GLB50)*Funding!GKD22","v":0},{"$f":"('Farm 1'!GLC49+'Trading 1 Farm'!GLC50)*Funding!GKE22","v":0},{"$f":"('Farm 1'!GLD49+'Trading 1 Farm'!GLD50)*Funding!GKF22","v":0},{"$f":"('Farm 1'!GLE49+'Trading 1 Farm'!GLE50)*Funding!GKG22","v":0},{"$f":"('Farm 1'!GLF49+'Trading 1 Farm'!GLF50)*Funding!GKH22","v":0},{"$f":"('Farm 1'!GLG49+'Trading 1 Farm'!GLG50)*Funding!GKI22","v":0},{"$f":"('Farm 1'!GLH49+'Trading 1 Farm'!GLH50)*Funding!GKJ22","v":0},{"$f":"('Farm 1'!GLI49+'Trading 1 Farm'!GLI50)*Funding!GKK22","v":0},{"$f":"('Farm 1'!GLJ49+'Trading 1 Farm'!GLJ50)*Funding!GKL22","v":0},{"$f":"('Farm 1'!GLK49+'Trading 1 Farm'!GLK50)*Funding!GKM22","v":0},{"$f":"('Farm 1'!GLL49+'Trading 1 Farm'!GLL50)*Funding!GKN22","v":0},{"$f":"('Farm 1'!GLM49+'Trading 1 Farm'!GLM50)*Funding!GKO22","v":0},{"$f":"('Farm 1'!GLN49+'Trading 1 Farm'!GLN50)*Funding!GKP22","v":0},{"$f":"('Farm 1'!GLO49+'Trading 1 Farm'!GLO50)*Funding!GKQ22","v":0},{"$f":"('Farm 1'!GLP49+'Trading 1 Farm'!GLP50)*Funding!GKR22","v":0},{"$f":"('Farm 1'!GLQ49+'Trading 1 Farm'!GLQ50)*Funding!GKS22","v":0},{"$f":"('Farm 1'!GLR49+'Trading 1 Farm'!GLR50)*Funding!GKT22","v":0},{"$f":"('Farm 1'!GLS49+'Trading 1 Farm'!GLS50)*Funding!GKU22","v":0},{"$f":"('Farm 1'!GLT49+'Trading 1 Farm'!GLT50)*Funding!GKV22","v":0},{"$f":"('Farm 1'!GLU49+'Trading 1 Farm'!GLU50)*Funding!GKW22","v":0},{"$f":"('Farm 1'!GLV49+'Trading 1 Farm'!GLV50)*Funding!GKX22","v":0},{"$f":"('Farm 1'!GLW49+'Trading 1 Farm'!GLW50)*Funding!GKY22","v":0},{"$f":"('Farm 1'!GLX49+'Trading 1 Farm'!GLX50)*Funding!GKZ22","v":0},{"$f":"('Farm 1'!GLY49+'Trading 1 Farm'!GLY50)*Funding!GLA22","v":0},{"$f":"('Farm 1'!GLZ49+'Trading 1 Farm'!GLZ50)*Funding!GLB22","v":0},{"$f":"('Farm 1'!GMA49+'Trading 1 Farm'!GMA50)*Funding!GLC22","v":0},{"$f":"('Farm 1'!GMB49+'Trading 1 Farm'!GMB50)*Funding!GLD22","v":0},{"$f":"('Farm 1'!GMC49+'Trading 1 Farm'!GMC50)*Funding!GLE22","v":0},{"$f":"('Farm 1'!GMD49+'Trading 1 Farm'!GMD50)*Funding!GLF22","v":0},{"$f":"('Farm 1'!GME49+'Trading 1 Farm'!GME50)*Funding!GLG22","v":0},{"$f":"('Farm 1'!GMF49+'Trading 1 Farm'!GMF50)*Funding!GLH22","v":0},{"$f":"('Farm 1'!GMG49+'Trading 1 Farm'!GMG50)*Funding!GLI22","v":0},{"$f":"('Farm 1'!GMH49+'Trading 1 Farm'!GMH50)*Funding!GLJ22","v":0},{"$f":"('Farm 1'!GMI49+'Trading 1 Farm'!GMI50)*Funding!GLK22","v":0},{"$f":"('Farm 1'!GMJ49+'Trading 1 Farm'!GMJ50)*Funding!GLL22","v":0},{"$f":"('Farm 1'!GMK49+'Trading 1 Farm'!GMK50)*Funding!GLM22","v":0},{"$f":"('Farm 1'!GML49+'Trading 1 Farm'!GML50)*Funding!GLN22","v":0},{"$f":"('Farm 1'!GMM49+'Trading 1 Farm'!GMM50)*Funding!GLO22","v":0},{"$f":"('Farm 1'!GMN49+'Trading 1 Farm'!GMN50)*Funding!GLP22","v":0},{"$f":"('Farm 1'!GMO49+'Trading 1 Farm'!GMO50)*Funding!GLQ22","v":0},{"$f":"('Farm 1'!GMP49+'Trading 1 Farm'!GMP50)*Funding!GLR22","v":0},{"$f":"('Farm 1'!GMQ49+'Trading 1 Farm'!GMQ50)*Funding!GLS22","v":0},{"$f":"('Farm 1'!GMR49+'Trading 1 Farm'!GMR50)*Funding!GLT22","v":0},{"$f":"('Farm 1'!GMS49+'Trading 1 Farm'!GMS50)*Funding!GLU22","v":0},{"$f":"('Farm 1'!GMT49+'Trading 1 Farm'!GMT50)*Funding!GLV22","v":0},{"$f":"('Farm 1'!GMU49+'Trading 1 Farm'!GMU50)*Funding!GLW22","v":0},{"$f":"('Farm 1'!GMV49+'Trading 1 Farm'!GMV50)*Funding!GLX22","v":0},{"$f":"('Farm 1'!GMW49+'Trading 1 Farm'!GMW50)*Funding!GLY22","v":0},{"$f":"('Farm 1'!GMX49+'Trading 1 Farm'!GMX50)*Funding!GLZ22","v":0},{"$f":"('Farm 1'!GMY49+'Trading 1 Farm'!GMY50)*Funding!GMA22","v":0},{"$f":"('Farm 1'!GMZ49+'Trading 1 Farm'!GMZ50)*Funding!GMB22","v":0},{"$f":"('Farm 1'!GNA49+'Trading 1 Farm'!GNA50)*Funding!GMC22","v":0},{"$f":"('Farm 1'!GNB49+'Trading 1 Farm'!GNB50)*Funding!GMD22","v":0},{"$f":"('Farm 1'!GNC49+'Trading 1 Farm'!GNC50)*Funding!GME22","v":0},{"$f":"('Farm 1'!GND49+'Trading 1 Farm'!GND50)*Funding!GMF22","v":0},{"$f":"('Farm 1'!GNE49+'Trading 1 Farm'!GNE50)*Funding!GMG22","v":0},{"$f":"('Farm 1'!GNF49+'Trading 1 Farm'!GNF50)*Funding!GMH22","v":0},{"$f":"('Farm 1'!GNG49+'Trading 1 Farm'!GNG50)*Funding!GMI22","v":0},{"$f":"('Farm 1'!GNH49+'Trading 1 Farm'!GNH50)*Funding!GMJ22","v":0},{"$f":"('Farm 1'!GNI49+'Trading 1 Farm'!GNI50)*Funding!GMK22","v":0},{"$f":"('Farm 1'!GNJ49+'Trading 1 Farm'!GNJ50)*Funding!GML22","v":0},{"$f":"('Farm 1'!GNK49+'Trading 1 Farm'!GNK50)*Funding!GMM22","v":0},{"$f":"('Farm 1'!GNL49+'Trading 1 Farm'!GNL50)*Funding!GMN22","v":0},{"$f":"('Farm 1'!GNM49+'Trading 1 Farm'!GNM50)*Funding!GMO22","v":0},{"$f":"('Farm 1'!GNN49+'Trading 1 Farm'!GNN50)*Funding!GMP22","v":0},{"$f":"('Farm 1'!GNO49+'Trading 1 Farm'!GNO50)*Funding!GMQ22","v":0},{"$f":"('Farm 1'!GNP49+'Trading 1 Farm'!GNP50)*Funding!GMR22","v":0},{"$f":"('Farm 1'!GNQ49+'Trading 1 Farm'!GNQ50)*Funding!GMS22","v":0},{"$f":"('Farm 1'!GNR49+'Trading 1 Farm'!GNR50)*Funding!GMT22","v":0},{"$f":"('Farm 1'!GNS49+'Trading 1 Farm'!GNS50)*Funding!GMU22","v":0},{"$f":"('Farm 1'!GNT49+'Trading 1 Farm'!GNT50)*Funding!GMV22","v":0},{"$f":"('Farm 1'!GNU49+'Trading 1 Farm'!GNU50)*Funding!GMW22","v":0},{"$f":"('Farm 1'!GNV49+'Trading 1 Farm'!GNV50)*Funding!GMX22","v":0},{"$f":"('Farm 1'!GNW49+'Trading 1 Farm'!GNW50)*Funding!GMY22","v":0},{"$f":"('Farm 1'!GNX49+'Trading 1 Farm'!GNX50)*Funding!GMZ22","v":0},{"$f":"('Farm 1'!GNY49+'Trading 1 Farm'!GNY50)*Funding!GNA22","v":0},{"$f":"('Farm 1'!GNZ49+'Trading 1 Farm'!GNZ50)*Funding!GNB22","v":0},{"$f":"('Farm 1'!GOA49+'Trading 1 Farm'!GOA50)*Funding!GNC22","v":0},{"$f":"('Farm 1'!GOB49+'Trading 1 Farm'!GOB50)*Funding!GND22","v":0},{"$f":"('Farm 1'!GOC49+'Trading 1 Farm'!GOC50)*Funding!GNE22","v":0},{"$f":"('Farm 1'!GOD49+'Trading 1 Farm'!GOD50)*Funding!GNF22","v":0},{"$f":"('Farm 1'!GOE49+'Trading 1 Farm'!GOE50)*Funding!GNG22","v":0},{"$f":"('Farm 1'!GOF49+'Trading 1 Farm'!GOF50)*Funding!GNH22","v":0},{"$f":"('Farm 1'!GOG49+'Trading 1 Farm'!GOG50)*Funding!GNI22","v":0},{"$f":"('Farm 1'!GOH49+'Trading 1 Farm'!GOH50)*Funding!GNJ22","v":0},{"$f":"('Farm 1'!GOI49+'Trading 1 Farm'!GOI50)*Funding!GNK22","v":0},{"$f":"('Farm 1'!GOJ49+'Trading 1 Farm'!GOJ50)*Funding!GNL22","v":0},{"$f":"('Farm 1'!GOK49+'Trading 1 Farm'!GOK50)*Funding!GNM22","v":0},{"$f":"('Farm 1'!GOL49+'Trading 1 Farm'!GOL50)*Funding!GNN22","v":0},{"$f":"('Farm 1'!GOM49+'Trading 1 Farm'!GOM50)*Funding!GNO22","v":0},{"$f":"('Farm 1'!GON49+'Trading 1 Farm'!GON50)*Funding!GNP22","v":0},{"$f":"('Farm 1'!GOO49+'Trading 1 Farm'!GOO50)*Funding!GNQ22","v":0},{"$f":"('Farm 1'!GOP49+'Trading 1 Farm'!GOP50)*Funding!GNR22","v":0},{"$f":"('Farm 1'!GOQ49+'Trading 1 Farm'!GOQ50)*Funding!GNS22","v":0},{"$f":"('Farm 1'!GOR49+'Trading 1 Farm'!GOR50)*Funding!GNT22","v":0},{"$f":"('Farm 1'!GOS49+'Trading 1 Farm'!GOS50)*Funding!GNU22","v":0},{"$f":"('Farm 1'!GOT49+'Trading 1 Farm'!GOT50)*Funding!GNV22","v":0},{"$f":"('Farm 1'!GOU49+'Trading 1 Farm'!GOU50)*Funding!GNW22","v":0},{"$f":"('Farm 1'!GOV49+'Trading 1 Farm'!GOV50)*Funding!GNX22","v":0},{"$f":"('Farm 1'!GOW49+'Trading 1 Farm'!GOW50)*Funding!GNY22","v":0},{"$f":"('Farm 1'!GOX49+'Trading 1 Farm'!GOX50)*Funding!GNZ22","v":0},{"$f":"('Farm 1'!GOY49+'Trading 1 Farm'!GOY50)*Funding!GOA22","v":0},{"$f":"('Farm 1'!GOZ49+'Trading 1 Farm'!GOZ50)*Funding!GOB22","v":0},{"$f":"('Farm 1'!GPA49+'Trading 1 Farm'!GPA50)*Funding!GOC22","v":0},{"$f":"('Farm 1'!GPB49+'Trading 1 Farm'!GPB50)*Funding!GOD22","v":0},{"$f":"('Farm 1'!GPC49+'Trading 1 Farm'!GPC50)*Funding!GOE22","v":0},{"$f":"('Farm 1'!GPD49+'Trading 1 Farm'!GPD50)*Funding!GOF22","v":0},{"$f":"('Farm 1'!GPE49+'Trading 1 Farm'!GPE50)*Funding!GOG22","v":0},{"$f":"('Farm 1'!GPF49+'Trading 1 Farm'!GPF50)*Funding!GOH22","v":0},{"$f":"('Farm 1'!GPG49+'Trading 1 Farm'!GPG50)*Funding!GOI22","v":0},{"$f":"('Farm 1'!GPH49+'Trading 1 Farm'!GPH50)*Funding!GOJ22","v":0},{"$f":"('Farm 1'!GPI49+'Trading 1 Farm'!GPI50)*Funding!GOK22","v":0},{"$f":"('Farm 1'!GPJ49+'Trading 1 Farm'!GPJ50)*Funding!GOL22","v":0},{"$f":"('Farm 1'!GPK49+'Trading 1 Farm'!GPK50)*Funding!GOM22","v":0},{"$f":"('Farm 1'!GPL49+'Trading 1 Farm'!GPL50)*Funding!GON22","v":0},{"$f":"('Farm 1'!GPM49+'Trading 1 Farm'!GPM50)*Funding!GOO22","v":0},{"$f":"('Farm 1'!GPN49+'Trading 1 Farm'!GPN50)*Funding!GOP22","v":0},{"$f":"('Farm 1'!GPO49+'Trading 1 Farm'!GPO50)*Funding!GOQ22","v":0},{"$f":"('Farm 1'!GPP49+'Trading 1 Farm'!GPP50)*Funding!GOR22","v":0},{"$f":"('Farm 1'!GPQ49+'Trading 1 Farm'!GPQ50)*Funding!GOS22","v":0},{"$f":"('Farm 1'!GPR49+'Trading 1 Farm'!GPR50)*Funding!GOT22","v":0},{"$f":"('Farm 1'!GPS49+'Trading 1 Farm'!GPS50)*Funding!GOU22","v":0},{"$f":"('Farm 1'!GPT49+'Trading 1 Farm'!GPT50)*Funding!GOV22","v":0},{"$f":"('Farm 1'!GPU49+'Trading 1 Farm'!GPU50)*Funding!GOW22","v":0},{"$f":"('Farm 1'!GPV49+'Trading 1 Farm'!GPV50)*Funding!GOX22","v":0},{"$f":"('Farm 1'!GPW49+'Trading 1 Farm'!GPW50)*Funding!GOY22","v":0},{"$f":"('Farm 1'!GPX49+'Trading 1 Farm'!GPX50)*Funding!GOZ22","v":0},{"$f":"('Farm 1'!GPY49+'Trading 1 Farm'!GPY50)*Funding!GPA22","v":0},{"$f":"('Farm 1'!GPZ49+'Trading 1 Farm'!GPZ50)*Funding!GPB22","v":0},{"$f":"('Farm 1'!GQA49+'Trading 1 Farm'!GQA50)*Funding!GPC22","v":0},{"$f":"('Farm 1'!GQB49+'Trading 1 Farm'!GQB50)*Funding!GPD22","v":0},{"$f":"('Farm 1'!GQC49+'Trading 1 Farm'!GQC50)*Funding!GPE22","v":0},{"$f":"('Farm 1'!GQD49+'Trading 1 Farm'!GQD50)*Funding!GPF22","v":0},{"$f":"('Farm 1'!GQE49+'Trading 1 Farm'!GQE50)*Funding!GPG22","v":0},{"$f":"('Farm 1'!GQF49+'Trading 1 Farm'!GQF50)*Funding!GPH22","v":0},{"$f":"('Farm 1'!GQG49+'Trading 1 Farm'!GQG50)*Funding!GPI22","v":0},{"$f":"('Farm 1'!GQH49+'Trading 1 Farm'!GQH50)*Funding!GPJ22","v":0},{"$f":"('Farm 1'!GQI49+'Trading 1 Farm'!GQI50)*Funding!GPK22","v":0},{"$f":"('Farm 1'!GQJ49+'Trading 1 Farm'!GQJ50)*Funding!GPL22","v":0},{"$f":"('Farm 1'!GQK49+'Trading 1 Farm'!GQK50)*Funding!GPM22","v":0},{"$f":"('Farm 1'!GQL49+'Trading 1 Farm'!GQL50)*Funding!GPN22","v":0},{"$f":"('Farm 1'!GQM49+'Trading 1 Farm'!GQM50)*Funding!GPO22","v":0},{"$f":"('Farm 1'!GQN49+'Trading 1 Farm'!GQN50)*Funding!GPP22","v":0},{"$f":"('Farm 1'!GQO49+'Trading 1 Farm'!GQO50)*Funding!GPQ22","v":0},{"$f":"('Farm 1'!GQP49+'Trading 1 Farm'!GQP50)*Funding!GPR22","v":0},{"$f":"('Farm 1'!GQQ49+'Trading 1 Farm'!GQQ50)*Funding!GPS22","v":0},{"$f":"('Farm 1'!GQR49+'Trading 1 Farm'!GQR50)*Funding!GPT22","v":0},{"$f":"('Farm 1'!GQS49+'Trading 1 Farm'!GQS50)*Funding!GPU22","v":0},{"$f":"('Farm 1'!GQT49+'Trading 1 Farm'!GQT50)*Funding!GPV22","v":0},{"$f":"('Farm 1'!GQU49+'Trading 1 Farm'!GQU50)*Funding!GPW22","v":0},{"$f":"('Farm 1'!GQV49+'Trading 1 Farm'!GQV50)*Funding!GPX22","v":0},{"$f":"('Farm 1'!GQW49+'Trading 1 Farm'!GQW50)*Funding!GPY22","v":0},{"$f":"('Farm 1'!GQX49+'Trading 1 Farm'!GQX50)*Funding!GPZ22","v":0},{"$f":"('Farm 1'!GQY49+'Trading 1 Farm'!GQY50)*Funding!GQA22","v":0},{"$f":"('Farm 1'!GQZ49+'Trading 1 Farm'!GQZ50)*Funding!GQB22","v":0},{"$f":"('Farm 1'!GRA49+'Trading 1 Farm'!GRA50)*Funding!GQC22","v":0},{"$f":"('Farm 1'!GRB49+'Trading 1 Farm'!GRB50)*Funding!GQD22","v":0},{"$f":"('Farm 1'!GRC49+'Trading 1 Farm'!GRC50)*Funding!GQE22","v":0},{"$f":"('Farm 1'!GRD49+'Trading 1 Farm'!GRD50)*Funding!GQF22","v":0},{"$f":"('Farm 1'!GRE49+'Trading 1 Farm'!GRE50)*Funding!GQG22","v":0},{"$f":"('Farm 1'!GRF49+'Trading 1 Farm'!GRF50)*Funding!GQH22","v":0},{"$f":"('Farm 1'!GRG49+'Trading 1 Farm'!GRG50)*Funding!GQI22","v":0},{"$f":"('Farm 1'!GRH49+'Trading 1 Farm'!GRH50)*Funding!GQJ22","v":0},{"$f":"('Farm 1'!GRI49+'Trading 1 Farm'!GRI50)*Funding!GQK22","v":0},{"$f":"('Farm 1'!GRJ49+'Trading 1 Farm'!GRJ50)*Funding!GQL22","v":0},{"$f":"('Farm 1'!GRK49+'Trading 1 Farm'!GRK50)*Funding!GQM22","v":0},{"$f":"('Farm 1'!GRL49+'Trading 1 Farm'!GRL50)*Funding!GQN22","v":0},{"$f":"('Farm 1'!GRM49+'Trading 1 Farm'!GRM50)*Funding!GQO22","v":0},{"$f":"('Farm 1'!GRN49+'Trading 1 Farm'!GRN50)*Funding!GQP22","v":0},{"$f":"('Farm 1'!GRO49+'Trading 1 Farm'!GRO50)*Funding!GQQ22","v":0},{"$f":"('Farm 1'!GRP49+'Trading 1 Farm'!GRP50)*Funding!GQR22","v":0},{"$f":"('Farm 1'!GRQ49+'Trading 1 Farm'!GRQ50)*Funding!GQS22","v":0},{"$f":"('Farm 1'!GRR49+'Trading 1 Farm'!GRR50)*Funding!GQT22","v":0},{"$f":"('Farm 1'!GRS49+'Trading 1 Farm'!GRS50)*Funding!GQU22","v":0},{"$f":"('Farm 1'!GRT49+'Trading 1 Farm'!GRT50)*Funding!GQV22","v":0},{"$f":"('Farm 1'!GRU49+'Trading 1 Farm'!GRU50)*Funding!GQW22","v":0},{"$f":"('Farm 1'!GRV49+'Trading 1 Farm'!GRV50)*Funding!GQX22","v":0},{"$f":"('Farm 1'!GRW49+'Trading 1 Farm'!GRW50)*Funding!GQY22","v":0},{"$f":"('Farm 1'!GRX49+'Trading 1 Farm'!GRX50)*Funding!GQZ22","v":0},{"$f":"('Farm 1'!GRY49+'Trading 1 Farm'!GRY50)*Funding!GRA22","v":0},{"$f":"('Farm 1'!GRZ49+'Trading 1 Farm'!GRZ50)*Funding!GRB22","v":0},{"$f":"('Farm 1'!GSA49+'Trading 1 Farm'!GSA50)*Funding!GRC22","v":0},{"$f":"('Farm 1'!GSB49+'Trading 1 Farm'!GSB50)*Funding!GRD22","v":0},{"$f":"('Farm 1'!GSC49+'Trading 1 Farm'!GSC50)*Funding!GRE22","v":0},{"$f":"('Farm 1'!GSD49+'Trading 1 Farm'!GSD50)*Funding!GRF22","v":0},{"$f":"('Farm 1'!GSE49+'Trading 1 Farm'!GSE50)*Funding!GRG22","v":0},{"$f":"('Farm 1'!GSF49+'Trading 1 Farm'!GSF50)*Funding!GRH22","v":0},{"$f":"('Farm 1'!GSG49+'Trading 1 Farm'!GSG50)*Funding!GRI22","v":0},{"$f":"('Farm 1'!GSH49+'Trading 1 Farm'!GSH50)*Funding!GRJ22","v":0},{"$f":"('Farm 1'!GSI49+'Trading 1 Farm'!GSI50)*Funding!GRK22","v":0},{"$f":"('Farm 1'!GSJ49+'Trading 1 Farm'!GSJ50)*Funding!GRL22","v":0},{"$f":"('Farm 1'!GSK49+'Trading 1 Farm'!GSK50)*Funding!GRM22","v":0},{"$f":"('Farm 1'!GSL49+'Trading 1 Farm'!GSL50)*Funding!GRN22","v":0},{"$f":"('Farm 1'!GSM49+'Trading 1 Farm'!GSM50)*Funding!GRO22","v":0},{"$f":"('Farm 1'!GSN49+'Trading 1 Farm'!GSN50)*Funding!GRP22","v":0},{"$f":"('Farm 1'!GSO49+'Trading 1 Farm'!GSO50)*Funding!GRQ22","v":0},{"$f":"('Farm 1'!GSP49+'Trading 1 Farm'!GSP50)*Funding!GRR22","v":0},{"$f":"('Farm 1'!GSQ49+'Trading 1 Farm'!GSQ50)*Funding!GRS22","v":0},{"$f":"('Farm 1'!GSR49+'Trading 1 Farm'!GSR50)*Funding!GRT22","v":0},{"$f":"('Farm 1'!GSS49+'Trading 1 Farm'!GSS50)*Funding!GRU22","v":0},{"$f":"('Farm 1'!GST49+'Trading 1 Farm'!GST50)*Funding!GRV22","v":0},{"$f":"('Farm 1'!GSU49+'Trading 1 Farm'!GSU50)*Funding!GRW22","v":0},{"$f":"('Farm 1'!GSV49+'Trading 1 Farm'!GSV50)*Funding!GRX22","v":0},{"$f":"('Farm 1'!GSW49+'Trading 1 Farm'!GSW50)*Funding!GRY22","v":0},{"$f":"('Farm 1'!GSX49+'Trading 1 Farm'!GSX50)*Funding!GRZ22","v":0},{"$f":"('Farm 1'!GSY49+'Trading 1 Farm'!GSY50)*Funding!GSA22","v":0},{"$f":"('Farm 1'!GSZ49+'Trading 1 Farm'!GSZ50)*Funding!GSB22","v":0},{"$f":"('Farm 1'!GTA49+'Trading 1 Farm'!GTA50)*Funding!GSC22","v":0},{"$f":"('Farm 1'!GTB49+'Trading 1 Farm'!GTB50)*Funding!GSD22","v":0},{"$f":"('Farm 1'!GTC49+'Trading 1 Farm'!GTC50)*Funding!GSE22","v":0},{"$f":"('Farm 1'!GTD49+'Trading 1 Farm'!GTD50)*Funding!GSF22","v":0},{"$f":"('Farm 1'!GTE49+'Trading 1 Farm'!GTE50)*Funding!GSG22","v":0},{"$f":"('Farm 1'!GTF49+'Trading 1 Farm'!GTF50)*Funding!GSH22","v":0},{"$f":"('Farm 1'!GTG49+'Trading 1 Farm'!GTG50)*Funding!GSI22","v":0},{"$f":"('Farm 1'!GTH49+'Trading 1 Farm'!GTH50)*Funding!GSJ22","v":0},{"$f":"('Farm 1'!GTI49+'Trading 1 Farm'!GTI50)*Funding!GSK22","v":0},{"$f":"('Farm 1'!GTJ49+'Trading 1 Farm'!GTJ50)*Funding!GSL22","v":0},{"$f":"('Farm 1'!GTK49+'Trading 1 Farm'!GTK50)*Funding!GSM22","v":0},{"$f":"('Farm 1'!GTL49+'Trading 1 Farm'!GTL50)*Funding!GSN22","v":0},{"$f":"('Farm 1'!GTM49+'Trading 1 Farm'!GTM50)*Funding!GSO22","v":0},{"$f":"('Farm 1'!GTN49+'Trading 1 Farm'!GTN50)*Funding!GSP22","v":0},{"$f":"('Farm 1'!GTO49+'Trading 1 Farm'!GTO50)*Funding!GSQ22","v":0},{"$f":"('Farm 1'!GTP49+'Trading 1 Farm'!GTP50)*Funding!GSR22","v":0},{"$f":"('Farm 1'!GTQ49+'Trading 1 Farm'!GTQ50)*Funding!GSS22","v":0},{"$f":"('Farm 1'!GTR49+'Trading 1 Farm'!GTR50)*Funding!GST22","v":0},{"$f":"('Farm 1'!GTS49+'Trading 1 Farm'!GTS50)*Funding!GSU22","v":0},{"$f":"('Farm 1'!GTT49+'Trading 1 Farm'!GTT50)*Funding!GSV22","v":0},{"$f":"('Farm 1'!GTU49+'Trading 1 Farm'!GTU50)*Funding!GSW22","v":0},{"$f":"('Farm 1'!GTV49+'Trading 1 Farm'!GTV50)*Funding!GSX22","v":0},{"$f":"('Farm 1'!GTW49+'Trading 1 Farm'!GTW50)*Funding!GSY22","v":0},{"$f":"('Farm 1'!GTX49+'Trading 1 Farm'!GTX50)*Funding!GSZ22","v":0},{"$f":"('Farm 1'!GTY49+'Trading 1 Farm'!GTY50)*Funding!GTA22","v":0},{"$f":"('Farm 1'!GTZ49+'Trading 1 Farm'!GTZ50)*Funding!GTB22","v":0},{"$f":"('Farm 1'!GUA49+'Trading 1 Farm'!GUA50)*Funding!GTC22","v":0},{"$f":"('Farm 1'!GUB49+'Trading 1 Farm'!GUB50)*Funding!GTD22","v":0},{"$f":"('Farm 1'!GUC49+'Trading 1 Farm'!GUC50)*Funding!GTE22","v":0},{"$f":"('Farm 1'!GUD49+'Trading 1 Farm'!GUD50)*Funding!GTF22","v":0},{"$f":"('Farm 1'!GUE49+'Trading 1 Farm'!GUE50)*Funding!GTG22","v":0},{"$f":"('Farm 1'!GUF49+'Trading 1 Farm'!GUF50)*Funding!GTH22","v":0},{"$f":"('Farm 1'!GUG49+'Trading 1 Farm'!GUG50)*Funding!GTI22","v":0},{"$f":"('Farm 1'!GUH49+'Trading 1 Farm'!GUH50)*Funding!GTJ22","v":0},{"$f":"('Farm 1'!GUI49+'Trading 1 Farm'!GUI50)*Funding!GTK22","v":0},{"$f":"('Farm 1'!GUJ49+'Trading 1 Farm'!GUJ50)*Funding!GTL22","v":0},{"$f":"('Farm 1'!GUK49+'Trading 1 Farm'!GUK50)*Funding!GTM22","v":0},{"$f":"('Farm 1'!GUL49+'Trading 1 Farm'!GUL50)*Funding!GTN22","v":0},{"$f":"('Farm 1'!GUM49+'Trading 1 Farm'!GUM50)*Funding!GTO22","v":0},{"$f":"('Farm 1'!GUN49+'Trading 1 Farm'!GUN50)*Funding!GTP22","v":0},{"$f":"('Farm 1'!GUO49+'Trading 1 Farm'!GUO50)*Funding!GTQ22","v":0},{"$f":"('Farm 1'!GUP49+'Trading 1 Farm'!GUP50)*Funding!GTR22","v":0},{"$f":"('Farm 1'!GUQ49+'Trading 1 Farm'!GUQ50)*Funding!GTS22","v":0},{"$f":"('Farm 1'!GUR49+'Trading 1 Farm'!GUR50)*Funding!GTT22","v":0},{"$f":"('Farm 1'!GUS49+'Trading 1 Farm'!GUS50)*Funding!GTU22","v":0},{"$f":"('Farm 1'!GUT49+'Trading 1 Farm'!GUT50)*Funding!GTV22","v":0},{"$f":"('Farm 1'!GUU49+'Trading 1 Farm'!GUU50)*Funding!GTW22","v":0},{"$f":"('Farm 1'!GUV49+'Trading 1 Farm'!GUV50)*Funding!GTX22","v":0},{"$f":"('Farm 1'!GUW49+'Trading 1 Farm'!GUW50)*Funding!GTY22","v":0},{"$f":"('Farm 1'!GUX49+'Trading 1 Farm'!GUX50)*Funding!GTZ22","v":0},{"$f":"('Farm 1'!GUY49+'Trading 1 Farm'!GUY50)*Funding!GUA22","v":0},{"$f":"('Farm 1'!GUZ49+'Trading 1 Farm'!GUZ50)*Funding!GUB22","v":0},{"$f":"('Farm 1'!GVA49+'Trading 1 Farm'!GVA50)*Funding!GUC22","v":0},{"$f":"('Farm 1'!GVB49+'Trading 1 Farm'!GVB50)*Funding!GUD22","v":0},{"$f":"('Farm 1'!GVC49+'Trading 1 Farm'!GVC50)*Funding!GUE22","v":0},{"$f":"('Farm 1'!GVD49+'Trading 1 Farm'!GVD50)*Funding!GUF22","v":0},{"$f":"('Farm 1'!GVE49+'Trading 1 Farm'!GVE50)*Funding!GUG22","v":0},{"$f":"('Farm 1'!GVF49+'Trading 1 Farm'!GVF50)*Funding!GUH22","v":0},{"$f":"('Farm 1'!GVG49+'Trading 1 Farm'!GVG50)*Funding!GUI22","v":0},{"$f":"('Farm 1'!GVH49+'Trading 1 Farm'!GVH50)*Funding!GUJ22","v":0},{"$f":"('Farm 1'!GVI49+'Trading 1 Farm'!GVI50)*Funding!GUK22","v":0},{"$f":"('Farm 1'!GVJ49+'Trading 1 Farm'!GVJ50)*Funding!GUL22","v":0},{"$f":"('Farm 1'!GVK49+'Trading 1 Farm'!GVK50)*Funding!GUM22","v":0},{"$f":"('Farm 1'!GVL49+'Trading 1 Farm'!GVL50)*Funding!GUN22","v":0},{"$f":"('Farm 1'!GVM49+'Trading 1 Farm'!GVM50)*Funding!GUO22","v":0},{"$f":"('Farm 1'!GVN49+'Trading 1 Farm'!GVN50)*Funding!GUP22","v":0},{"$f":"('Farm 1'!GVO49+'Trading 1 Farm'!GVO50)*Funding!GUQ22","v":0},{"$f":"('Farm 1'!GVP49+'Trading 1 Farm'!GVP50)*Funding!GUR22","v":0},{"$f":"('Farm 1'!GVQ49+'Trading 1 Farm'!GVQ50)*Funding!GUS22","v":0},{"$f":"('Farm 1'!GVR49+'Trading 1 Farm'!GVR50)*Funding!GUT22","v":0},{"$f":"('Farm 1'!GVS49+'Trading 1 Farm'!GVS50)*Funding!GUU22","v":0},{"$f":"('Farm 1'!GVT49+'Trading 1 Farm'!GVT50)*Funding!GUV22","v":0},{"$f":"('Farm 1'!GVU49+'Trading 1 Farm'!GVU50)*Funding!GUW22","v":0},{"$f":"('Farm 1'!GVV49+'Trading 1 Farm'!GVV50)*Funding!GUX22","v":0},{"$f":"('Farm 1'!GVW49+'Trading 1 Farm'!GVW50)*Funding!GUY22","v":0},{"$f":"('Farm 1'!GVX49+'Trading 1 Farm'!GVX50)*Funding!GUZ22","v":0},{"$f":"('Farm 1'!GVY49+'Trading 1 Farm'!GVY50)*Funding!GVA22","v":0},{"$f":"('Farm 1'!GVZ49+'Trading 1 Farm'!GVZ50)*Funding!GVB22","v":0},{"$f":"('Farm 1'!GWA49+'Trading 1 Farm'!GWA50)*Funding!GVC22","v":0},{"$f":"('Farm 1'!GWB49+'Trading 1 Farm'!GWB50)*Funding!GVD22","v":0},{"$f":"('Farm 1'!GWC49+'Trading 1 Farm'!GWC50)*Funding!GVE22","v":0},{"$f":"('Farm 1'!GWD49+'Trading 1 Farm'!GWD50)*Funding!GVF22","v":0},{"$f":"('Farm 1'!GWE49+'Trading 1 Farm'!GWE50)*Funding!GVG22","v":0},{"$f":"('Farm 1'!GWF49+'Trading 1 Farm'!GWF50)*Funding!GVH22","v":0},{"$f":"('Farm 1'!GWG49+'Trading 1 Farm'!GWG50)*Funding!GVI22","v":0},{"$f":"('Farm 1'!GWH49+'Trading 1 Farm'!GWH50)*Funding!GVJ22","v":0},{"$f":"('Farm 1'!GWI49+'Trading 1 Farm'!GWI50)*Funding!GVK22","v":0},{"$f":"('Farm 1'!GWJ49+'Trading 1 Farm'!GWJ50)*Funding!GVL22","v":0},{"$f":"('Farm 1'!GWK49+'Trading 1 Farm'!GWK50)*Funding!GVM22","v":0},{"$f":"('Farm 1'!GWL49+'Trading 1 Farm'!GWL50)*Funding!GVN22","v":0},{"$f":"('Farm 1'!GWM49+'Trading 1 Farm'!GWM50)*Funding!GVO22","v":0},{"$f":"('Farm 1'!GWN49+'Trading 1 Farm'!GWN50)*Funding!GVP22","v":0},{"$f":"('Farm 1'!GWO49+'Trading 1 Farm'!GWO50)*Funding!GVQ22","v":0},{"$f":"('Farm 1'!GWP49+'Trading 1 Farm'!GWP50)*Funding!GVR22","v":0},{"$f":"('Farm 1'!GWQ49+'Trading 1 Farm'!GWQ50)*Funding!GVS22","v":0},{"$f":"('Farm 1'!GWR49+'Trading 1 Farm'!GWR50)*Funding!GVT22","v":0},{"$f":"('Farm 1'!GWS49+'Trading 1 Farm'!GWS50)*Funding!GVU22","v":0},{"$f":"('Farm 1'!GWT49+'Trading 1 Farm'!GWT50)*Funding!GVV22","v":0},{"$f":"('Farm 1'!GWU49+'Trading 1 Farm'!GWU50)*Funding!GVW22","v":0},{"$f":"('Farm 1'!GWV49+'Trading 1 Farm'!GWV50)*Funding!GVX22","v":0},{"$f":"('Farm 1'!GWW49+'Trading 1 Farm'!GWW50)*Funding!GVY22","v":0},{"$f":"('Farm 1'!GWX49+'Trading 1 Farm'!GWX50)*Funding!GVZ22","v":0},{"$f":"('Farm 1'!GWY49+'Trading 1 Farm'!GWY50)*Funding!GWA22","v":0},{"$f":"('Farm 1'!GWZ49+'Trading 1 Farm'!GWZ50)*Funding!GWB22","v":0},{"$f":"('Farm 1'!GXA49+'Trading 1 Farm'!GXA50)*Funding!GWC22","v":0},{"$f":"('Farm 1'!GXB49+'Trading 1 Farm'!GXB50)*Funding!GWD22","v":0},{"$f":"('Farm 1'!GXC49+'Trading 1 Farm'!GXC50)*Funding!GWE22","v":0},{"$f":"('Farm 1'!GXD49+'Trading 1 Farm'!GXD50)*Funding!GWF22","v":0},{"$f":"('Farm 1'!GXE49+'Trading 1 Farm'!GXE50)*Funding!GWG22","v":0},{"$f":"('Farm 1'!GXF49+'Trading 1 Farm'!GXF50)*Funding!GWH22","v":0},{"$f":"('Farm 1'!GXG49+'Trading 1 Farm'!GXG50)*Funding!GWI22","v":0},{"$f":"('Farm 1'!GXH49+'Trading 1 Farm'!GXH50)*Funding!GWJ22","v":0},{"$f":"('Farm 1'!GXI49+'Trading 1 Farm'!GXI50)*Funding!GWK22","v":0},{"$f":"('Farm 1'!GXJ49+'Trading 1 Farm'!GXJ50)*Funding!GWL22","v":0},{"$f":"('Farm 1'!GXK49+'Trading 1 Farm'!GXK50)*Funding!GWM22","v":0},{"$f":"('Farm 1'!GXL49+'Trading 1 Farm'!GXL50)*Funding!GWN22","v":0},{"$f":"('Farm 1'!GXM49+'Trading 1 Farm'!GXM50)*Funding!GWO22","v":0},{"$f":"('Farm 1'!GXN49+'Trading 1 Farm'!GXN50)*Funding!GWP22","v":0},{"$f":"('Farm 1'!GXO49+'Trading 1 Farm'!GXO50)*Funding!GWQ22","v":0},{"$f":"('Farm 1'!GXP49+'Trading 1 Farm'!GXP50)*Funding!GWR22","v":0},{"$f":"('Farm 1'!GXQ49+'Trading 1 Farm'!GXQ50)*Funding!GWS22","v":0},{"$f":"('Farm 1'!GXR49+'Trading 1 Farm'!GXR50)*Funding!GWT22","v":0},{"$f":"('Farm 1'!GXS49+'Trading 1 Farm'!GXS50)*Funding!GWU22","v":0},{"$f":"('Farm 1'!GXT49+'Trading 1 Farm'!GXT50)*Funding!GWV22","v":0},{"$f":"('Farm 1'!GXU49+'Trading 1 Farm'!GXU50)*Funding!GWW22","v":0},{"$f":"('Farm 1'!GXV49+'Trading 1 Farm'!GXV50)*Funding!GWX22","v":0},{"$f":"('Farm 1'!GXW49+'Trading 1 Farm'!GXW50)*Funding!GWY22","v":0},{"$f":"('Farm 1'!GXX49+'Trading 1 Farm'!GXX50)*Funding!GWZ22","v":0},{"$f":"('Farm 1'!GXY49+'Trading 1 Farm'!GXY50)*Funding!GXA22","v":0},{"$f":"('Farm 1'!GXZ49+'Trading 1 Farm'!GXZ50)*Funding!GXB22","v":0},{"$f":"('Farm 1'!GYA49+'Trading 1 Farm'!GYA50)*Funding!GXC22","v":0},{"$f":"('Farm 1'!GYB49+'Trading 1 Farm'!GYB50)*Funding!GXD22","v":0},{"$f":"('Farm 1'!GYC49+'Trading 1 Farm'!GYC50)*Funding!GXE22","v":0},{"$f":"('Farm 1'!GYD49+'Trading 1 Farm'!GYD50)*Funding!GXF22","v":0},{"$f":"('Farm 1'!GYE49+'Trading 1 Farm'!GYE50)*Funding!GXG22","v":0},{"$f":"('Farm 1'!GYF49+'Trading 1 Farm'!GYF50)*Funding!GXH22","v":0},{"$f":"('Farm 1'!GYG49+'Trading 1 Farm'!GYG50)*Funding!GXI22","v":0},{"$f":"('Farm 1'!GYH49+'Trading 1 Farm'!GYH50)*Funding!GXJ22","v":0},{"$f":"('Farm 1'!GYI49+'Trading 1 Farm'!GYI50)*Funding!GXK22","v":0},{"$f":"('Farm 1'!GYJ49+'Trading 1 Farm'!GYJ50)*Funding!GXL22","v":0},{"$f":"('Farm 1'!GYK49+'Trading 1 Farm'!GYK50)*Funding!GXM22","v":0},{"$f":"('Farm 1'!GYL49+'Trading 1 Farm'!GYL50)*Funding!GXN22","v":0},{"$f":"('Farm 1'!GYM49+'Trading 1 Farm'!GYM50)*Funding!GXO22","v":0},{"$f":"('Farm 1'!GYN49+'Trading 1 Farm'!GYN50)*Funding!GXP22","v":0},{"$f":"('Farm 1'!GYO49+'Trading 1 Farm'!GYO50)*Funding!GXQ22","v":0},{"$f":"('Farm 1'!GYP49+'Trading 1 Farm'!GYP50)*Funding!GXR22","v":0},{"$f":"('Farm 1'!GYQ49+'Trading 1 Farm'!GYQ50)*Funding!GXS22","v":0},{"$f":"('Farm 1'!GYR49+'Trading 1 Farm'!GYR50)*Funding!GXT22","v":0},{"$f":"('Farm 1'!GYS49+'Trading 1 Farm'!GYS50)*Funding!GXU22","v":0},{"$f":"('Farm 1'!GYT49+'Trading 1 Farm'!GYT50)*Funding!GXV22","v":0},{"$f":"('Farm 1'!GYU49+'Trading 1 Farm'!GYU50)*Funding!GXW22","v":0},{"$f":"('Farm 1'!GYV49+'Trading 1 Farm'!GYV50)*Funding!GXX22","v":0},{"$f":"('Farm 1'!GYW49+'Trading 1 Farm'!GYW50)*Funding!GXY22","v":0},{"$f":"('Farm 1'!GYX49+'Trading 1 Farm'!GYX50)*Funding!GXZ22","v":0},{"$f":"('Farm 1'!GYY49+'Trading 1 Farm'!GYY50)*Funding!GYA22","v":0},{"$f":"('Farm 1'!GYZ49+'Trading 1 Farm'!GYZ50)*Funding!GYB22","v":0},{"$f":"('Farm 1'!GZA49+'Trading 1 Farm'!GZA50)*Funding!GYC22","v":0},{"$f":"('Farm 1'!GZB49+'Trading 1 Farm'!GZB50)*Funding!GYD22","v":0},{"$f":"('Farm 1'!GZC49+'Trading 1 Farm'!GZC50)*Funding!GYE22","v":0},{"$f":"('Farm 1'!GZD49+'Trading 1 Farm'!GZD50)*Funding!GYF22","v":0},{"$f":"('Farm 1'!GZE49+'Trading 1 Farm'!GZE50)*Funding!GYG22","v":0},{"$f":"('Farm 1'!GZF49+'Trading 1 Farm'!GZF50)*Funding!GYH22","v":0},{"$f":"('Farm 1'!GZG49+'Trading 1 Farm'!GZG50)*Funding!GYI22","v":0},{"$f":"('Farm 1'!GZH49+'Trading 1 Farm'!GZH50)*Funding!GYJ22","v":0},{"$f":"('Farm 1'!GZI49+'Trading 1 Farm'!GZI50)*Funding!GYK22","v":0},{"$f":"('Farm 1'!GZJ49+'Trading 1 Farm'!GZJ50)*Funding!GYL22","v":0},{"$f":"('Farm 1'!GZK49+'Trading 1 Farm'!GZK50)*Funding!GYM22","v":0},{"$f":"('Farm 1'!GZL49+'Trading 1 Farm'!GZL50)*Funding!GYN22","v":0},{"$f":"('Farm 1'!GZM49+'Trading 1 Farm'!GZM50)*Funding!GYO22","v":0},{"$f":"('Farm 1'!GZN49+'Trading 1 Farm'!GZN50)*Funding!GYP22","v":0},{"$f":"('Farm 1'!GZO49+'Trading 1 Farm'!GZO50)*Funding!GYQ22","v":0},{"$f":"('Farm 1'!GZP49+'Trading 1 Farm'!GZP50)*Funding!GYR22","v":0},{"$f":"('Farm 1'!GZQ49+'Trading 1 Farm'!GZQ50)*Funding!GYS22","v":0},{"$f":"('Farm 1'!GZR49+'Trading 1 Farm'!GZR50)*Funding!GYT22","v":0},{"$f":"('Farm 1'!GZS49+'Trading 1 Farm'!GZS50)*Funding!GYU22","v":0},{"$f":"('Farm 1'!GZT49+'Trading 1 Farm'!GZT50)*Funding!GYV22","v":0},{"$f":"('Farm 1'!GZU49+'Trading 1 Farm'!GZU50)*Funding!GYW22","v":0},{"$f":"('Farm 1'!GZV49+'Trading 1 Farm'!GZV50)*Funding!GYX22","v":0},{"$f":"('Farm 1'!GZW49+'Trading 1 Farm'!GZW50)*Funding!GYY22","v":0},{"$f":"('Farm 1'!GZX49+'Trading 1 Farm'!GZX50)*Funding!GYZ22","v":0},{"$f":"('Farm 1'!GZY49+'Trading 1 Farm'!GZY50)*Funding!GZA22","v":0},{"$f":"('Farm 1'!GZZ49+'Trading 1 Farm'!GZZ50)*Funding!GZB22","v":0},{"$f":"('Farm 1'!HAA49+'Trading 1 Farm'!HAA50)*Funding!GZC22","v":0},{"$f":"('Farm 1'!HAB49+'Trading 1 Farm'!HAB50)*Funding!GZD22","v":0},{"$f":"('Farm 1'!HAC49+'Trading 1 Farm'!HAC50)*Funding!GZE22","v":0},{"$f":"('Farm 1'!HAD49+'Trading 1 Farm'!HAD50)*Funding!GZF22","v":0},{"$f":"('Farm 1'!HAE49+'Trading 1 Farm'!HAE50)*Funding!GZG22","v":0},{"$f":"('Farm 1'!HAF49+'Trading 1 Farm'!HAF50)*Funding!GZH22","v":0},{"$f":"('Farm 1'!HAG49+'Trading 1 Farm'!HAG50)*Funding!GZI22","v":0},{"$f":"('Farm 1'!HAH49+'Trading 1 Farm'!HAH50)*Funding!GZJ22","v":0},{"$f":"('Farm 1'!HAI49+'Trading 1 Farm'!HAI50)*Funding!GZK22","v":0},{"$f":"('Farm 1'!HAJ49+'Trading 1 Farm'!HAJ50)*Funding!GZL22","v":0},{"$f":"('Farm 1'!HAK49+'Trading 1 Farm'!HAK50)*Funding!GZM22","v":0},{"$f":"('Farm 1'!HAL49+'Trading 1 Farm'!HAL50)*Funding!GZN22","v":0},{"$f":"('Farm 1'!HAM49+'Trading 1 Farm'!HAM50)*Funding!GZO22","v":0},{"$f":"('Farm 1'!HAN49+'Trading 1 Farm'!HAN50)*Funding!GZP22","v":0},{"$f":"('Farm 1'!HAO49+'Trading 1 Farm'!HAO50)*Funding!GZQ22","v":0},{"$f":"('Farm 1'!HAP49+'Trading 1 Farm'!HAP50)*Funding!GZR22","v":0},{"$f":"('Farm 1'!HAQ49+'Trading 1 Farm'!HAQ50)*Funding!GZS22","v":0},{"$f":"('Farm 1'!HAR49+'Trading 1 Farm'!HAR50)*Funding!GZT22","v":0},{"$f":"('Farm 1'!HAS49+'Trading 1 Farm'!HAS50)*Funding!GZU22","v":0},{"$f":"('Farm 1'!HAT49+'Trading 1 Farm'!HAT50)*Funding!GZV22","v":0},{"$f":"('Farm 1'!HAU49+'Trading 1 Farm'!HAU50)*Funding!GZW22","v":0},{"$f":"('Farm 1'!HAV49+'Trading 1 Farm'!HAV50)*Funding!GZX22","v":0},{"$f":"('Farm 1'!HAW49+'Trading 1 Farm'!HAW50)*Funding!GZY22","v":0},{"$f":"('Farm 1'!HAX49+'Trading 1 Farm'!HAX50)*Funding!GZZ22","v":0},{"$f":"('Farm 1'!HAY49+'Trading 1 Farm'!HAY50)*Funding!HAA22","v":0},{"$f":"('Farm 1'!HAZ49+'Trading 1 Farm'!HAZ50)*Funding!HAB22","v":0},{"$f":"('Farm 1'!HBA49+'Trading 1 Farm'!HBA50)*Funding!HAC22","v":0},{"$f":"('Farm 1'!HBB49+'Trading 1 Farm'!HBB50)*Funding!HAD22","v":0},{"$f":"('Farm 1'!HBC49+'Trading 1 Farm'!HBC50)*Funding!HAE22","v":0},{"$f":"('Farm 1'!HBD49+'Trading 1 Farm'!HBD50)*Funding!HAF22","v":0},{"$f":"('Farm 1'!HBE49+'Trading 1 Farm'!HBE50)*Funding!HAG22","v":0},{"$f":"('Farm 1'!HBF49+'Trading 1 Farm'!HBF50)*Funding!HAH22","v":0},{"$f":"('Farm 1'!HBG49+'Trading 1 Farm'!HBG50)*Funding!HAI22","v":0},{"$f":"('Farm 1'!HBH49+'Trading 1 Farm'!HBH50)*Funding!HAJ22","v":0},{"$f":"('Farm 1'!HBI49+'Trading 1 Farm'!HBI50)*Funding!HAK22","v":0},{"$f":"('Farm 1'!HBJ49+'Trading 1 Farm'!HBJ50)*Funding!HAL22","v":0},{"$f":"('Farm 1'!HBK49+'Trading 1 Farm'!HBK50)*Funding!HAM22","v":0},{"$f":"('Farm 1'!HBL49+'Trading 1 Farm'!HBL50)*Funding!HAN22","v":0},{"$f":"('Farm 1'!HBM49+'Trading 1 Farm'!HBM50)*Funding!HAO22","v":0},{"$f":"('Farm 1'!HBN49+'Trading 1 Farm'!HBN50)*Funding!HAP22","v":0},{"$f":"('Farm 1'!HBO49+'Trading 1 Farm'!HBO50)*Funding!HAQ22","v":0},{"$f":"('Farm 1'!HBP49+'Trading 1 Farm'!HBP50)*Funding!HAR22","v":0},{"$f":"('Farm 1'!HBQ49+'Trading 1 Farm'!HBQ50)*Funding!HAS22","v":0},{"$f":"('Farm 1'!HBR49+'Trading 1 Farm'!HBR50)*Funding!HAT22","v":0},{"$f":"('Farm 1'!HBS49+'Trading 1 Farm'!HBS50)*Funding!HAU22","v":0},{"$f":"('Farm 1'!HBT49+'Trading 1 Farm'!HBT50)*Funding!HAV22","v":0},{"$f":"('Farm 1'!HBU49+'Trading 1 Farm'!HBU50)*Funding!HAW22","v":0},{"$f":"('Farm 1'!HBV49+'Trading 1 Farm'!HBV50)*Funding!HAX22","v":0},{"$f":"('Farm 1'!HBW49+'Trading 1 Farm'!HBW50)*Funding!HAY22","v":0},{"$f":"('Farm 1'!HBX49+'Trading 1 Farm'!HBX50)*Funding!HAZ22","v":0},{"$f":"('Farm 1'!HBY49+'Trading 1 Farm'!HBY50)*Funding!HBA22","v":0},{"$f":"('Farm 1'!HBZ49+'Trading 1 Farm'!HBZ50)*Funding!HBB22","v":0},{"$f":"('Farm 1'!HCA49+'Trading 1 Farm'!HCA50)*Funding!HBC22","v":0},{"$f":"('Farm 1'!HCB49+'Trading 1 Farm'!HCB50)*Funding!HBD22","v":0},{"$f":"('Farm 1'!HCC49+'Trading 1 Farm'!HCC50)*Funding!HBE22","v":0},{"$f":"('Farm 1'!HCD49+'Trading 1 Farm'!HCD50)*Funding!HBF22","v":0},{"$f":"('Farm 1'!HCE49+'Trading 1 Farm'!HCE50)*Funding!HBG22","v":0},{"$f":"('Farm 1'!HCF49+'Trading 1 Farm'!HCF50)*Funding!HBH22","v":0},{"$f":"('Farm 1'!HCG49+'Trading 1 Farm'!HCG50)*Funding!HBI22","v":0},{"$f":"('Farm 1'!HCH49+'Trading 1 Farm'!HCH50)*Funding!HBJ22","v":0},{"$f":"('Farm 1'!HCI49+'Trading 1 Farm'!HCI50)*Funding!HBK22","v":0},{"$f":"('Farm 1'!HCJ49+'Trading 1 Farm'!HCJ50)*Funding!HBL22","v":0},{"$f":"('Farm 1'!HCK49+'Trading 1 Farm'!HCK50)*Funding!HBM22","v":0},{"$f":"('Farm 1'!HCL49+'Trading 1 Farm'!HCL50)*Funding!HBN22","v":0},{"$f":"('Farm 1'!HCM49+'Trading 1 Farm'!HCM50)*Funding!HBO22","v":0},{"$f":"('Farm 1'!HCN49+'Trading 1 Farm'!HCN50)*Funding!HBP22","v":0},{"$f":"('Farm 1'!HCO49+'Trading 1 Farm'!HCO50)*Funding!HBQ22","v":0},{"$f":"('Farm 1'!HCP49+'Trading 1 Farm'!HCP50)*Funding!HBR22","v":0},{"$f":"('Farm 1'!HCQ49+'Trading 1 Farm'!HCQ50)*Funding!HBS22","v":0},{"$f":"('Farm 1'!HCR49+'Trading 1 Farm'!HCR50)*Funding!HBT22","v":0},{"$f":"('Farm 1'!HCS49+'Trading 1 Farm'!HCS50)*Funding!HBU22","v":0},{"$f":"('Farm 1'!HCT49+'Trading 1 Farm'!HCT50)*Funding!HBV22","v":0},{"$f":"('Farm 1'!HCU49+'Trading 1 Farm'!HCU50)*Funding!HBW22","v":0},{"$f":"('Farm 1'!HCV49+'Trading 1 Farm'!HCV50)*Funding!HBX22","v":0},{"$f":"('Farm 1'!HCW49+'Trading 1 Farm'!HCW50)*Funding!HBY22","v":0},{"$f":"('Farm 1'!HCX49+'Trading 1 Farm'!HCX50)*Funding!HBZ22","v":0},{"$f":"('Farm 1'!HCY49+'Trading 1 Farm'!HCY50)*Funding!HCA22","v":0},{"$f":"('Farm 1'!HCZ49+'Trading 1 Farm'!HCZ50)*Funding!HCB22","v":0},{"$f":"('Farm 1'!HDA49+'Trading 1 Farm'!HDA50)*Funding!HCC22","v":0},{"$f":"('Farm 1'!HDB49+'Trading 1 Farm'!HDB50)*Funding!HCD22","v":0},{"$f":"('Farm 1'!HDC49+'Trading 1 Farm'!HDC50)*Funding!HCE22","v":0},{"$f":"('Farm 1'!HDD49+'Trading 1 Farm'!HDD50)*Funding!HCF22","v":0},{"$f":"('Farm 1'!HDE49+'Trading 1 Farm'!HDE50)*Funding!HCG22","v":0},{"$f":"('Farm 1'!HDF49+'Trading 1 Farm'!HDF50)*Funding!HCH22","v":0},{"$f":"('Farm 1'!HDG49+'Trading 1 Farm'!HDG50)*Funding!HCI22","v":0},{"$f":"('Farm 1'!HDH49+'Trading 1 Farm'!HDH50)*Funding!HCJ22","v":0},{"$f":"('Farm 1'!HDI49+'Trading 1 Farm'!HDI50)*Funding!HCK22","v":0},{"$f":"('Farm 1'!HDJ49+'Trading 1 Farm'!HDJ50)*Funding!HCL22","v":0},{"$f":"('Farm 1'!HDK49+'Trading 1 Farm'!HDK50)*Funding!HCM22","v":0},{"$f":"('Farm 1'!HDL49+'Trading 1 Farm'!HDL50)*Funding!HCN22","v":0},{"$f":"('Farm 1'!HDM49+'Trading 1 Farm'!HDM50)*Funding!HCO22","v":0},{"$f":"('Farm 1'!HDN49+'Trading 1 Farm'!HDN50)*Funding!HCP22","v":0},{"$f":"('Farm 1'!HDO49+'Trading 1 Farm'!HDO50)*Funding!HCQ22","v":0},{"$f":"('Farm 1'!HDP49+'Trading 1 Farm'!HDP50)*Funding!HCR22","v":0},{"$f":"('Farm 1'!HDQ49+'Trading 1 Farm'!HDQ50)*Funding!HCS22","v":0},{"$f":"('Farm 1'!HDR49+'Trading 1 Farm'!HDR50)*Funding!HCT22","v":0},{"$f":"('Farm 1'!HDS49+'Trading 1 Farm'!HDS50)*Funding!HCU22","v":0},{"$f":"('Farm 1'!HDT49+'Trading 1 Farm'!HDT50)*Funding!HCV22","v":0},{"$f":"('Farm 1'!HDU49+'Trading 1 Farm'!HDU50)*Funding!HCW22","v":0},{"$f":"('Farm 1'!HDV49+'Trading 1 Farm'!HDV50)*Funding!HCX22","v":0},{"$f":"('Farm 1'!HDW49+'Trading 1 Farm'!HDW50)*Funding!HCY22","v":0},{"$f":"('Farm 1'!HDX49+'Trading 1 Farm'!HDX50)*Funding!HCZ22","v":0},{"$f":"('Farm 1'!HDY49+'Trading 1 Farm'!HDY50)*Funding!HDA22","v":0},{"$f":"('Farm 1'!HDZ49+'Trading 1 Farm'!HDZ50)*Funding!HDB22","v":0},{"$f":"('Farm 1'!HEA49+'Trading 1 Farm'!HEA50)*Funding!HDC22","v":0},{"$f":"('Farm 1'!HEB49+'Trading 1 Farm'!HEB50)*Funding!HDD22","v":0},{"$f":"('Farm 1'!HEC49+'Trading 1 Farm'!HEC50)*Funding!HDE22","v":0},{"$f":"('Farm 1'!HED49+'Trading 1 Farm'!HED50)*Funding!HDF22","v":0},{"$f":"('Farm 1'!HEE49+'Trading 1 Farm'!HEE50)*Funding!HDG22","v":0},{"$f":"('Farm 1'!HEF49+'Trading 1 Farm'!HEF50)*Funding!HDH22","v":0},{"$f":"('Farm 1'!HEG49+'Trading 1 Farm'!HEG50)*Funding!HDI22","v":0},{"$f":"('Farm 1'!HEH49+'Trading 1 Farm'!HEH50)*Funding!HDJ22","v":0},{"$f":"('Farm 1'!HEI49+'Trading 1 Farm'!HEI50)*Funding!HDK22","v":0},{"$f":"('Farm 1'!HEJ49+'Trading 1 Farm'!HEJ50)*Funding!HDL22","v":0},{"$f":"('Farm 1'!HEK49+'Trading 1 Farm'!HEK50)*Funding!HDM22","v":0},{"$f":"('Farm 1'!HEL49+'Trading 1 Farm'!HEL50)*Funding!HDN22","v":0},{"$f":"('Farm 1'!HEM49+'Trading 1 Farm'!HEM50)*Funding!HDO22","v":0},{"$f":"('Farm 1'!HEN49+'Trading 1 Farm'!HEN50)*Funding!HDP22","v":0},{"$f":"('Farm 1'!HEO49+'Trading 1 Farm'!HEO50)*Funding!HDQ22","v":0},{"$f":"('Farm 1'!HEP49+'Trading 1 Farm'!HEP50)*Funding!HDR22","v":0},{"$f":"('Farm 1'!HEQ49+'Trading 1 Farm'!HEQ50)*Funding!HDS22","v":0},{"$f":"('Farm 1'!HER49+'Trading 1 Farm'!HER50)*Funding!HDT22","v":0},{"$f":"('Farm 1'!HES49+'Trading 1 Farm'!HES50)*Funding!HDU22","v":0},{"$f":"('Farm 1'!HET49+'Trading 1 Farm'!HET50)*Funding!HDV22","v":0},{"$f":"('Farm 1'!HEU49+'Trading 1 Farm'!HEU50)*Funding!HDW22","v":0},{"$f":"('Farm 1'!HEV49+'Trading 1 Farm'!HEV50)*Funding!HDX22","v":0},{"$f":"('Farm 1'!HEW49+'Trading 1 Farm'!HEW50)*Funding!HDY22","v":0},{"$f":"('Farm 1'!HEX49+'Trading 1 Farm'!HEX50)*Funding!HDZ22","v":0},{"$f":"('Farm 1'!HEY49+'Trading 1 Farm'!HEY50)*Funding!HEA22","v":0},{"$f":"('Farm 1'!HEZ49+'Trading 1 Farm'!HEZ50)*Funding!HEB22","v":0},{"$f":"('Farm 1'!HFA49+'Trading 1 Farm'!HFA50)*Funding!HEC22","v":0},{"$f":"('Farm 1'!HFB49+'Trading 1 Farm'!HFB50)*Funding!HED22","v":0},{"$f":"('Farm 1'!HFC49+'Trading 1 Farm'!HFC50)*Funding!HEE22","v":0},{"$f":"('Farm 1'!HFD49+'Trading 1 Farm'!HFD50)*Funding!HEF22","v":0},{"$f":"('Farm 1'!HFE49+'Trading 1 Farm'!HFE50)*Funding!HEG22","v":0},{"$f":"('Farm 1'!HFF49+'Trading 1 Farm'!HFF50)*Funding!HEH22","v":0},{"$f":"('Farm 1'!HFG49+'Trading 1 Farm'!HFG50)*Funding!HEI22","v":0},{"$f":"('Farm 1'!HFH49+'Trading 1 Farm'!HFH50)*Funding!HEJ22","v":0},{"$f":"('Farm 1'!HFI49+'Trading 1 Farm'!HFI50)*Funding!HEK22","v":0},{"$f":"('Farm 1'!HFJ49+'Trading 1 Farm'!HFJ50)*Funding!HEL22","v":0},{"$f":"('Farm 1'!HFK49+'Trading 1 Farm'!HFK50)*Funding!HEM22","v":0},{"$f":"('Farm 1'!HFL49+'Trading 1 Farm'!HFL50)*Funding!HEN22","v":0},{"$f":"('Farm 1'!HFM49+'Trading 1 Farm'!HFM50)*Funding!HEO22","v":0},{"$f":"('Farm 1'!HFN49+'Trading 1 Farm'!HFN50)*Funding!HEP22","v":0},{"$f":"('Farm 1'!HFO49+'Trading 1 Farm'!HFO50)*Funding!HEQ22","v":0},{"$f":"('Farm 1'!HFP49+'Trading 1 Farm'!HFP50)*Funding!HER22","v":0},{"$f":"('Farm 1'!HFQ49+'Trading 1 Farm'!HFQ50)*Funding!HES22","v":0},{"$f":"('Farm 1'!HFR49+'Trading 1 Farm'!HFR50)*Funding!HET22","v":0},{"$f":"('Farm 1'!HFS49+'Trading 1 Farm'!HFS50)*Funding!HEU22","v":0},{"$f":"('Farm 1'!HFT49+'Trading 1 Farm'!HFT50)*Funding!HEV22","v":0},{"$f":"('Farm 1'!HFU49+'Trading 1 Farm'!HFU50)*Funding!HEW22","v":0},{"$f":"('Farm 1'!HFV49+'Trading 1 Farm'!HFV50)*Funding!HEX22","v":0},{"$f":"('Farm 1'!HFW49+'Trading 1 Farm'!HFW50)*Funding!HEY22","v":0},{"$f":"('Farm 1'!HFX49+'Trading 1 Farm'!HFX50)*Funding!HEZ22","v":0},{"$f":"('Farm 1'!HFY49+'Trading 1 Farm'!HFY50)*Funding!HFA22","v":0},{"$f":"('Farm 1'!HFZ49+'Trading 1 Farm'!HFZ50)*Funding!HFB22","v":0},{"$f":"('Farm 1'!HGA49+'Trading 1 Farm'!HGA50)*Funding!HFC22","v":0},{"$f":"('Farm 1'!HGB49+'Trading 1 Farm'!HGB50)*Funding!HFD22","v":0},{"$f":"('Farm 1'!HGC49+'Trading 1 Farm'!HGC50)*Funding!HFE22","v":0},{"$f":"('Farm 1'!HGD49+'Trading 1 Farm'!HGD50)*Funding!HFF22","v":0},{"$f":"('Farm 1'!HGE49+'Trading 1 Farm'!HGE50)*Funding!HFG22","v":0},{"$f":"('Farm 1'!HGF49+'Trading 1 Farm'!HGF50)*Funding!HFH22","v":0},{"$f":"('Farm 1'!HGG49+'Trading 1 Farm'!HGG50)*Funding!HFI22","v":0},{"$f":"('Farm 1'!HGH49+'Trading 1 Farm'!HGH50)*Funding!HFJ22","v":0},{"$f":"('Farm 1'!HGI49+'Trading 1 Farm'!HGI50)*Funding!HFK22","v":0},{"$f":"('Farm 1'!HGJ49+'Trading 1 Farm'!HGJ50)*Funding!HFL22","v":0},{"$f":"('Farm 1'!HGK49+'Trading 1 Farm'!HGK50)*Funding!HFM22","v":0},{"$f":"('Farm 1'!HGL49+'Trading 1 Farm'!HGL50)*Funding!HFN22","v":0},{"$f":"('Farm 1'!HGM49+'Trading 1 Farm'!HGM50)*Funding!HFO22","v":0},{"$f":"('Farm 1'!HGN49+'Trading 1 Farm'!HGN50)*Funding!HFP22","v":0},{"$f":"('Farm 1'!HGO49+'Trading 1 Farm'!HGO50)*Funding!HFQ22","v":0},{"$f":"('Farm 1'!HGP49+'Trading 1 Farm'!HGP50)*Funding!HFR22","v":0},{"$f":"('Farm 1'!HGQ49+'Trading 1 Farm'!HGQ50)*Funding!HFS22","v":0},{"$f":"('Farm 1'!HGR49+'Trading 1 Farm'!HGR50)*Funding!HFT22","v":0},{"$f":"('Farm 1'!HGS49+'Trading 1 Farm'!HGS50)*Funding!HFU22","v":0},{"$f":"('Farm 1'!HGT49+'Trading 1 Farm'!HGT50)*Funding!HFV22","v":0},{"$f":"('Farm 1'!HGU49+'Trading 1 Farm'!HGU50)*Funding!HFW22","v":0},{"$f":"('Farm 1'!HGV49+'Trading 1 Farm'!HGV50)*Funding!HFX22","v":0},{"$f":"('Farm 1'!HGW49+'Trading 1 Farm'!HGW50)*Funding!HFY22","v":0},{"$f":"('Farm 1'!HGX49+'Trading 1 Farm'!HGX50)*Funding!HFZ22","v":0},{"$f":"('Farm 1'!HGY49+'Trading 1 Farm'!HGY50)*Funding!HGA22","v":0},{"$f":"('Farm 1'!HGZ49+'Trading 1 Farm'!HGZ50)*Funding!HGB22","v":0},{"$f":"('Farm 1'!HHA49+'Trading 1 Farm'!HHA50)*Funding!HGC22","v":0},{"$f":"('Farm 1'!HHB49+'Trading 1 Farm'!HHB50)*Funding!HGD22","v":0},{"$f":"('Farm 1'!HHC49+'Trading 1 Farm'!HHC50)*Funding!HGE22","v":0},{"$f":"('Farm 1'!HHD49+'Trading 1 Farm'!HHD50)*Funding!HGF22","v":0},{"$f":"('Farm 1'!HHE49+'Trading 1 Farm'!HHE50)*Funding!HGG22","v":0},{"$f":"('Farm 1'!HHF49+'Trading 1 Farm'!HHF50)*Funding!HGH22","v":0},{"$f":"('Farm 1'!HHG49+'Trading 1 Farm'!HHG50)*Funding!HGI22","v":0},{"$f":"('Farm 1'!HHH49+'Trading 1 Farm'!HHH50)*Funding!HGJ22","v":0},{"$f":"('Farm 1'!HHI49+'Trading 1 Farm'!HHI50)*Funding!HGK22","v":0},{"$f":"('Farm 1'!HHJ49+'Trading 1 Farm'!HHJ50)*Funding!HGL22","v":0},{"$f":"('Farm 1'!HHK49+'Trading 1 Farm'!HHK50)*Funding!HGM22","v":0},{"$f":"('Farm 1'!HHL49+'Trading 1 Farm'!HHL50)*Funding!HGN22","v":0},{"$f":"('Farm 1'!HHM49+'Trading 1 Farm'!HHM50)*Funding!HGO22","v":0},{"$f":"('Farm 1'!HHN49+'Trading 1 Farm'!HHN50)*Funding!HGP22","v":0},{"$f":"('Farm 1'!HHO49+'Trading 1 Farm'!HHO50)*Funding!HGQ22","v":0},{"$f":"('Farm 1'!HHP49+'Trading 1 Farm'!HHP50)*Funding!HGR22","v":0},{"$f":"('Farm 1'!HHQ49+'Trading 1 Farm'!HHQ50)*Funding!HGS22","v":0},{"$f":"('Farm 1'!HHR49+'Trading 1 Farm'!HHR50)*Funding!HGT22","v":0},{"$f":"('Farm 1'!HHS49+'Trading 1 Farm'!HHS50)*Funding!HGU22","v":0},{"$f":"('Farm 1'!HHT49+'Trading 1 Farm'!HHT50)*Funding!HGV22","v":0},{"$f":"('Farm 1'!HHU49+'Trading 1 Farm'!HHU50)*Funding!HGW22","v":0},{"$f":"('Farm 1'!HHV49+'Trading 1 Farm'!HHV50)*Funding!HGX22","v":0},{"$f":"('Farm 1'!HHW49+'Trading 1 Farm'!HHW50)*Funding!HGY22","v":0},{"$f":"('Farm 1'!HHX49+'Trading 1 Farm'!HHX50)*Funding!HGZ22","v":0},{"$f":"('Farm 1'!HHY49+'Trading 1 Farm'!HHY50)*Funding!HHA22","v":0},{"$f":"('Farm 1'!HHZ49+'Trading 1 Farm'!HHZ50)*Funding!HHB22","v":0},{"$f":"('Farm 1'!HIA49+'Trading 1 Farm'!HIA50)*Funding!HHC22","v":0},{"$f":"('Farm 1'!HIB49+'Trading 1 Farm'!HIB50)*Funding!HHD22","v":0},{"$f":"('Farm 1'!HIC49+'Trading 1 Farm'!HIC50)*Funding!HHE22","v":0},{"$f":"('Farm 1'!HID49+'Trading 1 Farm'!HID50)*Funding!HHF22","v":0},{"$f":"('Farm 1'!HIE49+'Trading 1 Farm'!HIE50)*Funding!HHG22","v":0},{"$f":"('Farm 1'!HIF49+'Trading 1 Farm'!HIF50)*Funding!HHH22","v":0},{"$f":"('Farm 1'!HIG49+'Trading 1 Farm'!HIG50)*Funding!HHI22","v":0},{"$f":"('Farm 1'!HIH49+'Trading 1 Farm'!HIH50)*Funding!HHJ22","v":0},{"$f":"('Farm 1'!HII49+'Trading 1 Farm'!HII50)*Funding!HHK22","v":0},{"$f":"('Farm 1'!HIJ49+'Trading 1 Farm'!HIJ50)*Funding!HHL22","v":0},{"$f":"('Farm 1'!HIK49+'Trading 1 Farm'!HIK50)*Funding!HHM22","v":0},{"$f":"('Farm 1'!HIL49+'Trading 1 Farm'!HIL50)*Funding!HHN22","v":0},{"$f":"('Farm 1'!HIM49+'Trading 1 Farm'!HIM50)*Funding!HHO22","v":0},{"$f":"('Farm 1'!HIN49+'Trading 1 Farm'!HIN50)*Funding!HHP22","v":0},{"$f":"('Farm 1'!HIO49+'Trading 1 Farm'!HIO50)*Funding!HHQ22","v":0},{"$f":"('Farm 1'!HIP49+'Trading 1 Farm'!HIP50)*Funding!HHR22","v":0},{"$f":"('Farm 1'!HIQ49+'Trading 1 Farm'!HIQ50)*Funding!HHS22","v":0},{"$f":"('Farm 1'!HIR49+'Trading 1 Farm'!HIR50)*Funding!HHT22","v":0},{"$f":"('Farm 1'!HIS49+'Trading 1 Farm'!HIS50)*Funding!HHU22","v":0},{"$f":"('Farm 1'!HIT49+'Trading 1 Farm'!HIT50)*Funding!HHV22","v":0},{"$f":"('Farm 1'!HIU49+'Trading 1 Farm'!HIU50)*Funding!HHW22","v":0},{"$f":"('Farm 1'!HIV49+'Trading 1 Farm'!HIV50)*Funding!HHX22","v":0},{"$f":"('Farm 1'!HIW49+'Trading 1 Farm'!HIW50)*Funding!HHY22","v":0},{"$f":"('Farm 1'!HIX49+'Trading 1 Farm'!HIX50)*Funding!HHZ22","v":0},{"$f":"('Farm 1'!HIY49+'Trading 1 Farm'!HIY50)*Funding!HIA22","v":0},{"$f":"('Farm 1'!HIZ49+'Trading 1 Farm'!HIZ50)*Funding!HIB22","v":0},{"$f":"('Farm 1'!HJA49+'Trading 1 Farm'!HJA50)*Funding!HIC22","v":0},{"$f":"('Farm 1'!HJB49+'Trading 1 Farm'!HJB50)*Funding!HID22","v":0},{"$f":"('Farm 1'!HJC49+'Trading 1 Farm'!HJC50)*Funding!HIE22","v":0},{"$f":"('Farm 1'!HJD49+'Trading 1 Farm'!HJD50)*Funding!HIF22","v":0},{"$f":"('Farm 1'!HJE49+'Trading 1 Farm'!HJE50)*Funding!HIG22","v":0},{"$f":"('Farm 1'!HJF49+'Trading 1 Farm'!HJF50)*Funding!HIH22","v":0},{"$f":"('Farm 1'!HJG49+'Trading 1 Farm'!HJG50)*Funding!HII22","v":0},{"$f":"('Farm 1'!HJH49+'Trading 1 Farm'!HJH50)*Funding!HIJ22","v":0},{"$f":"('Farm 1'!HJI49+'Trading 1 Farm'!HJI50)*Funding!HIK22","v":0},{"$f":"('Farm 1'!HJJ49+'Trading 1 Farm'!HJJ50)*Funding!HIL22","v":0},{"$f":"('Farm 1'!HJK49+'Trading 1 Farm'!HJK50)*Funding!HIM22","v":0},{"$f":"('Farm 1'!HJL49+'Trading 1 Farm'!HJL50)*Funding!HIN22","v":0},{"$f":"('Farm 1'!HJM49+'Trading 1 Farm'!HJM50)*Funding!HIO22","v":0},{"$f":"('Farm 1'!HJN49+'Trading 1 Farm'!HJN50)*Funding!HIP22","v":0},{"$f":"('Farm 1'!HJO49+'Trading 1 Farm'!HJO50)*Funding!HIQ22","v":0},{"$f":"('Farm 1'!HJP49+'Trading 1 Farm'!HJP50)*Funding!HIR22","v":0},{"$f":"('Farm 1'!HJQ49+'Trading 1 Farm'!HJQ50)*Funding!HIS22","v":0},{"$f":"('Farm 1'!HJR49+'Trading 1 Farm'!HJR50)*Funding!HIT22","v":0},{"$f":"('Farm 1'!HJS49+'Trading 1 Farm'!HJS50)*Funding!HIU22","v":0},{"$f":"('Farm 1'!HJT49+'Trading 1 Farm'!HJT50)*Funding!HIV22","v":0},{"$f":"('Farm 1'!HJU49+'Trading 1 Farm'!HJU50)*Funding!HIW22","v":0},{"$f":"('Farm 1'!HJV49+'Trading 1 Farm'!HJV50)*Funding!HIX22","v":0},{"$f":"('Farm 1'!HJW49+'Trading 1 Farm'!HJW50)*Funding!HIY22","v":0},{"$f":"('Farm 1'!HJX49+'Trading 1 Farm'!HJX50)*Funding!HIZ22","v":0},{"$f":"('Farm 1'!HJY49+'Trading 1 Farm'!HJY50)*Funding!HJA22","v":0},{"$f":"('Farm 1'!HJZ49+'Trading 1 Farm'!HJZ50)*Funding!HJB22","v":0},{"$f":"('Farm 1'!HKA49+'Trading 1 Farm'!HKA50)*Funding!HJC22","v":0},{"$f":"('Farm 1'!HKB49+'Trading 1 Farm'!HKB50)*Funding!HJD22","v":0},{"$f":"('Farm 1'!HKC49+'Trading 1 Farm'!HKC50)*Funding!HJE22","v":0},{"$f":"('Farm 1'!HKD49+'Trading 1 Farm'!HKD50)*Funding!HJF22","v":0},{"$f":"('Farm 1'!HKE49+'Trading 1 Farm'!HKE50)*Funding!HJG22","v":0},{"$f":"('Farm 1'!HKF49+'Trading 1 Farm'!HKF50)*Funding!HJH22","v":0},{"$f":"('Farm 1'!HKG49+'Trading 1 Farm'!HKG50)*Funding!HJI22","v":0},{"$f":"('Farm 1'!HKH49+'Trading 1 Farm'!HKH50)*Funding!HJJ22","v":0},{"$f":"('Farm 1'!HKI49+'Trading 1 Farm'!HKI50)*Funding!HJK22","v":0},{"$f":"('Farm 1'!HKJ49+'Trading 1 Farm'!HKJ50)*Funding!HJL22","v":0},{"$f":"('Farm 1'!HKK49+'Trading 1 Farm'!HKK50)*Funding!HJM22","v":0},{"$f":"('Farm 1'!HKL49+'Trading 1 Farm'!HKL50)*Funding!HJN22","v":0},{"$f":"('Farm 1'!HKM49+'Trading 1 Farm'!HKM50)*Funding!HJO22","v":0},{"$f":"('Farm 1'!HKN49+'Trading 1 Farm'!HKN50)*Funding!HJP22","v":0},{"$f":"('Farm 1'!HKO49+'Trading 1 Farm'!HKO50)*Funding!HJQ22","v":0},{"$f":"('Farm 1'!HKP49+'Trading 1 Farm'!HKP50)*Funding!HJR22","v":0},{"$f":"('Farm 1'!HKQ49+'Trading 1 Farm'!HKQ50)*Funding!HJS22","v":0},{"$f":"('Farm 1'!HKR49+'Trading 1 Farm'!HKR50)*Funding!HJT22","v":0},{"$f":"('Farm 1'!HKS49+'Trading 1 Farm'!HKS50)*Funding!HJU22","v":0},{"$f":"('Farm 1'!HKT49+'Trading 1 Farm'!HKT50)*Funding!HJV22","v":0},{"$f":"('Farm 1'!HKU49+'Trading 1 Farm'!HKU50)*Funding!HJW22","v":0},{"$f":"('Farm 1'!HKV49+'Trading 1 Farm'!HKV50)*Funding!HJX22","v":0},{"$f":"('Farm 1'!HKW49+'Trading 1 Farm'!HKW50)*Funding!HJY22","v":0},{"$f":"('Farm 1'!HKX49+'Trading 1 Farm'!HKX50)*Funding!HJZ22","v":0},{"$f":"('Farm 1'!HKY49+'Trading 1 Farm'!HKY50)*Funding!HKA22","v":0},{"$f":"('Farm 1'!HKZ49+'Trading 1 Farm'!HKZ50)*Funding!HKB22","v":0},{"$f":"('Farm 1'!HLA49+'Trading 1 Farm'!HLA50)*Funding!HKC22","v":0},{"$f":"('Farm 1'!HLB49+'Trading 1 Farm'!HLB50)*Funding!HKD22","v":0},{"$f":"('Farm 1'!HLC49+'Trading 1 Farm'!HLC50)*Funding!HKE22","v":0},{"$f":"('Farm 1'!HLD49+'Trading 1 Farm'!HLD50)*Funding!HKF22","v":0},{"$f":"('Farm 1'!HLE49+'Trading 1 Farm'!HLE50)*Funding!HKG22","v":0},{"$f":"('Farm 1'!HLF49+'Trading 1 Farm'!HLF50)*Funding!HKH22","v":0},{"$f":"('Farm 1'!HLG49+'Trading 1 Farm'!HLG50)*Funding!HKI22","v":0},{"$f":"('Farm 1'!HLH49+'Trading 1 Farm'!HLH50)*Funding!HKJ22","v":0},{"$f":"('Farm 1'!HLI49+'Trading 1 Farm'!HLI50)*Funding!HKK22","v":0},{"$f":"('Farm 1'!HLJ49+'Trading 1 Farm'!HLJ50)*Funding!HKL22","v":0},{"$f":"('Farm 1'!HLK49+'Trading 1 Farm'!HLK50)*Funding!HKM22","v":0},{"$f":"('Farm 1'!HLL49+'Trading 1 Farm'!HLL50)*Funding!HKN22","v":0},{"$f":"('Farm 1'!HLM49+'Trading 1 Farm'!HLM50)*Funding!HKO22","v":0},{"$f":"('Farm 1'!HLN49+'Trading 1 Farm'!HLN50)*Funding!HKP22","v":0},{"$f":"('Farm 1'!HLO49+'Trading 1 Farm'!HLO50)*Funding!HKQ22","v":0},{"$f":"('Farm 1'!HLP49+'Trading 1 Farm'!HLP50)*Funding!HKR22","v":0},{"$f":"('Farm 1'!HLQ49+'Trading 1 Farm'!HLQ50)*Funding!HKS22","v":0},{"$f":"('Farm 1'!HLR49+'Trading 1 Farm'!HLR50)*Funding!HKT22","v":0},{"$f":"('Farm 1'!HLS49+'Trading 1 Farm'!HLS50)*Funding!HKU22","v":0},{"$f":"('Farm 1'!HLT49+'Trading 1 Farm'!HLT50)*Funding!HKV22","v":0},{"$f":"('Farm 1'!HLU49+'Trading 1 Farm'!HLU50)*Funding!HKW22","v":0},{"$f":"('Farm 1'!HLV49+'Trading 1 Farm'!HLV50)*Funding!HKX22","v":0},{"$f":"('Farm 1'!HLW49+'Trading 1 Farm'!HLW50)*Funding!HKY22","v":0},{"$f":"('Farm 1'!HLX49+'Trading 1 Farm'!HLX50)*Funding!HKZ22","v":0},{"$f":"('Farm 1'!HLY49+'Trading 1 Farm'!HLY50)*Funding!HLA22","v":0},{"$f":"('Farm 1'!HLZ49+'Trading 1 Farm'!HLZ50)*Funding!HLB22","v":0},{"$f":"('Farm 1'!HMA49+'Trading 1 Farm'!HMA50)*Funding!HLC22","v":0},{"$f":"('Farm 1'!HMB49+'Trading 1 Farm'!HMB50)*Funding!HLD22","v":0},{"$f":"('Farm 1'!HMC49+'Trading 1 Farm'!HMC50)*Funding!HLE22","v":0},{"$f":"('Farm 1'!HMD49+'Trading 1 Farm'!HMD50)*Funding!HLF22","v":0},{"$f":"('Farm 1'!HME49+'Trading 1 Farm'!HME50)*Funding!HLG22","v":0},{"$f":"('Farm 1'!HMF49+'Trading 1 Farm'!HMF50)*Funding!HLH22","v":0},{"$f":"('Farm 1'!HMG49+'Trading 1 Farm'!HMG50)*Funding!HLI22","v":0},{"$f":"('Farm 1'!HMH49+'Trading 1 Farm'!HMH50)*Funding!HLJ22","v":0},{"$f":"('Farm 1'!HMI49+'Trading 1 Farm'!HMI50)*Funding!HLK22","v":0},{"$f":"('Farm 1'!HMJ49+'Trading 1 Farm'!HMJ50)*Funding!HLL22","v":0},{"$f":"('Farm 1'!HMK49+'Trading 1 Farm'!HMK50)*Funding!HLM22","v":0},{"$f":"('Farm 1'!HML49+'Trading 1 Farm'!HML50)*Funding!HLN22","v":0},{"$f":"('Farm 1'!HMM49+'Trading 1 Farm'!HMM50)*Funding!HLO22","v":0},{"$f":"('Farm 1'!HMN49+'Trading 1 Farm'!HMN50)*Funding!HLP22","v":0},{"$f":"('Farm 1'!HMO49+'Trading 1 Farm'!HMO50)*Funding!HLQ22","v":0},{"$f":"('Farm 1'!HMP49+'Trading 1 Farm'!HMP50)*Funding!HLR22","v":0},{"$f":"('Farm 1'!HMQ49+'Trading 1 Farm'!HMQ50)*Funding!HLS22","v":0},{"$f":"('Farm 1'!HMR49+'Trading 1 Farm'!HMR50)*Funding!HLT22","v":0},{"$f":"('Farm 1'!HMS49+'Trading 1 Farm'!HMS50)*Funding!HLU22","v":0},{"$f":"('Farm 1'!HMT49+'Trading 1 Farm'!HMT50)*Funding!HLV22","v":0},{"$f":"('Farm 1'!HMU49+'Trading 1 Farm'!HMU50)*Funding!HLW22","v":0},{"$f":"('Farm 1'!HMV49+'Trading 1 Farm'!HMV50)*Funding!HLX22","v":0},{"$f":"('Farm 1'!HMW49+'Trading 1 Farm'!HMW50)*Funding!HLY22","v":0},{"$f":"('Farm 1'!HMX49+'Trading 1 Farm'!HMX50)*Funding!HLZ22","v":0},{"$f":"('Farm 1'!HMY49+'Trading 1 Farm'!HMY50)*Funding!HMA22","v":0},{"$f":"('Farm 1'!HMZ49+'Trading 1 Farm'!HMZ50)*Funding!HMB22","v":0},{"$f":"('Farm 1'!HNA49+'Trading 1 Farm'!HNA50)*Funding!HMC22","v":0},{"$f":"('Farm 1'!HNB49+'Trading 1 Farm'!HNB50)*Funding!HMD22","v":0},{"$f":"('Farm 1'!HNC49+'Trading 1 Farm'!HNC50)*Funding!HME22","v":0},{"$f":"('Farm 1'!HND49+'Trading 1 Farm'!HND50)*Funding!HMF22","v":0},{"$f":"('Farm 1'!HNE49+'Trading 1 Farm'!HNE50)*Funding!HMG22","v":0},{"$f":"('Farm 1'!HNF49+'Trading 1 Farm'!HNF50)*Funding!HMH22","v":0},{"$f":"('Farm 1'!HNG49+'Trading 1 Farm'!HNG50)*Funding!HMI22","v":0},{"$f":"('Farm 1'!HNH49+'Trading 1 Farm'!HNH50)*Funding!HMJ22","v":0},{"$f":"('Farm 1'!HNI49+'Trading 1 Farm'!HNI50)*Funding!HMK22","v":0},{"$f":"('Farm 1'!HNJ49+'Trading 1 Farm'!HNJ50)*Funding!HML22","v":0},{"$f":"('Farm 1'!HNK49+'Trading 1 Farm'!HNK50)*Funding!HMM22","v":0},{"$f":"('Farm 1'!HNL49+'Trading 1 Farm'!HNL50)*Funding!HMN22","v":0},{"$f":"('Farm 1'!HNM49+'Trading 1 Farm'!HNM50)*Funding!HMO22","v":0},{"$f":"('Farm 1'!HNN49+'Trading 1 Farm'!HNN50)*Funding!HMP22","v":0},{"$f":"('Farm 1'!HNO49+'Trading 1 Farm'!HNO50)*Funding!HMQ22","v":0},{"$f":"('Farm 1'!HNP49+'Trading 1 Farm'!HNP50)*Funding!HMR22","v":0},{"$f":"('Farm 1'!HNQ49+'Trading 1 Farm'!HNQ50)*Funding!HMS22","v":0},{"$f":"('Farm 1'!HNR49+'Trading 1 Farm'!HNR50)*Funding!HMT22","v":0},{"$f":"('Farm 1'!HNS49+'Trading 1 Farm'!HNS50)*Funding!HMU22","v":0},{"$f":"('Farm 1'!HNT49+'Trading 1 Farm'!HNT50)*Funding!HMV22","v":0},{"$f":"('Farm 1'!HNU49+'Trading 1 Farm'!HNU50)*Funding!HMW22","v":0},{"$f":"('Farm 1'!HNV49+'Trading 1 Farm'!HNV50)*Funding!HMX22","v":0},{"$f":"('Farm 1'!HNW49+'Trading 1 Farm'!HNW50)*Funding!HMY22","v":0},{"$f":"('Farm 1'!HNX49+'Trading 1 Farm'!HNX50)*Funding!HMZ22","v":0},{"$f":"('Farm 1'!HNY49+'Trading 1 Farm'!HNY50)*Funding!HNA22","v":0},{"$f":"('Farm 1'!HNZ49+'Trading 1 Farm'!HNZ50)*Funding!HNB22","v":0},{"$f":"('Farm 1'!HOA49+'Trading 1 Farm'!HOA50)*Funding!HNC22","v":0},{"$f":"('Farm 1'!HOB49+'Trading 1 Farm'!HOB50)*Funding!HND22","v":0},{"$f":"('Farm 1'!HOC49+'Trading 1 Farm'!HOC50)*Funding!HNE22","v":0},{"$f":"('Farm 1'!HOD49+'Trading 1 Farm'!HOD50)*Funding!HNF22","v":0},{"$f":"('Farm 1'!HOE49+'Trading 1 Farm'!HOE50)*Funding!HNG22","v":0},{"$f":"('Farm 1'!HOF49+'Trading 1 Farm'!HOF50)*Funding!HNH22","v":0},{"$f":"('Farm 1'!HOG49+'Trading 1 Farm'!HOG50)*Funding!HNI22","v":0},{"$f":"('Farm 1'!HOH49+'Trading 1 Farm'!HOH50)*Funding!HNJ22","v":0},{"$f":"('Farm 1'!HOI49+'Trading 1 Farm'!HOI50)*Funding!HNK22","v":0},{"$f":"('Farm 1'!HOJ49+'Trading 1 Farm'!HOJ50)*Funding!HNL22","v":0},{"$f":"('Farm 1'!HOK49+'Trading 1 Farm'!HOK50)*Funding!HNM22","v":0},{"$f":"('Farm 1'!HOL49+'Trading 1 Farm'!HOL50)*Funding!HNN22","v":0},{"$f":"('Farm 1'!HOM49+'Trading 1 Farm'!HOM50)*Funding!HNO22","v":0},{"$f":"('Farm 1'!HON49+'Trading 1 Farm'!HON50)*Funding!HNP22","v":0},{"$f":"('Farm 1'!HOO49+'Trading 1 Farm'!HOO50)*Funding!HNQ22","v":0},{"$f":"('Farm 1'!HOP49+'Trading 1 Farm'!HOP50)*Funding!HNR22","v":0},{"$f":"('Farm 1'!HOQ49+'Trading 1 Farm'!HOQ50)*Funding!HNS22","v":0},{"$f":"('Farm 1'!HOR49+'Trading 1 Farm'!HOR50)*Funding!HNT22","v":0},{"$f":"('Farm 1'!HOS49+'Trading 1 Farm'!HOS50)*Funding!HNU22","v":0},{"$f":"('Farm 1'!HOT49+'Trading 1 Farm'!HOT50)*Funding!HNV22","v":0},{"$f":"('Farm 1'!HOU49+'Trading 1 Farm'!HOU50)*Funding!HNW22","v":0},{"$f":"('Farm 1'!HOV49+'Trading 1 Farm'!HOV50)*Funding!HNX22","v":0},{"$f":"('Farm 1'!HOW49+'Trading 1 Farm'!HOW50)*Funding!HNY22","v":0},{"$f":"('Farm 1'!HOX49+'Trading 1 Farm'!HOX50)*Funding!HNZ22","v":0},{"$f":"('Farm 1'!HOY49+'Trading 1 Farm'!HOY50)*Funding!HOA22","v":0},{"$f":"('Farm 1'!HOZ49+'Trading 1 Farm'!HOZ50)*Funding!HOB22","v":0},{"$f":"('Farm 1'!HPA49+'Trading 1 Farm'!HPA50)*Funding!HOC22","v":0},{"$f":"('Farm 1'!HPB49+'Trading 1 Farm'!HPB50)*Funding!HOD22","v":0},{"$f":"('Farm 1'!HPC49+'Trading 1 Farm'!HPC50)*Funding!HOE22","v":0},{"$f":"('Farm 1'!HPD49+'Trading 1 Farm'!HPD50)*Funding!HOF22","v":0},{"$f":"('Farm 1'!HPE49+'Trading 1 Farm'!HPE50)*Funding!HOG22","v":0},{"$f":"('Farm 1'!HPF49+'Trading 1 Farm'!HPF50)*Funding!HOH22","v":0},{"$f":"('Farm 1'!HPG49+'Trading 1 Farm'!HPG50)*Funding!HOI22","v":0},{"$f":"('Farm 1'!HPH49+'Trading 1 Farm'!HPH50)*Funding!HOJ22","v":0},{"$f":"('Farm 1'!HPI49+'Trading 1 Farm'!HPI50)*Funding!HOK22","v":0},{"$f":"('Farm 1'!HPJ49+'Trading 1 Farm'!HPJ50)*Funding!HOL22","v":0},{"$f":"('Farm 1'!HPK49+'Trading 1 Farm'!HPK50)*Funding!HOM22","v":0},{"$f":"('Farm 1'!HPL49+'Trading 1 Farm'!HPL50)*Funding!HON22","v":0},{"$f":"('Farm 1'!HPM49+'Trading 1 Farm'!HPM50)*Funding!HOO22","v":0},{"$f":"('Farm 1'!HPN49+'Trading 1 Farm'!HPN50)*Funding!HOP22","v":0},{"$f":"('Farm 1'!HPO49+'Trading 1 Farm'!HPO50)*Funding!HOQ22","v":0},{"$f":"('Farm 1'!HPP49+'Trading 1 Farm'!HPP50)*Funding!HOR22","v":0},{"$f":"('Farm 1'!HPQ49+'Trading 1 Farm'!HPQ50)*Funding!HOS22","v":0},{"$f":"('Farm 1'!HPR49+'Trading 1 Farm'!HPR50)*Funding!HOT22","v":0},{"$f":"('Farm 1'!HPS49+'Trading 1 Farm'!HPS50)*Funding!HOU22","v":0},{"$f":"('Farm 1'!HPT49+'Trading 1 Farm'!HPT50)*Funding!HOV22","v":0},{"$f":"('Farm 1'!HPU49+'Trading 1 Farm'!HPU50)*Funding!HOW22","v":0},{"$f":"('Farm 1'!HPV49+'Trading 1 Farm'!HPV50)*Funding!HOX22","v":0},{"$f":"('Farm 1'!HPW49+'Trading 1 Farm'!HPW50)*Funding!HOY22","v":0},{"$f":"('Farm 1'!HPX49+'Trading 1 Farm'!HPX50)*Funding!HOZ22","v":0},{"$f":"('Farm 1'!HPY49+'Trading 1 Farm'!HPY50)*Funding!HPA22","v":0},{"$f":"('Farm 1'!HPZ49+'Trading 1 Farm'!HPZ50)*Funding!HPB22","v":0},{"$f":"('Farm 1'!HQA49+'Trading 1 Farm'!HQA50)*Funding!HPC22","v":0},{"$f":"('Farm 1'!HQB49+'Trading 1 Farm'!HQB50)*Funding!HPD22","v":0},{"$f":"('Farm 1'!HQC49+'Trading 1 Farm'!HQC50)*Funding!HPE22","v":0},{"$f":"('Farm 1'!HQD49+'Trading 1 Farm'!HQD50)*Funding!HPF22","v":0},{"$f":"('Farm 1'!HQE49+'Trading 1 Farm'!HQE50)*Funding!HPG22","v":0},{"$f":"('Farm 1'!HQF49+'Trading 1 Farm'!HQF50)*Funding!HPH22","v":0},{"$f":"('Farm 1'!HQG49+'Trading 1 Farm'!HQG50)*Funding!HPI22","v":0},{"$f":"('Farm 1'!HQH49+'Trading 1 Farm'!HQH50)*Funding!HPJ22","v":0},{"$f":"('Farm 1'!HQI49+'Trading 1 Farm'!HQI50)*Funding!HPK22","v":0},{"$f":"('Farm 1'!HQJ49+'Trading 1 Farm'!HQJ50)*Funding!HPL22","v":0},{"$f":"('Farm 1'!HQK49+'Trading 1 Farm'!HQK50)*Funding!HPM22","v":0},{"$f":"('Farm 1'!HQL49+'Trading 1 Farm'!HQL50)*Funding!HPN22","v":0},{"$f":"('Farm 1'!HQM49+'Trading 1 Farm'!HQM50)*Funding!HPO22","v":0},{"$f":"('Farm 1'!HQN49+'Trading 1 Farm'!HQN50)*Funding!HPP22","v":0},{"$f":"('Farm 1'!HQO49+'Trading 1 Farm'!HQO50)*Funding!HPQ22","v":0},{"$f":"('Farm 1'!HQP49+'Trading 1 Farm'!HQP50)*Funding!HPR22","v":0},{"$f":"('Farm 1'!HQQ49+'Trading 1 Farm'!HQQ50)*Funding!HPS22","v":0},{"$f":"('Farm 1'!HQR49+'Trading 1 Farm'!HQR50)*Funding!HPT22","v":0},{"$f":"('Farm 1'!HQS49+'Trading 1 Farm'!HQS50)*Funding!HPU22","v":0},{"$f":"('Farm 1'!HQT49+'Trading 1 Farm'!HQT50)*Funding!HPV22","v":0},{"$f":"('Farm 1'!HQU49+'Trading 1 Farm'!HQU50)*Funding!HPW22","v":0},{"$f":"('Farm 1'!HQV49+'Trading 1 Farm'!HQV50)*Funding!HPX22","v":0},{"$f":"('Farm 1'!HQW49+'Trading 1 Farm'!HQW50)*Funding!HPY22","v":0},{"$f":"('Farm 1'!HQX49+'Trading 1 Farm'!HQX50)*Funding!HPZ22","v":0},{"$f":"('Farm 1'!HQY49+'Trading 1 Farm'!HQY50)*Funding!HQA22","v":0},{"$f":"('Farm 1'!HQZ49+'Trading 1 Farm'!HQZ50)*Funding!HQB22","v":0},{"$f":"('Farm 1'!HRA49+'Trading 1 Farm'!HRA50)*Funding!HQC22","v":0},{"$f":"('Farm 1'!HRB49+'Trading 1 Farm'!HRB50)*Funding!HQD22","v":0},{"$f":"('Farm 1'!HRC49+'Trading 1 Farm'!HRC50)*Funding!HQE22","v":0},{"$f":"('Farm 1'!HRD49+'Trading 1 Farm'!HRD50)*Funding!HQF22","v":0},{"$f":"('Farm 1'!HRE49+'Trading 1 Farm'!HRE50)*Funding!HQG22","v":0},{"$f":"('Farm 1'!HRF49+'Trading 1 Farm'!HRF50)*Funding!HQH22","v":0},{"$f":"('Farm 1'!HRG49+'Trading 1 Farm'!HRG50)*Funding!HQI22","v":0},{"$f":"('Farm 1'!HRH49+'Trading 1 Farm'!HRH50)*Funding!HQJ22","v":0},{"$f":"('Farm 1'!HRI49+'Trading 1 Farm'!HRI50)*Funding!HQK22","v":0},{"$f":"('Farm 1'!HRJ49+'Trading 1 Farm'!HRJ50)*Funding!HQL22","v":0},{"$f":"('Farm 1'!HRK49+'Trading 1 Farm'!HRK50)*Funding!HQM22","v":0},{"$f":"('Farm 1'!HRL49+'Trading 1 Farm'!HRL50)*Funding!HQN22","v":0},{"$f":"('Farm 1'!HRM49+'Trading 1 Farm'!HRM50)*Funding!HQO22","v":0},{"$f":"('Farm 1'!HRN49+'Trading 1 Farm'!HRN50)*Funding!HQP22","v":0},{"$f":"('Farm 1'!HRO49+'Trading 1 Farm'!HRO50)*Funding!HQQ22","v":0},{"$f":"('Farm 1'!HRP49+'Trading 1 Farm'!HRP50)*Funding!HQR22","v":0},{"$f":"('Farm 1'!HRQ49+'Trading 1 Farm'!HRQ50)*Funding!HQS22","v":0},{"$f":"('Farm 1'!HRR49+'Trading 1 Farm'!HRR50)*Funding!HQT22","v":0},{"$f":"('Farm 1'!HRS49+'Trading 1 Farm'!HRS50)*Funding!HQU22","v":0},{"$f":"('Farm 1'!HRT49+'Trading 1 Farm'!HRT50)*Funding!HQV22","v":0},{"$f":"('Farm 1'!HRU49+'Trading 1 Farm'!HRU50)*Funding!HQW22","v":0},{"$f":"('Farm 1'!HRV49+'Trading 1 Farm'!HRV50)*Funding!HQX22","v":0},{"$f":"('Farm 1'!HRW49+'Trading 1 Farm'!HRW50)*Funding!HQY22","v":0},{"$f":"('Farm 1'!HRX49+'Trading 1 Farm'!HRX50)*Funding!HQZ22","v":0},{"$f":"('Farm 1'!HRY49+'Trading 1 Farm'!HRY50)*Funding!HRA22","v":0},{"$f":"('Farm 1'!HRZ49+'Trading 1 Farm'!HRZ50)*Funding!HRB22","v":0},{"$f":"('Farm 1'!HSA49+'Trading 1 Farm'!HSA50)*Funding!HRC22","v":0},{"$f":"('Farm 1'!HSB49+'Trading 1 Farm'!HSB50)*Funding!HRD22","v":0},{"$f":"('Farm 1'!HSC49+'Trading 1 Farm'!HSC50)*Funding!HRE22","v":0},{"$f":"('Farm 1'!HSD49+'Trading 1 Farm'!HSD50)*Funding!HRF22","v":0},{"$f":"('Farm 1'!HSE49+'Trading 1 Farm'!HSE50)*Funding!HRG22","v":0},{"$f":"('Farm 1'!HSF49+'Trading 1 Farm'!HSF50)*Funding!HRH22","v":0},{"$f":"('Farm 1'!HSG49+'Trading 1 Farm'!HSG50)*Funding!HRI22","v":0},{"$f":"('Farm 1'!HSH49+'Trading 1 Farm'!HSH50)*Funding!HRJ22","v":0},{"$f":"('Farm 1'!HSI49+'Trading 1 Farm'!HSI50)*Funding!HRK22","v":0},{"$f":"('Farm 1'!HSJ49+'Trading 1 Farm'!HSJ50)*Funding!HRL22","v":0},{"$f":"('Farm 1'!HSK49+'Trading 1 Farm'!HSK50)*Funding!HRM22","v":0},{"$f":"('Farm 1'!HSL49+'Trading 1 Farm'!HSL50)*Funding!HRN22","v":0},{"$f":"('Farm 1'!HSM49+'Trading 1 Farm'!HSM50)*Funding!HRO22","v":0},{"$f":"('Farm 1'!HSN49+'Trading 1 Farm'!HSN50)*Funding!HRP22","v":0},{"$f":"('Farm 1'!HSO49+'Trading 1 Farm'!HSO50)*Funding!HRQ22","v":0},{"$f":"('Farm 1'!HSP49+'Trading 1 Farm'!HSP50)*Funding!HRR22","v":0},{"$f":"('Farm 1'!HSQ49+'Trading 1 Farm'!HSQ50)*Funding!HRS22","v":0},{"$f":"('Farm 1'!HSR49+'Trading 1 Farm'!HSR50)*Funding!HRT22","v":0},{"$f":"('Farm 1'!HSS49+'Trading 1 Farm'!HSS50)*Funding!HRU22","v":0},{"$f":"('Farm 1'!HST49+'Trading 1 Farm'!HST50)*Funding!HRV22","v":0},{"$f":"('Farm 1'!HSU49+'Trading 1 Farm'!HSU50)*Funding!HRW22","v":0},{"$f":"('Farm 1'!HSV49+'Trading 1 Farm'!HSV50)*Funding!HRX22","v":0},{"$f":"('Farm 1'!HSW49+'Trading 1 Farm'!HSW50)*Funding!HRY22","v":0},{"$f":"('Farm 1'!HSX49+'Trading 1 Farm'!HSX50)*Funding!HRZ22","v":0},{"$f":"('Farm 1'!HSY49+'Trading 1 Farm'!HSY50)*Funding!HSA22","v":0},{"$f":"('Farm 1'!HSZ49+'Trading 1 Farm'!HSZ50)*Funding!HSB22","v":0},{"$f":"('Farm 1'!HTA49+'Trading 1 Farm'!HTA50)*Funding!HSC22","v":0},{"$f":"('Farm 1'!HTB49+'Trading 1 Farm'!HTB50)*Funding!HSD22","v":0},{"$f":"('Farm 1'!HTC49+'Trading 1 Farm'!HTC50)*Funding!HSE22","v":0},{"$f":"('Farm 1'!HTD49+'Trading 1 Farm'!HTD50)*Funding!HSF22","v":0},{"$f":"('Farm 1'!HTE49+'Trading 1 Farm'!HTE50)*Funding!HSG22","v":0},{"$f":"('Farm 1'!HTF49+'Trading 1 Farm'!HTF50)*Funding!HSH22","v":0},{"$f":"('Farm 1'!HTG49+'Trading 1 Farm'!HTG50)*Funding!HSI22","v":0},{"$f":"('Farm 1'!HTH49+'Trading 1 Farm'!HTH50)*Funding!HSJ22","v":0},{"$f":"('Farm 1'!HTI49+'Trading 1 Farm'!HTI50)*Funding!HSK22","v":0},{"$f":"('Farm 1'!HTJ49+'Trading 1 Farm'!HTJ50)*Funding!HSL22","v":0},{"$f":"('Farm 1'!HTK49+'Trading 1 Farm'!HTK50)*Funding!HSM22","v":0},{"$f":"('Farm 1'!HTL49+'Trading 1 Farm'!HTL50)*Funding!HSN22","v":0},{"$f":"('Farm 1'!HTM49+'Trading 1 Farm'!HTM50)*Funding!HSO22","v":0},{"$f":"('Farm 1'!HTN49+'Trading 1 Farm'!HTN50)*Funding!HSP22","v":0},{"$f":"('Farm 1'!HTO49+'Trading 1 Farm'!HTO50)*Funding!HSQ22","v":0},{"$f":"('Farm 1'!HTP49+'Trading 1 Farm'!HTP50)*Funding!HSR22","v":0},{"$f":"('Farm 1'!HTQ49+'Trading 1 Farm'!HTQ50)*Funding!HSS22","v":0},{"$f":"('Farm 1'!HTR49+'Trading 1 Farm'!HTR50)*Funding!HST22","v":0},{"$f":"('Farm 1'!HTS49+'Trading 1 Farm'!HTS50)*Funding!HSU22","v":0},{"$f":"('Farm 1'!HTT49+'Trading 1 Farm'!HTT50)*Funding!HSV22","v":0},{"$f":"('Farm 1'!HTU49+'Trading 1 Farm'!HTU50)*Funding!HSW22","v":0},{"$f":"('Farm 1'!HTV49+'Trading 1 Farm'!HTV50)*Funding!HSX22","v":0},{"$f":"('Farm 1'!HTW49+'Trading 1 Farm'!HTW50)*Funding!HSY22","v":0},{"$f":"('Farm 1'!HTX49+'Trading 1 Farm'!HTX50)*Funding!HSZ22","v":0},{"$f":"('Farm 1'!HTY49+'Trading 1 Farm'!HTY50)*Funding!HTA22","v":0},{"$f":"('Farm 1'!HTZ49+'Trading 1 Farm'!HTZ50)*Funding!HTB22","v":0},{"$f":"('Farm 1'!HUA49+'Trading 1 Farm'!HUA50)*Funding!HTC22","v":0},{"$f":"('Farm 1'!HUB49+'Trading 1 Farm'!HUB50)*Funding!HTD22","v":0},{"$f":"('Farm 1'!HUC49+'Trading 1 Farm'!HUC50)*Funding!HTE22","v":0},{"$f":"('Farm 1'!HUD49+'Trading 1 Farm'!HUD50)*Funding!HTF22","v":0},{"$f":"('Farm 1'!HUE49+'Trading 1 Farm'!HUE50)*Funding!HTG22","v":0},{"$f":"('Farm 1'!HUF49+'Trading 1 Farm'!HUF50)*Funding!HTH22","v":0},{"$f":"('Farm 1'!HUG49+'Trading 1 Farm'!HUG50)*Funding!HTI22","v":0},{"$f":"('Farm 1'!HUH49+'Trading 1 Farm'!HUH50)*Funding!HTJ22","v":0},{"$f":"('Farm 1'!HUI49+'Trading 1 Farm'!HUI50)*Funding!HTK22","v":0},{"$f":"('Farm 1'!HUJ49+'Trading 1 Farm'!HUJ50)*Funding!HTL22","v":0},{"$f":"('Farm 1'!HUK49+'Trading 1 Farm'!HUK50)*Funding!HTM22","v":0},{"$f":"('Farm 1'!HUL49+'Trading 1 Farm'!HUL50)*Funding!HTN22","v":0},{"$f":"('Farm 1'!HUM49+'Trading 1 Farm'!HUM50)*Funding!HTO22","v":0},{"$f":"('Farm 1'!HUN49+'Trading 1 Farm'!HUN50)*Funding!HTP22","v":0},{"$f":"('Farm 1'!HUO49+'Trading 1 Farm'!HUO50)*Funding!HTQ22","v":0},{"$f":"('Farm 1'!HUP49+'Trading 1 Farm'!HUP50)*Funding!HTR22","v":0},{"$f":"('Farm 1'!HUQ49+'Trading 1 Farm'!HUQ50)*Funding!HTS22","v":0},{"$f":"('Farm 1'!HUR49+'Trading 1 Farm'!HUR50)*Funding!HTT22","v":0},{"$f":"('Farm 1'!HUS49+'Trading 1 Farm'!HUS50)*Funding!HTU22","v":0},{"$f":"('Farm 1'!HUT49+'Trading 1 Farm'!HUT50)*Funding!HTV22","v":0},{"$f":"('Farm 1'!HUU49+'Trading 1 Farm'!HUU50)*Funding!HTW22","v":0},{"$f":"('Farm 1'!HUV49+'Trading 1 Farm'!HUV50)*Funding!HTX22","v":0},{"$f":"('Farm 1'!HUW49+'Trading 1 Farm'!HUW50)*Funding!HTY22","v":0},{"$f":"('Farm 1'!HUX49+'Trading 1 Farm'!HUX50)*Funding!HTZ22","v":0},{"$f":"('Farm 1'!HUY49+'Trading 1 Farm'!HUY50)*Funding!HUA22","v":0},{"$f":"('Farm 1'!HUZ49+'Trading 1 Farm'!HUZ50)*Funding!HUB22","v":0},{"$f":"('Farm 1'!HVA49+'Trading 1 Farm'!HVA50)*Funding!HUC22","v":0},{"$f":"('Farm 1'!HVB49+'Trading 1 Farm'!HVB50)*Funding!HUD22","v":0},{"$f":"('Farm 1'!HVC49+'Trading 1 Farm'!HVC50)*Funding!HUE22","v":0},{"$f":"('Farm 1'!HVD49+'Trading 1 Farm'!HVD50)*Funding!HUF22","v":0},{"$f":"('Farm 1'!HVE49+'Trading 1 Farm'!HVE50)*Funding!HUG22","v":0},{"$f":"('Farm 1'!HVF49+'Trading 1 Farm'!HVF50)*Funding!HUH22","v":0},{"$f":"('Farm 1'!HVG49+'Trading 1 Farm'!HVG50)*Funding!HUI22","v":0},{"$f":"('Farm 1'!HVH49+'Trading 1 Farm'!HVH50)*Funding!HUJ22","v":0},{"$f":"('Farm 1'!HVI49+'Trading 1 Farm'!HVI50)*Funding!HUK22","v":0},{"$f":"('Farm 1'!HVJ49+'Trading 1 Farm'!HVJ50)*Funding!HUL22","v":0},{"$f":"('Farm 1'!HVK49+'Trading 1 Farm'!HVK50)*Funding!HUM22","v":0},{"$f":"('Farm 1'!HVL49+'Trading 1 Farm'!HVL50)*Funding!HUN22","v":0},{"$f":"('Farm 1'!HVM49+'Trading 1 Farm'!HVM50)*Funding!HUO22","v":0},{"$f":"('Farm 1'!HVN49+'Trading 1 Farm'!HVN50)*Funding!HUP22","v":0},{"$f":"('Farm 1'!HVO49+'Trading 1 Farm'!HVO50)*Funding!HUQ22","v":0},{"$f":"('Farm 1'!HVP49+'Trading 1 Farm'!HVP50)*Funding!HUR22","v":0},{"$f":"('Farm 1'!HVQ49+'Trading 1 Farm'!HVQ50)*Funding!HUS22","v":0},{"$f":"('Farm 1'!HVR49+'Trading 1 Farm'!HVR50)*Funding!HUT22","v":0},{"$f":"('Farm 1'!HVS49+'Trading 1 Farm'!HVS50)*Funding!HUU22","v":0},{"$f":"('Farm 1'!HVT49+'Trading 1 Farm'!HVT50)*Funding!HUV22","v":0},{"$f":"('Farm 1'!HVU49+'Trading 1 Farm'!HVU50)*Funding!HUW22","v":0},{"$f":"('Farm 1'!HVV49+'Trading 1 Farm'!HVV50)*Funding!HUX22","v":0},{"$f":"('Farm 1'!HVW49+'Trading 1 Farm'!HVW50)*Funding!HUY22","v":0},{"$f":"('Farm 1'!HVX49+'Trading 1 Farm'!HVX50)*Funding!HUZ22","v":0},{"$f":"('Farm 1'!HVY49+'Trading 1 Farm'!HVY50)*Funding!HVA22","v":0},{"$f":"('Farm 1'!HVZ49+'Trading 1 Farm'!HVZ50)*Funding!HVB22","v":0},{"$f":"('Farm 1'!HWA49+'Trading 1 Farm'!HWA50)*Funding!HVC22","v":0},{"$f":"('Farm 1'!HWB49+'Trading 1 Farm'!HWB50)*Funding!HVD22","v":0},{"$f":"('Farm 1'!HWC49+'Trading 1 Farm'!HWC50)*Funding!HVE22","v":0},{"$f":"('Farm 1'!HWD49+'Trading 1 Farm'!HWD50)*Funding!HVF22","v":0},{"$f":"('Farm 1'!HWE49+'Trading 1 Farm'!HWE50)*Funding!HVG22","v":0},{"$f":"('Farm 1'!HWF49+'Trading 1 Farm'!HWF50)*Funding!HVH22","v":0},{"$f":"('Farm 1'!HWG49+'Trading 1 Farm'!HWG50)*Funding!HVI22","v":0},{"$f":"('Farm 1'!HWH49+'Trading 1 Farm'!HWH50)*Funding!HVJ22","v":0},{"$f":"('Farm 1'!HWI49+'Trading 1 Farm'!HWI50)*Funding!HVK22","v":0},{"$f":"('Farm 1'!HWJ49+'Trading 1 Farm'!HWJ50)*Funding!HVL22","v":0},{"$f":"('Farm 1'!HWK49+'Trading 1 Farm'!HWK50)*Funding!HVM22","v":0},{"$f":"('Farm 1'!HWL49+'Trading 1 Farm'!HWL50)*Funding!HVN22","v":0},{"$f":"('Farm 1'!HWM49+'Trading 1 Farm'!HWM50)*Funding!HVO22","v":0},{"$f":"('Farm 1'!HWN49+'Trading 1 Farm'!HWN50)*Funding!HVP22","v":0},{"$f":"('Farm 1'!HWO49+'Trading 1 Farm'!HWO50)*Funding!HVQ22","v":0},{"$f":"('Farm 1'!HWP49+'Trading 1 Farm'!HWP50)*Funding!HVR22","v":0},{"$f":"('Farm 1'!HWQ49+'Trading 1 Farm'!HWQ50)*Funding!HVS22","v":0},{"$f":"('Farm 1'!HWR49+'Trading 1 Farm'!HWR50)*Funding!HVT22","v":0},{"$f":"('Farm 1'!HWS49+'Trading 1 Farm'!HWS50)*Funding!HVU22","v":0},{"$f":"('Farm 1'!HWT49+'Trading 1 Farm'!HWT50)*Funding!HVV22","v":0},{"$f":"('Farm 1'!HWU49+'Trading 1 Farm'!HWU50)*Funding!HVW22","v":0},{"$f":"('Farm 1'!HWV49+'Trading 1 Farm'!HWV50)*Funding!HVX22","v":0},{"$f":"('Farm 1'!HWW49+'Trading 1 Farm'!HWW50)*Funding!HVY22","v":0},{"$f":"('Farm 1'!HWX49+'Trading 1 Farm'!HWX50)*Funding!HVZ22","v":0},{"$f":"('Farm 1'!HWY49+'Trading 1 Farm'!HWY50)*Funding!HWA22","v":0},{"$f":"('Farm 1'!HWZ49+'Trading 1 Farm'!HWZ50)*Funding!HWB22","v":0},{"$f":"('Farm 1'!HXA49+'Trading 1 Farm'!HXA50)*Funding!HWC22","v":0},{"$f":"('Farm 1'!HXB49+'Trading 1 Farm'!HXB50)*Funding!HWD22","v":0},{"$f":"('Farm 1'!HXC49+'Trading 1 Farm'!HXC50)*Funding!HWE22","v":0},{"$f":"('Farm 1'!HXD49+'Trading 1 Farm'!HXD50)*Funding!HWF22","v":0},{"$f":"('Farm 1'!HXE49+'Trading 1 Farm'!HXE50)*Funding!HWG22","v":0},{"$f":"('Farm 1'!HXF49+'Trading 1 Farm'!HXF50)*Funding!HWH22","v":0},{"$f":"('Farm 1'!HXG49+'Trading 1 Farm'!HXG50)*Funding!HWI22","v":0},{"$f":"('Farm 1'!HXH49+'Trading 1 Farm'!HXH50)*Funding!HWJ22","v":0},{"$f":"('Farm 1'!HXI49+'Trading 1 Farm'!HXI50)*Funding!HWK22","v":0},{"$f":"('Farm 1'!HXJ49+'Trading 1 Farm'!HXJ50)*Funding!HWL22","v":0},{"$f":"('Farm 1'!HXK49+'Trading 1 Farm'!HXK50)*Funding!HWM22","v":0},{"$f":"('Farm 1'!HXL49+'Trading 1 Farm'!HXL50)*Funding!HWN22","v":0},{"$f":"('Farm 1'!HXM49+'Trading 1 Farm'!HXM50)*Funding!HWO22","v":0},{"$f":"('Farm 1'!HXN49+'Trading 1 Farm'!HXN50)*Funding!HWP22","v":0},{"$f":"('Farm 1'!HXO49+'Trading 1 Farm'!HXO50)*Funding!HWQ22","v":0},{"$f":"('Farm 1'!HXP49+'Trading 1 Farm'!HXP50)*Funding!HWR22","v":0},{"$f":"('Farm 1'!HXQ49+'Trading 1 Farm'!HXQ50)*Funding!HWS22","v":0},{"$f":"('Farm 1'!HXR49+'Trading 1 Farm'!HXR50)*Funding!HWT22","v":0},{"$f":"('Farm 1'!HXS49+'Trading 1 Farm'!HXS50)*Funding!HWU22","v":0},{"$f":"('Farm 1'!HXT49+'Trading 1 Farm'!HXT50)*Funding!HWV22","v":0},{"$f":"('Farm 1'!HXU49+'Trading 1 Farm'!HXU50)*Funding!HWW22","v":0},{"$f":"('Farm 1'!HXV49+'Trading 1 Farm'!HXV50)*Funding!HWX22","v":0},{"$f":"('Farm 1'!HXW49+'Trading 1 Farm'!HXW50)*Funding!HWY22","v":0},{"$f":"('Farm 1'!HXX49+'Trading 1 Farm'!HXX50)*Funding!HWZ22","v":0},{"$f":"('Farm 1'!HXY49+'Trading 1 Farm'!HXY50)*Funding!HXA22","v":0},{"$f":"('Farm 1'!HXZ49+'Trading 1 Farm'!HXZ50)*Funding!HXB22","v":0},{"$f":"('Farm 1'!HYA49+'Trading 1 Farm'!HYA50)*Funding!HXC22","v":0},{"$f":"('Farm 1'!HYB49+'Trading 1 Farm'!HYB50)*Funding!HXD22","v":0},{"$f":"('Farm 1'!HYC49+'Trading 1 Farm'!HYC50)*Funding!HXE22","v":0},{"$f":"('Farm 1'!HYD49+'Trading 1 Farm'!HYD50)*Funding!HXF22","v":0},{"$f":"('Farm 1'!HYE49+'Trading 1 Farm'!HYE50)*Funding!HXG22","v":0},{"$f":"('Farm 1'!HYF49+'Trading 1 Farm'!HYF50)*Funding!HXH22","v":0},{"$f":"('Farm 1'!HYG49+'Trading 1 Farm'!HYG50)*Funding!HXI22","v":0},{"$f":"('Farm 1'!HYH49+'Trading 1 Farm'!HYH50)*Funding!HXJ22","v":0},{"$f":"('Farm 1'!HYI49+'Trading 1 Farm'!HYI50)*Funding!HXK22","v":0},{"$f":"('Farm 1'!HYJ49+'Trading 1 Farm'!HYJ50)*Funding!HXL22","v":0},{"$f":"('Farm 1'!HYK49+'Trading 1 Farm'!HYK50)*Funding!HXM22","v":0},{"$f":"('Farm 1'!HYL49+'Trading 1 Farm'!HYL50)*Funding!HXN22","v":0},{"$f":"('Farm 1'!HYM49+'Trading 1 Farm'!HYM50)*Funding!HXO22","v":0},{"$f":"('Farm 1'!HYN49+'Trading 1 Farm'!HYN50)*Funding!HXP22","v":0},{"$f":"('Farm 1'!HYO49+'Trading 1 Farm'!HYO50)*Funding!HXQ22","v":0},{"$f":"('Farm 1'!HYP49+'Trading 1 Farm'!HYP50)*Funding!HXR22","v":0},{"$f":"('Farm 1'!HYQ49+'Trading 1 Farm'!HYQ50)*Funding!HXS22","v":0},{"$f":"('Farm 1'!HYR49+'Trading 1 Farm'!HYR50)*Funding!HXT22","v":0},{"$f":"('Farm 1'!HYS49+'Trading 1 Farm'!HYS50)*Funding!HXU22","v":0},{"$f":"('Farm 1'!HYT49+'Trading 1 Farm'!HYT50)*Funding!HXV22","v":0},{"$f":"('Farm 1'!HYU49+'Trading 1 Farm'!HYU50)*Funding!HXW22","v":0},{"$f":"('Farm 1'!HYV49+'Trading 1 Farm'!HYV50)*Funding!HXX22","v":0},{"$f":"('Farm 1'!HYW49+'Trading 1 Farm'!HYW50)*Funding!HXY22","v":0},{"$f":"('Farm 1'!HYX49+'Trading 1 Farm'!HYX50)*Funding!HXZ22","v":0},{"$f":"('Farm 1'!HYY49+'Trading 1 Farm'!HYY50)*Funding!HYA22","v":0},{"$f":"('Farm 1'!HYZ49+'Trading 1 Farm'!HYZ50)*Funding!HYB22","v":0},{"$f":"('Farm 1'!HZA49+'Trading 1 Farm'!HZA50)*Funding!HYC22","v":0},{"$f":"('Farm 1'!HZB49+'Trading 1 Farm'!HZB50)*Funding!HYD22","v":0},{"$f":"('Farm 1'!HZC49+'Trading 1 Farm'!HZC50)*Funding!HYE22","v":0},{"$f":"('Farm 1'!HZD49+'Trading 1 Farm'!HZD50)*Funding!HYF22","v":0},{"$f":"('Farm 1'!HZE49+'Trading 1 Farm'!HZE50)*Funding!HYG22","v":0},{"$f":"('Farm 1'!HZF49+'Trading 1 Farm'!HZF50)*Funding!HYH22","v":0},{"$f":"('Farm 1'!HZG49+'Trading 1 Farm'!HZG50)*Funding!HYI22","v":0},{"$f":"('Farm 1'!HZH49+'Trading 1 Farm'!HZH50)*Funding!HYJ22","v":0},{"$f":"('Farm 1'!HZI49+'Trading 1 Farm'!HZI50)*Funding!HYK22","v":0},{"$f":"('Farm 1'!HZJ49+'Trading 1 Farm'!HZJ50)*Funding!HYL22","v":0},{"$f":"('Farm 1'!HZK49+'Trading 1 Farm'!HZK50)*Funding!HYM22","v":0},{"$f":"('Farm 1'!HZL49+'Trading 1 Farm'!HZL50)*Funding!HYN22","v":0},{"$f":"('Farm 1'!HZM49+'Trading 1 Farm'!HZM50)*Funding!HYO22","v":0},{"$f":"('Farm 1'!HZN49+'Trading 1 Farm'!HZN50)*Funding!HYP22","v":0},{"$f":"('Farm 1'!HZO49+'Trading 1 Farm'!HZO50)*Funding!HYQ22","v":0},{"$f":"('Farm 1'!HZP49+'Trading 1 Farm'!HZP50)*Funding!HYR22","v":0},{"$f":"('Farm 1'!HZQ49+'Trading 1 Farm'!HZQ50)*Funding!HYS22","v":0},{"$f":"('Farm 1'!HZR49+'Trading 1 Farm'!HZR50)*Funding!HYT22","v":0},{"$f":"('Farm 1'!HZS49+'Trading 1 Farm'!HZS50)*Funding!HYU22","v":0},{"$f":"('Farm 1'!HZT49+'Trading 1 Farm'!HZT50)*Funding!HYV22","v":0},{"$f":"('Farm 1'!HZU49+'Trading 1 Farm'!HZU50)*Funding!HYW22","v":0},{"$f":"('Farm 1'!HZV49+'Trading 1 Farm'!HZV50)*Funding!HYX22","v":0},{"$f":"('Farm 1'!HZW49+'Trading 1 Farm'!HZW50)*Funding!HYY22","v":0},{"$f":"('Farm 1'!HZX49+'Trading 1 Farm'!HZX50)*Funding!HYZ22","v":0},{"$f":"('Farm 1'!HZY49+'Trading 1 Farm'!HZY50)*Funding!HZA22","v":0},{"$f":"('Farm 1'!HZZ49+'Trading 1 Farm'!HZZ50)*Funding!HZB22","v":0},{"$f":"('Farm 1'!IAA49+'Trading 1 Farm'!IAA50)*Funding!HZC22","v":0},{"$f":"('Farm 1'!IAB49+'Trading 1 Farm'!IAB50)*Funding!HZD22","v":0},{"$f":"('Farm 1'!IAC49+'Trading 1 Farm'!IAC50)*Funding!HZE22","v":0},{"$f":"('Farm 1'!IAD49+'Trading 1 Farm'!IAD50)*Funding!HZF22","v":0},{"$f":"('Farm 1'!IAE49+'Trading 1 Farm'!IAE50)*Funding!HZG22","v":0},{"$f":"('Farm 1'!IAF49+'Trading 1 Farm'!IAF50)*Funding!HZH22","v":0},{"$f":"('Farm 1'!IAG49+'Trading 1 Farm'!IAG50)*Funding!HZI22","v":0},{"$f":"('Farm 1'!IAH49+'Trading 1 Farm'!IAH50)*Funding!HZJ22","v":0},{"$f":"('Farm 1'!IAI49+'Trading 1 Farm'!IAI50)*Funding!HZK22","v":0},{"$f":"('Farm 1'!IAJ49+'Trading 1 Farm'!IAJ50)*Funding!HZL22","v":0},{"$f":"('Farm 1'!IAK49+'Trading 1 Farm'!IAK50)*Funding!HZM22","v":0},{"$f":"('Farm 1'!IAL49+'Trading 1 Farm'!IAL50)*Funding!HZN22","v":0},{"$f":"('Farm 1'!IAM49+'Trading 1 Farm'!IAM50)*Funding!HZO22","v":0},{"$f":"('Farm 1'!IAN49+'Trading 1 Farm'!IAN50)*Funding!HZP22","v":0},{"$f":"('Farm 1'!IAO49+'Trading 1 Farm'!IAO50)*Funding!HZQ22","v":0},{"$f":"('Farm 1'!IAP49+'Trading 1 Farm'!IAP50)*Funding!HZR22","v":0},{"$f":"('Farm 1'!IAQ49+'Trading 1 Farm'!IAQ50)*Funding!HZS22","v":0},{"$f":"('Farm 1'!IAR49+'Trading 1 Farm'!IAR50)*Funding!HZT22","v":0},{"$f":"('Farm 1'!IAS49+'Trading 1 Farm'!IAS50)*Funding!HZU22","v":0},{"$f":"('Farm 1'!IAT49+'Trading 1 Farm'!IAT50)*Funding!HZV22","v":0},{"$f":"('Farm 1'!IAU49+'Trading 1 Farm'!IAU50)*Funding!HZW22","v":0},{"$f":"('Farm 1'!IAV49+'Trading 1 Farm'!IAV50)*Funding!HZX22","v":0},{"$f":"('Farm 1'!IAW49+'Trading 1 Farm'!IAW50)*Funding!HZY22","v":0},{"$f":"('Farm 1'!IAX49+'Trading 1 Farm'!IAX50)*Funding!HZZ22","v":0},{"$f":"('Farm 1'!IAY49+'Trading 1 Farm'!IAY50)*Funding!IAA22","v":0},{"$f":"('Farm 1'!IAZ49+'Trading 1 Farm'!IAZ50)*Funding!IAB22","v":0},{"$f":"('Farm 1'!IBA49+'Trading 1 Farm'!IBA50)*Funding!IAC22","v":0},{"$f":"('Farm 1'!IBB49+'Trading 1 Farm'!IBB50)*Funding!IAD22","v":0},{"$f":"('Farm 1'!IBC49+'Trading 1 Farm'!IBC50)*Funding!IAE22","v":0},{"$f":"('Farm 1'!IBD49+'Trading 1 Farm'!IBD50)*Funding!IAF22","v":0},{"$f":"('Farm 1'!IBE49+'Trading 1 Farm'!IBE50)*Funding!IAG22","v":0},{"$f":"('Farm 1'!IBF49+'Trading 1 Farm'!IBF50)*Funding!IAH22","v":0},{"$f":"('Farm 1'!IBG49+'Trading 1 Farm'!IBG50)*Funding!IAI22","v":0},{"$f":"('Farm 1'!IBH49+'Trading 1 Farm'!IBH50)*Funding!IAJ22","v":0},{"$f":"('Farm 1'!IBI49+'Trading 1 Farm'!IBI50)*Funding!IAK22","v":0},{"$f":"('Farm 1'!IBJ49+'Trading 1 Farm'!IBJ50)*Funding!IAL22","v":0},{"$f":"('Farm 1'!IBK49+'Trading 1 Farm'!IBK50)*Funding!IAM22","v":0},{"$f":"('Farm 1'!IBL49+'Trading 1 Farm'!IBL50)*Funding!IAN22","v":0},{"$f":"('Farm 1'!IBM49+'Trading 1 Farm'!IBM50)*Funding!IAO22","v":0},{"$f":"('Farm 1'!IBN49+'Trading 1 Farm'!IBN50)*Funding!IAP22","v":0},{"$f":"('Farm 1'!IBO49+'Trading 1 Farm'!IBO50)*Funding!IAQ22","v":0},{"$f":"('Farm 1'!IBP49+'Trading 1 Farm'!IBP50)*Funding!IAR22","v":0},{"$f":"('Farm 1'!IBQ49+'Trading 1 Farm'!IBQ50)*Funding!IAS22","v":0},{"$f":"('Farm 1'!IBR49+'Trading 1 Farm'!IBR50)*Funding!IAT22","v":0},{"$f":"('Farm 1'!IBS49+'Trading 1 Farm'!IBS50)*Funding!IAU22","v":0},{"$f":"('Farm 1'!IBT49+'Trading 1 Farm'!IBT50)*Funding!IAV22","v":0},{"$f":"('Farm 1'!IBU49+'Trading 1 Farm'!IBU50)*Funding!IAW22","v":0},{"$f":"('Farm 1'!IBV49+'Trading 1 Farm'!IBV50)*Funding!IAX22","v":0},{"$f":"('Farm 1'!IBW49+'Trading 1 Farm'!IBW50)*Funding!IAY22","v":0},{"$f":"('Farm 1'!IBX49+'Trading 1 Farm'!IBX50)*Funding!IAZ22","v":0},{"$f":"('Farm 1'!IBY49+'Trading 1 Farm'!IBY50)*Funding!IBA22","v":0},{"$f":"('Farm 1'!IBZ49+'Trading 1 Farm'!IBZ50)*Funding!IBB22","v":0},{"$f":"('Farm 1'!ICA49+'Trading 1 Farm'!ICA50)*Funding!IBC22","v":0},{"$f":"('Farm 1'!ICB49+'Trading 1 Farm'!ICB50)*Funding!IBD22","v":0},{"$f":"('Farm 1'!ICC49+'Trading 1 Farm'!ICC50)*Funding!IBE22","v":0},{"$f":"('Farm 1'!ICD49+'Trading 1 Farm'!ICD50)*Funding!IBF22","v":0},{"$f":"('Farm 1'!ICE49+'Trading 1 Farm'!ICE50)*Funding!IBG22","v":0},{"$f":"('Farm 1'!ICF49+'Trading 1 Farm'!ICF50)*Funding!IBH22","v":0},{"$f":"('Farm 1'!ICG49+'Trading 1 Farm'!ICG50)*Funding!IBI22","v":0},{"$f":"('Farm 1'!ICH49+'Trading 1 Farm'!ICH50)*Funding!IBJ22","v":0},{"$f":"('Farm 1'!ICI49+'Trading 1 Farm'!ICI50)*Funding!IBK22","v":0},{"$f":"('Farm 1'!ICJ49+'Trading 1 Farm'!ICJ50)*Funding!IBL22","v":0},{"$f":"('Farm 1'!ICK49+'Trading 1 Farm'!ICK50)*Funding!IBM22","v":0},{"$f":"('Farm 1'!ICL49+'Trading 1 Farm'!ICL50)*Funding!IBN22","v":0},{"$f":"('Farm 1'!ICM49+'Trading 1 Farm'!ICM50)*Funding!IBO22","v":0},{"$f":"('Farm 1'!ICN49+'Trading 1 Farm'!ICN50)*Funding!IBP22","v":0},{"$f":"('Farm 1'!ICO49+'Trading 1 Farm'!ICO50)*Funding!IBQ22","v":0},{"$f":"('Farm 1'!ICP49+'Trading 1 Farm'!ICP50)*Funding!IBR22","v":0},{"$f":"('Farm 1'!ICQ49+'Trading 1 Farm'!ICQ50)*Funding!IBS22","v":0},{"$f":"('Farm 1'!ICR49+'Trading 1 Farm'!ICR50)*Funding!IBT22","v":0},{"$f":"('Farm 1'!ICS49+'Trading 1 Farm'!ICS50)*Funding!IBU22","v":0},{"$f":"('Farm 1'!ICT49+'Trading 1 Farm'!ICT50)*Funding!IBV22","v":0},{"$f":"('Farm 1'!ICU49+'Trading 1 Farm'!ICU50)*Funding!IBW22","v":0},{"$f":"('Farm 1'!ICV49+'Trading 1 Farm'!ICV50)*Funding!IBX22","v":0},{"$f":"('Farm 1'!ICW49+'Trading 1 Farm'!ICW50)*Funding!IBY22","v":0},{"$f":"('Farm 1'!ICX49+'Trading 1 Farm'!ICX50)*Funding!IBZ22","v":0},{"$f":"('Farm 1'!ICY49+'Trading 1 Farm'!ICY50)*Funding!ICA22","v":0},{"$f":"('Farm 1'!ICZ49+'Trading 1 Farm'!ICZ50)*Funding!ICB22","v":0},{"$f":"('Farm 1'!IDA49+'Trading 1 Farm'!IDA50)*Funding!ICC22","v":0},{"$f":"('Farm 1'!IDB49+'Trading 1 Farm'!IDB50)*Funding!ICD22","v":0},{"$f":"('Farm 1'!IDC49+'Trading 1 Farm'!IDC50)*Funding!ICE22","v":0},{"$f":"('Farm 1'!IDD49+'Trading 1 Farm'!IDD50)*Funding!ICF22","v":0},{"$f":"('Farm 1'!IDE49+'Trading 1 Farm'!IDE50)*Funding!ICG22","v":0},{"$f":"('Farm 1'!IDF49+'Trading 1 Farm'!IDF50)*Funding!ICH22","v":0},{"$f":"('Farm 1'!IDG49+'Trading 1 Farm'!IDG50)*Funding!ICI22","v":0},{"$f":"('Farm 1'!IDH49+'Trading 1 Farm'!IDH50)*Funding!ICJ22","v":0},{"$f":"('Farm 1'!IDI49+'Trading 1 Farm'!IDI50)*Funding!ICK22","v":0},{"$f":"('Farm 1'!IDJ49+'Trading 1 Farm'!IDJ50)*Funding!ICL22","v":0},{"$f":"('Farm 1'!IDK49+'Trading 1 Farm'!IDK50)*Funding!ICM22","v":0},{"$f":"('Farm 1'!IDL49+'Trading 1 Farm'!IDL50)*Funding!ICN22","v":0},{"$f":"('Farm 1'!IDM49+'Trading 1 Farm'!IDM50)*Funding!ICO22","v":0},{"$f":"('Farm 1'!IDN49+'Trading 1 Farm'!IDN50)*Funding!ICP22","v":0},{"$f":"('Farm 1'!IDO49+'Trading 1 Farm'!IDO50)*Funding!ICQ22","v":0},{"$f":"('Farm 1'!IDP49+'Trading 1 Farm'!IDP50)*Funding!ICR22","v":0},{"$f":"('Farm 1'!IDQ49+'Trading 1 Farm'!IDQ50)*Funding!ICS22","v":0},{"$f":"('Farm 1'!IDR49+'Trading 1 Farm'!IDR50)*Funding!ICT22","v":0},{"$f":"('Farm 1'!IDS49+'Trading 1 Farm'!IDS50)*Funding!ICU22","v":0},{"$f":"('Farm 1'!IDT49+'Trading 1 Farm'!IDT50)*Funding!ICV22","v":0},{"$f":"('Farm 1'!IDU49+'Trading 1 Farm'!IDU50)*Funding!ICW22","v":0},{"$f":"('Farm 1'!IDV49+'Trading 1 Farm'!IDV50)*Funding!ICX22","v":0},{"$f":"('Farm 1'!IDW49+'Trading 1 Farm'!IDW50)*Funding!ICY22","v":0},{"$f":"('Farm 1'!IDX49+'Trading 1 Farm'!IDX50)*Funding!ICZ22","v":0},{"$f":"('Farm 1'!IDY49+'Trading 1 Farm'!IDY50)*Funding!IDA22","v":0},{"$f":"('Farm 1'!IDZ49+'Trading 1 Farm'!IDZ50)*Funding!IDB22","v":0},{"$f":"('Farm 1'!IEA49+'Trading 1 Farm'!IEA50)*Funding!IDC22","v":0},{"$f":"('Farm 1'!IEB49+'Trading 1 Farm'!IEB50)*Funding!IDD22","v":0},{"$f":"('Farm 1'!IEC49+'Trading 1 Farm'!IEC50)*Funding!IDE22","v":0},{"$f":"('Farm 1'!IED49+'Trading 1 Farm'!IED50)*Funding!IDF22","v":0},{"$f":"('Farm 1'!IEE49+'Trading 1 Farm'!IEE50)*Funding!IDG22","v":0},{"$f":"('Farm 1'!IEF49+'Trading 1 Farm'!IEF50)*Funding!IDH22","v":0},{"$f":"('Farm 1'!IEG49+'Trading 1 Farm'!IEG50)*Funding!IDI22","v":0},{"$f":"('Farm 1'!IEH49+'Trading 1 Farm'!IEH50)*Funding!IDJ22","v":0},{"$f":"('Farm 1'!IEI49+'Trading 1 Farm'!IEI50)*Funding!IDK22","v":0},{"$f":"('Farm 1'!IEJ49+'Trading 1 Farm'!IEJ50)*Funding!IDL22","v":0},{"$f":"('Farm 1'!IEK49+'Trading 1 Farm'!IEK50)*Funding!IDM22","v":0},{"$f":"('Farm 1'!IEL49+'Trading 1 Farm'!IEL50)*Funding!IDN22","v":0},{"$f":"('Farm 1'!IEM49+'Trading 1 Farm'!IEM50)*Funding!IDO22","v":0},{"$f":"('Farm 1'!IEN49+'Trading 1 Farm'!IEN50)*Funding!IDP22","v":0},{"$f":"('Farm 1'!IEO49+'Trading 1 Farm'!IEO50)*Funding!IDQ22","v":0},{"$f":"('Farm 1'!IEP49+'Trading 1 Farm'!IEP50)*Funding!IDR22","v":0},{"$f":"('Farm 1'!IEQ49+'Trading 1 Farm'!IEQ50)*Funding!IDS22","v":0},{"$f":"('Farm 1'!IER49+'Trading 1 Farm'!IER50)*Funding!IDT22","v":0},{"$f":"('Farm 1'!IES49+'Trading 1 Farm'!IES50)*Funding!IDU22","v":0},{"$f":"('Farm 1'!IET49+'Trading 1 Farm'!IET50)*Funding!IDV22","v":0},{"$f":"('Farm 1'!IEU49+'Trading 1 Farm'!IEU50)*Funding!IDW22","v":0},{"$f":"('Farm 1'!IEV49+'Trading 1 Farm'!IEV50)*Funding!IDX22","v":0},{"$f":"('Farm 1'!IEW49+'Trading 1 Farm'!IEW50)*Funding!IDY22","v":0},{"$f":"('Farm 1'!IEX49+'Trading 1 Farm'!IEX50)*Funding!IDZ22","v":0},{"$f":"('Farm 1'!IEY49+'Trading 1 Farm'!IEY50)*Funding!IEA22","v":0},{"$f":"('Farm 1'!IEZ49+'Trading 1 Farm'!IEZ50)*Funding!IEB22","v":0},{"$f":"('Farm 1'!IFA49+'Trading 1 Farm'!IFA50)*Funding!IEC22","v":0},{"$f":"('Farm 1'!IFB49+'Trading 1 Farm'!IFB50)*Funding!IED22","v":0},{"$f":"('Farm 1'!IFC49+'Trading 1 Farm'!IFC50)*Funding!IEE22","v":0},{"$f":"('Farm 1'!IFD49+'Trading 1 Farm'!IFD50)*Funding!IEF22","v":0},{"$f":"('Farm 1'!IFE49+'Trading 1 Farm'!IFE50)*Funding!IEG22","v":0},{"$f":"('Farm 1'!IFF49+'Trading 1 Farm'!IFF50)*Funding!IEH22","v":0},{"$f":"('Farm 1'!IFG49+'Trading 1 Farm'!IFG50)*Funding!IEI22","v":0},{"$f":"('Farm 1'!IFH49+'Trading 1 Farm'!IFH50)*Funding!IEJ22","v":0},{"$f":"('Farm 1'!IFI49+'Trading 1 Farm'!IFI50)*Funding!IEK22","v":0},{"$f":"('Farm 1'!IFJ49+'Trading 1 Farm'!IFJ50)*Funding!IEL22","v":0},{"$f":"('Farm 1'!IFK49+'Trading 1 Farm'!IFK50)*Funding!IEM22","v":0},{"$f":"('Farm 1'!IFL49+'Trading 1 Farm'!IFL50)*Funding!IEN22","v":0},{"$f":"('Farm 1'!IFM49+'Trading 1 Farm'!IFM50)*Funding!IEO22","v":0},{"$f":"('Farm 1'!IFN49+'Trading 1 Farm'!IFN50)*Funding!IEP22","v":0},{"$f":"('Farm 1'!IFO49+'Trading 1 Farm'!IFO50)*Funding!IEQ22","v":0},{"$f":"('Farm 1'!IFP49+'Trading 1 Farm'!IFP50)*Funding!IER22","v":0},{"$f":"('Farm 1'!IFQ49+'Trading 1 Farm'!IFQ50)*Funding!IES22","v":0},{"$f":"('Farm 1'!IFR49+'Trading 1 Farm'!IFR50)*Funding!IET22","v":0},{"$f":"('Farm 1'!IFS49+'Trading 1 Farm'!IFS50)*Funding!IEU22","v":0},{"$f":"('Farm 1'!IFT49+'Trading 1 Farm'!IFT50)*Funding!IEV22","v":0},{"$f":"('Farm 1'!IFU49+'Trading 1 Farm'!IFU50)*Funding!IEW22","v":0},{"$f":"('Farm 1'!IFV49+'Trading 1 Farm'!IFV50)*Funding!IEX22","v":0},{"$f":"('Farm 1'!IFW49+'Trading 1 Farm'!IFW50)*Funding!IEY22","v":0},{"$f":"('Farm 1'!IFX49+'Trading 1 Farm'!IFX50)*Funding!IEZ22","v":0},{"$f":"('Farm 1'!IFY49+'Trading 1 Farm'!IFY50)*Funding!IFA22","v":0},{"$f":"('Farm 1'!IFZ49+'Trading 1 Farm'!IFZ50)*Funding!IFB22","v":0},{"$f":"('Farm 1'!IGA49+'Trading 1 Farm'!IGA50)*Funding!IFC22","v":0},{"$f":"('Farm 1'!IGB49+'Trading 1 Farm'!IGB50)*Funding!IFD22","v":0},{"$f":"('Farm 1'!IGC49+'Trading 1 Farm'!IGC50)*Funding!IFE22","v":0},{"$f":"('Farm 1'!IGD49+'Trading 1 Farm'!IGD50)*Funding!IFF22","v":0},{"$f":"('Farm 1'!IGE49+'Trading 1 Farm'!IGE50)*Funding!IFG22","v":0},{"$f":"('Farm 1'!IGF49+'Trading 1 Farm'!IGF50)*Funding!IFH22","v":0},{"$f":"('Farm 1'!IGG49+'Trading 1 Farm'!IGG50)*Funding!IFI22","v":0},{"$f":"('Farm 1'!IGH49+'Trading 1 Farm'!IGH50)*Funding!IFJ22","v":0},{"$f":"('Farm 1'!IGI49+'Trading 1 Farm'!IGI50)*Funding!IFK22","v":0},{"$f":"('Farm 1'!IGJ49+'Trading 1 Farm'!IGJ50)*Funding!IFL22","v":0},{"$f":"('Farm 1'!IGK49+'Trading 1 Farm'!IGK50)*Funding!IFM22","v":0},{"$f":"('Farm 1'!IGL49+'Trading 1 Farm'!IGL50)*Funding!IFN22","v":0},{"$f":"('Farm 1'!IGM49+'Trading 1 Farm'!IGM50)*Funding!IFO22","v":0},{"$f":"('Farm 1'!IGN49+'Trading 1 Farm'!IGN50)*Funding!IFP22","v":0},{"$f":"('Farm 1'!IGO49+'Trading 1 Farm'!IGO50)*Funding!IFQ22","v":0},{"$f":"('Farm 1'!IGP49+'Trading 1 Farm'!IGP50)*Funding!IFR22","v":0},{"$f":"('Farm 1'!IGQ49+'Trading 1 Farm'!IGQ50)*Funding!IFS22","v":0},{"$f":"('Farm 1'!IGR49+'Trading 1 Farm'!IGR50)*Funding!IFT22","v":0},{"$f":"('Farm 1'!IGS49+'Trading 1 Farm'!IGS50)*Funding!IFU22","v":0},{"$f":"('Farm 1'!IGT49+'Trading 1 Farm'!IGT50)*Funding!IFV22","v":0},{"$f":"('Farm 1'!IGU49+'Trading 1 Farm'!IGU50)*Funding!IFW22","v":0},{"$f":"('Farm 1'!IGV49+'Trading 1 Farm'!IGV50)*Funding!IFX22","v":0},{"$f":"('Farm 1'!IGW49+'Trading 1 Farm'!IGW50)*Funding!IFY22","v":0},{"$f":"('Farm 1'!IGX49+'Trading 1 Farm'!IGX50)*Funding!IFZ22","v":0},{"$f":"('Farm 1'!IGY49+'Trading 1 Farm'!IGY50)*Funding!IGA22","v":0},{"$f":"('Farm 1'!IGZ49+'Trading 1 Farm'!IGZ50)*Funding!IGB22","v":0},{"$f":"('Farm 1'!IHA49+'Trading 1 Farm'!IHA50)*Funding!IGC22","v":0},{"$f":"('Farm 1'!IHB49+'Trading 1 Farm'!IHB50)*Funding!IGD22","v":0},{"$f":"('Farm 1'!IHC49+'Trading 1 Farm'!IHC50)*Funding!IGE22","v":0},{"$f":"('Farm 1'!IHD49+'Trading 1 Farm'!IHD50)*Funding!IGF22","v":0},{"$f":"('Farm 1'!IHE49+'Trading 1 Farm'!IHE50)*Funding!IGG22","v":0},{"$f":"('Farm 1'!IHF49+'Trading 1 Farm'!IHF50)*Funding!IGH22","v":0},{"$f":"('Farm 1'!IHG49+'Trading 1 Farm'!IHG50)*Funding!IGI22","v":0},{"$f":"('Farm 1'!IHH49+'Trading 1 Farm'!IHH50)*Funding!IGJ22","v":0},{"$f":"('Farm 1'!IHI49+'Trading 1 Farm'!IHI50)*Funding!IGK22","v":0},{"$f":"('Farm 1'!IHJ49+'Trading 1 Farm'!IHJ50)*Funding!IGL22","v":0},{"$f":"('Farm 1'!IHK49+'Trading 1 Farm'!IHK50)*Funding!IGM22","v":0},{"$f":"('Farm 1'!IHL49+'Trading 1 Farm'!IHL50)*Funding!IGN22","v":0},{"$f":"('Farm 1'!IHM49+'Trading 1 Farm'!IHM50)*Funding!IGO22","v":0},{"$f":"('Farm 1'!IHN49+'Trading 1 Farm'!IHN50)*Funding!IGP22","v":0},{"$f":"('Farm 1'!IHO49+'Trading 1 Farm'!IHO50)*Funding!IGQ22","v":0},{"$f":"('Farm 1'!IHP49+'Trading 1 Farm'!IHP50)*Funding!IGR22","v":0},{"$f":"('Farm 1'!IHQ49+'Trading 1 Farm'!IHQ50)*Funding!IGS22","v":0},{"$f":"('Farm 1'!IHR49+'Trading 1 Farm'!IHR50)*Funding!IGT22","v":0},{"$f":"('Farm 1'!IHS49+'Trading 1 Farm'!IHS50)*Funding!IGU22","v":0},{"$f":"('Farm 1'!IHT49+'Trading 1 Farm'!IHT50)*Funding!IGV22","v":0},{"$f":"('Farm 1'!IHU49+'Trading 1 Farm'!IHU50)*Funding!IGW22","v":0},{"$f":"('Farm 1'!IHV49+'Trading 1 Farm'!IHV50)*Funding!IGX22","v":0},{"$f":"('Farm 1'!IHW49+'Trading 1 Farm'!IHW50)*Funding!IGY22","v":0},{"$f":"('Farm 1'!IHX49+'Trading 1 Farm'!IHX50)*Funding!IGZ22","v":0},{"$f":"('Farm 1'!IHY49+'Trading 1 Farm'!IHY50)*Funding!IHA22","v":0},{"$f":"('Farm 1'!IHZ49+'Trading 1 Farm'!IHZ50)*Funding!IHB22","v":0},{"$f":"('Farm 1'!IIA49+'Trading 1 Farm'!IIA50)*Funding!IHC22","v":0},{"$f":"('Farm 1'!IIB49+'Trading 1 Farm'!IIB50)*Funding!IHD22","v":0},{"$f":"('Farm 1'!IIC49+'Trading 1 Farm'!IIC50)*Funding!IHE22","v":0},{"$f":"('Farm 1'!IID49+'Trading 1 Farm'!IID50)*Funding!IHF22","v":0},{"$f":"('Farm 1'!IIE49+'Trading 1 Farm'!IIE50)*Funding!IHG22","v":0},{"$f":"('Farm 1'!IIF49+'Trading 1 Farm'!IIF50)*Funding!IHH22","v":0},{"$f":"('Farm 1'!IIG49+'Trading 1 Farm'!IIG50)*Funding!IHI22","v":0},{"$f":"('Farm 1'!IIH49+'Trading 1 Farm'!IIH50)*Funding!IHJ22","v":0},{"$f":"('Farm 1'!III49+'Trading 1 Farm'!III50)*Funding!IHK22","v":0},{"$f":"('Farm 1'!IIJ49+'Trading 1 Farm'!IIJ50)*Funding!IHL22","v":0},{"$f":"('Farm 1'!IIK49+'Trading 1 Farm'!IIK50)*Funding!IHM22","v":0},{"$f":"('Farm 1'!IIL49+'Trading 1 Farm'!IIL50)*Funding!IHN22","v":0},{"$f":"('Farm 1'!IIM49+'Trading 1 Farm'!IIM50)*Funding!IHO22","v":0},{"$f":"('Farm 1'!IIN49+'Trading 1 Farm'!IIN50)*Funding!IHP22","v":0},{"$f":"('Farm 1'!IIO49+'Trading 1 Farm'!IIO50)*Funding!IHQ22","v":0},{"$f":"('Farm 1'!IIP49+'Trading 1 Farm'!IIP50)*Funding!IHR22","v":0},{"$f":"('Farm 1'!IIQ49+'Trading 1 Farm'!IIQ50)*Funding!IHS22","v":0},{"$f":"('Farm 1'!IIR49+'Trading 1 Farm'!IIR50)*Funding!IHT22","v":0},{"$f":"('Farm 1'!IIS49+'Trading 1 Farm'!IIS50)*Funding!IHU22","v":0},{"$f":"('Farm 1'!IIT49+'Trading 1 Farm'!IIT50)*Funding!IHV22","v":0},{"$f":"('Farm 1'!IIU49+'Trading 1 Farm'!IIU50)*Funding!IHW22","v":0},{"$f":"('Farm 1'!IIV49+'Trading 1 Farm'!IIV50)*Funding!IHX22","v":0},{"$f":"('Farm 1'!IIW49+'Trading 1 Farm'!IIW50)*Funding!IHY22","v":0},{"$f":"('Farm 1'!IIX49+'Trading 1 Farm'!IIX50)*Funding!IHZ22","v":0},{"$f":"('Farm 1'!IIY49+'Trading 1 Farm'!IIY50)*Funding!IIA22","v":0},{"$f":"('Farm 1'!IIZ49+'Trading 1 Farm'!IIZ50)*Funding!IIB22","v":0},{"$f":"('Farm 1'!IJA49+'Trading 1 Farm'!IJA50)*Funding!IIC22","v":0},{"$f":"('Farm 1'!IJB49+'Trading 1 Farm'!IJB50)*Funding!IID22","v":0},{"$f":"('Farm 1'!IJC49+'Trading 1 Farm'!IJC50)*Funding!IIE22","v":0},{"$f":"('Farm 1'!IJD49+'Trading 1 Farm'!IJD50)*Funding!IIF22","v":0},{"$f":"('Farm 1'!IJE49+'Trading 1 Farm'!IJE50)*Funding!IIG22","v":0},{"$f":"('Farm 1'!IJF49+'Trading 1 Farm'!IJF50)*Funding!IIH22","v":0},{"$f":"('Farm 1'!IJG49+'Trading 1 Farm'!IJG50)*Funding!III22","v":0},{"$f":"('Farm 1'!IJH49+'Trading 1 Farm'!IJH50)*Funding!IIJ22","v":0},{"$f":"('Farm 1'!IJI49+'Trading 1 Farm'!IJI50)*Funding!IIK22","v":0},{"$f":"('Farm 1'!IJJ49+'Trading 1 Farm'!IJJ50)*Funding!IIL22","v":0},{"$f":"('Farm 1'!IJK49+'Trading 1 Farm'!IJK50)*Funding!IIM22","v":0},{"$f":"('Farm 1'!IJL49+'Trading 1 Farm'!IJL50)*Funding!IIN22","v":0},{"$f":"('Farm 1'!IJM49+'Trading 1 Farm'!IJM50)*Funding!IIO22","v":0},{"$f":"('Farm 1'!IJN49+'Trading 1 Farm'!IJN50)*Funding!IIP22","v":0},{"$f":"('Farm 1'!IJO49+'Trading 1 Farm'!IJO50)*Funding!IIQ22","v":0},{"$f":"('Farm 1'!IJP49+'Trading 1 Farm'!IJP50)*Funding!IIR22","v":0},{"$f":"('Farm 1'!IJQ49+'Trading 1 Farm'!IJQ50)*Funding!IIS22","v":0},{"$f":"('Farm 1'!IJR49+'Trading 1 Farm'!IJR50)*Funding!IIT22","v":0},{"$f":"('Farm 1'!IJS49+'Trading 1 Farm'!IJS50)*Funding!IIU22","v":0},{"$f":"('Farm 1'!IJT49+'Trading 1 Farm'!IJT50)*Funding!IIV22","v":0},{"$f":"('Farm 1'!IJU49+'Trading 1 Farm'!IJU50)*Funding!IIW22","v":0},{"$f":"('Farm 1'!IJV49+'Trading 1 Farm'!IJV50)*Funding!IIX22","v":0},{"$f":"('Farm 1'!IJW49+'Trading 1 Farm'!IJW50)*Funding!IIY22","v":0},{"$f":"('Farm 1'!IJX49+'Trading 1 Farm'!IJX50)*Funding!IIZ22","v":0},{"$f":"('Farm 1'!IJY49+'Trading 1 Farm'!IJY50)*Funding!IJA22","v":0},{"$f":"('Farm 1'!IJZ49+'Trading 1 Farm'!IJZ50)*Funding!IJB22","v":0},{"$f":"('Farm 1'!IKA49+'Trading 1 Farm'!IKA50)*Funding!IJC22","v":0},{"$f":"('Farm 1'!IKB49+'Trading 1 Farm'!IKB50)*Funding!IJD22","v":0},{"$f":"('Farm 1'!IKC49+'Trading 1 Farm'!IKC50)*Funding!IJE22","v":0},{"$f":"('Farm 1'!IKD49+'Trading 1 Farm'!IKD50)*Funding!IJF22","v":0},{"$f":"('Farm 1'!IKE49+'Trading 1 Farm'!IKE50)*Funding!IJG22","v":0},{"$f":"('Farm 1'!IKF49+'Trading 1 Farm'!IKF50)*Funding!IJH22","v":0},{"$f":"('Farm 1'!IKG49+'Trading 1 Farm'!IKG50)*Funding!IJI22","v":0},{"$f":"('Farm 1'!IKH49+'Trading 1 Farm'!IKH50)*Funding!IJJ22","v":0},{"$f":"('Farm 1'!IKI49+'Trading 1 Farm'!IKI50)*Funding!IJK22","v":0},{"$f":"('Farm 1'!IKJ49+'Trading 1 Farm'!IKJ50)*Funding!IJL22","v":0},{"$f":"('Farm 1'!IKK49+'Trading 1 Farm'!IKK50)*Funding!IJM22","v":0},{"$f":"('Farm 1'!IKL49+'Trading 1 Farm'!IKL50)*Funding!IJN22","v":0},{"$f":"('Farm 1'!IKM49+'Trading 1 Farm'!IKM50)*Funding!IJO22","v":0},{"$f":"('Farm 1'!IKN49+'Trading 1 Farm'!IKN50)*Funding!IJP22","v":0},{"$f":"('Farm 1'!IKO49+'Trading 1 Farm'!IKO50)*Funding!IJQ22","v":0},{"$f":"('Farm 1'!IKP49+'Trading 1 Farm'!IKP50)*Funding!IJR22","v":0},{"$f":"('Farm 1'!IKQ49+'Trading 1 Farm'!IKQ50)*Funding!IJS22","v":0},{"$f":"('Farm 1'!IKR49+'Trading 1 Farm'!IKR50)*Funding!IJT22","v":0},{"$f":"('Farm 1'!IKS49+'Trading 1 Farm'!IKS50)*Funding!IJU22","v":0},{"$f":"('Farm 1'!IKT49+'Trading 1 Farm'!IKT50)*Funding!IJV22","v":0},{"$f":"('Farm 1'!IKU49+'Trading 1 Farm'!IKU50)*Funding!IJW22","v":0},{"$f":"('Farm 1'!IKV49+'Trading 1 Farm'!IKV50)*Funding!IJX22","v":0},{"$f":"('Farm 1'!IKW49+'Trading 1 Farm'!IKW50)*Funding!IJY22","v":0},{"$f":"('Farm 1'!IKX49+'Trading 1 Farm'!IKX50)*Funding!IJZ22","v":0},{"$f":"('Farm 1'!IKY49+'Trading 1 Farm'!IKY50)*Funding!IKA22","v":0},{"$f":"('Farm 1'!IKZ49+'Trading 1 Farm'!IKZ50)*Funding!IKB22","v":0},{"$f":"('Farm 1'!ILA49+'Trading 1 Farm'!ILA50)*Funding!IKC22","v":0},{"$f":"('Farm 1'!ILB49+'Trading 1 Farm'!ILB50)*Funding!IKD22","v":0},{"$f":"('Farm 1'!ILC49+'Trading 1 Farm'!ILC50)*Funding!IKE22","v":0},{"$f":"('Farm 1'!ILD49+'Trading 1 Farm'!ILD50)*Funding!IKF22","v":0},{"$f":"('Farm 1'!ILE49+'Trading 1 Farm'!ILE50)*Funding!IKG22","v":0},{"$f":"('Farm 1'!ILF49+'Trading 1 Farm'!ILF50)*Funding!IKH22","v":0},{"$f":"('Farm 1'!ILG49+'Trading 1 Farm'!ILG50)*Funding!IKI22","v":0},{"$f":"('Farm 1'!ILH49+'Trading 1 Farm'!ILH50)*Funding!IKJ22","v":0},{"$f":"('Farm 1'!ILI49+'Trading 1 Farm'!ILI50)*Funding!IKK22","v":0},{"$f":"('Farm 1'!ILJ49+'Trading 1 Farm'!ILJ50)*Funding!IKL22","v":0},{"$f":"('Farm 1'!ILK49+'Trading 1 Farm'!ILK50)*Funding!IKM22","v":0},{"$f":"('Farm 1'!ILL49+'Trading 1 Farm'!ILL50)*Funding!IKN22","v":0},{"$f":"('Farm 1'!ILM49+'Trading 1 Farm'!ILM50)*Funding!IKO22","v":0},{"$f":"('Farm 1'!ILN49+'Trading 1 Farm'!ILN50)*Funding!IKP22","v":0},{"$f":"('Farm 1'!ILO49+'Trading 1 Farm'!ILO50)*Funding!IKQ22","v":0},{"$f":"('Farm 1'!ILP49+'Trading 1 Farm'!ILP50)*Funding!IKR22","v":0},{"$f":"('Farm 1'!ILQ49+'Trading 1 Farm'!ILQ50)*Funding!IKS22","v":0},{"$f":"('Farm 1'!ILR49+'Trading 1 Farm'!ILR50)*Funding!IKT22","v":0},{"$f":"('Farm 1'!ILS49+'Trading 1 Farm'!ILS50)*Funding!IKU22","v":0},{"$f":"('Farm 1'!ILT49+'Trading 1 Farm'!ILT50)*Funding!IKV22","v":0},{"$f":"('Farm 1'!ILU49+'Trading 1 Farm'!ILU50)*Funding!IKW22","v":0},{"$f":"('Farm 1'!ILV49+'Trading 1 Farm'!ILV50)*Funding!IKX22","v":0},{"$f":"('Farm 1'!ILW49+'Trading 1 Farm'!ILW50)*Funding!IKY22","v":0},{"$f":"('Farm 1'!ILX49+'Trading 1 Farm'!ILX50)*Funding!IKZ22","v":0},{"$f":"('Farm 1'!ILY49+'Trading 1 Farm'!ILY50)*Funding!ILA22","v":0},{"$f":"('Farm 1'!ILZ49+'Trading 1 Farm'!ILZ50)*Funding!ILB22","v":0},{"$f":"('Farm 1'!IMA49+'Trading 1 Farm'!IMA50)*Funding!ILC22","v":0},{"$f":"('Farm 1'!IMB49+'Trading 1 Farm'!IMB50)*Funding!ILD22","v":0},{"$f":"('Farm 1'!IMC49+'Trading 1 Farm'!IMC50)*Funding!ILE22","v":0},{"$f":"('Farm 1'!IMD49+'Trading 1 Farm'!IMD50)*Funding!ILF22","v":0},{"$f":"('Farm 1'!IME49+'Trading 1 Farm'!IME50)*Funding!ILG22","v":0},{"$f":"('Farm 1'!IMF49+'Trading 1 Farm'!IMF50)*Funding!ILH22","v":0},{"$f":"('Farm 1'!IMG49+'Trading 1 Farm'!IMG50)*Funding!ILI22","v":0},{"$f":"('Farm 1'!IMH49+'Trading 1 Farm'!IMH50)*Funding!ILJ22","v":0},{"$f":"('Farm 1'!IMI49+'Trading 1 Farm'!IMI50)*Funding!ILK22","v":0},{"$f":"('Farm 1'!IMJ49+'Trading 1 Farm'!IMJ50)*Funding!ILL22","v":0},{"$f":"('Farm 1'!IMK49+'Trading 1 Farm'!IMK50)*Funding!ILM22","v":0},{"$f":"('Farm 1'!IML49+'Trading 1 Farm'!IML50)*Funding!ILN22","v":0},{"$f":"('Farm 1'!IMM49+'Trading 1 Farm'!IMM50)*Funding!ILO22","v":0},{"$f":"('Farm 1'!IMN49+'Trading 1 Farm'!IMN50)*Funding!ILP22","v":0},{"$f":"('Farm 1'!IMO49+'Trading 1 Farm'!IMO50)*Funding!ILQ22","v":0},{"$f":"('Farm 1'!IMP49+'Trading 1 Farm'!IMP50)*Funding!ILR22","v":0},{"$f":"('Farm 1'!IMQ49+'Trading 1 Farm'!IMQ50)*Funding!ILS22","v":0},{"$f":"('Farm 1'!IMR49+'Trading 1 Farm'!IMR50)*Funding!ILT22","v":0},{"$f":"('Farm 1'!IMS49+'Trading 1 Farm'!IMS50)*Funding!ILU22","v":0},{"$f":"('Farm 1'!IMT49+'Trading 1 Farm'!IMT50)*Funding!ILV22","v":0},{"$f":"('Farm 1'!IMU49+'Trading 1 Farm'!IMU50)*Funding!ILW22","v":0},{"$f":"('Farm 1'!IMV49+'Trading 1 Farm'!IMV50)*Funding!ILX22","v":0},{"$f":"('Farm 1'!IMW49+'Trading 1 Farm'!IMW50)*Funding!ILY22","v":0},{"$f":"('Farm 1'!IMX49+'Trading 1 Farm'!IMX50)*Funding!ILZ22","v":0},{"$f":"('Farm 1'!IMY49+'Trading 1 Farm'!IMY50)*Funding!IMA22","v":0},{"$f":"('Farm 1'!IMZ49+'Trading 1 Farm'!IMZ50)*Funding!IMB22","v":0},{"$f":"('Farm 1'!INA49+'Trading 1 Farm'!INA50)*Funding!IMC22","v":0},{"$f":"('Farm 1'!INB49+'Trading 1 Farm'!INB50)*Funding!IMD22","v":0},{"$f":"('Farm 1'!INC49+'Trading 1 Farm'!INC50)*Funding!IME22","v":0},{"$f":"('Farm 1'!IND49+'Trading 1 Farm'!IND50)*Funding!IMF22","v":0},{"$f":"('Farm 1'!INE49+'Trading 1 Farm'!INE50)*Funding!IMG22","v":0},{"$f":"('Farm 1'!INF49+'Trading 1 Farm'!INF50)*Funding!IMH22","v":0},{"$f":"('Farm 1'!ING49+'Trading 1 Farm'!ING50)*Funding!IMI22","v":0},{"$f":"('Farm 1'!INH49+'Trading 1 Farm'!INH50)*Funding!IMJ22","v":0},{"$f":"('Farm 1'!INI49+'Trading 1 Farm'!INI50)*Funding!IMK22","v":0},{"$f":"('Farm 1'!INJ49+'Trading 1 Farm'!INJ50)*Funding!IML22","v":0},{"$f":"('Farm 1'!INK49+'Trading 1 Farm'!INK50)*Funding!IMM22","v":0},{"$f":"('Farm 1'!INL49+'Trading 1 Farm'!INL50)*Funding!IMN22","v":0},{"$f":"('Farm 1'!INM49+'Trading 1 Farm'!INM50)*Funding!IMO22","v":0},{"$f":"('Farm 1'!INN49+'Trading 1 Farm'!INN50)*Funding!IMP22","v":0},{"$f":"('Farm 1'!INO49+'Trading 1 Farm'!INO50)*Funding!IMQ22","v":0},{"$f":"('Farm 1'!INP49+'Trading 1 Farm'!INP50)*Funding!IMR22","v":0},{"$f":"('Farm 1'!INQ49+'Trading 1 Farm'!INQ50)*Funding!IMS22","v":0},{"$f":"('Farm 1'!INR49+'Trading 1 Farm'!INR50)*Funding!IMT22","v":0},{"$f":"('Farm 1'!INS49+'Trading 1 Farm'!INS50)*Funding!IMU22","v":0},{"$f":"('Farm 1'!INT49+'Trading 1 Farm'!INT50)*Funding!IMV22","v":0},{"$f":"('Farm 1'!INU49+'Trading 1 Farm'!INU50)*Funding!IMW22","v":0},{"$f":"('Farm 1'!INV49+'Trading 1 Farm'!INV50)*Funding!IMX22","v":0},{"$f":"('Farm 1'!INW49+'Trading 1 Farm'!INW50)*Funding!IMY22","v":0},{"$f":"('Farm 1'!INX49+'Trading 1 Farm'!INX50)*Funding!IMZ22","v":0},{"$f":"('Farm 1'!INY49+'Trading 1 Farm'!INY50)*Funding!INA22","v":0},{"$f":"('Farm 1'!INZ49+'Trading 1 Farm'!INZ50)*Funding!INB22","v":0},{"$f":"('Farm 1'!IOA49+'Trading 1 Farm'!IOA50)*Funding!INC22","v":0},{"$f":"('Farm 1'!IOB49+'Trading 1 Farm'!IOB50)*Funding!IND22","v":0},{"$f":"('Farm 1'!IOC49+'Trading 1 Farm'!IOC50)*Funding!INE22","v":0},{"$f":"('Farm 1'!IOD49+'Trading 1 Farm'!IOD50)*Funding!INF22","v":0},{"$f":"('Farm 1'!IOE49+'Trading 1 Farm'!IOE50)*Funding!ING22","v":0},{"$f":"('Farm 1'!IOF49+'Trading 1 Farm'!IOF50)*Funding!INH22","v":0},{"$f":"('Farm 1'!IOG49+'Trading 1 Farm'!IOG50)*Funding!INI22","v":0},{"$f":"('Farm 1'!IOH49+'Trading 1 Farm'!IOH50)*Funding!INJ22","v":0},{"$f":"('Farm 1'!IOI49+'Trading 1 Farm'!IOI50)*Funding!INK22","v":0},{"$f":"('Farm 1'!IOJ49+'Trading 1 Farm'!IOJ50)*Funding!INL22","v":0},{"$f":"('Farm 1'!IOK49+'Trading 1 Farm'!IOK50)*Funding!INM22","v":0},{"$f":"('Farm 1'!IOL49+'Trading 1 Farm'!IOL50)*Funding!INN22","v":0},{"$f":"('Farm 1'!IOM49+'Trading 1 Farm'!IOM50)*Funding!INO22","v":0},{"$f":"('Farm 1'!ION49+'Trading 1 Farm'!ION50)*Funding!INP22","v":0},{"$f":"('Farm 1'!IOO49+'Trading 1 Farm'!IOO50)*Funding!INQ22","v":0},{"$f":"('Farm 1'!IOP49+'Trading 1 Farm'!IOP50)*Funding!INR22","v":0},{"$f":"('Farm 1'!IOQ49+'Trading 1 Farm'!IOQ50)*Funding!INS22","v":0},{"$f":"('Farm 1'!IOR49+'Trading 1 Farm'!IOR50)*Funding!INT22","v":0},{"$f":"('Farm 1'!IOS49+'Trading 1 Farm'!IOS50)*Funding!INU22","v":0},{"$f":"('Farm 1'!IOT49+'Trading 1 Farm'!IOT50)*Funding!INV22","v":0},{"$f":"('Farm 1'!IOU49+'Trading 1 Farm'!IOU50)*Funding!INW22","v":0},{"$f":"('Farm 1'!IOV49+'Trading 1 Farm'!IOV50)*Funding!INX22","v":0},{"$f":"('Farm 1'!IOW49+'Trading 1 Farm'!IOW50)*Funding!INY22","v":0},{"$f":"('Farm 1'!IOX49+'Trading 1 Farm'!IOX50)*Funding!INZ22","v":0},{"$f":"('Farm 1'!IOY49+'Trading 1 Farm'!IOY50)*Funding!IOA22","v":0},{"$f":"('Farm 1'!IOZ49+'Trading 1 Farm'!IOZ50)*Funding!IOB22","v":0},{"$f":"('Farm 1'!IPA49+'Trading 1 Farm'!IPA50)*Funding!IOC22","v":0},{"$f":"('Farm 1'!IPB49+'Trading 1 Farm'!IPB50)*Funding!IOD22","v":0},{"$f":"('Farm 1'!IPC49+'Trading 1 Farm'!IPC50)*Funding!IOE22","v":0},{"$f":"('Farm 1'!IPD49+'Trading 1 Farm'!IPD50)*Funding!IOF22","v":0},{"$f":"('Farm 1'!IPE49+'Trading 1 Farm'!IPE50)*Funding!IOG22","v":0},{"$f":"('Farm 1'!IPF49+'Trading 1 Farm'!IPF50)*Funding!IOH22","v":0},{"$f":"('Farm 1'!IPG49+'Trading 1 Farm'!IPG50)*Funding!IOI22","v":0},{"$f":"('Farm 1'!IPH49+'Trading 1 Farm'!IPH50)*Funding!IOJ22","v":0},{"$f":"('Farm 1'!IPI49+'Trading 1 Farm'!IPI50)*Funding!IOK22","v":0},{"$f":"('Farm 1'!IPJ49+'Trading 1 Farm'!IPJ50)*Funding!IOL22","v":0},{"$f":"('Farm 1'!IPK49+'Trading 1 Farm'!IPK50)*Funding!IOM22","v":0},{"$f":"('Farm 1'!IPL49+'Trading 1 Farm'!IPL50)*Funding!ION22","v":0},{"$f":"('Farm 1'!IPM49+'Trading 1 Farm'!IPM50)*Funding!IOO22","v":0},{"$f":"('Farm 1'!IPN49+'Trading 1 Farm'!IPN50)*Funding!IOP22","v":0},{"$f":"('Farm 1'!IPO49+'Trading 1 Farm'!IPO50)*Funding!IOQ22","v":0},{"$f":"('Farm 1'!IPP49+'Trading 1 Farm'!IPP50)*Funding!IOR22","v":0},{"$f":"('Farm 1'!IPQ49+'Trading 1 Farm'!IPQ50)*Funding!IOS22","v":0},{"$f":"('Farm 1'!IPR49+'Trading 1 Farm'!IPR50)*Funding!IOT22","v":0},{"$f":"('Farm 1'!IPS49+'Trading 1 Farm'!IPS50)*Funding!IOU22","v":0},{"$f":"('Farm 1'!IPT49+'Trading 1 Farm'!IPT50)*Funding!IOV22","v":0},{"$f":"('Farm 1'!IPU49+'Trading 1 Farm'!IPU50)*Funding!IOW22","v":0},{"$f":"('Farm 1'!IPV49+'Trading 1 Farm'!IPV50)*Funding!IOX22","v":0},{"$f":"('Farm 1'!IPW49+'Trading 1 Farm'!IPW50)*Funding!IOY22","v":0},{"$f":"('Farm 1'!IPX49+'Trading 1 Farm'!IPX50)*Funding!IOZ22","v":0},{"$f":"('Farm 1'!IPY49+'Trading 1 Farm'!IPY50)*Funding!IPA22","v":0},{"$f":"('Farm 1'!IPZ49+'Trading 1 Farm'!IPZ50)*Funding!IPB22","v":0},{"$f":"('Farm 1'!IQA49+'Trading 1 Farm'!IQA50)*Funding!IPC22","v":0},{"$f":"('Farm 1'!IQB49+'Trading 1 Farm'!IQB50)*Funding!IPD22","v":0},{"$f":"('Farm 1'!IQC49+'Trading 1 Farm'!IQC50)*Funding!IPE22","v":0},{"$f":"('Farm 1'!IQD49+'Trading 1 Farm'!IQD50)*Funding!IPF22","v":0},{"$f":"('Farm 1'!IQE49+'Trading 1 Farm'!IQE50)*Funding!IPG22","v":0},{"$f":"('Farm 1'!IQF49+'Trading 1 Farm'!IQF50)*Funding!IPH22","v":0},{"$f":"('Farm 1'!IQG49+'Trading 1 Farm'!IQG50)*Funding!IPI22","v":0},{"$f":"('Farm 1'!IQH49+'Trading 1 Farm'!IQH50)*Funding!IPJ22","v":0},{"$f":"('Farm 1'!IQI49+'Trading 1 Farm'!IQI50)*Funding!IPK22","v":0},{"$f":"('Farm 1'!IQJ49+'Trading 1 Farm'!IQJ50)*Funding!IPL22","v":0},{"$f":"('Farm 1'!IQK49+'Trading 1 Farm'!IQK50)*Funding!IPM22","v":0},{"$f":"('Farm 1'!IQL49+'Trading 1 Farm'!IQL50)*Funding!IPN22","v":0},{"$f":"('Farm 1'!IQM49+'Trading 1 Farm'!IQM50)*Funding!IPO22","v":0},{"$f":"('Farm 1'!IQN49+'Trading 1 Farm'!IQN50)*Funding!IPP22","v":0},{"$f":"('Farm 1'!IQO49+'Trading 1 Farm'!IQO50)*Funding!IPQ22","v":0},{"$f":"('Farm 1'!IQP49+'Trading 1 Farm'!IQP50)*Funding!IPR22","v":0},{"$f":"('Farm 1'!IQQ49+'Trading 1 Farm'!IQQ50)*Funding!IPS22","v":0},{"$f":"('Farm 1'!IQR49+'Trading 1 Farm'!IQR50)*Funding!IPT22","v":0},{"$f":"('Farm 1'!IQS49+'Trading 1 Farm'!IQS50)*Funding!IPU22","v":0},{"$f":"('Farm 1'!IQT49+'Trading 1 Farm'!IQT50)*Funding!IPV22","v":0},{"$f":"('Farm 1'!IQU49+'Trading 1 Farm'!IQU50)*Funding!IPW22","v":0},{"$f":"('Farm 1'!IQV49+'Trading 1 Farm'!IQV50)*Funding!IPX22","v":0},{"$f":"('Farm 1'!IQW49+'Trading 1 Farm'!IQW50)*Funding!IPY22","v":0},{"$f":"('Farm 1'!IQX49+'Trading 1 Farm'!IQX50)*Funding!IPZ22","v":0},{"$f":"('Farm 1'!IQY49+'Trading 1 Farm'!IQY50)*Funding!IQA22","v":0},{"$f":"('Farm 1'!IQZ49+'Trading 1 Farm'!IQZ50)*Funding!IQB22","v":0},{"$f":"('Farm 1'!IRA49+'Trading 1 Farm'!IRA50)*Funding!IQC22","v":0},{"$f":"('Farm 1'!IRB49+'Trading 1 Farm'!IRB50)*Funding!IQD22","v":0},{"$f":"('Farm 1'!IRC49+'Trading 1 Farm'!IRC50)*Funding!IQE22","v":0},{"$f":"('Farm 1'!IRD49+'Trading 1 Farm'!IRD50)*Funding!IQF22","v":0},{"$f":"('Farm 1'!IRE49+'Trading 1 Farm'!IRE50)*Funding!IQG22","v":0},{"$f":"('Farm 1'!IRF49+'Trading 1 Farm'!IRF50)*Funding!IQH22","v":0},{"$f":"('Farm 1'!IRG49+'Trading 1 Farm'!IRG50)*Funding!IQI22","v":0},{"$f":"('Farm 1'!IRH49+'Trading 1 Farm'!IRH50)*Funding!IQJ22","v":0},{"$f":"('Farm 1'!IRI49+'Trading 1 Farm'!IRI50)*Funding!IQK22","v":0},{"$f":"('Farm 1'!IRJ49+'Trading 1 Farm'!IRJ50)*Funding!IQL22","v":0},{"$f":"('Farm 1'!IRK49+'Trading 1 Farm'!IRK50)*Funding!IQM22","v":0},{"$f":"('Farm 1'!IRL49+'Trading 1 Farm'!IRL50)*Funding!IQN22","v":0},{"$f":"('Farm 1'!IRM49+'Trading 1 Farm'!IRM50)*Funding!IQO22","v":0},{"$f":"('Farm 1'!IRN49+'Trading 1 Farm'!IRN50)*Funding!IQP22","v":0},{"$f":"('Farm 1'!IRO49+'Trading 1 Farm'!IRO50)*Funding!IQQ22","v":0},{"$f":"('Farm 1'!IRP49+'Trading 1 Farm'!IRP50)*Funding!IQR22","v":0},{"$f":"('Farm 1'!IRQ49+'Trading 1 Farm'!IRQ50)*Funding!IQS22","v":0},{"$f":"('Farm 1'!IRR49+'Trading 1 Farm'!IRR50)*Funding!IQT22","v":0},{"$f":"('Farm 1'!IRS49+'Trading 1 Farm'!IRS50)*Funding!IQU22","v":0},{"$f":"('Farm 1'!IRT49+'Trading 1 Farm'!IRT50)*Funding!IQV22","v":0},{"$f":"('Farm 1'!IRU49+'Trading 1 Farm'!IRU50)*Funding!IQW22","v":0},{"$f":"('Farm 1'!IRV49+'Trading 1 Farm'!IRV50)*Funding!IQX22","v":0},{"$f":"('Farm 1'!IRW49+'Trading 1 Farm'!IRW50)*Funding!IQY22","v":0},{"$f":"('Farm 1'!IRX49+'Trading 1 Farm'!IRX50)*Funding!IQZ22","v":0},{"$f":"('Farm 1'!IRY49+'Trading 1 Farm'!IRY50)*Funding!IRA22","v":0},{"$f":"('Farm 1'!IRZ49+'Trading 1 Farm'!IRZ50)*Funding!IRB22","v":0},{"$f":"('Farm 1'!ISA49+'Trading 1 Farm'!ISA50)*Funding!IRC22","v":0},{"$f":"('Farm 1'!ISB49+'Trading 1 Farm'!ISB50)*Funding!IRD22","v":0},{"$f":"('Farm 1'!ISC49+'Trading 1 Farm'!ISC50)*Funding!IRE22","v":0},{"$f":"('Farm 1'!ISD49+'Trading 1 Farm'!ISD50)*Funding!IRF22","v":0},{"$f":"('Farm 1'!ISE49+'Trading 1 Farm'!ISE50)*Funding!IRG22","v":0},{"$f":"('Farm 1'!ISF49+'Trading 1 Farm'!ISF50)*Funding!IRH22","v":0},{"$f":"('Farm 1'!ISG49+'Trading 1 Farm'!ISG50)*Funding!IRI22","v":0},{"$f":"('Farm 1'!ISH49+'Trading 1 Farm'!ISH50)*Funding!IRJ22","v":0},{"$f":"('Farm 1'!ISI49+'Trading 1 Farm'!ISI50)*Funding!IRK22","v":0},{"$f":"('Farm 1'!ISJ49+'Trading 1 Farm'!ISJ50)*Funding!IRL22","v":0},{"$f":"('Farm 1'!ISK49+'Trading 1 Farm'!ISK50)*Funding!IRM22","v":0},{"$f":"('Farm 1'!ISL49+'Trading 1 Farm'!ISL50)*Funding!IRN22","v":0},{"$f":"('Farm 1'!ISM49+'Trading 1 Farm'!ISM50)*Funding!IRO22","v":0},{"$f":"('Farm 1'!ISN49+'Trading 1 Farm'!ISN50)*Funding!IRP22","v":0},{"$f":"('Farm 1'!ISO49+'Trading 1 Farm'!ISO50)*Funding!IRQ22","v":0},{"$f":"('Farm 1'!ISP49+'Trading 1 Farm'!ISP50)*Funding!IRR22","v":0},{"$f":"('Farm 1'!ISQ49+'Trading 1 Farm'!ISQ50)*Funding!IRS22","v":0},{"$f":"('Farm 1'!ISR49+'Trading 1 Farm'!ISR50)*Funding!IRT22","v":0},{"$f":"('Farm 1'!ISS49+'Trading 1 Farm'!ISS50)*Funding!IRU22","v":0},{"$f":"('Farm 1'!IST49+'Trading 1 Farm'!IST50)*Funding!IRV22","v":0},{"$f":"('Farm 1'!ISU49+'Trading 1 Farm'!ISU50)*Funding!IRW22","v":0},{"$f":"('Farm 1'!ISV49+'Trading 1 Farm'!ISV50)*Funding!IRX22","v":0},{"$f":"('Farm 1'!ISW49+'Trading 1 Farm'!ISW50)*Funding!IRY22","v":0},{"$f":"('Farm 1'!ISX49+'Trading 1 Farm'!ISX50)*Funding!IRZ22","v":0},{"$f":"('Farm 1'!ISY49+'Trading 1 Farm'!ISY50)*Funding!ISA22","v":0},{"$f":"('Farm 1'!ISZ49+'Trading 1 Farm'!ISZ50)*Funding!ISB22","v":0},{"$f":"('Farm 1'!ITA49+'Trading 1 Farm'!ITA50)*Funding!ISC22","v":0},{"$f":"('Farm 1'!ITB49+'Trading 1 Farm'!ITB50)*Funding!ISD22","v":0},{"$f":"('Farm 1'!ITC49+'Trading 1 Farm'!ITC50)*Funding!ISE22","v":0},{"$f":"('Farm 1'!ITD49+'Trading 1 Farm'!ITD50)*Funding!ISF22","v":0},{"$f":"('Farm 1'!ITE49+'Trading 1 Farm'!ITE50)*Funding!ISG22","v":0},{"$f":"('Farm 1'!ITF49+'Trading 1 Farm'!ITF50)*Funding!ISH22","v":0},{"$f":"('Farm 1'!ITG49+'Trading 1 Farm'!ITG50)*Funding!ISI22","v":0},{"$f":"('Farm 1'!ITH49+'Trading 1 Farm'!ITH50)*Funding!ISJ22","v":0},{"$f":"('Farm 1'!ITI49+'Trading 1 Farm'!ITI50)*Funding!ISK22","v":0},{"$f":"('Farm 1'!ITJ49+'Trading 1 Farm'!ITJ50)*Funding!ISL22","v":0},{"$f":"('Farm 1'!ITK49+'Trading 1 Farm'!ITK50)*Funding!ISM22","v":0},{"$f":"('Farm 1'!ITL49+'Trading 1 Farm'!ITL50)*Funding!ISN22","v":0},{"$f":"('Farm 1'!ITM49+'Trading 1 Farm'!ITM50)*Funding!ISO22","v":0},{"$f":"('Farm 1'!ITN49+'Trading 1 Farm'!ITN50)*Funding!ISP22","v":0},{"$f":"('Farm 1'!ITO49+'Trading 1 Farm'!ITO50)*Funding!ISQ22","v":0},{"$f":"('Farm 1'!ITP49+'Trading 1 Farm'!ITP50)*Funding!ISR22","v":0},{"$f":"('Farm 1'!ITQ49+'Trading 1 Farm'!ITQ50)*Funding!ISS22","v":0},{"$f":"('Farm 1'!ITR49+'Trading 1 Farm'!ITR50)*Funding!IST22","v":0},{"$f":"('Farm 1'!ITS49+'Trading 1 Farm'!ITS50)*Funding!ISU22","v":0},{"$f":"('Farm 1'!ITT49+'Trading 1 Farm'!ITT50)*Funding!ISV22","v":0},{"$f":"('Farm 1'!ITU49+'Trading 1 Farm'!ITU50)*Funding!ISW22","v":0},{"$f":"('Farm 1'!ITV49+'Trading 1 Farm'!ITV50)*Funding!ISX22","v":0},{"$f":"('Farm 1'!ITW49+'Trading 1 Farm'!ITW50)*Funding!ISY22","v":0},{"$f":"('Farm 1'!ITX49+'Trading 1 Farm'!ITX50)*Funding!ISZ22","v":0},{"$f":"('Farm 1'!ITY49+'Trading 1 Farm'!ITY50)*Funding!ITA22","v":0},{"$f":"('Farm 1'!ITZ49+'Trading 1 Farm'!ITZ50)*Funding!ITB22","v":0},{"$f":"('Farm 1'!IUA49+'Trading 1 Farm'!IUA50)*Funding!ITC22","v":0},{"$f":"('Farm 1'!IUB49+'Trading 1 Farm'!IUB50)*Funding!ITD22","v":0},{"$f":"('Farm 1'!IUC49+'Trading 1 Farm'!IUC50)*Funding!ITE22","v":0},{"$f":"('Farm 1'!IUD49+'Trading 1 Farm'!IUD50)*Funding!ITF22","v":0},{"$f":"('Farm 1'!IUE49+'Trading 1 Farm'!IUE50)*Funding!ITG22","v":0},{"$f":"('Farm 1'!IUF49+'Trading 1 Farm'!IUF50)*Funding!ITH22","v":0},{"$f":"('Farm 1'!IUG49+'Trading 1 Farm'!IUG50)*Funding!ITI22","v":0},{"$f":"('Farm 1'!IUH49+'Trading 1 Farm'!IUH50)*Funding!ITJ22","v":0},{"$f":"('Farm 1'!IUI49+'Trading 1 Farm'!IUI50)*Funding!ITK22","v":0},{"$f":"('Farm 1'!IUJ49+'Trading 1 Farm'!IUJ50)*Funding!ITL22","v":0},{"$f":"('Farm 1'!IUK49+'Trading 1 Farm'!IUK50)*Funding!ITM22","v":0},{"$f":"('Farm 1'!IUL49+'Trading 1 Farm'!IUL50)*Funding!ITN22","v":0},{"$f":"('Farm 1'!IUM49+'Trading 1 Farm'!IUM50)*Funding!ITO22","v":0},{"$f":"('Farm 1'!IUN49+'Trading 1 Farm'!IUN50)*Funding!ITP22","v":0},{"$f":"('Farm 1'!IUO49+'Trading 1 Farm'!IUO50)*Funding!ITQ22","v":0},{"$f":"('Farm 1'!IUP49+'Trading 1 Farm'!IUP50)*Funding!ITR22","v":0},{"$f":"('Farm 1'!IUQ49+'Trading 1 Farm'!IUQ50)*Funding!ITS22","v":0},{"$f":"('Farm 1'!IUR49+'Trading 1 Farm'!IUR50)*Funding!ITT22","v":0},{"$f":"('Farm 1'!IUS49+'Trading 1 Farm'!IUS50)*Funding!ITU22","v":0},{"$f":"('Farm 1'!IUT49+'Trading 1 Farm'!IUT50)*Funding!ITV22","v":0},{"$f":"('Farm 1'!IUU49+'Trading 1 Farm'!IUU50)*Funding!ITW22","v":0},{"$f":"('Farm 1'!IUV49+'Trading 1 Farm'!IUV50)*Funding!ITX22","v":0},{"$f":"('Farm 1'!IUW49+'Trading 1 Farm'!IUW50)*Funding!ITY22","v":0},{"$f":"('Farm 1'!IUX49+'Trading 1 Farm'!IUX50)*Funding!ITZ22","v":0},{"$f":"('Farm 1'!IUY49+'Trading 1 Farm'!IUY50)*Funding!IUA22","v":0},{"$f":"('Farm 1'!IUZ49+'Trading 1 Farm'!IUZ50)*Funding!IUB22","v":0},{"$f":"('Farm 1'!IVA49+'Trading 1 Farm'!IVA50)*Funding!IUC22","v":0},{"$f":"('Farm 1'!IVB49+'Trading 1 Farm'!IVB50)*Funding!IUD22","v":0},{"$f":"('Farm 1'!IVC49+'Trading 1 Farm'!IVC50)*Funding!IUE22","v":0},{"$f":"('Farm 1'!IVD49+'Trading 1 Farm'!IVD50)*Funding!IUF22","v":0},{"$f":"('Farm 1'!IVE49+'Trading 1 Farm'!IVE50)*Funding!IUG22","v":0},{"$f":"('Farm 1'!IVF49+'Trading 1 Farm'!IVF50)*Funding!IUH22","v":0},{"$f":"('Farm 1'!IVG49+'Trading 1 Farm'!IVG50)*Funding!IUI22","v":0},{"$f":"('Farm 1'!IVH49+'Trading 1 Farm'!IVH50)*Funding!IUJ22","v":0},{"$f":"('Farm 1'!IVI49+'Trading 1 Farm'!IVI50)*Funding!IUK22","v":0},{"$f":"('Farm 1'!IVJ49+'Trading 1 Farm'!IVJ50)*Funding!IUL22","v":0},{"$f":"('Farm 1'!IVK49+'Trading 1 Farm'!IVK50)*Funding!IUM22","v":0},{"$f":"('Farm 1'!IVL49+'Trading 1 Farm'!IVL50)*Funding!IUN22","v":0},{"$f":"('Farm 1'!IVM49+'Trading 1 Farm'!IVM50)*Funding!IUO22","v":0},{"$f":"('Farm 1'!IVN49+'Trading 1 Farm'!IVN50)*Funding!IUP22","v":0},{"$f":"('Farm 1'!IVO49+'Trading 1 Farm'!IVO50)*Funding!IUQ22","v":0},{"$f":"('Farm 1'!IVP49+'Trading 1 Farm'!IVP50)*Funding!IUR22","v":0},{"$f":"('Farm 1'!IVQ49+'Trading 1 Farm'!IVQ50)*Funding!IUS22","v":0},{"$f":"('Farm 1'!IVR49+'Trading 1 Farm'!IVR50)*Funding!IUT22","v":0},{"$f":"('Farm 1'!IVS49+'Trading 1 Farm'!IVS50)*Funding!IUU22","v":0},{"$f":"('Farm 1'!IVT49+'Trading 1 Farm'!IVT50)*Funding!IUV22","v":0},{"$f":"('Farm 1'!IVU49+'Trading 1 Farm'!IVU50)*Funding!IUW22","v":0},{"$f":"('Farm 1'!IVV49+'Trading 1 Farm'!IVV50)*Funding!IUX22","v":0},{"$f":"('Farm 1'!IVW49+'Trading 1 Farm'!IVW50)*Funding!IUY22","v":0},{"$f":"('Farm 1'!IVX49+'Trading 1 Farm'!IVX50)*Funding!IUZ22","v":0},{"$f":"('Farm 1'!IVY49+'Trading 1 Farm'!IVY50)*Funding!IVA22","v":0},{"$f":"('Farm 1'!IVZ49+'Trading 1 Farm'!IVZ50)*Funding!IVB22","v":0},{"$f":"('Farm 1'!IWA49+'Trading 1 Farm'!IWA50)*Funding!IVC22","v":0},{"$f":"('Farm 1'!IWB49+'Trading 1 Farm'!IWB50)*Funding!IVD22","v":0},{"$f":"('Farm 1'!IWC49+'Trading 1 Farm'!IWC50)*Funding!IVE22","v":0},{"$f":"('Farm 1'!IWD49+'Trading 1 Farm'!IWD50)*Funding!IVF22","v":0},{"$f":"('Farm 1'!IWE49+'Trading 1 Farm'!IWE50)*Funding!IVG22","v":0},{"$f":"('Farm 1'!IWF49+'Trading 1 Farm'!IWF50)*Funding!IVH22","v":0},{"$f":"('Farm 1'!IWG49+'Trading 1 Farm'!IWG50)*Funding!IVI22","v":0},{"$f":"('Farm 1'!IWH49+'Trading 1 Farm'!IWH50)*Funding!IVJ22","v":0},{"$f":"('Farm 1'!IWI49+'Trading 1 Farm'!IWI50)*Funding!IVK22","v":0},{"$f":"('Farm 1'!IWJ49+'Trading 1 Farm'!IWJ50)*Funding!IVL22","v":0},{"$f":"('Farm 1'!IWK49+'Trading 1 Farm'!IWK50)*Funding!IVM22","v":0},{"$f":"('Farm 1'!IWL49+'Trading 1 Farm'!IWL50)*Funding!IVN22","v":0},{"$f":"('Farm 1'!IWM49+'Trading 1 Farm'!IWM50)*Funding!IVO22","v":0},{"$f":"('Farm 1'!IWN49+'Trading 1 Farm'!IWN50)*Funding!IVP22","v":0},{"$f":"('Farm 1'!IWO49+'Trading 1 Farm'!IWO50)*Funding!IVQ22","v":0},{"$f":"('Farm 1'!IWP49+'Trading 1 Farm'!IWP50)*Funding!IVR22","v":0},{"$f":"('Farm 1'!IWQ49+'Trading 1 Farm'!IWQ50)*Funding!IVS22","v":0},{"$f":"('Farm 1'!IWR49+'Trading 1 Farm'!IWR50)*Funding!IVT22","v":0},{"$f":"('Farm 1'!IWS49+'Trading 1 Farm'!IWS50)*Funding!IVU22","v":0},{"$f":"('Farm 1'!IWT49+'Trading 1 Farm'!IWT50)*Funding!IVV22","v":0},{"$f":"('Farm 1'!IWU49+'Trading 1 Farm'!IWU50)*Funding!IVW22","v":0},{"$f":"('Farm 1'!IWV49+'Trading 1 Farm'!IWV50)*Funding!IVX22","v":0},{"$f":"('Farm 1'!IWW49+'Trading 1 Farm'!IWW50)*Funding!IVY22","v":0},{"$f":"('Farm 1'!IWX49+'Trading 1 Farm'!IWX50)*Funding!IVZ22","v":0},{"$f":"('Farm 1'!IWY49+'Trading 1 Farm'!IWY50)*Funding!IWA22","v":0},{"$f":"('Farm 1'!IWZ49+'Trading 1 Farm'!IWZ50)*Funding!IWB22","v":0},{"$f":"('Farm 1'!IXA49+'Trading 1 Farm'!IXA50)*Funding!IWC22","v":0},{"$f":"('Farm 1'!IXB49+'Trading 1 Farm'!IXB50)*Funding!IWD22","v":0},{"$f":"('Farm 1'!IXC49+'Trading 1 Farm'!IXC50)*Funding!IWE22","v":0},{"$f":"('Farm 1'!IXD49+'Trading 1 Farm'!IXD50)*Funding!IWF22","v":0},{"$f":"('Farm 1'!IXE49+'Trading 1 Farm'!IXE50)*Funding!IWG22","v":0},{"$f":"('Farm 1'!IXF49+'Trading 1 Farm'!IXF50)*Funding!IWH22","v":0},{"$f":"('Farm 1'!IXG49+'Trading 1 Farm'!IXG50)*Funding!IWI22","v":0},{"$f":"('Farm 1'!IXH49+'Trading 1 Farm'!IXH50)*Funding!IWJ22","v":0},{"$f":"('Farm 1'!IXI49+'Trading 1 Farm'!IXI50)*Funding!IWK22","v":0},{"$f":"('Farm 1'!IXJ49+'Trading 1 Farm'!IXJ50)*Funding!IWL22","v":0},{"$f":"('Farm 1'!IXK49+'Trading 1 Farm'!IXK50)*Funding!IWM22","v":0},{"$f":"('Farm 1'!IXL49+'Trading 1 Farm'!IXL50)*Funding!IWN22","v":0},{"$f":"('Farm 1'!IXM49+'Trading 1 Farm'!IXM50)*Funding!IWO22","v":0},{"$f":"('Farm 1'!IXN49+'Trading 1 Farm'!IXN50)*Funding!IWP22","v":0},{"$f":"('Farm 1'!IXO49+'Trading 1 Farm'!IXO50)*Funding!IWQ22","v":0},{"$f":"('Farm 1'!IXP49+'Trading 1 Farm'!IXP50)*Funding!IWR22","v":0},{"$f":"('Farm 1'!IXQ49+'Trading 1 Farm'!IXQ50)*Funding!IWS22","v":0},{"$f":"('Farm 1'!IXR49+'Trading 1 Farm'!IXR50)*Funding!IWT22","v":0},{"$f":"('Farm 1'!IXS49+'Trading 1 Farm'!IXS50)*Funding!IWU22","v":0},{"$f":"('Farm 1'!IXT49+'Trading 1 Farm'!IXT50)*Funding!IWV22","v":0},{"$f":"('Farm 1'!IXU49+'Trading 1 Farm'!IXU50)*Funding!IWW22","v":0},{"$f":"('Farm 1'!IXV49+'Trading 1 Farm'!IXV50)*Funding!IWX22","v":0},{"$f":"('Farm 1'!IXW49+'Trading 1 Farm'!IXW50)*Funding!IWY22","v":0},{"$f":"('Farm 1'!IXX49+'Trading 1 Farm'!IXX50)*Funding!IWZ22","v":0},{"$f":"('Farm 1'!IXY49+'Trading 1 Farm'!IXY50)*Funding!IXA22","v":0},{"$f":"('Farm 1'!IXZ49+'Trading 1 Farm'!IXZ50)*Funding!IXB22","v":0},{"$f":"('Farm 1'!IYA49+'Trading 1 Farm'!IYA50)*Funding!IXC22","v":0},{"$f":"('Farm 1'!IYB49+'Trading 1 Farm'!IYB50)*Funding!IXD22","v":0},{"$f":"('Farm 1'!IYC49+'Trading 1 Farm'!IYC50)*Funding!IXE22","v":0},{"$f":"('Farm 1'!IYD49+'Trading 1 Farm'!IYD50)*Funding!IXF22","v":0},{"$f":"('Farm 1'!IYE49+'Trading 1 Farm'!IYE50)*Funding!IXG22","v":0},{"$f":"('Farm 1'!IYF49+'Trading 1 Farm'!IYF50)*Funding!IXH22","v":0},{"$f":"('Farm 1'!IYG49+'Trading 1 Farm'!IYG50)*Funding!IXI22","v":0},{"$f":"('Farm 1'!IYH49+'Trading 1 Farm'!IYH50)*Funding!IXJ22","v":0},{"$f":"('Farm 1'!IYI49+'Trading 1 Farm'!IYI50)*Funding!IXK22","v":0},{"$f":"('Farm 1'!IYJ49+'Trading 1 Farm'!IYJ50)*Funding!IXL22","v":0},{"$f":"('Farm 1'!IYK49+'Trading 1 Farm'!IYK50)*Funding!IXM22","v":0},{"$f":"('Farm 1'!IYL49+'Trading 1 Farm'!IYL50)*Funding!IXN22","v":0},{"$f":"('Farm 1'!IYM49+'Trading 1 Farm'!IYM50)*Funding!IXO22","v":0},{"$f":"('Farm 1'!IYN49+'Trading 1 Farm'!IYN50)*Funding!IXP22","v":0},{"$f":"('Farm 1'!IYO49+'Trading 1 Farm'!IYO50)*Funding!IXQ22","v":0},{"$f":"('Farm 1'!IYP49+'Trading 1 Farm'!IYP50)*Funding!IXR22","v":0},{"$f":"('Farm 1'!IYQ49+'Trading 1 Farm'!IYQ50)*Funding!IXS22","v":0},{"$f":"('Farm 1'!IYR49+'Trading 1 Farm'!IYR50)*Funding!IXT22","v":0},{"$f":"('Farm 1'!IYS49+'Trading 1 Farm'!IYS50)*Funding!IXU22","v":0},{"$f":"('Farm 1'!IYT49+'Trading 1 Farm'!IYT50)*Funding!IXV22","v":0},{"$f":"('Farm 1'!IYU49+'Trading 1 Farm'!IYU50)*Funding!IXW22","v":0},{"$f":"('Farm 1'!IYV49+'Trading 1 Farm'!IYV50)*Funding!IXX22","v":0},{"$f":"('Farm 1'!IYW49+'Trading 1 Farm'!IYW50)*Funding!IXY22","v":0},{"$f":"('Farm 1'!IYX49+'Trading 1 Farm'!IYX50)*Funding!IXZ22","v":0},{"$f":"('Farm 1'!IYY49+'Trading 1 Farm'!IYY50)*Funding!IYA22","v":0},{"$f":"('Farm 1'!IYZ49+'Trading 1 Farm'!IYZ50)*Funding!IYB22","v":0},{"$f":"('Farm 1'!IZA49+'Trading 1 Farm'!IZA50)*Funding!IYC22","v":0},{"$f":"('Farm 1'!IZB49+'Trading 1 Farm'!IZB50)*Funding!IYD22","v":0},{"$f":"('Farm 1'!IZC49+'Trading 1 Farm'!IZC50)*Funding!IYE22","v":0},{"$f":"('Farm 1'!IZD49+'Trading 1 Farm'!IZD50)*Funding!IYF22","v":0},{"$f":"('Farm 1'!IZE49+'Trading 1 Farm'!IZE50)*Funding!IYG22","v":0},{"$f":"('Farm 1'!IZF49+'Trading 1 Farm'!IZF50)*Funding!IYH22","v":0},{"$f":"('Farm 1'!IZG49+'Trading 1 Farm'!IZG50)*Funding!IYI22","v":0},{"$f":"('Farm 1'!IZH49+'Trading 1 Farm'!IZH50)*Funding!IYJ22","v":0},{"$f":"('Farm 1'!IZI49+'Trading 1 Farm'!IZI50)*Funding!IYK22","v":0},{"$f":"('Farm 1'!IZJ49+'Trading 1 Farm'!IZJ50)*Funding!IYL22","v":0},{"$f":"('Farm 1'!IZK49+'Trading 1 Farm'!IZK50)*Funding!IYM22","v":0},{"$f":"('Farm 1'!IZL49+'Trading 1 Farm'!IZL50)*Funding!IYN22","v":0},{"$f":"('Farm 1'!IZM49+'Trading 1 Farm'!IZM50)*Funding!IYO22","v":0},{"$f":"('Farm 1'!IZN49+'Trading 1 Farm'!IZN50)*Funding!IYP22","v":0},{"$f":"('Farm 1'!IZO49+'Trading 1 Farm'!IZO50)*Funding!IYQ22","v":0},{"$f":"('Farm 1'!IZP49+'Trading 1 Farm'!IZP50)*Funding!IYR22","v":0},{"$f":"('Farm 1'!IZQ49+'Trading 1 Farm'!IZQ50)*Funding!IYS22","v":0},{"$f":"('Farm 1'!IZR49+'Trading 1 Farm'!IZR50)*Funding!IYT22","v":0},{"$f":"('Farm 1'!IZS49+'Trading 1 Farm'!IZS50)*Funding!IYU22","v":0},{"$f":"('Farm 1'!IZT49+'Trading 1 Farm'!IZT50)*Funding!IYV22","v":0},{"$f":"('Farm 1'!IZU49+'Trading 1 Farm'!IZU50)*Funding!IYW22","v":0},{"$f":"('Farm 1'!IZV49+'Trading 1 Farm'!IZV50)*Funding!IYX22","v":0},{"$f":"('Farm 1'!IZW49+'Trading 1 Farm'!IZW50)*Funding!IYY22","v":0},{"$f":"('Farm 1'!IZX49+'Trading 1 Farm'!IZX50)*Funding!IYZ22","v":0},{"$f":"('Farm 1'!IZY49+'Trading 1 Farm'!IZY50)*Funding!IZA22","v":0},{"$f":"('Farm 1'!IZZ49+'Trading 1 Farm'!IZZ50)*Funding!IZB22","v":0},{"$f":"('Farm 1'!JAA49+'Trading 1 Farm'!JAA50)*Funding!IZC22","v":0},{"$f":"('Farm 1'!JAB49+'Trading 1 Farm'!JAB50)*Funding!IZD22","v":0},{"$f":"('Farm 1'!JAC49+'Trading 1 Farm'!JAC50)*Funding!IZE22","v":0},{"$f":"('Farm 1'!JAD49+'Trading 1 Farm'!JAD50)*Funding!IZF22","v":0},{"$f":"('Farm 1'!JAE49+'Trading 1 Farm'!JAE50)*Funding!IZG22","v":0},{"$f":"('Farm 1'!JAF49+'Trading 1 Farm'!JAF50)*Funding!IZH22","v":0},{"$f":"('Farm 1'!JAG49+'Trading 1 Farm'!JAG50)*Funding!IZI22","v":0},{"$f":"('Farm 1'!JAH49+'Trading 1 Farm'!JAH50)*Funding!IZJ22","v":0},{"$f":"('Farm 1'!JAI49+'Trading 1 Farm'!JAI50)*Funding!IZK22","v":0},{"$f":"('Farm 1'!JAJ49+'Trading 1 Farm'!JAJ50)*Funding!IZL22","v":0},{"$f":"('Farm 1'!JAK49+'Trading 1 Farm'!JAK50)*Funding!IZM22","v":0},{"$f":"('Farm 1'!JAL49+'Trading 1 Farm'!JAL50)*Funding!IZN22","v":0},{"$f":"('Farm 1'!JAM49+'Trading 1 Farm'!JAM50)*Funding!IZO22","v":0},{"$f":"('Farm 1'!JAN49+'Trading 1 Farm'!JAN50)*Funding!IZP22","v":0},{"$f":"('Farm 1'!JAO49+'Trading 1 Farm'!JAO50)*Funding!IZQ22","v":0},{"$f":"('Farm 1'!JAP49+'Trading 1 Farm'!JAP50)*Funding!IZR22","v":0},{"$f":"('Farm 1'!JAQ49+'Trading 1 Farm'!JAQ50)*Funding!IZS22","v":0},{"$f":"('Farm 1'!JAR49+'Trading 1 Farm'!JAR50)*Funding!IZT22","v":0},{"$f":"('Farm 1'!JAS49+'Trading 1 Farm'!JAS50)*Funding!IZU22","v":0},{"$f":"('Farm 1'!JAT49+'Trading 1 Farm'!JAT50)*Funding!IZV22","v":0},{"$f":"('Farm 1'!JAU49+'Trading 1 Farm'!JAU50)*Funding!IZW22","v":0},{"$f":"('Farm 1'!JAV49+'Trading 1 Farm'!JAV50)*Funding!IZX22","v":0},{"$f":"('Farm 1'!JAW49+'Trading 1 Farm'!JAW50)*Funding!IZY22","v":0},{"$f":"('Farm 1'!JAX49+'Trading 1 Farm'!JAX50)*Funding!IZZ22","v":0},{"$f":"('Farm 1'!JAY49+'Trading 1 Farm'!JAY50)*Funding!JAA22","v":0},{"$f":"('Farm 1'!JAZ49+'Trading 1 Farm'!JAZ50)*Funding!JAB22","v":0},{"$f":"('Farm 1'!JBA49+'Trading 1 Farm'!JBA50)*Funding!JAC22","v":0},{"$f":"('Farm 1'!JBB49+'Trading 1 Farm'!JBB50)*Funding!JAD22","v":0},{"$f":"('Farm 1'!JBC49+'Trading 1 Farm'!JBC50)*Funding!JAE22","v":0},{"$f":"('Farm 1'!JBD49+'Trading 1 Farm'!JBD50)*Funding!JAF22","v":0},{"$f":"('Farm 1'!JBE49+'Trading 1 Farm'!JBE50)*Funding!JAG22","v":0},{"$f":"('Farm 1'!JBF49+'Trading 1 Farm'!JBF50)*Funding!JAH22","v":0},{"$f":"('Farm 1'!JBG49+'Trading 1 Farm'!JBG50)*Funding!JAI22","v":0},{"$f":"('Farm 1'!JBH49+'Trading 1 Farm'!JBH50)*Funding!JAJ22","v":0},{"$f":"('Farm 1'!JBI49+'Trading 1 Farm'!JBI50)*Funding!JAK22","v":0},{"$f":"('Farm 1'!JBJ49+'Trading 1 Farm'!JBJ50)*Funding!JAL22","v":0},{"$f":"('Farm 1'!JBK49+'Trading 1 Farm'!JBK50)*Funding!JAM22","v":0},{"$f":"('Farm 1'!JBL49+'Trading 1 Farm'!JBL50)*Funding!JAN22","v":0},{"$f":"('Farm 1'!JBM49+'Trading 1 Farm'!JBM50)*Funding!JAO22","v":0},{"$f":"('Farm 1'!JBN49+'Trading 1 Farm'!JBN50)*Funding!JAP22","v":0},{"$f":"('Farm 1'!JBO49+'Trading 1 Farm'!JBO50)*Funding!JAQ22","v":0},{"$f":"('Farm 1'!JBP49+'Trading 1 Farm'!JBP50)*Funding!JAR22","v":0},{"$f":"('Farm 1'!JBQ49+'Trading 1 Farm'!JBQ50)*Funding!JAS22","v":0},{"$f":"('Farm 1'!JBR49+'Trading 1 Farm'!JBR50)*Funding!JAT22","v":0},{"$f":"('Farm 1'!JBS49+'Trading 1 Farm'!JBS50)*Funding!JAU22","v":0},{"$f":"('Farm 1'!JBT49+'Trading 1 Farm'!JBT50)*Funding!JAV22","v":0},{"$f":"('Farm 1'!JBU49+'Trading 1 Farm'!JBU50)*Funding!JAW22","v":0},{"$f":"('Farm 1'!JBV49+'Trading 1 Farm'!JBV50)*Funding!JAX22","v":0},{"$f":"('Farm 1'!JBW49+'Trading 1 Farm'!JBW50)*Funding!JAY22","v":0},{"$f":"('Farm 1'!JBX49+'Trading 1 Farm'!JBX50)*Funding!JAZ22","v":0},{"$f":"('Farm 1'!JBY49+'Trading 1 Farm'!JBY50)*Funding!JBA22","v":0},{"$f":"('Farm 1'!JBZ49+'Trading 1 Farm'!JBZ50)*Funding!JBB22","v":0},{"$f":"('Farm 1'!JCA49+'Trading 1 Farm'!JCA50)*Funding!JBC22","v":0},{"$f":"('Farm 1'!JCB49+'Trading 1 Farm'!JCB50)*Funding!JBD22","v":0},{"$f":"('Farm 1'!JCC49+'Trading 1 Farm'!JCC50)*Funding!JBE22","v":0},{"$f":"('Farm 1'!JCD49+'Trading 1 Farm'!JCD50)*Funding!JBF22","v":0},{"$f":"('Farm 1'!JCE49+'Trading 1 Farm'!JCE50)*Funding!JBG22","v":0},{"$f":"('Farm 1'!JCF49+'Trading 1 Farm'!JCF50)*Funding!JBH22","v":0},{"$f":"('Farm 1'!JCG49+'Trading 1 Farm'!JCG50)*Funding!JBI22","v":0},{"$f":"('Farm 1'!JCH49+'Trading 1 Farm'!JCH50)*Funding!JBJ22","v":0},{"$f":"('Farm 1'!JCI49+'Trading 1 Farm'!JCI50)*Funding!JBK22","v":0},{"$f":"('Farm 1'!JCJ49+'Trading 1 Farm'!JCJ50)*Funding!JBL22","v":0},{"$f":"('Farm 1'!JCK49+'Trading 1 Farm'!JCK50)*Funding!JBM22","v":0},{"$f":"('Farm 1'!JCL49+'Trading 1 Farm'!JCL50)*Funding!JBN22","v":0},{"$f":"('Farm 1'!JCM49+'Trading 1 Farm'!JCM50)*Funding!JBO22","v":0},{"$f":"('Farm 1'!JCN49+'Trading 1 Farm'!JCN50)*Funding!JBP22","v":0},{"$f":"('Farm 1'!JCO49+'Trading 1 Farm'!JCO50)*Funding!JBQ22","v":0},{"$f":"('Farm 1'!JCP49+'Trading 1 Farm'!JCP50)*Funding!JBR22","v":0},{"$f":"('Farm 1'!JCQ49+'Trading 1 Farm'!JCQ50)*Funding!JBS22","v":0},{"$f":"('Farm 1'!JCR49+'Trading 1 Farm'!JCR50)*Funding!JBT22","v":0},{"$f":"('Farm 1'!JCS49+'Trading 1 Farm'!JCS50)*Funding!JBU22","v":0},{"$f":"('Farm 1'!JCT49+'Trading 1 Farm'!JCT50)*Funding!JBV22","v":0},{"$f":"('Farm 1'!JCU49+'Trading 1 Farm'!JCU50)*Funding!JBW22","v":0},{"$f":"('Farm 1'!JCV49+'Trading 1 Farm'!JCV50)*Funding!JBX22","v":0},{"$f":"('Farm 1'!JCW49+'Trading 1 Farm'!JCW50)*Funding!JBY22","v":0},{"$f":"('Farm 1'!JCX49+'Trading 1 Farm'!JCX50)*Funding!JBZ22","v":0},{"$f":"('Farm 1'!JCY49+'Trading 1 Farm'!JCY50)*Funding!JCA22","v":0},{"$f":"('Farm 1'!JCZ49+'Trading 1 Farm'!JCZ50)*Funding!JCB22","v":0},{"$f":"('Farm 1'!JDA49+'Trading 1 Farm'!JDA50)*Funding!JCC22","v":0},{"$f":"('Farm 1'!JDB49+'Trading 1 Farm'!JDB50)*Funding!JCD22","v":0},{"$f":"('Farm 1'!JDC49+'Trading 1 Farm'!JDC50)*Funding!JCE22","v":0},{"$f":"('Farm 1'!JDD49+'Trading 1 Farm'!JDD50)*Funding!JCF22","v":0},{"$f":"('Farm 1'!JDE49+'Trading 1 Farm'!JDE50)*Funding!JCG22","v":0},{"$f":"('Farm 1'!JDF49+'Trading 1 Farm'!JDF50)*Funding!JCH22","v":0},{"$f":"('Farm 1'!JDG49+'Trading 1 Farm'!JDG50)*Funding!JCI22","v":0},{"$f":"('Farm 1'!JDH49+'Trading 1 Farm'!JDH50)*Funding!JCJ22","v":0},{"$f":"('Farm 1'!JDI49+'Trading 1 Farm'!JDI50)*Funding!JCK22","v":0},{"$f":"('Farm 1'!JDJ49+'Trading 1 Farm'!JDJ50)*Funding!JCL22","v":0},{"$f":"('Farm 1'!JDK49+'Trading 1 Farm'!JDK50)*Funding!JCM22","v":0},{"$f":"('Farm 1'!JDL49+'Trading 1 Farm'!JDL50)*Funding!JCN22","v":0},{"$f":"('Farm 1'!JDM49+'Trading 1 Farm'!JDM50)*Funding!JCO22","v":0},{"$f":"('Farm 1'!JDN49+'Trading 1 Farm'!JDN50)*Funding!JCP22","v":0},{"$f":"('Farm 1'!JDO49+'Trading 1 Farm'!JDO50)*Funding!JCQ22","v":0},{"$f":"('Farm 1'!JDP49+'Trading 1 Farm'!JDP50)*Funding!JCR22","v":0},{"$f":"('Farm 1'!JDQ49+'Trading 1 Farm'!JDQ50)*Funding!JCS22","v":0},{"$f":"('Farm 1'!JDR49+'Trading 1 Farm'!JDR50)*Funding!JCT22","v":0},{"$f":"('Farm 1'!JDS49+'Trading 1 Farm'!JDS50)*Funding!JCU22","v":0},{"$f":"('Farm 1'!JDT49+'Trading 1 Farm'!JDT50)*Funding!JCV22","v":0},{"$f":"('Farm 1'!JDU49+'Trading 1 Farm'!JDU50)*Funding!JCW22","v":0},{"$f":"('Farm 1'!JDV49+'Trading 1 Farm'!JDV50)*Funding!JCX22","v":0},{"$f":"('Farm 1'!JDW49+'Trading 1 Farm'!JDW50)*Funding!JCY22","v":0},{"$f":"('Farm 1'!JDX49+'Trading 1 Farm'!JDX50)*Funding!JCZ22","v":0},{"$f":"('Farm 1'!JDY49+'Trading 1 Farm'!JDY50)*Funding!JDA22","v":0},{"$f":"('Farm 1'!JDZ49+'Trading 1 Farm'!JDZ50)*Funding!JDB22","v":0},{"$f":"('Farm 1'!JEA49+'Trading 1 Farm'!JEA50)*Funding!JDC22","v":0},{"$f":"('Farm 1'!JEB49+'Trading 1 Farm'!JEB50)*Funding!JDD22","v":0},{"$f":"('Farm 1'!JEC49+'Trading 1 Farm'!JEC50)*Funding!JDE22","v":0},{"$f":"('Farm 1'!JED49+'Trading 1 Farm'!JED50)*Funding!JDF22","v":0},{"$f":"('Farm 1'!JEE49+'Trading 1 Farm'!JEE50)*Funding!JDG22","v":0},{"$f":"('Farm 1'!JEF49+'Trading 1 Farm'!JEF50)*Funding!JDH22","v":0},{"$f":"('Farm 1'!JEG49+'Trading 1 Farm'!JEG50)*Funding!JDI22","v":0},{"$f":"('Farm 1'!JEH49+'Trading 1 Farm'!JEH50)*Funding!JDJ22","v":0},{"$f":"('Farm 1'!JEI49+'Trading 1 Farm'!JEI50)*Funding!JDK22","v":0},{"$f":"('Farm 1'!JEJ49+'Trading 1 Farm'!JEJ50)*Funding!JDL22","v":0},{"$f":"('Farm 1'!JEK49+'Trading 1 Farm'!JEK50)*Funding!JDM22","v":0},{"$f":"('Farm 1'!JEL49+'Trading 1 Farm'!JEL50)*Funding!JDN22","v":0},{"$f":"('Farm 1'!JEM49+'Trading 1 Farm'!JEM50)*Funding!JDO22","v":0},{"$f":"('Farm 1'!JEN49+'Trading 1 Farm'!JEN50)*Funding!JDP22","v":0},{"$f":"('Farm 1'!JEO49+'Trading 1 Farm'!JEO50)*Funding!JDQ22","v":0},{"$f":"('Farm 1'!JEP49+'Trading 1 Farm'!JEP50)*Funding!JDR22","v":0},{"$f":"('Farm 1'!JEQ49+'Trading 1 Farm'!JEQ50)*Funding!JDS22","v":0},{"$f":"('Farm 1'!JER49+'Trading 1 Farm'!JER50)*Funding!JDT22","v":0},{"$f":"('Farm 1'!JES49+'Trading 1 Farm'!JES50)*Funding!JDU22","v":0},{"$f":"('Farm 1'!JET49+'Trading 1 Farm'!JET50)*Funding!JDV22","v":0},{"$f":"('Farm 1'!JEU49+'Trading 1 Farm'!JEU50)*Funding!JDW22","v":0},{"$f":"('Farm 1'!JEV49+'Trading 1 Farm'!JEV50)*Funding!JDX22","v":0},{"$f":"('Farm 1'!JEW49+'Trading 1 Farm'!JEW50)*Funding!JDY22","v":0},{"$f":"('Farm 1'!JEX49+'Trading 1 Farm'!JEX50)*Funding!JDZ22","v":0},{"$f":"('Farm 1'!JEY49+'Trading 1 Farm'!JEY50)*Funding!JEA22","v":0},{"$f":"('Farm 1'!JEZ49+'Trading 1 Farm'!JEZ50)*Funding!JEB22","v":0},{"$f":"('Farm 1'!JFA49+'Trading 1 Farm'!JFA50)*Funding!JEC22","v":0},{"$f":"('Farm 1'!JFB49+'Trading 1 Farm'!JFB50)*Funding!JED22","v":0},{"$f":"('Farm 1'!JFC49+'Trading 1 Farm'!JFC50)*Funding!JEE22","v":0},{"$f":"('Farm 1'!JFD49+'Trading 1 Farm'!JFD50)*Funding!JEF22","v":0},{"$f":"('Farm 1'!JFE49+'Trading 1 Farm'!JFE50)*Funding!JEG22","v":0},{"$f":"('Farm 1'!JFF49+'Trading 1 Farm'!JFF50)*Funding!JEH22","v":0},{"$f":"('Farm 1'!JFG49+'Trading 1 Farm'!JFG50)*Funding!JEI22","v":0},{"$f":"('Farm 1'!JFH49+'Trading 1 Farm'!JFH50)*Funding!JEJ22","v":0},{"$f":"('Farm 1'!JFI49+'Trading 1 Farm'!JFI50)*Funding!JEK22","v":0},{"$f":"('Farm 1'!JFJ49+'Trading 1 Farm'!JFJ50)*Funding!JEL22","v":0},{"$f":"('Farm 1'!JFK49+'Trading 1 Farm'!JFK50)*Funding!JEM22","v":0},{"$f":"('Farm 1'!JFL49+'Trading 1 Farm'!JFL50)*Funding!JEN22","v":0},{"$f":"('Farm 1'!JFM49+'Trading 1 Farm'!JFM50)*Funding!JEO22","v":0},{"$f":"('Farm 1'!JFN49+'Trading 1 Farm'!JFN50)*Funding!JEP22","v":0},{"$f":"('Farm 1'!JFO49+'Trading 1 Farm'!JFO50)*Funding!JEQ22","v":0},{"$f":"('Farm 1'!JFP49+'Trading 1 Farm'!JFP50)*Funding!JER22","v":0},{"$f":"('Farm 1'!JFQ49+'Trading 1 Farm'!JFQ50)*Funding!JES22","v":0},{"$f":"('Farm 1'!JFR49+'Trading 1 Farm'!JFR50)*Funding!JET22","v":0},{"$f":"('Farm 1'!JFS49+'Trading 1 Farm'!JFS50)*Funding!JEU22","v":0},{"$f":"('Farm 1'!JFT49+'Trading 1 Farm'!JFT50)*Funding!JEV22","v":0},{"$f":"('Farm 1'!JFU49+'Trading 1 Farm'!JFU50)*Funding!JEW22","v":0},{"$f":"('Farm 1'!JFV49+'Trading 1 Farm'!JFV50)*Funding!JEX22","v":0},{"$f":"('Farm 1'!JFW49+'Trading 1 Farm'!JFW50)*Funding!JEY22","v":0},{"$f":"('Farm 1'!JFX49+'Trading 1 Farm'!JFX50)*Funding!JEZ22","v":0},{"$f":"('Farm 1'!JFY49+'Trading 1 Farm'!JFY50)*Funding!JFA22","v":0},{"$f":"('Farm 1'!JFZ49+'Trading 1 Farm'!JFZ50)*Funding!JFB22","v":0},{"$f":"('Farm 1'!JGA49+'Trading 1 Farm'!JGA50)*Funding!JFC22","v":0},{"$f":"('Farm 1'!JGB49+'Trading 1 Farm'!JGB50)*Funding!JFD22","v":0},{"$f":"('Farm 1'!JGC49+'Trading 1 Farm'!JGC50)*Funding!JFE22","v":0},{"$f":"('Farm 1'!JGD49+'Trading 1 Farm'!JGD50)*Funding!JFF22","v":0},{"$f":"('Farm 1'!JGE49+'Trading 1 Farm'!JGE50)*Funding!JFG22","v":0},{"$f":"('Farm 1'!JGF49+'Trading 1 Farm'!JGF50)*Funding!JFH22","v":0},{"$f":"('Farm 1'!JGG49+'Trading 1 Farm'!JGG50)*Funding!JFI22","v":0},{"$f":"('Farm 1'!JGH49+'Trading 1 Farm'!JGH50)*Funding!JFJ22","v":0},{"$f":"('Farm 1'!JGI49+'Trading 1 Farm'!JGI50)*Funding!JFK22","v":0},{"$f":"('Farm 1'!JGJ49+'Trading 1 Farm'!JGJ50)*Funding!JFL22","v":0},{"$f":"('Farm 1'!JGK49+'Trading 1 Farm'!JGK50)*Funding!JFM22","v":0},{"$f":"('Farm 1'!JGL49+'Trading 1 Farm'!JGL50)*Funding!JFN22","v":0},{"$f":"('Farm 1'!JGM49+'Trading 1 Farm'!JGM50)*Funding!JFO22","v":0},{"$f":"('Farm 1'!JGN49+'Trading 1 Farm'!JGN50)*Funding!JFP22","v":0},{"$f":"('Farm 1'!JGO49+'Trading 1 Farm'!JGO50)*Funding!JFQ22","v":0},{"$f":"('Farm 1'!JGP49+'Trading 1 Farm'!JGP50)*Funding!JFR22","v":0},{"$f":"('Farm 1'!JGQ49+'Trading 1 Farm'!JGQ50)*Funding!JFS22","v":0},{"$f":"('Farm 1'!JGR49+'Trading 1 Farm'!JGR50)*Funding!JFT22","v":0},{"$f":"('Farm 1'!JGS49+'Trading 1 Farm'!JGS50)*Funding!JFU22","v":0},{"$f":"('Farm 1'!JGT49+'Trading 1 Farm'!JGT50)*Funding!JFV22","v":0},{"$f":"('Farm 1'!JGU49+'Trading 1 Farm'!JGU50)*Funding!JFW22","v":0},{"$f":"('Farm 1'!JGV49+'Trading 1 Farm'!JGV50)*Funding!JFX22","v":0},{"$f":"('Farm 1'!JGW49+'Trading 1 Farm'!JGW50)*Funding!JFY22","v":0},{"$f":"('Farm 1'!JGX49+'Trading 1 Farm'!JGX50)*Funding!JFZ22","v":0},{"$f":"('Farm 1'!JGY49+'Trading 1 Farm'!JGY50)*Funding!JGA22","v":0},{"$f":"('Farm 1'!JGZ49+'Trading 1 Farm'!JGZ50)*Funding!JGB22","v":0},{"$f":"('Farm 1'!JHA49+'Trading 1 Farm'!JHA50)*Funding!JGC22","v":0},{"$f":"('Farm 1'!JHB49+'Trading 1 Farm'!JHB50)*Funding!JGD22","v":0},{"$f":"('Farm 1'!JHC49+'Trading 1 Farm'!JHC50)*Funding!JGE22","v":0},{"$f":"('Farm 1'!JHD49+'Trading 1 Farm'!JHD50)*Funding!JGF22","v":0},{"$f":"('Farm 1'!JHE49+'Trading 1 Farm'!JHE50)*Funding!JGG22","v":0},{"$f":"('Farm 1'!JHF49+'Trading 1 Farm'!JHF50)*Funding!JGH22","v":0},{"$f":"('Farm 1'!JHG49+'Trading 1 Farm'!JHG50)*Funding!JGI22","v":0},{"$f":"('Farm 1'!JHH49+'Trading 1 Farm'!JHH50)*Funding!JGJ22","v":0},{"$f":"('Farm 1'!JHI49+'Trading 1 Farm'!JHI50)*Funding!JGK22","v":0},{"$f":"('Farm 1'!JHJ49+'Trading 1 Farm'!JHJ50)*Funding!JGL22","v":0},{"$f":"('Farm 1'!JHK49+'Trading 1 Farm'!JHK50)*Funding!JGM22","v":0},{"$f":"('Farm 1'!JHL49+'Trading 1 Farm'!JHL50)*Funding!JGN22","v":0},{"$f":"('Farm 1'!JHM49+'Trading 1 Farm'!JHM50)*Funding!JGO22","v":0},{"$f":"('Farm 1'!JHN49+'Trading 1 Farm'!JHN50)*Funding!JGP22","v":0},{"$f":"('Farm 1'!JHO49+'Trading 1 Farm'!JHO50)*Funding!JGQ22","v":0},{"$f":"('Farm 1'!JHP49+'Trading 1 Farm'!JHP50)*Funding!JGR22","v":0},{"$f":"('Farm 1'!JHQ49+'Trading 1 Farm'!JHQ50)*Funding!JGS22","v":0},{"$f":"('Farm 1'!JHR49+'Trading 1 Farm'!JHR50)*Funding!JGT22","v":0},{"$f":"('Farm 1'!JHS49+'Trading 1 Farm'!JHS50)*Funding!JGU22","v":0},{"$f":"('Farm 1'!JHT49+'Trading 1 Farm'!JHT50)*Funding!JGV22","v":0},{"$f":"('Farm 1'!JHU49+'Trading 1 Farm'!JHU50)*Funding!JGW22","v":0},{"$f":"('Farm 1'!JHV49+'Trading 1 Farm'!JHV50)*Funding!JGX22","v":0},{"$f":"('Farm 1'!JHW49+'Trading 1 Farm'!JHW50)*Funding!JGY22","v":0},{"$f":"('Farm 1'!JHX49+'Trading 1 Farm'!JHX50)*Funding!JGZ22","v":0},{"$f":"('Farm 1'!JHY49+'Trading 1 Farm'!JHY50)*Funding!JHA22","v":0},{"$f":"('Farm 1'!JHZ49+'Trading 1 Farm'!JHZ50)*Funding!JHB22","v":0},{"$f":"('Farm 1'!JIA49+'Trading 1 Farm'!JIA50)*Funding!JHC22","v":0},{"$f":"('Farm 1'!JIB49+'Trading 1 Farm'!JIB50)*Funding!JHD22","v":0},{"$f":"('Farm 1'!JIC49+'Trading 1 Farm'!JIC50)*Funding!JHE22","v":0},{"$f":"('Farm 1'!JID49+'Trading 1 Farm'!JID50)*Funding!JHF22","v":0},{"$f":"('Farm 1'!JIE49+'Trading 1 Farm'!JIE50)*Funding!JHG22","v":0},{"$f":"('Farm 1'!JIF49+'Trading 1 Farm'!JIF50)*Funding!JHH22","v":0},{"$f":"('Farm 1'!JIG49+'Trading 1 Farm'!JIG50)*Funding!JHI22","v":0},{"$f":"('Farm 1'!JIH49+'Trading 1 Farm'!JIH50)*Funding!JHJ22","v":0},{"$f":"('Farm 1'!JII49+'Trading 1 Farm'!JII50)*Funding!JHK22","v":0},{"$f":"('Farm 1'!JIJ49+'Trading 1 Farm'!JIJ50)*Funding!JHL22","v":0},{"$f":"('Farm 1'!JIK49+'Trading 1 Farm'!JIK50)*Funding!JHM22","v":0},{"$f":"('Farm 1'!JIL49+'Trading 1 Farm'!JIL50)*Funding!JHN22","v":0},{"$f":"('Farm 1'!JIM49+'Trading 1 Farm'!JIM50)*Funding!JHO22","v":0},{"$f":"('Farm 1'!JIN49+'Trading 1 Farm'!JIN50)*Funding!JHP22","v":0},{"$f":"('Farm 1'!JIO49+'Trading 1 Farm'!JIO50)*Funding!JHQ22","v":0},{"$f":"('Farm 1'!JIP49+'Trading 1 Farm'!JIP50)*Funding!JHR22","v":0},{"$f":"('Farm 1'!JIQ49+'Trading 1 Farm'!JIQ50)*Funding!JHS22","v":0},{"$f":"('Farm 1'!JIR49+'Trading 1 Farm'!JIR50)*Funding!JHT22","v":0},{"$f":"('Farm 1'!JIS49+'Trading 1 Farm'!JIS50)*Funding!JHU22","v":0},{"$f":"('Farm 1'!JIT49+'Trading 1 Farm'!JIT50)*Funding!JHV22","v":0},{"$f":"('Farm 1'!JIU49+'Trading 1 Farm'!JIU50)*Funding!JHW22","v":0},{"$f":"('Farm 1'!JIV49+'Trading 1 Farm'!JIV50)*Funding!JHX22","v":0},{"$f":"('Farm 1'!JIW49+'Trading 1 Farm'!JIW50)*Funding!JHY22","v":0},{"$f":"('Farm 1'!JIX49+'Trading 1 Farm'!JIX50)*Funding!JHZ22","v":0},{"$f":"('Farm 1'!JIY49+'Trading 1 Farm'!JIY50)*Funding!JIA22","v":0},{"$f":"('Farm 1'!JIZ49+'Trading 1 Farm'!JIZ50)*Funding!JIB22","v":0},{"$f":"('Farm 1'!JJA49+'Trading 1 Farm'!JJA50)*Funding!JIC22","v":0},{"$f":"('Farm 1'!JJB49+'Trading 1 Farm'!JJB50)*Funding!JID22","v":0},{"$f":"('Farm 1'!JJC49+'Trading 1 Farm'!JJC50)*Funding!JIE22","v":0},{"$f":"('Farm 1'!JJD49+'Trading 1 Farm'!JJD50)*Funding!JIF22","v":0},{"$f":"('Farm 1'!JJE49+'Trading 1 Farm'!JJE50)*Funding!JIG22","v":0},{"$f":"('Farm 1'!JJF49+'Trading 1 Farm'!JJF50)*Funding!JIH22","v":0},{"$f":"('Farm 1'!JJG49+'Trading 1 Farm'!JJG50)*Funding!JII22","v":0},{"$f":"('Farm 1'!JJH49+'Trading 1 Farm'!JJH50)*Funding!JIJ22","v":0},{"$f":"('Farm 1'!JJI49+'Trading 1 Farm'!JJI50)*Funding!JIK22","v":0},{"$f":"('Farm 1'!JJJ49+'Trading 1 Farm'!JJJ50)*Funding!JIL22","v":0},{"$f":"('Farm 1'!JJK49+'Trading 1 Farm'!JJK50)*Funding!JIM22","v":0},{"$f":"('Farm 1'!JJL49+'Trading 1 Farm'!JJL50)*Funding!JIN22","v":0},{"$f":"('Farm 1'!JJM49+'Trading 1 Farm'!JJM50)*Funding!JIO22","v":0},{"$f":"('Farm 1'!JJN49+'Trading 1 Farm'!JJN50)*Funding!JIP22","v":0},{"$f":"('Farm 1'!JJO49+'Trading 1 Farm'!JJO50)*Funding!JIQ22","v":0},{"$f":"('Farm 1'!JJP49+'Trading 1 Farm'!JJP50)*Funding!JIR22","v":0},{"$f":"('Farm 1'!JJQ49+'Trading 1 Farm'!JJQ50)*Funding!JIS22","v":0},{"$f":"('Farm 1'!JJR49+'Trading 1 Farm'!JJR50)*Funding!JIT22","v":0},{"$f":"('Farm 1'!JJS49+'Trading 1 Farm'!JJS50)*Funding!JIU22","v":0},{"$f":"('Farm 1'!JJT49+'Trading 1 Farm'!JJT50)*Funding!JIV22","v":0},{"$f":"('Farm 1'!JJU49+'Trading 1 Farm'!JJU50)*Funding!JIW22","v":0},{"$f":"('Farm 1'!JJV49+'Trading 1 Farm'!JJV50)*Funding!JIX22","v":0},{"$f":"('Farm 1'!JJW49+'Trading 1 Farm'!JJW50)*Funding!JIY22","v":0},{"$f":"('Farm 1'!JJX49+'Trading 1 Farm'!JJX50)*Funding!JIZ22","v":0},{"$f":"('Farm 1'!JJY49+'Trading 1 Farm'!JJY50)*Funding!JJA22","v":0},{"$f":"('Farm 1'!JJZ49+'Trading 1 Farm'!JJZ50)*Funding!JJB22","v":0},{"$f":"('Farm 1'!JKA49+'Trading 1 Farm'!JKA50)*Funding!JJC22","v":0},{"$f":"('Farm 1'!JKB49+'Trading 1 Farm'!JKB50)*Funding!JJD22","v":0},{"$f":"('Farm 1'!JKC49+'Trading 1 Farm'!JKC50)*Funding!JJE22","v":0},{"$f":"('Farm 1'!JKD49+'Trading 1 Farm'!JKD50)*Funding!JJF22","v":0},{"$f":"('Farm 1'!JKE49+'Trading 1 Farm'!JKE50)*Funding!JJG22","v":0},{"$f":"('Farm 1'!JKF49+'Trading 1 Farm'!JKF50)*Funding!JJH22","v":0},{"$f":"('Farm 1'!JKG49+'Trading 1 Farm'!JKG50)*Funding!JJI22","v":0},{"$f":"('Farm 1'!JKH49+'Trading 1 Farm'!JKH50)*Funding!JJJ22","v":0},{"$f":"('Farm 1'!JKI49+'Trading 1 Farm'!JKI50)*Funding!JJK22","v":0},{"$f":"('Farm 1'!JKJ49+'Trading 1 Farm'!JKJ50)*Funding!JJL22","v":0},{"$f":"('Farm 1'!JKK49+'Trading 1 Farm'!JKK50)*Funding!JJM22","v":0},{"$f":"('Farm 1'!JKL49+'Trading 1 Farm'!JKL50)*Funding!JJN22","v":0},{"$f":"('Farm 1'!JKM49+'Trading 1 Farm'!JKM50)*Funding!JJO22","v":0},{"$f":"('Farm 1'!JKN49+'Trading 1 Farm'!JKN50)*Funding!JJP22","v":0},{"$f":"('Farm 1'!JKO49+'Trading 1 Farm'!JKO50)*Funding!JJQ22","v":0},{"$f":"('Farm 1'!JKP49+'Trading 1 Farm'!JKP50)*Funding!JJR22","v":0},{"$f":"('Farm 1'!JKQ49+'Trading 1 Farm'!JKQ50)*Funding!JJS22","v":0},{"$f":"('Farm 1'!JKR49+'Trading 1 Farm'!JKR50)*Funding!JJT22","v":0},{"$f":"('Farm 1'!JKS49+'Trading 1 Farm'!JKS50)*Funding!JJU22","v":0},{"$f":"('Farm 1'!JKT49+'Trading 1 Farm'!JKT50)*Funding!JJV22","v":0},{"$f":"('Farm 1'!JKU49+'Trading 1 Farm'!JKU50)*Funding!JJW22","v":0},{"$f":"('Farm 1'!JKV49+'Trading 1 Farm'!JKV50)*Funding!JJX22","v":0},{"$f":"('Farm 1'!JKW49+'Trading 1 Farm'!JKW50)*Funding!JJY22","v":0},{"$f":"('Farm 1'!JKX49+'Trading 1 Farm'!JKX50)*Funding!JJZ22","v":0},{"$f":"('Farm 1'!JKY49+'Trading 1 Farm'!JKY50)*Funding!JKA22","v":0},{"$f":"('Farm 1'!JKZ49+'Trading 1 Farm'!JKZ50)*Funding!JKB22","v":0},{"$f":"('Farm 1'!JLA49+'Trading 1 Farm'!JLA50)*Funding!JKC22","v":0},{"$f":"('Farm 1'!JLB49+'Trading 1 Farm'!JLB50)*Funding!JKD22","v":0},{"$f":"('Farm 1'!JLC49+'Trading 1 Farm'!JLC50)*Funding!JKE22","v":0},{"$f":"('Farm 1'!JLD49+'Trading 1 Farm'!JLD50)*Funding!JKF22","v":0},{"$f":"('Farm 1'!JLE49+'Trading 1 Farm'!JLE50)*Funding!JKG22","v":0},{"$f":"('Farm 1'!JLF49+'Trading 1 Farm'!JLF50)*Funding!JKH22","v":0},{"$f":"('Farm 1'!JLG49+'Trading 1 Farm'!JLG50)*Funding!JKI22","v":0},{"$f":"('Farm 1'!JLH49+'Trading 1 Farm'!JLH50)*Funding!JKJ22","v":0},{"$f":"('Farm 1'!JLI49+'Trading 1 Farm'!JLI50)*Funding!JKK22","v":0},{"$f":"('Farm 1'!JLJ49+'Trading 1 Farm'!JLJ50)*Funding!JKL22","v":0},{"$f":"('Farm 1'!JLK49+'Trading 1 Farm'!JLK50)*Funding!JKM22","v":0},{"$f":"('Farm 1'!JLL49+'Trading 1 Farm'!JLL50)*Funding!JKN22","v":0},{"$f":"('Farm 1'!JLM49+'Trading 1 Farm'!JLM50)*Funding!JKO22","v":0},{"$f":"('Farm 1'!JLN49+'Trading 1 Farm'!JLN50)*Funding!JKP22","v":0},{"$f":"('Farm 1'!JLO49+'Trading 1 Farm'!JLO50)*Funding!JKQ22","v":0},{"$f":"('Farm 1'!JLP49+'Trading 1 Farm'!JLP50)*Funding!JKR22","v":0},{"$f":"('Farm 1'!JLQ49+'Trading 1 Farm'!JLQ50)*Funding!JKS22","v":0},{"$f":"('Farm 1'!JLR49+'Trading 1 Farm'!JLR50)*Funding!JKT22","v":0},{"$f":"('Farm 1'!JLS49+'Trading 1 Farm'!JLS50)*Funding!JKU22","v":0},{"$f":"('Farm 1'!JLT49+'Trading 1 Farm'!JLT50)*Funding!JKV22","v":0},{"$f":"('Farm 1'!JLU49+'Trading 1 Farm'!JLU50)*Funding!JKW22","v":0},{"$f":"('Farm 1'!JLV49+'Trading 1 Farm'!JLV50)*Funding!JKX22","v":0},{"$f":"('Farm 1'!JLW49+'Trading 1 Farm'!JLW50)*Funding!JKY22","v":0},{"$f":"('Farm 1'!JLX49+'Trading 1 Farm'!JLX50)*Funding!JKZ22","v":0},{"$f":"('Farm 1'!JLY49+'Trading 1 Farm'!JLY50)*Funding!JLA22","v":0},{"$f":"('Farm 1'!JLZ49+'Trading 1 Farm'!JLZ50)*Funding!JLB22","v":0},{"$f":"('Farm 1'!JMA49+'Trading 1 Farm'!JMA50)*Funding!JLC22","v":0},{"$f":"('Farm 1'!JMB49+'Trading 1 Farm'!JMB50)*Funding!JLD22","v":0},{"$f":"('Farm 1'!JMC49+'Trading 1 Farm'!JMC50)*Funding!JLE22","v":0},{"$f":"('Farm 1'!JMD49+'Trading 1 Farm'!JMD50)*Funding!JLF22","v":0},{"$f":"('Farm 1'!JME49+'Trading 1 Farm'!JME50)*Funding!JLG22","v":0},{"$f":"('Farm 1'!JMF49+'Trading 1 Farm'!JMF50)*Funding!JLH22","v":0},{"$f":"('Farm 1'!JMG49+'Trading 1 Farm'!JMG50)*Funding!JLI22","v":0},{"$f":"('Farm 1'!JMH49+'Trading 1 Farm'!JMH50)*Funding!JLJ22","v":0},{"$f":"('Farm 1'!JMI49+'Trading 1 Farm'!JMI50)*Funding!JLK22","v":0},{"$f":"('Farm 1'!JMJ49+'Trading 1 Farm'!JMJ50)*Funding!JLL22","v":0},{"$f":"('Farm 1'!JMK49+'Trading 1 Farm'!JMK50)*Funding!JLM22","v":0},{"$f":"('Farm 1'!JML49+'Trading 1 Farm'!JML50)*Funding!JLN22","v":0},{"$f":"('Farm 1'!JMM49+'Trading 1 Farm'!JMM50)*Funding!JLO22","v":0},{"$f":"('Farm 1'!JMN49+'Trading 1 Farm'!JMN50)*Funding!JLP22","v":0},{"$f":"('Farm 1'!JMO49+'Trading 1 Farm'!JMO50)*Funding!JLQ22","v":0},{"$f":"('Farm 1'!JMP49+'Trading 1 Farm'!JMP50)*Funding!JLR22","v":0},{"$f":"('Farm 1'!JMQ49+'Trading 1 Farm'!JMQ50)*Funding!JLS22","v":0},{"$f":"('Farm 1'!JMR49+'Trading 1 Farm'!JMR50)*Funding!JLT22","v":0},{"$f":"('Farm 1'!JMS49+'Trading 1 Farm'!JMS50)*Funding!JLU22","v":0},{"$f":"('Farm 1'!JMT49+'Trading 1 Farm'!JMT50)*Funding!JLV22","v":0},{"$f":"('Farm 1'!JMU49+'Trading 1 Farm'!JMU50)*Funding!JLW22","v":0},{"$f":"('Farm 1'!JMV49+'Trading 1 Farm'!JMV50)*Funding!JLX22","v":0},{"$f":"('Farm 1'!JMW49+'Trading 1 Farm'!JMW50)*Funding!JLY22","v":0},{"$f":"('Farm 1'!JMX49+'Trading 1 Farm'!JMX50)*Funding!JLZ22","v":0},{"$f":"('Farm 1'!JMY49+'Trading 1 Farm'!JMY50)*Funding!JMA22","v":0},{"$f":"('Farm 1'!JMZ49+'Trading 1 Farm'!JMZ50)*Funding!JMB22","v":0},{"$f":"('Farm 1'!JNA49+'Trading 1 Farm'!JNA50)*Funding!JMC22","v":0},{"$f":"('Farm 1'!JNB49+'Trading 1 Farm'!JNB50)*Funding!JMD22","v":0},{"$f":"('Farm 1'!JNC49+'Trading 1 Farm'!JNC50)*Funding!JME22","v":0},{"$f":"('Farm 1'!JND49+'Trading 1 Farm'!JND50)*Funding!JMF22","v":0},{"$f":"('Farm 1'!JNE49+'Trading 1 Farm'!JNE50)*Funding!JMG22","v":0},{"$f":"('Farm 1'!JNF49+'Trading 1 Farm'!JNF50)*Funding!JMH22","v":0},{"$f":"('Farm 1'!JNG49+'Trading 1 Farm'!JNG50)*Funding!JMI22","v":0},{"$f":"('Farm 1'!JNH49+'Trading 1 Farm'!JNH50)*Funding!JMJ22","v":0},{"$f":"('Farm 1'!JNI49+'Trading 1 Farm'!JNI50)*Funding!JMK22","v":0},{"$f":"('Farm 1'!JNJ49+'Trading 1 Farm'!JNJ50)*Funding!JML22","v":0},{"$f":"('Farm 1'!JNK49+'Trading 1 Farm'!JNK50)*Funding!JMM22","v":0},{"$f":"('Farm 1'!JNL49+'Trading 1 Farm'!JNL50)*Funding!JMN22","v":0},{"$f":"('Farm 1'!JNM49+'Trading 1 Farm'!JNM50)*Funding!JMO22","v":0},{"$f":"('Farm 1'!JNN49+'Trading 1 Farm'!JNN50)*Funding!JMP22","v":0},{"$f":"('Farm 1'!JNO49+'Trading 1 Farm'!JNO50)*Funding!JMQ22","v":0},{"$f":"('Farm 1'!JNP49+'Trading 1 Farm'!JNP50)*Funding!JMR22","v":0},{"$f":"('Farm 1'!JNQ49+'Trading 1 Farm'!JNQ50)*Funding!JMS22","v":0},{"$f":"('Farm 1'!JNR49+'Trading 1 Farm'!JNR50)*Funding!JMT22","v":0},{"$f":"('Farm 1'!JNS49+'Trading 1 Farm'!JNS50)*Funding!JMU22","v":0},{"$f":"('Farm 1'!JNT49+'Trading 1 Farm'!JNT50)*Funding!JMV22","v":0},{"$f":"('Farm 1'!JNU49+'Trading 1 Farm'!JNU50)*Funding!JMW22","v":0},{"$f":"('Farm 1'!JNV49+'Trading 1 Farm'!JNV50)*Funding!JMX22","v":0},{"$f":"('Farm 1'!JNW49+'Trading 1 Farm'!JNW50)*Funding!JMY22","v":0},{"$f":"('Farm 1'!JNX49+'Trading 1 Farm'!JNX50)*Funding!JMZ22","v":0},{"$f":"('Farm 1'!JNY49+'Trading 1 Farm'!JNY50)*Funding!JNA22","v":0},{"$f":"('Farm 1'!JNZ49+'Trading 1 Farm'!JNZ50)*Funding!JNB22","v":0},{"$f":"('Farm 1'!JOA49+'Trading 1 Farm'!JOA50)*Funding!JNC22","v":0},{"$f":"('Farm 1'!JOB49+'Trading 1 Farm'!JOB50)*Funding!JND22","v":0},{"$f":"('Farm 1'!JOC49+'Trading 1 Farm'!JOC50)*Funding!JNE22","v":0},{"$f":"('Farm 1'!JOD49+'Trading 1 Farm'!JOD50)*Funding!JNF22","v":0},{"$f":"('Farm 1'!JOE49+'Trading 1 Farm'!JOE50)*Funding!JNG22","v":0},{"$f":"('Farm 1'!JOF49+'Trading 1 Farm'!JOF50)*Funding!JNH22","v":0},{"$f":"('Farm 1'!JOG49+'Trading 1 Farm'!JOG50)*Funding!JNI22","v":0},{"$f":"('Farm 1'!JOH49+'Trading 1 Farm'!JOH50)*Funding!JNJ22","v":0},{"$f":"('Farm 1'!JOI49+'Trading 1 Farm'!JOI50)*Funding!JNK22","v":0},{"$f":"('Farm 1'!JOJ49+'Trading 1 Farm'!JOJ50)*Funding!JNL22","v":0},{"$f":"('Farm 1'!JOK49+'Trading 1 Farm'!JOK50)*Funding!JNM22","v":0},{"$f":"('Farm 1'!JOL49+'Trading 1 Farm'!JOL50)*Funding!JNN22","v":0},{"$f":"('Farm 1'!JOM49+'Trading 1 Farm'!JOM50)*Funding!JNO22","v":0},{"$f":"('Farm 1'!JON49+'Trading 1 Farm'!JON50)*Funding!JNP22","v":0},{"$f":"('Farm 1'!JOO49+'Trading 1 Farm'!JOO50)*Funding!JNQ22","v":0},{"$f":"('Farm 1'!JOP49+'Trading 1 Farm'!JOP50)*Funding!JNR22","v":0},{"$f":"('Farm 1'!JOQ49+'Trading 1 Farm'!JOQ50)*Funding!JNS22","v":0},{"$f":"('Farm 1'!JOR49+'Trading 1 Farm'!JOR50)*Funding!JNT22","v":0},{"$f":"('Farm 1'!JOS49+'Trading 1 Farm'!JOS50)*Funding!JNU22","v":0},{"$f":"('Farm 1'!JOT49+'Trading 1 Farm'!JOT50)*Funding!JNV22","v":0},{"$f":"('Farm 1'!JOU49+'Trading 1 Farm'!JOU50)*Funding!JNW22","v":0},{"$f":"('Farm 1'!JOV49+'Trading 1 Farm'!JOV50)*Funding!JNX22","v":0},{"$f":"('Farm 1'!JOW49+'Trading 1 Farm'!JOW50)*Funding!JNY22","v":0},{"$f":"('Farm 1'!JOX49+'Trading 1 Farm'!JOX50)*Funding!JNZ22","v":0},{"$f":"('Farm 1'!JOY49+'Trading 1 Farm'!JOY50)*Funding!JOA22","v":0},{"$f":"('Farm 1'!JOZ49+'Trading 1 Farm'!JOZ50)*Funding!JOB22","v":0},{"$f":"('Farm 1'!JPA49+'Trading 1 Farm'!JPA50)*Funding!JOC22","v":0},{"$f":"('Farm 1'!JPB49+'Trading 1 Farm'!JPB50)*Funding!JOD22","v":0},{"$f":"('Farm 1'!JPC49+'Trading 1 Farm'!JPC50)*Funding!JOE22","v":0},{"$f":"('Farm 1'!JPD49+'Trading 1 Farm'!JPD50)*Funding!JOF22","v":0},{"$f":"('Farm 1'!JPE49+'Trading 1 Farm'!JPE50)*Funding!JOG22","v":0},{"$f":"('Farm 1'!JPF49+'Trading 1 Farm'!JPF50)*Funding!JOH22","v":0},{"$f":"('Farm 1'!JPG49+'Trading 1 Farm'!JPG50)*Funding!JOI22","v":0},{"$f":"('Farm 1'!JPH49+'Trading 1 Farm'!JPH50)*Funding!JOJ22","v":0},{"$f":"('Farm 1'!JPI49+'Trading 1 Farm'!JPI50)*Funding!JOK22","v":0},{"$f":"('Farm 1'!JPJ49+'Trading 1 Farm'!JPJ50)*Funding!JOL22","v":0},{"$f":"('Farm 1'!JPK49+'Trading 1 Farm'!JPK50)*Funding!JOM22","v":0},{"$f":"('Farm 1'!JPL49+'Trading 1 Farm'!JPL50)*Funding!JON22","v":0},{"$f":"('Farm 1'!JPM49+'Trading 1 Farm'!JPM50)*Funding!JOO22","v":0},{"$f":"('Farm 1'!JPN49+'Trading 1 Farm'!JPN50)*Funding!JOP22","v":0},{"$f":"('Farm 1'!JPO49+'Trading 1 Farm'!JPO50)*Funding!JOQ22","v":0},{"$f":"('Farm 1'!JPP49+'Trading 1 Farm'!JPP50)*Funding!JOR22","v":0},{"$f":"('Farm 1'!JPQ49+'Trading 1 Farm'!JPQ50)*Funding!JOS22","v":0},{"$f":"('Farm 1'!JPR49+'Trading 1 Farm'!JPR50)*Funding!JOT22","v":0},{"$f":"('Farm 1'!JPS49+'Trading 1 Farm'!JPS50)*Funding!JOU22","v":0},{"$f":"('Farm 1'!JPT49+'Trading 1 Farm'!JPT50)*Funding!JOV22","v":0},{"$f":"('Farm 1'!JPU49+'Trading 1 Farm'!JPU50)*Funding!JOW22","v":0},{"$f":"('Farm 1'!JPV49+'Trading 1 Farm'!JPV50)*Funding!JOX22","v":0},{"$f":"('Farm 1'!JPW49+'Trading 1 Farm'!JPW50)*Funding!JOY22","v":0},{"$f":"('Farm 1'!JPX49+'Trading 1 Farm'!JPX50)*Funding!JOZ22","v":0},{"$f":"('Farm 1'!JPY49+'Trading 1 Farm'!JPY50)*Funding!JPA22","v":0},{"$f":"('Farm 1'!JPZ49+'Trading 1 Farm'!JPZ50)*Funding!JPB22","v":0},{"$f":"('Farm 1'!JQA49+'Trading 1 Farm'!JQA50)*Funding!JPC22","v":0},{"$f":"('Farm 1'!JQB49+'Trading 1 Farm'!JQB50)*Funding!JPD22","v":0},{"$f":"('Farm 1'!JQC49+'Trading 1 Farm'!JQC50)*Funding!JPE22","v":0},{"$f":"('Farm 1'!JQD49+'Trading 1 Farm'!JQD50)*Funding!JPF22","v":0},{"$f":"('Farm 1'!JQE49+'Trading 1 Farm'!JQE50)*Funding!JPG22","v":0},{"$f":"('Farm 1'!JQF49+'Trading 1 Farm'!JQF50)*Funding!JPH22","v":0},{"$f":"('Farm 1'!JQG49+'Trading 1 Farm'!JQG50)*Funding!JPI22","v":0},{"$f":"('Farm 1'!JQH49+'Trading 1 Farm'!JQH50)*Funding!JPJ22","v":0},{"$f":"('Farm 1'!JQI49+'Trading 1 Farm'!JQI50)*Funding!JPK22","v":0},{"$f":"('Farm 1'!JQJ49+'Trading 1 Farm'!JQJ50)*Funding!JPL22","v":0},{"$f":"('Farm 1'!JQK49+'Trading 1 Farm'!JQK50)*Funding!JPM22","v":0},{"$f":"('Farm 1'!JQL49+'Trading 1 Farm'!JQL50)*Funding!JPN22","v":0},{"$f":"('Farm 1'!JQM49+'Trading 1 Farm'!JQM50)*Funding!JPO22","v":0},{"$f":"('Farm 1'!JQN49+'Trading 1 Farm'!JQN50)*Funding!JPP22","v":0},{"$f":"('Farm 1'!JQO49+'Trading 1 Farm'!JQO50)*Funding!JPQ22","v":0},{"$f":"('Farm 1'!JQP49+'Trading 1 Farm'!JQP50)*Funding!JPR22","v":0},{"$f":"('Farm 1'!JQQ49+'Trading 1 Farm'!JQQ50)*Funding!JPS22","v":0},{"$f":"('Farm 1'!JQR49+'Trading 1 Farm'!JQR50)*Funding!JPT22","v":0},{"$f":"('Farm 1'!JQS49+'Trading 1 Farm'!JQS50)*Funding!JPU22","v":0},{"$f":"('Farm 1'!JQT49+'Trading 1 Farm'!JQT50)*Funding!JPV22","v":0},{"$f":"('Farm 1'!JQU49+'Trading 1 Farm'!JQU50)*Funding!JPW22","v":0},{"$f":"('Farm 1'!JQV49+'Trading 1 Farm'!JQV50)*Funding!JPX22","v":0},{"$f":"('Farm 1'!JQW49+'Trading 1 Farm'!JQW50)*Funding!JPY22","v":0},{"$f":"('Farm 1'!JQX49+'Trading 1 Farm'!JQX50)*Funding!JPZ22","v":0},{"$f":"('Farm 1'!JQY49+'Trading 1 Farm'!JQY50)*Funding!JQA22","v":0},{"$f":"('Farm 1'!JQZ49+'Trading 1 Farm'!JQZ50)*Funding!JQB22","v":0},{"$f":"('Farm 1'!JRA49+'Trading 1 Farm'!JRA50)*Funding!JQC22","v":0},{"$f":"('Farm 1'!JRB49+'Trading 1 Farm'!JRB50)*Funding!JQD22","v":0},{"$f":"('Farm 1'!JRC49+'Trading 1 Farm'!JRC50)*Funding!JQE22","v":0},{"$f":"('Farm 1'!JRD49+'Trading 1 Farm'!JRD50)*Funding!JQF22","v":0},{"$f":"('Farm 1'!JRE49+'Trading 1 Farm'!JRE50)*Funding!JQG22","v":0},{"$f":"('Farm 1'!JRF49+'Trading 1 Farm'!JRF50)*Funding!JQH22","v":0},{"$f":"('Farm 1'!JRG49+'Trading 1 Farm'!JRG50)*Funding!JQI22","v":0},{"$f":"('Farm 1'!JRH49+'Trading 1 Farm'!JRH50)*Funding!JQJ22","v":0},{"$f":"('Farm 1'!JRI49+'Trading 1 Farm'!JRI50)*Funding!JQK22","v":0},{"$f":"('Farm 1'!JRJ49+'Trading 1 Farm'!JRJ50)*Funding!JQL22","v":0},{"$f":"('Farm 1'!JRK49+'Trading 1 Farm'!JRK50)*Funding!JQM22","v":0},{"$f":"('Farm 1'!JRL49+'Trading 1 Farm'!JRL50)*Funding!JQN22","v":0},{"$f":"('Farm 1'!JRM49+'Trading 1 Farm'!JRM50)*Funding!JQO22","v":0},{"$f":"('Farm 1'!JRN49+'Trading 1 Farm'!JRN50)*Funding!JQP22","v":0},{"$f":"('Farm 1'!JRO49+'Trading 1 Farm'!JRO50)*Funding!JQQ22","v":0},{"$f":"('Farm 1'!JRP49+'Trading 1 Farm'!JRP50)*Funding!JQR22","v":0},{"$f":"('Farm 1'!JRQ49+'Trading 1 Farm'!JRQ50)*Funding!JQS22","v":0},{"$f":"('Farm 1'!JRR49+'Trading 1 Farm'!JRR50)*Funding!JQT22","v":0},{"$f":"('Farm 1'!JRS49+'Trading 1 Farm'!JRS50)*Funding!JQU22","v":0},{"$f":"('Farm 1'!JRT49+'Trading 1 Farm'!JRT50)*Funding!JQV22","v":0},{"$f":"('Farm 1'!JRU49+'Trading 1 Farm'!JRU50)*Funding!JQW22","v":0},{"$f":"('Farm 1'!JRV49+'Trading 1 Farm'!JRV50)*Funding!JQX22","v":0},{"$f":"('Farm 1'!JRW49+'Trading 1 Farm'!JRW50)*Funding!JQY22","v":0},{"$f":"('Farm 1'!JRX49+'Trading 1 Farm'!JRX50)*Funding!JQZ22","v":0},{"$f":"('Farm 1'!JRY49+'Trading 1 Farm'!JRY50)*Funding!JRA22","v":0},{"$f":"('Farm 1'!JRZ49+'Trading 1 Farm'!JRZ50)*Funding!JRB22","v":0},{"$f":"('Farm 1'!JSA49+'Trading 1 Farm'!JSA50)*Funding!JRC22","v":0},{"$f":"('Farm 1'!JSB49+'Trading 1 Farm'!JSB50)*Funding!JRD22","v":0},{"$f":"('Farm 1'!JSC49+'Trading 1 Farm'!JSC50)*Funding!JRE22","v":0},{"$f":"('Farm 1'!JSD49+'Trading 1 Farm'!JSD50)*Funding!JRF22","v":0},{"$f":"('Farm 1'!JSE49+'Trading 1 Farm'!JSE50)*Funding!JRG22","v":0},{"$f":"('Farm 1'!JSF49+'Trading 1 Farm'!JSF50)*Funding!JRH22","v":0},{"$f":"('Farm 1'!JSG49+'Trading 1 Farm'!JSG50)*Funding!JRI22","v":0},{"$f":"('Farm 1'!JSH49+'Trading 1 Farm'!JSH50)*Funding!JRJ22","v":0},{"$f":"('Farm 1'!JSI49+'Trading 1 Farm'!JSI50)*Funding!JRK22","v":0},{"$f":"('Farm 1'!JSJ49+'Trading 1 Farm'!JSJ50)*Funding!JRL22","v":0},{"$f":"('Farm 1'!JSK49+'Trading 1 Farm'!JSK50)*Funding!JRM22","v":0},{"$f":"('Farm 1'!JSL49+'Trading 1 Farm'!JSL50)*Funding!JRN22","v":0},{"$f":"('Farm 1'!JSM49+'Trading 1 Farm'!JSM50)*Funding!JRO22","v":0},{"$f":"('Farm 1'!JSN49+'Trading 1 Farm'!JSN50)*Funding!JRP22","v":0},{"$f":"('Farm 1'!JSO49+'Trading 1 Farm'!JSO50)*Funding!JRQ22","v":0},{"$f":"('Farm 1'!JSP49+'Trading 1 Farm'!JSP50)*Funding!JRR22","v":0},{"$f":"('Farm 1'!JSQ49+'Trading 1 Farm'!JSQ50)*Funding!JRS22","v":0},{"$f":"('Farm 1'!JSR49+'Trading 1 Farm'!JSR50)*Funding!JRT22","v":0},{"$f":"('Farm 1'!JSS49+'Trading 1 Farm'!JSS50)*Funding!JRU22","v":0},{"$f":"('Farm 1'!JST49+'Trading 1 Farm'!JST50)*Funding!JRV22","v":0},{"$f":"('Farm 1'!JSU49+'Trading 1 Farm'!JSU50)*Funding!JRW22","v":0},{"$f":"('Farm 1'!JSV49+'Trading 1 Farm'!JSV50)*Funding!JRX22","v":0},{"$f":"('Farm 1'!JSW49+'Trading 1 Farm'!JSW50)*Funding!JRY22","v":0},{"$f":"('Farm 1'!JSX49+'Trading 1 Farm'!JSX50)*Funding!JRZ22","v":0},{"$f":"('Farm 1'!JSY49+'Trading 1 Farm'!JSY50)*Funding!JSA22","v":0},{"$f":"('Farm 1'!JSZ49+'Trading 1 Farm'!JSZ50)*Funding!JSB22","v":0},{"$f":"('Farm 1'!JTA49+'Trading 1 Farm'!JTA50)*Funding!JSC22","v":0},{"$f":"('Farm 1'!JTB49+'Trading 1 Farm'!JTB50)*Funding!JSD22","v":0},{"$f":"('Farm 1'!JTC49+'Trading 1 Farm'!JTC50)*Funding!JSE22","v":0},{"$f":"('Farm 1'!JTD49+'Trading 1 Farm'!JTD50)*Funding!JSF22","v":0},{"$f":"('Farm 1'!JTE49+'Trading 1 Farm'!JTE50)*Funding!JSG22","v":0},{"$f":"('Farm 1'!JTF49+'Trading 1 Farm'!JTF50)*Funding!JSH22","v":0},{"$f":"('Farm 1'!JTG49+'Trading 1 Farm'!JTG50)*Funding!JSI22","v":0},{"$f":"('Farm 1'!JTH49+'Trading 1 Farm'!JTH50)*Funding!JSJ22","v":0},{"$f":"('Farm 1'!JTI49+'Trading 1 Farm'!JTI50)*Funding!JSK22","v":0},{"$f":"('Farm 1'!JTJ49+'Trading 1 Farm'!JTJ50)*Funding!JSL22","v":0},{"$f":"('Farm 1'!JTK49+'Trading 1 Farm'!JTK50)*Funding!JSM22","v":0},{"$f":"('Farm 1'!JTL49+'Trading 1 Farm'!JTL50)*Funding!JSN22","v":0},{"$f":"('Farm 1'!JTM49+'Trading 1 Farm'!JTM50)*Funding!JSO22","v":0},{"$f":"('Farm 1'!JTN49+'Trading 1 Farm'!JTN50)*Funding!JSP22","v":0},{"$f":"('Farm 1'!JTO49+'Trading 1 Farm'!JTO50)*Funding!JSQ22","v":0},{"$f":"('Farm 1'!JTP49+'Trading 1 Farm'!JTP50)*Funding!JSR22","v":0},{"$f":"('Farm 1'!JTQ49+'Trading 1 Farm'!JTQ50)*Funding!JSS22","v":0},{"$f":"('Farm 1'!JTR49+'Trading 1 Farm'!JTR50)*Funding!JST22","v":0},{"$f":"('Farm 1'!JTS49+'Trading 1 Farm'!JTS50)*Funding!JSU22","v":0},{"$f":"('Farm 1'!JTT49+'Trading 1 Farm'!JTT50)*Funding!JSV22","v":0},{"$f":"('Farm 1'!JTU49+'Trading 1 Farm'!JTU50)*Funding!JSW22","v":0},{"$f":"('Farm 1'!JTV49+'Trading 1 Farm'!JTV50)*Funding!JSX22","v":0},{"$f":"('Farm 1'!JTW49+'Trading 1 Farm'!JTW50)*Funding!JSY22","v":0},{"$f":"('Farm 1'!JTX49+'Trading 1 Farm'!JTX50)*Funding!JSZ22","v":0},{"$f":"('Farm 1'!JTY49+'Trading 1 Farm'!JTY50)*Funding!JTA22","v":0},{"$f":"('Farm 1'!JTZ49+'Trading 1 Farm'!JTZ50)*Funding!JTB22","v":0},{"$f":"('Farm 1'!JUA49+'Trading 1 Farm'!JUA50)*Funding!JTC22","v":0},{"$f":"('Farm 1'!JUB49+'Trading 1 Farm'!JUB50)*Funding!JTD22","v":0},{"$f":"('Farm 1'!JUC49+'Trading 1 Farm'!JUC50)*Funding!JTE22","v":0},{"$f":"('Farm 1'!JUD49+'Trading 1 Farm'!JUD50)*Funding!JTF22","v":0},{"$f":"('Farm 1'!JUE49+'Trading 1 Farm'!JUE50)*Funding!JTG22","v":0},{"$f":"('Farm 1'!JUF49+'Trading 1 Farm'!JUF50)*Funding!JTH22","v":0},{"$f":"('Farm 1'!JUG49+'Trading 1 Farm'!JUG50)*Funding!JTI22","v":0},{"$f":"('Farm 1'!JUH49+'Trading 1 Farm'!JUH50)*Funding!JTJ22","v":0},{"$f":"('Farm 1'!JUI49+'Trading 1 Farm'!JUI50)*Funding!JTK22","v":0},{"$f":"('Farm 1'!JUJ49+'Trading 1 Farm'!JUJ50)*Funding!JTL22","v":0},{"$f":"('Farm 1'!JUK49+'Trading 1 Farm'!JUK50)*Funding!JTM22","v":0},{"$f":"('Farm 1'!JUL49+'Trading 1 Farm'!JUL50)*Funding!JTN22","v":0},{"$f":"('Farm 1'!JUM49+'Trading 1 Farm'!JUM50)*Funding!JTO22","v":0},{"$f":"('Farm 1'!JUN49+'Trading 1 Farm'!JUN50)*Funding!JTP22","v":0},{"$f":"('Farm 1'!JUO49+'Trading 1 Farm'!JUO50)*Funding!JTQ22","v":0},{"$f":"('Farm 1'!JUP49+'Trading 1 Farm'!JUP50)*Funding!JTR22","v":0},{"$f":"('Farm 1'!JUQ49+'Trading 1 Farm'!JUQ50)*Funding!JTS22","v":0},{"$f":"('Farm 1'!JUR49+'Trading 1 Farm'!JUR50)*Funding!JTT22","v":0},{"$f":"('Farm 1'!JUS49+'Trading 1 Farm'!JUS50)*Funding!JTU22","v":0},{"$f":"('Farm 1'!JUT49+'Trading 1 Farm'!JUT50)*Funding!JTV22","v":0},{"$f":"('Farm 1'!JUU49+'Trading 1 Farm'!JUU50)*Funding!JTW22","v":0},{"$f":"('Farm 1'!JUV49+'Trading 1 Farm'!JUV50)*Funding!JTX22","v":0},{"$f":"('Farm 1'!JUW49+'Trading 1 Farm'!JUW50)*Funding!JTY22","v":0},{"$f":"('Farm 1'!JUX49+'Trading 1 Farm'!JUX50)*Funding!JTZ22","v":0},{"$f":"('Farm 1'!JUY49+'Trading 1 Farm'!JUY50)*Funding!JUA22","v":0},{"$f":"('Farm 1'!JUZ49+'Trading 1 Farm'!JUZ50)*Funding!JUB22","v":0},{"$f":"('Farm 1'!JVA49+'Trading 1 Farm'!JVA50)*Funding!JUC22","v":0},{"$f":"('Farm 1'!JVB49+'Trading 1 Farm'!JVB50)*Funding!JUD22","v":0},{"$f":"('Farm 1'!JVC49+'Trading 1 Farm'!JVC50)*Funding!JUE22","v":0},{"$f":"('Farm 1'!JVD49+'Trading 1 Farm'!JVD50)*Funding!JUF22","v":0},{"$f":"('Farm 1'!JVE49+'Trading 1 Farm'!JVE50)*Funding!JUG22","v":0},{"$f":"('Farm 1'!JVF49+'Trading 1 Farm'!JVF50)*Funding!JUH22","v":0},{"$f":"('Farm 1'!JVG49+'Trading 1 Farm'!JVG50)*Funding!JUI22","v":0},{"$f":"('Farm 1'!JVH49+'Trading 1 Farm'!JVH50)*Funding!JUJ22","v":0},{"$f":"('Farm 1'!JVI49+'Trading 1 Farm'!JVI50)*Funding!JUK22","v":0},{"$f":"('Farm 1'!JVJ49+'Trading 1 Farm'!JVJ50)*Funding!JUL22","v":0},{"$f":"('Farm 1'!JVK49+'Trading 1 Farm'!JVK50)*Funding!JUM22","v":0},{"$f":"('Farm 1'!JVL49+'Trading 1 Farm'!JVL50)*Funding!JUN22","v":0},{"$f":"('Farm 1'!JVM49+'Trading 1 Farm'!JVM50)*Funding!JUO22","v":0},{"$f":"('Farm 1'!JVN49+'Trading 1 Farm'!JVN50)*Funding!JUP22","v":0},{"$f":"('Farm 1'!JVO49+'Trading 1 Farm'!JVO50)*Funding!JUQ22","v":0},{"$f":"('Farm 1'!JVP49+'Trading 1 Farm'!JVP50)*Funding!JUR22","v":0},{"$f":"('Farm 1'!JVQ49+'Trading 1 Farm'!JVQ50)*Funding!JUS22","v":0},{"$f":"('Farm 1'!JVR49+'Trading 1 Farm'!JVR50)*Funding!JUT22","v":0},{"$f":"('Farm 1'!JVS49+'Trading 1 Farm'!JVS50)*Funding!JUU22","v":0},{"$f":"('Farm 1'!JVT49+'Trading 1 Farm'!JVT50)*Funding!JUV22","v":0},{"$f":"('Farm 1'!JVU49+'Trading 1 Farm'!JVU50)*Funding!JUW22","v":0},{"$f":"('Farm 1'!JVV49+'Trading 1 Farm'!JVV50)*Funding!JUX22","v":0},{"$f":"('Farm 1'!JVW49+'Trading 1 Farm'!JVW50)*Funding!JUY22","v":0},{"$f":"('Farm 1'!JVX49+'Trading 1 Farm'!JVX50)*Funding!JUZ22","v":0},{"$f":"('Farm 1'!JVY49+'Trading 1 Farm'!JVY50)*Funding!JVA22","v":0},{"$f":"('Farm 1'!JVZ49+'Trading 1 Farm'!JVZ50)*Funding!JVB22","v":0},{"$f":"('Farm 1'!JWA49+'Trading 1 Farm'!JWA50)*Funding!JVC22","v":0},{"$f":"('Farm 1'!JWB49+'Trading 1 Farm'!JWB50)*Funding!JVD22","v":0},{"$f":"('Farm 1'!JWC49+'Trading 1 Farm'!JWC50)*Funding!JVE22","v":0},{"$f":"('Farm 1'!JWD49+'Trading 1 Farm'!JWD50)*Funding!JVF22","v":0},{"$f":"('Farm 1'!JWE49+'Trading 1 Farm'!JWE50)*Funding!JVG22","v":0},{"$f":"('Farm 1'!JWF49+'Trading 1 Farm'!JWF50)*Funding!JVH22","v":0},{"$f":"('Farm 1'!JWG49+'Trading 1 Farm'!JWG50)*Funding!JVI22","v":0},{"$f":"('Farm 1'!JWH49+'Trading 1 Farm'!JWH50)*Funding!JVJ22","v":0},{"$f":"('Farm 1'!JWI49+'Trading 1 Farm'!JWI50)*Funding!JVK22","v":0},{"$f":"('Farm 1'!JWJ49+'Trading 1 Farm'!JWJ50)*Funding!JVL22","v":0},{"$f":"('Farm 1'!JWK49+'Trading 1 Farm'!JWK50)*Funding!JVM22","v":0},{"$f":"('Farm 1'!JWL49+'Trading 1 Farm'!JWL50)*Funding!JVN22","v":0},{"$f":"('Farm 1'!JWM49+'Trading 1 Farm'!JWM50)*Funding!JVO22","v":0},{"$f":"('Farm 1'!JWN49+'Trading 1 Farm'!JWN50)*Funding!JVP22","v":0},{"$f":"('Farm 1'!JWO49+'Trading 1 Farm'!JWO50)*Funding!JVQ22","v":0},{"$f":"('Farm 1'!JWP49+'Trading 1 Farm'!JWP50)*Funding!JVR22","v":0},{"$f":"('Farm 1'!JWQ49+'Trading 1 Farm'!JWQ50)*Funding!JVS22","v":0},{"$f":"('Farm 1'!JWR49+'Trading 1 Farm'!JWR50)*Funding!JVT22","v":0},{"$f":"('Farm 1'!JWS49+'Trading 1 Farm'!JWS50)*Funding!JVU22","v":0},{"$f":"('Farm 1'!JWT49+'Trading 1 Farm'!JWT50)*Funding!JVV22","v":0},{"$f":"('Farm 1'!JWU49+'Trading 1 Farm'!JWU50)*Funding!JVW22","v":0},{"$f":"('Farm 1'!JWV49+'Trading 1 Farm'!JWV50)*Funding!JVX22","v":0},{"$f":"('Farm 1'!JWW49+'Trading 1 Farm'!JWW50)*Funding!JVY22","v":0},{"$f":"('Farm 1'!JWX49+'Trading 1 Farm'!JWX50)*Funding!JVZ22","v":0},{"$f":"('Farm 1'!JWY49+'Trading 1 Farm'!JWY50)*Funding!JWA22","v":0},{"$f":"('Farm 1'!JWZ49+'Trading 1 Farm'!JWZ50)*Funding!JWB22","v":0},{"$f":"('Farm 1'!JXA49+'Trading 1 Farm'!JXA50)*Funding!JWC22","v":0},{"$f":"('Farm 1'!JXB49+'Trading 1 Farm'!JXB50)*Funding!JWD22","v":0},{"$f":"('Farm 1'!JXC49+'Trading 1 Farm'!JXC50)*Funding!JWE22","v":0},{"$f":"('Farm 1'!JXD49+'Trading 1 Farm'!JXD50)*Funding!JWF22","v":0},{"$f":"('Farm 1'!JXE49+'Trading 1 Farm'!JXE50)*Funding!JWG22","v":0},{"$f":"('Farm 1'!JXF49+'Trading 1 Farm'!JXF50)*Funding!JWH22","v":0},{"$f":"('Farm 1'!JXG49+'Trading 1 Farm'!JXG50)*Funding!JWI22","v":0},{"$f":"('Farm 1'!JXH49+'Trading 1 Farm'!JXH50)*Funding!JWJ22","v":0},{"$f":"('Farm 1'!JXI49+'Trading 1 Farm'!JXI50)*Funding!JWK22","v":0},{"$f":"('Farm 1'!JXJ49+'Trading 1 Farm'!JXJ50)*Funding!JWL22","v":0},{"$f":"('Farm 1'!JXK49+'Trading 1 Farm'!JXK50)*Funding!JWM22","v":0},{"$f":"('Farm 1'!JXL49+'Trading 1 Farm'!JXL50)*Funding!JWN22","v":0},{"$f":"('Farm 1'!JXM49+'Trading 1 Farm'!JXM50)*Funding!JWO22","v":0},{"$f":"('Farm 1'!JXN49+'Trading 1 Farm'!JXN50)*Funding!JWP22","v":0},{"$f":"('Farm 1'!JXO49+'Trading 1 Farm'!JXO50)*Funding!JWQ22","v":0},{"$f":"('Farm 1'!JXP49+'Trading 1 Farm'!JXP50)*Funding!JWR22","v":0},{"$f":"('Farm 1'!JXQ49+'Trading 1 Farm'!JXQ50)*Funding!JWS22","v":0},{"$f":"('Farm 1'!JXR49+'Trading 1 Farm'!JXR50)*Funding!JWT22","v":0},{"$f":"('Farm 1'!JXS49+'Trading 1 Farm'!JXS50)*Funding!JWU22","v":0},{"$f":"('Farm 1'!JXT49+'Trading 1 Farm'!JXT50)*Funding!JWV22","v":0},{"$f":"('Farm 1'!JXU49+'Trading 1 Farm'!JXU50)*Funding!JWW22","v":0},{"$f":"('Farm 1'!JXV49+'Trading 1 Farm'!JXV50)*Funding!JWX22","v":0},{"$f":"('Farm 1'!JXW49+'Trading 1 Farm'!JXW50)*Funding!JWY22","v":0},{"$f":"('Farm 1'!JXX49+'Trading 1 Farm'!JXX50)*Funding!JWZ22","v":0},{"$f":"('Farm 1'!JXY49+'Trading 1 Farm'!JXY50)*Funding!JXA22","v":0},{"$f":"('Farm 1'!JXZ49+'Trading 1 Farm'!JXZ50)*Funding!JXB22","v":0},{"$f":"('Farm 1'!JYA49+'Trading 1 Farm'!JYA50)*Funding!JXC22","v":0},{"$f":"('Farm 1'!JYB49+'Trading 1 Farm'!JYB50)*Funding!JXD22","v":0},{"$f":"('Farm 1'!JYC49+'Trading 1 Farm'!JYC50)*Funding!JXE22","v":0},{"$f":"('Farm 1'!JYD49+'Trading 1 Farm'!JYD50)*Funding!JXF22","v":0},{"$f":"('Farm 1'!JYE49+'Trading 1 Farm'!JYE50)*Funding!JXG22","v":0},{"$f":"('Farm 1'!JYF49+'Trading 1 Farm'!JYF50)*Funding!JXH22","v":0},{"$f":"('Farm 1'!JYG49+'Trading 1 Farm'!JYG50)*Funding!JXI22","v":0},{"$f":"('Farm 1'!JYH49+'Trading 1 Farm'!JYH50)*Funding!JXJ22","v":0},{"$f":"('Farm 1'!JYI49+'Trading 1 Farm'!JYI50)*Funding!JXK22","v":0},{"$f":"('Farm 1'!JYJ49+'Trading 1 Farm'!JYJ50)*Funding!JXL22","v":0},{"$f":"('Farm 1'!JYK49+'Trading 1 Farm'!JYK50)*Funding!JXM22","v":0},{"$f":"('Farm 1'!JYL49+'Trading 1 Farm'!JYL50)*Funding!JXN22","v":0},{"$f":"('Farm 1'!JYM49+'Trading 1 Farm'!JYM50)*Funding!JXO22","v":0},{"$f":"('Farm 1'!JYN49+'Trading 1 Farm'!JYN50)*Funding!JXP22","v":0},{"$f":"('Farm 1'!JYO49+'Trading 1 Farm'!JYO50)*Funding!JXQ22","v":0},{"$f":"('Farm 1'!JYP49+'Trading 1 Farm'!JYP50)*Funding!JXR22","v":0},{"$f":"('Farm 1'!JYQ49+'Trading 1 Farm'!JYQ50)*Funding!JXS22","v":0},{"$f":"('Farm 1'!JYR49+'Trading 1 Farm'!JYR50)*Funding!JXT22","v":0},{"$f":"('Farm 1'!JYS49+'Trading 1 Farm'!JYS50)*Funding!JXU22","v":0},{"$f":"('Farm 1'!JYT49+'Trading 1 Farm'!JYT50)*Funding!JXV22","v":0},{"$f":"('Farm 1'!JYU49+'Trading 1 Farm'!JYU50)*Funding!JXW22","v":0},{"$f":"('Farm 1'!JYV49+'Trading 1 Farm'!JYV50)*Funding!JXX22","v":0},{"$f":"('Farm 1'!JYW49+'Trading 1 Farm'!JYW50)*Funding!JXY22","v":0},{"$f":"('Farm 1'!JYX49+'Trading 1 Farm'!JYX50)*Funding!JXZ22","v":0},{"$f":"('Farm 1'!JYY49+'Trading 1 Farm'!JYY50)*Funding!JYA22","v":0},{"$f":"('Farm 1'!JYZ49+'Trading 1 Farm'!JYZ50)*Funding!JYB22","v":0},{"$f":"('Farm 1'!JZA49+'Trading 1 Farm'!JZA50)*Funding!JYC22","v":0},{"$f":"('Farm 1'!JZB49+'Trading 1 Farm'!JZB50)*Funding!JYD22","v":0},{"$f":"('Farm 1'!JZC49+'Trading 1 Farm'!JZC50)*Funding!JYE22","v":0},{"$f":"('Farm 1'!JZD49+'Trading 1 Farm'!JZD50)*Funding!JYF22","v":0},{"$f":"('Farm 1'!JZE49+'Trading 1 Farm'!JZE50)*Funding!JYG22","v":0},{"$f":"('Farm 1'!JZF49+'Trading 1 Farm'!JZF50)*Funding!JYH22","v":0},{"$f":"('Farm 1'!JZG49+'Trading 1 Farm'!JZG50)*Funding!JYI22","v":0},{"$f":"('Farm 1'!JZH49+'Trading 1 Farm'!JZH50)*Funding!JYJ22","v":0},{"$f":"('Farm 1'!JZI49+'Trading 1 Farm'!JZI50)*Funding!JYK22","v":0},{"$f":"('Farm 1'!JZJ49+'Trading 1 Farm'!JZJ50)*Funding!JYL22","v":0},{"$f":"('Farm 1'!JZK49+'Trading 1 Farm'!JZK50)*Funding!JYM22","v":0},{"$f":"('Farm 1'!JZL49+'Trading 1 Farm'!JZL50)*Funding!JYN22","v":0},{"$f":"('Farm 1'!JZM49+'Trading 1 Farm'!JZM50)*Funding!JYO22","v":0},{"$f":"('Farm 1'!JZN49+'Trading 1 Farm'!JZN50)*Funding!JYP22","v":0},{"$f":"('Farm 1'!JZO49+'Trading 1 Farm'!JZO50)*Funding!JYQ22","v":0},{"$f":"('Farm 1'!JZP49+'Trading 1 Farm'!JZP50)*Funding!JYR22","v":0},{"$f":"('Farm 1'!JZQ49+'Trading 1 Farm'!JZQ50)*Funding!JYS22","v":0},{"$f":"('Farm 1'!JZR49+'Trading 1 Farm'!JZR50)*Funding!JYT22","v":0},{"$f":"('Farm 1'!JZS49+'Trading 1 Farm'!JZS50)*Funding!JYU22","v":0},{"$f":"('Farm 1'!JZT49+'Trading 1 Farm'!JZT50)*Funding!JYV22","v":0},{"$f":"('Farm 1'!JZU49+'Trading 1 Farm'!JZU50)*Funding!JYW22","v":0},{"$f":"('Farm 1'!JZV49+'Trading 1 Farm'!JZV50)*Funding!JYX22","v":0},{"$f":"('Farm 1'!JZW49+'Trading 1 Farm'!JZW50)*Funding!JYY22","v":0},{"$f":"('Farm 1'!JZX49+'Trading 1 Farm'!JZX50)*Funding!JYZ22","v":0},{"$f":"('Farm 1'!JZY49+'Trading 1 Farm'!JZY50)*Funding!JZA22","v":0},{"$f":"('Farm 1'!JZZ49+'Trading 1 Farm'!JZZ50)*Funding!JZB22","v":0},{"$f":"('Farm 1'!KAA49+'Trading 1 Farm'!KAA50)*Funding!JZC22","v":0},{"$f":"('Farm 1'!KAB49+'Trading 1 Farm'!KAB50)*Funding!JZD22","v":0},{"$f":"('Farm 1'!KAC49+'Trading 1 Farm'!KAC50)*Funding!JZE22","v":0},{"$f":"('Farm 1'!KAD49+'Trading 1 Farm'!KAD50)*Funding!JZF22","v":0},{"$f":"('Farm 1'!KAE49+'Trading 1 Farm'!KAE50)*Funding!JZG22","v":0},{"$f":"('Farm 1'!KAF49+'Trading 1 Farm'!KAF50)*Funding!JZH22","v":0},{"$f":"('Farm 1'!KAG49+'Trading 1 Farm'!KAG50)*Funding!JZI22","v":0},{"$f":"('Farm 1'!KAH49+'Trading 1 Farm'!KAH50)*Funding!JZJ22","v":0},{"$f":"('Farm 1'!KAI49+'Trading 1 Farm'!KAI50)*Funding!JZK22","v":0},{"$f":"('Farm 1'!KAJ49+'Trading 1 Farm'!KAJ50)*Funding!JZL22","v":0},{"$f":"('Farm 1'!KAK49+'Trading 1 Farm'!KAK50)*Funding!JZM22","v":0},{"$f":"('Farm 1'!KAL49+'Trading 1 Farm'!KAL50)*Funding!JZN22","v":0},{"$f":"('Farm 1'!KAM49+'Trading 1 Farm'!KAM50)*Funding!JZO22","v":0},{"$f":"('Farm 1'!KAN49+'Trading 1 Farm'!KAN50)*Funding!JZP22","v":0},{"$f":"('Farm 1'!KAO49+'Trading 1 Farm'!KAO50)*Funding!JZQ22","v":0},{"$f":"('Farm 1'!KAP49+'Trading 1 Farm'!KAP50)*Funding!JZR22","v":0},{"$f":"('Farm 1'!KAQ49+'Trading 1 Farm'!KAQ50)*Funding!JZS22","v":0},{"$f":"('Farm 1'!KAR49+'Trading 1 Farm'!KAR50)*Funding!JZT22","v":0},{"$f":"('Farm 1'!KAS49+'Trading 1 Farm'!KAS50)*Funding!JZU22","v":0},{"$f":"('Farm 1'!KAT49+'Trading 1 Farm'!KAT50)*Funding!JZV22","v":0},{"$f":"('Farm 1'!KAU49+'Trading 1 Farm'!KAU50)*Funding!JZW22","v":0},{"$f":"('Farm 1'!KAV49+'Trading 1 Farm'!KAV50)*Funding!JZX22","v":0},{"$f":"('Farm 1'!KAW49+'Trading 1 Farm'!KAW50)*Funding!JZY22","v":0},{"$f":"('Farm 1'!KAX49+'Trading 1 Farm'!KAX50)*Funding!JZZ22","v":0},{"$f":"('Farm 1'!KAY49+'Trading 1 Farm'!KAY50)*Funding!KAA22","v":0},{"$f":"('Farm 1'!KAZ49+'Trading 1 Farm'!KAZ50)*Funding!KAB22","v":0},{"$f":"('Farm 1'!KBA49+'Trading 1 Farm'!KBA50)*Funding!KAC22","v":0},{"$f":"('Farm 1'!KBB49+'Trading 1 Farm'!KBB50)*Funding!KAD22","v":0},{"$f":"('Farm 1'!KBC49+'Trading 1 Farm'!KBC50)*Funding!KAE22","v":0},{"$f":"('Farm 1'!KBD49+'Trading 1 Farm'!KBD50)*Funding!KAF22","v":0},{"$f":"('Farm 1'!KBE49+'Trading 1 Farm'!KBE50)*Funding!KAG22","v":0},{"$f":"('Farm 1'!KBF49+'Trading 1 Farm'!KBF50)*Funding!KAH22","v":0},{"$f":"('Farm 1'!KBG49+'Trading 1 Farm'!KBG50)*Funding!KAI22","v":0},{"$f":"('Farm 1'!KBH49+'Trading 1 Farm'!KBH50)*Funding!KAJ22","v":0},{"$f":"('Farm 1'!KBI49+'Trading 1 Farm'!KBI50)*Funding!KAK22","v":0},{"$f":"('Farm 1'!KBJ49+'Trading 1 Farm'!KBJ50)*Funding!KAL22","v":0},{"$f":"('Farm 1'!KBK49+'Trading 1 Farm'!KBK50)*Funding!KAM22","v":0},{"$f":"('Farm 1'!KBL49+'Trading 1 Farm'!KBL50)*Funding!KAN22","v":0},{"$f":"('Farm 1'!KBM49+'Trading 1 Farm'!KBM50)*Funding!KAO22","v":0},{"$f":"('Farm 1'!KBN49+'Trading 1 Farm'!KBN50)*Funding!KAP22","v":0},{"$f":"('Farm 1'!KBO49+'Trading 1 Farm'!KBO50)*Funding!KAQ22","v":0},{"$f":"('Farm 1'!KBP49+'Trading 1 Farm'!KBP50)*Funding!KAR22","v":0},{"$f":"('Farm 1'!KBQ49+'Trading 1 Farm'!KBQ50)*Funding!KAS22","v":0},{"$f":"('Farm 1'!KBR49+'Trading 1 Farm'!KBR50)*Funding!KAT22","v":0},{"$f":"('Farm 1'!KBS49+'Trading 1 Farm'!KBS50)*Funding!KAU22","v":0},{"$f":"('Farm 1'!KBT49+'Trading 1 Farm'!KBT50)*Funding!KAV22","v":0},{"$f":"('Farm 1'!KBU49+'Trading 1 Farm'!KBU50)*Funding!KAW22","v":0},{"$f":"('Farm 1'!KBV49+'Trading 1 Farm'!KBV50)*Funding!KAX22","v":0},{"$f":"('Farm 1'!KBW49+'Trading 1 Farm'!KBW50)*Funding!KAY22","v":0},{"$f":"('Farm 1'!KBX49+'Trading 1 Farm'!KBX50)*Funding!KAZ22","v":0},{"$f":"('Farm 1'!KBY49+'Trading 1 Farm'!KBY50)*Funding!KBA22","v":0},{"$f":"('Farm 1'!KBZ49+'Trading 1 Farm'!KBZ50)*Funding!KBB22","v":0},{"$f":"('Farm 1'!KCA49+'Trading 1 Farm'!KCA50)*Funding!KBC22","v":0},{"$f":"('Farm 1'!KCB49+'Trading 1 Farm'!KCB50)*Funding!KBD22","v":0},{"$f":"('Farm 1'!KCC49+'Trading 1 Farm'!KCC50)*Funding!KBE22","v":0},{"$f":"('Farm 1'!KCD49+'Trading 1 Farm'!KCD50)*Funding!KBF22","v":0},{"$f":"('Farm 1'!KCE49+'Trading 1 Farm'!KCE50)*Funding!KBG22","v":0},{"$f":"('Farm 1'!KCF49+'Trading 1 Farm'!KCF50)*Funding!KBH22","v":0},{"$f":"('Farm 1'!KCG49+'Trading 1 Farm'!KCG50)*Funding!KBI22","v":0},{"$f":"('Farm 1'!KCH49+'Trading 1 Farm'!KCH50)*Funding!KBJ22","v":0},{"$f":"('Farm 1'!KCI49+'Trading 1 Farm'!KCI50)*Funding!KBK22","v":0},{"$f":"('Farm 1'!KCJ49+'Trading 1 Farm'!KCJ50)*Funding!KBL22","v":0},{"$f":"('Farm 1'!KCK49+'Trading 1 Farm'!KCK50)*Funding!KBM22","v":0},{"$f":"('Farm 1'!KCL49+'Trading 1 Farm'!KCL50)*Funding!KBN22","v":0},{"$f":"('Farm 1'!KCM49+'Trading 1 Farm'!KCM50)*Funding!KBO22","v":0},{"$f":"('Farm 1'!KCN49+'Trading 1 Farm'!KCN50)*Funding!KBP22","v":0},{"$f":"('Farm 1'!KCO49+'Trading 1 Farm'!KCO50)*Funding!KBQ22","v":0},{"$f":"('Farm 1'!KCP49+'Trading 1 Farm'!KCP50)*Funding!KBR22","v":0},{"$f":"('Farm 1'!KCQ49+'Trading 1 Farm'!KCQ50)*Funding!KBS22","v":0},{"$f":"('Farm 1'!KCR49+'Trading 1 Farm'!KCR50)*Funding!KBT22","v":0},{"$f":"('Farm 1'!KCS49+'Trading 1 Farm'!KCS50)*Funding!KBU22","v":0},{"$f":"('Farm 1'!KCT49+'Trading 1 Farm'!KCT50)*Funding!KBV22","v":0},{"$f":"('Farm 1'!KCU49+'Trading 1 Farm'!KCU50)*Funding!KBW22","v":0},{"$f":"('Farm 1'!KCV49+'Trading 1 Farm'!KCV50)*Funding!KBX22","v":0},{"$f":"('Farm 1'!KCW49+'Trading 1 Farm'!KCW50)*Funding!KBY22","v":0},{"$f":"('Farm 1'!KCX49+'Trading 1 Farm'!KCX50)*Funding!KBZ22","v":0},{"$f":"('Farm 1'!KCY49+'Trading 1 Farm'!KCY50)*Funding!KCA22","v":0},{"$f":"('Farm 1'!KCZ49+'Trading 1 Farm'!KCZ50)*Funding!KCB22","v":0},{"$f":"('Farm 1'!KDA49+'Trading 1 Farm'!KDA50)*Funding!KCC22","v":0},{"$f":"('Farm 1'!KDB49+'Trading 1 Farm'!KDB50)*Funding!KCD22","v":0},{"$f":"('Farm 1'!KDC49+'Trading 1 Farm'!KDC50)*Funding!KCE22","v":0},{"$f":"('Farm 1'!KDD49+'Trading 1 Farm'!KDD50)*Funding!KCF22","v":0},{"$f":"('Farm 1'!KDE49+'Trading 1 Farm'!KDE50)*Funding!KCG22","v":0},{"$f":"('Farm 1'!KDF49+'Trading 1 Farm'!KDF50)*Funding!KCH22","v":0},{"$f":"('Farm 1'!KDG49+'Trading 1 Farm'!KDG50)*Funding!KCI22","v":0},{"$f":"('Farm 1'!KDH49+'Trading 1 Farm'!KDH50)*Funding!KCJ22","v":0},{"$f":"('Farm 1'!KDI49+'Trading 1 Farm'!KDI50)*Funding!KCK22","v":0},{"$f":"('Farm 1'!KDJ49+'Trading 1 Farm'!KDJ50)*Funding!KCL22","v":0},{"$f":"('Farm 1'!KDK49+'Trading 1 Farm'!KDK50)*Funding!KCM22","v":0},{"$f":"('Farm 1'!KDL49+'Trading 1 Farm'!KDL50)*Funding!KCN22","v":0},{"$f":"('Farm 1'!KDM49+'Trading 1 Farm'!KDM50)*Funding!KCO22","v":0},{"$f":"('Farm 1'!KDN49+'Trading 1 Farm'!KDN50)*Funding!KCP22","v":0},{"$f":"('Farm 1'!KDO49+'Trading 1 Farm'!KDO50)*Funding!KCQ22","v":0},{"$f":"('Farm 1'!KDP49+'Trading 1 Farm'!KDP50)*Funding!KCR22","v":0},{"$f":"('Farm 1'!KDQ49+'Trading 1 Farm'!KDQ50)*Funding!KCS22","v":0},{"$f":"('Farm 1'!KDR49+'Trading 1 Farm'!KDR50)*Funding!KCT22","v":0},{"$f":"('Farm 1'!KDS49+'Trading 1 Farm'!KDS50)*Funding!KCU22","v":0},{"$f":"('Farm 1'!KDT49+'Trading 1 Farm'!KDT50)*Funding!KCV22","v":0},{"$f":"('Farm 1'!KDU49+'Trading 1 Farm'!KDU50)*Funding!KCW22","v":0},{"$f":"('Farm 1'!KDV49+'Trading 1 Farm'!KDV50)*Funding!KCX22","v":0},{"$f":"('Farm 1'!KDW49+'Trading 1 Farm'!KDW50)*Funding!KCY22","v":0},{"$f":"('Farm 1'!KDX49+'Trading 1 Farm'!KDX50)*Funding!KCZ22","v":0},{"$f":"('Farm 1'!KDY49+'Trading 1 Farm'!KDY50)*Funding!KDA22","v":0},{"$f":"('Farm 1'!KDZ49+'Trading 1 Farm'!KDZ50)*Funding!KDB22","v":0},{"$f":"('Farm 1'!KEA49+'Trading 1 Farm'!KEA50)*Funding!KDC22","v":0},{"$f":"('Farm 1'!KEB49+'Trading 1 Farm'!KEB50)*Funding!KDD22","v":0},{"$f":"('Farm 1'!KEC49+'Trading 1 Farm'!KEC50)*Funding!KDE22","v":0},{"$f":"('Farm 1'!KED49+'Trading 1 Farm'!KED50)*Funding!KDF22","v":0},{"$f":"('Farm 1'!KEE49+'Trading 1 Farm'!KEE50)*Funding!KDG22","v":0},{"$f":"('Farm 1'!KEF49+'Trading 1 Farm'!KEF50)*Funding!KDH22","v":0},{"$f":"('Farm 1'!KEG49+'Trading 1 Farm'!KEG50)*Funding!KDI22","v":0},{"$f":"('Farm 1'!KEH49+'Trading 1 Farm'!KEH50)*Funding!KDJ22","v":0},{"$f":"('Farm 1'!KEI49+'Trading 1 Farm'!KEI50)*Funding!KDK22","v":0},{"$f":"('Farm 1'!KEJ49+'Trading 1 Farm'!KEJ50)*Funding!KDL22","v":0},{"$f":"('Farm 1'!KEK49+'Trading 1 Farm'!KEK50)*Funding!KDM22","v":0},{"$f":"('Farm 1'!KEL49+'Trading 1 Farm'!KEL50)*Funding!KDN22","v":0},{"$f":"('Farm 1'!KEM49+'Trading 1 Farm'!KEM50)*Funding!KDO22","v":0},{"$f":"('Farm 1'!KEN49+'Trading 1 Farm'!KEN50)*Funding!KDP22","v":0},{"$f":"('Farm 1'!KEO49+'Trading 1 Farm'!KEO50)*Funding!KDQ22","v":0},{"$f":"('Farm 1'!KEP49+'Trading 1 Farm'!KEP50)*Funding!KDR22","v":0},{"$f":"('Farm 1'!KEQ49+'Trading 1 Farm'!KEQ50)*Funding!KDS22","v":0},{"$f":"('Farm 1'!KER49+'Trading 1 Farm'!KER50)*Funding!KDT22","v":0},{"$f":"('Farm 1'!KES49+'Trading 1 Farm'!KES50)*Funding!KDU22","v":0},{"$f":"('Farm 1'!KET49+'Trading 1 Farm'!KET50)*Funding!KDV22","v":0},{"$f":"('Farm 1'!KEU49+'Trading 1 Farm'!KEU50)*Funding!KDW22","v":0},{"$f":"('Farm 1'!KEV49+'Trading 1 Farm'!KEV50)*Funding!KDX22","v":0},{"$f":"('Farm 1'!KEW49+'Trading 1 Farm'!KEW50)*Funding!KDY22","v":0},{"$f":"('Farm 1'!KEX49+'Trading 1 Farm'!KEX50)*Funding!KDZ22","v":0},{"$f":"('Farm 1'!KEY49+'Trading 1 Farm'!KEY50)*Funding!KEA22","v":0},{"$f":"('Farm 1'!KEZ49+'Trading 1 Farm'!KEZ50)*Funding!KEB22","v":0},{"$f":"('Farm 1'!KFA49+'Trading 1 Farm'!KFA50)*Funding!KEC22","v":0},{"$f":"('Farm 1'!KFB49+'Trading 1 Farm'!KFB50)*Funding!KED22","v":0},{"$f":"('Farm 1'!KFC49+'Trading 1 Farm'!KFC50)*Funding!KEE22","v":0},{"$f":"('Farm 1'!KFD49+'Trading 1 Farm'!KFD50)*Funding!KEF22","v":0},{"$f":"('Farm 1'!KFE49+'Trading 1 Farm'!KFE50)*Funding!KEG22","v":0},{"$f":"('Farm 1'!KFF49+'Trading 1 Farm'!KFF50)*Funding!KEH22","v":0},{"$f":"('Farm 1'!KFG49+'Trading 1 Farm'!KFG50)*Funding!KEI22","v":0},{"$f":"('Farm 1'!KFH49+'Trading 1 Farm'!KFH50)*Funding!KEJ22","v":0},{"$f":"('Farm 1'!KFI49+'Trading 1 Farm'!KFI50)*Funding!KEK22","v":0},{"$f":"('Farm 1'!KFJ49+'Trading 1 Farm'!KFJ50)*Funding!KEL22","v":0},{"$f":"('Farm 1'!KFK49+'Trading 1 Farm'!KFK50)*Funding!KEM22","v":0},{"$f":"('Farm 1'!KFL49+'Trading 1 Farm'!KFL50)*Funding!KEN22","v":0},{"$f":"('Farm 1'!KFM49+'Trading 1 Farm'!KFM50)*Funding!KEO22","v":0},{"$f":"('Farm 1'!KFN49+'Trading 1 Farm'!KFN50)*Funding!KEP22","v":0},{"$f":"('Farm 1'!KFO49+'Trading 1 Farm'!KFO50)*Funding!KEQ22","v":0},{"$f":"('Farm 1'!KFP49+'Trading 1 Farm'!KFP50)*Funding!KER22","v":0},{"$f":"('Farm 1'!KFQ49+'Trading 1 Farm'!KFQ50)*Funding!KES22","v":0},{"$f":"('Farm 1'!KFR49+'Trading 1 Farm'!KFR50)*Funding!KET22","v":0},{"$f":"('Farm 1'!KFS49+'Trading 1 Farm'!KFS50)*Funding!KEU22","v":0},{"$f":"('Farm 1'!KFT49+'Trading 1 Farm'!KFT50)*Funding!KEV22","v":0},{"$f":"('Farm 1'!KFU49+'Trading 1 Farm'!KFU50)*Funding!KEW22","v":0},{"$f":"('Farm 1'!KFV49+'Trading 1 Farm'!KFV50)*Funding!KEX22","v":0},{"$f":"('Farm 1'!KFW49+'Trading 1 Farm'!KFW50)*Funding!KEY22","v":0},{"$f":"('Farm 1'!KFX49+'Trading 1 Farm'!KFX50)*Funding!KEZ22","v":0},{"$f":"('Farm 1'!KFY49+'Trading 1 Farm'!KFY50)*Funding!KFA22","v":0},{"$f":"('Farm 1'!KFZ49+'Trading 1 Farm'!KFZ50)*Funding!KFB22","v":0},{"$f":"('Farm 1'!KGA49+'Trading 1 Farm'!KGA50)*Funding!KFC22","v":0},{"$f":"('Farm 1'!KGB49+'Trading 1 Farm'!KGB50)*Funding!KFD22","v":0},{"$f":"('Farm 1'!KGC49+'Trading 1 Farm'!KGC50)*Funding!KFE22","v":0},{"$f":"('Farm 1'!KGD49+'Trading 1 Farm'!KGD50)*Funding!KFF22","v":0},{"$f":"('Farm 1'!KGE49+'Trading 1 Farm'!KGE50)*Funding!KFG22","v":0},{"$f":"('Farm 1'!KGF49+'Trading 1 Farm'!KGF50)*Funding!KFH22","v":0},{"$f":"('Farm 1'!KGG49+'Trading 1 Farm'!KGG50)*Funding!KFI22","v":0},{"$f":"('Farm 1'!KGH49+'Trading 1 Farm'!KGH50)*Funding!KFJ22","v":0},{"$f":"('Farm 1'!KGI49+'Trading 1 Farm'!KGI50)*Funding!KFK22","v":0},{"$f":"('Farm 1'!KGJ49+'Trading 1 Farm'!KGJ50)*Funding!KFL22","v":0},{"$f":"('Farm 1'!KGK49+'Trading 1 Farm'!KGK50)*Funding!KFM22","v":0},{"$f":"('Farm 1'!KGL49+'Trading 1 Farm'!KGL50)*Funding!KFN22","v":0},{"$f":"('Farm 1'!KGM49+'Trading 1 Farm'!KGM50)*Funding!KFO22","v":0},{"$f":"('Farm 1'!KGN49+'Trading 1 Farm'!KGN50)*Funding!KFP22","v":0},{"$f":"('Farm 1'!KGO49+'Trading 1 Farm'!KGO50)*Funding!KFQ22","v":0},{"$f":"('Farm 1'!KGP49+'Trading 1 Farm'!KGP50)*Funding!KFR22","v":0},{"$f":"('Farm 1'!KGQ49+'Trading 1 Farm'!KGQ50)*Funding!KFS22","v":0},{"$f":"('Farm 1'!KGR49+'Trading 1 Farm'!KGR50)*Funding!KFT22","v":0},{"$f":"('Farm 1'!KGS49+'Trading 1 Farm'!KGS50)*Funding!KFU22","v":0},{"$f":"('Farm 1'!KGT49+'Trading 1 Farm'!KGT50)*Funding!KFV22","v":0},{"$f":"('Farm 1'!KGU49+'Trading 1 Farm'!KGU50)*Funding!KFW22","v":0},{"$f":"('Farm 1'!KGV49+'Trading 1 Farm'!KGV50)*Funding!KFX22","v":0},{"$f":"('Farm 1'!KGW49+'Trading 1 Farm'!KGW50)*Funding!KFY22","v":0},{"$f":"('Farm 1'!KGX49+'Trading 1 Farm'!KGX50)*Funding!KFZ22","v":0},{"$f":"('Farm 1'!KGY49+'Trading 1 Farm'!KGY50)*Funding!KGA22","v":0},{"$f":"('Farm 1'!KGZ49+'Trading 1 Farm'!KGZ50)*Funding!KGB22","v":0},{"$f":"('Farm 1'!KHA49+'Trading 1 Farm'!KHA50)*Funding!KGC22","v":0},{"$f":"('Farm 1'!KHB49+'Trading 1 Farm'!KHB50)*Funding!KGD22","v":0},{"$f":"('Farm 1'!KHC49+'Trading 1 Farm'!KHC50)*Funding!KGE22","v":0},{"$f":"('Farm 1'!KHD49+'Trading 1 Farm'!KHD50)*Funding!KGF22","v":0},{"$f":"('Farm 1'!KHE49+'Trading 1 Farm'!KHE50)*Funding!KGG22","v":0},{"$f":"('Farm 1'!KHF49+'Trading 1 Farm'!KHF50)*Funding!KGH22","v":0},{"$f":"('Farm 1'!KHG49+'Trading 1 Farm'!KHG50)*Funding!KGI22","v":0},{"$f":"('Farm 1'!KHH49+'Trading 1 Farm'!KHH50)*Funding!KGJ22","v":0},{"$f":"('Farm 1'!KHI49+'Trading 1 Farm'!KHI50)*Funding!KGK22","v":0},{"$f":"('Farm 1'!KHJ49+'Trading 1 Farm'!KHJ50)*Funding!KGL22","v":0},{"$f":"('Farm 1'!KHK49+'Trading 1 Farm'!KHK50)*Funding!KGM22","v":0},{"$f":"('Farm 1'!KHL49+'Trading 1 Farm'!KHL50)*Funding!KGN22","v":0},{"$f":"('Farm 1'!KHM49+'Trading 1 Farm'!KHM50)*Funding!KGO22","v":0},{"$f":"('Farm 1'!KHN49+'Trading 1 Farm'!KHN50)*Funding!KGP22","v":0},{"$f":"('Farm 1'!KHO49+'Trading 1 Farm'!KHO50)*Funding!KGQ22","v":0},{"$f":"('Farm 1'!KHP49+'Trading 1 Farm'!KHP50)*Funding!KGR22","v":0},{"$f":"('Farm 1'!KHQ49+'Trading 1 Farm'!KHQ50)*Funding!KGS22","v":0},{"$f":"('Farm 1'!KHR49+'Trading 1 Farm'!KHR50)*Funding!KGT22","v":0},{"$f":"('Farm 1'!KHS49+'Trading 1 Farm'!KHS50)*Funding!KGU22","v":0},{"$f":"('Farm 1'!KHT49+'Trading 1 Farm'!KHT50)*Funding!KGV22","v":0},{"$f":"('Farm 1'!KHU49+'Trading 1 Farm'!KHU50)*Funding!KGW22","v":0},{"$f":"('Farm 1'!KHV49+'Trading 1 Farm'!KHV50)*Funding!KGX22","v":0},{"$f":"('Farm 1'!KHW49+'Trading 1 Farm'!KHW50)*Funding!KGY22","v":0},{"$f":"('Farm 1'!KHX49+'Trading 1 Farm'!KHX50)*Funding!KGZ22","v":0},{"$f":"('Farm 1'!KHY49+'Trading 1 Farm'!KHY50)*Funding!KHA22","v":0},{"$f":"('Farm 1'!KHZ49+'Trading 1 Farm'!KHZ50)*Funding!KHB22","v":0},{"$f":"('Farm 1'!KIA49+'Trading 1 Farm'!KIA50)*Funding!KHC22","v":0},{"$f":"('Farm 1'!KIB49+'Trading 1 Farm'!KIB50)*Funding!KHD22","v":0},{"$f":"('Farm 1'!KIC49+'Trading 1 Farm'!KIC50)*Funding!KHE22","v":0},{"$f":"('Farm 1'!KID49+'Trading 1 Farm'!KID50)*Funding!KHF22","v":0},{"$f":"('Farm 1'!KIE49+'Trading 1 Farm'!KIE50)*Funding!KHG22","v":0},{"$f":"('Farm 1'!KIF49+'Trading 1 Farm'!KIF50)*Funding!KHH22","v":0},{"$f":"('Farm 1'!KIG49+'Trading 1 Farm'!KIG50)*Funding!KHI22","v":0},{"$f":"('Farm 1'!KIH49+'Trading 1 Farm'!KIH50)*Funding!KHJ22","v":0},{"$f":"('Farm 1'!KII49+'Trading 1 Farm'!KII50)*Funding!KHK22","v":0},{"$f":"('Farm 1'!KIJ49+'Trading 1 Farm'!KIJ50)*Funding!KHL22","v":0},{"$f":"('Farm 1'!KIK49+'Trading 1 Farm'!KIK50)*Funding!KHM22","v":0},{"$f":"('Farm 1'!KIL49+'Trading 1 Farm'!KIL50)*Funding!KHN22","v":0},{"$f":"('Farm 1'!KIM49+'Trading 1 Farm'!KIM50)*Funding!KHO22","v":0},{"$f":"('Farm 1'!KIN49+'Trading 1 Farm'!KIN50)*Funding!KHP22","v":0},{"$f":"('Farm 1'!KIO49+'Trading 1 Farm'!KIO50)*Funding!KHQ22","v":0},{"$f":"('Farm 1'!KIP49+'Trading 1 Farm'!KIP50)*Funding!KHR22","v":0},{"$f":"('Farm 1'!KIQ49+'Trading 1 Farm'!KIQ50)*Funding!KHS22","v":0},{"$f":"('Farm 1'!KIR49+'Trading 1 Farm'!KIR50)*Funding!KHT22","v":0},{"$f":"('Farm 1'!KIS49+'Trading 1 Farm'!KIS50)*Funding!KHU22","v":0},{"$f":"('Farm 1'!KIT49+'Trading 1 Farm'!KIT50)*Funding!KHV22","v":0},{"$f":"('Farm 1'!KIU49+'Trading 1 Farm'!KIU50)*Funding!KHW22","v":0},{"$f":"('Farm 1'!KIV49+'Trading 1 Farm'!KIV50)*Funding!KHX22","v":0},{"$f":"('Farm 1'!KIW49+'Trading 1 Farm'!KIW50)*Funding!KHY22","v":0},{"$f":"('Farm 1'!KIX49+'Trading 1 Farm'!KIX50)*Funding!KHZ22","v":0},{"$f":"('Farm 1'!KIY49+'Trading 1 Farm'!KIY50)*Funding!KIA22","v":0},{"$f":"('Farm 1'!KIZ49+'Trading 1 Farm'!KIZ50)*Funding!KIB22","v":0},{"$f":"('Farm 1'!KJA49+'Trading 1 Farm'!KJA50)*Funding!KIC22","v":0},{"$f":"('Farm 1'!KJB49+'Trading 1 Farm'!KJB50)*Funding!KID22","v":0},{"$f":"('Farm 1'!KJC49+'Trading 1 Farm'!KJC50)*Funding!KIE22","v":0},{"$f":"('Farm 1'!KJD49+'Trading 1 Farm'!KJD50)*Funding!KIF22","v":0},{"$f":"('Farm 1'!KJE49+'Trading 1 Farm'!KJE50)*Funding!KIG22","v":0},{"$f":"('Farm 1'!KJF49+'Trading 1 Farm'!KJF50)*Funding!KIH22","v":0},{"$f":"('Farm 1'!KJG49+'Trading 1 Farm'!KJG50)*Funding!KII22","v":0},{"$f":"('Farm 1'!KJH49+'Trading 1 Farm'!KJH50)*Funding!KIJ22","v":0},{"$f":"('Farm 1'!KJI49+'Trading 1 Farm'!KJI50)*Funding!KIK22","v":0},{"$f":"('Farm 1'!KJJ49+'Trading 1 Farm'!KJJ50)*Funding!KIL22","v":0},{"$f":"('Farm 1'!KJK49+'Trading 1 Farm'!KJK50)*Funding!KIM22","v":0},{"$f":"('Farm 1'!KJL49+'Trading 1 Farm'!KJL50)*Funding!KIN22","v":0},{"$f":"('Farm 1'!KJM49+'Trading 1 Farm'!KJM50)*Funding!KIO22","v":0},{"$f":"('Farm 1'!KJN49+'Trading 1 Farm'!KJN50)*Funding!KIP22","v":0},{"$f":"('Farm 1'!KJO49+'Trading 1 Farm'!KJO50)*Funding!KIQ22","v":0},{"$f":"('Farm 1'!KJP49+'Trading 1 Farm'!KJP50)*Funding!KIR22","v":0},{"$f":"('Farm 1'!KJQ49+'Trading 1 Farm'!KJQ50)*Funding!KIS22","v":0},{"$f":"('Farm 1'!KJR49+'Trading 1 Farm'!KJR50)*Funding!KIT22","v":0},{"$f":"('Farm 1'!KJS49+'Trading 1 Farm'!KJS50)*Funding!KIU22","v":0},{"$f":"('Farm 1'!KJT49+'Trading 1 Farm'!KJT50)*Funding!KIV22","v":0},{"$f":"('Farm 1'!KJU49+'Trading 1 Farm'!KJU50)*Funding!KIW22","v":0},{"$f":"('Farm 1'!KJV49+'Trading 1 Farm'!KJV50)*Funding!KIX22","v":0},{"$f":"('Farm 1'!KJW49+'Trading 1 Farm'!KJW50)*Funding!KIY22","v":0},{"$f":"('Farm 1'!KJX49+'Trading 1 Farm'!KJX50)*Funding!KIZ22","v":0},{"$f":"('Farm 1'!KJY49+'Trading 1 Farm'!KJY50)*Funding!KJA22","v":0},{"$f":"('Farm 1'!KJZ49+'Trading 1 Farm'!KJZ50)*Funding!KJB22","v":0},{"$f":"('Farm 1'!KKA49+'Trading 1 Farm'!KKA50)*Funding!KJC22","v":0},{"$f":"('Farm 1'!KKB49+'Trading 1 Farm'!KKB50)*Funding!KJD22","v":0},{"$f":"('Farm 1'!KKC49+'Trading 1 Farm'!KKC50)*Funding!KJE22","v":0},{"$f":"('Farm 1'!KKD49+'Trading 1 Farm'!KKD50)*Funding!KJF22","v":0},{"$f":"('Farm 1'!KKE49+'Trading 1 Farm'!KKE50)*Funding!KJG22","v":0},{"$f":"('Farm 1'!KKF49+'Trading 1 Farm'!KKF50)*Funding!KJH22","v":0},{"$f":"('Farm 1'!KKG49+'Trading 1 Farm'!KKG50)*Funding!KJI22","v":0},{"$f":"('Farm 1'!KKH49+'Trading 1 Farm'!KKH50)*Funding!KJJ22","v":0},{"$f":"('Farm 1'!KKI49+'Trading 1 Farm'!KKI50)*Funding!KJK22","v":0},{"$f":"('Farm 1'!KKJ49+'Trading 1 Farm'!KKJ50)*Funding!KJL22","v":0},{"$f":"('Farm 1'!KKK49+'Trading 1 Farm'!KKK50)*Funding!KJM22","v":0},{"$f":"('Farm 1'!KKL49+'Trading 1 Farm'!KKL50)*Funding!KJN22","v":0},{"$f":"('Farm 1'!KKM49+'Trading 1 Farm'!KKM50)*Funding!KJO22","v":0},{"$f":"('Farm 1'!KKN49+'Trading 1 Farm'!KKN50)*Funding!KJP22","v":0},{"$f":"('Farm 1'!KKO49+'Trading 1 Farm'!KKO50)*Funding!KJQ22","v":0},{"$f":"('Farm 1'!KKP49+'Trading 1 Farm'!KKP50)*Funding!KJR22","v":0},{"$f":"('Farm 1'!KKQ49+'Trading 1 Farm'!KKQ50)*Funding!KJS22","v":0},{"$f":"('Farm 1'!KKR49+'Trading 1 Farm'!KKR50)*Funding!KJT22","v":0},{"$f":"('Farm 1'!KKS49+'Trading 1 Farm'!KKS50)*Funding!KJU22","v":0},{"$f":"('Farm 1'!KKT49+'Trading 1 Farm'!KKT50)*Funding!KJV22","v":0},{"$f":"('Farm 1'!KKU49+'Trading 1 Farm'!KKU50)*Funding!KJW22","v":0},{"$f":"('Farm 1'!KKV49+'Trading 1 Farm'!KKV50)*Funding!KJX22","v":0},{"$f":"('Farm 1'!KKW49+'Trading 1 Farm'!KKW50)*Funding!KJY22","v":0},{"$f":"('Farm 1'!KKX49+'Trading 1 Farm'!KKX50)*Funding!KJZ22","v":0},{"$f":"('Farm 1'!KKY49+'Trading 1 Farm'!KKY50)*Funding!KKA22","v":0},{"$f":"('Farm 1'!KKZ49+'Trading 1 Farm'!KKZ50)*Funding!KKB22","v":0},{"$f":"('Farm 1'!KLA49+'Trading 1 Farm'!KLA50)*Funding!KKC22","v":0},{"$f":"('Farm 1'!KLB49+'Trading 1 Farm'!KLB50)*Funding!KKD22","v":0},{"$f":"('Farm 1'!KLC49+'Trading 1 Farm'!KLC50)*Funding!KKE22","v":0},{"$f":"('Farm 1'!KLD49+'Trading 1 Farm'!KLD50)*Funding!KKF22","v":0},{"$f":"('Farm 1'!KLE49+'Trading 1 Farm'!KLE50)*Funding!KKG22","v":0},{"$f":"('Farm 1'!KLF49+'Trading 1 Farm'!KLF50)*Funding!KKH22","v":0},{"$f":"('Farm 1'!KLG49+'Trading 1 Farm'!KLG50)*Funding!KKI22","v":0},{"$f":"('Farm 1'!KLH49+'Trading 1 Farm'!KLH50)*Funding!KKJ22","v":0},{"$f":"('Farm 1'!KLI49+'Trading 1 Farm'!KLI50)*Funding!KKK22","v":0},{"$f":"('Farm 1'!KLJ49+'Trading 1 Farm'!KLJ50)*Funding!KKL22","v":0},{"$f":"('Farm 1'!KLK49+'Trading 1 Farm'!KLK50)*Funding!KKM22","v":0},{"$f":"('Farm 1'!KLL49+'Trading 1 Farm'!KLL50)*Funding!KKN22","v":0},{"$f":"('Farm 1'!KLM49+'Trading 1 Farm'!KLM50)*Funding!KKO22","v":0},{"$f":"('Farm 1'!KLN49+'Trading 1 Farm'!KLN50)*Funding!KKP22","v":0},{"$f":"('Farm 1'!KLO49+'Trading 1 Farm'!KLO50)*Funding!KKQ22","v":0},{"$f":"('Farm 1'!KLP49+'Trading 1 Farm'!KLP50)*Funding!KKR22","v":0},{"$f":"('Farm 1'!KLQ49+'Trading 1 Farm'!KLQ50)*Funding!KKS22","v":0},{"$f":"('Farm 1'!KLR49+'Trading 1 Farm'!KLR50)*Funding!KKT22","v":0},{"$f":"('Farm 1'!KLS49+'Trading 1 Farm'!KLS50)*Funding!KKU22","v":0},{"$f":"('Farm 1'!KLT49+'Trading 1 Farm'!KLT50)*Funding!KKV22","v":0},{"$f":"('Farm 1'!KLU49+'Trading 1 Farm'!KLU50)*Funding!KKW22","v":0},{"$f":"('Farm 1'!KLV49+'Trading 1 Farm'!KLV50)*Funding!KKX22","v":0},{"$f":"('Farm 1'!KLW49+'Trading 1 Farm'!KLW50)*Funding!KKY22","v":0},{"$f":"('Farm 1'!KLX49+'Trading 1 Farm'!KLX50)*Funding!KKZ22","v":0},{"$f":"('Farm 1'!KLY49+'Trading 1 Farm'!KLY50)*Funding!KLA22","v":0},{"$f":"('Farm 1'!KLZ49+'Trading 1 Farm'!KLZ50)*Funding!KLB22","v":0},{"$f":"('Farm 1'!KMA49+'Trading 1 Farm'!KMA50)*Funding!KLC22","v":0},{"$f":"('Farm 1'!KMB49+'Trading 1 Farm'!KMB50)*Funding!KLD22","v":0},{"$f":"('Farm 1'!KMC49+'Trading 1 Farm'!KMC50)*Funding!KLE22","v":0},{"$f":"('Farm 1'!KMD49+'Trading 1 Farm'!KMD50)*Funding!KLF22","v":0},{"$f":"('Farm 1'!KME49+'Trading 1 Farm'!KME50)*Funding!KLG22","v":0},{"$f":"('Farm 1'!KMF49+'Trading 1 Farm'!KMF50)*Funding!KLH22","v":0},{"$f":"('Farm 1'!KMG49+'Trading 1 Farm'!KMG50)*Funding!KLI22","v":0},{"$f":"('Farm 1'!KMH49+'Trading 1 Farm'!KMH50)*Funding!KLJ22","v":0},{"$f":"('Farm 1'!KMI49+'Trading 1 Farm'!KMI50)*Funding!KLK22","v":0},{"$f":"('Farm 1'!KMJ49+'Trading 1 Farm'!KMJ50)*Funding!KLL22","v":0},{"$f":"('Farm 1'!KMK49+'Trading 1 Farm'!KMK50)*Funding!KLM22","v":0},{"$f":"('Farm 1'!KML49+'Trading 1 Farm'!KML50)*Funding!KLN22","v":0},{"$f":"('Farm 1'!KMM49+'Trading 1 Farm'!KMM50)*Funding!KLO22","v":0},{"$f":"('Farm 1'!KMN49+'Trading 1 Farm'!KMN50)*Funding!KLP22","v":0},{"$f":"('Farm 1'!KMO49+'Trading 1 Farm'!KMO50)*Funding!KLQ22","v":0},{"$f":"('Farm 1'!KMP49+'Trading 1 Farm'!KMP50)*Funding!KLR22","v":0},{"$f":"('Farm 1'!KMQ49+'Trading 1 Farm'!KMQ50)*Funding!KLS22","v":0},{"$f":"('Farm 1'!KMR49+'Trading 1 Farm'!KMR50)*Funding!KLT22","v":0},{"$f":"('Farm 1'!KMS49+'Trading 1 Farm'!KMS50)*Funding!KLU22","v":0},{"$f":"('Farm 1'!KMT49+'Trading 1 Farm'!KMT50)*Funding!KLV22","v":0},{"$f":"('Farm 1'!KMU49+'Trading 1 Farm'!KMU50)*Funding!KLW22","v":0},{"$f":"('Farm 1'!KMV49+'Trading 1 Farm'!KMV50)*Funding!KLX22","v":0},{"$f":"('Farm 1'!KMW49+'Trading 1 Farm'!KMW50)*Funding!KLY22","v":0},{"$f":"('Farm 1'!KMX49+'Trading 1 Farm'!KMX50)*Funding!KLZ22","v":0},{"$f":"('Farm 1'!KMY49+'Trading 1 Farm'!KMY50)*Funding!KMA22","v":0},{"$f":"('Farm 1'!KMZ49+'Trading 1 Farm'!KMZ50)*Funding!KMB22","v":0},{"$f":"('Farm 1'!KNA49+'Trading 1 Farm'!KNA50)*Funding!KMC22","v":0},{"$f":"('Farm 1'!KNB49+'Trading 1 Farm'!KNB50)*Funding!KMD22","v":0},{"$f":"('Farm 1'!KNC49+'Trading 1 Farm'!KNC50)*Funding!KME22","v":0},{"$f":"('Farm 1'!KND49+'Trading 1 Farm'!KND50)*Funding!KMF22","v":0},{"$f":"('Farm 1'!KNE49+'Trading 1 Farm'!KNE50)*Funding!KMG22","v":0},{"$f":"('Farm 1'!KNF49+'Trading 1 Farm'!KNF50)*Funding!KMH22","v":0},{"$f":"('Farm 1'!KNG49+'Trading 1 Farm'!KNG50)*Funding!KMI22","v":0},{"$f":"('Farm 1'!KNH49+'Trading 1 Farm'!KNH50)*Funding!KMJ22","v":0},{"$f":"('Farm 1'!KNI49+'Trading 1 Farm'!KNI50)*Funding!KMK22","v":0},{"$f":"('Farm 1'!KNJ49+'Trading 1 Farm'!KNJ50)*Funding!KML22","v":0},{"$f":"('Farm 1'!KNK49+'Trading 1 Farm'!KNK50)*Funding!KMM22","v":0},{"$f":"('Farm 1'!KNL49+'Trading 1 Farm'!KNL50)*Funding!KMN22","v":0},{"$f":"('Farm 1'!KNM49+'Trading 1 Farm'!KNM50)*Funding!KMO22","v":0},{"$f":"('Farm 1'!KNN49+'Trading 1 Farm'!KNN50)*Funding!KMP22","v":0},{"$f":"('Farm 1'!KNO49+'Trading 1 Farm'!KNO50)*Funding!KMQ22","v":0},{"$f":"('Farm 1'!KNP49+'Trading 1 Farm'!KNP50)*Funding!KMR22","v":0},{"$f":"('Farm 1'!KNQ49+'Trading 1 Farm'!KNQ50)*Funding!KMS22","v":0},{"$f":"('Farm 1'!KNR49+'Trading 1 Farm'!KNR50)*Funding!KMT22","v":0},{"$f":"('Farm 1'!KNS49+'Trading 1 Farm'!KNS50)*Funding!KMU22","v":0},{"$f":"('Farm 1'!KNT49+'Trading 1 Farm'!KNT50)*Funding!KMV22","v":0},{"$f":"('Farm 1'!KNU49+'Trading 1 Farm'!KNU50)*Funding!KMW22","v":0},{"$f":"('Farm 1'!KNV49+'Trading 1 Farm'!KNV50)*Funding!KMX22","v":0},{"$f":"('Farm 1'!KNW49+'Trading 1 Farm'!KNW50)*Funding!KMY22","v":0},{"$f":"('Farm 1'!KNX49+'Trading 1 Farm'!KNX50)*Funding!KMZ22","v":0},{"$f":"('Farm 1'!KNY49+'Trading 1 Farm'!KNY50)*Funding!KNA22","v":0},{"$f":"('Farm 1'!KNZ49+'Trading 1 Farm'!KNZ50)*Funding!KNB22","v":0},{"$f":"('Farm 1'!KOA49+'Trading 1 Farm'!KOA50)*Funding!KNC22","v":0},{"$f":"('Farm 1'!KOB49+'Trading 1 Farm'!KOB50)*Funding!KND22","v":0},{"$f":"('Farm 1'!KOC49+'Trading 1 Farm'!KOC50)*Funding!KNE22","v":0},{"$f":"('Farm 1'!KOD49+'Trading 1 Farm'!KOD50)*Funding!KNF22","v":0},{"$f":"('Farm 1'!KOE49+'Trading 1 Farm'!KOE50)*Funding!KNG22","v":0},{"$f":"('Farm 1'!KOF49+'Trading 1 Farm'!KOF50)*Funding!KNH22","v":0},{"$f":"('Farm 1'!KOG49+'Trading 1 Farm'!KOG50)*Funding!KNI22","v":0},{"$f":"('Farm 1'!KOH49+'Trading 1 Farm'!KOH50)*Funding!KNJ22","v":0},{"$f":"('Farm 1'!KOI49+'Trading 1 Farm'!KOI50)*Funding!KNK22","v":0},{"$f":"('Farm 1'!KOJ49+'Trading 1 Farm'!KOJ50)*Funding!KNL22","v":0},{"$f":"('Farm 1'!KOK49+'Trading 1 Farm'!KOK50)*Funding!KNM22","v":0},{"$f":"('Farm 1'!KOL49+'Trading 1 Farm'!KOL50)*Funding!KNN22","v":0},{"$f":"('Farm 1'!KOM49+'Trading 1 Farm'!KOM50)*Funding!KNO22","v":0},{"$f":"('Farm 1'!KON49+'Trading 1 Farm'!KON50)*Funding!KNP22","v":0},{"$f":"('Farm 1'!KOO49+'Trading 1 Farm'!KOO50)*Funding!KNQ22","v":0},{"$f":"('Farm 1'!KOP49+'Trading 1 Farm'!KOP50)*Funding!KNR22","v":0},{"$f":"('Farm 1'!KOQ49+'Trading 1 Farm'!KOQ50)*Funding!KNS22","v":0},{"$f":"('Farm 1'!KOR49+'Trading 1 Farm'!KOR50)*Funding!KNT22","v":0},{"$f":"('Farm 1'!KOS49+'Trading 1 Farm'!KOS50)*Funding!KNU22","v":0},{"$f":"('Farm 1'!KOT49+'Trading 1 Farm'!KOT50)*Funding!KNV22","v":0},{"$f":"('Farm 1'!KOU49+'Trading 1 Farm'!KOU50)*Funding!KNW22","v":0},{"$f":"('Farm 1'!KOV49+'Trading 1 Farm'!KOV50)*Funding!KNX22","v":0},{"$f":"('Farm 1'!KOW49+'Trading 1 Farm'!KOW50)*Funding!KNY22","v":0},{"$f":"('Farm 1'!KOX49+'Trading 1 Farm'!KOX50)*Funding!KNZ22","v":0},{"$f":"('Farm 1'!KOY49+'Trading 1 Farm'!KOY50)*Funding!KOA22","v":0},{"$f":"('Farm 1'!KOZ49+'Trading 1 Farm'!KOZ50)*Funding!KOB22","v":0},{"$f":"('Farm 1'!KPA49+'Trading 1 Farm'!KPA50)*Funding!KOC22","v":0},{"$f":"('Farm 1'!KPB49+'Trading 1 Farm'!KPB50)*Funding!KOD22","v":0},{"$f":"('Farm 1'!KPC49+'Trading 1 Farm'!KPC50)*Funding!KOE22","v":0},{"$f":"('Farm 1'!KPD49+'Trading 1 Farm'!KPD50)*Funding!KOF22","v":0},{"$f":"('Farm 1'!KPE49+'Trading 1 Farm'!KPE50)*Funding!KOG22","v":0},{"$f":"('Farm 1'!KPF49+'Trading 1 Farm'!KPF50)*Funding!KOH22","v":0},{"$f":"('Farm 1'!KPG49+'Trading 1 Farm'!KPG50)*Funding!KOI22","v":0},{"$f":"('Farm 1'!KPH49+'Trading 1 Farm'!KPH50)*Funding!KOJ22","v":0},{"$f":"('Farm 1'!KPI49+'Trading 1 Farm'!KPI50)*Funding!KOK22","v":0},{"$f":"('Farm 1'!KPJ49+'Trading 1 Farm'!KPJ50)*Funding!KOL22","v":0},{"$f":"('Farm 1'!KPK49+'Trading 1 Farm'!KPK50)*Funding!KOM22","v":0},{"$f":"('Farm 1'!KPL49+'Trading 1 Farm'!KPL50)*Funding!KON22","v":0},{"$f":"('Farm 1'!KPM49+'Trading 1 Farm'!KPM50)*Funding!KOO22","v":0},{"$f":"('Farm 1'!KPN49+'Trading 1 Farm'!KPN50)*Funding!KOP22","v":0},{"$f":"('Farm 1'!KPO49+'Trading 1 Farm'!KPO50)*Funding!KOQ22","v":0},{"$f":"('Farm 1'!KPP49+'Trading 1 Farm'!KPP50)*Funding!KOR22","v":0},{"$f":"('Farm 1'!KPQ49+'Trading 1 Farm'!KPQ50)*Funding!KOS22","v":0},{"$f":"('Farm 1'!KPR49+'Trading 1 Farm'!KPR50)*Funding!KOT22","v":0},{"$f":"('Farm 1'!KPS49+'Trading 1 Farm'!KPS50)*Funding!KOU22","v":0},{"$f":"('Farm 1'!KPT49+'Trading 1 Farm'!KPT50)*Funding!KOV22","v":0},{"$f":"('Farm 1'!KPU49+'Trading 1 Farm'!KPU50)*Funding!KOW22","v":0},{"$f":"('Farm 1'!KPV49+'Trading 1 Farm'!KPV50)*Funding!KOX22","v":0},{"$f":"('Farm 1'!KPW49+'Trading 1 Farm'!KPW50)*Funding!KOY22","v":0},{"$f":"('Farm 1'!KPX49+'Trading 1 Farm'!KPX50)*Funding!KOZ22","v":0},{"$f":"('Farm 1'!KPY49+'Trading 1 Farm'!KPY50)*Funding!KPA22","v":0},{"$f":"('Farm 1'!KPZ49+'Trading 1 Farm'!KPZ50)*Funding!KPB22","v":0},{"$f":"('Farm 1'!KQA49+'Trading 1 Farm'!KQA50)*Funding!KPC22","v":0},{"$f":"('Farm 1'!KQB49+'Trading 1 Farm'!KQB50)*Funding!KPD22","v":0},{"$f":"('Farm 1'!KQC49+'Trading 1 Farm'!KQC50)*Funding!KPE22","v":0},{"$f":"('Farm 1'!KQD49+'Trading 1 Farm'!KQD50)*Funding!KPF22","v":0},{"$f":"('Farm 1'!KQE49+'Trading 1 Farm'!KQE50)*Funding!KPG22","v":0},{"$f":"('Farm 1'!KQF49+'Trading 1 Farm'!KQF50)*Funding!KPH22","v":0},{"$f":"('Farm 1'!KQG49+'Trading 1 Farm'!KQG50)*Funding!KPI22","v":0},{"$f":"('Farm 1'!KQH49+'Trading 1 Farm'!KQH50)*Funding!KPJ22","v":0},{"$f":"('Farm 1'!KQI49+'Trading 1 Farm'!KQI50)*Funding!KPK22","v":0},{"$f":"('Farm 1'!KQJ49+'Trading 1 Farm'!KQJ50)*Funding!KPL22","v":0},{"$f":"('Farm 1'!KQK49+'Trading 1 Farm'!KQK50)*Funding!KPM22","v":0},{"$f":"('Farm 1'!KQL49+'Trading 1 Farm'!KQL50)*Funding!KPN22","v":0},{"$f":"('Farm 1'!KQM49+'Trading 1 Farm'!KQM50)*Funding!KPO22","v":0},{"$f":"('Farm 1'!KQN49+'Trading 1 Farm'!KQN50)*Funding!KPP22","v":0},{"$f":"('Farm 1'!KQO49+'Trading 1 Farm'!KQO50)*Funding!KPQ22","v":0},{"$f":"('Farm 1'!KQP49+'Trading 1 Farm'!KQP50)*Funding!KPR22","v":0},{"$f":"('Farm 1'!KQQ49+'Trading 1 Farm'!KQQ50)*Funding!KPS22","v":0},{"$f":"('Farm 1'!KQR49+'Trading 1 Farm'!KQR50)*Funding!KPT22","v":0},{"$f":"('Farm 1'!KQS49+'Trading 1 Farm'!KQS50)*Funding!KPU22","v":0},{"$f":"('Farm 1'!KQT49+'Trading 1 Farm'!KQT50)*Funding!KPV22","v":0},{"$f":"('Farm 1'!KQU49+'Trading 1 Farm'!KQU50)*Funding!KPW22","v":0},{"$f":"('Farm 1'!KQV49+'Trading 1 Farm'!KQV50)*Funding!KPX22","v":0},{"$f":"('Farm 1'!KQW49+'Trading 1 Farm'!KQW50)*Funding!KPY22","v":0},{"$f":"('Farm 1'!KQX49+'Trading 1 Farm'!KQX50)*Funding!KPZ22","v":0},{"$f":"('Farm 1'!KQY49+'Trading 1 Farm'!KQY50)*Funding!KQA22","v":0},{"$f":"('Farm 1'!KQZ49+'Trading 1 Farm'!KQZ50)*Funding!KQB22","v":0},{"$f":"('Farm 1'!KRA49+'Trading 1 Farm'!KRA50)*Funding!KQC22","v":0},{"$f":"('Farm 1'!KRB49+'Trading 1 Farm'!KRB50)*Funding!KQD22","v":0},{"$f":"('Farm 1'!KRC49+'Trading 1 Farm'!KRC50)*Funding!KQE22","v":0},{"$f":"('Farm 1'!KRD49+'Trading 1 Farm'!KRD50)*Funding!KQF22","v":0},{"$f":"('Farm 1'!KRE49+'Trading 1 Farm'!KRE50)*Funding!KQG22","v":0},{"$f":"('Farm 1'!KRF49+'Trading 1 Farm'!KRF50)*Funding!KQH22","v":0},{"$f":"('Farm 1'!KRG49+'Trading 1 Farm'!KRG50)*Funding!KQI22","v":0},{"$f":"('Farm 1'!KRH49+'Trading 1 Farm'!KRH50)*Funding!KQJ22","v":0},{"$f":"('Farm 1'!KRI49+'Trading 1 Farm'!KRI50)*Funding!KQK22","v":0},{"$f":"('Farm 1'!KRJ49+'Trading 1 Farm'!KRJ50)*Funding!KQL22","v":0},{"$f":"('Farm 1'!KRK49+'Trading 1 Farm'!KRK50)*Funding!KQM22","v":0},{"$f":"('Farm 1'!KRL49+'Trading 1 Farm'!KRL50)*Funding!KQN22","v":0},{"$f":"('Farm 1'!KRM49+'Trading 1 Farm'!KRM50)*Funding!KQO22","v":0},{"$f":"('Farm 1'!KRN49+'Trading 1 Farm'!KRN50)*Funding!KQP22","v":0},{"$f":"('Farm 1'!KRO49+'Trading 1 Farm'!KRO50)*Funding!KQQ22","v":0},{"$f":"('Farm 1'!KRP49+'Trading 1 Farm'!KRP50)*Funding!KQR22","v":0},{"$f":"('Farm 1'!KRQ49+'Trading 1 Farm'!KRQ50)*Funding!KQS22","v":0},{"$f":"('Farm 1'!KRR49+'Trading 1 Farm'!KRR50)*Funding!KQT22","v":0},{"$f":"('Farm 1'!KRS49+'Trading 1 Farm'!KRS50)*Funding!KQU22","v":0},{"$f":"('Farm 1'!KRT49+'Trading 1 Farm'!KRT50)*Funding!KQV22","v":0},{"$f":"('Farm 1'!KRU49+'Trading 1 Farm'!KRU50)*Funding!KQW22","v":0},{"$f":"('Farm 1'!KRV49+'Trading 1 Farm'!KRV50)*Funding!KQX22","v":0},{"$f":"('Farm 1'!KRW49+'Trading 1 Farm'!KRW50)*Funding!KQY22","v":0},{"$f":"('Farm 1'!KRX49+'Trading 1 Farm'!KRX50)*Funding!KQZ22","v":0},{"$f":"('Farm 1'!KRY49+'Trading 1 Farm'!KRY50)*Funding!KRA22","v":0},{"$f":"('Farm 1'!KRZ49+'Trading 1 Farm'!KRZ50)*Funding!KRB22","v":0},{"$f":"('Farm 1'!KSA49+'Trading 1 Farm'!KSA50)*Funding!KRC22","v":0},{"$f":"('Farm 1'!KSB49+'Trading 1 Farm'!KSB50)*Funding!KRD22","v":0},{"$f":"('Farm 1'!KSC49+'Trading 1 Farm'!KSC50)*Funding!KRE22","v":0},{"$f":"('Farm 1'!KSD49+'Trading 1 Farm'!KSD50)*Funding!KRF22","v":0},{"$f":"('Farm 1'!KSE49+'Trading 1 Farm'!KSE50)*Funding!KRG22","v":0},{"$f":"('Farm 1'!KSF49+'Trading 1 Farm'!KSF50)*Funding!KRH22","v":0},{"$f":"('Farm 1'!KSG49+'Trading 1 Farm'!KSG50)*Funding!KRI22","v":0},{"$f":"('Farm 1'!KSH49+'Trading 1 Farm'!KSH50)*Funding!KRJ22","v":0},{"$f":"('Farm 1'!KSI49+'Trading 1 Farm'!KSI50)*Funding!KRK22","v":0},{"$f":"('Farm 1'!KSJ49+'Trading 1 Farm'!KSJ50)*Funding!KRL22","v":0},{"$f":"('Farm 1'!KSK49+'Trading 1 Farm'!KSK50)*Funding!KRM22","v":0},{"$f":"('Farm 1'!KSL49+'Trading 1 Farm'!KSL50)*Funding!KRN22","v":0},{"$f":"('Farm 1'!KSM49+'Trading 1 Farm'!KSM50)*Funding!KRO22","v":0},{"$f":"('Farm 1'!KSN49+'Trading 1 Farm'!KSN50)*Funding!KRP22","v":0},{"$f":"('Farm 1'!KSO49+'Trading 1 Farm'!KSO50)*Funding!KRQ22","v":0},{"$f":"('Farm 1'!KSP49+'Trading 1 Farm'!KSP50)*Funding!KRR22","v":0},{"$f":"('Farm 1'!KSQ49+'Trading 1 Farm'!KSQ50)*Funding!KRS22","v":0},{"$f":"('Farm 1'!KSR49+'Trading 1 Farm'!KSR50)*Funding!KRT22","v":0},{"$f":"('Farm 1'!KSS49+'Trading 1 Farm'!KSS50)*Funding!KRU22","v":0},{"$f":"('Farm 1'!KST49+'Trading 1 Farm'!KST50)*Funding!KRV22","v":0},{"$f":"('Farm 1'!KSU49+'Trading 1 Farm'!KSU50)*Funding!KRW22","v":0},{"$f":"('Farm 1'!KSV49+'Trading 1 Farm'!KSV50)*Funding!KRX22","v":0},{"$f":"('Farm 1'!KSW49+'Trading 1 Farm'!KSW50)*Funding!KRY22","v":0},{"$f":"('Farm 1'!KSX49+'Trading 1 Farm'!KSX50)*Funding!KRZ22","v":0},{"$f":"('Farm 1'!KSY49+'Trading 1 Farm'!KSY50)*Funding!KSA22","v":0},{"$f":"('Farm 1'!KSZ49+'Trading 1 Farm'!KSZ50)*Funding!KSB22","v":0},{"$f":"('Farm 1'!KTA49+'Trading 1 Farm'!KTA50)*Funding!KSC22","v":0},{"$f":"('Farm 1'!KTB49+'Trading 1 Farm'!KTB50)*Funding!KSD22","v":0},{"$f":"('Farm 1'!KTC49+'Trading 1 Farm'!KTC50)*Funding!KSE22","v":0},{"$f":"('Farm 1'!KTD49+'Trading 1 Farm'!KTD50)*Funding!KSF22","v":0},{"$f":"('Farm 1'!KTE49+'Trading 1 Farm'!KTE50)*Funding!KSG22","v":0},{"$f":"('Farm 1'!KTF49+'Trading 1 Farm'!KTF50)*Funding!KSH22","v":0},{"$f":"('Farm 1'!KTG49+'Trading 1 Farm'!KTG50)*Funding!KSI22","v":0},{"$f":"('Farm 1'!KTH49+'Trading 1 Farm'!KTH50)*Funding!KSJ22","v":0},{"$f":"('Farm 1'!KTI49+'Trading 1 Farm'!KTI50)*Funding!KSK22","v":0},{"$f":"('Farm 1'!KTJ49+'Trading 1 Farm'!KTJ50)*Funding!KSL22","v":0},{"$f":"('Farm 1'!KTK49+'Trading 1 Farm'!KTK50)*Funding!KSM22","v":0},{"$f":"('Farm 1'!KTL49+'Trading 1 Farm'!KTL50)*Funding!KSN22","v":0},{"$f":"('Farm 1'!KTM49+'Trading 1 Farm'!KTM50)*Funding!KSO22","v":0},{"$f":"('Farm 1'!KTN49+'Trading 1 Farm'!KTN50)*Funding!KSP22","v":0},{"$f":"('Farm 1'!KTO49+'Trading 1 Farm'!KTO50)*Funding!KSQ22","v":0},{"$f":"('Farm 1'!KTP49+'Trading 1 Farm'!KTP50)*Funding!KSR22","v":0},{"$f":"('Farm 1'!KTQ49+'Trading 1 Farm'!KTQ50)*Funding!KSS22","v":0},{"$f":"('Farm 1'!KTR49+'Trading 1 Farm'!KTR50)*Funding!KST22","v":0},{"$f":"('Farm 1'!KTS49+'Trading 1 Farm'!KTS50)*Funding!KSU22","v":0},{"$f":"('Farm 1'!KTT49+'Trading 1 Farm'!KTT50)*Funding!KSV22","v":0},{"$f":"('Farm 1'!KTU49+'Trading 1 Farm'!KTU50)*Funding!KSW22","v":0},{"$f":"('Farm 1'!KTV49+'Trading 1 Farm'!KTV50)*Funding!KSX22","v":0},{"$f":"('Farm 1'!KTW49+'Trading 1 Farm'!KTW50)*Funding!KSY22","v":0},{"$f":"('Farm 1'!KTX49+'Trading 1 Farm'!KTX50)*Funding!KSZ22","v":0},{"$f":"('Farm 1'!KTY49+'Trading 1 Farm'!KTY50)*Funding!KTA22","v":0},{"$f":"('Farm 1'!KTZ49+'Trading 1 Farm'!KTZ50)*Funding!KTB22","v":0},{"$f":"('Farm 1'!KUA49+'Trading 1 Farm'!KUA50)*Funding!KTC22","v":0},{"$f":"('Farm 1'!KUB49+'Trading 1 Farm'!KUB50)*Funding!KTD22","v":0},{"$f":"('Farm 1'!KUC49+'Trading 1 Farm'!KUC50)*Funding!KTE22","v":0},{"$f":"('Farm 1'!KUD49+'Trading 1 Farm'!KUD50)*Funding!KTF22","v":0},{"$f":"('Farm 1'!KUE49+'Trading 1 Farm'!KUE50)*Funding!KTG22","v":0},{"$f":"('Farm 1'!KUF49+'Trading 1 Farm'!KUF50)*Funding!KTH22","v":0},{"$f":"('Farm 1'!KUG49+'Trading 1 Farm'!KUG50)*Funding!KTI22","v":0},{"$f":"('Farm 1'!KUH49+'Trading 1 Farm'!KUH50)*Funding!KTJ22","v":0},{"$f":"('Farm 1'!KUI49+'Trading 1 Farm'!KUI50)*Funding!KTK22","v":0},{"$f":"('Farm 1'!KUJ49+'Trading 1 Farm'!KUJ50)*Funding!KTL22","v":0},{"$f":"('Farm 1'!KUK49+'Trading 1 Farm'!KUK50)*Funding!KTM22","v":0},{"$f":"('Farm 1'!KUL49+'Trading 1 Farm'!KUL50)*Funding!KTN22","v":0},{"$f":"('Farm 1'!KUM49+'Trading 1 Farm'!KUM50)*Funding!KTO22","v":0},{"$f":"('Farm 1'!KUN49+'Trading 1 Farm'!KUN50)*Funding!KTP22","v":0},{"$f":"('Farm 1'!KUO49+'Trading 1 Farm'!KUO50)*Funding!KTQ22","v":0},{"$f":"('Farm 1'!KUP49+'Trading 1 Farm'!KUP50)*Funding!KTR22","v":0},{"$f":"('Farm 1'!KUQ49+'Trading 1 Farm'!KUQ50)*Funding!KTS22","v":0},{"$f":"('Farm 1'!KUR49+'Trading 1 Farm'!KUR50)*Funding!KTT22","v":0},{"$f":"('Farm 1'!KUS49+'Trading 1 Farm'!KUS50)*Funding!KTU22","v":0},{"$f":"('Farm 1'!KUT49+'Trading 1 Farm'!KUT50)*Funding!KTV22","v":0},{"$f":"('Farm 1'!KUU49+'Trading 1 Farm'!KUU50)*Funding!KTW22","v":0},{"$f":"('Farm 1'!KUV49+'Trading 1 Farm'!KUV50)*Funding!KTX22","v":0},{"$f":"('Farm 1'!KUW49+'Trading 1 Farm'!KUW50)*Funding!KTY22","v":0},{"$f":"('Farm 1'!KUX49+'Trading 1 Farm'!KUX50)*Funding!KTZ22","v":0},{"$f":"('Farm 1'!KUY49+'Trading 1 Farm'!KUY50)*Funding!KUA22","v":0},{"$f":"('Farm 1'!KUZ49+'Trading 1 Farm'!KUZ50)*Funding!KUB22","v":0},{"$f":"('Farm 1'!KVA49+'Trading 1 Farm'!KVA50)*Funding!KUC22","v":0},{"$f":"('Farm 1'!KVB49+'Trading 1 Farm'!KVB50)*Funding!KUD22","v":0},{"$f":"('Farm 1'!KVC49+'Trading 1 Farm'!KVC50)*Funding!KUE22","v":0},{"$f":"('Farm 1'!KVD49+'Trading 1 Farm'!KVD50)*Funding!KUF22","v":0},{"$f":"('Farm 1'!KVE49+'Trading 1 Farm'!KVE50)*Funding!KUG22","v":0},{"$f":"('Farm 1'!KVF49+'Trading 1 Farm'!KVF50)*Funding!KUH22","v":0},{"$f":"('Farm 1'!KVG49+'Trading 1 Farm'!KVG50)*Funding!KUI22","v":0},{"$f":"('Farm 1'!KVH49+'Trading 1 Farm'!KVH50)*Funding!KUJ22","v":0},{"$f":"('Farm 1'!KVI49+'Trading 1 Farm'!KVI50)*Funding!KUK22","v":0},{"$f":"('Farm 1'!KVJ49+'Trading 1 Farm'!KVJ50)*Funding!KUL22","v":0},{"$f":"('Farm 1'!KVK49+'Trading 1 Farm'!KVK50)*Funding!KUM22","v":0},{"$f":"('Farm 1'!KVL49+'Trading 1 Farm'!KVL50)*Funding!KUN22","v":0},{"$f":"('Farm 1'!KVM49+'Trading 1 Farm'!KVM50)*Funding!KUO22","v":0},{"$f":"('Farm 1'!KVN49+'Trading 1 Farm'!KVN50)*Funding!KUP22","v":0},{"$f":"('Farm 1'!KVO49+'Trading 1 Farm'!KVO50)*Funding!KUQ22","v":0},{"$f":"('Farm 1'!KVP49+'Trading 1 Farm'!KVP50)*Funding!KUR22","v":0},{"$f":"('Farm 1'!KVQ49+'Trading 1 Farm'!KVQ50)*Funding!KUS22","v":0},{"$f":"('Farm 1'!KVR49+'Trading 1 Farm'!KVR50)*Funding!KUT22","v":0},{"$f":"('Farm 1'!KVS49+'Trading 1 Farm'!KVS50)*Funding!KUU22","v":0},{"$f":"('Farm 1'!KVT49+'Trading 1 Farm'!KVT50)*Funding!KUV22","v":0},{"$f":"('Farm 1'!KVU49+'Trading 1 Farm'!KVU50)*Funding!KUW22","v":0},{"$f":"('Farm 1'!KVV49+'Trading 1 Farm'!KVV50)*Funding!KUX22","v":0},{"$f":"('Farm 1'!KVW49+'Trading 1 Farm'!KVW50)*Funding!KUY22","v":0},{"$f":"('Farm 1'!KVX49+'Trading 1 Farm'!KVX50)*Funding!KUZ22","v":0},{"$f":"('Farm 1'!KVY49+'Trading 1 Farm'!KVY50)*Funding!KVA22","v":0},{"$f":"('Farm 1'!KVZ49+'Trading 1 Farm'!KVZ50)*Funding!KVB22","v":0},{"$f":"('Farm 1'!KWA49+'Trading 1 Farm'!KWA50)*Funding!KVC22","v":0},{"$f":"('Farm 1'!KWB49+'Trading 1 Farm'!KWB50)*Funding!KVD22","v":0},{"$f":"('Farm 1'!KWC49+'Trading 1 Farm'!KWC50)*Funding!KVE22","v":0},{"$f":"('Farm 1'!KWD49+'Trading 1 Farm'!KWD50)*Funding!KVF22","v":0},{"$f":"('Farm 1'!KWE49+'Trading 1 Farm'!KWE50)*Funding!KVG22","v":0},{"$f":"('Farm 1'!KWF49+'Trading 1 Farm'!KWF50)*Funding!KVH22","v":0},{"$f":"('Farm 1'!KWG49+'Trading 1 Farm'!KWG50)*Funding!KVI22","v":0},{"$f":"('Farm 1'!KWH49+'Trading 1 Farm'!KWH50)*Funding!KVJ22","v":0},{"$f":"('Farm 1'!KWI49+'Trading 1 Farm'!KWI50)*Funding!KVK22","v":0},{"$f":"('Farm 1'!KWJ49+'Trading 1 Farm'!KWJ50)*Funding!KVL22","v":0},{"$f":"('Farm 1'!KWK49+'Trading 1 Farm'!KWK50)*Funding!KVM22","v":0},{"$f":"('Farm 1'!KWL49+'Trading 1 Farm'!KWL50)*Funding!KVN22","v":0},{"$f":"('Farm 1'!KWM49+'Trading 1 Farm'!KWM50)*Funding!KVO22","v":0},{"$f":"('Farm 1'!KWN49+'Trading 1 Farm'!KWN50)*Funding!KVP22","v":0},{"$f":"('Farm 1'!KWO49+'Trading 1 Farm'!KWO50)*Funding!KVQ22","v":0},{"$f":"('Farm 1'!KWP49+'Trading 1 Farm'!KWP50)*Funding!KVR22","v":0},{"$f":"('Farm 1'!KWQ49+'Trading 1 Farm'!KWQ50)*Funding!KVS22","v":0},{"$f":"('Farm 1'!KWR49+'Trading 1 Farm'!KWR50)*Funding!KVT22","v":0},{"$f":"('Farm 1'!KWS49+'Trading 1 Farm'!KWS50)*Funding!KVU22","v":0},{"$f":"('Farm 1'!KWT49+'Trading 1 Farm'!KWT50)*Funding!KVV22","v":0},{"$f":"('Farm 1'!KWU49+'Trading 1 Farm'!KWU50)*Funding!KVW22","v":0},{"$f":"('Farm 1'!KWV49+'Trading 1 Farm'!KWV50)*Funding!KVX22","v":0},{"$f":"('Farm 1'!KWW49+'Trading 1 Farm'!KWW50)*Funding!KVY22","v":0},{"$f":"('Farm 1'!KWX49+'Trading 1 Farm'!KWX50)*Funding!KVZ22","v":0},{"$f":"('Farm 1'!KWY49+'Trading 1 Farm'!KWY50)*Funding!KWA22","v":0},{"$f":"('Farm 1'!KWZ49+'Trading 1 Farm'!KWZ50)*Funding!KWB22","v":0},{"$f":"('Farm 1'!KXA49+'Trading 1 Farm'!KXA50)*Funding!KWC22","v":0},{"$f":"('Farm 1'!KXB49+'Trading 1 Farm'!KXB50)*Funding!KWD22","v":0},{"$f":"('Farm 1'!KXC49+'Trading 1 Farm'!KXC50)*Funding!KWE22","v":0},{"$f":"('Farm 1'!KXD49+'Trading 1 Farm'!KXD50)*Funding!KWF22","v":0},{"$f":"('Farm 1'!KXE49+'Trading 1 Farm'!KXE50)*Funding!KWG22","v":0},{"$f":"('Farm 1'!KXF49+'Trading 1 Farm'!KXF50)*Funding!KWH22","v":0},{"$f":"('Farm 1'!KXG49+'Trading 1 Farm'!KXG50)*Funding!KWI22","v":0},{"$f":"('Farm 1'!KXH49+'Trading 1 Farm'!KXH50)*Funding!KWJ22","v":0},{"$f":"('Farm 1'!KXI49+'Trading 1 Farm'!KXI50)*Funding!KWK22","v":0},{"$f":"('Farm 1'!KXJ49+'Trading 1 Farm'!KXJ50)*Funding!KWL22","v":0},{"$f":"('Farm 1'!KXK49+'Trading 1 Farm'!KXK50)*Funding!KWM22","v":0},{"$f":"('Farm 1'!KXL49+'Trading 1 Farm'!KXL50)*Funding!KWN22","v":0},{"$f":"('Farm 1'!KXM49+'Trading 1 Farm'!KXM50)*Funding!KWO22","v":0},{"$f":"('Farm 1'!KXN49+'Trading 1 Farm'!KXN50)*Funding!KWP22","v":0},{"$f":"('Farm 1'!KXO49+'Trading 1 Farm'!KXO50)*Funding!KWQ22","v":0},{"$f":"('Farm 1'!KXP49+'Trading 1 Farm'!KXP50)*Funding!KWR22","v":0},{"$f":"('Farm 1'!KXQ49+'Trading 1 Farm'!KXQ50)*Funding!KWS22","v":0},{"$f":"('Farm 1'!KXR49+'Trading 1 Farm'!KXR50)*Funding!KWT22","v":0},{"$f":"('Farm 1'!KXS49+'Trading 1 Farm'!KXS50)*Funding!KWU22","v":0},{"$f":"('Farm 1'!KXT49+'Trading 1 Farm'!KXT50)*Funding!KWV22","v":0},{"$f":"('Farm 1'!KXU49+'Trading 1 Farm'!KXU50)*Funding!KWW22","v":0},{"$f":"('Farm 1'!KXV49+'Trading 1 Farm'!KXV50)*Funding!KWX22","v":0},{"$f":"('Farm 1'!KXW49+'Trading 1 Farm'!KXW50)*Funding!KWY22","v":0},{"$f":"('Farm 1'!KXX49+'Trading 1 Farm'!KXX50)*Funding!KWZ22","v":0},{"$f":"('Farm 1'!KXY49+'Trading 1 Farm'!KXY50)*Funding!KXA22","v":0},{"$f":"('Farm 1'!KXZ49+'Trading 1 Farm'!KXZ50)*Funding!KXB22","v":0},{"$f":"('Farm 1'!KYA49+'Trading 1 Farm'!KYA50)*Funding!KXC22","v":0},{"$f":"('Farm 1'!KYB49+'Trading 1 Farm'!KYB50)*Funding!KXD22","v":0},{"$f":"('Farm 1'!KYC49+'Trading 1 Farm'!KYC50)*Funding!KXE22","v":0},{"$f":"('Farm 1'!KYD49+'Trading 1 Farm'!KYD50)*Funding!KXF22","v":0},{"$f":"('Farm 1'!KYE49+'Trading 1 Farm'!KYE50)*Funding!KXG22","v":0},{"$f":"('Farm 1'!KYF49+'Trading 1 Farm'!KYF50)*Funding!KXH22","v":0},{"$f":"('Farm 1'!KYG49+'Trading 1 Farm'!KYG50)*Funding!KXI22","v":0},{"$f":"('Farm 1'!KYH49+'Trading 1 Farm'!KYH50)*Funding!KXJ22","v":0},{"$f":"('Farm 1'!KYI49+'Trading 1 Farm'!KYI50)*Funding!KXK22","v":0},{"$f":"('Farm 1'!KYJ49+'Trading 1 Farm'!KYJ50)*Funding!KXL22","v":0},{"$f":"('Farm 1'!KYK49+'Trading 1 Farm'!KYK50)*Funding!KXM22","v":0},{"$f":"('Farm 1'!KYL49+'Trading 1 Farm'!KYL50)*Funding!KXN22","v":0},{"$f":"('Farm 1'!KYM49+'Trading 1 Farm'!KYM50)*Funding!KXO22","v":0},{"$f":"('Farm 1'!KYN49+'Trading 1 Farm'!KYN50)*Funding!KXP22","v":0},{"$f":"('Farm 1'!KYO49+'Trading 1 Farm'!KYO50)*Funding!KXQ22","v":0},{"$f":"('Farm 1'!KYP49+'Trading 1 Farm'!KYP50)*Funding!KXR22","v":0},{"$f":"('Farm 1'!KYQ49+'Trading 1 Farm'!KYQ50)*Funding!KXS22","v":0},{"$f":"('Farm 1'!KYR49+'Trading 1 Farm'!KYR50)*Funding!KXT22","v":0},{"$f":"('Farm 1'!KYS49+'Trading 1 Farm'!KYS50)*Funding!KXU22","v":0},{"$f":"('Farm 1'!KYT49+'Trading 1 Farm'!KYT50)*Funding!KXV22","v":0},{"$f":"('Farm 1'!KYU49+'Trading 1 Farm'!KYU50)*Funding!KXW22","v":0},{"$f":"('Farm 1'!KYV49+'Trading 1 Farm'!KYV50)*Funding!KXX22","v":0},{"$f":"('Farm 1'!KYW49+'Trading 1 Farm'!KYW50)*Funding!KXY22","v":0},{"$f":"('Farm 1'!KYX49+'Trading 1 Farm'!KYX50)*Funding!KXZ22","v":0},{"$f":"('Farm 1'!KYY49+'Trading 1 Farm'!KYY50)*Funding!KYA22","v":0},{"$f":"('Farm 1'!KYZ49+'Trading 1 Farm'!KYZ50)*Funding!KYB22","v":0},{"$f":"('Farm 1'!KZA49+'Trading 1 Farm'!KZA50)*Funding!KYC22","v":0},{"$f":"('Farm 1'!KZB49+'Trading 1 Farm'!KZB50)*Funding!KYD22","v":0},{"$f":"('Farm 1'!KZC49+'Trading 1 Farm'!KZC50)*Funding!KYE22","v":0},{"$f":"('Farm 1'!KZD49+'Trading 1 Farm'!KZD50)*Funding!KYF22","v":0},{"$f":"('Farm 1'!KZE49+'Trading 1 Farm'!KZE50)*Funding!KYG22","v":0},{"$f":"('Farm 1'!KZF49+'Trading 1 Farm'!KZF50)*Funding!KYH22","v":0},{"$f":"('Farm 1'!KZG49+'Trading 1 Farm'!KZG50)*Funding!KYI22","v":0},{"$f":"('Farm 1'!KZH49+'Trading 1 Farm'!KZH50)*Funding!KYJ22","v":0},{"$f":"('Farm 1'!KZI49+'Trading 1 Farm'!KZI50)*Funding!KYK22","v":0},{"$f":"('Farm 1'!KZJ49+'Trading 1 Farm'!KZJ50)*Funding!KYL22","v":0},{"$f":"('Farm 1'!KZK49+'Trading 1 Farm'!KZK50)*Funding!KYM22","v":0},{"$f":"('Farm 1'!KZL49+'Trading 1 Farm'!KZL50)*Funding!KYN22","v":0},{"$f":"('Farm 1'!KZM49+'Trading 1 Farm'!KZM50)*Funding!KYO22","v":0},{"$f":"('Farm 1'!KZN49+'Trading 1 Farm'!KZN50)*Funding!KYP22","v":0},{"$f":"('Farm 1'!KZO49+'Trading 1 Farm'!KZO50)*Funding!KYQ22","v":0},{"$f":"('Farm 1'!KZP49+'Trading 1 Farm'!KZP50)*Funding!KYR22","v":0},{"$f":"('Farm 1'!KZQ49+'Trading 1 Farm'!KZQ50)*Funding!KYS22","v":0},{"$f":"('Farm 1'!KZR49+'Trading 1 Farm'!KZR50)*Funding!KYT22","v":0},{"$f":"('Farm 1'!KZS49+'Trading 1 Farm'!KZS50)*Funding!KYU22","v":0},{"$f":"('Farm 1'!KZT49+'Trading 1 Farm'!KZT50)*Funding!KYV22","v":0},{"$f":"('Farm 1'!KZU49+'Trading 1 Farm'!KZU50)*Funding!KYW22","v":0},{"$f":"('Farm 1'!KZV49+'Trading 1 Farm'!KZV50)*Funding!KYX22","v":0},{"$f":"('Farm 1'!KZW49+'Trading 1 Farm'!KZW50)*Funding!KYY22","v":0},{"$f":"('Farm 1'!KZX49+'Trading 1 Farm'!KZX50)*Funding!KYZ22","v":0},{"$f":"('Farm 1'!KZY49+'Trading 1 Farm'!KZY50)*Funding!KZA22","v":0},{"$f":"('Farm 1'!KZZ49+'Trading 1 Farm'!KZZ50)*Funding!KZB22","v":0},{"$f":"('Farm 1'!LAA49+'Trading 1 Farm'!LAA50)*Funding!KZC22","v":0},{"$f":"('Farm 1'!LAB49+'Trading 1 Farm'!LAB50)*Funding!KZD22","v":0},{"$f":"('Farm 1'!LAC49+'Trading 1 Farm'!LAC50)*Funding!KZE22","v":0},{"$f":"('Farm 1'!LAD49+'Trading 1 Farm'!LAD50)*Funding!KZF22","v":0},{"$f":"('Farm 1'!LAE49+'Trading 1 Farm'!LAE50)*Funding!KZG22","v":0},{"$f":"('Farm 1'!LAF49+'Trading 1 Farm'!LAF50)*Funding!KZH22","v":0},{"$f":"('Farm 1'!LAG49+'Trading 1 Farm'!LAG50)*Funding!KZI22","v":0},{"$f":"('Farm 1'!LAH49+'Trading 1 Farm'!LAH50)*Funding!KZJ22","v":0},{"$f":"('Farm 1'!LAI49+'Trading 1 Farm'!LAI50)*Funding!KZK22","v":0},{"$f":"('Farm 1'!LAJ49+'Trading 1 Farm'!LAJ50)*Funding!KZL22","v":0},{"$f":"('Farm 1'!LAK49+'Trading 1 Farm'!LAK50)*Funding!KZM22","v":0},{"$f":"('Farm 1'!LAL49+'Trading 1 Farm'!LAL50)*Funding!KZN22","v":0},{"$f":"('Farm 1'!LAM49+'Trading 1 Farm'!LAM50)*Funding!KZO22","v":0},{"$f":"('Farm 1'!LAN49+'Trading 1 Farm'!LAN50)*Funding!KZP22","v":0},{"$f":"('Farm 1'!LAO49+'Trading 1 Farm'!LAO50)*Funding!KZQ22","v":0},{"$f":"('Farm 1'!LAP49+'Trading 1 Farm'!LAP50)*Funding!KZR22","v":0},{"$f":"('Farm 1'!LAQ49+'Trading 1 Farm'!LAQ50)*Funding!KZS22","v":0},{"$f":"('Farm 1'!LAR49+'Trading 1 Farm'!LAR50)*Funding!KZT22","v":0},{"$f":"('Farm 1'!LAS49+'Trading 1 Farm'!LAS50)*Funding!KZU22","v":0},{"$f":"('Farm 1'!LAT49+'Trading 1 Farm'!LAT50)*Funding!KZV22","v":0},{"$f":"('Farm 1'!LAU49+'Trading 1 Farm'!LAU50)*Funding!KZW22","v":0},{"$f":"('Farm 1'!LAV49+'Trading 1 Farm'!LAV50)*Funding!KZX22","v":0},{"$f":"('Farm 1'!LAW49+'Trading 1 Farm'!LAW50)*Funding!KZY22","v":0},{"$f":"('Farm 1'!LAX49+'Trading 1 Farm'!LAX50)*Funding!KZZ22","v":0},{"$f":"('Farm 1'!LAY49+'Trading 1 Farm'!LAY50)*Funding!LAA22","v":0},{"$f":"('Farm 1'!LAZ49+'Trading 1 Farm'!LAZ50)*Funding!LAB22","v":0},{"$f":"('Farm 1'!LBA49+'Trading 1 Farm'!LBA50)*Funding!LAC22","v":0},{"$f":"('Farm 1'!LBB49+'Trading 1 Farm'!LBB50)*Funding!LAD22","v":0},{"$f":"('Farm 1'!LBC49+'Trading 1 Farm'!LBC50)*Funding!LAE22","v":0},{"$f":"('Farm 1'!LBD49+'Trading 1 Farm'!LBD50)*Funding!LAF22","v":0},{"$f":"('Farm 1'!LBE49+'Trading 1 Farm'!LBE50)*Funding!LAG22","v":0},{"$f":"('Farm 1'!LBF49+'Trading 1 Farm'!LBF50)*Funding!LAH22","v":0},{"$f":"('Farm 1'!LBG49+'Trading 1 Farm'!LBG50)*Funding!LAI22","v":0},{"$f":"('Farm 1'!LBH49+'Trading 1 Farm'!LBH50)*Funding!LAJ22","v":0},{"$f":"('Farm 1'!LBI49+'Trading 1 Farm'!LBI50)*Funding!LAK22","v":0},{"$f":"('Farm 1'!LBJ49+'Trading 1 Farm'!LBJ50)*Funding!LAL22","v":0},{"$f":"('Farm 1'!LBK49+'Trading 1 Farm'!LBK50)*Funding!LAM22","v":0},{"$f":"('Farm 1'!LBL49+'Trading 1 Farm'!LBL50)*Funding!LAN22","v":0},{"$f":"('Farm 1'!LBM49+'Trading 1 Farm'!LBM50)*Funding!LAO22","v":0},{"$f":"('Farm 1'!LBN49+'Trading 1 Farm'!LBN50)*Funding!LAP22","v":0},{"$f":"('Farm 1'!LBO49+'Trading 1 Farm'!LBO50)*Funding!LAQ22","v":0},{"$f":"('Farm 1'!LBP49+'Trading 1 Farm'!LBP50)*Funding!LAR22","v":0},{"$f":"('Farm 1'!LBQ49+'Trading 1 Farm'!LBQ50)*Funding!LAS22","v":0},{"$f":"('Farm 1'!LBR49+'Trading 1 Farm'!LBR50)*Funding!LAT22","v":0},{"$f":"('Farm 1'!LBS49+'Trading 1 Farm'!LBS50)*Funding!LAU22","v":0},{"$f":"('Farm 1'!LBT49+'Trading 1 Farm'!LBT50)*Funding!LAV22","v":0},{"$f":"('Farm 1'!LBU49+'Trading 1 Farm'!LBU50)*Funding!LAW22","v":0},{"$f":"('Farm 1'!LBV49+'Trading 1 Farm'!LBV50)*Funding!LAX22","v":0},{"$f":"('Farm 1'!LBW49+'Trading 1 Farm'!LBW50)*Funding!LAY22","v":0},{"$f":"('Farm 1'!LBX49+'Trading 1 Farm'!LBX50)*Funding!LAZ22","v":0},{"$f":"('Farm 1'!LBY49+'Trading 1 Farm'!LBY50)*Funding!LBA22","v":0},{"$f":"('Farm 1'!LBZ49+'Trading 1 Farm'!LBZ50)*Funding!LBB22","v":0},{"$f":"('Farm 1'!LCA49+'Trading 1 Farm'!LCA50)*Funding!LBC22","v":0},{"$f":"('Farm 1'!LCB49+'Trading 1 Farm'!LCB50)*Funding!LBD22","v":0},{"$f":"('Farm 1'!LCC49+'Trading 1 Farm'!LCC50)*Funding!LBE22","v":0},{"$f":"('Farm 1'!LCD49+'Trading 1 Farm'!LCD50)*Funding!LBF22","v":0},{"$f":"('Farm 1'!LCE49+'Trading 1 Farm'!LCE50)*Funding!LBG22","v":0},{"$f":"('Farm 1'!LCF49+'Trading 1 Farm'!LCF50)*Funding!LBH22","v":0},{"$f":"('Farm 1'!LCG49+'Trading 1 Farm'!LCG50)*Funding!LBI22","v":0},{"$f":"('Farm 1'!LCH49+'Trading 1 Farm'!LCH50)*Funding!LBJ22","v":0},{"$f":"('Farm 1'!LCI49+'Trading 1 Farm'!LCI50)*Funding!LBK22","v":0},{"$f":"('Farm 1'!LCJ49+'Trading 1 Farm'!LCJ50)*Funding!LBL22","v":0},{"$f":"('Farm 1'!LCK49+'Trading 1 Farm'!LCK50)*Funding!LBM22","v":0},{"$f":"('Farm 1'!LCL49+'Trading 1 Farm'!LCL50)*Funding!LBN22","v":0},{"$f":"('Farm 1'!LCM49+'Trading 1 Farm'!LCM50)*Funding!LBO22","v":0},{"$f":"('Farm 1'!LCN49+'Trading 1 Farm'!LCN50)*Funding!LBP22","v":0},{"$f":"('Farm 1'!LCO49+'Trading 1 Farm'!LCO50)*Funding!LBQ22","v":0},{"$f":"('Farm 1'!LCP49+'Trading 1 Farm'!LCP50)*Funding!LBR22","v":0},{"$f":"('Farm 1'!LCQ49+'Trading 1 Farm'!LCQ50)*Funding!LBS22","v":0},{"$f":"('Farm 1'!LCR49+'Trading 1 Farm'!LCR50)*Funding!LBT22","v":0},{"$f":"('Farm 1'!LCS49+'Trading 1 Farm'!LCS50)*Funding!LBU22","v":0},{"$f":"('Farm 1'!LCT49+'Trading 1 Farm'!LCT50)*Funding!LBV22","v":0},{"$f":"('Farm 1'!LCU49+'Trading 1 Farm'!LCU50)*Funding!LBW22","v":0},{"$f":"('Farm 1'!LCV49+'Trading 1 Farm'!LCV50)*Funding!LBX22","v":0},{"$f":"('Farm 1'!LCW49+'Trading 1 Farm'!LCW50)*Funding!LBY22","v":0},{"$f":"('Farm 1'!LCX49+'Trading 1 Farm'!LCX50)*Funding!LBZ22","v":0},{"$f":"('Farm 1'!LCY49+'Trading 1 Farm'!LCY50)*Funding!LCA22","v":0},{"$f":"('Farm 1'!LCZ49+'Trading 1 Farm'!LCZ50)*Funding!LCB22","v":0},{"$f":"('Farm 1'!LDA49+'Trading 1 Farm'!LDA50)*Funding!LCC22","v":0},{"$f":"('Farm 1'!LDB49+'Trading 1 Farm'!LDB50)*Funding!LCD22","v":0},{"$f":"('Farm 1'!LDC49+'Trading 1 Farm'!LDC50)*Funding!LCE22","v":0},{"$f":"('Farm 1'!LDD49+'Trading 1 Farm'!LDD50)*Funding!LCF22","v":0},{"$f":"('Farm 1'!LDE49+'Trading 1 Farm'!LDE50)*Funding!LCG22","v":0},{"$f":"('Farm 1'!LDF49+'Trading 1 Farm'!LDF50)*Funding!LCH22","v":0},{"$f":"('Farm 1'!LDG49+'Trading 1 Farm'!LDG50)*Funding!LCI22","v":0},{"$f":"('Farm 1'!LDH49+'Trading 1 Farm'!LDH50)*Funding!LCJ22","v":0},{"$f":"('Farm 1'!LDI49+'Trading 1 Farm'!LDI50)*Funding!LCK22","v":0},{"$f":"('Farm 1'!LDJ49+'Trading 1 Farm'!LDJ50)*Funding!LCL22","v":0},{"$f":"('Farm 1'!LDK49+'Trading 1 Farm'!LDK50)*Funding!LCM22","v":0},{"$f":"('Farm 1'!LDL49+'Trading 1 Farm'!LDL50)*Funding!LCN22","v":0},{"$f":"('Farm 1'!LDM49+'Trading 1 Farm'!LDM50)*Funding!LCO22","v":0},{"$f":"('Farm 1'!LDN49+'Trading 1 Farm'!LDN50)*Funding!LCP22","v":0},{"$f":"('Farm 1'!LDO49+'Trading 1 Farm'!LDO50)*Funding!LCQ22","v":0},{"$f":"('Farm 1'!LDP49+'Trading 1 Farm'!LDP50)*Funding!LCR22","v":0},{"$f":"('Farm 1'!LDQ49+'Trading 1 Farm'!LDQ50)*Funding!LCS22","v":0},{"$f":"('Farm 1'!LDR49+'Trading 1 Farm'!LDR50)*Funding!LCT22","v":0},{"$f":"('Farm 1'!LDS49+'Trading 1 Farm'!LDS50)*Funding!LCU22","v":0},{"$f":"('Farm 1'!LDT49+'Trading 1 Farm'!LDT50)*Funding!LCV22","v":0},{"$f":"('Farm 1'!LDU49+'Trading 1 Farm'!LDU50)*Funding!LCW22","v":0},{"$f":"('Farm 1'!LDV49+'Trading 1 Farm'!LDV50)*Funding!LCX22","v":0},{"$f":"('Farm 1'!LDW49+'Trading 1 Farm'!LDW50)*Funding!LCY22","v":0},{"$f":"('Farm 1'!LDX49+'Trading 1 Farm'!LDX50)*Funding!LCZ22","v":0},{"$f":"('Farm 1'!LDY49+'Trading 1 Farm'!LDY50)*Funding!LDA22","v":0},{"$f":"('Farm 1'!LDZ49+'Trading 1 Farm'!LDZ50)*Funding!LDB22","v":0},{"$f":"('Farm 1'!LEA49+'Trading 1 Farm'!LEA50)*Funding!LDC22","v":0},{"$f":"('Farm 1'!LEB49+'Trading 1 Farm'!LEB50)*Funding!LDD22","v":0},{"$f":"('Farm 1'!LEC49+'Trading 1 Farm'!LEC50)*Funding!LDE22","v":0},{"$f":"('Farm 1'!LED49+'Trading 1 Farm'!LED50)*Funding!LDF22","v":0},{"$f":"('Farm 1'!LEE49+'Trading 1 Farm'!LEE50)*Funding!LDG22","v":0},{"$f":"('Farm 1'!LEF49+'Trading 1 Farm'!LEF50)*Funding!LDH22","v":0},{"$f":"('Farm 1'!LEG49+'Trading 1 Farm'!LEG50)*Funding!LDI22","v":0},{"$f":"('Farm 1'!LEH49+'Trading 1 Farm'!LEH50)*Funding!LDJ22","v":0},{"$f":"('Farm 1'!LEI49+'Trading 1 Farm'!LEI50)*Funding!LDK22","v":0},{"$f":"('Farm 1'!LEJ49+'Trading 1 Farm'!LEJ50)*Funding!LDL22","v":0},{"$f":"('Farm 1'!LEK49+'Trading 1 Farm'!LEK50)*Funding!LDM22","v":0},{"$f":"('Farm 1'!LEL49+'Trading 1 Farm'!LEL50)*Funding!LDN22","v":0},{"$f":"('Farm 1'!LEM49+'Trading 1 Farm'!LEM50)*Funding!LDO22","v":0},{"$f":"('Farm 1'!LEN49+'Trading 1 Farm'!LEN50)*Funding!LDP22","v":0},{"$f":"('Farm 1'!LEO49+'Trading 1 Farm'!LEO50)*Funding!LDQ22","v":0},{"$f":"('Farm 1'!LEP49+'Trading 1 Farm'!LEP50)*Funding!LDR22","v":0},{"$f":"('Farm 1'!LEQ49+'Trading 1 Farm'!LEQ50)*Funding!LDS22","v":0},{"$f":"('Farm 1'!LER49+'Trading 1 Farm'!LER50)*Funding!LDT22","v":0},{"$f":"('Farm 1'!LES49+'Trading 1 Farm'!LES50)*Funding!LDU22","v":0},{"$f":"('Farm 1'!LET49+'Trading 1 Farm'!LET50)*Funding!LDV22","v":0},{"$f":"('Farm 1'!LEU49+'Trading 1 Farm'!LEU50)*Funding!LDW22","v":0},{"$f":"('Farm 1'!LEV49+'Trading 1 Farm'!LEV50)*Funding!LDX22","v":0},{"$f":"('Farm 1'!LEW49+'Trading 1 Farm'!LEW50)*Funding!LDY22","v":0},{"$f":"('Farm 1'!LEX49+'Trading 1 Farm'!LEX50)*Funding!LDZ22","v":0},{"$f":"('Farm 1'!LEY49+'Trading 1 Farm'!LEY50)*Funding!LEA22","v":0},{"$f":"('Farm 1'!LEZ49+'Trading 1 Farm'!LEZ50)*Funding!LEB22","v":0},{"$f":"('Farm 1'!LFA49+'Trading 1 Farm'!LFA50)*Funding!LEC22","v":0},{"$f":"('Farm 1'!LFB49+'Trading 1 Farm'!LFB50)*Funding!LED22","v":0},{"$f":"('Farm 1'!LFC49+'Trading 1 Farm'!LFC50)*Funding!LEE22","v":0},{"$f":"('Farm 1'!LFD49+'Trading 1 Farm'!LFD50)*Funding!LEF22","v":0},{"$f":"('Farm 1'!LFE49+'Trading 1 Farm'!LFE50)*Funding!LEG22","v":0},{"$f":"('Farm 1'!LFF49+'Trading 1 Farm'!LFF50)*Funding!LEH22","v":0},{"$f":"('Farm 1'!LFG49+'Trading 1 Farm'!LFG50)*Funding!LEI22","v":0},{"$f":"('Farm 1'!LFH49+'Trading 1 Farm'!LFH50)*Funding!LEJ22","v":0},{"$f":"('Farm 1'!LFI49+'Trading 1 Farm'!LFI50)*Funding!LEK22","v":0},{"$f":"('Farm 1'!LFJ49+'Trading 1 Farm'!LFJ50)*Funding!LEL22","v":0},{"$f":"('Farm 1'!LFK49+'Trading 1 Farm'!LFK50)*Funding!LEM22","v":0},{"$f":"('Farm 1'!LFL49+'Trading 1 Farm'!LFL50)*Funding!LEN22","v":0},{"$f":"('Farm 1'!LFM49+'Trading 1 Farm'!LFM50)*Funding!LEO22","v":0},{"$f":"('Farm 1'!LFN49+'Trading 1 Farm'!LFN50)*Funding!LEP22","v":0},{"$f":"('Farm 1'!LFO49+'Trading 1 Farm'!LFO50)*Funding!LEQ22","v":0},{"$f":"('Farm 1'!LFP49+'Trading 1 Farm'!LFP50)*Funding!LER22","v":0},{"$f":"('Farm 1'!LFQ49+'Trading 1 Farm'!LFQ50)*Funding!LES22","v":0},{"$f":"('Farm 1'!LFR49+'Trading 1 Farm'!LFR50)*Funding!LET22","v":0},{"$f":"('Farm 1'!LFS49+'Trading 1 Farm'!LFS50)*Funding!LEU22","v":0},{"$f":"('Farm 1'!LFT49+'Trading 1 Farm'!LFT50)*Funding!LEV22","v":0},{"$f":"('Farm 1'!LFU49+'Trading 1 Farm'!LFU50)*Funding!LEW22","v":0},{"$f":"('Farm 1'!LFV49+'Trading 1 Farm'!LFV50)*Funding!LEX22","v":0},{"$f":"('Farm 1'!LFW49+'Trading 1 Farm'!LFW50)*Funding!LEY22","v":0},{"$f":"('Farm 1'!LFX49+'Trading 1 Farm'!LFX50)*Funding!LEZ22","v":0},{"$f":"('Farm 1'!LFY49+'Trading 1 Farm'!LFY50)*Funding!LFA22","v":0},{"$f":"('Farm 1'!LFZ49+'Trading 1 Farm'!LFZ50)*Funding!LFB22","v":0},{"$f":"('Farm 1'!LGA49+'Trading 1 Farm'!LGA50)*Funding!LFC22","v":0},{"$f":"('Farm 1'!LGB49+'Trading 1 Farm'!LGB50)*Funding!LFD22","v":0},{"$f":"('Farm 1'!LGC49+'Trading 1 Farm'!LGC50)*Funding!LFE22","v":0},{"$f":"('Farm 1'!LGD49+'Trading 1 Farm'!LGD50)*Funding!LFF22","v":0},{"$f":"('Farm 1'!LGE49+'Trading 1 Farm'!LGE50)*Funding!LFG22","v":0},{"$f":"('Farm 1'!LGF49+'Trading 1 Farm'!LGF50)*Funding!LFH22","v":0},{"$f":"('Farm 1'!LGG49+'Trading 1 Farm'!LGG50)*Funding!LFI22","v":0},{"$f":"('Farm 1'!LGH49+'Trading 1 Farm'!LGH50)*Funding!LFJ22","v":0},{"$f":"('Farm 1'!LGI49+'Trading 1 Farm'!LGI50)*Funding!LFK22","v":0},{"$f":"('Farm 1'!LGJ49+'Trading 1 Farm'!LGJ50)*Funding!LFL22","v":0},{"$f":"('Farm 1'!LGK49+'Trading 1 Farm'!LGK50)*Funding!LFM22","v":0},{"$f":"('Farm 1'!LGL49+'Trading 1 Farm'!LGL50)*Funding!LFN22","v":0},{"$f":"('Farm 1'!LGM49+'Trading 1 Farm'!LGM50)*Funding!LFO22","v":0},{"$f":"('Farm 1'!LGN49+'Trading 1 Farm'!LGN50)*Funding!LFP22","v":0},{"$f":"('Farm 1'!LGO49+'Trading 1 Farm'!LGO50)*Funding!LFQ22","v":0},{"$f":"('Farm 1'!LGP49+'Trading 1 Farm'!LGP50)*Funding!LFR22","v":0},{"$f":"('Farm 1'!LGQ49+'Trading 1 Farm'!LGQ50)*Funding!LFS22","v":0},{"$f":"('Farm 1'!LGR49+'Trading 1 Farm'!LGR50)*Funding!LFT22","v":0},{"$f":"('Farm 1'!LGS49+'Trading 1 Farm'!LGS50)*Funding!LFU22","v":0},{"$f":"('Farm 1'!LGT49+'Trading 1 Farm'!LGT50)*Funding!LFV22","v":0},{"$f":"('Farm 1'!LGU49+'Trading 1 Farm'!LGU50)*Funding!LFW22","v":0},{"$f":"('Farm 1'!LGV49+'Trading 1 Farm'!LGV50)*Funding!LFX22","v":0},{"$f":"('Farm 1'!LGW49+'Trading 1 Farm'!LGW50)*Funding!LFY22","v":0},{"$f":"('Farm 1'!LGX49+'Trading 1 Farm'!LGX50)*Funding!LFZ22","v":0},{"$f":"('Farm 1'!LGY49+'Trading 1 Farm'!LGY50)*Funding!LGA22","v":0},{"$f":"('Farm 1'!LGZ49+'Trading 1 Farm'!LGZ50)*Funding!LGB22","v":0},{"$f":"('Farm 1'!LHA49+'Trading 1 Farm'!LHA50)*Funding!LGC22","v":0},{"$f":"('Farm 1'!LHB49+'Trading 1 Farm'!LHB50)*Funding!LGD22","v":0},{"$f":"('Farm 1'!LHC49+'Trading 1 Farm'!LHC50)*Funding!LGE22","v":0},{"$f":"('Farm 1'!LHD49+'Trading 1 Farm'!LHD50)*Funding!LGF22","v":0},{"$f":"('Farm 1'!LHE49+'Trading 1 Farm'!LHE50)*Funding!LGG22","v":0},{"$f":"('Farm 1'!LHF49+'Trading 1 Farm'!LHF50)*Funding!LGH22","v":0},{"$f":"('Farm 1'!LHG49+'Trading 1 Farm'!LHG50)*Funding!LGI22","v":0},{"$f":"('Farm 1'!LHH49+'Trading 1 Farm'!LHH50)*Funding!LGJ22","v":0},{"$f":"('Farm 1'!LHI49+'Trading 1 Farm'!LHI50)*Funding!LGK22","v":0},{"$f":"('Farm 1'!LHJ49+'Trading 1 Farm'!LHJ50)*Funding!LGL22","v":0},{"$f":"('Farm 1'!LHK49+'Trading 1 Farm'!LHK50)*Funding!LGM22","v":0},{"$f":"('Farm 1'!LHL49+'Trading 1 Farm'!LHL50)*Funding!LGN22","v":0},{"$f":"('Farm 1'!LHM49+'Trading 1 Farm'!LHM50)*Funding!LGO22","v":0},{"$f":"('Farm 1'!LHN49+'Trading 1 Farm'!LHN50)*Funding!LGP22","v":0},{"$f":"('Farm 1'!LHO49+'Trading 1 Farm'!LHO50)*Funding!LGQ22","v":0},{"$f":"('Farm 1'!LHP49+'Trading 1 Farm'!LHP50)*Funding!LGR22","v":0},{"$f":"('Farm 1'!LHQ49+'Trading 1 Farm'!LHQ50)*Funding!LGS22","v":0},{"$f":"('Farm 1'!LHR49+'Trading 1 Farm'!LHR50)*Funding!LGT22","v":0},{"$f":"('Farm 1'!LHS49+'Trading 1 Farm'!LHS50)*Funding!LGU22","v":0},{"$f":"('Farm 1'!LHT49+'Trading 1 Farm'!LHT50)*Funding!LGV22","v":0},{"$f":"('Farm 1'!LHU49+'Trading 1 Farm'!LHU50)*Funding!LGW22","v":0},{"$f":"('Farm 1'!LHV49+'Trading 1 Farm'!LHV50)*Funding!LGX22","v":0},{"$f":"('Farm 1'!LHW49+'Trading 1 Farm'!LHW50)*Funding!LGY22","v":0},{"$f":"('Farm 1'!LHX49+'Trading 1 Farm'!LHX50)*Funding!LGZ22","v":0},{"$f":"('Farm 1'!LHY49+'Trading 1 Farm'!LHY50)*Funding!LHA22","v":0},{"$f":"('Farm 1'!LHZ49+'Trading 1 Farm'!LHZ50)*Funding!LHB22","v":0},{"$f":"('Farm 1'!LIA49+'Trading 1 Farm'!LIA50)*Funding!LHC22","v":0},{"$f":"('Farm 1'!LIB49+'Trading 1 Farm'!LIB50)*Funding!LHD22","v":0},{"$f":"('Farm 1'!LIC49+'Trading 1 Farm'!LIC50)*Funding!LHE22","v":0},{"$f":"('Farm 1'!LID49+'Trading 1 Farm'!LID50)*Funding!LHF22","v":0},{"$f":"('Farm 1'!LIE49+'Trading 1 Farm'!LIE50)*Funding!LHG22","v":0},{"$f":"('Farm 1'!LIF49+'Trading 1 Farm'!LIF50)*Funding!LHH22","v":0},{"$f":"('Farm 1'!LIG49+'Trading 1 Farm'!LIG50)*Funding!LHI22","v":0},{"$f":"('Farm 1'!LIH49+'Trading 1 Farm'!LIH50)*Funding!LHJ22","v":0},{"$f":"('Farm 1'!LII49+'Trading 1 Farm'!LII50)*Funding!LHK22","v":0},{"$f":"('Farm 1'!LIJ49+'Trading 1 Farm'!LIJ50)*Funding!LHL22","v":0},{"$f":"('Farm 1'!LIK49+'Trading 1 Farm'!LIK50)*Funding!LHM22","v":0},{"$f":"('Farm 1'!LIL49+'Trading 1 Farm'!LIL50)*Funding!LHN22","v":0},{"$f":"('Farm 1'!LIM49+'Trading 1 Farm'!LIM50)*Funding!LHO22","v":0},{"$f":"('Farm 1'!LIN49+'Trading 1 Farm'!LIN50)*Funding!LHP22","v":0},{"$f":"('Farm 1'!LIO49+'Trading 1 Farm'!LIO50)*Funding!LHQ22","v":0},{"$f":"('Farm 1'!LIP49+'Trading 1 Farm'!LIP50)*Funding!LHR22","v":0},{"$f":"('Farm 1'!LIQ49+'Trading 1 Farm'!LIQ50)*Funding!LHS22","v":0},{"$f":"('Farm 1'!LIR49+'Trading 1 Farm'!LIR50)*Funding!LHT22","v":0},{"$f":"('Farm 1'!LIS49+'Trading 1 Farm'!LIS50)*Funding!LHU22","v":0},{"$f":"('Farm 1'!LIT49+'Trading 1 Farm'!LIT50)*Funding!LHV22","v":0},{"$f":"('Farm 1'!LIU49+'Trading 1 Farm'!LIU50)*Funding!LHW22","v":0},{"$f":"('Farm 1'!LIV49+'Trading 1 Farm'!LIV50)*Funding!LHX22","v":0},{"$f":"('Farm 1'!LIW49+'Trading 1 Farm'!LIW50)*Funding!LHY22","v":0},{"$f":"('Farm 1'!LIX49+'Trading 1 Farm'!LIX50)*Funding!LHZ22","v":0},{"$f":"('Farm 1'!LIY49+'Trading 1 Farm'!LIY50)*Funding!LIA22","v":0},{"$f":"('Farm 1'!LIZ49+'Trading 1 Farm'!LIZ50)*Funding!LIB22","v":0},{"$f":"('Farm 1'!LJA49+'Trading 1 Farm'!LJA50)*Funding!LIC22","v":0},{"$f":"('Farm 1'!LJB49+'Trading 1 Farm'!LJB50)*Funding!LID22","v":0},{"$f":"('Farm 1'!LJC49+'Trading 1 Farm'!LJC50)*Funding!LIE22","v":0},{"$f":"('Farm 1'!LJD49+'Trading 1 Farm'!LJD50)*Funding!LIF22","v":0},{"$f":"('Farm 1'!LJE49+'Trading 1 Farm'!LJE50)*Funding!LIG22","v":0},{"$f":"('Farm 1'!LJF49+'Trading 1 Farm'!LJF50)*Funding!LIH22","v":0},{"$f":"('Farm 1'!LJG49+'Trading 1 Farm'!LJG50)*Funding!LII22","v":0},{"$f":"('Farm 1'!LJH49+'Trading 1 Farm'!LJH50)*Funding!LIJ22","v":0},{"$f":"('Farm 1'!LJI49+'Trading 1 Farm'!LJI50)*Funding!LIK22","v":0},{"$f":"('Farm 1'!LJJ49+'Trading 1 Farm'!LJJ50)*Funding!LIL22","v":0},{"$f":"('Farm 1'!LJK49+'Trading 1 Farm'!LJK50)*Funding!LIM22","v":0},{"$f":"('Farm 1'!LJL49+'Trading 1 Farm'!LJL50)*Funding!LIN22","v":0},{"$f":"('Farm 1'!LJM49+'Trading 1 Farm'!LJM50)*Funding!LIO22","v":0},{"$f":"('Farm 1'!LJN49+'Trading 1 Farm'!LJN50)*Funding!LIP22","v":0},{"$f":"('Farm 1'!LJO49+'Trading 1 Farm'!LJO50)*Funding!LIQ22","v":0},{"$f":"('Farm 1'!LJP49+'Trading 1 Farm'!LJP50)*Funding!LIR22","v":0},{"$f":"('Farm 1'!LJQ49+'Trading 1 Farm'!LJQ50)*Funding!LIS22","v":0},{"$f":"('Farm 1'!LJR49+'Trading 1 Farm'!LJR50)*Funding!LIT22","v":0},{"$f":"('Farm 1'!LJS49+'Trading 1 Farm'!LJS50)*Funding!LIU22","v":0},{"$f":"('Farm 1'!LJT49+'Trading 1 Farm'!LJT50)*Funding!LIV22","v":0},{"$f":"('Farm 1'!LJU49+'Trading 1 Farm'!LJU50)*Funding!LIW22","v":0},{"$f":"('Farm 1'!LJV49+'Trading 1 Farm'!LJV50)*Funding!LIX22","v":0},{"$f":"('Farm 1'!LJW49+'Trading 1 Farm'!LJW50)*Funding!LIY22","v":0},{"$f":"('Farm 1'!LJX49+'Trading 1 Farm'!LJX50)*Funding!LIZ22","v":0},{"$f":"('Farm 1'!LJY49+'Trading 1 Farm'!LJY50)*Funding!LJA22","v":0},{"$f":"('Farm 1'!LJZ49+'Trading 1 Farm'!LJZ50)*Funding!LJB22","v":0},{"$f":"('Farm 1'!LKA49+'Trading 1 Farm'!LKA50)*Funding!LJC22","v":0},{"$f":"('Farm 1'!LKB49+'Trading 1 Farm'!LKB50)*Funding!LJD22","v":0},{"$f":"('Farm 1'!LKC49+'Trading 1 Farm'!LKC50)*Funding!LJE22","v":0},{"$f":"('Farm 1'!LKD49+'Trading 1 Farm'!LKD50)*Funding!LJF22","v":0},{"$f":"('Farm 1'!LKE49+'Trading 1 Farm'!LKE50)*Funding!LJG22","v":0},{"$f":"('Farm 1'!LKF49+'Trading 1 Farm'!LKF50)*Funding!LJH22","v":0},{"$f":"('Farm 1'!LKG49+'Trading 1 Farm'!LKG50)*Funding!LJI22","v":0},{"$f":"('Farm 1'!LKH49+'Trading 1 Farm'!LKH50)*Funding!LJJ22","v":0},{"$f":"('Farm 1'!LKI49+'Trading 1 Farm'!LKI50)*Funding!LJK22","v":0},{"$f":"('Farm 1'!LKJ49+'Trading 1 Farm'!LKJ50)*Funding!LJL22","v":0},{"$f":"('Farm 1'!LKK49+'Trading 1 Farm'!LKK50)*Funding!LJM22","v":0},{"$f":"('Farm 1'!LKL49+'Trading 1 Farm'!LKL50)*Funding!LJN22","v":0},{"$f":"('Farm 1'!LKM49+'Trading 1 Farm'!LKM50)*Funding!LJO22","v":0},{"$f":"('Farm 1'!LKN49+'Trading 1 Farm'!LKN50)*Funding!LJP22","v":0},{"$f":"('Farm 1'!LKO49+'Trading 1 Farm'!LKO50)*Funding!LJQ22","v":0},{"$f":"('Farm 1'!LKP49+'Trading 1 Farm'!LKP50)*Funding!LJR22","v":0},{"$f":"('Farm 1'!LKQ49+'Trading 1 Farm'!LKQ50)*Funding!LJS22","v":0},{"$f":"('Farm 1'!LKR49+'Trading 1 Farm'!LKR50)*Funding!LJT22","v":0},{"$f":"('Farm 1'!LKS49+'Trading 1 Farm'!LKS50)*Funding!LJU22","v":0},{"$f":"('Farm 1'!LKT49+'Trading 1 Farm'!LKT50)*Funding!LJV22","v":0},{"$f":"('Farm 1'!LKU49+'Trading 1 Farm'!LKU50)*Funding!LJW22","v":0},{"$f":"('Farm 1'!LKV49+'Trading 1 Farm'!LKV50)*Funding!LJX22","v":0},{"$f":"('Farm 1'!LKW49+'Trading 1 Farm'!LKW50)*Funding!LJY22","v":0},{"$f":"('Farm 1'!LKX49+'Trading 1 Farm'!LKX50)*Funding!LJZ22","v":0},{"$f":"('Farm 1'!LKY49+'Trading 1 Farm'!LKY50)*Funding!LKA22","v":0},{"$f":"('Farm 1'!LKZ49+'Trading 1 Farm'!LKZ50)*Funding!LKB22","v":0},{"$f":"('Farm 1'!LLA49+'Trading 1 Farm'!LLA50)*Funding!LKC22","v":0},{"$f":"('Farm 1'!LLB49+'Trading 1 Farm'!LLB50)*Funding!LKD22","v":0},{"$f":"('Farm 1'!LLC49+'Trading 1 Farm'!LLC50)*Funding!LKE22","v":0},{"$f":"('Farm 1'!LLD49+'Trading 1 Farm'!LLD50)*Funding!LKF22","v":0},{"$f":"('Farm 1'!LLE49+'Trading 1 Farm'!LLE50)*Funding!LKG22","v":0},{"$f":"('Farm 1'!LLF49+'Trading 1 Farm'!LLF50)*Funding!LKH22","v":0},{"$f":"('Farm 1'!LLG49+'Trading 1 Farm'!LLG50)*Funding!LKI22","v":0},{"$f":"('Farm 1'!LLH49+'Trading 1 Farm'!LLH50)*Funding!LKJ22","v":0},{"$f":"('Farm 1'!LLI49+'Trading 1 Farm'!LLI50)*Funding!LKK22","v":0},{"$f":"('Farm 1'!LLJ49+'Trading 1 Farm'!LLJ50)*Funding!LKL22","v":0},{"$f":"('Farm 1'!LLK49+'Trading 1 Farm'!LLK50)*Funding!LKM22","v":0},{"$f":"('Farm 1'!LLL49+'Trading 1 Farm'!LLL50)*Funding!LKN22","v":0},{"$f":"('Farm 1'!LLM49+'Trading 1 Farm'!LLM50)*Funding!LKO22","v":0},{"$f":"('Farm 1'!LLN49+'Trading 1 Farm'!LLN50)*Funding!LKP22","v":0},{"$f":"('Farm 1'!LLO49+'Trading 1 Farm'!LLO50)*Funding!LKQ22","v":0},{"$f":"('Farm 1'!LLP49+'Trading 1 Farm'!LLP50)*Funding!LKR22","v":0},{"$f":"('Farm 1'!LLQ49+'Trading 1 Farm'!LLQ50)*Funding!LKS22","v":0},{"$f":"('Farm 1'!LLR49+'Trading 1 Farm'!LLR50)*Funding!LKT22","v":0},{"$f":"('Farm 1'!LLS49+'Trading 1 Farm'!LLS50)*Funding!LKU22","v":0},{"$f":"('Farm 1'!LLT49+'Trading 1 Farm'!LLT50)*Funding!LKV22","v":0},{"$f":"('Farm 1'!LLU49+'Trading 1 Farm'!LLU50)*Funding!LKW22","v":0},{"$f":"('Farm 1'!LLV49+'Trading 1 Farm'!LLV50)*Funding!LKX22","v":0},{"$f":"('Farm 1'!LLW49+'Trading 1 Farm'!LLW50)*Funding!LKY22","v":0},{"$f":"('Farm 1'!LLX49+'Trading 1 Farm'!LLX50)*Funding!LKZ22","v":0},{"$f":"('Farm 1'!LLY49+'Trading 1 Farm'!LLY50)*Funding!LLA22","v":0},{"$f":"('Farm 1'!LLZ49+'Trading 1 Farm'!LLZ50)*Funding!LLB22","v":0},{"$f":"('Farm 1'!LMA49+'Trading 1 Farm'!LMA50)*Funding!LLC22","v":0},{"$f":"('Farm 1'!LMB49+'Trading 1 Farm'!LMB50)*Funding!LLD22","v":0},{"$f":"('Farm 1'!LMC49+'Trading 1 Farm'!LMC50)*Funding!LLE22","v":0},{"$f":"('Farm 1'!LMD49+'Trading 1 Farm'!LMD50)*Funding!LLF22","v":0},{"$f":"('Farm 1'!LME49+'Trading 1 Farm'!LME50)*Funding!LLG22","v":0},{"$f":"('Farm 1'!LMF49+'Trading 1 Farm'!LMF50)*Funding!LLH22","v":0},{"$f":"('Farm 1'!LMG49+'Trading 1 Farm'!LMG50)*Funding!LLI22","v":0},{"$f":"('Farm 1'!LMH49+'Trading 1 Farm'!LMH50)*Funding!LLJ22","v":0},{"$f":"('Farm 1'!LMI49+'Trading 1 Farm'!LMI50)*Funding!LLK22","v":0},{"$f":"('Farm 1'!LMJ49+'Trading 1 Farm'!LMJ50)*Funding!LLL22","v":0},{"$f":"('Farm 1'!LMK49+'Trading 1 Farm'!LMK50)*Funding!LLM22","v":0},{"$f":"('Farm 1'!LML49+'Trading 1 Farm'!LML50)*Funding!LLN22","v":0},{"$f":"('Farm 1'!LMM49+'Trading 1 Farm'!LMM50)*Funding!LLO22","v":0},{"$f":"('Farm 1'!LMN49+'Trading 1 Farm'!LMN50)*Funding!LLP22","v":0},{"$f":"('Farm 1'!LMO49+'Trading 1 Farm'!LMO50)*Funding!LLQ22","v":0},{"$f":"('Farm 1'!LMP49+'Trading 1 Farm'!LMP50)*Funding!LLR22","v":0},{"$f":"('Farm 1'!LMQ49+'Trading 1 Farm'!LMQ50)*Funding!LLS22","v":0},{"$f":"('Farm 1'!LMR49+'Trading 1 Farm'!LMR50)*Funding!LLT22","v":0},{"$f":"('Farm 1'!LMS49+'Trading 1 Farm'!LMS50)*Funding!LLU22","v":0},{"$f":"('Farm 1'!LMT49+'Trading 1 Farm'!LMT50)*Funding!LLV22","v":0},{"$f":"('Farm 1'!LMU49+'Trading 1 Farm'!LMU50)*Funding!LLW22","v":0},{"$f":"('Farm 1'!LMV49+'Trading 1 Farm'!LMV50)*Funding!LLX22","v":0},{"$f":"('Farm 1'!LMW49+'Trading 1 Farm'!LMW50)*Funding!LLY22","v":0},{"$f":"('Farm 1'!LMX49+'Trading 1 Farm'!LMX50)*Funding!LLZ22","v":0},{"$f":"('Farm 1'!LMY49+'Trading 1 Farm'!LMY50)*Funding!LMA22","v":0},{"$f":"('Farm 1'!LMZ49+'Trading 1 Farm'!LMZ50)*Funding!LMB22","v":0},{"$f":"('Farm 1'!LNA49+'Trading 1 Farm'!LNA50)*Funding!LMC22","v":0},{"$f":"('Farm 1'!LNB49+'Trading 1 Farm'!LNB50)*Funding!LMD22","v":0},{"$f":"('Farm 1'!LNC49+'Trading 1 Farm'!LNC50)*Funding!LME22","v":0},{"$f":"('Farm 1'!LND49+'Trading 1 Farm'!LND50)*Funding!LMF22","v":0},{"$f":"('Farm 1'!LNE49+'Trading 1 Farm'!LNE50)*Funding!LMG22","v":0},{"$f":"('Farm 1'!LNF49+'Trading 1 Farm'!LNF50)*Funding!LMH22","v":0},{"$f":"('Farm 1'!LNG49+'Trading 1 Farm'!LNG50)*Funding!LMI22","v":0},{"$f":"('Farm 1'!LNH49+'Trading 1 Farm'!LNH50)*Funding!LMJ22","v":0},{"$f":"('Farm 1'!LNI49+'Trading 1 Farm'!LNI50)*Funding!LMK22","v":0},{"$f":"('Farm 1'!LNJ49+'Trading 1 Farm'!LNJ50)*Funding!LML22","v":0},{"$f":"('Farm 1'!LNK49+'Trading 1 Farm'!LNK50)*Funding!LMM22","v":0},{"$f":"('Farm 1'!LNL49+'Trading 1 Farm'!LNL50)*Funding!LMN22","v":0},{"$f":"('Farm 1'!LNM49+'Trading 1 Farm'!LNM50)*Funding!LMO22","v":0},{"$f":"('Farm 1'!LNN49+'Trading 1 Farm'!LNN50)*Funding!LMP22","v":0},{"$f":"('Farm 1'!LNO49+'Trading 1 Farm'!LNO50)*Funding!LMQ22","v":0},{"$f":"('Farm 1'!LNP49+'Trading 1 Farm'!LNP50)*Funding!LMR22","v":0},{"$f":"('Farm 1'!LNQ49+'Trading 1 Farm'!LNQ50)*Funding!LMS22","v":0},{"$f":"('Farm 1'!LNR49+'Trading 1 Farm'!LNR50)*Funding!LMT22","v":0},{"$f":"('Farm 1'!LNS49+'Trading 1 Farm'!LNS50)*Funding!LMU22","v":0},{"$f":"('Farm 1'!LNT49+'Trading 1 Farm'!LNT50)*Funding!LMV22","v":0},{"$f":"('Farm 1'!LNU49+'Trading 1 Farm'!LNU50)*Funding!LMW22","v":0},{"$f":"('Farm 1'!LNV49+'Trading 1 Farm'!LNV50)*Funding!LMX22","v":0},{"$f":"('Farm 1'!LNW49+'Trading 1 Farm'!LNW50)*Funding!LMY22","v":0},{"$f":"('Farm 1'!LNX49+'Trading 1 Farm'!LNX50)*Funding!LMZ22","v":0},{"$f":"('Farm 1'!LNY49+'Trading 1 Farm'!LNY50)*Funding!LNA22","v":0},{"$f":"('Farm 1'!LNZ49+'Trading 1 Farm'!LNZ50)*Funding!LNB22","v":0},{"$f":"('Farm 1'!LOA49+'Trading 1 Farm'!LOA50)*Funding!LNC22","v":0},{"$f":"('Farm 1'!LOB49+'Trading 1 Farm'!LOB50)*Funding!LND22","v":0},{"$f":"('Farm 1'!LOC49+'Trading 1 Farm'!LOC50)*Funding!LNE22","v":0},{"$f":"('Farm 1'!LOD49+'Trading 1 Farm'!LOD50)*Funding!LNF22","v":0},{"$f":"('Farm 1'!LOE49+'Trading 1 Farm'!LOE50)*Funding!LNG22","v":0},{"$f":"('Farm 1'!LOF49+'Trading 1 Farm'!LOF50)*Funding!LNH22","v":0},{"$f":"('Farm 1'!LOG49+'Trading 1 Farm'!LOG50)*Funding!LNI22","v":0},{"$f":"('Farm 1'!LOH49+'Trading 1 Farm'!LOH50)*Funding!LNJ22","v":0},{"$f":"('Farm 1'!LOI49+'Trading 1 Farm'!LOI50)*Funding!LNK22","v":0},{"$f":"('Farm 1'!LOJ49+'Trading 1 Farm'!LOJ50)*Funding!LNL22","v":0},{"$f":"('Farm 1'!LOK49+'Trading 1 Farm'!LOK50)*Funding!LNM22","v":0},{"$f":"('Farm 1'!LOL49+'Trading 1 Farm'!LOL50)*Funding!LNN22","v":0},{"$f":"('Farm 1'!LOM49+'Trading 1 Farm'!LOM50)*Funding!LNO22","v":0},{"$f":"('Farm 1'!LON49+'Trading 1 Farm'!LON50)*Funding!LNP22","v":0},{"$f":"('Farm 1'!LOO49+'Trading 1 Farm'!LOO50)*Funding!LNQ22","v":0},{"$f":"('Farm 1'!LOP49+'Trading 1 Farm'!LOP50)*Funding!LNR22","v":0},{"$f":"('Farm 1'!LOQ49+'Trading 1 Farm'!LOQ50)*Funding!LNS22","v":0},{"$f":"('Farm 1'!LOR49+'Trading 1 Farm'!LOR50)*Funding!LNT22","v":0},{"$f":"('Farm 1'!LOS49+'Trading 1 Farm'!LOS50)*Funding!LNU22","v":0},{"$f":"('Farm 1'!LOT49+'Trading 1 Farm'!LOT50)*Funding!LNV22","v":0},{"$f":"('Farm 1'!LOU49+'Trading 1 Farm'!LOU50)*Funding!LNW22","v":0},{"$f":"('Farm 1'!LOV49+'Trading 1 Farm'!LOV50)*Funding!LNX22","v":0},{"$f":"('Farm 1'!LOW49+'Trading 1 Farm'!LOW50)*Funding!LNY22","v":0},{"$f":"('Farm 1'!LOX49+'Trading 1 Farm'!LOX50)*Funding!LNZ22","v":0},{"$f":"('Farm 1'!LOY49+'Trading 1 Farm'!LOY50)*Funding!LOA22","v":0},{"$f":"('Farm 1'!LOZ49+'Trading 1 Farm'!LOZ50)*Funding!LOB22","v":0},{"$f":"('Farm 1'!LPA49+'Trading 1 Farm'!LPA50)*Funding!LOC22","v":0},{"$f":"('Farm 1'!LPB49+'Trading 1 Farm'!LPB50)*Funding!LOD22","v":0},{"$f":"('Farm 1'!LPC49+'Trading 1 Farm'!LPC50)*Funding!LOE22","v":0},{"$f":"('Farm 1'!LPD49+'Trading 1 Farm'!LPD50)*Funding!LOF22","v":0},{"$f":"('Farm 1'!LPE49+'Trading 1 Farm'!LPE50)*Funding!LOG22","v":0},{"$f":"('Farm 1'!LPF49+'Trading 1 Farm'!LPF50)*Funding!LOH22","v":0},{"$f":"('Farm 1'!LPG49+'Trading 1 Farm'!LPG50)*Funding!LOI22","v":0},{"$f":"('Farm 1'!LPH49+'Trading 1 Farm'!LPH50)*Funding!LOJ22","v":0},{"$f":"('Farm 1'!LPI49+'Trading 1 Farm'!LPI50)*Funding!LOK22","v":0},{"$f":"('Farm 1'!LPJ49+'Trading 1 Farm'!LPJ50)*Funding!LOL22","v":0},{"$f":"('Farm 1'!LPK49+'Trading 1 Farm'!LPK50)*Funding!LOM22","v":0},{"$f":"('Farm 1'!LPL49+'Trading 1 Farm'!LPL50)*Funding!LON22","v":0},{"$f":"('Farm 1'!LPM49+'Trading 1 Farm'!LPM50)*Funding!LOO22","v":0},{"$f":"('Farm 1'!LPN49+'Trading 1 Farm'!LPN50)*Funding!LOP22","v":0},{"$f":"('Farm 1'!LPO49+'Trading 1 Farm'!LPO50)*Funding!LOQ22","v":0},{"$f":"('Farm 1'!LPP49+'Trading 1 Farm'!LPP50)*Funding!LOR22","v":0},{"$f":"('Farm 1'!LPQ49+'Trading 1 Farm'!LPQ50)*Funding!LOS22","v":0},{"$f":"('Farm 1'!LPR49+'Trading 1 Farm'!LPR50)*Funding!LOT22","v":0},{"$f":"('Farm 1'!LPS49+'Trading 1 Farm'!LPS50)*Funding!LOU22","v":0},{"$f":"('Farm 1'!LPT49+'Trading 1 Farm'!LPT50)*Funding!LOV22","v":0},{"$f":"('Farm 1'!LPU49+'Trading 1 Farm'!LPU50)*Funding!LOW22","v":0},{"$f":"('Farm 1'!LPV49+'Trading 1 Farm'!LPV50)*Funding!LOX22","v":0},{"$f":"('Farm 1'!LPW49+'Trading 1 Farm'!LPW50)*Funding!LOY22","v":0},{"$f":"('Farm 1'!LPX49+'Trading 1 Farm'!LPX50)*Funding!LOZ22","v":0},{"$f":"('Farm 1'!LPY49+'Trading 1 Farm'!LPY50)*Funding!LPA22","v":0},{"$f":"('Farm 1'!LPZ49+'Trading 1 Farm'!LPZ50)*Funding!LPB22","v":0},{"$f":"('Farm 1'!LQA49+'Trading 1 Farm'!LQA50)*Funding!LPC22","v":0},{"$f":"('Farm 1'!LQB49+'Trading 1 Farm'!LQB50)*Funding!LPD22","v":0},{"$f":"('Farm 1'!LQC49+'Trading 1 Farm'!LQC50)*Funding!LPE22","v":0},{"$f":"('Farm 1'!LQD49+'Trading 1 Farm'!LQD50)*Funding!LPF22","v":0},{"$f":"('Farm 1'!LQE49+'Trading 1 Farm'!LQE50)*Funding!LPG22","v":0},{"$f":"('Farm 1'!LQF49+'Trading 1 Farm'!LQF50)*Funding!LPH22","v":0},{"$f":"('Farm 1'!LQG49+'Trading 1 Farm'!LQG50)*Funding!LPI22","v":0},{"$f":"('Farm 1'!LQH49+'Trading 1 Farm'!LQH50)*Funding!LPJ22","v":0},{"$f":"('Farm 1'!LQI49+'Trading 1 Farm'!LQI50)*Funding!LPK22","v":0},{"$f":"('Farm 1'!LQJ49+'Trading 1 Farm'!LQJ50)*Funding!LPL22","v":0},{"$f":"('Farm 1'!LQK49+'Trading 1 Farm'!LQK50)*Funding!LPM22","v":0},{"$f":"('Farm 1'!LQL49+'Trading 1 Farm'!LQL50)*Funding!LPN22","v":0},{"$f":"('Farm 1'!LQM49+'Trading 1 Farm'!LQM50)*Funding!LPO22","v":0},{"$f":"('Farm 1'!LQN49+'Trading 1 Farm'!LQN50)*Funding!LPP22","v":0},{"$f":"('Farm 1'!LQO49+'Trading 1 Farm'!LQO50)*Funding!LPQ22","v":0},{"$f":"('Farm 1'!LQP49+'Trading 1 Farm'!LQP50)*Funding!LPR22","v":0},{"$f":"('Farm 1'!LQQ49+'Trading 1 Farm'!LQQ50)*Funding!LPS22","v":0},{"$f":"('Farm 1'!LQR49+'Trading 1 Farm'!LQR50)*Funding!LPT22","v":0},{"$f":"('Farm 1'!LQS49+'Trading 1 Farm'!LQS50)*Funding!LPU22","v":0},{"$f":"('Farm 1'!LQT49+'Trading 1 Farm'!LQT50)*Funding!LPV22","v":0},{"$f":"('Farm 1'!LQU49+'Trading 1 Farm'!LQU50)*Funding!LPW22","v":0},{"$f":"('Farm 1'!LQV49+'Trading 1 Farm'!LQV50)*Funding!LPX22","v":0},{"$f":"('Farm 1'!LQW49+'Trading 1 Farm'!LQW50)*Funding!LPY22","v":0},{"$f":"('Farm 1'!LQX49+'Trading 1 Farm'!LQX50)*Funding!LPZ22","v":0},{"$f":"('Farm 1'!LQY49+'Trading 1 Farm'!LQY50)*Funding!LQA22","v":0},{"$f":"('Farm 1'!LQZ49+'Trading 1 Farm'!LQZ50)*Funding!LQB22","v":0},{"$f":"('Farm 1'!LRA49+'Trading 1 Farm'!LRA50)*Funding!LQC22","v":0},{"$f":"('Farm 1'!LRB49+'Trading 1 Farm'!LRB50)*Funding!LQD22","v":0},{"$f":"('Farm 1'!LRC49+'Trading 1 Farm'!LRC50)*Funding!LQE22","v":0},{"$f":"('Farm 1'!LRD49+'Trading 1 Farm'!LRD50)*Funding!LQF22","v":0},{"$f":"('Farm 1'!LRE49+'Trading 1 Farm'!LRE50)*Funding!LQG22","v":0},{"$f":"('Farm 1'!LRF49+'Trading 1 Farm'!LRF50)*Funding!LQH22","v":0},{"$f":"('Farm 1'!LRG49+'Trading 1 Farm'!LRG50)*Funding!LQI22","v":0},{"$f":"('Farm 1'!LRH49+'Trading 1 Farm'!LRH50)*Funding!LQJ22","v":0},{"$f":"('Farm 1'!LRI49+'Trading 1 Farm'!LRI50)*Funding!LQK22","v":0},{"$f":"('Farm 1'!LRJ49+'Trading 1 Farm'!LRJ50)*Funding!LQL22","v":0},{"$f":"('Farm 1'!LRK49+'Trading 1 Farm'!LRK50)*Funding!LQM22","v":0},{"$f":"('Farm 1'!LRL49+'Trading 1 Farm'!LRL50)*Funding!LQN22","v":0},{"$f":"('Farm 1'!LRM49+'Trading 1 Farm'!LRM50)*Funding!LQO22","v":0},{"$f":"('Farm 1'!LRN49+'Trading 1 Farm'!LRN50)*Funding!LQP22","v":0},{"$f":"('Farm 1'!LRO49+'Trading 1 Farm'!LRO50)*Funding!LQQ22","v":0},{"$f":"('Farm 1'!LRP49+'Trading 1 Farm'!LRP50)*Funding!LQR22","v":0},{"$f":"('Farm 1'!LRQ49+'Trading 1 Farm'!LRQ50)*Funding!LQS22","v":0},{"$f":"('Farm 1'!LRR49+'Trading 1 Farm'!LRR50)*Funding!LQT22","v":0},{"$f":"('Farm 1'!LRS49+'Trading 1 Farm'!LRS50)*Funding!LQU22","v":0},{"$f":"('Farm 1'!LRT49+'Trading 1 Farm'!LRT50)*Funding!LQV22","v":0},{"$f":"('Farm 1'!LRU49+'Trading 1 Farm'!LRU50)*Funding!LQW22","v":0},{"$f":"('Farm 1'!LRV49+'Trading 1 Farm'!LRV50)*Funding!LQX22","v":0},{"$f":"('Farm 1'!LRW49+'Trading 1 Farm'!LRW50)*Funding!LQY22","v":0},{"$f":"('Farm 1'!LRX49+'Trading 1 Farm'!LRX50)*Funding!LQZ22","v":0},{"$f":"('Farm 1'!LRY49+'Trading 1 Farm'!LRY50)*Funding!LRA22","v":0},{"$f":"('Farm 1'!LRZ49+'Trading 1 Farm'!LRZ50)*Funding!LRB22","v":0},{"$f":"('Farm 1'!LSA49+'Trading 1 Farm'!LSA50)*Funding!LRC22","v":0},{"$f":"('Farm 1'!LSB49+'Trading 1 Farm'!LSB50)*Funding!LRD22","v":0},{"$f":"('Farm 1'!LSC49+'Trading 1 Farm'!LSC50)*Funding!LRE22","v":0},{"$f":"('Farm 1'!LSD49+'Trading 1 Farm'!LSD50)*Funding!LRF22","v":0},{"$f":"('Farm 1'!LSE49+'Trading 1 Farm'!LSE50)*Funding!LRG22","v":0},{"$f":"('Farm 1'!LSF49+'Trading 1 Farm'!LSF50)*Funding!LRH22","v":0},{"$f":"('Farm 1'!LSG49+'Trading 1 Farm'!LSG50)*Funding!LRI22","v":0},{"$f":"('Farm 1'!LSH49+'Trading 1 Farm'!LSH50)*Funding!LRJ22","v":0},{"$f":"('Farm 1'!LSI49+'Trading 1 Farm'!LSI50)*Funding!LRK22","v":0},{"$f":"('Farm 1'!LSJ49+'Trading 1 Farm'!LSJ50)*Funding!LRL22","v":0},{"$f":"('Farm 1'!LSK49+'Trading 1 Farm'!LSK50)*Funding!LRM22","v":0},{"$f":"('Farm 1'!LSL49+'Trading 1 Farm'!LSL50)*Funding!LRN22","v":0},{"$f":"('Farm 1'!LSM49+'Trading 1 Farm'!LSM50)*Funding!LRO22","v":0},{"$f":"('Farm 1'!LSN49+'Trading 1 Farm'!LSN50)*Funding!LRP22","v":0},{"$f":"('Farm 1'!LSO49+'Trading 1 Farm'!LSO50)*Funding!LRQ22","v":0},{"$f":"('Farm 1'!LSP49+'Trading 1 Farm'!LSP50)*Funding!LRR22","v":0},{"$f":"('Farm 1'!LSQ49+'Trading 1 Farm'!LSQ50)*Funding!LRS22","v":0},{"$f":"('Farm 1'!LSR49+'Trading 1 Farm'!LSR50)*Funding!LRT22","v":0},{"$f":"('Farm 1'!LSS49+'Trading 1 Farm'!LSS50)*Funding!LRU22","v":0},{"$f":"('Farm 1'!LST49+'Trading 1 Farm'!LST50)*Funding!LRV22","v":0},{"$f":"('Farm 1'!LSU49+'Trading 1 Farm'!LSU50)*Funding!LRW22","v":0},{"$f":"('Farm 1'!LSV49+'Trading 1 Farm'!LSV50)*Funding!LRX22","v":0},{"$f":"('Farm 1'!LSW49+'Trading 1 Farm'!LSW50)*Funding!LRY22","v":0},{"$f":"('Farm 1'!LSX49+'Trading 1 Farm'!LSX50)*Funding!LRZ22","v":0},{"$f":"('Farm 1'!LSY49+'Trading 1 Farm'!LSY50)*Funding!LSA22","v":0},{"$f":"('Farm 1'!LSZ49+'Trading 1 Farm'!LSZ50)*Funding!LSB22","v":0},{"$f":"('Farm 1'!LTA49+'Trading 1 Farm'!LTA50)*Funding!LSC22","v":0},{"$f":"('Farm 1'!LTB49+'Trading 1 Farm'!LTB50)*Funding!LSD22","v":0},{"$f":"('Farm 1'!LTC49+'Trading 1 Farm'!LTC50)*Funding!LSE22","v":0},{"$f":"('Farm 1'!LTD49+'Trading 1 Farm'!LTD50)*Funding!LSF22","v":0},{"$f":"('Farm 1'!LTE49+'Trading 1 Farm'!LTE50)*Funding!LSG22","v":0},{"$f":"('Farm 1'!LTF49+'Trading 1 Farm'!LTF50)*Funding!LSH22","v":0},{"$f":"('Farm 1'!LTG49+'Trading 1 Farm'!LTG50)*Funding!LSI22","v":0},{"$f":"('Farm 1'!LTH49+'Trading 1 Farm'!LTH50)*Funding!LSJ22","v":0},{"$f":"('Farm 1'!LTI49+'Trading 1 Farm'!LTI50)*Funding!LSK22","v":0},{"$f":"('Farm 1'!LTJ49+'Trading 1 Farm'!LTJ50)*Funding!LSL22","v":0},{"$f":"('Farm 1'!LTK49+'Trading 1 Farm'!LTK50)*Funding!LSM22","v":0},{"$f":"('Farm 1'!LTL49+'Trading 1 Farm'!LTL50)*Funding!LSN22","v":0},{"$f":"('Farm 1'!LTM49+'Trading 1 Farm'!LTM50)*Funding!LSO22","v":0},{"$f":"('Farm 1'!LTN49+'Trading 1 Farm'!LTN50)*Funding!LSP22","v":0},{"$f":"('Farm 1'!LTO49+'Trading 1 Farm'!LTO50)*Funding!LSQ22","v":0},{"$f":"('Farm 1'!LTP49+'Trading 1 Farm'!LTP50)*Funding!LSR22","v":0},{"$f":"('Farm 1'!LTQ49+'Trading 1 Farm'!LTQ50)*Funding!LSS22","v":0},{"$f":"('Farm 1'!LTR49+'Trading 1 Farm'!LTR50)*Funding!LST22","v":0},{"$f":"('Farm 1'!LTS49+'Trading 1 Farm'!LTS50)*Funding!LSU22","v":0},{"$f":"('Farm 1'!LTT49+'Trading 1 Farm'!LTT50)*Funding!LSV22","v":0},{"$f":"('Farm 1'!LTU49+'Trading 1 Farm'!LTU50)*Funding!LSW22","v":0},{"$f":"('Farm 1'!LTV49+'Trading 1 Farm'!LTV50)*Funding!LSX22","v":0},{"$f":"('Farm 1'!LTW49+'Trading 1 Farm'!LTW50)*Funding!LSY22","v":0},{"$f":"('Farm 1'!LTX49+'Trading 1 Farm'!LTX50)*Funding!LSZ22","v":0},{"$f":"('Farm 1'!LTY49+'Trading 1 Farm'!LTY50)*Funding!LTA22","v":0},{"$f":"('Farm 1'!LTZ49+'Trading 1 Farm'!LTZ50)*Funding!LTB22","v":0},{"$f":"('Farm 1'!LUA49+'Trading 1 Farm'!LUA50)*Funding!LTC22","v":0},{"$f":"('Farm 1'!LUB49+'Trading 1 Farm'!LUB50)*Funding!LTD22","v":0},{"$f":"('Farm 1'!LUC49+'Trading 1 Farm'!LUC50)*Funding!LTE22","v":0},{"$f":"('Farm 1'!LUD49+'Trading 1 Farm'!LUD50)*Funding!LTF22","v":0},{"$f":"('Farm 1'!LUE49+'Trading 1 Farm'!LUE50)*Funding!LTG22","v":0},{"$f":"('Farm 1'!LUF49+'Trading 1 Farm'!LUF50)*Funding!LTH22","v":0},{"$f":"('Farm 1'!LUG49+'Trading 1 Farm'!LUG50)*Funding!LTI22","v":0},{"$f":"('Farm 1'!LUH49+'Trading 1 Farm'!LUH50)*Funding!LTJ22","v":0},{"$f":"('Farm 1'!LUI49+'Trading 1 Farm'!LUI50)*Funding!LTK22","v":0},{"$f":"('Farm 1'!LUJ49+'Trading 1 Farm'!LUJ50)*Funding!LTL22","v":0},{"$f":"('Farm 1'!LUK49+'Trading 1 Farm'!LUK50)*Funding!LTM22","v":0},{"$f":"('Farm 1'!LUL49+'Trading 1 Farm'!LUL50)*Funding!LTN22","v":0},{"$f":"('Farm 1'!LUM49+'Trading 1 Farm'!LUM50)*Funding!LTO22","v":0},{"$f":"('Farm 1'!LUN49+'Trading 1 Farm'!LUN50)*Funding!LTP22","v":0},{"$f":"('Farm 1'!LUO49+'Trading 1 Farm'!LUO50)*Funding!LTQ22","v":0},{"$f":"('Farm 1'!LUP49+'Trading 1 Farm'!LUP50)*Funding!LTR22","v":0},{"$f":"('Farm 1'!LUQ49+'Trading 1 Farm'!LUQ50)*Funding!LTS22","v":0},{"$f":"('Farm 1'!LUR49+'Trading 1 Farm'!LUR50)*Funding!LTT22","v":0},{"$f":"('Farm 1'!LUS49+'Trading 1 Farm'!LUS50)*Funding!LTU22","v":0},{"$f":"('Farm 1'!LUT49+'Trading 1 Farm'!LUT50)*Funding!LTV22","v":0},{"$f":"('Farm 1'!LUU49+'Trading 1 Farm'!LUU50)*Funding!LTW22","v":0},{"$f":"('Farm 1'!LUV49+'Trading 1 Farm'!LUV50)*Funding!LTX22","v":0},{"$f":"('Farm 1'!LUW49+'Trading 1 Farm'!LUW50)*Funding!LTY22","v":0},{"$f":"('Farm 1'!LUX49+'Trading 1 Farm'!LUX50)*Funding!LTZ22","v":0},{"$f":"('Farm 1'!LUY49+'Trading 1 Farm'!LUY50)*Funding!LUA22","v":0},{"$f":"('Farm 1'!LUZ49+'Trading 1 Farm'!LUZ50)*Funding!LUB22","v":0},{"$f":"('Farm 1'!LVA49+'Trading 1 Farm'!LVA50)*Funding!LUC22","v":0},{"$f":"('Farm 1'!LVB49+'Trading 1 Farm'!LVB50)*Funding!LUD22","v":0},{"$f":"('Farm 1'!LVC49+'Trading 1 Farm'!LVC50)*Funding!LUE22","v":0},{"$f":"('Farm 1'!LVD49+'Trading 1 Farm'!LVD50)*Funding!LUF22","v":0},{"$f":"('Farm 1'!LVE49+'Trading 1 Farm'!LVE50)*Funding!LUG22","v":0},{"$f":"('Farm 1'!LVF49+'Trading 1 Farm'!LVF50)*Funding!LUH22","v":0},{"$f":"('Farm 1'!LVG49+'Trading 1 Farm'!LVG50)*Funding!LUI22","v":0},{"$f":"('Farm 1'!LVH49+'Trading 1 Farm'!LVH50)*Funding!LUJ22","v":0},{"$f":"('Farm 1'!LVI49+'Trading 1 Farm'!LVI50)*Funding!LUK22","v":0},{"$f":"('Farm 1'!LVJ49+'Trading 1 Farm'!LVJ50)*Funding!LUL22","v":0},{"$f":"('Farm 1'!LVK49+'Trading 1 Farm'!LVK50)*Funding!LUM22","v":0},{"$f":"('Farm 1'!LVL49+'Trading 1 Farm'!LVL50)*Funding!LUN22","v":0},{"$f":"('Farm 1'!LVM49+'Trading 1 Farm'!LVM50)*Funding!LUO22","v":0},{"$f":"('Farm 1'!LVN49+'Trading 1 Farm'!LVN50)*Funding!LUP22","v":0},{"$f":"('Farm 1'!LVO49+'Trading 1 Farm'!LVO50)*Funding!LUQ22","v":0},{"$f":"('Farm 1'!LVP49+'Trading 1 Farm'!LVP50)*Funding!LUR22","v":0},{"$f":"('Farm 1'!LVQ49+'Trading 1 Farm'!LVQ50)*Funding!LUS22","v":0},{"$f":"('Farm 1'!LVR49+'Trading 1 Farm'!LVR50)*Funding!LUT22","v":0},{"$f":"('Farm 1'!LVS49+'Trading 1 Farm'!LVS50)*Funding!LUU22","v":0},{"$f":"('Farm 1'!LVT49+'Trading 1 Farm'!LVT50)*Funding!LUV22","v":0},{"$f":"('Farm 1'!LVU49+'Trading 1 Farm'!LVU50)*Funding!LUW22","v":0},{"$f":"('Farm 1'!LVV49+'Trading 1 Farm'!LVV50)*Funding!LUX22","v":0},{"$f":"('Farm 1'!LVW49+'Trading 1 Farm'!LVW50)*Funding!LUY22","v":0},{"$f":"('Farm 1'!LVX49+'Trading 1 Farm'!LVX50)*Funding!LUZ22","v":0},{"$f":"('Farm 1'!LVY49+'Trading 1 Farm'!LVY50)*Funding!LVA22","v":0},{"$f":"('Farm 1'!LVZ49+'Trading 1 Farm'!LVZ50)*Funding!LVB22","v":0},{"$f":"('Farm 1'!LWA49+'Trading 1 Farm'!LWA50)*Funding!LVC22","v":0},{"$f":"('Farm 1'!LWB49+'Trading 1 Farm'!LWB50)*Funding!LVD22","v":0},{"$f":"('Farm 1'!LWC49+'Trading 1 Farm'!LWC50)*Funding!LVE22","v":0},{"$f":"('Farm 1'!LWD49+'Trading 1 Farm'!LWD50)*Funding!LVF22","v":0},{"$f":"('Farm 1'!LWE49+'Trading 1 Farm'!LWE50)*Funding!LVG22","v":0},{"$f":"('Farm 1'!LWF49+'Trading 1 Farm'!LWF50)*Funding!LVH22","v":0},{"$f":"('Farm 1'!LWG49+'Trading 1 Farm'!LWG50)*Funding!LVI22","v":0},{"$f":"('Farm 1'!LWH49+'Trading 1 Farm'!LWH50)*Funding!LVJ22","v":0},{"$f":"('Farm 1'!LWI49+'Trading 1 Farm'!LWI50)*Funding!LVK22","v":0},{"$f":"('Farm 1'!LWJ49+'Trading 1 Farm'!LWJ50)*Funding!LVL22","v":0},{"$f":"('Farm 1'!LWK49+'Trading 1 Farm'!LWK50)*Funding!LVM22","v":0},{"$f":"('Farm 1'!LWL49+'Trading 1 Farm'!LWL50)*Funding!LVN22","v":0},{"$f":"('Farm 1'!LWM49+'Trading 1 Farm'!LWM50)*Funding!LVO22","v":0},{"$f":"('Farm 1'!LWN49+'Trading 1 Farm'!LWN50)*Funding!LVP22","v":0},{"$f":"('Farm 1'!LWO49+'Trading 1 Farm'!LWO50)*Funding!LVQ22","v":0},{"$f":"('Farm 1'!LWP49+'Trading 1 Farm'!LWP50)*Funding!LVR22","v":0},{"$f":"('Farm 1'!LWQ49+'Trading 1 Farm'!LWQ50)*Funding!LVS22","v":0},{"$f":"('Farm 1'!LWR49+'Trading 1 Farm'!LWR50)*Funding!LVT22","v":0},{"$f":"('Farm 1'!LWS49+'Trading 1 Farm'!LWS50)*Funding!LVU22","v":0},{"$f":"('Farm 1'!LWT49+'Trading 1 Farm'!LWT50)*Funding!LVV22","v":0},{"$f":"('Farm 1'!LWU49+'Trading 1 Farm'!LWU50)*Funding!LVW22","v":0},{"$f":"('Farm 1'!LWV49+'Trading 1 Farm'!LWV50)*Funding!LVX22","v":0},{"$f":"('Farm 1'!LWW49+'Trading 1 Farm'!LWW50)*Funding!LVY22","v":0},{"$f":"('Farm 1'!LWX49+'Trading 1 Farm'!LWX50)*Funding!LVZ22","v":0},{"$f":"('Farm 1'!LWY49+'Trading 1 Farm'!LWY50)*Funding!LWA22","v":0},{"$f":"('Farm 1'!LWZ49+'Trading 1 Farm'!LWZ50)*Funding!LWB22","v":0},{"$f":"('Farm 1'!LXA49+'Trading 1 Farm'!LXA50)*Funding!LWC22","v":0},{"$f":"('Farm 1'!LXB49+'Trading 1 Farm'!LXB50)*Funding!LWD22","v":0},{"$f":"('Farm 1'!LXC49+'Trading 1 Farm'!LXC50)*Funding!LWE22","v":0},{"$f":"('Farm 1'!LXD49+'Trading 1 Farm'!LXD50)*Funding!LWF22","v":0},{"$f":"('Farm 1'!LXE49+'Trading 1 Farm'!LXE50)*Funding!LWG22","v":0},{"$f":"('Farm 1'!LXF49+'Trading 1 Farm'!LXF50)*Funding!LWH22","v":0},{"$f":"('Farm 1'!LXG49+'Trading 1 Farm'!LXG50)*Funding!LWI22","v":0},{"$f":"('Farm 1'!LXH49+'Trading 1 Farm'!LXH50)*Funding!LWJ22","v":0},{"$f":"('Farm 1'!LXI49+'Trading 1 Farm'!LXI50)*Funding!LWK22","v":0},{"$f":"('Farm 1'!LXJ49+'Trading 1 Farm'!LXJ50)*Funding!LWL22","v":0},{"$f":"('Farm 1'!LXK49+'Trading 1 Farm'!LXK50)*Funding!LWM22","v":0},{"$f":"('Farm 1'!LXL49+'Trading 1 Farm'!LXL50)*Funding!LWN22","v":0},{"$f":"('Farm 1'!LXM49+'Trading 1 Farm'!LXM50)*Funding!LWO22","v":0},{"$f":"('Farm 1'!LXN49+'Trading 1 Farm'!LXN50)*Funding!LWP22","v":0},{"$f":"('Farm 1'!LXO49+'Trading 1 Farm'!LXO50)*Funding!LWQ22","v":0},{"$f":"('Farm 1'!LXP49+'Trading 1 Farm'!LXP50)*Funding!LWR22","v":0},{"$f":"('Farm 1'!LXQ49+'Trading 1 Farm'!LXQ50)*Funding!LWS22","v":0},{"$f":"('Farm 1'!LXR49+'Trading 1 Farm'!LXR50)*Funding!LWT22","v":0},{"$f":"('Farm 1'!LXS49+'Trading 1 Farm'!LXS50)*Funding!LWU22","v":0},{"$f":"('Farm 1'!LXT49+'Trading 1 Farm'!LXT50)*Funding!LWV22","v":0},{"$f":"('Farm 1'!LXU49+'Trading 1 Farm'!LXU50)*Funding!LWW22","v":0},{"$f":"('Farm 1'!LXV49+'Trading 1 Farm'!LXV50)*Funding!LWX22","v":0},{"$f":"('Farm 1'!LXW49+'Trading 1 Farm'!LXW50)*Funding!LWY22","v":0},{"$f":"('Farm 1'!LXX49+'Trading 1 Farm'!LXX50)*Funding!LWZ22","v":0},{"$f":"('Farm 1'!LXY49+'Trading 1 Farm'!LXY50)*Funding!LXA22","v":0},{"$f":"('Farm 1'!LXZ49+'Trading 1 Farm'!LXZ50)*Funding!LXB22","v":0},{"$f":"('Farm 1'!LYA49+'Trading 1 Farm'!LYA50)*Funding!LXC22","v":0},{"$f":"('Farm 1'!LYB49+'Trading 1 Farm'!LYB50)*Funding!LXD22","v":0},{"$f":"('Farm 1'!LYC49+'Trading 1 Farm'!LYC50)*Funding!LXE22","v":0},{"$f":"('Farm 1'!LYD49+'Trading 1 Farm'!LYD50)*Funding!LXF22","v":0},{"$f":"('Farm 1'!LYE49+'Trading 1 Farm'!LYE50)*Funding!LXG22","v":0},{"$f":"('Farm 1'!LYF49+'Trading 1 Farm'!LYF50)*Funding!LXH22","v":0},{"$f":"('Farm 1'!LYG49+'Trading 1 Farm'!LYG50)*Funding!LXI22","v":0},{"$f":"('Farm 1'!LYH49+'Trading 1 Farm'!LYH50)*Funding!LXJ22","v":0},{"$f":"('Farm 1'!LYI49+'Trading 1 Farm'!LYI50)*Funding!LXK22","v":0},{"$f":"('Farm 1'!LYJ49+'Trading 1 Farm'!LYJ50)*Funding!LXL22","v":0},{"$f":"('Farm 1'!LYK49+'Trading 1 Farm'!LYK50)*Funding!LXM22","v":0},{"$f":"('Farm 1'!LYL49+'Trading 1 Farm'!LYL50)*Funding!LXN22","v":0},{"$f":"('Farm 1'!LYM49+'Trading 1 Farm'!LYM50)*Funding!LXO22","v":0},{"$f":"('Farm 1'!LYN49+'Trading 1 Farm'!LYN50)*Funding!LXP22","v":0},{"$f":"('Farm 1'!LYO49+'Trading 1 Farm'!LYO50)*Funding!LXQ22","v":0},{"$f":"('Farm 1'!LYP49+'Trading 1 Farm'!LYP50)*Funding!LXR22","v":0},{"$f":"('Farm 1'!LYQ49+'Trading 1 Farm'!LYQ50)*Funding!LXS22","v":0},{"$f":"('Farm 1'!LYR49+'Trading 1 Farm'!LYR50)*Funding!LXT22","v":0},{"$f":"('Farm 1'!LYS49+'Trading 1 Farm'!LYS50)*Funding!LXU22","v":0},{"$f":"('Farm 1'!LYT49+'Trading 1 Farm'!LYT50)*Funding!LXV22","v":0},{"$f":"('Farm 1'!LYU49+'Trading 1 Farm'!LYU50)*Funding!LXW22","v":0},{"$f":"('Farm 1'!LYV49+'Trading 1 Farm'!LYV50)*Funding!LXX22","v":0},{"$f":"('Farm 1'!LYW49+'Trading 1 Farm'!LYW50)*Funding!LXY22","v":0},{"$f":"('Farm 1'!LYX49+'Trading 1 Farm'!LYX50)*Funding!LXZ22","v":0},{"$f":"('Farm 1'!LYY49+'Trading 1 Farm'!LYY50)*Funding!LYA22","v":0},{"$f":"('Farm 1'!LYZ49+'Trading 1 Farm'!LYZ50)*Funding!LYB22","v":0},{"$f":"('Farm 1'!LZA49+'Trading 1 Farm'!LZA50)*Funding!LYC22","v":0},{"$f":"('Farm 1'!LZB49+'Trading 1 Farm'!LZB50)*Funding!LYD22","v":0},{"$f":"('Farm 1'!LZC49+'Trading 1 Farm'!LZC50)*Funding!LYE22","v":0},{"$f":"('Farm 1'!LZD49+'Trading 1 Farm'!LZD50)*Funding!LYF22","v":0},{"$f":"('Farm 1'!LZE49+'Trading 1 Farm'!LZE50)*Funding!LYG22","v":0},{"$f":"('Farm 1'!LZF49+'Trading 1 Farm'!LZF50)*Funding!LYH22","v":0},{"$f":"('Farm 1'!LZG49+'Trading 1 Farm'!LZG50)*Funding!LYI22","v":0},{"$f":"('Farm 1'!LZH49+'Trading 1 Farm'!LZH50)*Funding!LYJ22","v":0},{"$f":"('Farm 1'!LZI49+'Trading 1 Farm'!LZI50)*Funding!LYK22","v":0},{"$f":"('Farm 1'!LZJ49+'Trading 1 Farm'!LZJ50)*Funding!LYL22","v":0},{"$f":"('Farm 1'!LZK49+'Trading 1 Farm'!LZK50)*Funding!LYM22","v":0},{"$f":"('Farm 1'!LZL49+'Trading 1 Farm'!LZL50)*Funding!LYN22","v":0},{"$f":"('Farm 1'!LZM49+'Trading 1 Farm'!LZM50)*Funding!LYO22","v":0},{"$f":"('Farm 1'!LZN49+'Trading 1 Farm'!LZN50)*Funding!LYP22","v":0},{"$f":"('Farm 1'!LZO49+'Trading 1 Farm'!LZO50)*Funding!LYQ22","v":0},{"$f":"('Farm 1'!LZP49+'Trading 1 Farm'!LZP50)*Funding!LYR22","v":0},{"$f":"('Farm 1'!LZQ49+'Trading 1 Farm'!LZQ50)*Funding!LYS22","v":0},{"$f":"('Farm 1'!LZR49+'Trading 1 Farm'!LZR50)*Funding!LYT22","v":0},{"$f":"('Farm 1'!LZS49+'Trading 1 Farm'!LZS50)*Funding!LYU22","v":0},{"$f":"('Farm 1'!LZT49+'Trading 1 Farm'!LZT50)*Funding!LYV22","v":0},{"$f":"('Farm 1'!LZU49+'Trading 1 Farm'!LZU50)*Funding!LYW22","v":0},{"$f":"('Farm 1'!LZV49+'Trading 1 Farm'!LZV50)*Funding!LYX22","v":0},{"$f":"('Farm 1'!LZW49+'Trading 1 Farm'!LZW50)*Funding!LYY22","v":0},{"$f":"('Farm 1'!LZX49+'Trading 1 Farm'!LZX50)*Funding!LYZ22","v":0},{"$f":"('Farm 1'!LZY49+'Trading 1 Farm'!LZY50)*Funding!LZA22","v":0},{"$f":"('Farm 1'!LZZ49+'Trading 1 Farm'!LZZ50)*Funding!LZB22","v":0},{"$f":"('Farm 1'!MAA49+'Trading 1 Farm'!MAA50)*Funding!LZC22","v":0},{"$f":"('Farm 1'!MAB49+'Trading 1 Farm'!MAB50)*Funding!LZD22","v":0},{"$f":"('Farm 1'!MAC49+'Trading 1 Farm'!MAC50)*Funding!LZE22","v":0},{"$f":"('Farm 1'!MAD49+'Trading 1 Farm'!MAD50)*Funding!LZF22","v":0},{"$f":"('Farm 1'!MAE49+'Trading 1 Farm'!MAE50)*Funding!LZG22","v":0},{"$f":"('Farm 1'!MAF49+'Trading 1 Farm'!MAF50)*Funding!LZH22","v":0},{"$f":"('Farm 1'!MAG49+'Trading 1 Farm'!MAG50)*Funding!LZI22","v":0},{"$f":"('Farm 1'!MAH49+'Trading 1 Farm'!MAH50)*Funding!LZJ22","v":0},{"$f":"('Farm 1'!MAI49+'Trading 1 Farm'!MAI50)*Funding!LZK22","v":0},{"$f":"('Farm 1'!MAJ49+'Trading 1 Farm'!MAJ50)*Funding!LZL22","v":0},{"$f":"('Farm 1'!MAK49+'Trading 1 Farm'!MAK50)*Funding!LZM22","v":0},{"$f":"('Farm 1'!MAL49+'Trading 1 Farm'!MAL50)*Funding!LZN22","v":0},{"$f":"('Farm 1'!MAM49+'Trading 1 Farm'!MAM50)*Funding!LZO22","v":0},{"$f":"('Farm 1'!MAN49+'Trading 1 Farm'!MAN50)*Funding!LZP22","v":0},{"$f":"('Farm 1'!MAO49+'Trading 1 Farm'!MAO50)*Funding!LZQ22","v":0},{"$f":"('Farm 1'!MAP49+'Trading 1 Farm'!MAP50)*Funding!LZR22","v":0},{"$f":"('Farm 1'!MAQ49+'Trading 1 Farm'!MAQ50)*Funding!LZS22","v":0},{"$f":"('Farm 1'!MAR49+'Trading 1 Farm'!MAR50)*Funding!LZT22","v":0},{"$f":"('Farm 1'!MAS49+'Trading 1 Farm'!MAS50)*Funding!LZU22","v":0},{"$f":"('Farm 1'!MAT49+'Trading 1 Farm'!MAT50)*Funding!LZV22","v":0},{"$f":"('Farm 1'!MAU49+'Trading 1 Farm'!MAU50)*Funding!LZW22","v":0},{"$f":"('Farm 1'!MAV49+'Trading 1 Farm'!MAV50)*Funding!LZX22","v":0},{"$f":"('Farm 1'!MAW49+'Trading 1 Farm'!MAW50)*Funding!LZY22","v":0},{"$f":"('Farm 1'!MAX49+'Trading 1 Farm'!MAX50)*Funding!LZZ22","v":0},{"$f":"('Farm 1'!MAY49+'Trading 1 Farm'!MAY50)*Funding!MAA22","v":0},{"$f":"('Farm 1'!MAZ49+'Trading 1 Farm'!MAZ50)*Funding!MAB22","v":0},{"$f":"('Farm 1'!MBA49+'Trading 1 Farm'!MBA50)*Funding!MAC22","v":0},{"$f":"('Farm 1'!MBB49+'Trading 1 Farm'!MBB50)*Funding!MAD22","v":0},{"$f":"('Farm 1'!MBC49+'Trading 1 Farm'!MBC50)*Funding!MAE22","v":0},{"$f":"('Farm 1'!MBD49+'Trading 1 Farm'!MBD50)*Funding!MAF22","v":0},{"$f":"('Farm 1'!MBE49+'Trading 1 Farm'!MBE50)*Funding!MAG22","v":0},{"$f":"('Farm 1'!MBF49+'Trading 1 Farm'!MBF50)*Funding!MAH22","v":0},{"$f":"('Farm 1'!MBG49+'Trading 1 Farm'!MBG50)*Funding!MAI22","v":0},{"$f":"('Farm 1'!MBH49+'Trading 1 Farm'!MBH50)*Funding!MAJ22","v":0},{"$f":"('Farm 1'!MBI49+'Trading 1 Farm'!MBI50)*Funding!MAK22","v":0},{"$f":"('Farm 1'!MBJ49+'Trading 1 Farm'!MBJ50)*Funding!MAL22","v":0},{"$f":"('Farm 1'!MBK49+'Trading 1 Farm'!MBK50)*Funding!MAM22","v":0},{"$f":"('Farm 1'!MBL49+'Trading 1 Farm'!MBL50)*Funding!MAN22","v":0},{"$f":"('Farm 1'!MBM49+'Trading 1 Farm'!MBM50)*Funding!MAO22","v":0},{"$f":"('Farm 1'!MBN49+'Trading 1 Farm'!MBN50)*Funding!MAP22","v":0},{"$f":"('Farm 1'!MBO49+'Trading 1 Farm'!MBO50)*Funding!MAQ22","v":0},{"$f":"('Farm 1'!MBP49+'Trading 1 Farm'!MBP50)*Funding!MAR22","v":0},{"$f":"('Farm 1'!MBQ49+'Trading 1 Farm'!MBQ50)*Funding!MAS22","v":0},{"$f":"('Farm 1'!MBR49+'Trading 1 Farm'!MBR50)*Funding!MAT22","v":0},{"$f":"('Farm 1'!MBS49+'Trading 1 Farm'!MBS50)*Funding!MAU22","v":0},{"$f":"('Farm 1'!MBT49+'Trading 1 Farm'!MBT50)*Funding!MAV22","v":0},{"$f":"('Farm 1'!MBU49+'Trading 1 Farm'!MBU50)*Funding!MAW22","v":0},{"$f":"('Farm 1'!MBV49+'Trading 1 Farm'!MBV50)*Funding!MAX22","v":0},{"$f":"('Farm 1'!MBW49+'Trading 1 Farm'!MBW50)*Funding!MAY22","v":0},{"$f":"('Farm 1'!MBX49+'Trading 1 Farm'!MBX50)*Funding!MAZ22","v":0},{"$f":"('Farm 1'!MBY49+'Trading 1 Farm'!MBY50)*Funding!MBA22","v":0},{"$f":"('Farm 1'!MBZ49+'Trading 1 Farm'!MBZ50)*Funding!MBB22","v":0},{"$f":"('Farm 1'!MCA49+'Trading 1 Farm'!MCA50)*Funding!MBC22","v":0},{"$f":"('Farm 1'!MCB49+'Trading 1 Farm'!MCB50)*Funding!MBD22","v":0},{"$f":"('Farm 1'!MCC49+'Trading 1 Farm'!MCC50)*Funding!MBE22","v":0},{"$f":"('Farm 1'!MCD49+'Trading 1 Farm'!MCD50)*Funding!MBF22","v":0},{"$f":"('Farm 1'!MCE49+'Trading 1 Farm'!MCE50)*Funding!MBG22","v":0},{"$f":"('Farm 1'!MCF49+'Trading 1 Farm'!MCF50)*Funding!MBH22","v":0},{"$f":"('Farm 1'!MCG49+'Trading 1 Farm'!MCG50)*Funding!MBI22","v":0},{"$f":"('Farm 1'!MCH49+'Trading 1 Farm'!MCH50)*Funding!MBJ22","v":0},{"$f":"('Farm 1'!MCI49+'Trading 1 Farm'!MCI50)*Funding!MBK22","v":0},{"$f":"('Farm 1'!MCJ49+'Trading 1 Farm'!MCJ50)*Funding!MBL22","v":0},{"$f":"('Farm 1'!MCK49+'Trading 1 Farm'!MCK50)*Funding!MBM22","v":0},{"$f":"('Farm 1'!MCL49+'Trading 1 Farm'!MCL50)*Funding!MBN22","v":0},{"$f":"('Farm 1'!MCM49+'Trading 1 Farm'!MCM50)*Funding!MBO22","v":0},{"$f":"('Farm 1'!MCN49+'Trading 1 Farm'!MCN50)*Funding!MBP22","v":0},{"$f":"('Farm 1'!MCO49+'Trading 1 Farm'!MCO50)*Funding!MBQ22","v":0},{"$f":"('Farm 1'!MCP49+'Trading 1 Farm'!MCP50)*Funding!MBR22","v":0},{"$f":"('Farm 1'!MCQ49+'Trading 1 Farm'!MCQ50)*Funding!MBS22","v":0},{"$f":"('Farm 1'!MCR49+'Trading 1 Farm'!MCR50)*Funding!MBT22","v":0},{"$f":"('Farm 1'!MCS49+'Trading 1 Farm'!MCS50)*Funding!MBU22","v":0},{"$f":"('Farm 1'!MCT49+'Trading 1 Farm'!MCT50)*Funding!MBV22","v":0},{"$f":"('Farm 1'!MCU49+'Trading 1 Farm'!MCU50)*Funding!MBW22","v":0},{"$f":"('Farm 1'!MCV49+'Trading 1 Farm'!MCV50)*Funding!MBX22","v":0},{"$f":"('Farm 1'!MCW49+'Trading 1 Farm'!MCW50)*Funding!MBY22","v":0},{"$f":"('Farm 1'!MCX49+'Trading 1 Farm'!MCX50)*Funding!MBZ22","v":0},{"$f":"('Farm 1'!MCY49+'Trading 1 Farm'!MCY50)*Funding!MCA22","v":0},{"$f":"('Farm 1'!MCZ49+'Trading 1 Farm'!MCZ50)*Funding!MCB22","v":0},{"$f":"('Farm 1'!MDA49+'Trading 1 Farm'!MDA50)*Funding!MCC22","v":0},{"$f":"('Farm 1'!MDB49+'Trading 1 Farm'!MDB50)*Funding!MCD22","v":0},{"$f":"('Farm 1'!MDC49+'Trading 1 Farm'!MDC50)*Funding!MCE22","v":0},{"$f":"('Farm 1'!MDD49+'Trading 1 Farm'!MDD50)*Funding!MCF22","v":0},{"$f":"('Farm 1'!MDE49+'Trading 1 Farm'!MDE50)*Funding!MCG22","v":0},{"$f":"('Farm 1'!MDF49+'Trading 1 Farm'!MDF50)*Funding!MCH22","v":0},{"$f":"('Farm 1'!MDG49+'Trading 1 Farm'!MDG50)*Funding!MCI22","v":0},{"$f":"('Farm 1'!MDH49+'Trading 1 Farm'!MDH50)*Funding!MCJ22","v":0},{"$f":"('Farm 1'!MDI49+'Trading 1 Farm'!MDI50)*Funding!MCK22","v":0},{"$f":"('Farm 1'!MDJ49+'Trading 1 Farm'!MDJ50)*Funding!MCL22","v":0},{"$f":"('Farm 1'!MDK49+'Trading 1 Farm'!MDK50)*Funding!MCM22","v":0},{"$f":"('Farm 1'!MDL49+'Trading 1 Farm'!MDL50)*Funding!MCN22","v":0},{"$f":"('Farm 1'!MDM49+'Trading 1 Farm'!MDM50)*Funding!MCO22","v":0},{"$f":"('Farm 1'!MDN49+'Trading 1 Farm'!MDN50)*Funding!MCP22","v":0},{"$f":"('Farm 1'!MDO49+'Trading 1 Farm'!MDO50)*Funding!MCQ22","v":0},{"$f":"('Farm 1'!MDP49+'Trading 1 Farm'!MDP50)*Funding!MCR22","v":0},{"$f":"('Farm 1'!MDQ49+'Trading 1 Farm'!MDQ50)*Funding!MCS22","v":0},{"$f":"('Farm 1'!MDR49+'Trading 1 Farm'!MDR50)*Funding!MCT22","v":0},{"$f":"('Farm 1'!MDS49+'Trading 1 Farm'!MDS50)*Funding!MCU22","v":0},{"$f":"('Farm 1'!MDT49+'Trading 1 Farm'!MDT50)*Funding!MCV22","v":0},{"$f":"('Farm 1'!MDU49+'Trading 1 Farm'!MDU50)*Funding!MCW22","v":0},{"$f":"('Farm 1'!MDV49+'Trading 1 Farm'!MDV50)*Funding!MCX22","v":0},{"$f":"('Farm 1'!MDW49+'Trading 1 Farm'!MDW50)*Funding!MCY22","v":0},{"$f":"('Farm 1'!MDX49+'Trading 1 Farm'!MDX50)*Funding!MCZ22","v":0},{"$f":"('Farm 1'!MDY49+'Trading 1 Farm'!MDY50)*Funding!MDA22","v":0},{"$f":"('Farm 1'!MDZ49+'Trading 1 Farm'!MDZ50)*Funding!MDB22","v":0},{"$f":"('Farm 1'!MEA49+'Trading 1 Farm'!MEA50)*Funding!MDC22","v":0},{"$f":"('Farm 1'!MEB49+'Trading 1 Farm'!MEB50)*Funding!MDD22","v":0},{"$f":"('Farm 1'!MEC49+'Trading 1 Farm'!MEC50)*Funding!MDE22","v":0},{"$f":"('Farm 1'!MED49+'Trading 1 Farm'!MED50)*Funding!MDF22","v":0},{"$f":"('Farm 1'!MEE49+'Trading 1 Farm'!MEE50)*Funding!MDG22","v":0},{"$f":"('Farm 1'!MEF49+'Trading 1 Farm'!MEF50)*Funding!MDH22","v":0},{"$f":"('Farm 1'!MEG49+'Trading 1 Farm'!MEG50)*Funding!MDI22","v":0},{"$f":"('Farm 1'!MEH49+'Trading 1 Farm'!MEH50)*Funding!MDJ22","v":0},{"$f":"('Farm 1'!MEI49+'Trading 1 Farm'!MEI50)*Funding!MDK22","v":0},{"$f":"('Farm 1'!MEJ49+'Trading 1 Farm'!MEJ50)*Funding!MDL22","v":0},{"$f":"('Farm 1'!MEK49+'Trading 1 Farm'!MEK50)*Funding!MDM22","v":0},{"$f":"('Farm 1'!MEL49+'Trading 1 Farm'!MEL50)*Funding!MDN22","v":0},{"$f":"('Farm 1'!MEM49+'Trading 1 Farm'!MEM50)*Funding!MDO22","v":0},{"$f":"('Farm 1'!MEN49+'Trading 1 Farm'!MEN50)*Funding!MDP22","v":0},{"$f":"('Farm 1'!MEO49+'Trading 1 Farm'!MEO50)*Funding!MDQ22","v":0},{"$f":"('Farm 1'!MEP49+'Trading 1 Farm'!MEP50)*Funding!MDR22","v":0},{"$f":"('Farm 1'!MEQ49+'Trading 1 Farm'!MEQ50)*Funding!MDS22","v":0},{"$f":"('Farm 1'!MER49+'Trading 1 Farm'!MER50)*Funding!MDT22","v":0},{"$f":"('Farm 1'!MES49+'Trading 1 Farm'!MES50)*Funding!MDU22","v":0},{"$f":"('Farm 1'!MET49+'Trading 1 Farm'!MET50)*Funding!MDV22","v":0},{"$f":"('Farm 1'!MEU49+'Trading 1 Farm'!MEU50)*Funding!MDW22","v":0},{"$f":"('Farm 1'!MEV49+'Trading 1 Farm'!MEV50)*Funding!MDX22","v":0},{"$f":"('Farm 1'!MEW49+'Trading 1 Farm'!MEW50)*Funding!MDY22","v":0},{"$f":"('Farm 1'!MEX49+'Trading 1 Farm'!MEX50)*Funding!MDZ22","v":0},{"$f":"('Farm 1'!MEY49+'Trading 1 Farm'!MEY50)*Funding!MEA22","v":0},{"$f":"('Farm 1'!MEZ49+'Trading 1 Farm'!MEZ50)*Funding!MEB22","v":0},{"$f":"('Farm 1'!MFA49+'Trading 1 Farm'!MFA50)*Funding!MEC22","v":0},{"$f":"('Farm 1'!MFB49+'Trading 1 Farm'!MFB50)*Funding!MED22","v":0},{"$f":"('Farm 1'!MFC49+'Trading 1 Farm'!MFC50)*Funding!MEE22","v":0},{"$f":"('Farm 1'!MFD49+'Trading 1 Farm'!MFD50)*Funding!MEF22","v":0},{"$f":"('Farm 1'!MFE49+'Trading 1 Farm'!MFE50)*Funding!MEG22","v":0},{"$f":"('Farm 1'!MFF49+'Trading 1 Farm'!MFF50)*Funding!MEH22","v":0},{"$f":"('Farm 1'!MFG49+'Trading 1 Farm'!MFG50)*Funding!MEI22","v":0},{"$f":"('Farm 1'!MFH49+'Trading 1 Farm'!MFH50)*Funding!MEJ22","v":0},{"$f":"('Farm 1'!MFI49+'Trading 1 Farm'!MFI50)*Funding!MEK22","v":0},{"$f":"('Farm 1'!MFJ49+'Trading 1 Farm'!MFJ50)*Funding!MEL22","v":0},{"$f":"('Farm 1'!MFK49+'Trading 1 Farm'!MFK50)*Funding!MEM22","v":0},{"$f":"('Farm 1'!MFL49+'Trading 1 Farm'!MFL50)*Funding!MEN22","v":0},{"$f":"('Farm 1'!MFM49+'Trading 1 Farm'!MFM50)*Funding!MEO22","v":0},{"$f":"('Farm 1'!MFN49+'Trading 1 Farm'!MFN50)*Funding!MEP22","v":0},{"$f":"('Farm 1'!MFO49+'Trading 1 Farm'!MFO50)*Funding!MEQ22","v":0},{"$f":"('Farm 1'!MFP49+'Trading 1 Farm'!MFP50)*Funding!MER22","v":0},{"$f":"('Farm 1'!MFQ49+'Trading 1 Farm'!MFQ50)*Funding!MES22","v":0},{"$f":"('Farm 1'!MFR49+'Trading 1 Farm'!MFR50)*Funding!MET22","v":0},{"$f":"('Farm 1'!MFS49+'Trading 1 Farm'!MFS50)*Funding!MEU22","v":0},{"$f":"('Farm 1'!MFT49+'Trading 1 Farm'!MFT50)*Funding!MEV22","v":0},{"$f":"('Farm 1'!MFU49+'Trading 1 Farm'!MFU50)*Funding!MEW22","v":0},{"$f":"('Farm 1'!MFV49+'Trading 1 Farm'!MFV50)*Funding!MEX22","v":0},{"$f":"('Farm 1'!MFW49+'Trading 1 Farm'!MFW50)*Funding!MEY22","v":0},{"$f":"('Farm 1'!MFX49+'Trading 1 Farm'!MFX50)*Funding!MEZ22","v":0},{"$f":"('Farm 1'!MFY49+'Trading 1 Farm'!MFY50)*Funding!MFA22","v":0},{"$f":"('Farm 1'!MFZ49+'Trading 1 Farm'!MFZ50)*Funding!MFB22","v":0},{"$f":"('Farm 1'!MGA49+'Trading 1 Farm'!MGA50)*Funding!MFC22","v":0},{"$f":"('Farm 1'!MGB49+'Trading 1 Farm'!MGB50)*Funding!MFD22","v":0},{"$f":"('Farm 1'!MGC49+'Trading 1 Farm'!MGC50)*Funding!MFE22","v":0},{"$f":"('Farm 1'!MGD49+'Trading 1 Farm'!MGD50)*Funding!MFF22","v":0},{"$f":"('Farm 1'!MGE49+'Trading 1 Farm'!MGE50)*Funding!MFG22","v":0},{"$f":"('Farm 1'!MGF49+'Trading 1 Farm'!MGF50)*Funding!MFH22","v":0},{"$f":"('Farm 1'!MGG49+'Trading 1 Farm'!MGG50)*Funding!MFI22","v":0},{"$f":"('Farm 1'!MGH49+'Trading 1 Farm'!MGH50)*Funding!MFJ22","v":0},{"$f":"('Farm 1'!MGI49+'Trading 1 Farm'!MGI50)*Funding!MFK22","v":0},{"$f":"('Farm 1'!MGJ49+'Trading 1 Farm'!MGJ50)*Funding!MFL22","v":0},{"$f":"('Farm 1'!MGK49+'Trading 1 Farm'!MGK50)*Funding!MFM22","v":0},{"$f":"('Farm 1'!MGL49+'Trading 1 Farm'!MGL50)*Funding!MFN22","v":0},{"$f":"('Farm 1'!MGM49+'Trading 1 Farm'!MGM50)*Funding!MFO22","v":0},{"$f":"('Farm 1'!MGN49+'Trading 1 Farm'!MGN50)*Funding!MFP22","v":0},{"$f":"('Farm 1'!MGO49+'Trading 1 Farm'!MGO50)*Funding!MFQ22","v":0},{"$f":"('Farm 1'!MGP49+'Trading 1 Farm'!MGP50)*Funding!MFR22","v":0},{"$f":"('Farm 1'!MGQ49+'Trading 1 Farm'!MGQ50)*Funding!MFS22","v":0},{"$f":"('Farm 1'!MGR49+'Trading 1 Farm'!MGR50)*Funding!MFT22","v":0},{"$f":"('Farm 1'!MGS49+'Trading 1 Farm'!MGS50)*Funding!MFU22","v":0},{"$f":"('Farm 1'!MGT49+'Trading 1 Farm'!MGT50)*Funding!MFV22","v":0},{"$f":"('Farm 1'!MGU49+'Trading 1 Farm'!MGU50)*Funding!MFW22","v":0},{"$f":"('Farm 1'!MGV49+'Trading 1 Farm'!MGV50)*Funding!MFX22","v":0},{"$f":"('Farm 1'!MGW49+'Trading 1 Farm'!MGW50)*Funding!MFY22","v":0},{"$f":"('Farm 1'!MGX49+'Trading 1 Farm'!MGX50)*Funding!MFZ22","v":0},{"$f":"('Farm 1'!MGY49+'Trading 1 Farm'!MGY50)*Funding!MGA22","v":0},{"$f":"('Farm 1'!MGZ49+'Trading 1 Farm'!MGZ50)*Funding!MGB22","v":0},{"$f":"('Farm 1'!MHA49+'Trading 1 Farm'!MHA50)*Funding!MGC22","v":0},{"$f":"('Farm 1'!MHB49+'Trading 1 Farm'!MHB50)*Funding!MGD22","v":0},{"$f":"('Farm 1'!MHC49+'Trading 1 Farm'!MHC50)*Funding!MGE22","v":0},{"$f":"('Farm 1'!MHD49+'Trading 1 Farm'!MHD50)*Funding!MGF22","v":0},{"$f":"('Farm 1'!MHE49+'Trading 1 Farm'!MHE50)*Funding!MGG22","v":0},{"$f":"('Farm 1'!MHF49+'Trading 1 Farm'!MHF50)*Funding!MGH22","v":0},{"$f":"('Farm 1'!MHG49+'Trading 1 Farm'!MHG50)*Funding!MGI22","v":0},{"$f":"('Farm 1'!MHH49+'Trading 1 Farm'!MHH50)*Funding!MGJ22","v":0},{"$f":"('Farm 1'!MHI49+'Trading 1 Farm'!MHI50)*Funding!MGK22","v":0},{"$f":"('Farm 1'!MHJ49+'Trading 1 Farm'!MHJ50)*Funding!MGL22","v":0},{"$f":"('Farm 1'!MHK49+'Trading 1 Farm'!MHK50)*Funding!MGM22","v":0},{"$f":"('Farm 1'!MHL49+'Trading 1 Farm'!MHL50)*Funding!MGN22","v":0},{"$f":"('Farm 1'!MHM49+'Trading 1 Farm'!MHM50)*Funding!MGO22","v":0},{"$f":"('Farm 1'!MHN49+'Trading 1 Farm'!MHN50)*Funding!MGP22","v":0},{"$f":"('Farm 1'!MHO49+'Trading 1 Farm'!MHO50)*Funding!MGQ22","v":0},{"$f":"('Farm 1'!MHP49+'Trading 1 Farm'!MHP50)*Funding!MGR22","v":0},{"$f":"('Farm 1'!MHQ49+'Trading 1 Farm'!MHQ50)*Funding!MGS22","v":0},{"$f":"('Farm 1'!MHR49+'Trading 1 Farm'!MHR50)*Funding!MGT22","v":0},{"$f":"('Farm 1'!MHS49+'Trading 1 Farm'!MHS50)*Funding!MGU22","v":0},{"$f":"('Farm 1'!MHT49+'Trading 1 Farm'!MHT50)*Funding!MGV22","v":0},{"$f":"('Farm 1'!MHU49+'Trading 1 Farm'!MHU50)*Funding!MGW22","v":0},{"$f":"('Farm 1'!MHV49+'Trading 1 Farm'!MHV50)*Funding!MGX22","v":0},{"$f":"('Farm 1'!MHW49+'Trading 1 Farm'!MHW50)*Funding!MGY22","v":0},{"$f":"('Farm 1'!MHX49+'Trading 1 Farm'!MHX50)*Funding!MGZ22","v":0},{"$f":"('Farm 1'!MHY49+'Trading 1 Farm'!MHY50)*Funding!MHA22","v":0},{"$f":"('Farm 1'!MHZ49+'Trading 1 Farm'!MHZ50)*Funding!MHB22","v":0},{"$f":"('Farm 1'!MIA49+'Trading 1 Farm'!MIA50)*Funding!MHC22","v":0},{"$f":"('Farm 1'!MIB49+'Trading 1 Farm'!MIB50)*Funding!MHD22","v":0},{"$f":"('Farm 1'!MIC49+'Trading 1 Farm'!MIC50)*Funding!MHE22","v":0},{"$f":"('Farm 1'!MID49+'Trading 1 Farm'!MID50)*Funding!MHF22","v":0},{"$f":"('Farm 1'!MIE49+'Trading 1 Farm'!MIE50)*Funding!MHG22","v":0},{"$f":"('Farm 1'!MIF49+'Trading 1 Farm'!MIF50)*Funding!MHH22","v":0},{"$f":"('Farm 1'!MIG49+'Trading 1 Farm'!MIG50)*Funding!MHI22","v":0},{"$f":"('Farm 1'!MIH49+'Trading 1 Farm'!MIH50)*Funding!MHJ22","v":0},{"$f":"('Farm 1'!MII49+'Trading 1 Farm'!MII50)*Funding!MHK22","v":0},{"$f":"('Farm 1'!MIJ49+'Trading 1 Farm'!MIJ50)*Funding!MHL22","v":0},{"$f":"('Farm 1'!MIK49+'Trading 1 Farm'!MIK50)*Funding!MHM22","v":0},{"$f":"('Farm 1'!MIL49+'Trading 1 Farm'!MIL50)*Funding!MHN22","v":0},{"$f":"('Farm 1'!MIM49+'Trading 1 Farm'!MIM50)*Funding!MHO22","v":0},{"$f":"('Farm 1'!MIN49+'Trading 1 Farm'!MIN50)*Funding!MHP22","v":0},{"$f":"('Farm 1'!MIO49+'Trading 1 Farm'!MIO50)*Funding!MHQ22","v":0},{"$f":"('Farm 1'!MIP49+'Trading 1 Farm'!MIP50)*Funding!MHR22","v":0},{"$f":"('Farm 1'!MIQ49+'Trading 1 Farm'!MIQ50)*Funding!MHS22","v":0},{"$f":"('Farm 1'!MIR49+'Trading 1 Farm'!MIR50)*Funding!MHT22","v":0},{"$f":"('Farm 1'!MIS49+'Trading 1 Farm'!MIS50)*Funding!MHU22","v":0},{"$f":"('Farm 1'!MIT49+'Trading 1 Farm'!MIT50)*Funding!MHV22","v":0},{"$f":"('Farm 1'!MIU49+'Trading 1 Farm'!MIU50)*Funding!MHW22","v":0},{"$f":"('Farm 1'!MIV49+'Trading 1 Farm'!MIV50)*Funding!MHX22","v":0},{"$f":"('Farm 1'!MIW49+'Trading 1 Farm'!MIW50)*Funding!MHY22","v":0},{"$f":"('Farm 1'!MIX49+'Trading 1 Farm'!MIX50)*Funding!MHZ22","v":0},{"$f":"('Farm 1'!MIY49+'Trading 1 Farm'!MIY50)*Funding!MIA22","v":0},{"$f":"('Farm 1'!MIZ49+'Trading 1 Farm'!MIZ50)*Funding!MIB22","v":0},{"$f":"('Farm 1'!MJA49+'Trading 1 Farm'!MJA50)*Funding!MIC22","v":0},{"$f":"('Farm 1'!MJB49+'Trading 1 Farm'!MJB50)*Funding!MID22","v":0},{"$f":"('Farm 1'!MJC49+'Trading 1 Farm'!MJC50)*Funding!MIE22","v":0},{"$f":"('Farm 1'!MJD49+'Trading 1 Farm'!MJD50)*Funding!MIF22","v":0},{"$f":"('Farm 1'!MJE49+'Trading 1 Farm'!MJE50)*Funding!MIG22","v":0},{"$f":"('Farm 1'!MJF49+'Trading 1 Farm'!MJF50)*Funding!MIH22","v":0},{"$f":"('Farm 1'!MJG49+'Trading 1 Farm'!MJG50)*Funding!MII22","v":0},{"$f":"('Farm 1'!MJH49+'Trading 1 Farm'!MJH50)*Funding!MIJ22","v":0},{"$f":"('Farm 1'!MJI49+'Trading 1 Farm'!MJI50)*Funding!MIK22","v":0},{"$f":"('Farm 1'!MJJ49+'Trading 1 Farm'!MJJ50)*Funding!MIL22","v":0},{"$f":"('Farm 1'!MJK49+'Trading 1 Farm'!MJK50)*Funding!MIM22","v":0},{"$f":"('Farm 1'!MJL49+'Trading 1 Farm'!MJL50)*Funding!MIN22","v":0},{"$f":"('Farm 1'!MJM49+'Trading 1 Farm'!MJM50)*Funding!MIO22","v":0},{"$f":"('Farm 1'!MJN49+'Trading 1 Farm'!MJN50)*Funding!MIP22","v":0},{"$f":"('Farm 1'!MJO49+'Trading 1 Farm'!MJO50)*Funding!MIQ22","v":0},{"$f":"('Farm 1'!MJP49+'Trading 1 Farm'!MJP50)*Funding!MIR22","v":0},{"$f":"('Farm 1'!MJQ49+'Trading 1 Farm'!MJQ50)*Funding!MIS22","v":0},{"$f":"('Farm 1'!MJR49+'Trading 1 Farm'!MJR50)*Funding!MIT22","v":0},{"$f":"('Farm 1'!MJS49+'Trading 1 Farm'!MJS50)*Funding!MIU22","v":0},{"$f":"('Farm 1'!MJT49+'Trading 1 Farm'!MJT50)*Funding!MIV22","v":0},{"$f":"('Farm 1'!MJU49+'Trading 1 Farm'!MJU50)*Funding!MIW22","v":0},{"$f":"('Farm 1'!MJV49+'Trading 1 Farm'!MJV50)*Funding!MIX22","v":0},{"$f":"('Farm 1'!MJW49+'Trading 1 Farm'!MJW50)*Funding!MIY22","v":0},{"$f":"('Farm 1'!MJX49+'Trading 1 Farm'!MJX50)*Funding!MIZ22","v":0},{"$f":"('Farm 1'!MJY49+'Trading 1 Farm'!MJY50)*Funding!MJA22","v":0},{"$f":"('Farm 1'!MJZ49+'Trading 1 Farm'!MJZ50)*Funding!MJB22","v":0},{"$f":"('Farm 1'!MKA49+'Trading 1 Farm'!MKA50)*Funding!MJC22","v":0},{"$f":"('Farm 1'!MKB49+'Trading 1 Farm'!MKB50)*Funding!MJD22","v":0},{"$f":"('Farm 1'!MKC49+'Trading 1 Farm'!MKC50)*Funding!MJE22","v":0},{"$f":"('Farm 1'!MKD49+'Trading 1 Farm'!MKD50)*Funding!MJF22","v":0},{"$f":"('Farm 1'!MKE49+'Trading 1 Farm'!MKE50)*Funding!MJG22","v":0},{"$f":"('Farm 1'!MKF49+'Trading 1 Farm'!MKF50)*Funding!MJH22","v":0},{"$f":"('Farm 1'!MKG49+'Trading 1 Farm'!MKG50)*Funding!MJI22","v":0},{"$f":"('Farm 1'!MKH49+'Trading 1 Farm'!MKH50)*Funding!MJJ22","v":0},{"$f":"('Farm 1'!MKI49+'Trading 1 Farm'!MKI50)*Funding!MJK22","v":0},{"$f":"('Farm 1'!MKJ49+'Trading 1 Farm'!MKJ50)*Funding!MJL22","v":0},{"$f":"('Farm 1'!MKK49+'Trading 1 Farm'!MKK50)*Funding!MJM22","v":0},{"$f":"('Farm 1'!MKL49+'Trading 1 Farm'!MKL50)*Funding!MJN22","v":0},{"$f":"('Farm 1'!MKM49+'Trading 1 Farm'!MKM50)*Funding!MJO22","v":0},{"$f":"('Farm 1'!MKN49+'Trading 1 Farm'!MKN50)*Funding!MJP22","v":0},{"$f":"('Farm 1'!MKO49+'Trading 1 Farm'!MKO50)*Funding!MJQ22","v":0},{"$f":"('Farm 1'!MKP49+'Trading 1 Farm'!MKP50)*Funding!MJR22","v":0},{"$f":"('Farm 1'!MKQ49+'Trading 1 Farm'!MKQ50)*Funding!MJS22","v":0},{"$f":"('Farm 1'!MKR49+'Trading 1 Farm'!MKR50)*Funding!MJT22","v":0},{"$f":"('Farm 1'!MKS49+'Trading 1 Farm'!MKS50)*Funding!MJU22","v":0},{"$f":"('Farm 1'!MKT49+'Trading 1 Farm'!MKT50)*Funding!MJV22","v":0},{"$f":"('Farm 1'!MKU49+'Trading 1 Farm'!MKU50)*Funding!MJW22","v":0},{"$f":"('Farm 1'!MKV49+'Trading 1 Farm'!MKV50)*Funding!MJX22","v":0},{"$f":"('Farm 1'!MKW49+'Trading 1 Farm'!MKW50)*Funding!MJY22","v":0},{"$f":"('Farm 1'!MKX49+'Trading 1 Farm'!MKX50)*Funding!MJZ22","v":0},{"$f":"('Farm 1'!MKY49+'Trading 1 Farm'!MKY50)*Funding!MKA22","v":0},{"$f":"('Farm 1'!MKZ49+'Trading 1 Farm'!MKZ50)*Funding!MKB22","v":0},{"$f":"('Farm 1'!MLA49+'Trading 1 Farm'!MLA50)*Funding!MKC22","v":0},{"$f":"('Farm 1'!MLB49+'Trading 1 Farm'!MLB50)*Funding!MKD22","v":0},{"$f":"('Farm 1'!MLC49+'Trading 1 Farm'!MLC50)*Funding!MKE22","v":0},{"$f":"('Farm 1'!MLD49+'Trading 1 Farm'!MLD50)*Funding!MKF22","v":0},{"$f":"('Farm 1'!MLE49+'Trading 1 Farm'!MLE50)*Funding!MKG22","v":0},{"$f":"('Farm 1'!MLF49+'Trading 1 Farm'!MLF50)*Funding!MKH22","v":0},{"$f":"('Farm 1'!MLG49+'Trading 1 Farm'!MLG50)*Funding!MKI22","v":0},{"$f":"('Farm 1'!MLH49+'Trading 1 Farm'!MLH50)*Funding!MKJ22","v":0},{"$f":"('Farm 1'!MLI49+'Trading 1 Farm'!MLI50)*Funding!MKK22","v":0},{"$f":"('Farm 1'!MLJ49+'Trading 1 Farm'!MLJ50)*Funding!MKL22","v":0},{"$f":"('Farm 1'!MLK49+'Trading 1 Farm'!MLK50)*Funding!MKM22","v":0},{"$f":"('Farm 1'!MLL49+'Trading 1 Farm'!MLL50)*Funding!MKN22","v":0},{"$f":"('Farm 1'!MLM49+'Trading 1 Farm'!MLM50)*Funding!MKO22","v":0},{"$f":"('Farm 1'!MLN49+'Trading 1 Farm'!MLN50)*Funding!MKP22","v":0},{"$f":"('Farm 1'!MLO49+'Trading 1 Farm'!MLO50)*Funding!MKQ22","v":0},{"$f":"('Farm 1'!MLP49+'Trading 1 Farm'!MLP50)*Funding!MKR22","v":0},{"$f":"('Farm 1'!MLQ49+'Trading 1 Farm'!MLQ50)*Funding!MKS22","v":0},{"$f":"('Farm 1'!MLR49+'Trading 1 Farm'!MLR50)*Funding!MKT22","v":0},{"$f":"('Farm 1'!MLS49+'Trading 1 Farm'!MLS50)*Funding!MKU22","v":0},{"$f":"('Farm 1'!MLT49+'Trading 1 Farm'!MLT50)*Funding!MKV22","v":0},{"$f":"('Farm 1'!MLU49+'Trading 1 Farm'!MLU50)*Funding!MKW22","v":0},{"$f":"('Farm 1'!MLV49+'Trading 1 Farm'!MLV50)*Funding!MKX22","v":0},{"$f":"('Farm 1'!MLW49+'Trading 1 Farm'!MLW50)*Funding!MKY22","v":0},{"$f":"('Farm 1'!MLX49+'Trading 1 Farm'!MLX50)*Funding!MKZ22","v":0},{"$f":"('Farm 1'!MLY49+'Trading 1 Farm'!MLY50)*Funding!MLA22","v":0},{"$f":"('Farm 1'!MLZ49+'Trading 1 Farm'!MLZ50)*Funding!MLB22","v":0},{"$f":"('Farm 1'!MMA49+'Trading 1 Farm'!MMA50)*Funding!MLC22","v":0},{"$f":"('Farm 1'!MMB49+'Trading 1 Farm'!MMB50)*Funding!MLD22","v":0},{"$f":"('Farm 1'!MMC49+'Trading 1 Farm'!MMC50)*Funding!MLE22","v":0},{"$f":"('Farm 1'!MMD49+'Trading 1 Farm'!MMD50)*Funding!MLF22","v":0},{"$f":"('Farm 1'!MME49+'Trading 1 Farm'!MME50)*Funding!MLG22","v":0},{"$f":"('Farm 1'!MMF49+'Trading 1 Farm'!MMF50)*Funding!MLH22","v":0},{"$f":"('Farm 1'!MMG49+'Trading 1 Farm'!MMG50)*Funding!MLI22","v":0},{"$f":"('Farm 1'!MMH49+'Trading 1 Farm'!MMH50)*Funding!MLJ22","v":0},{"$f":"('Farm 1'!MMI49+'Trading 1 Farm'!MMI50)*Funding!MLK22","v":0},{"$f":"('Farm 1'!MMJ49+'Trading 1 Farm'!MMJ50)*Funding!MLL22","v":0},{"$f":"('Farm 1'!MMK49+'Trading 1 Farm'!MMK50)*Funding!MLM22","v":0},{"$f":"('Farm 1'!MML49+'Trading 1 Farm'!MML50)*Funding!MLN22","v":0},{"$f":"('Farm 1'!MMM49+'Trading 1 Farm'!MMM50)*Funding!MLO22","v":0},{"$f":"('Farm 1'!MMN49+'Trading 1 Farm'!MMN50)*Funding!MLP22","v":0},{"$f":"('Farm 1'!MMO49+'Trading 1 Farm'!MMO50)*Funding!MLQ22","v":0},{"$f":"('Farm 1'!MMP49+'Trading 1 Farm'!MMP50)*Funding!MLR22","v":0},{"$f":"('Farm 1'!MMQ49+'Trading 1 Farm'!MMQ50)*Funding!MLS22","v":0},{"$f":"('Farm 1'!MMR49+'Trading 1 Farm'!MMR50)*Funding!MLT22","v":0},{"$f":"('Farm 1'!MMS49+'Trading 1 Farm'!MMS50)*Funding!MLU22","v":0},{"$f":"('Farm 1'!MMT49+'Trading 1 Farm'!MMT50)*Funding!MLV22","v":0},{"$f":"('Farm 1'!MMU49+'Trading 1 Farm'!MMU50)*Funding!MLW22","v":0},{"$f":"('Farm 1'!MMV49+'Trading 1 Farm'!MMV50)*Funding!MLX22","v":0},{"$f":"('Farm 1'!MMW49+'Trading 1 Farm'!MMW50)*Funding!MLY22","v":0},{"$f":"('Farm 1'!MMX49+'Trading 1 Farm'!MMX50)*Funding!MLZ22","v":0},{"$f":"('Farm 1'!MMY49+'Trading 1 Farm'!MMY50)*Funding!MMA22","v":0},{"$f":"('Farm 1'!MMZ49+'Trading 1 Farm'!MMZ50)*Funding!MMB22","v":0},{"$f":"('Farm 1'!MNA49+'Trading 1 Farm'!MNA50)*Funding!MMC22","v":0},{"$f":"('Farm 1'!MNB49+'Trading 1 Farm'!MNB50)*Funding!MMD22","v":0},{"$f":"('Farm 1'!MNC49+'Trading 1 Farm'!MNC50)*Funding!MME22","v":0},{"$f":"('Farm 1'!MND49+'Trading 1 Farm'!MND50)*Funding!MMF22","v":0},{"$f":"('Farm 1'!MNE49+'Trading 1 Farm'!MNE50)*Funding!MMG22","v":0},{"$f":"('Farm 1'!MNF49+'Trading 1 Farm'!MNF50)*Funding!MMH22","v":0},{"$f":"('Farm 1'!MNG49+'Trading 1 Farm'!MNG50)*Funding!MMI22","v":0},{"$f":"('Farm 1'!MNH49+'Trading 1 Farm'!MNH50)*Funding!MMJ22","v":0},{"$f":"('Farm 1'!MNI49+'Trading 1 Farm'!MNI50)*Funding!MMK22","v":0},{"$f":"('Farm 1'!MNJ49+'Trading 1 Farm'!MNJ50)*Funding!MML22","v":0},{"$f":"('Farm 1'!MNK49+'Trading 1 Farm'!MNK50)*Funding!MMM22","v":0},{"$f":"('Farm 1'!MNL49+'Trading 1 Farm'!MNL50)*Funding!MMN22","v":0},{"$f":"('Farm 1'!MNM49+'Trading 1 Farm'!MNM50)*Funding!MMO22","v":0},{"$f":"('Farm 1'!MNN49+'Trading 1 Farm'!MNN50)*Funding!MMP22","v":0},{"$f":"('Farm 1'!MNO49+'Trading 1 Farm'!MNO50)*Funding!MMQ22","v":0},{"$f":"('Farm 1'!MNP49+'Trading 1 Farm'!MNP50)*Funding!MMR22","v":0},{"$f":"('Farm 1'!MNQ49+'Trading 1 Farm'!MNQ50)*Funding!MMS22","v":0},{"$f":"('Farm 1'!MNR49+'Trading 1 Farm'!MNR50)*Funding!MMT22","v":0},{"$f":"('Farm 1'!MNS49+'Trading 1 Farm'!MNS50)*Funding!MMU22","v":0},{"$f":"('Farm 1'!MNT49+'Trading 1 Farm'!MNT50)*Funding!MMV22","v":0},{"$f":"('Farm 1'!MNU49+'Trading 1 Farm'!MNU50)*Funding!MMW22","v":0},{"$f":"('Farm 1'!MNV49+'Trading 1 Farm'!MNV50)*Funding!MMX22","v":0},{"$f":"('Farm 1'!MNW49+'Trading 1 Farm'!MNW50)*Funding!MMY22","v":0},{"$f":"('Farm 1'!MNX49+'Trading 1 Farm'!MNX50)*Funding!MMZ22","v":0},{"$f":"('Farm 1'!MNY49+'Trading 1 Farm'!MNY50)*Funding!MNA22","v":0},{"$f":"('Farm 1'!MNZ49+'Trading 1 Farm'!MNZ50)*Funding!MNB22","v":0},{"$f":"('Farm 1'!MOA49+'Trading 1 Farm'!MOA50)*Funding!MNC22","v":0},{"$f":"('Farm 1'!MOB49+'Trading 1 Farm'!MOB50)*Funding!MND22","v":0},{"$f":"('Farm 1'!MOC49+'Trading 1 Farm'!MOC50)*Funding!MNE22","v":0},{"$f":"('Farm 1'!MOD49+'Trading 1 Farm'!MOD50)*Funding!MNF22","v":0},{"$f":"('Farm 1'!MOE49+'Trading 1 Farm'!MOE50)*Funding!MNG22","v":0},{"$f":"('Farm 1'!MOF49+'Trading 1 Farm'!MOF50)*Funding!MNH22","v":0},{"$f":"('Farm 1'!MOG49+'Trading 1 Farm'!MOG50)*Funding!MNI22","v":0},{"$f":"('Farm 1'!MOH49+'Trading 1 Farm'!MOH50)*Funding!MNJ22","v":0},{"$f":"('Farm 1'!MOI49+'Trading 1 Farm'!MOI50)*Funding!MNK22","v":0},{"$f":"('Farm 1'!MOJ49+'Trading 1 Farm'!MOJ50)*Funding!MNL22","v":0},{"$f":"('Farm 1'!MOK49+'Trading 1 Farm'!MOK50)*Funding!MNM22","v":0},{"$f":"('Farm 1'!MOL49+'Trading 1 Farm'!MOL50)*Funding!MNN22","v":0},{"$f":"('Farm 1'!MOM49+'Trading 1 Farm'!MOM50)*Funding!MNO22","v":0},{"$f":"('Farm 1'!MON49+'Trading 1 Farm'!MON50)*Funding!MNP22","v":0},{"$f":"('Farm 1'!MOO49+'Trading 1 Farm'!MOO50)*Funding!MNQ22","v":0},{"$f":"('Farm 1'!MOP49+'Trading 1 Farm'!MOP50)*Funding!MNR22","v":0},{"$f":"('Farm 1'!MOQ49+'Trading 1 Farm'!MOQ50)*Funding!MNS22","v":0},{"$f":"('Farm 1'!MOR49+'Trading 1 Farm'!MOR50)*Funding!MNT22","v":0},{"$f":"('Farm 1'!MOS49+'Trading 1 Farm'!MOS50)*Funding!MNU22","v":0},{"$f":"('Farm 1'!MOT49+'Trading 1 Farm'!MOT50)*Funding!MNV22","v":0},{"$f":"('Farm 1'!MOU49+'Trading 1 Farm'!MOU50)*Funding!MNW22","v":0},{"$f":"('Farm 1'!MOV49+'Trading 1 Farm'!MOV50)*Funding!MNX22","v":0},{"$f":"('Farm 1'!MOW49+'Trading 1 Farm'!MOW50)*Funding!MNY22","v":0},{"$f":"('Farm 1'!MOX49+'Trading 1 Farm'!MOX50)*Funding!MNZ22","v":0},{"$f":"('Farm 1'!MOY49+'Trading 1 Farm'!MOY50)*Funding!MOA22","v":0},{"$f":"('Farm 1'!MOZ49+'Trading 1 Farm'!MOZ50)*Funding!MOB22","v":0},{"$f":"('Farm 1'!MPA49+'Trading 1 Farm'!MPA50)*Funding!MOC22","v":0},{"$f":"('Farm 1'!MPB49+'Trading 1 Farm'!MPB50)*Funding!MOD22","v":0},{"$f":"('Farm 1'!MPC49+'Trading 1 Farm'!MPC50)*Funding!MOE22","v":0},{"$f":"('Farm 1'!MPD49+'Trading 1 Farm'!MPD50)*Funding!MOF22","v":0},{"$f":"('Farm 1'!MPE49+'Trading 1 Farm'!MPE50)*Funding!MOG22","v":0},{"$f":"('Farm 1'!MPF49+'Trading 1 Farm'!MPF50)*Funding!MOH22","v":0},{"$f":"('Farm 1'!MPG49+'Trading 1 Farm'!MPG50)*Funding!MOI22","v":0},{"$f":"('Farm 1'!MPH49+'Trading 1 Farm'!MPH50)*Funding!MOJ22","v":0},{"$f":"('Farm 1'!MPI49+'Trading 1 Farm'!MPI50)*Funding!MOK22","v":0},{"$f":"('Farm 1'!MPJ49+'Trading 1 Farm'!MPJ50)*Funding!MOL22","v":0},{"$f":"('Farm 1'!MPK49+'Trading 1 Farm'!MPK50)*Funding!MOM22","v":0},{"$f":"('Farm 1'!MPL49+'Trading 1 Farm'!MPL50)*Funding!MON22","v":0},{"$f":"('Farm 1'!MPM49+'Trading 1 Farm'!MPM50)*Funding!MOO22","v":0},{"$f":"('Farm 1'!MPN49+'Trading 1 Farm'!MPN50)*Funding!MOP22","v":0},{"$f":"('Farm 1'!MPO49+'Trading 1 Farm'!MPO50)*Funding!MOQ22","v":0},{"$f":"('Farm 1'!MPP49+'Trading 1 Farm'!MPP50)*Funding!MOR22","v":0},{"$f":"('Farm 1'!MPQ49+'Trading 1 Farm'!MPQ50)*Funding!MOS22","v":0},{"$f":"('Farm 1'!MPR49+'Trading 1 Farm'!MPR50)*Funding!MOT22","v":0},{"$f":"('Farm 1'!MPS49+'Trading 1 Farm'!MPS50)*Funding!MOU22","v":0},{"$f":"('Farm 1'!MPT49+'Trading 1 Farm'!MPT50)*Funding!MOV22","v":0},{"$f":"('Farm 1'!MPU49+'Trading 1 Farm'!MPU50)*Funding!MOW22","v":0},{"$f":"('Farm 1'!MPV49+'Trading 1 Farm'!MPV50)*Funding!MOX22","v":0},{"$f":"('Farm 1'!MPW49+'Trading 1 Farm'!MPW50)*Funding!MOY22","v":0},{"$f":"('Farm 1'!MPX49+'Trading 1 Farm'!MPX50)*Funding!MOZ22","v":0},{"$f":"('Farm 1'!MPY49+'Trading 1 Farm'!MPY50)*Funding!MPA22","v":0},{"$f":"('Farm 1'!MPZ49+'Trading 1 Farm'!MPZ50)*Funding!MPB22","v":0},{"$f":"('Farm 1'!MQA49+'Trading 1 Farm'!MQA50)*Funding!MPC22","v":0},{"$f":"('Farm 1'!MQB49+'Trading 1 Farm'!MQB50)*Funding!MPD22","v":0},{"$f":"('Farm 1'!MQC49+'Trading 1 Farm'!MQC50)*Funding!MPE22","v":0},{"$f":"('Farm 1'!MQD49+'Trading 1 Farm'!MQD50)*Funding!MPF22","v":0},{"$f":"('Farm 1'!MQE49+'Trading 1 Farm'!MQE50)*Funding!MPG22","v":0},{"$f":"('Farm 1'!MQF49+'Trading 1 Farm'!MQF50)*Funding!MPH22","v":0},{"$f":"('Farm 1'!MQG49+'Trading 1 Farm'!MQG50)*Funding!MPI22","v":0},{"$f":"('Farm 1'!MQH49+'Trading 1 Farm'!MQH50)*Funding!MPJ22","v":0},{"$f":"('Farm 1'!MQI49+'Trading 1 Farm'!MQI50)*Funding!MPK22","v":0},{"$f":"('Farm 1'!MQJ49+'Trading 1 Farm'!MQJ50)*Funding!MPL22","v":0},{"$f":"('Farm 1'!MQK49+'Trading 1 Farm'!MQK50)*Funding!MPM22","v":0},{"$f":"('Farm 1'!MQL49+'Trading 1 Farm'!MQL50)*Funding!MPN22","v":0},{"$f":"('Farm 1'!MQM49+'Trading 1 Farm'!MQM50)*Funding!MPO22","v":0},{"$f":"('Farm 1'!MQN49+'Trading 1 Farm'!MQN50)*Funding!MPP22","v":0},{"$f":"('Farm 1'!MQO49+'Trading 1 Farm'!MQO50)*Funding!MPQ22","v":0},{"$f":"('Farm 1'!MQP49+'Trading 1 Farm'!MQP50)*Funding!MPR22","v":0},{"$f":"('Farm 1'!MQQ49+'Trading 1 Farm'!MQQ50)*Funding!MPS22","v":0},{"$f":"('Farm 1'!MQR49+'Trading 1 Farm'!MQR50)*Funding!MPT22","v":0},{"$f":"('Farm 1'!MQS49+'Trading 1 Farm'!MQS50)*Funding!MPU22","v":0},{"$f":"('Farm 1'!MQT49+'Trading 1 Farm'!MQT50)*Funding!MPV22","v":0},{"$f":"('Farm 1'!MQU49+'Trading 1 Farm'!MQU50)*Funding!MPW22","v":0},{"$f":"('Farm 1'!MQV49+'Trading 1 Farm'!MQV50)*Funding!MPX22","v":0},{"$f":"('Farm 1'!MQW49+'Trading 1 Farm'!MQW50)*Funding!MPY22","v":0},{"$f":"('Farm 1'!MQX49+'Trading 1 Farm'!MQX50)*Funding!MPZ22","v":0},{"$f":"('Farm 1'!MQY49+'Trading 1 Farm'!MQY50)*Funding!MQA22","v":0},{"$f":"('Farm 1'!MQZ49+'Trading 1 Farm'!MQZ50)*Funding!MQB22","v":0},{"$f":"('Farm 1'!MRA49+'Trading 1 Farm'!MRA50)*Funding!MQC22","v":0},{"$f":"('Farm 1'!MRB49+'Trading 1 Farm'!MRB50)*Funding!MQD22","v":0},{"$f":"('Farm 1'!MRC49+'Trading 1 Farm'!MRC50)*Funding!MQE22","v":0},{"$f":"('Farm 1'!MRD49+'Trading 1 Farm'!MRD50)*Funding!MQF22","v":0},{"$f":"('Farm 1'!MRE49+'Trading 1 Farm'!MRE50)*Funding!MQG22","v":0},{"$f":"('Farm 1'!MRF49+'Trading 1 Farm'!MRF50)*Funding!MQH22","v":0},{"$f":"('Farm 1'!MRG49+'Trading 1 Farm'!MRG50)*Funding!MQI22","v":0},{"$f":"('Farm 1'!MRH49+'Trading 1 Farm'!MRH50)*Funding!MQJ22","v":0},{"$f":"('Farm 1'!MRI49+'Trading 1 Farm'!MRI50)*Funding!MQK22","v":0},{"$f":"('Farm 1'!MRJ49+'Trading 1 Farm'!MRJ50)*Funding!MQL22","v":0},{"$f":"('Farm 1'!MRK49+'Trading 1 Farm'!MRK50)*Funding!MQM22","v":0},{"$f":"('Farm 1'!MRL49+'Trading 1 Farm'!MRL50)*Funding!MQN22","v":0},{"$f":"('Farm 1'!MRM49+'Trading 1 Farm'!MRM50)*Funding!MQO22","v":0},{"$f":"('Farm 1'!MRN49+'Trading 1 Farm'!MRN50)*Funding!MQP22","v":0},{"$f":"('Farm 1'!MRO49+'Trading 1 Farm'!MRO50)*Funding!MQQ22","v":0},{"$f":"('Farm 1'!MRP49+'Trading 1 Farm'!MRP50)*Funding!MQR22","v":0},{"$f":"('Farm 1'!MRQ49+'Trading 1 Farm'!MRQ50)*Funding!MQS22","v":0},{"$f":"('Farm 1'!MRR49+'Trading 1 Farm'!MRR50)*Funding!MQT22","v":0},{"$f":"('Farm 1'!MRS49+'Trading 1 Farm'!MRS50)*Funding!MQU22","v":0},{"$f":"('Farm 1'!MRT49+'Trading 1 Farm'!MRT50)*Funding!MQV22","v":0},{"$f":"('Farm 1'!MRU49+'Trading 1 Farm'!MRU50)*Funding!MQW22","v":0},{"$f":"('Farm 1'!MRV49+'Trading 1 Farm'!MRV50)*Funding!MQX22","v":0},{"$f":"('Farm 1'!MRW49+'Trading 1 Farm'!MRW50)*Funding!MQY22","v":0},{"$f":"('Farm 1'!MRX49+'Trading 1 Farm'!MRX50)*Funding!MQZ22","v":0},{"$f":"('Farm 1'!MRY49+'Trading 1 Farm'!MRY50)*Funding!MRA22","v":0},{"$f":"('Farm 1'!MRZ49+'Trading 1 Farm'!MRZ50)*Funding!MRB22","v":0},{"$f":"('Farm 1'!MSA49+'Trading 1 Farm'!MSA50)*Funding!MRC22","v":0},{"$f":"('Farm 1'!MSB49+'Trading 1 Farm'!MSB50)*Funding!MRD22","v":0},{"$f":"('Farm 1'!MSC49+'Trading 1 Farm'!MSC50)*Funding!MRE22","v":0},{"$f":"('Farm 1'!MSD49+'Trading 1 Farm'!MSD50)*Funding!MRF22","v":0},{"$f":"('Farm 1'!MSE49+'Trading 1 Farm'!MSE50)*Funding!MRG22","v":0},{"$f":"('Farm 1'!MSF49+'Trading 1 Farm'!MSF50)*Funding!MRH22","v":0},{"$f":"('Farm 1'!MSG49+'Trading 1 Farm'!MSG50)*Funding!MRI22","v":0},{"$f":"('Farm 1'!MSH49+'Trading 1 Farm'!MSH50)*Funding!MRJ22","v":0},{"$f":"('Farm 1'!MSI49+'Trading 1 Farm'!MSI50)*Funding!MRK22","v":0},{"$f":"('Farm 1'!MSJ49+'Trading 1 Farm'!MSJ50)*Funding!MRL22","v":0},{"$f":"('Farm 1'!MSK49+'Trading 1 Farm'!MSK50)*Funding!MRM22","v":0},{"$f":"('Farm 1'!MSL49+'Trading 1 Farm'!MSL50)*Funding!MRN22","v":0},{"$f":"('Farm 1'!MSM49+'Trading 1 Farm'!MSM50)*Funding!MRO22","v":0},{"$f":"('Farm 1'!MSN49+'Trading 1 Farm'!MSN50)*Funding!MRP22","v":0},{"$f":"('Farm 1'!MSO49+'Trading 1 Farm'!MSO50)*Funding!MRQ22","v":0},{"$f":"('Farm 1'!MSP49+'Trading 1 Farm'!MSP50)*Funding!MRR22","v":0},{"$f":"('Farm 1'!MSQ49+'Trading 1 Farm'!MSQ50)*Funding!MRS22","v":0},{"$f":"('Farm 1'!MSR49+'Trading 1 Farm'!MSR50)*Funding!MRT22","v":0},{"$f":"('Farm 1'!MSS49+'Trading 1 Farm'!MSS50)*Funding!MRU22","v":0},{"$f":"('Farm 1'!MST49+'Trading 1 Farm'!MST50)*Funding!MRV22","v":0},{"$f":"('Farm 1'!MSU49+'Trading 1 Farm'!MSU50)*Funding!MRW22","v":0},{"$f":"('Farm 1'!MSV49+'Trading 1 Farm'!MSV50)*Funding!MRX22","v":0},{"$f":"('Farm 1'!MSW49+'Trading 1 Farm'!MSW50)*Funding!MRY22","v":0},{"$f":"('Farm 1'!MSX49+'Trading 1 Farm'!MSX50)*Funding!MRZ22","v":0},{"$f":"('Farm 1'!MSY49+'Trading 1 Farm'!MSY50)*Funding!MSA22","v":0},{"$f":"('Farm 1'!MSZ49+'Trading 1 Farm'!MSZ50)*Funding!MSB22","v":0},{"$f":"('Farm 1'!MTA49+'Trading 1 Farm'!MTA50)*Funding!MSC22","v":0},{"$f":"('Farm 1'!MTB49+'Trading 1 Farm'!MTB50)*Funding!MSD22","v":0},{"$f":"('Farm 1'!MTC49+'Trading 1 Farm'!MTC50)*Funding!MSE22","v":0},{"$f":"('Farm 1'!MTD49+'Trading 1 Farm'!MTD50)*Funding!MSF22","v":0},{"$f":"('Farm 1'!MTE49+'Trading 1 Farm'!MTE50)*Funding!MSG22","v":0},{"$f":"('Farm 1'!MTF49+'Trading 1 Farm'!MTF50)*Funding!MSH22","v":0},{"$f":"('Farm 1'!MTG49+'Trading 1 Farm'!MTG50)*Funding!MSI22","v":0},{"$f":"('Farm 1'!MTH49+'Trading 1 Farm'!MTH50)*Funding!MSJ22","v":0},{"$f":"('Farm 1'!MTI49+'Trading 1 Farm'!MTI50)*Funding!MSK22","v":0},{"$f":"('Farm 1'!MTJ49+'Trading 1 Farm'!MTJ50)*Funding!MSL22","v":0},{"$f":"('Farm 1'!MTK49+'Trading 1 Farm'!MTK50)*Funding!MSM22","v":0},{"$f":"('Farm 1'!MTL49+'Trading 1 Farm'!MTL50)*Funding!MSN22","v":0},{"$f":"('Farm 1'!MTM49+'Trading 1 Farm'!MTM50)*Funding!MSO22","v":0},{"$f":"('Farm 1'!MTN49+'Trading 1 Farm'!MTN50)*Funding!MSP22","v":0},{"$f":"('Farm 1'!MTO49+'Trading 1 Farm'!MTO50)*Funding!MSQ22","v":0},{"$f":"('Farm 1'!MTP49+'Trading 1 Farm'!MTP50)*Funding!MSR22","v":0},{"$f":"('Farm 1'!MTQ49+'Trading 1 Farm'!MTQ50)*Funding!MSS22","v":0},{"$f":"('Farm 1'!MTR49+'Trading 1 Farm'!MTR50)*Funding!MST22","v":0},{"$f":"('Farm 1'!MTS49+'Trading 1 Farm'!MTS50)*Funding!MSU22","v":0},{"$f":"('Farm 1'!MTT49+'Trading 1 Farm'!MTT50)*Funding!MSV22","v":0},{"$f":"('Farm 1'!MTU49+'Trading 1 Farm'!MTU50)*Funding!MSW22","v":0},{"$f":"('Farm 1'!MTV49+'Trading 1 Farm'!MTV50)*Funding!MSX22","v":0},{"$f":"('Farm 1'!MTW49+'Trading 1 Farm'!MTW50)*Funding!MSY22","v":0},{"$f":"('Farm 1'!MTX49+'Trading 1 Farm'!MTX50)*Funding!MSZ22","v":0},{"$f":"('Farm 1'!MTY49+'Trading 1 Farm'!MTY50)*Funding!MTA22","v":0},{"$f":"('Farm 1'!MTZ49+'Trading 1 Farm'!MTZ50)*Funding!MTB22","v":0},{"$f":"('Farm 1'!MUA49+'Trading 1 Farm'!MUA50)*Funding!MTC22","v":0},{"$f":"('Farm 1'!MUB49+'Trading 1 Farm'!MUB50)*Funding!MTD22","v":0},{"$f":"('Farm 1'!MUC49+'Trading 1 Farm'!MUC50)*Funding!MTE22","v":0},{"$f":"('Farm 1'!MUD49+'Trading 1 Farm'!MUD50)*Funding!MTF22","v":0},{"$f":"('Farm 1'!MUE49+'Trading 1 Farm'!MUE50)*Funding!MTG22","v":0},{"$f":"('Farm 1'!MUF49+'Trading 1 Farm'!MUF50)*Funding!MTH22","v":0},{"$f":"('Farm 1'!MUG49+'Trading 1 Farm'!MUG50)*Funding!MTI22","v":0},{"$f":"('Farm 1'!MUH49+'Trading 1 Farm'!MUH50)*Funding!MTJ22","v":0},{"$f":"('Farm 1'!MUI49+'Trading 1 Farm'!MUI50)*Funding!MTK22","v":0},{"$f":"('Farm 1'!MUJ49+'Trading 1 Farm'!MUJ50)*Funding!MTL22","v":0},{"$f":"('Farm 1'!MUK49+'Trading 1 Farm'!MUK50)*Funding!MTM22","v":0},{"$f":"('Farm 1'!MUL49+'Trading 1 Farm'!MUL50)*Funding!MTN22","v":0},{"$f":"('Farm 1'!MUM49+'Trading 1 Farm'!MUM50)*Funding!MTO22","v":0},{"$f":"('Farm 1'!MUN49+'Trading 1 Farm'!MUN50)*Funding!MTP22","v":0},{"$f":"('Farm 1'!MUO49+'Trading 1 Farm'!MUO50)*Funding!MTQ22","v":0},{"$f":"('Farm 1'!MUP49+'Trading 1 Farm'!MUP50)*Funding!MTR22","v":0},{"$f":"('Farm 1'!MUQ49+'Trading 1 Farm'!MUQ50)*Funding!MTS22","v":0},{"$f":"('Farm 1'!MUR49+'Trading 1 Farm'!MUR50)*Funding!MTT22","v":0},{"$f":"('Farm 1'!MUS49+'Trading 1 Farm'!MUS50)*Funding!MTU22","v":0},{"$f":"('Farm 1'!MUT49+'Trading 1 Farm'!MUT50)*Funding!MTV22","v":0},{"$f":"('Farm 1'!MUU49+'Trading 1 Farm'!MUU50)*Funding!MTW22","v":0},{"$f":"('Farm 1'!MUV49+'Trading 1 Farm'!MUV50)*Funding!MTX22","v":0},{"$f":"('Farm 1'!MUW49+'Trading 1 Farm'!MUW50)*Funding!MTY22","v":0},{"$f":"('Farm 1'!MUX49+'Trading 1 Farm'!MUX50)*Funding!MTZ22","v":0},{"$f":"('Farm 1'!MUY49+'Trading 1 Farm'!MUY50)*Funding!MUA22","v":0},{"$f":"('Farm 1'!MUZ49+'Trading 1 Farm'!MUZ50)*Funding!MUB22","v":0},{"$f":"('Farm 1'!MVA49+'Trading 1 Farm'!MVA50)*Funding!MUC22","v":0},{"$f":"('Farm 1'!MVB49+'Trading 1 Farm'!MVB50)*Funding!MUD22","v":0},{"$f":"('Farm 1'!MVC49+'Trading 1 Farm'!MVC50)*Funding!MUE22","v":0},{"$f":"('Farm 1'!MVD49+'Trading 1 Farm'!MVD50)*Funding!MUF22","v":0},{"$f":"('Farm 1'!MVE49+'Trading 1 Farm'!MVE50)*Funding!MUG22","v":0},{"$f":"('Farm 1'!MVF49+'Trading 1 Farm'!MVF50)*Funding!MUH22","v":0},{"$f":"('Farm 1'!MVG49+'Trading 1 Farm'!MVG50)*Funding!MUI22","v":0},{"$f":"('Farm 1'!MVH49+'Trading 1 Farm'!MVH50)*Funding!MUJ22","v":0},{"$f":"('Farm 1'!MVI49+'Trading 1 Farm'!MVI50)*Funding!MUK22","v":0},{"$f":"('Farm 1'!MVJ49+'Trading 1 Farm'!MVJ50)*Funding!MUL22","v":0},{"$f":"('Farm 1'!MVK49+'Trading 1 Farm'!MVK50)*Funding!MUM22","v":0},{"$f":"('Farm 1'!MVL49+'Trading 1 Farm'!MVL50)*Funding!MUN22","v":0},{"$f":"('Farm 1'!MVM49+'Trading 1 Farm'!MVM50)*Funding!MUO22","v":0},{"$f":"('Farm 1'!MVN49+'Trading 1 Farm'!MVN50)*Funding!MUP22","v":0},{"$f":"('Farm 1'!MVO49+'Trading 1 Farm'!MVO50)*Funding!MUQ22","v":0},{"$f":"('Farm 1'!MVP49+'Trading 1 Farm'!MVP50)*Funding!MUR22","v":0},{"$f":"('Farm 1'!MVQ49+'Trading 1 Farm'!MVQ50)*Funding!MUS22","v":0},{"$f":"('Farm 1'!MVR49+'Trading 1 Farm'!MVR50)*Funding!MUT22","v":0},{"$f":"('Farm 1'!MVS49+'Trading 1 Farm'!MVS50)*Funding!MUU22","v":0},{"$f":"('Farm 1'!MVT49+'Trading 1 Farm'!MVT50)*Funding!MUV22","v":0},{"$f":"('Farm 1'!MVU49+'Trading 1 Farm'!MVU50)*Funding!MUW22","v":0},{"$f":"('Farm 1'!MVV49+'Trading 1 Farm'!MVV50)*Funding!MUX22","v":0},{"$f":"('Farm 1'!MVW49+'Trading 1 Farm'!MVW50)*Funding!MUY22","v":0},{"$f":"('Farm 1'!MVX49+'Trading 1 Farm'!MVX50)*Funding!MUZ22","v":0},{"$f":"('Farm 1'!MVY49+'Trading 1 Farm'!MVY50)*Funding!MVA22","v":0},{"$f":"('Farm 1'!MVZ49+'Trading 1 Farm'!MVZ50)*Funding!MVB22","v":0},{"$f":"('Farm 1'!MWA49+'Trading 1 Farm'!MWA50)*Funding!MVC22","v":0},{"$f":"('Farm 1'!MWB49+'Trading 1 Farm'!MWB50)*Funding!MVD22","v":0},{"$f":"('Farm 1'!MWC49+'Trading 1 Farm'!MWC50)*Funding!MVE22","v":0},{"$f":"('Farm 1'!MWD49+'Trading 1 Farm'!MWD50)*Funding!MVF22","v":0},{"$f":"('Farm 1'!MWE49+'Trading 1 Farm'!MWE50)*Funding!MVG22","v":0},{"$f":"('Farm 1'!MWF49+'Trading 1 Farm'!MWF50)*Funding!MVH22","v":0},{"$f":"('Farm 1'!MWG49+'Trading 1 Farm'!MWG50)*Funding!MVI22","v":0},{"$f":"('Farm 1'!MWH49+'Trading 1 Farm'!MWH50)*Funding!MVJ22","v":0},{"$f":"('Farm 1'!MWI49+'Trading 1 Farm'!MWI50)*Funding!MVK22","v":0},{"$f":"('Farm 1'!MWJ49+'Trading 1 Farm'!MWJ50)*Funding!MVL22","v":0},{"$f":"('Farm 1'!MWK49+'Trading 1 Farm'!MWK50)*Funding!MVM22","v":0},{"$f":"('Farm 1'!MWL49+'Trading 1 Farm'!MWL50)*Funding!MVN22","v":0},{"$f":"('Farm 1'!MWM49+'Trading 1 Farm'!MWM50)*Funding!MVO22","v":0},{"$f":"('Farm 1'!MWN49+'Trading 1 Farm'!MWN50)*Funding!MVP22","v":0},{"$f":"('Farm 1'!MWO49+'Trading 1 Farm'!MWO50)*Funding!MVQ22","v":0},{"$f":"('Farm 1'!MWP49+'Trading 1 Farm'!MWP50)*Funding!MVR22","v":0},{"$f":"('Farm 1'!MWQ49+'Trading 1 Farm'!MWQ50)*Funding!MVS22","v":0},{"$f":"('Farm 1'!MWR49+'Trading 1 Farm'!MWR50)*Funding!MVT22","v":0},{"$f":"('Farm 1'!MWS49+'Trading 1 Farm'!MWS50)*Funding!MVU22","v":0},{"$f":"('Farm 1'!MWT49+'Trading 1 Farm'!MWT50)*Funding!MVV22","v":0},{"$f":"('Farm 1'!MWU49+'Trading 1 Farm'!MWU50)*Funding!MVW22","v":0},{"$f":"('Farm 1'!MWV49+'Trading 1 Farm'!MWV50)*Funding!MVX22","v":0},{"$f":"('Farm 1'!MWW49+'Trading 1 Farm'!MWW50)*Funding!MVY22","v":0},{"$f":"('Farm 1'!MWX49+'Trading 1 Farm'!MWX50)*Funding!MVZ22","v":0},{"$f":"('Farm 1'!MWY49+'Trading 1 Farm'!MWY50)*Funding!MWA22","v":0},{"$f":"('Farm 1'!MWZ49+'Trading 1 Farm'!MWZ50)*Funding!MWB22","v":0},{"$f":"('Farm 1'!MXA49+'Trading 1 Farm'!MXA50)*Funding!MWC22","v":0},{"$f":"('Farm 1'!MXB49+'Trading 1 Farm'!MXB50)*Funding!MWD22","v":0},{"$f":"('Farm 1'!MXC49+'Trading 1 Farm'!MXC50)*Funding!MWE22","v":0},{"$f":"('Farm 1'!MXD49+'Trading 1 Farm'!MXD50)*Funding!MWF22","v":0},{"$f":"('Farm 1'!MXE49+'Trading 1 Farm'!MXE50)*Funding!MWG22","v":0},{"$f":"('Farm 1'!MXF49+'Trading 1 Farm'!MXF50)*Funding!MWH22","v":0},{"$f":"('Farm 1'!MXG49+'Trading 1 Farm'!MXG50)*Funding!MWI22","v":0},{"$f":"('Farm 1'!MXH49+'Trading 1 Farm'!MXH50)*Funding!MWJ22","v":0},{"$f":"('Farm 1'!MXI49+'Trading 1 Farm'!MXI50)*Funding!MWK22","v":0},{"$f":"('Farm 1'!MXJ49+'Trading 1 Farm'!MXJ50)*Funding!MWL22","v":0},{"$f":"('Farm 1'!MXK49+'Trading 1 Farm'!MXK50)*Funding!MWM22","v":0},{"$f":"('Farm 1'!MXL49+'Trading 1 Farm'!MXL50)*Funding!MWN22","v":0},{"$f":"('Farm 1'!MXM49+'Trading 1 Farm'!MXM50)*Funding!MWO22","v":0},{"$f":"('Farm 1'!MXN49+'Trading 1 Farm'!MXN50)*Funding!MWP22","v":0},{"$f":"('Farm 1'!MXO49+'Trading 1 Farm'!MXO50)*Funding!MWQ22","v":0},{"$f":"('Farm 1'!MXP49+'Trading 1 Farm'!MXP50)*Funding!MWR22","v":0},{"$f":"('Farm 1'!MXQ49+'Trading 1 Farm'!MXQ50)*Funding!MWS22","v":0},{"$f":"('Farm 1'!MXR49+'Trading 1 Farm'!MXR50)*Funding!MWT22","v":0},{"$f":"('Farm 1'!MXS49+'Trading 1 Farm'!MXS50)*Funding!MWU22","v":0},{"$f":"('Farm 1'!MXT49+'Trading 1 Farm'!MXT50)*Funding!MWV22","v":0},{"$f":"('Farm 1'!MXU49+'Trading 1 Farm'!MXU50)*Funding!MWW22","v":0},{"$f":"('Farm 1'!MXV49+'Trading 1 Farm'!MXV50)*Funding!MWX22","v":0},{"$f":"('Farm 1'!MXW49+'Trading 1 Farm'!MXW50)*Funding!MWY22","v":0},{"$f":"('Farm 1'!MXX49+'Trading 1 Farm'!MXX50)*Funding!MWZ22","v":0},{"$f":"('Farm 1'!MXY49+'Trading 1 Farm'!MXY50)*Funding!MXA22","v":0},{"$f":"('Farm 1'!MXZ49+'Trading 1 Farm'!MXZ50)*Funding!MXB22","v":0},{"$f":"('Farm 1'!MYA49+'Trading 1 Farm'!MYA50)*Funding!MXC22","v":0},{"$f":"('Farm 1'!MYB49+'Trading 1 Farm'!MYB50)*Funding!MXD22","v":0},{"$f":"('Farm 1'!MYC49+'Trading 1 Farm'!MYC50)*Funding!MXE22","v":0},{"$f":"('Farm 1'!MYD49+'Trading 1 Farm'!MYD50)*Funding!MXF22","v":0},{"$f":"('Farm 1'!MYE49+'Trading 1 Farm'!MYE50)*Funding!MXG22","v":0},{"$f":"('Farm 1'!MYF49+'Trading 1 Farm'!MYF50)*Funding!MXH22","v":0},{"$f":"('Farm 1'!MYG49+'Trading 1 Farm'!MYG50)*Funding!MXI22","v":0},{"$f":"('Farm 1'!MYH49+'Trading 1 Farm'!MYH50)*Funding!MXJ22","v":0},{"$f":"('Farm 1'!MYI49+'Trading 1 Farm'!MYI50)*Funding!MXK22","v":0},{"$f":"('Farm 1'!MYJ49+'Trading 1 Farm'!MYJ50)*Funding!MXL22","v":0},{"$f":"('Farm 1'!MYK49+'Trading 1 Farm'!MYK50)*Funding!MXM22","v":0},{"$f":"('Farm 1'!MYL49+'Trading 1 Farm'!MYL50)*Funding!MXN22","v":0},{"$f":"('Farm 1'!MYM49+'Trading 1 Farm'!MYM50)*Funding!MXO22","v":0},{"$f":"('Farm 1'!MYN49+'Trading 1 Farm'!MYN50)*Funding!MXP22","v":0},{"$f":"('Farm 1'!MYO49+'Trading 1 Farm'!MYO50)*Funding!MXQ22","v":0},{"$f":"('Farm 1'!MYP49+'Trading 1 Farm'!MYP50)*Funding!MXR22","v":0},{"$f":"('Farm 1'!MYQ49+'Trading 1 Farm'!MYQ50)*Funding!MXS22","v":0},{"$f":"('Farm 1'!MYR49+'Trading 1 Farm'!MYR50)*Funding!MXT22","v":0},{"$f":"('Farm 1'!MYS49+'Trading 1 Farm'!MYS50)*Funding!MXU22","v":0},{"$f":"('Farm 1'!MYT49+'Trading 1 Farm'!MYT50)*Funding!MXV22","v":0},{"$f":"('Farm 1'!MYU49+'Trading 1 Farm'!MYU50)*Funding!MXW22","v":0},{"$f":"('Farm 1'!MYV49+'Trading 1 Farm'!MYV50)*Funding!MXX22","v":0},{"$f":"('Farm 1'!MYW49+'Trading 1 Farm'!MYW50)*Funding!MXY22","v":0},{"$f":"('Farm 1'!MYX49+'Trading 1 Farm'!MYX50)*Funding!MXZ22","v":0},{"$f":"('Farm 1'!MYY49+'Trading 1 Farm'!MYY50)*Funding!MYA22","v":0},{"$f":"('Farm 1'!MYZ49+'Trading 1 Farm'!MYZ50)*Funding!MYB22","v":0},{"$f":"('Farm 1'!MZA49+'Trading 1 Farm'!MZA50)*Funding!MYC22","v":0},{"$f":"('Farm 1'!MZB49+'Trading 1 Farm'!MZB50)*Funding!MYD22","v":0},{"$f":"('Farm 1'!MZC49+'Trading 1 Farm'!MZC50)*Funding!MYE22","v":0},{"$f":"('Farm 1'!MZD49+'Trading 1 Farm'!MZD50)*Funding!MYF22","v":0},{"$f":"('Farm 1'!MZE49+'Trading 1 Farm'!MZE50)*Funding!MYG22","v":0},{"$f":"('Farm 1'!MZF49+'Trading 1 Farm'!MZF50)*Funding!MYH22","v":0},{"$f":"('Farm 1'!MZG49+'Trading 1 Farm'!MZG50)*Funding!MYI22","v":0},{"$f":"('Farm 1'!MZH49+'Trading 1 Farm'!MZH50)*Funding!MYJ22","v":0},{"$f":"('Farm 1'!MZI49+'Trading 1 Farm'!MZI50)*Funding!MYK22","v":0},{"$f":"('Farm 1'!MZJ49+'Trading 1 Farm'!MZJ50)*Funding!MYL22","v":0},{"$f":"('Farm 1'!MZK49+'Trading 1 Farm'!MZK50)*Funding!MYM22","v":0},{"$f":"('Farm 1'!MZL49+'Trading 1 Farm'!MZL50)*Funding!MYN22","v":0},{"$f":"('Farm 1'!MZM49+'Trading 1 Farm'!MZM50)*Funding!MYO22","v":0},{"$f":"('Farm 1'!MZN49+'Trading 1 Farm'!MZN50)*Funding!MYP22","v":0},{"$f":"('Farm 1'!MZO49+'Trading 1 Farm'!MZO50)*Funding!MYQ22","v":0},{"$f":"('Farm 1'!MZP49+'Trading 1 Farm'!MZP50)*Funding!MYR22","v":0},{"$f":"('Farm 1'!MZQ49+'Trading 1 Farm'!MZQ50)*Funding!MYS22","v":0},{"$f":"('Farm 1'!MZR49+'Trading 1 Farm'!MZR50)*Funding!MYT22","v":0},{"$f":"('Farm 1'!MZS49+'Trading 1 Farm'!MZS50)*Funding!MYU22","v":0},{"$f":"('Farm 1'!MZT49+'Trading 1 Farm'!MZT50)*Funding!MYV22","v":0},{"$f":"('Farm 1'!MZU49+'Trading 1 Farm'!MZU50)*Funding!MYW22","v":0},{"$f":"('Farm 1'!MZV49+'Trading 1 Farm'!MZV50)*Funding!MYX22","v":0},{"$f":"('Farm 1'!MZW49+'Trading 1 Farm'!MZW50)*Funding!MYY22","v":0},{"$f":"('Farm 1'!MZX49+'Trading 1 Farm'!MZX50)*Funding!MYZ22","v":0},{"$f":"('Farm 1'!MZY49+'Trading 1 Farm'!MZY50)*Funding!MZA22","v":0},{"$f":"('Farm 1'!MZZ49+'Trading 1 Farm'!MZZ50)*Funding!MZB22","v":0},{"$f":"('Farm 1'!NAA49+'Trading 1 Farm'!NAA50)*Funding!MZC22","v":0},{"$f":"('Farm 1'!NAB49+'Trading 1 Farm'!NAB50)*Funding!MZD22","v":0},{"$f":"('Farm 1'!NAC49+'Trading 1 Farm'!NAC50)*Funding!MZE22","v":0},{"$f":"('Farm 1'!NAD49+'Trading 1 Farm'!NAD50)*Funding!MZF22","v":0},{"$f":"('Farm 1'!NAE49+'Trading 1 Farm'!NAE50)*Funding!MZG22","v":0},{"$f":"('Farm 1'!NAF49+'Trading 1 Farm'!NAF50)*Funding!MZH22","v":0},{"$f":"('Farm 1'!NAG49+'Trading 1 Farm'!NAG50)*Funding!MZI22","v":0},{"$f":"('Farm 1'!NAH49+'Trading 1 Farm'!NAH50)*Funding!MZJ22","v":0},{"$f":"('Farm 1'!NAI49+'Trading 1 Farm'!NAI50)*Funding!MZK22","v":0},{"$f":"('Farm 1'!NAJ49+'Trading 1 Farm'!NAJ50)*Funding!MZL22","v":0},{"$f":"('Farm 1'!NAK49+'Trading 1 Farm'!NAK50)*Funding!MZM22","v":0},{"$f":"('Farm 1'!NAL49+'Trading 1 Farm'!NAL50)*Funding!MZN22","v":0},{"$f":"('Farm 1'!NAM49+'Trading 1 Farm'!NAM50)*Funding!MZO22","v":0},{"$f":"('Farm 1'!NAN49+'Trading 1 Farm'!NAN50)*Funding!MZP22","v":0},{"$f":"('Farm 1'!NAO49+'Trading 1 Farm'!NAO50)*Funding!MZQ22","v":0},{"$f":"('Farm 1'!NAP49+'Trading 1 Farm'!NAP50)*Funding!MZR22","v":0},{"$f":"('Farm 1'!NAQ49+'Trading 1 Farm'!NAQ50)*Funding!MZS22","v":0},{"$f":"('Farm 1'!NAR49+'Trading 1 Farm'!NAR50)*Funding!MZT22","v":0},{"$f":"('Farm 1'!NAS49+'Trading 1 Farm'!NAS50)*Funding!MZU22","v":0},{"$f":"('Farm 1'!NAT49+'Trading 1 Farm'!NAT50)*Funding!MZV22","v":0},{"$f":"('Farm 1'!NAU49+'Trading 1 Farm'!NAU50)*Funding!MZW22","v":0},{"$f":"('Farm 1'!NAV49+'Trading 1 Farm'!NAV50)*Funding!MZX22","v":0},{"$f":"('Farm 1'!NAW49+'Trading 1 Farm'!NAW50)*Funding!MZY22","v":0},{"$f":"('Farm 1'!NAX49+'Trading 1 Farm'!NAX50)*Funding!MZZ22","v":0},{"$f":"('Farm 1'!NAY49+'Trading 1 Farm'!NAY50)*Funding!NAA22","v":0},{"$f":"('Farm 1'!NAZ49+'Trading 1 Farm'!NAZ50)*Funding!NAB22","v":0},{"$f":"('Farm 1'!NBA49+'Trading 1 Farm'!NBA50)*Funding!NAC22","v":0},{"$f":"('Farm 1'!NBB49+'Trading 1 Farm'!NBB50)*Funding!NAD22","v":0},{"$f":"('Farm 1'!NBC49+'Trading 1 Farm'!NBC50)*Funding!NAE22","v":0},{"$f":"('Farm 1'!NBD49+'Trading 1 Farm'!NBD50)*Funding!NAF22","v":0},{"$f":"('Farm 1'!NBE49+'Trading 1 Farm'!NBE50)*Funding!NAG22","v":0},{"$f":"('Farm 1'!NBF49+'Trading 1 Farm'!NBF50)*Funding!NAH22","v":0},{"$f":"('Farm 1'!NBG49+'Trading 1 Farm'!NBG50)*Funding!NAI22","v":0},{"$f":"('Farm 1'!NBH49+'Trading 1 Farm'!NBH50)*Funding!NAJ22","v":0},{"$f":"('Farm 1'!NBI49+'Trading 1 Farm'!NBI50)*Funding!NAK22","v":0},{"$f":"('Farm 1'!NBJ49+'Trading 1 Farm'!NBJ50)*Funding!NAL22","v":0},{"$f":"('Farm 1'!NBK49+'Trading 1 Farm'!NBK50)*Funding!NAM22","v":0},{"$f":"('Farm 1'!NBL49+'Trading 1 Farm'!NBL50)*Funding!NAN22","v":0},{"$f":"('Farm 1'!NBM49+'Trading 1 Farm'!NBM50)*Funding!NAO22","v":0},{"$f":"('Farm 1'!NBN49+'Trading 1 Farm'!NBN50)*Funding!NAP22","v":0},{"$f":"('Farm 1'!NBO49+'Trading 1 Farm'!NBO50)*Funding!NAQ22","v":0},{"$f":"('Farm 1'!NBP49+'Trading 1 Farm'!NBP50)*Funding!NAR22","v":0},{"$f":"('Farm 1'!NBQ49+'Trading 1 Farm'!NBQ50)*Funding!NAS22","v":0},{"$f":"('Farm 1'!NBR49+'Trading 1 Farm'!NBR50)*Funding!NAT22","v":0},{"$f":"('Farm 1'!NBS49+'Trading 1 Farm'!NBS50)*Funding!NAU22","v":0},{"$f":"('Farm 1'!NBT49+'Trading 1 Farm'!NBT50)*Funding!NAV22","v":0},{"$f":"('Farm 1'!NBU49+'Trading 1 Farm'!NBU50)*Funding!NAW22","v":0},{"$f":"('Farm 1'!NBV49+'Trading 1 Farm'!NBV50)*Funding!NAX22","v":0},{"$f":"('Farm 1'!NBW49+'Trading 1 Farm'!NBW50)*Funding!NAY22","v":0},{"$f":"('Farm 1'!NBX49+'Trading 1 Farm'!NBX50)*Funding!NAZ22","v":0},{"$f":"('Farm 1'!NBY49+'Trading 1 Farm'!NBY50)*Funding!NBA22","v":0},{"$f":"('Farm 1'!NBZ49+'Trading 1 Farm'!NBZ50)*Funding!NBB22","v":0},{"$f":"('Farm 1'!NCA49+'Trading 1 Farm'!NCA50)*Funding!NBC22","v":0},{"$f":"('Farm 1'!NCB49+'Trading 1 Farm'!NCB50)*Funding!NBD22","v":0},{"$f":"('Farm 1'!NCC49+'Trading 1 Farm'!NCC50)*Funding!NBE22","v":0},{"$f":"('Farm 1'!NCD49+'Trading 1 Farm'!NCD50)*Funding!NBF22","v":0},{"$f":"('Farm 1'!NCE49+'Trading 1 Farm'!NCE50)*Funding!NBG22","v":0},{"$f":"('Farm 1'!NCF49+'Trading 1 Farm'!NCF50)*Funding!NBH22","v":0},{"$f":"('Farm 1'!NCG49+'Trading 1 Farm'!NCG50)*Funding!NBI22","v":0},{"$f":"('Farm 1'!NCH49+'Trading 1 Farm'!NCH50)*Funding!NBJ22","v":0},{"$f":"('Farm 1'!NCI49+'Trading 1 Farm'!NCI50)*Funding!NBK22","v":0},{"$f":"('Farm 1'!NCJ49+'Trading 1 Farm'!NCJ50)*Funding!NBL22","v":0},{"$f":"('Farm 1'!NCK49+'Trading 1 Farm'!NCK50)*Funding!NBM22","v":0},{"$f":"('Farm 1'!NCL49+'Trading 1 Farm'!NCL50)*Funding!NBN22","v":0},{"$f":"('Farm 1'!NCM49+'Trading 1 Farm'!NCM50)*Funding!NBO22","v":0},{"$f":"('Farm 1'!NCN49+'Trading 1 Farm'!NCN50)*Funding!NBP22","v":0},{"$f":"('Farm 1'!NCO49+'Trading 1 Farm'!NCO50)*Funding!NBQ22","v":0},{"$f":"('Farm 1'!NCP49+'Trading 1 Farm'!NCP50)*Funding!NBR22","v":0},{"$f":"('Farm 1'!NCQ49+'Trading 1 Farm'!NCQ50)*Funding!NBS22","v":0},{"$f":"('Farm 1'!NCR49+'Trading 1 Farm'!NCR50)*Funding!NBT22","v":0},{"$f":"('Farm 1'!NCS49+'Trading 1 Farm'!NCS50)*Funding!NBU22","v":0},{"$f":"('Farm 1'!NCT49+'Trading 1 Farm'!NCT50)*Funding!NBV22","v":0},{"$f":"('Farm 1'!NCU49+'Trading 1 Farm'!NCU50)*Funding!NBW22","v":0},{"$f":"('Farm 1'!NCV49+'Trading 1 Farm'!NCV50)*Funding!NBX22","v":0},{"$f":"('Farm 1'!NCW49+'Trading 1 Farm'!NCW50)*Funding!NBY22","v":0},{"$f":"('Farm 1'!NCX49+'Trading 1 Farm'!NCX50)*Funding!NBZ22","v":0},{"$f":"('Farm 1'!NCY49+'Trading 1 Farm'!NCY50)*Funding!NCA22","v":0},{"$f":"('Farm 1'!NCZ49+'Trading 1 Farm'!NCZ50)*Funding!NCB22","v":0},{"$f":"('Farm 1'!NDA49+'Trading 1 Farm'!NDA50)*Funding!NCC22","v":0},{"$f":"('Farm 1'!NDB49+'Trading 1 Farm'!NDB50)*Funding!NCD22","v":0},{"$f":"('Farm 1'!NDC49+'Trading 1 Farm'!NDC50)*Funding!NCE22","v":0},{"$f":"('Farm 1'!NDD49+'Trading 1 Farm'!NDD50)*Funding!NCF22","v":0},{"$f":"('Farm 1'!NDE49+'Trading 1 Farm'!NDE50)*Funding!NCG22","v":0},{"$f":"('Farm 1'!NDF49+'Trading 1 Farm'!NDF50)*Funding!NCH22","v":0},{"$f":"('Farm 1'!NDG49+'Trading 1 Farm'!NDG50)*Funding!NCI22","v":0},{"$f":"('Farm 1'!NDH49+'Trading 1 Farm'!NDH50)*Funding!NCJ22","v":0},{"$f":"('Farm 1'!NDI49+'Trading 1 Farm'!NDI50)*Funding!NCK22","v":0},{"$f":"('Farm 1'!NDJ49+'Trading 1 Farm'!NDJ50)*Funding!NCL22","v":0},{"$f":"('Farm 1'!NDK49+'Trading 1 Farm'!NDK50)*Funding!NCM22","v":0},{"$f":"('Farm 1'!NDL49+'Trading 1 Farm'!NDL50)*Funding!NCN22","v":0},{"$f":"('Farm 1'!NDM49+'Trading 1 Farm'!NDM50)*Funding!NCO22","v":0},{"$f":"('Farm 1'!NDN49+'Trading 1 Farm'!NDN50)*Funding!NCP22","v":0},{"$f":"('Farm 1'!NDO49+'Trading 1 Farm'!NDO50)*Funding!NCQ22","v":0},{"$f":"('Farm 1'!NDP49+'Trading 1 Farm'!NDP50)*Funding!NCR22","v":0},{"$f":"('Farm 1'!NDQ49+'Trading 1 Farm'!NDQ50)*Funding!NCS22","v":0},{"$f":"('Farm 1'!NDR49+'Trading 1 Farm'!NDR50)*Funding!NCT22","v":0},{"$f":"('Farm 1'!NDS49+'Trading 1 Farm'!NDS50)*Funding!NCU22","v":0},{"$f":"('Farm 1'!NDT49+'Trading 1 Farm'!NDT50)*Funding!NCV22","v":0},{"$f":"('Farm 1'!NDU49+'Trading 1 Farm'!NDU50)*Funding!NCW22","v":0},{"$f":"('Farm 1'!NDV49+'Trading 1 Farm'!NDV50)*Funding!NCX22","v":0},{"$f":"('Farm 1'!NDW49+'Trading 1 Farm'!NDW50)*Funding!NCY22","v":0},{"$f":"('Farm 1'!NDX49+'Trading 1 Farm'!NDX50)*Funding!NCZ22","v":0},{"$f":"('Farm 1'!NDY49+'Trading 1 Farm'!NDY50)*Funding!NDA22","v":0},{"$f":"('Farm 1'!NDZ49+'Trading 1 Farm'!NDZ50)*Funding!NDB22","v":0},{"$f":"('Farm 1'!NEA49+'Trading 1 Farm'!NEA50)*Funding!NDC22","v":0},{"$f":"('Farm 1'!NEB49+'Trading 1 Farm'!NEB50)*Funding!NDD22","v":0},{"$f":"('Farm 1'!NEC49+'Trading 1 Farm'!NEC50)*Funding!NDE22","v":0},{"$f":"('Farm 1'!NED49+'Trading 1 Farm'!NED50)*Funding!NDF22","v":0},{"$f":"('Farm 1'!NEE49+'Trading 1 Farm'!NEE50)*Funding!NDG22","v":0},{"$f":"('Farm 1'!NEF49+'Trading 1 Farm'!NEF50)*Funding!NDH22","v":0},{"$f":"('Farm 1'!NEG49+'Trading 1 Farm'!NEG50)*Funding!NDI22","v":0},{"$f":"('Farm 1'!NEH49+'Trading 1 Farm'!NEH50)*Funding!NDJ22","v":0},{"$f":"('Farm 1'!NEI49+'Trading 1 Farm'!NEI50)*Funding!NDK22","v":0},{"$f":"('Farm 1'!NEJ49+'Trading 1 Farm'!NEJ50)*Funding!NDL22","v":0},{"$f":"('Farm 1'!NEK49+'Trading 1 Farm'!NEK50)*Funding!NDM22","v":0},{"$f":"('Farm 1'!NEL49+'Trading 1 Farm'!NEL50)*Funding!NDN22","v":0},{"$f":"('Farm 1'!NEM49+'Trading 1 Farm'!NEM50)*Funding!NDO22","v":0},{"$f":"('Farm 1'!NEN49+'Trading 1 Farm'!NEN50)*Funding!NDP22","v":0},{"$f":"('Farm 1'!NEO49+'Trading 1 Farm'!NEO50)*Funding!NDQ22","v":0},{"$f":"('Farm 1'!NEP49+'Trading 1 Farm'!NEP50)*Funding!NDR22","v":0},{"$f":"('Farm 1'!NEQ49+'Trading 1 Farm'!NEQ50)*Funding!NDS22","v":0},{"$f":"('Farm 1'!NER49+'Trading 1 Farm'!NER50)*Funding!NDT22","v":0},{"$f":"('Farm 1'!NES49+'Trading 1 Farm'!NES50)*Funding!NDU22","v":0},{"$f":"('Farm 1'!NET49+'Trading 1 Farm'!NET50)*Funding!NDV22","v":0},{"$f":"('Farm 1'!NEU49+'Trading 1 Farm'!NEU50)*Funding!NDW22","v":0},{"$f":"('Farm 1'!NEV49+'Trading 1 Farm'!NEV50)*Funding!NDX22","v":0},{"$f":"('Farm 1'!NEW49+'Trading 1 Farm'!NEW50)*Funding!NDY22","v":0},{"$f":"('Farm 1'!NEX49+'Trading 1 Farm'!NEX50)*Funding!NDZ22","v":0},{"$f":"('Farm 1'!NEY49+'Trading 1 Farm'!NEY50)*Funding!NEA22","v":0},{"$f":"('Farm 1'!NEZ49+'Trading 1 Farm'!NEZ50)*Funding!NEB22","v":0},{"$f":"('Farm 1'!NFA49+'Trading 1 Farm'!NFA50)*Funding!NEC22","v":0},{"$f":"('Farm 1'!NFB49+'Trading 1 Farm'!NFB50)*Funding!NED22","v":0},{"$f":"('Farm 1'!NFC49+'Trading 1 Farm'!NFC50)*Funding!NEE22","v":0},{"$f":"('Farm 1'!NFD49+'Trading 1 Farm'!NFD50)*Funding!NEF22","v":0},{"$f":"('Farm 1'!NFE49+'Trading 1 Farm'!NFE50)*Funding!NEG22","v":0},{"$f":"('Farm 1'!NFF49+'Trading 1 Farm'!NFF50)*Funding!NEH22","v":0},{"$f":"('Farm 1'!NFG49+'Trading 1 Farm'!NFG50)*Funding!NEI22","v":0},{"$f":"('Farm 1'!NFH49+'Trading 1 Farm'!NFH50)*Funding!NEJ22","v":0},{"$f":"('Farm 1'!NFI49+'Trading 1 Farm'!NFI50)*Funding!NEK22","v":0},{"$f":"('Farm 1'!NFJ49+'Trading 1 Farm'!NFJ50)*Funding!NEL22","v":0},{"$f":"('Farm 1'!NFK49+'Trading 1 Farm'!NFK50)*Funding!NEM22","v":0},{"$f":"('Farm 1'!NFL49+'Trading 1 Farm'!NFL50)*Funding!NEN22","v":0},{"$f":"('Farm 1'!NFM49+'Trading 1 Farm'!NFM50)*Funding!NEO22","v":0},{"$f":"('Farm 1'!NFN49+'Trading 1 Farm'!NFN50)*Funding!NEP22","v":0},{"$f":"('Farm 1'!NFO49+'Trading 1 Farm'!NFO50)*Funding!NEQ22","v":0},{"$f":"('Farm 1'!NFP49+'Trading 1 Farm'!NFP50)*Funding!NER22","v":0},{"$f":"('Farm 1'!NFQ49+'Trading 1 Farm'!NFQ50)*Funding!NES22","v":0},{"$f":"('Farm 1'!NFR49+'Trading 1 Farm'!NFR50)*Funding!NET22","v":0},{"$f":"('Farm 1'!NFS49+'Trading 1 Farm'!NFS50)*Funding!NEU22","v":0},{"$f":"('Farm 1'!NFT49+'Trading 1 Farm'!NFT50)*Funding!NEV22","v":0},{"$f":"('Farm 1'!NFU49+'Trading 1 Farm'!NFU50)*Funding!NEW22","v":0},{"$f":"('Farm 1'!NFV49+'Trading 1 Farm'!NFV50)*Funding!NEX22","v":0},{"$f":"('Farm 1'!NFW49+'Trading 1 Farm'!NFW50)*Funding!NEY22","v":0},{"$f":"('Farm 1'!NFX49+'Trading 1 Farm'!NFX50)*Funding!NEZ22","v":0},{"$f":"('Farm 1'!NFY49+'Trading 1 Farm'!NFY50)*Funding!NFA22","v":0},{"$f":"('Farm 1'!NFZ49+'Trading 1 Farm'!NFZ50)*Funding!NFB22","v":0},{"$f":"('Farm 1'!NGA49+'Trading 1 Farm'!NGA50)*Funding!NFC22","v":0},{"$f":"('Farm 1'!NGB49+'Trading 1 Farm'!NGB50)*Funding!NFD22","v":0},{"$f":"('Farm 1'!NGC49+'Trading 1 Farm'!NGC50)*Funding!NFE22","v":0},{"$f":"('Farm 1'!NGD49+'Trading 1 Farm'!NGD50)*Funding!NFF22","v":0},{"$f":"('Farm 1'!NGE49+'Trading 1 Farm'!NGE50)*Funding!NFG22","v":0},{"$f":"('Farm 1'!NGF49+'Trading 1 Farm'!NGF50)*Funding!NFH22","v":0},{"$f":"('Farm 1'!NGG49+'Trading 1 Farm'!NGG50)*Funding!NFI22","v":0},{"$f":"('Farm 1'!NGH49+'Trading 1 Farm'!NGH50)*Funding!NFJ22","v":0},{"$f":"('Farm 1'!NGI49+'Trading 1 Farm'!NGI50)*Funding!NFK22","v":0},{"$f":"('Farm 1'!NGJ49+'Trading 1 Farm'!NGJ50)*Funding!NFL22","v":0},{"$f":"('Farm 1'!NGK49+'Trading 1 Farm'!NGK50)*Funding!NFM22","v":0},{"$f":"('Farm 1'!NGL49+'Trading 1 Farm'!NGL50)*Funding!NFN22","v":0},{"$f":"('Farm 1'!NGM49+'Trading 1 Farm'!NGM50)*Funding!NFO22","v":0},{"$f":"('Farm 1'!NGN49+'Trading 1 Farm'!NGN50)*Funding!NFP22","v":0},{"$f":"('Farm 1'!NGO49+'Trading 1 Farm'!NGO50)*Funding!NFQ22","v":0},{"$f":"('Farm 1'!NGP49+'Trading 1 Farm'!NGP50)*Funding!NFR22","v":0},{"$f":"('Farm 1'!NGQ49+'Trading 1 Farm'!NGQ50)*Funding!NFS22","v":0},{"$f":"('Farm 1'!NGR49+'Trading 1 Farm'!NGR50)*Funding!NFT22","v":0},{"$f":"('Farm 1'!NGS49+'Trading 1 Farm'!NGS50)*Funding!NFU22","v":0},{"$f":"('Farm 1'!NGT49+'Trading 1 Farm'!NGT50)*Funding!NFV22","v":0},{"$f":"('Farm 1'!NGU49+'Trading 1 Farm'!NGU50)*Funding!NFW22","v":0},{"$f":"('Farm 1'!NGV49+'Trading 1 Farm'!NGV50)*Funding!NFX22","v":0},{"$f":"('Farm 1'!NGW49+'Trading 1 Farm'!NGW50)*Funding!NFY22","v":0},{"$f":"('Farm 1'!NGX49+'Trading 1 Farm'!NGX50)*Funding!NFZ22","v":0},{"$f":"('Farm 1'!NGY49+'Trading 1 Farm'!NGY50)*Funding!NGA22","v":0},{"$f":"('Farm 1'!NGZ49+'Trading 1 Farm'!NGZ50)*Funding!NGB22","v":0},{"$f":"('Farm 1'!NHA49+'Trading 1 Farm'!NHA50)*Funding!NGC22","v":0},{"$f":"('Farm 1'!NHB49+'Trading 1 Farm'!NHB50)*Funding!NGD22","v":0},{"$f":"('Farm 1'!NHC49+'Trading 1 Farm'!NHC50)*Funding!NGE22","v":0},{"$f":"('Farm 1'!NHD49+'Trading 1 Farm'!NHD50)*Funding!NGF22","v":0},{"$f":"('Farm 1'!NHE49+'Trading 1 Farm'!NHE50)*Funding!NGG22","v":0},{"$f":"('Farm 1'!NHF49+'Trading 1 Farm'!NHF50)*Funding!NGH22","v":0},{"$f":"('Farm 1'!NHG49+'Trading 1 Farm'!NHG50)*Funding!NGI22","v":0},{"$f":"('Farm 1'!NHH49+'Trading 1 Farm'!NHH50)*Funding!NGJ22","v":0},{"$f":"('Farm 1'!NHI49+'Trading 1 Farm'!NHI50)*Funding!NGK22","v":0},{"$f":"('Farm 1'!NHJ49+'Trading 1 Farm'!NHJ50)*Funding!NGL22","v":0},{"$f":"('Farm 1'!NHK49+'Trading 1 Farm'!NHK50)*Funding!NGM22","v":0},{"$f":"('Farm 1'!NHL49+'Trading 1 Farm'!NHL50)*Funding!NGN22","v":0},{"$f":"('Farm 1'!NHM49+'Trading 1 Farm'!NHM50)*Funding!NGO22","v":0},{"$f":"('Farm 1'!NHN49+'Trading 1 Farm'!NHN50)*Funding!NGP22","v":0},{"$f":"('Farm 1'!NHO49+'Trading 1 Farm'!NHO50)*Funding!NGQ22","v":0},{"$f":"('Farm 1'!NHP49+'Trading 1 Farm'!NHP50)*Funding!NGR22","v":0},{"$f":"('Farm 1'!NHQ49+'Trading 1 Farm'!NHQ50)*Funding!NGS22","v":0},{"$f":"('Farm 1'!NHR49+'Trading 1 Farm'!NHR50)*Funding!NGT22","v":0},{"$f":"('Farm 1'!NHS49+'Trading 1 Farm'!NHS50)*Funding!NGU22","v":0},{"$f":"('Farm 1'!NHT49+'Trading 1 Farm'!NHT50)*Funding!NGV22","v":0},{"$f":"('Farm 1'!NHU49+'Trading 1 Farm'!NHU50)*Funding!NGW22","v":0},{"$f":"('Farm 1'!NHV49+'Trading 1 Farm'!NHV50)*Funding!NGX22","v":0},{"$f":"('Farm 1'!NHW49+'Trading 1 Farm'!NHW50)*Funding!NGY22","v":0},{"$f":"('Farm 1'!NHX49+'Trading 1 Farm'!NHX50)*Funding!NGZ22","v":0},{"$f":"('Farm 1'!NHY49+'Trading 1 Farm'!NHY50)*Funding!NHA22","v":0},{"$f":"('Farm 1'!NHZ49+'Trading 1 Farm'!NHZ50)*Funding!NHB22","v":0},{"$f":"('Farm 1'!NIA49+'Trading 1 Farm'!NIA50)*Funding!NHC22","v":0},{"$f":"('Farm 1'!NIB49+'Trading 1 Farm'!NIB50)*Funding!NHD22","v":0},{"$f":"('Farm 1'!NIC49+'Trading 1 Farm'!NIC50)*Funding!NHE22","v":0},{"$f":"('Farm 1'!NID49+'Trading 1 Farm'!NID50)*Funding!NHF22","v":0},{"$f":"('Farm 1'!NIE49+'Trading 1 Farm'!NIE50)*Funding!NHG22","v":0},{"$f":"('Farm 1'!NIF49+'Trading 1 Farm'!NIF50)*Funding!NHH22","v":0},{"$f":"('Farm 1'!NIG49+'Trading 1 Farm'!NIG50)*Funding!NHI22","v":0},{"$f":"('Farm 1'!NIH49+'Trading 1 Farm'!NIH50)*Funding!NHJ22","v":0},{"$f":"('Farm 1'!NII49+'Trading 1 Farm'!NII50)*Funding!NHK22","v":0},{"$f":"('Farm 1'!NIJ49+'Trading 1 Farm'!NIJ50)*Funding!NHL22","v":0},{"$f":"('Farm 1'!NIK49+'Trading 1 Farm'!NIK50)*Funding!NHM22","v":0},{"$f":"('Farm 1'!NIL49+'Trading 1 Farm'!NIL50)*Funding!NHN22","v":0},{"$f":"('Farm 1'!NIM49+'Trading 1 Farm'!NIM50)*Funding!NHO22","v":0},{"$f":"('Farm 1'!NIN49+'Trading 1 Farm'!NIN50)*Funding!NHP22","v":0},{"$f":"('Farm 1'!NIO49+'Trading 1 Farm'!NIO50)*Funding!NHQ22","v":0},{"$f":"('Farm 1'!NIP49+'Trading 1 Farm'!NIP50)*Funding!NHR22","v":0},{"$f":"('Farm 1'!NIQ49+'Trading 1 Farm'!NIQ50)*Funding!NHS22","v":0},{"$f":"('Farm 1'!NIR49+'Trading 1 Farm'!NIR50)*Funding!NHT22","v":0},{"$f":"('Farm 1'!NIS49+'Trading 1 Farm'!NIS50)*Funding!NHU22","v":0},{"$f":"('Farm 1'!NIT49+'Trading 1 Farm'!NIT50)*Funding!NHV22","v":0},{"$f":"('Farm 1'!NIU49+'Trading 1 Farm'!NIU50)*Funding!NHW22","v":0},{"$f":"('Farm 1'!NIV49+'Trading 1 Farm'!NIV50)*Funding!NHX22","v":0},{"$f":"('Farm 1'!NIW49+'Trading 1 Farm'!NIW50)*Funding!NHY22","v":0},{"$f":"('Farm 1'!NIX49+'Trading 1 Farm'!NIX50)*Funding!NHZ22","v":0},{"$f":"('Farm 1'!NIY49+'Trading 1 Farm'!NIY50)*Funding!NIA22","v":0},{"$f":"('Farm 1'!NIZ49+'Trading 1 Farm'!NIZ50)*Funding!NIB22","v":0},{"$f":"('Farm 1'!NJA49+'Trading 1 Farm'!NJA50)*Funding!NIC22","v":0},{"$f":"('Farm 1'!NJB49+'Trading 1 Farm'!NJB50)*Funding!NID22","v":0},{"$f":"('Farm 1'!NJC49+'Trading 1 Farm'!NJC50)*Funding!NIE22","v":0},{"$f":"('Farm 1'!NJD49+'Trading 1 Farm'!NJD50)*Funding!NIF22","v":0},{"$f":"('Farm 1'!NJE49+'Trading 1 Farm'!NJE50)*Funding!NIG22","v":0},{"$f":"('Farm 1'!NJF49+'Trading 1 Farm'!NJF50)*Funding!NIH22","v":0},{"$f":"('Farm 1'!NJG49+'Trading 1 Farm'!NJG50)*Funding!NII22","v":0},{"$f":"('Farm 1'!NJH49+'Trading 1 Farm'!NJH50)*Funding!NIJ22","v":0},{"$f":"('Farm 1'!NJI49+'Trading 1 Farm'!NJI50)*Funding!NIK22","v":0},{"$f":"('Farm 1'!NJJ49+'Trading 1 Farm'!NJJ50)*Funding!NIL22","v":0},{"$f":"('Farm 1'!NJK49+'Trading 1 Farm'!NJK50)*Funding!NIM22","v":0},{"$f":"('Farm 1'!NJL49+'Trading 1 Farm'!NJL50)*Funding!NIN22","v":0},{"$f":"('Farm 1'!NJM49+'Trading 1 Farm'!NJM50)*Funding!NIO22","v":0},{"$f":"('Farm 1'!NJN49+'Trading 1 Farm'!NJN50)*Funding!NIP22","v":0},{"$f":"('Farm 1'!NJO49+'Trading 1 Farm'!NJO50)*Funding!NIQ22","v":0},{"$f":"('Farm 1'!NJP49+'Trading 1 Farm'!NJP50)*Funding!NIR22","v":0},{"$f":"('Farm 1'!NJQ49+'Trading 1 Farm'!NJQ50)*Funding!NIS22","v":0},{"$f":"('Farm 1'!NJR49+'Trading 1 Farm'!NJR50)*Funding!NIT22","v":0},{"$f":"('Farm 1'!NJS49+'Trading 1 Farm'!NJS50)*Funding!NIU22","v":0},{"$f":"('Farm 1'!NJT49+'Trading 1 Farm'!NJT50)*Funding!NIV22","v":0},{"$f":"('Farm 1'!NJU49+'Trading 1 Farm'!NJU50)*Funding!NIW22","v":0},{"$f":"('Farm 1'!NJV49+'Trading 1 Farm'!NJV50)*Funding!NIX22","v":0},{"$f":"('Farm 1'!NJW49+'Trading 1 Farm'!NJW50)*Funding!NIY22","v":0},{"$f":"('Farm 1'!NJX49+'Trading 1 Farm'!NJX50)*Funding!NIZ22","v":0},{"$f":"('Farm 1'!NJY49+'Trading 1 Farm'!NJY50)*Funding!NJA22","v":0},{"$f":"('Farm 1'!NJZ49+'Trading 1 Farm'!NJZ50)*Funding!NJB22","v":0},{"$f":"('Farm 1'!NKA49+'Trading 1 Farm'!NKA50)*Funding!NJC22","v":0},{"$f":"('Farm 1'!NKB49+'Trading 1 Farm'!NKB50)*Funding!NJD22","v":0},{"$f":"('Farm 1'!NKC49+'Trading 1 Farm'!NKC50)*Funding!NJE22","v":0},{"$f":"('Farm 1'!NKD49+'Trading 1 Farm'!NKD50)*Funding!NJF22","v":0},{"$f":"('Farm 1'!NKE49+'Trading 1 Farm'!NKE50)*Funding!NJG22","v":0},{"$f":"('Farm 1'!NKF49+'Trading 1 Farm'!NKF50)*Funding!NJH22","v":0},{"$f":"('Farm 1'!NKG49+'Trading 1 Farm'!NKG50)*Funding!NJI22","v":0},{"$f":"('Farm 1'!NKH49+'Trading 1 Farm'!NKH50)*Funding!NJJ22","v":0},{"$f":"('Farm 1'!NKI49+'Trading 1 Farm'!NKI50)*Funding!NJK22","v":0},{"$f":"('Farm 1'!NKJ49+'Trading 1 Farm'!NKJ50)*Funding!NJL22","v":0},{"$f":"('Farm 1'!NKK49+'Trading 1 Farm'!NKK50)*Funding!NJM22","v":0},{"$f":"('Farm 1'!NKL49+'Trading 1 Farm'!NKL50)*Funding!NJN22","v":0},{"$f":"('Farm 1'!NKM49+'Trading 1 Farm'!NKM50)*Funding!NJO22","v":0},{"$f":"('Farm 1'!NKN49+'Trading 1 Farm'!NKN50)*Funding!NJP22","v":0},{"$f":"('Farm 1'!NKO49+'Trading 1 Farm'!NKO50)*Funding!NJQ22","v":0},{"$f":"('Farm 1'!NKP49+'Trading 1 Farm'!NKP50)*Funding!NJR22","v":0},{"$f":"('Farm 1'!NKQ49+'Trading 1 Farm'!NKQ50)*Funding!NJS22","v":0},{"$f":"('Farm 1'!NKR49+'Trading 1 Farm'!NKR50)*Funding!NJT22","v":0},{"$f":"('Farm 1'!NKS49+'Trading 1 Farm'!NKS50)*Funding!NJU22","v":0},{"$f":"('Farm 1'!NKT49+'Trading 1 Farm'!NKT50)*Funding!NJV22","v":0},{"$f":"('Farm 1'!NKU49+'Trading 1 Farm'!NKU50)*Funding!NJW22","v":0},{"$f":"('Farm 1'!NKV49+'Trading 1 Farm'!NKV50)*Funding!NJX22","v":0},{"$f":"('Farm 1'!NKW49+'Trading 1 Farm'!NKW50)*Funding!NJY22","v":0},{"$f":"('Farm 1'!NKX49+'Trading 1 Farm'!NKX50)*Funding!NJZ22","v":0},{"$f":"('Farm 1'!NKY49+'Trading 1 Farm'!NKY50)*Funding!NKA22","v":0},{"$f":"('Farm 1'!NKZ49+'Trading 1 Farm'!NKZ50)*Funding!NKB22","v":0},{"$f":"('Farm 1'!NLA49+'Trading 1 Farm'!NLA50)*Funding!NKC22","v":0},{"$f":"('Farm 1'!NLB49+'Trading 1 Farm'!NLB50)*Funding!NKD22","v":0},{"$f":"('Farm 1'!NLC49+'Trading 1 Farm'!NLC50)*Funding!NKE22","v":0},{"$f":"('Farm 1'!NLD49+'Trading 1 Farm'!NLD50)*Funding!NKF22","v":0},{"$f":"('Farm 1'!NLE49+'Trading 1 Farm'!NLE50)*Funding!NKG22","v":0},{"$f":"('Farm 1'!NLF49+'Trading 1 Farm'!NLF50)*Funding!NKH22","v":0},{"$f":"('Farm 1'!NLG49+'Trading 1 Farm'!NLG50)*Funding!NKI22","v":0},{"$f":"('Farm 1'!NLH49+'Trading 1 Farm'!NLH50)*Funding!NKJ22","v":0},{"$f":"('Farm 1'!NLI49+'Trading 1 Farm'!NLI50)*Funding!NKK22","v":0},{"$f":"('Farm 1'!NLJ49+'Trading 1 Farm'!NLJ50)*Funding!NKL22","v":0},{"$f":"('Farm 1'!NLK49+'Trading 1 Farm'!NLK50)*Funding!NKM22","v":0},{"$f":"('Farm 1'!NLL49+'Trading 1 Farm'!NLL50)*Funding!NKN22","v":0},{"$f":"('Farm 1'!NLM49+'Trading 1 Farm'!NLM50)*Funding!NKO22","v":0},{"$f":"('Farm 1'!NLN49+'Trading 1 Farm'!NLN50)*Funding!NKP22","v":0},{"$f":"('Farm 1'!NLO49+'Trading 1 Farm'!NLO50)*Funding!NKQ22","v":0},{"$f":"('Farm 1'!NLP49+'Trading 1 Farm'!NLP50)*Funding!NKR22","v":0},{"$f":"('Farm 1'!NLQ49+'Trading 1 Farm'!NLQ50)*Funding!NKS22","v":0},{"$f":"('Farm 1'!NLR49+'Trading 1 Farm'!NLR50)*Funding!NKT22","v":0},{"$f":"('Farm 1'!NLS49+'Trading 1 Farm'!NLS50)*Funding!NKU22","v":0},{"$f":"('Farm 1'!NLT49+'Trading 1 Farm'!NLT50)*Funding!NKV22","v":0},{"$f":"('Farm 1'!NLU49+'Trading 1 Farm'!NLU50)*Funding!NKW22","v":0},{"$f":"('Farm 1'!NLV49+'Trading 1 Farm'!NLV50)*Funding!NKX22","v":0},{"$f":"('Farm 1'!NLW49+'Trading 1 Farm'!NLW50)*Funding!NKY22","v":0},{"$f":"('Farm 1'!NLX49+'Trading 1 Farm'!NLX50)*Funding!NKZ22","v":0},{"$f":"('Farm 1'!NLY49+'Trading 1 Farm'!NLY50)*Funding!NLA22","v":0},{"$f":"('Farm 1'!NLZ49+'Trading 1 Farm'!NLZ50)*Funding!NLB22","v":0},{"$f":"('Farm 1'!NMA49+'Trading 1 Farm'!NMA50)*Funding!NLC22","v":0},{"$f":"('Farm 1'!NMB49+'Trading 1 Farm'!NMB50)*Funding!NLD22","v":0},{"$f":"('Farm 1'!NMC49+'Trading 1 Farm'!NMC50)*Funding!NLE22","v":0},{"$f":"('Farm 1'!NMD49+'Trading 1 Farm'!NMD50)*Funding!NLF22","v":0},{"$f":"('Farm 1'!NME49+'Trading 1 Farm'!NME50)*Funding!NLG22","v":0},{"$f":"('Farm 1'!NMF49+'Trading 1 Farm'!NMF50)*Funding!NLH22","v":0},{"$f":"('Farm 1'!NMG49+'Trading 1 Farm'!NMG50)*Funding!NLI22","v":0},{"$f":"('Farm 1'!NMH49+'Trading 1 Farm'!NMH50)*Funding!NLJ22","v":0},{"$f":"('Farm 1'!NMI49+'Trading 1 Farm'!NMI50)*Funding!NLK22","v":0},{"$f":"('Farm 1'!NMJ49+'Trading 1 Farm'!NMJ50)*Funding!NLL22","v":0},{"$f":"('Farm 1'!NMK49+'Trading 1 Farm'!NMK50)*Funding!NLM22","v":0},{"$f":"('Farm 1'!NML49+'Trading 1 Farm'!NML50)*Funding!NLN22","v":0},{"$f":"('Farm 1'!NMM49+'Trading 1 Farm'!NMM50)*Funding!NLO22","v":0},{"$f":"('Farm 1'!NMN49+'Trading 1 Farm'!NMN50)*Funding!NLP22","v":0},{"$f":"('Farm 1'!NMO49+'Trading 1 Farm'!NMO50)*Funding!NLQ22","v":0},{"$f":"('Farm 1'!NMP49+'Trading 1 Farm'!NMP50)*Funding!NLR22","v":0},{"$f":"('Farm 1'!NMQ49+'Trading 1 Farm'!NMQ50)*Funding!NLS22","v":0},{"$f":"('Farm 1'!NMR49+'Trading 1 Farm'!NMR50)*Funding!NLT22","v":0},{"$f":"('Farm 1'!NMS49+'Trading 1 Farm'!NMS50)*Funding!NLU22","v":0},{"$f":"('Farm 1'!NMT49+'Trading 1 Farm'!NMT50)*Funding!NLV22","v":0},{"$f":"('Farm 1'!NMU49+'Trading 1 Farm'!NMU50)*Funding!NLW22","v":0},{"$f":"('Farm 1'!NMV49+'Trading 1 Farm'!NMV50)*Funding!NLX22","v":0},{"$f":"('Farm 1'!NMW49+'Trading 1 Farm'!NMW50)*Funding!NLY22","v":0},{"$f":"('Farm 1'!NMX49+'Trading 1 Farm'!NMX50)*Funding!NLZ22","v":0},{"$f":"('Farm 1'!NMY49+'Trading 1 Farm'!NMY50)*Funding!NMA22","v":0},{"$f":"('Farm 1'!NMZ49+'Trading 1 Farm'!NMZ50)*Funding!NMB22","v":0},{"$f":"('Farm 1'!NNA49+'Trading 1 Farm'!NNA50)*Funding!NMC22","v":0},{"$f":"('Farm 1'!NNB49+'Trading 1 Farm'!NNB50)*Funding!NMD22","v":0},{"$f":"('Farm 1'!NNC49+'Trading 1 Farm'!NNC50)*Funding!NME22","v":0},{"$f":"('Farm 1'!NND49+'Trading 1 Farm'!NND50)*Funding!NMF22","v":0},{"$f":"('Farm 1'!NNE49+'Trading 1 Farm'!NNE50)*Funding!NMG22","v":0},{"$f":"('Farm 1'!NNF49+'Trading 1 Farm'!NNF50)*Funding!NMH22","v":0},{"$f":"('Farm 1'!NNG49+'Trading 1 Farm'!NNG50)*Funding!NMI22","v":0},{"$f":"('Farm 1'!NNH49+'Trading 1 Farm'!NNH50)*Funding!NMJ22","v":0},{"$f":"('Farm 1'!NNI49+'Trading 1 Farm'!NNI50)*Funding!NMK22","v":0},{"$f":"('Farm 1'!NNJ49+'Trading 1 Farm'!NNJ50)*Funding!NML22","v":0},{"$f":"('Farm 1'!NNK49+'Trading 1 Farm'!NNK50)*Funding!NMM22","v":0},{"$f":"('Farm 1'!NNL49+'Trading 1 Farm'!NNL50)*Funding!NMN22","v":0},{"$f":"('Farm 1'!NNM49+'Trading 1 Farm'!NNM50)*Funding!NMO22","v":0},{"$f":"('Farm 1'!NNN49+'Trading 1 Farm'!NNN50)*Funding!NMP22","v":0},{"$f":"('Farm 1'!NNO49+'Trading 1 Farm'!NNO50)*Funding!NMQ22","v":0},{"$f":"('Farm 1'!NNP49+'Trading 1 Farm'!NNP50)*Funding!NMR22","v":0},{"$f":"('Farm 1'!NNQ49+'Trading 1 Farm'!NNQ50)*Funding!NMS22","v":0},{"$f":"('Farm 1'!NNR49+'Trading 1 Farm'!NNR50)*Funding!NMT22","v":0},{"$f":"('Farm 1'!NNS49+'Trading 1 Farm'!NNS50)*Funding!NMU22","v":0},{"$f":"('Farm 1'!NNT49+'Trading 1 Farm'!NNT50)*Funding!NMV22","v":0},{"$f":"('Farm 1'!NNU49+'Trading 1 Farm'!NNU50)*Funding!NMW22","v":0},{"$f":"('Farm 1'!NNV49+'Trading 1 Farm'!NNV50)*Funding!NMX22","v":0},{"$f":"('Farm 1'!NNW49+'Trading 1 Farm'!NNW50)*Funding!NMY22","v":0},{"$f":"('Farm 1'!NNX49+'Trading 1 Farm'!NNX50)*Funding!NMZ22","v":0},{"$f":"('Farm 1'!NNY49+'Trading 1 Farm'!NNY50)*Funding!NNA22","v":0},{"$f":"('Farm 1'!NNZ49+'Trading 1 Farm'!NNZ50)*Funding!NNB22","v":0},{"$f":"('Farm 1'!NOA49+'Trading 1 Farm'!NOA50)*Funding!NNC22","v":0},{"$f":"('Farm 1'!NOB49+'Trading 1 Farm'!NOB50)*Funding!NND22","v":0},{"$f":"('Farm 1'!NOC49+'Trading 1 Farm'!NOC50)*Funding!NNE22","v":0},{"$f":"('Farm 1'!NOD49+'Trading 1 Farm'!NOD50)*Funding!NNF22","v":0},{"$f":"('Farm 1'!NOE49+'Trading 1 Farm'!NOE50)*Funding!NNG22","v":0},{"$f":"('Farm 1'!NOF49+'Trading 1 Farm'!NOF50)*Funding!NNH22","v":0},{"$f":"('Farm 1'!NOG49+'Trading 1 Farm'!NOG50)*Funding!NNI22","v":0},{"$f":"('Farm 1'!NOH49+'Trading 1 Farm'!NOH50)*Funding!NNJ22","v":0},{"$f":"('Farm 1'!NOI49+'Trading 1 Farm'!NOI50)*Funding!NNK22","v":0},{"$f":"('Farm 1'!NOJ49+'Trading 1 Farm'!NOJ50)*Funding!NNL22","v":0},{"$f":"('Farm 1'!NOK49+'Trading 1 Farm'!NOK50)*Funding!NNM22","v":0},{"$f":"('Farm 1'!NOL49+'Trading 1 Farm'!NOL50)*Funding!NNN22","v":0},{"$f":"('Farm 1'!NOM49+'Trading 1 Farm'!NOM50)*Funding!NNO22","v":0},{"$f":"('Farm 1'!NON49+'Trading 1 Farm'!NON50)*Funding!NNP22","v":0},{"$f":"('Farm 1'!NOO49+'Trading 1 Farm'!NOO50)*Funding!NNQ22","v":0},{"$f":"('Farm 1'!NOP49+'Trading 1 Farm'!NOP50)*Funding!NNR22","v":0},{"$f":"('Farm 1'!NOQ49+'Trading 1 Farm'!NOQ50)*Funding!NNS22","v":0},{"$f":"('Farm 1'!NOR49+'Trading 1 Farm'!NOR50)*Funding!NNT22","v":0},{"$f":"('Farm 1'!NOS49+'Trading 1 Farm'!NOS50)*Funding!NNU22","v":0},{"$f":"('Farm 1'!NOT49+'Trading 1 Farm'!NOT50)*Funding!NNV22","v":0},{"$f":"('Farm 1'!NOU49+'Trading 1 Farm'!NOU50)*Funding!NNW22","v":0},{"$f":"('Farm 1'!NOV49+'Trading 1 Farm'!NOV50)*Funding!NNX22","v":0},{"$f":"('Farm 1'!NOW49+'Trading 1 Farm'!NOW50)*Funding!NNY22","v":0},{"$f":"('Farm 1'!NOX49+'Trading 1 Farm'!NOX50)*Funding!NNZ22","v":0},{"$f":"('Farm 1'!NOY49+'Trading 1 Farm'!NOY50)*Funding!NOA22","v":0},{"$f":"('Farm 1'!NOZ49+'Trading 1 Farm'!NOZ50)*Funding!NOB22","v":0},{"$f":"('Farm 1'!NPA49+'Trading 1 Farm'!NPA50)*Funding!NOC22","v":0},{"$f":"('Farm 1'!NPB49+'Trading 1 Farm'!NPB50)*Funding!NOD22","v":0},{"$f":"('Farm 1'!NPC49+'Trading 1 Farm'!NPC50)*Funding!NOE22","v":0},{"$f":"('Farm 1'!NPD49+'Trading 1 Farm'!NPD50)*Funding!NOF22","v":0},{"$f":"('Farm 1'!NPE49+'Trading 1 Farm'!NPE50)*Funding!NOG22","v":0},{"$f":"('Farm 1'!NPF49+'Trading 1 Farm'!NPF50)*Funding!NOH22","v":0},{"$f":"('Farm 1'!NPG49+'Trading 1 Farm'!NPG50)*Funding!NOI22","v":0},{"$f":"('Farm 1'!NPH49+'Trading 1 Farm'!NPH50)*Funding!NOJ22","v":0},{"$f":"('Farm 1'!NPI49+'Trading 1 Farm'!NPI50)*Funding!NOK22","v":0},{"$f":"('Farm 1'!NPJ49+'Trading 1 Farm'!NPJ50)*Funding!NOL22","v":0},{"$f":"('Farm 1'!NPK49+'Trading 1 Farm'!NPK50)*Funding!NOM22","v":0},{"$f":"('Farm 1'!NPL49+'Trading 1 Farm'!NPL50)*Funding!NON22","v":0},{"$f":"('Farm 1'!NPM49+'Trading 1 Farm'!NPM50)*Funding!NOO22","v":0},{"$f":"('Farm 1'!NPN49+'Trading 1 Farm'!NPN50)*Funding!NOP22","v":0},{"$f":"('Farm 1'!NPO49+'Trading 1 Farm'!NPO50)*Funding!NOQ22","v":0},{"$f":"('Farm 1'!NPP49+'Trading 1 Farm'!NPP50)*Funding!NOR22","v":0},{"$f":"('Farm 1'!NPQ49+'Trading 1 Farm'!NPQ50)*Funding!NOS22","v":0},{"$f":"('Farm 1'!NPR49+'Trading 1 Farm'!NPR50)*Funding!NOT22","v":0},{"$f":"('Farm 1'!NPS49+'Trading 1 Farm'!NPS50)*Funding!NOU22","v":0},{"$f":"('Farm 1'!NPT49+'Trading 1 Farm'!NPT50)*Funding!NOV22","v":0},{"$f":"('Farm 1'!NPU49+'Trading 1 Farm'!NPU50)*Funding!NOW22","v":0},{"$f":"('Farm 1'!NPV49+'Trading 1 Farm'!NPV50)*Funding!NOX22","v":0},{"$f":"('Farm 1'!NPW49+'Trading 1 Farm'!NPW50)*Funding!NOY22","v":0},{"$f":"('Farm 1'!NPX49+'Trading 1 Farm'!NPX50)*Funding!NOZ22","v":0},{"$f":"('Farm 1'!NPY49+'Trading 1 Farm'!NPY50)*Funding!NPA22","v":0},{"$f":"('Farm 1'!NPZ49+'Trading 1 Farm'!NPZ50)*Funding!NPB22","v":0},{"$f":"('Farm 1'!NQA49+'Trading 1 Farm'!NQA50)*Funding!NPC22","v":0},{"$f":"('Farm 1'!NQB49+'Trading 1 Farm'!NQB50)*Funding!NPD22","v":0},{"$f":"('Farm 1'!NQC49+'Trading 1 Farm'!NQC50)*Funding!NPE22","v":0},{"$f":"('Farm 1'!NQD49+'Trading 1 Farm'!NQD50)*Funding!NPF22","v":0},{"$f":"('Farm 1'!NQE49+'Trading 1 Farm'!NQE50)*Funding!NPG22","v":0},{"$f":"('Farm 1'!NQF49+'Trading 1 Farm'!NQF50)*Funding!NPH22","v":0},{"$f":"('Farm 1'!NQG49+'Trading 1 Farm'!NQG50)*Funding!NPI22","v":0},{"$f":"('Farm 1'!NQH49+'Trading 1 Farm'!NQH50)*Funding!NPJ22","v":0},{"$f":"('Farm 1'!NQI49+'Trading 1 Farm'!NQI50)*Funding!NPK22","v":0},{"$f":"('Farm 1'!NQJ49+'Trading 1 Farm'!NQJ50)*Funding!NPL22","v":0},{"$f":"('Farm 1'!NQK49+'Trading 1 Farm'!NQK50)*Funding!NPM22","v":0},{"$f":"('Farm 1'!NQL49+'Trading 1 Farm'!NQL50)*Funding!NPN22","v":0},{"$f":"('Farm 1'!NQM49+'Trading 1 Farm'!NQM50)*Funding!NPO22","v":0},{"$f":"('Farm 1'!NQN49+'Trading 1 Farm'!NQN50)*Funding!NPP22","v":0},{"$f":"('Farm 1'!NQO49+'Trading 1 Farm'!NQO50)*Funding!NPQ22","v":0},{"$f":"('Farm 1'!NQP49+'Trading 1 Farm'!NQP50)*Funding!NPR22","v":0},{"$f":"('Farm 1'!NQQ49+'Trading 1 Farm'!NQQ50)*Funding!NPS22","v":0},{"$f":"('Farm 1'!NQR49+'Trading 1 Farm'!NQR50)*Funding!NPT22","v":0},{"$f":"('Farm 1'!NQS49+'Trading 1 Farm'!NQS50)*Funding!NPU22","v":0},{"$f":"('Farm 1'!NQT49+'Trading 1 Farm'!NQT50)*Funding!NPV22","v":0},{"$f":"('Farm 1'!NQU49+'Trading 1 Farm'!NQU50)*Funding!NPW22","v":0},{"$f":"('Farm 1'!NQV49+'Trading 1 Farm'!NQV50)*Funding!NPX22","v":0},{"$f":"('Farm 1'!NQW49+'Trading 1 Farm'!NQW50)*Funding!NPY22","v":0},{"$f":"('Farm 1'!NQX49+'Trading 1 Farm'!NQX50)*Funding!NPZ22","v":0},{"$f":"('Farm 1'!NQY49+'Trading 1 Farm'!NQY50)*Funding!NQA22","v":0},{"$f":"('Farm 1'!NQZ49+'Trading 1 Farm'!NQZ50)*Funding!NQB22","v":0},{"$f":"('Farm 1'!NRA49+'Trading 1 Farm'!NRA50)*Funding!NQC22","v":0},{"$f":"('Farm 1'!NRB49+'Trading 1 Farm'!NRB50)*Funding!NQD22","v":0},{"$f":"('Farm 1'!NRC49+'Trading 1 Farm'!NRC50)*Funding!NQE22","v":0},{"$f":"('Farm 1'!NRD49+'Trading 1 Farm'!NRD50)*Funding!NQF22","v":0},{"$f":"('Farm 1'!NRE49+'Trading 1 Farm'!NRE50)*Funding!NQG22","v":0},{"$f":"('Farm 1'!NRF49+'Trading 1 Farm'!NRF50)*Funding!NQH22","v":0},{"$f":"('Farm 1'!NRG49+'Trading 1 Farm'!NRG50)*Funding!NQI22","v":0},{"$f":"('Farm 1'!NRH49+'Trading 1 Farm'!NRH50)*Funding!NQJ22","v":0},{"$f":"('Farm 1'!NRI49+'Trading 1 Farm'!NRI50)*Funding!NQK22","v":0},{"$f":"('Farm 1'!NRJ49+'Trading 1 Farm'!NRJ50)*Funding!NQL22","v":0},{"$f":"('Farm 1'!NRK49+'Trading 1 Farm'!NRK50)*Funding!NQM22","v":0},{"$f":"('Farm 1'!NRL49+'Trading 1 Farm'!NRL50)*Funding!NQN22","v":0},{"$f":"('Farm 1'!NRM49+'Trading 1 Farm'!NRM50)*Funding!NQO22","v":0},{"$f":"('Farm 1'!NRN49+'Trading 1 Farm'!NRN50)*Funding!NQP22","v":0},{"$f":"('Farm 1'!NRO49+'Trading 1 Farm'!NRO50)*Funding!NQQ22","v":0},{"$f":"('Farm 1'!NRP49+'Trading 1 Farm'!NRP50)*Funding!NQR22","v":0},{"$f":"('Farm 1'!NRQ49+'Trading 1 Farm'!NRQ50)*Funding!NQS22","v":0},{"$f":"('Farm 1'!NRR49+'Trading 1 Farm'!NRR50)*Funding!NQT22","v":0},{"$f":"('Farm 1'!NRS49+'Trading 1 Farm'!NRS50)*Funding!NQU22","v":0},{"$f":"('Farm 1'!NRT49+'Trading 1 Farm'!NRT50)*Funding!NQV22","v":0},{"$f":"('Farm 1'!NRU49+'Trading 1 Farm'!NRU50)*Funding!NQW22","v":0},{"$f":"('Farm 1'!NRV49+'Trading 1 Farm'!NRV50)*Funding!NQX22","v":0},{"$f":"('Farm 1'!NRW49+'Trading 1 Farm'!NRW50)*Funding!NQY22","v":0},{"$f":"('Farm 1'!NRX49+'Trading 1 Farm'!NRX50)*Funding!NQZ22","v":0},{"$f":"('Farm 1'!NRY49+'Trading 1 Farm'!NRY50)*Funding!NRA22","v":0},{"$f":"('Farm 1'!NRZ49+'Trading 1 Farm'!NRZ50)*Funding!NRB22","v":0},{"$f":"('Farm 1'!NSA49+'Trading 1 Farm'!NSA50)*Funding!NRC22","v":0},{"$f":"('Farm 1'!NSB49+'Trading 1 Farm'!NSB50)*Funding!NRD22","v":0},{"$f":"('Farm 1'!NSC49+'Trading 1 Farm'!NSC50)*Funding!NRE22","v":0},{"$f":"('Farm 1'!NSD49+'Trading 1 Farm'!NSD50)*Funding!NRF22","v":0},{"$f":"('Farm 1'!NSE49+'Trading 1 Farm'!NSE50)*Funding!NRG22","v":0},{"$f":"('Farm 1'!NSF49+'Trading 1 Farm'!NSF50)*Funding!NRH22","v":0},{"$f":"('Farm 1'!NSG49+'Trading 1 Farm'!NSG50)*Funding!NRI22","v":0},{"$f":"('Farm 1'!NSH49+'Trading 1 Farm'!NSH50)*Funding!NRJ22","v":0},{"$f":"('Farm 1'!NSI49+'Trading 1 Farm'!NSI50)*Funding!NRK22","v":0},{"$f":"('Farm 1'!NSJ49+'Trading 1 Farm'!NSJ50)*Funding!NRL22","v":0},{"$f":"('Farm 1'!NSK49+'Trading 1 Farm'!NSK50)*Funding!NRM22","v":0},{"$f":"('Farm 1'!NSL49+'Trading 1 Farm'!NSL50)*Funding!NRN22","v":0},{"$f":"('Farm 1'!NSM49+'Trading 1 Farm'!NSM50)*Funding!NRO22","v":0},{"$f":"('Farm 1'!NSN49+'Trading 1 Farm'!NSN50)*Funding!NRP22","v":0},{"$f":"('Farm 1'!NSO49+'Trading 1 Farm'!NSO50)*Funding!NRQ22","v":0},{"$f":"('Farm 1'!NSP49+'Trading 1 Farm'!NSP50)*Funding!NRR22","v":0},{"$f":"('Farm 1'!NSQ49+'Trading 1 Farm'!NSQ50)*Funding!NRS22","v":0},{"$f":"('Farm 1'!NSR49+'Trading 1 Farm'!NSR50)*Funding!NRT22","v":0},{"$f":"('Farm 1'!NSS49+'Trading 1 Farm'!NSS50)*Funding!NRU22","v":0},{"$f":"('Farm 1'!NST49+'Trading 1 Farm'!NST50)*Funding!NRV22","v":0},{"$f":"('Farm 1'!NSU49+'Trading 1 Farm'!NSU50)*Funding!NRW22","v":0},{"$f":"('Farm 1'!NSV49+'Trading 1 Farm'!NSV50)*Funding!NRX22","v":0},{"$f":"('Farm 1'!NSW49+'Trading 1 Farm'!NSW50)*Funding!NRY22","v":0},{"$f":"('Farm 1'!NSX49+'Trading 1 Farm'!NSX50)*Funding!NRZ22","v":0},{"$f":"('Farm 1'!NSY49+'Trading 1 Farm'!NSY50)*Funding!NSA22","v":0},{"$f":"('Farm 1'!NSZ49+'Trading 1 Farm'!NSZ50)*Funding!NSB22","v":0},{"$f":"('Farm 1'!NTA49+'Trading 1 Farm'!NTA50)*Funding!NSC22","v":0},{"$f":"('Farm 1'!NTB49+'Trading 1 Farm'!NTB50)*Funding!NSD22","v":0},{"$f":"('Farm 1'!NTC49+'Trading 1 Farm'!NTC50)*Funding!NSE22","v":0},{"$f":"('Farm 1'!NTD49+'Trading 1 Farm'!NTD50)*Funding!NSF22","v":0},{"$f":"('Farm 1'!NTE49+'Trading 1 Farm'!NTE50)*Funding!NSG22","v":0},{"$f":"('Farm 1'!NTF49+'Trading 1 Farm'!NTF50)*Funding!NSH22","v":0},{"$f":"('Farm 1'!NTG49+'Trading 1 Farm'!NTG50)*Funding!NSI22","v":0},{"$f":"('Farm 1'!NTH49+'Trading 1 Farm'!NTH50)*Funding!NSJ22","v":0},{"$f":"('Farm 1'!NTI49+'Trading 1 Farm'!NTI50)*Funding!NSK22","v":0},{"$f":"('Farm 1'!NTJ49+'Trading 1 Farm'!NTJ50)*Funding!NSL22","v":0},{"$f":"('Farm 1'!NTK49+'Trading 1 Farm'!NTK50)*Funding!NSM22","v":0},{"$f":"('Farm 1'!NTL49+'Trading 1 Farm'!NTL50)*Funding!NSN22","v":0},{"$f":"('Farm 1'!NTM49+'Trading 1 Farm'!NTM50)*Funding!NSO22","v":0},{"$f":"('Farm 1'!NTN49+'Trading 1 Farm'!NTN50)*Funding!NSP22","v":0},{"$f":"('Farm 1'!NTO49+'Trading 1 Farm'!NTO50)*Funding!NSQ22","v":0},{"$f":"('Farm 1'!NTP49+'Trading 1 Farm'!NTP50)*Funding!NSR22","v":0},{"$f":"('Farm 1'!NTQ49+'Trading 1 Farm'!NTQ50)*Funding!NSS22","v":0},{"$f":"('Farm 1'!NTR49+'Trading 1 Farm'!NTR50)*Funding!NST22","v":0},{"$f":"('Farm 1'!NTS49+'Trading 1 Farm'!NTS50)*Funding!NSU22","v":0},{"$f":"('Farm 1'!NTT49+'Trading 1 Farm'!NTT50)*Funding!NSV22","v":0},{"$f":"('Farm 1'!NTU49+'Trading 1 Farm'!NTU50)*Funding!NSW22","v":0},{"$f":"('Farm 1'!NTV49+'Trading 1 Farm'!NTV50)*Funding!NSX22","v":0},{"$f":"('Farm 1'!NTW49+'Trading 1 Farm'!NTW50)*Funding!NSY22","v":0},{"$f":"('Farm 1'!NTX49+'Trading 1 Farm'!NTX50)*Funding!NSZ22","v":0},{"$f":"('Farm 1'!NTY49+'Trading 1 Farm'!NTY50)*Funding!NTA22","v":0},{"$f":"('Farm 1'!NTZ49+'Trading 1 Farm'!NTZ50)*Funding!NTB22","v":0},{"$f":"('Farm 1'!NUA49+'Trading 1 Farm'!NUA50)*Funding!NTC22","v":0},{"$f":"('Farm 1'!NUB49+'Trading 1 Farm'!NUB50)*Funding!NTD22","v":0},{"$f":"('Farm 1'!NUC49+'Trading 1 Farm'!NUC50)*Funding!NTE22","v":0},{"$f":"('Farm 1'!NUD49+'Trading 1 Farm'!NUD50)*Funding!NTF22","v":0},{"$f":"('Farm 1'!NUE49+'Trading 1 Farm'!NUE50)*Funding!NTG22","v":0},{"$f":"('Farm 1'!NUF49+'Trading 1 Farm'!NUF50)*Funding!NTH22","v":0},{"$f":"('Farm 1'!NUG49+'Trading 1 Farm'!NUG50)*Funding!NTI22","v":0},{"$f":"('Farm 1'!NUH49+'Trading 1 Farm'!NUH50)*Funding!NTJ22","v":0},{"$f":"('Farm 1'!NUI49+'Trading 1 Farm'!NUI50)*Funding!NTK22","v":0},{"$f":"('Farm 1'!NUJ49+'Trading 1 Farm'!NUJ50)*Funding!NTL22","v":0},{"$f":"('Farm 1'!NUK49+'Trading 1 Farm'!NUK50)*Funding!NTM22","v":0},{"$f":"('Farm 1'!NUL49+'Trading 1 Farm'!NUL50)*Funding!NTN22","v":0},{"$f":"('Farm 1'!NUM49+'Trading 1 Farm'!NUM50)*Funding!NTO22","v":0},{"$f":"('Farm 1'!NUN49+'Trading 1 Farm'!NUN50)*Funding!NTP22","v":0},{"$f":"('Farm 1'!NUO49+'Trading 1 Farm'!NUO50)*Funding!NTQ22","v":0},{"$f":"('Farm 1'!NUP49+'Trading 1 Farm'!NUP50)*Funding!NTR22","v":0},{"$f":"('Farm 1'!NUQ49+'Trading 1 Farm'!NUQ50)*Funding!NTS22","v":0},{"$f":"('Farm 1'!NUR49+'Trading 1 Farm'!NUR50)*Funding!NTT22","v":0},{"$f":"('Farm 1'!NUS49+'Trading 1 Farm'!NUS50)*Funding!NTU22","v":0},{"$f":"('Farm 1'!NUT49+'Trading 1 Farm'!NUT50)*Funding!NTV22","v":0},{"$f":"('Farm 1'!NUU49+'Trading 1 Farm'!NUU50)*Funding!NTW22","v":0},{"$f":"('Farm 1'!NUV49+'Trading 1 Farm'!NUV50)*Funding!NTX22","v":0},{"$f":"('Farm 1'!NUW49+'Trading 1 Farm'!NUW50)*Funding!NTY22","v":0},{"$f":"('Farm 1'!NUX49+'Trading 1 Farm'!NUX50)*Funding!NTZ22","v":0},{"$f":"('Farm 1'!NUY49+'Trading 1 Farm'!NUY50)*Funding!NUA22","v":0},{"$f":"('Farm 1'!NUZ49+'Trading 1 Farm'!NUZ50)*Funding!NUB22","v":0},{"$f":"('Farm 1'!NVA49+'Trading 1 Farm'!NVA50)*Funding!NUC22","v":0},{"$f":"('Farm 1'!NVB49+'Trading 1 Farm'!NVB50)*Funding!NUD22","v":0},{"$f":"('Farm 1'!NVC49+'Trading 1 Farm'!NVC50)*Funding!NUE22","v":0},{"$f":"('Farm 1'!NVD49+'Trading 1 Farm'!NVD50)*Funding!NUF22","v":0},{"$f":"('Farm 1'!NVE49+'Trading 1 Farm'!NVE50)*Funding!NUG22","v":0},{"$f":"('Farm 1'!NVF49+'Trading 1 Farm'!NVF50)*Funding!NUH22","v":0},{"$f":"('Farm 1'!NVG49+'Trading 1 Farm'!NVG50)*Funding!NUI22","v":0},{"$f":"('Farm 1'!NVH49+'Trading 1 Farm'!NVH50)*Funding!NUJ22","v":0},{"$f":"('Farm 1'!NVI49+'Trading 1 Farm'!NVI50)*Funding!NUK22","v":0},{"$f":"('Farm 1'!NVJ49+'Trading 1 Farm'!NVJ50)*Funding!NUL22","v":0},{"$f":"('Farm 1'!NVK49+'Trading 1 Farm'!NVK50)*Funding!NUM22","v":0},{"$f":"('Farm 1'!NVL49+'Trading 1 Farm'!NVL50)*Funding!NUN22","v":0},{"$f":"('Farm 1'!NVM49+'Trading 1 Farm'!NVM50)*Funding!NUO22","v":0},{"$f":"('Farm 1'!NVN49+'Trading 1 Farm'!NVN50)*Funding!NUP22","v":0},{"$f":"('Farm 1'!NVO49+'Trading 1 Farm'!NVO50)*Funding!NUQ22","v":0},{"$f":"('Farm 1'!NVP49+'Trading 1 Farm'!NVP50)*Funding!NUR22","v":0},{"$f":"('Farm 1'!NVQ49+'Trading 1 Farm'!NVQ50)*Funding!NUS22","v":0},{"$f":"('Farm 1'!NVR49+'Trading 1 Farm'!NVR50)*Funding!NUT22","v":0},{"$f":"('Farm 1'!NVS49+'Trading 1 Farm'!NVS50)*Funding!NUU22","v":0},{"$f":"('Farm 1'!NVT49+'Trading 1 Farm'!NVT50)*Funding!NUV22","v":0},{"$f":"('Farm 1'!NVU49+'Trading 1 Farm'!NVU50)*Funding!NUW22","v":0},{"$f":"('Farm 1'!NVV49+'Trading 1 Farm'!NVV50)*Funding!NUX22","v":0},{"$f":"('Farm 1'!NVW49+'Trading 1 Farm'!NVW50)*Funding!NUY22","v":0},{"$f":"('Farm 1'!NVX49+'Trading 1 Farm'!NVX50)*Funding!NUZ22","v":0},{"$f":"('Farm 1'!NVY49+'Trading 1 Farm'!NVY50)*Funding!NVA22","v":0},{"$f":"('Farm 1'!NVZ49+'Trading 1 Farm'!NVZ50)*Funding!NVB22","v":0},{"$f":"('Farm 1'!NWA49+'Trading 1 Farm'!NWA50)*Funding!NVC22","v":0},{"$f":"('Farm 1'!NWB49+'Trading 1 Farm'!NWB50)*Funding!NVD22","v":0},{"$f":"('Farm 1'!NWC49+'Trading 1 Farm'!NWC50)*Funding!NVE22","v":0},{"$f":"('Farm 1'!NWD49+'Trading 1 Farm'!NWD50)*Funding!NVF22","v":0},{"$f":"('Farm 1'!NWE49+'Trading 1 Farm'!NWE50)*Funding!NVG22","v":0},{"$f":"('Farm 1'!NWF49+'Trading 1 Farm'!NWF50)*Funding!NVH22","v":0},{"$f":"('Farm 1'!NWG49+'Trading 1 Farm'!NWG50)*Funding!NVI22","v":0},{"$f":"('Farm 1'!NWH49+'Trading 1 Farm'!NWH50)*Funding!NVJ22","v":0},{"$f":"('Farm 1'!NWI49+'Trading 1 Farm'!NWI50)*Funding!NVK22","v":0},{"$f":"('Farm 1'!NWJ49+'Trading 1 Farm'!NWJ50)*Funding!NVL22","v":0},{"$f":"('Farm 1'!NWK49+'Trading 1 Farm'!NWK50)*Funding!NVM22","v":0},{"$f":"('Farm 1'!NWL49+'Trading 1 Farm'!NWL50)*Funding!NVN22","v":0},{"$f":"('Farm 1'!NWM49+'Trading 1 Farm'!NWM50)*Funding!NVO22","v":0},{"$f":"('Farm 1'!NWN49+'Trading 1 Farm'!NWN50)*Funding!NVP22","v":0},{"$f":"('Farm 1'!NWO49+'Trading 1 Farm'!NWO50)*Funding!NVQ22","v":0},{"$f":"('Farm 1'!NWP49+'Trading 1 Farm'!NWP50)*Funding!NVR22","v":0},{"$f":"('Farm 1'!NWQ49+'Trading 1 Farm'!NWQ50)*Funding!NVS22","v":0},{"$f":"('Farm 1'!NWR49+'Trading 1 Farm'!NWR50)*Funding!NVT22","v":0},{"$f":"('Farm 1'!NWS49+'Trading 1 Farm'!NWS50)*Funding!NVU22","v":0},{"$f":"('Farm 1'!NWT49+'Trading 1 Farm'!NWT50)*Funding!NVV22","v":0},{"$f":"('Farm 1'!NWU49+'Trading 1 Farm'!NWU50)*Funding!NVW22","v":0},{"$f":"('Farm 1'!NWV49+'Trading 1 Farm'!NWV50)*Funding!NVX22","v":0},{"$f":"('Farm 1'!NWW49+'Trading 1 Farm'!NWW50)*Funding!NVY22","v":0},{"$f":"('Farm 1'!NWX49+'Trading 1 Farm'!NWX50)*Funding!NVZ22","v":0},{"$f":"('Farm 1'!NWY49+'Trading 1 Farm'!NWY50)*Funding!NWA22","v":0},{"$f":"('Farm 1'!NWZ49+'Trading 1 Farm'!NWZ50)*Funding!NWB22","v":0},{"$f":"('Farm 1'!NXA49+'Trading 1 Farm'!NXA50)*Funding!NWC22","v":0},{"$f":"('Farm 1'!NXB49+'Trading 1 Farm'!NXB50)*Funding!NWD22","v":0},{"$f":"('Farm 1'!NXC49+'Trading 1 Farm'!NXC50)*Funding!NWE22","v":0},{"$f":"('Farm 1'!NXD49+'Trading 1 Farm'!NXD50)*Funding!NWF22","v":0},{"$f":"('Farm 1'!NXE49+'Trading 1 Farm'!NXE50)*Funding!NWG22","v":0},{"$f":"('Farm 1'!NXF49+'Trading 1 Farm'!NXF50)*Funding!NWH22","v":0},{"$f":"('Farm 1'!NXG49+'Trading 1 Farm'!NXG50)*Funding!NWI22","v":0},{"$f":"('Farm 1'!NXH49+'Trading 1 Farm'!NXH50)*Funding!NWJ22","v":0},{"$f":"('Farm 1'!NXI49+'Trading 1 Farm'!NXI50)*Funding!NWK22","v":0},{"$f":"('Farm 1'!NXJ49+'Trading 1 Farm'!NXJ50)*Funding!NWL22","v":0},{"$f":"('Farm 1'!NXK49+'Trading 1 Farm'!NXK50)*Funding!NWM22","v":0},{"$f":"('Farm 1'!NXL49+'Trading 1 Farm'!NXL50)*Funding!NWN22","v":0},{"$f":"('Farm 1'!NXM49+'Trading 1 Farm'!NXM50)*Funding!NWO22","v":0},{"$f":"('Farm 1'!NXN49+'Trading 1 Farm'!NXN50)*Funding!NWP22","v":0},{"$f":"('Farm 1'!NXO49+'Trading 1 Farm'!NXO50)*Funding!NWQ22","v":0},{"$f":"('Farm 1'!NXP49+'Trading 1 Farm'!NXP50)*Funding!NWR22","v":0},{"$f":"('Farm 1'!NXQ49+'Trading 1 Farm'!NXQ50)*Funding!NWS22","v":0},{"$f":"('Farm 1'!NXR49+'Trading 1 Farm'!NXR50)*Funding!NWT22","v":0},{"$f":"('Farm 1'!NXS49+'Trading 1 Farm'!NXS50)*Funding!NWU22","v":0},{"$f":"('Farm 1'!NXT49+'Trading 1 Farm'!NXT50)*Funding!NWV22","v":0},{"$f":"('Farm 1'!NXU49+'Trading 1 Farm'!NXU50)*Funding!NWW22","v":0},{"$f":"('Farm 1'!NXV49+'Trading 1 Farm'!NXV50)*Funding!NWX22","v":0},{"$f":"('Farm 1'!NXW49+'Trading 1 Farm'!NXW50)*Funding!NWY22","v":0},{"$f":"('Farm 1'!NXX49+'Trading 1 Farm'!NXX50)*Funding!NWZ22","v":0},{"$f":"('Farm 1'!NXY49+'Trading 1 Farm'!NXY50)*Funding!NXA22","v":0},{"$f":"('Farm 1'!NXZ49+'Trading 1 Farm'!NXZ50)*Funding!NXB22","v":0},{"$f":"('Farm 1'!NYA49+'Trading 1 Farm'!NYA50)*Funding!NXC22","v":0},{"$f":"('Farm 1'!NYB49+'Trading 1 Farm'!NYB50)*Funding!NXD22","v":0},{"$f":"('Farm 1'!NYC49+'Trading 1 Farm'!NYC50)*Funding!NXE22","v":0},{"$f":"('Farm 1'!NYD49+'Trading 1 Farm'!NYD50)*Funding!NXF22","v":0},{"$f":"('Farm 1'!NYE49+'Trading 1 Farm'!NYE50)*Funding!NXG22","v":0},{"$f":"('Farm 1'!NYF49+'Trading 1 Farm'!NYF50)*Funding!NXH22","v":0},{"$f":"('Farm 1'!NYG49+'Trading 1 Farm'!NYG50)*Funding!NXI22","v":0},{"$f":"('Farm 1'!NYH49+'Trading 1 Farm'!NYH50)*Funding!NXJ22","v":0},{"$f":"('Farm 1'!NYI49+'Trading 1 Farm'!NYI50)*Funding!NXK22","v":0},{"$f":"('Farm 1'!NYJ49+'Trading 1 Farm'!NYJ50)*Funding!NXL22","v":0},{"$f":"('Farm 1'!NYK49+'Trading 1 Farm'!NYK50)*Funding!NXM22","v":0},{"$f":"('Farm 1'!NYL49+'Trading 1 Farm'!NYL50)*Funding!NXN22","v":0},{"$f":"('Farm 1'!NYM49+'Trading 1 Farm'!NYM50)*Funding!NXO22","v":0},{"$f":"('Farm 1'!NYN49+'Trading 1 Farm'!NYN50)*Funding!NXP22","v":0},{"$f":"('Farm 1'!NYO49+'Trading 1 Farm'!NYO50)*Funding!NXQ22","v":0},{"$f":"('Farm 1'!NYP49+'Trading 1 Farm'!NYP50)*Funding!NXR22","v":0},{"$f":"('Farm 1'!NYQ49+'Trading 1 Farm'!NYQ50)*Funding!NXS22","v":0},{"$f":"('Farm 1'!NYR49+'Trading 1 Farm'!NYR50)*Funding!NXT22","v":0},{"$f":"('Farm 1'!NYS49+'Trading 1 Farm'!NYS50)*Funding!NXU22","v":0},{"$f":"('Farm 1'!NYT49+'Trading 1 Farm'!NYT50)*Funding!NXV22","v":0},{"$f":"('Farm 1'!NYU49+'Trading 1 Farm'!NYU50)*Funding!NXW22","v":0},{"$f":"('Farm 1'!NYV49+'Trading 1 Farm'!NYV50)*Funding!NXX22","v":0},{"$f":"('Farm 1'!NYW49+'Trading 1 Farm'!NYW50)*Funding!NXY22","v":0},{"$f":"('Farm 1'!NYX49+'Trading 1 Farm'!NYX50)*Funding!NXZ22","v":0},{"$f":"('Farm 1'!NYY49+'Trading 1 Farm'!NYY50)*Funding!NYA22","v":0},{"$f":"('Farm 1'!NYZ49+'Trading 1 Farm'!NYZ50)*Funding!NYB22","v":0},{"$f":"('Farm 1'!NZA49+'Trading 1 Farm'!NZA50)*Funding!NYC22","v":0},{"$f":"('Farm 1'!NZB49+'Trading 1 Farm'!NZB50)*Funding!NYD22","v":0},{"$f":"('Farm 1'!NZC49+'Trading 1 Farm'!NZC50)*Funding!NYE22","v":0},{"$f":"('Farm 1'!NZD49+'Trading 1 Farm'!NZD50)*Funding!NYF22","v":0},{"$f":"('Farm 1'!NZE49+'Trading 1 Farm'!NZE50)*Funding!NYG22","v":0},{"$f":"('Farm 1'!NZF49+'Trading 1 Farm'!NZF50)*Funding!NYH22","v":0},{"$f":"('Farm 1'!NZG49+'Trading 1 Farm'!NZG50)*Funding!NYI22","v":0},{"$f":"('Farm 1'!NZH49+'Trading 1 Farm'!NZH50)*Funding!NYJ22","v":0},{"$f":"('Farm 1'!NZI49+'Trading 1 Farm'!NZI50)*Funding!NYK22","v":0},{"$f":"('Farm 1'!NZJ49+'Trading 1 Farm'!NZJ50)*Funding!NYL22","v":0},{"$f":"('Farm 1'!NZK49+'Trading 1 Farm'!NZK50)*Funding!NYM22","v":0},{"$f":"('Farm 1'!NZL49+'Trading 1 Farm'!NZL50)*Funding!NYN22","v":0},{"$f":"('Farm 1'!NZM49+'Trading 1 Farm'!NZM50)*Funding!NYO22","v":0},{"$f":"('Farm 1'!NZN49+'Trading 1 Farm'!NZN50)*Funding!NYP22","v":0},{"$f":"('Farm 1'!NZO49+'Trading 1 Farm'!NZO50)*Funding!NYQ22","v":0},{"$f":"('Farm 1'!NZP49+'Trading 1 Farm'!NZP50)*Funding!NYR22","v":0},{"$f":"('Farm 1'!NZQ49+'Trading 1 Farm'!NZQ50)*Funding!NYS22","v":0},{"$f":"('Farm 1'!NZR49+'Trading 1 Farm'!NZR50)*Funding!NYT22","v":0},{"$f":"('Farm 1'!NZS49+'Trading 1 Farm'!NZS50)*Funding!NYU22","v":0},{"$f":"('Farm 1'!NZT49+'Trading 1 Farm'!NZT50)*Funding!NYV22","v":0},{"$f":"('Farm 1'!NZU49+'Trading 1 Farm'!NZU50)*Funding!NYW22","v":0},{"$f":"('Farm 1'!NZV49+'Trading 1 Farm'!NZV50)*Funding!NYX22","v":0},{"$f":"('Farm 1'!NZW49+'Trading 1 Farm'!NZW50)*Funding!NYY22","v":0},{"$f":"('Farm 1'!NZX49+'Trading 1 Farm'!NZX50)*Funding!NYZ22","v":0},{"$f":"('Farm 1'!NZY49+'Trading 1 Farm'!NZY50)*Funding!NZA22","v":0},{"$f":"('Farm 1'!NZZ49+'Trading 1 Farm'!NZZ50)*Funding!NZB22","v":0},{"$f":"('Farm 1'!OAA49+'Trading 1 Farm'!OAA50)*Funding!NZC22","v":0},{"$f":"('Farm 1'!OAB49+'Trading 1 Farm'!OAB50)*Funding!NZD22","v":0},{"$f":"('Farm 1'!OAC49+'Trading 1 Farm'!OAC50)*Funding!NZE22","v":0},{"$f":"('Farm 1'!OAD49+'Trading 1 Farm'!OAD50)*Funding!NZF22","v":0},{"$f":"('Farm 1'!OAE49+'Trading 1 Farm'!OAE50)*Funding!NZG22","v":0},{"$f":"('Farm 1'!OAF49+'Trading 1 Farm'!OAF50)*Funding!NZH22","v":0},{"$f":"('Farm 1'!OAG49+'Trading 1 Farm'!OAG50)*Funding!NZI22","v":0},{"$f":"('Farm 1'!OAH49+'Trading 1 Farm'!OAH50)*Funding!NZJ22","v":0},{"$f":"('Farm 1'!OAI49+'Trading 1 Farm'!OAI50)*Funding!NZK22","v":0},{"$f":"('Farm 1'!OAJ49+'Trading 1 Farm'!OAJ50)*Funding!NZL22","v":0},{"$f":"('Farm 1'!OAK49+'Trading 1 Farm'!OAK50)*Funding!NZM22","v":0},{"$f":"('Farm 1'!OAL49+'Trading 1 Farm'!OAL50)*Funding!NZN22","v":0},{"$f":"('Farm 1'!OAM49+'Trading 1 Farm'!OAM50)*Funding!NZO22","v":0},{"$f":"('Farm 1'!OAN49+'Trading 1 Farm'!OAN50)*Funding!NZP22","v":0},{"$f":"('Farm 1'!OAO49+'Trading 1 Farm'!OAO50)*Funding!NZQ22","v":0},{"$f":"('Farm 1'!OAP49+'Trading 1 Farm'!OAP50)*Funding!NZR22","v":0},{"$f":"('Farm 1'!OAQ49+'Trading 1 Farm'!OAQ50)*Funding!NZS22","v":0},{"$f":"('Farm 1'!OAR49+'Trading 1 Farm'!OAR50)*Funding!NZT22","v":0},{"$f":"('Farm 1'!OAS49+'Trading 1 Farm'!OAS50)*Funding!NZU22","v":0},{"$f":"('Farm 1'!OAT49+'Trading 1 Farm'!OAT50)*Funding!NZV22","v":0},{"$f":"('Farm 1'!OAU49+'Trading 1 Farm'!OAU50)*Funding!NZW22","v":0},{"$f":"('Farm 1'!OAV49+'Trading 1 Farm'!OAV50)*Funding!NZX22","v":0},{"$f":"('Farm 1'!OAW49+'Trading 1 Farm'!OAW50)*Funding!NZY22","v":0},{"$f":"('Farm 1'!OAX49+'Trading 1 Farm'!OAX50)*Funding!NZZ22","v":0},{"$f":"('Farm 1'!OAY49+'Trading 1 Farm'!OAY50)*Funding!OAA22","v":0},{"$f":"('Farm 1'!OAZ49+'Trading 1 Farm'!OAZ50)*Funding!OAB22","v":0},{"$f":"('Farm 1'!OBA49+'Trading 1 Farm'!OBA50)*Funding!OAC22","v":0},{"$f":"('Farm 1'!OBB49+'Trading 1 Farm'!OBB50)*Funding!OAD22","v":0},{"$f":"('Farm 1'!OBC49+'Trading 1 Farm'!OBC50)*Funding!OAE22","v":0},{"$f":"('Farm 1'!OBD49+'Trading 1 Farm'!OBD50)*Funding!OAF22","v":0},{"$f":"('Farm 1'!OBE49+'Trading 1 Farm'!OBE50)*Funding!OAG22","v":0},{"$f":"('Farm 1'!OBF49+'Trading 1 Farm'!OBF50)*Funding!OAH22","v":0},{"$f":"('Farm 1'!OBG49+'Trading 1 Farm'!OBG50)*Funding!OAI22","v":0},{"$f":"('Farm 1'!OBH49+'Trading 1 Farm'!OBH50)*Funding!OAJ22","v":0},{"$f":"('Farm 1'!OBI49+'Trading 1 Farm'!OBI50)*Funding!OAK22","v":0},{"$f":"('Farm 1'!OBJ49+'Trading 1 Farm'!OBJ50)*Funding!OAL22","v":0},{"$f":"('Farm 1'!OBK49+'Trading 1 Farm'!OBK50)*Funding!OAM22","v":0},{"$f":"('Farm 1'!OBL49+'Trading 1 Farm'!OBL50)*Funding!OAN22","v":0},{"$f":"('Farm 1'!OBM49+'Trading 1 Farm'!OBM50)*Funding!OAO22","v":0},{"$f":"('Farm 1'!OBN49+'Trading 1 Farm'!OBN50)*Funding!OAP22","v":0},{"$f":"('Farm 1'!OBO49+'Trading 1 Farm'!OBO50)*Funding!OAQ22","v":0},{"$f":"('Farm 1'!OBP49+'Trading 1 Farm'!OBP50)*Funding!OAR22","v":0},{"$f":"('Farm 1'!OBQ49+'Trading 1 Farm'!OBQ50)*Funding!OAS22","v":0},{"$f":"('Farm 1'!OBR49+'Trading 1 Farm'!OBR50)*Funding!OAT22","v":0},{"$f":"('Farm 1'!OBS49+'Trading 1 Farm'!OBS50)*Funding!OAU22","v":0},{"$f":"('Farm 1'!OBT49+'Trading 1 Farm'!OBT50)*Funding!OAV22","v":0},{"$f":"('Farm 1'!OBU49+'Trading 1 Farm'!OBU50)*Funding!OAW22","v":0},{"$f":"('Farm 1'!OBV49+'Trading 1 Farm'!OBV50)*Funding!OAX22","v":0},{"$f":"('Farm 1'!OBW49+'Trading 1 Farm'!OBW50)*Funding!OAY22","v":0},{"$f":"('Farm 1'!OBX49+'Trading 1 Farm'!OBX50)*Funding!OAZ22","v":0},{"$f":"('Farm 1'!OBY49+'Trading 1 Farm'!OBY50)*Funding!OBA22","v":0},{"$f":"('Farm 1'!OBZ49+'Trading 1 Farm'!OBZ50)*Funding!OBB22","v":0},{"$f":"('Farm 1'!OCA49+'Trading 1 Farm'!OCA50)*Funding!OBC22","v":0},{"$f":"('Farm 1'!OCB49+'Trading 1 Farm'!OCB50)*Funding!OBD22","v":0},{"$f":"('Farm 1'!OCC49+'Trading 1 Farm'!OCC50)*Funding!OBE22","v":0},{"$f":"('Farm 1'!OCD49+'Trading 1 Farm'!OCD50)*Funding!OBF22","v":0},{"$f":"('Farm 1'!OCE49+'Trading 1 Farm'!OCE50)*Funding!OBG22","v":0},{"$f":"('Farm 1'!OCF49+'Trading 1 Farm'!OCF50)*Funding!OBH22","v":0},{"$f":"('Farm 1'!OCG49+'Trading 1 Farm'!OCG50)*Funding!OBI22","v":0},{"$f":"('Farm 1'!OCH49+'Trading 1 Farm'!OCH50)*Funding!OBJ22","v":0},{"$f":"('Farm 1'!OCI49+'Trading 1 Farm'!OCI50)*Funding!OBK22","v":0},{"$f":"('Farm 1'!OCJ49+'Trading 1 Farm'!OCJ50)*Funding!OBL22","v":0},{"$f":"('Farm 1'!OCK49+'Trading 1 Farm'!OCK50)*Funding!OBM22","v":0},{"$f":"('Farm 1'!OCL49+'Trading 1 Farm'!OCL50)*Funding!OBN22","v":0},{"$f":"('Farm 1'!OCM49+'Trading 1 Farm'!OCM50)*Funding!OBO22","v":0},{"$f":"('Farm 1'!OCN49+'Trading 1 Farm'!OCN50)*Funding!OBP22","v":0},{"$f":"('Farm 1'!OCO49+'Trading 1 Farm'!OCO50)*Funding!OBQ22","v":0},{"$f":"('Farm 1'!OCP49+'Trading 1 Farm'!OCP50)*Funding!OBR22","v":0},{"$f":"('Farm 1'!OCQ49+'Trading 1 Farm'!OCQ50)*Funding!OBS22","v":0},{"$f":"('Farm 1'!OCR49+'Trading 1 Farm'!OCR50)*Funding!OBT22","v":0},{"$f":"('Farm 1'!OCS49+'Trading 1 Farm'!OCS50)*Funding!OBU22","v":0},{"$f":"('Farm 1'!OCT49+'Trading 1 Farm'!OCT50)*Funding!OBV22","v":0},{"$f":"('Farm 1'!OCU49+'Trading 1 Farm'!OCU50)*Funding!OBW22","v":0},{"$f":"('Farm 1'!OCV49+'Trading 1 Farm'!OCV50)*Funding!OBX22","v":0},{"$f":"('Farm 1'!OCW49+'Trading 1 Farm'!OCW50)*Funding!OBY22","v":0},{"$f":"('Farm 1'!OCX49+'Trading 1 Farm'!OCX50)*Funding!OBZ22","v":0},{"$f":"('Farm 1'!OCY49+'Trading 1 Farm'!OCY50)*Funding!OCA22","v":0},{"$f":"('Farm 1'!OCZ49+'Trading 1 Farm'!OCZ50)*Funding!OCB22","v":0},{"$f":"('Farm 1'!ODA49+'Trading 1 Farm'!ODA50)*Funding!OCC22","v":0},{"$f":"('Farm 1'!ODB49+'Trading 1 Farm'!ODB50)*Funding!OCD22","v":0},{"$f":"('Farm 1'!ODC49+'Trading 1 Farm'!ODC50)*Funding!OCE22","v":0},{"$f":"('Farm 1'!ODD49+'Trading 1 Farm'!ODD50)*Funding!OCF22","v":0},{"$f":"('Farm 1'!ODE49+'Trading 1 Farm'!ODE50)*Funding!OCG22","v":0},{"$f":"('Farm 1'!ODF49+'Trading 1 Farm'!ODF50)*Funding!OCH22","v":0},{"$f":"('Farm 1'!ODG49+'Trading 1 Farm'!ODG50)*Funding!OCI22","v":0},{"$f":"('Farm 1'!ODH49+'Trading 1 Farm'!ODH50)*Funding!OCJ22","v":0},{"$f":"('Farm 1'!ODI49+'Trading 1 Farm'!ODI50)*Funding!OCK22","v":0},{"$f":"('Farm 1'!ODJ49+'Trading 1 Farm'!ODJ50)*Funding!OCL22","v":0},{"$f":"('Farm 1'!ODK49+'Trading 1 Farm'!ODK50)*Funding!OCM22","v":0},{"$f":"('Farm 1'!ODL49+'Trading 1 Farm'!ODL50)*Funding!OCN22","v":0},{"$f":"('Farm 1'!ODM49+'Trading 1 Farm'!ODM50)*Funding!OCO22","v":0},{"$f":"('Farm 1'!ODN49+'Trading 1 Farm'!ODN50)*Funding!OCP22","v":0},{"$f":"('Farm 1'!ODO49+'Trading 1 Farm'!ODO50)*Funding!OCQ22","v":0},{"$f":"('Farm 1'!ODP49+'Trading 1 Farm'!ODP50)*Funding!OCR22","v":0},{"$f":"('Farm 1'!ODQ49+'Trading 1 Farm'!ODQ50)*Funding!OCS22","v":0},{"$f":"('Farm 1'!ODR49+'Trading 1 Farm'!ODR50)*Funding!OCT22","v":0},{"$f":"('Farm 1'!ODS49+'Trading 1 Farm'!ODS50)*Funding!OCU22","v":0},{"$f":"('Farm 1'!ODT49+'Trading 1 Farm'!ODT50)*Funding!OCV22","v":0},{"$f":"('Farm 1'!ODU49+'Trading 1 Farm'!ODU50)*Funding!OCW22","v":0},{"$f":"('Farm 1'!ODV49+'Trading 1 Farm'!ODV50)*Funding!OCX22","v":0},{"$f":"('Farm 1'!ODW49+'Trading 1 Farm'!ODW50)*Funding!OCY22","v":0},{"$f":"('Farm 1'!ODX49+'Trading 1 Farm'!ODX50)*Funding!OCZ22","v":0},{"$f":"('Farm 1'!ODY49+'Trading 1 Farm'!ODY50)*Funding!ODA22","v":0},{"$f":"('Farm 1'!ODZ49+'Trading 1 Farm'!ODZ50)*Funding!ODB22","v":0},{"$f":"('Farm 1'!OEA49+'Trading 1 Farm'!OEA50)*Funding!ODC22","v":0},{"$f":"('Farm 1'!OEB49+'Trading 1 Farm'!OEB50)*Funding!ODD22","v":0},{"$f":"('Farm 1'!OEC49+'Trading 1 Farm'!OEC50)*Funding!ODE22","v":0},{"$f":"('Farm 1'!OED49+'Trading 1 Farm'!OED50)*Funding!ODF22","v":0},{"$f":"('Farm 1'!OEE49+'Trading 1 Farm'!OEE50)*Funding!ODG22","v":0},{"$f":"('Farm 1'!OEF49+'Trading 1 Farm'!OEF50)*Funding!ODH22","v":0},{"$f":"('Farm 1'!OEG49+'Trading 1 Farm'!OEG50)*Funding!ODI22","v":0},{"$f":"('Farm 1'!OEH49+'Trading 1 Farm'!OEH50)*Funding!ODJ22","v":0},{"$f":"('Farm 1'!OEI49+'Trading 1 Farm'!OEI50)*Funding!ODK22","v":0},{"$f":"('Farm 1'!OEJ49+'Trading 1 Farm'!OEJ50)*Funding!ODL22","v":0},{"$f":"('Farm 1'!OEK49+'Trading 1 Farm'!OEK50)*Funding!ODM22","v":0},{"$f":"('Farm 1'!OEL49+'Trading 1 Farm'!OEL50)*Funding!ODN22","v":0},{"$f":"('Farm 1'!OEM49+'Trading 1 Farm'!OEM50)*Funding!ODO22","v":0},{"$f":"('Farm 1'!OEN49+'Trading 1 Farm'!OEN50)*Funding!ODP22","v":0},{"$f":"('Farm 1'!OEO49+'Trading 1 Farm'!OEO50)*Funding!ODQ22","v":0},{"$f":"('Farm 1'!OEP49+'Trading 1 Farm'!OEP50)*Funding!ODR22","v":0},{"$f":"('Farm 1'!OEQ49+'Trading 1 Farm'!OEQ50)*Funding!ODS22","v":0},{"$f":"('Farm 1'!OER49+'Trading 1 Farm'!OER50)*Funding!ODT22","v":0},{"$f":"('Farm 1'!OES49+'Trading 1 Farm'!OES50)*Funding!ODU22","v":0},{"$f":"('Farm 1'!OET49+'Trading 1 Farm'!OET50)*Funding!ODV22","v":0},{"$f":"('Farm 1'!OEU49+'Trading 1 Farm'!OEU50)*Funding!ODW22","v":0},{"$f":"('Farm 1'!OEV49+'Trading 1 Farm'!OEV50)*Funding!ODX22","v":0},{"$f":"('Farm 1'!OEW49+'Trading 1 Farm'!OEW50)*Funding!ODY22","v":0},{"$f":"('Farm 1'!OEX49+'Trading 1 Farm'!OEX50)*Funding!ODZ22","v":0},{"$f":"('Farm 1'!OEY49+'Trading 1 Farm'!OEY50)*Funding!OEA22","v":0},{"$f":"('Farm 1'!OEZ49+'Trading 1 Farm'!OEZ50)*Funding!OEB22","v":0},{"$f":"('Farm 1'!OFA49+'Trading 1 Farm'!OFA50)*Funding!OEC22","v":0},{"$f":"('Farm 1'!OFB49+'Trading 1 Farm'!OFB50)*Funding!OED22","v":0},{"$f":"('Farm 1'!OFC49+'Trading 1 Farm'!OFC50)*Funding!OEE22","v":0},{"$f":"('Farm 1'!OFD49+'Trading 1 Farm'!OFD50)*Funding!OEF22","v":0},{"$f":"('Farm 1'!OFE49+'Trading 1 Farm'!OFE50)*Funding!OEG22","v":0},{"$f":"('Farm 1'!OFF49+'Trading 1 Farm'!OFF50)*Funding!OEH22","v":0},{"$f":"('Farm 1'!OFG49+'Trading 1 Farm'!OFG50)*Funding!OEI22","v":0},{"$f":"('Farm 1'!OFH49+'Trading 1 Farm'!OFH50)*Funding!OEJ22","v":0},{"$f":"('Farm 1'!OFI49+'Trading 1 Farm'!OFI50)*Funding!OEK22","v":0},{"$f":"('Farm 1'!OFJ49+'Trading 1 Farm'!OFJ50)*Funding!OEL22","v":0},{"$f":"('Farm 1'!OFK49+'Trading 1 Farm'!OFK50)*Funding!OEM22","v":0},{"$f":"('Farm 1'!OFL49+'Trading 1 Farm'!OFL50)*Funding!OEN22","v":0},{"$f":"('Farm 1'!OFM49+'Trading 1 Farm'!OFM50)*Funding!OEO22","v":0},{"$f":"('Farm 1'!OFN49+'Trading 1 Farm'!OFN50)*Funding!OEP22","v":0},{"$f":"('Farm 1'!OFO49+'Trading 1 Farm'!OFO50)*Funding!OEQ22","v":0},{"$f":"('Farm 1'!OFP49+'Trading 1 Farm'!OFP50)*Funding!OER22","v":0},{"$f":"('Farm 1'!OFQ49+'Trading 1 Farm'!OFQ50)*Funding!OES22","v":0},{"$f":"('Farm 1'!OFR49+'Trading 1 Farm'!OFR50)*Funding!OET22","v":0},{"$f":"('Farm 1'!OFS49+'Trading 1 Farm'!OFS50)*Funding!OEU22","v":0},{"$f":"('Farm 1'!OFT49+'Trading 1 Farm'!OFT50)*Funding!OEV22","v":0},{"$f":"('Farm 1'!OFU49+'Trading 1 Farm'!OFU50)*Funding!OEW22","v":0},{"$f":"('Farm 1'!OFV49+'Trading 1 Farm'!OFV50)*Funding!OEX22","v":0},{"$f":"('Farm 1'!OFW49+'Trading 1 Farm'!OFW50)*Funding!OEY22","v":0},{"$f":"('Farm 1'!OFX49+'Trading 1 Farm'!OFX50)*Funding!OEZ22","v":0},{"$f":"('Farm 1'!OFY49+'Trading 1 Farm'!OFY50)*Funding!OFA22","v":0},{"$f":"('Farm 1'!OFZ49+'Trading 1 Farm'!OFZ50)*Funding!OFB22","v":0},{"$f":"('Farm 1'!OGA49+'Trading 1 Farm'!OGA50)*Funding!OFC22","v":0},{"$f":"('Farm 1'!OGB49+'Trading 1 Farm'!OGB50)*Funding!OFD22","v":0},{"$f":"('Farm 1'!OGC49+'Trading 1 Farm'!OGC50)*Funding!OFE22","v":0},{"$f":"('Farm 1'!OGD49+'Trading 1 Farm'!OGD50)*Funding!OFF22","v":0},{"$f":"('Farm 1'!OGE49+'Trading 1 Farm'!OGE50)*Funding!OFG22","v":0},{"$f":"('Farm 1'!OGF49+'Trading 1 Farm'!OGF50)*Funding!OFH22","v":0},{"$f":"('Farm 1'!OGG49+'Trading 1 Farm'!OGG50)*Funding!OFI22","v":0},{"$f":"('Farm 1'!OGH49+'Trading 1 Farm'!OGH50)*Funding!OFJ22","v":0},{"$f":"('Farm 1'!OGI49+'Trading 1 Farm'!OGI50)*Funding!OFK22","v":0},{"$f":"('Farm 1'!OGJ49+'Trading 1 Farm'!OGJ50)*Funding!OFL22","v":0},{"$f":"('Farm 1'!OGK49+'Trading 1 Farm'!OGK50)*Funding!OFM22","v":0},{"$f":"('Farm 1'!OGL49+'Trading 1 Farm'!OGL50)*Funding!OFN22","v":0},{"$f":"('Farm 1'!OGM49+'Trading 1 Farm'!OGM50)*Funding!OFO22","v":0},{"$f":"('Farm 1'!OGN49+'Trading 1 Farm'!OGN50)*Funding!OFP22","v":0},{"$f":"('Farm 1'!OGO49+'Trading 1 Farm'!OGO50)*Funding!OFQ22","v":0},{"$f":"('Farm 1'!OGP49+'Trading 1 Farm'!OGP50)*Funding!OFR22","v":0},{"$f":"('Farm 1'!OGQ49+'Trading 1 Farm'!OGQ50)*Funding!OFS22","v":0},{"$f":"('Farm 1'!OGR49+'Trading 1 Farm'!OGR50)*Funding!OFT22","v":0},{"$f":"('Farm 1'!OGS49+'Trading 1 Farm'!OGS50)*Funding!OFU22","v":0},{"$f":"('Farm 1'!OGT49+'Trading 1 Farm'!OGT50)*Funding!OFV22","v":0},{"$f":"('Farm 1'!OGU49+'Trading 1 Farm'!OGU50)*Funding!OFW22","v":0},{"$f":"('Farm 1'!OGV49+'Trading 1 Farm'!OGV50)*Funding!OFX22","v":0},{"$f":"('Farm 1'!OGW49+'Trading 1 Farm'!OGW50)*Funding!OFY22","v":0},{"$f":"('Farm 1'!OGX49+'Trading 1 Farm'!OGX50)*Funding!OFZ22","v":0},{"$f":"('Farm 1'!OGY49+'Trading 1 Farm'!OGY50)*Funding!OGA22","v":0},{"$f":"('Farm 1'!OGZ49+'Trading 1 Farm'!OGZ50)*Funding!OGB22","v":0},{"$f":"('Farm 1'!OHA49+'Trading 1 Farm'!OHA50)*Funding!OGC22","v":0},{"$f":"('Farm 1'!OHB49+'Trading 1 Farm'!OHB50)*Funding!OGD22","v":0},{"$f":"('Farm 1'!OHC49+'Trading 1 Farm'!OHC50)*Funding!OGE22","v":0},{"$f":"('Farm 1'!OHD49+'Trading 1 Farm'!OHD50)*Funding!OGF22","v":0},{"$f":"('Farm 1'!OHE49+'Trading 1 Farm'!OHE50)*Funding!OGG22","v":0},{"$f":"('Farm 1'!OHF49+'Trading 1 Farm'!OHF50)*Funding!OGH22","v":0},{"$f":"('Farm 1'!OHG49+'Trading 1 Farm'!OHG50)*Funding!OGI22","v":0},{"$f":"('Farm 1'!OHH49+'Trading 1 Farm'!OHH50)*Funding!OGJ22","v":0},{"$f":"('Farm 1'!OHI49+'Trading 1 Farm'!OHI50)*Funding!OGK22","v":0},{"$f":"('Farm 1'!OHJ49+'Trading 1 Farm'!OHJ50)*Funding!OGL22","v":0},{"$f":"('Farm 1'!OHK49+'Trading 1 Farm'!OHK50)*Funding!OGM22","v":0},{"$f":"('Farm 1'!OHL49+'Trading 1 Farm'!OHL50)*Funding!OGN22","v":0},{"$f":"('Farm 1'!OHM49+'Trading 1 Farm'!OHM50)*Funding!OGO22","v":0},{"$f":"('Farm 1'!OHN49+'Trading 1 Farm'!OHN50)*Funding!OGP22","v":0},{"$f":"('Farm 1'!OHO49+'Trading 1 Farm'!OHO50)*Funding!OGQ22","v":0},{"$f":"('Farm 1'!OHP49+'Trading 1 Farm'!OHP50)*Funding!OGR22","v":0},{"$f":"('Farm 1'!OHQ49+'Trading 1 Farm'!OHQ50)*Funding!OGS22","v":0},{"$f":"('Farm 1'!OHR49+'Trading 1 Farm'!OHR50)*Funding!OGT22","v":0},{"$f":"('Farm 1'!OHS49+'Trading 1 Farm'!OHS50)*Funding!OGU22","v":0},{"$f":"('Farm 1'!OHT49+'Trading 1 Farm'!OHT50)*Funding!OGV22","v":0},{"$f":"('Farm 1'!OHU49+'Trading 1 Farm'!OHU50)*Funding!OGW22","v":0},{"$f":"('Farm 1'!OHV49+'Trading 1 Farm'!OHV50)*Funding!OGX22","v":0},{"$f":"('Farm 1'!OHW49+'Trading 1 Farm'!OHW50)*Funding!OGY22","v":0},{"$f":"('Farm 1'!OHX49+'Trading 1 Farm'!OHX50)*Funding!OGZ22","v":0},{"$f":"('Farm 1'!OHY49+'Trading 1 Farm'!OHY50)*Funding!OHA22","v":0},{"$f":"('Farm 1'!OHZ49+'Trading 1 Farm'!OHZ50)*Funding!OHB22","v":0},{"$f":"('Farm 1'!OIA49+'Trading 1 Farm'!OIA50)*Funding!OHC22","v":0},{"$f":"('Farm 1'!OIB49+'Trading 1 Farm'!OIB50)*Funding!OHD22","v":0},{"$f":"('Farm 1'!OIC49+'Trading 1 Farm'!OIC50)*Funding!OHE22","v":0},{"$f":"('Farm 1'!OID49+'Trading 1 Farm'!OID50)*Funding!OHF22","v":0},{"$f":"('Farm 1'!OIE49+'Trading 1 Farm'!OIE50)*Funding!OHG22","v":0},{"$f":"('Farm 1'!OIF49+'Trading 1 Farm'!OIF50)*Funding!OHH22","v":0},{"$f":"('Farm 1'!OIG49+'Trading 1 Farm'!OIG50)*Funding!OHI22","v":0},{"$f":"('Farm 1'!OIH49+'Trading 1 Farm'!OIH50)*Funding!OHJ22","v":0},{"$f":"('Farm 1'!OII49+'Trading 1 Farm'!OII50)*Funding!OHK22","v":0},{"$f":"('Farm 1'!OIJ49+'Trading 1 Farm'!OIJ50)*Funding!OHL22","v":0},{"$f":"('Farm 1'!OIK49+'Trading 1 Farm'!OIK50)*Funding!OHM22","v":0},{"$f":"('Farm 1'!OIL49+'Trading 1 Farm'!OIL50)*Funding!OHN22","v":0},{"$f":"('Farm 1'!OIM49+'Trading 1 Farm'!OIM50)*Funding!OHO22","v":0},{"$f":"('Farm 1'!OIN49+'Trading 1 Farm'!OIN50)*Funding!OHP22","v":0},{"$f":"('Farm 1'!OIO49+'Trading 1 Farm'!OIO50)*Funding!OHQ22","v":0},{"$f":"('Farm 1'!OIP49+'Trading 1 Farm'!OIP50)*Funding!OHR22","v":0},{"$f":"('Farm 1'!OIQ49+'Trading 1 Farm'!OIQ50)*Funding!OHS22","v":0},{"$f":"('Farm 1'!OIR49+'Trading 1 Farm'!OIR50)*Funding!OHT22","v":0},{"$f":"('Farm 1'!OIS49+'Trading 1 Farm'!OIS50)*Funding!OHU22","v":0},{"$f":"('Farm 1'!OIT49+'Trading 1 Farm'!OIT50)*Funding!OHV22","v":0},{"$f":"('Farm 1'!OIU49+'Trading 1 Farm'!OIU50)*Funding!OHW22","v":0},{"$f":"('Farm 1'!OIV49+'Trading 1 Farm'!OIV50)*Funding!OHX22","v":0},{"$f":"('Farm 1'!OIW49+'Trading 1 Farm'!OIW50)*Funding!OHY22","v":0},{"$f":"('Farm 1'!OIX49+'Trading 1 Farm'!OIX50)*Funding!OHZ22","v":0},{"$f":"('Farm 1'!OIY49+'Trading 1 Farm'!OIY50)*Funding!OIA22","v":0},{"$f":"('Farm 1'!OIZ49+'Trading 1 Farm'!OIZ50)*Funding!OIB22","v":0},{"$f":"('Farm 1'!OJA49+'Trading 1 Farm'!OJA50)*Funding!OIC22","v":0},{"$f":"('Farm 1'!OJB49+'Trading 1 Farm'!OJB50)*Funding!OID22","v":0},{"$f":"('Farm 1'!OJC49+'Trading 1 Farm'!OJC50)*Funding!OIE22","v":0},{"$f":"('Farm 1'!OJD49+'Trading 1 Farm'!OJD50)*Funding!OIF22","v":0},{"$f":"('Farm 1'!OJE49+'Trading 1 Farm'!OJE50)*Funding!OIG22","v":0},{"$f":"('Farm 1'!OJF49+'Trading 1 Farm'!OJF50)*Funding!OIH22","v":0},{"$f":"('Farm 1'!OJG49+'Trading 1 Farm'!OJG50)*Funding!OII22","v":0},{"$f":"('Farm 1'!OJH49+'Trading 1 Farm'!OJH50)*Funding!OIJ22","v":0},{"$f":"('Farm 1'!OJI49+'Trading 1 Farm'!OJI50)*Funding!OIK22","v":0},{"$f":"('Farm 1'!OJJ49+'Trading 1 Farm'!OJJ50)*Funding!OIL22","v":0},{"$f":"('Farm 1'!OJK49+'Trading 1 Farm'!OJK50)*Funding!OIM22","v":0},{"$f":"('Farm 1'!OJL49+'Trading 1 Farm'!OJL50)*Funding!OIN22","v":0},{"$f":"('Farm 1'!OJM49+'Trading 1 Farm'!OJM50)*Funding!OIO22","v":0},{"$f":"('Farm 1'!OJN49+'Trading 1 Farm'!OJN50)*Funding!OIP22","v":0},{"$f":"('Farm 1'!OJO49+'Trading 1 Farm'!OJO50)*Funding!OIQ22","v":0},{"$f":"('Farm 1'!OJP49+'Trading 1 Farm'!OJP50)*Funding!OIR22","v":0},{"$f":"('Farm 1'!OJQ49+'Trading 1 Farm'!OJQ50)*Funding!OIS22","v":0},{"$f":"('Farm 1'!OJR49+'Trading 1 Farm'!OJR50)*Funding!OIT22","v":0},{"$f":"('Farm 1'!OJS49+'Trading 1 Farm'!OJS50)*Funding!OIU22","v":0},{"$f":"('Farm 1'!OJT49+'Trading 1 Farm'!OJT50)*Funding!OIV22","v":0},{"$f":"('Farm 1'!OJU49+'Trading 1 Farm'!OJU50)*Funding!OIW22","v":0},{"$f":"('Farm 1'!OJV49+'Trading 1 Farm'!OJV50)*Funding!OIX22","v":0},{"$f":"('Farm 1'!OJW49+'Trading 1 Farm'!OJW50)*Funding!OIY22","v":0},{"$f":"('Farm 1'!OJX49+'Trading 1 Farm'!OJX50)*Funding!OIZ22","v":0},{"$f":"('Farm 1'!OJY49+'Trading 1 Farm'!OJY50)*Funding!OJA22","v":0},{"$f":"('Farm 1'!OJZ49+'Trading 1 Farm'!OJZ50)*Funding!OJB22","v":0},{"$f":"('Farm 1'!OKA49+'Trading 1 Farm'!OKA50)*Funding!OJC22","v":0},{"$f":"('Farm 1'!OKB49+'Trading 1 Farm'!OKB50)*Funding!OJD22","v":0},{"$f":"('Farm 1'!OKC49+'Trading 1 Farm'!OKC50)*Funding!OJE22","v":0},{"$f":"('Farm 1'!OKD49+'Trading 1 Farm'!OKD50)*Funding!OJF22","v":0},{"$f":"('Farm 1'!OKE49+'Trading 1 Farm'!OKE50)*Funding!OJG22","v":0},{"$f":"('Farm 1'!OKF49+'Trading 1 Farm'!OKF50)*Funding!OJH22","v":0},{"$f":"('Farm 1'!OKG49+'Trading 1 Farm'!OKG50)*Funding!OJI22","v":0},{"$f":"('Farm 1'!OKH49+'Trading 1 Farm'!OKH50)*Funding!OJJ22","v":0},{"$f":"('Farm 1'!OKI49+'Trading 1 Farm'!OKI50)*Funding!OJK22","v":0},{"$f":"('Farm 1'!OKJ49+'Trading 1 Farm'!OKJ50)*Funding!OJL22","v":0},{"$f":"('Farm 1'!OKK49+'Trading 1 Farm'!OKK50)*Funding!OJM22","v":0},{"$f":"('Farm 1'!OKL49+'Trading 1 Farm'!OKL50)*Funding!OJN22","v":0},{"$f":"('Farm 1'!OKM49+'Trading 1 Farm'!OKM50)*Funding!OJO22","v":0},{"$f":"('Farm 1'!OKN49+'Trading 1 Farm'!OKN50)*Funding!OJP22","v":0},{"$f":"('Farm 1'!OKO49+'Trading 1 Farm'!OKO50)*Funding!OJQ22","v":0},{"$f":"('Farm 1'!OKP49+'Trading 1 Farm'!OKP50)*Funding!OJR22","v":0},{"$f":"('Farm 1'!OKQ49+'Trading 1 Farm'!OKQ50)*Funding!OJS22","v":0},{"$f":"('Farm 1'!OKR49+'Trading 1 Farm'!OKR50)*Funding!OJT22","v":0},{"$f":"('Farm 1'!OKS49+'Trading 1 Farm'!OKS50)*Funding!OJU22","v":0},{"$f":"('Farm 1'!OKT49+'Trading 1 Farm'!OKT50)*Funding!OJV22","v":0},{"$f":"('Farm 1'!OKU49+'Trading 1 Farm'!OKU50)*Funding!OJW22","v":0},{"$f":"('Farm 1'!OKV49+'Trading 1 Farm'!OKV50)*Funding!OJX22","v":0},{"$f":"('Farm 1'!OKW49+'Trading 1 Farm'!OKW50)*Funding!OJY22","v":0},{"$f":"('Farm 1'!OKX49+'Trading 1 Farm'!OKX50)*Funding!OJZ22","v":0},{"$f":"('Farm 1'!OKY49+'Trading 1 Farm'!OKY50)*Funding!OKA22","v":0},{"$f":"('Farm 1'!OKZ49+'Trading 1 Farm'!OKZ50)*Funding!OKB22","v":0},{"$f":"('Farm 1'!OLA49+'Trading 1 Farm'!OLA50)*Funding!OKC22","v":0},{"$f":"('Farm 1'!OLB49+'Trading 1 Farm'!OLB50)*Funding!OKD22","v":0},{"$f":"('Farm 1'!OLC49+'Trading 1 Farm'!OLC50)*Funding!OKE22","v":0},{"$f":"('Farm 1'!OLD49+'Trading 1 Farm'!OLD50)*Funding!OKF22","v":0},{"$f":"('Farm 1'!OLE49+'Trading 1 Farm'!OLE50)*Funding!OKG22","v":0},{"$f":"('Farm 1'!OLF49+'Trading 1 Farm'!OLF50)*Funding!OKH22","v":0},{"$f":"('Farm 1'!OLG49+'Trading 1 Farm'!OLG50)*Funding!OKI22","v":0},{"$f":"('Farm 1'!OLH49+'Trading 1 Farm'!OLH50)*Funding!OKJ22","v":0},{"$f":"('Farm 1'!OLI49+'Trading 1 Farm'!OLI50)*Funding!OKK22","v":0},{"$f":"('Farm 1'!OLJ49+'Trading 1 Farm'!OLJ50)*Funding!OKL22","v":0},{"$f":"('Farm 1'!OLK49+'Trading 1 Farm'!OLK50)*Funding!OKM22","v":0},{"$f":"('Farm 1'!OLL49+'Trading 1 Farm'!OLL50)*Funding!OKN22","v":0},{"$f":"('Farm 1'!OLM49+'Trading 1 Farm'!OLM50)*Funding!OKO22","v":0},{"$f":"('Farm 1'!OLN49+'Trading 1 Farm'!OLN50)*Funding!OKP22","v":0},{"$f":"('Farm 1'!OLO49+'Trading 1 Farm'!OLO50)*Funding!OKQ22","v":0},{"$f":"('Farm 1'!OLP49+'Trading 1 Farm'!OLP50)*Funding!OKR22","v":0},{"$f":"('Farm 1'!OLQ49+'Trading 1 Farm'!OLQ50)*Funding!OKS22","v":0},{"$f":"('Farm 1'!OLR49+'Trading 1 Farm'!OLR50)*Funding!OKT22","v":0},{"$f":"('Farm 1'!OLS49+'Trading 1 Farm'!OLS50)*Funding!OKU22","v":0},{"$f":"('Farm 1'!OLT49+'Trading 1 Farm'!OLT50)*Funding!OKV22","v":0},{"$f":"('Farm 1'!OLU49+'Trading 1 Farm'!OLU50)*Funding!OKW22","v":0},{"$f":"('Farm 1'!OLV49+'Trading 1 Farm'!OLV50)*Funding!OKX22","v":0},{"$f":"('Farm 1'!OLW49+'Trading 1 Farm'!OLW50)*Funding!OKY22","v":0},{"$f":"('Farm 1'!OLX49+'Trading 1 Farm'!OLX50)*Funding!OKZ22","v":0},{"$f":"('Farm 1'!OLY49+'Trading 1 Farm'!OLY50)*Funding!OLA22","v":0},{"$f":"('Farm 1'!OLZ49+'Trading 1 Farm'!OLZ50)*Funding!OLB22","v":0},{"$f":"('Farm 1'!OMA49+'Trading 1 Farm'!OMA50)*Funding!OLC22","v":0},{"$f":"('Farm 1'!OMB49+'Trading 1 Farm'!OMB50)*Funding!OLD22","v":0},{"$f":"('Farm 1'!OMC49+'Trading 1 Farm'!OMC50)*Funding!OLE22","v":0},{"$f":"('Farm 1'!OMD49+'Trading 1 Farm'!OMD50)*Funding!OLF22","v":0},{"$f":"('Farm 1'!OME49+'Trading 1 Farm'!OME50)*Funding!OLG22","v":0},{"$f":"('Farm 1'!OMF49+'Trading 1 Farm'!OMF50)*Funding!OLH22","v":0},{"$f":"('Farm 1'!OMG49+'Trading 1 Farm'!OMG50)*Funding!OLI22","v":0},{"$f":"('Farm 1'!OMH49+'Trading 1 Farm'!OMH50)*Funding!OLJ22","v":0},{"$f":"('Farm 1'!OMI49+'Trading 1 Farm'!OMI50)*Funding!OLK22","v":0},{"$f":"('Farm 1'!OMJ49+'Trading 1 Farm'!OMJ50)*Funding!OLL22","v":0},{"$f":"('Farm 1'!OMK49+'Trading 1 Farm'!OMK50)*Funding!OLM22","v":0},{"$f":"('Farm 1'!OML49+'Trading 1 Farm'!OML50)*Funding!OLN22","v":0},{"$f":"('Farm 1'!OMM49+'Trading 1 Farm'!OMM50)*Funding!OLO22","v":0},{"$f":"('Farm 1'!OMN49+'Trading 1 Farm'!OMN50)*Funding!OLP22","v":0},{"$f":"('Farm 1'!OMO49+'Trading 1 Farm'!OMO50)*Funding!OLQ22","v":0},{"$f":"('Farm 1'!OMP49+'Trading 1 Farm'!OMP50)*Funding!OLR22","v":0},{"$f":"('Farm 1'!OMQ49+'Trading 1 Farm'!OMQ50)*Funding!OLS22","v":0},{"$f":"('Farm 1'!OMR49+'Trading 1 Farm'!OMR50)*Funding!OLT22","v":0},{"$f":"('Farm 1'!OMS49+'Trading 1 Farm'!OMS50)*Funding!OLU22","v":0},{"$f":"('Farm 1'!OMT49+'Trading 1 Farm'!OMT50)*Funding!OLV22","v":0},{"$f":"('Farm 1'!OMU49+'Trading 1 Farm'!OMU50)*Funding!OLW22","v":0},{"$f":"('Farm 1'!OMV49+'Trading 1 Farm'!OMV50)*Funding!OLX22","v":0},{"$f":"('Farm 1'!OMW49+'Trading 1 Farm'!OMW50)*Funding!OLY22","v":0},{"$f":"('Farm 1'!OMX49+'Trading 1 Farm'!OMX50)*Funding!OLZ22","v":0},{"$f":"('Farm 1'!OMY49+'Trading 1 Farm'!OMY50)*Funding!OMA22","v":0},{"$f":"('Farm 1'!OMZ49+'Trading 1 Farm'!OMZ50)*Funding!OMB22","v":0},{"$f":"('Farm 1'!ONA49+'Trading 1 Farm'!ONA50)*Funding!OMC22","v":0},{"$f":"('Farm 1'!ONB49+'Trading 1 Farm'!ONB50)*Funding!OMD22","v":0},{"$f":"('Farm 1'!ONC49+'Trading 1 Farm'!ONC50)*Funding!OME22","v":0},{"$f":"('Farm 1'!OND49+'Trading 1 Farm'!OND50)*Funding!OMF22","v":0},{"$f":"('Farm 1'!ONE49+'Trading 1 Farm'!ONE50)*Funding!OMG22","v":0},{"$f":"('Farm 1'!ONF49+'Trading 1 Farm'!ONF50)*Funding!OMH22","v":0},{"$f":"('Farm 1'!ONG49+'Trading 1 Farm'!ONG50)*Funding!OMI22","v":0},{"$f":"('Farm 1'!ONH49+'Trading 1 Farm'!ONH50)*Funding!OMJ22","v":0},{"$f":"('Farm 1'!ONI49+'Trading 1 Farm'!ONI50)*Funding!OMK22","v":0},{"$f":"('Farm 1'!ONJ49+'Trading 1 Farm'!ONJ50)*Funding!OML22","v":0},{"$f":"('Farm 1'!ONK49+'Trading 1 Farm'!ONK50)*Funding!OMM22","v":0},{"$f":"('Farm 1'!ONL49+'Trading 1 Farm'!ONL50)*Funding!OMN22","v":0},{"$f":"('Farm 1'!ONM49+'Trading 1 Farm'!ONM50)*Funding!OMO22","v":0},{"$f":"('Farm 1'!ONN49+'Trading 1 Farm'!ONN50)*Funding!OMP22","v":0},{"$f":"('Farm 1'!ONO49+'Trading 1 Farm'!ONO50)*Funding!OMQ22","v":0},{"$f":"('Farm 1'!ONP49+'Trading 1 Farm'!ONP50)*Funding!OMR22","v":0},{"$f":"('Farm 1'!ONQ49+'Trading 1 Farm'!ONQ50)*Funding!OMS22","v":0},{"$f":"('Farm 1'!ONR49+'Trading 1 Farm'!ONR50)*Funding!OMT22","v":0},{"$f":"('Farm 1'!ONS49+'Trading 1 Farm'!ONS50)*Funding!OMU22","v":0},{"$f":"('Farm 1'!ONT49+'Trading 1 Farm'!ONT50)*Funding!OMV22","v":0},{"$f":"('Farm 1'!ONU49+'Trading 1 Farm'!ONU50)*Funding!OMW22","v":0},{"$f":"('Farm 1'!ONV49+'Trading 1 Farm'!ONV50)*Funding!OMX22","v":0},{"$f":"('Farm 1'!ONW49+'Trading 1 Farm'!ONW50)*Funding!OMY22","v":0},{"$f":"('Farm 1'!ONX49+'Trading 1 Farm'!ONX50)*Funding!OMZ22","v":0},{"$f":"('Farm 1'!ONY49+'Trading 1 Farm'!ONY50)*Funding!ONA22","v":0},{"$f":"('Farm 1'!ONZ49+'Trading 1 Farm'!ONZ50)*Funding!ONB22","v":0},{"$f":"('Farm 1'!OOA49+'Trading 1 Farm'!OOA50)*Funding!ONC22","v":0},{"$f":"('Farm 1'!OOB49+'Trading 1 Farm'!OOB50)*Funding!OND22","v":0},{"$f":"('Farm 1'!OOC49+'Trading 1 Farm'!OOC50)*Funding!ONE22","v":0},{"$f":"('Farm 1'!OOD49+'Trading 1 Farm'!OOD50)*Funding!ONF22","v":0},{"$f":"('Farm 1'!OOE49+'Trading 1 Farm'!OOE50)*Funding!ONG22","v":0},{"$f":"('Farm 1'!OOF49+'Trading 1 Farm'!OOF50)*Funding!ONH22","v":0},{"$f":"('Farm 1'!OOG49+'Trading 1 Farm'!OOG50)*Funding!ONI22","v":0},{"$f":"('Farm 1'!OOH49+'Trading 1 Farm'!OOH50)*Funding!ONJ22","v":0},{"$f":"('Farm 1'!OOI49+'Trading 1 Farm'!OOI50)*Funding!ONK22","v":0},{"$f":"('Farm 1'!OOJ49+'Trading 1 Farm'!OOJ50)*Funding!ONL22","v":0},{"$f":"('Farm 1'!OOK49+'Trading 1 Farm'!OOK50)*Funding!ONM22","v":0},{"$f":"('Farm 1'!OOL49+'Trading 1 Farm'!OOL50)*Funding!ONN22","v":0},{"$f":"('Farm 1'!OOM49+'Trading 1 Farm'!OOM50)*Funding!ONO22","v":0},{"$f":"('Farm 1'!OON49+'Trading 1 Farm'!OON50)*Funding!ONP22","v":0},{"$f":"('Farm 1'!OOO49+'Trading 1 Farm'!OOO50)*Funding!ONQ22","v":0},{"$f":"('Farm 1'!OOP49+'Trading 1 Farm'!OOP50)*Funding!ONR22","v":0},{"$f":"('Farm 1'!OOQ49+'Trading 1 Farm'!OOQ50)*Funding!ONS22","v":0},{"$f":"('Farm 1'!OOR49+'Trading 1 Farm'!OOR50)*Funding!ONT22","v":0},{"$f":"('Farm 1'!OOS49+'Trading 1 Farm'!OOS50)*Funding!ONU22","v":0},{"$f":"('Farm 1'!OOT49+'Trading 1 Farm'!OOT50)*Funding!ONV22","v":0},{"$f":"('Farm 1'!OOU49+'Trading 1 Farm'!OOU50)*Funding!ONW22","v":0},{"$f":"('Farm 1'!OOV49+'Trading 1 Farm'!OOV50)*Funding!ONX22","v":0},{"$f":"('Farm 1'!OOW49+'Trading 1 Farm'!OOW50)*Funding!ONY22","v":0},{"$f":"('Farm 1'!OOX49+'Trading 1 Farm'!OOX50)*Funding!ONZ22","v":0},{"$f":"('Farm 1'!OOY49+'Trading 1 Farm'!OOY50)*Funding!OOA22","v":0},{"$f":"('Farm 1'!OOZ49+'Trading 1 Farm'!OOZ50)*Funding!OOB22","v":0},{"$f":"('Farm 1'!OPA49+'Trading 1 Farm'!OPA50)*Funding!OOC22","v":0},{"$f":"('Farm 1'!OPB49+'Trading 1 Farm'!OPB50)*Funding!OOD22","v":0},{"$f":"('Farm 1'!OPC49+'Trading 1 Farm'!OPC50)*Funding!OOE22","v":0},{"$f":"('Farm 1'!OPD49+'Trading 1 Farm'!OPD50)*Funding!OOF22","v":0},{"$f":"('Farm 1'!OPE49+'Trading 1 Farm'!OPE50)*Funding!OOG22","v":0},{"$f":"('Farm 1'!OPF49+'Trading 1 Farm'!OPF50)*Funding!OOH22","v":0},{"$f":"('Farm 1'!OPG49+'Trading 1 Farm'!OPG50)*Funding!OOI22","v":0},{"$f":"('Farm 1'!OPH49+'Trading 1 Farm'!OPH50)*Funding!OOJ22","v":0},{"$f":"('Farm 1'!OPI49+'Trading 1 Farm'!OPI50)*Funding!OOK22","v":0},{"$f":"('Farm 1'!OPJ49+'Trading 1 Farm'!OPJ50)*Funding!OOL22","v":0},{"$f":"('Farm 1'!OPK49+'Trading 1 Farm'!OPK50)*Funding!OOM22","v":0},{"$f":"('Farm 1'!OPL49+'Trading 1 Farm'!OPL50)*Funding!OON22","v":0},{"$f":"('Farm 1'!OPM49+'Trading 1 Farm'!OPM50)*Funding!OOO22","v":0},{"$f":"('Farm 1'!OPN49+'Trading 1 Farm'!OPN50)*Funding!OOP22","v":0},{"$f":"('Farm 1'!OPO49+'Trading 1 Farm'!OPO50)*Funding!OOQ22","v":0},{"$f":"('Farm 1'!OPP49+'Trading 1 Farm'!OPP50)*Funding!OOR22","v":0},{"$f":"('Farm 1'!OPQ49+'Trading 1 Farm'!OPQ50)*Funding!OOS22","v":0},{"$f":"('Farm 1'!OPR49+'Trading 1 Farm'!OPR50)*Funding!OOT22","v":0},{"$f":"('Farm 1'!OPS49+'Trading 1 Farm'!OPS50)*Funding!OOU22","v":0},{"$f":"('Farm 1'!OPT49+'Trading 1 Farm'!OPT50)*Funding!OOV22","v":0},{"$f":"('Farm 1'!OPU49+'Trading 1 Farm'!OPU50)*Funding!OOW22","v":0},{"$f":"('Farm 1'!OPV49+'Trading 1 Farm'!OPV50)*Funding!OOX22","v":0},{"$f":"('Farm 1'!OPW49+'Trading 1 Farm'!OPW50)*Funding!OOY22","v":0},{"$f":"('Farm 1'!OPX49+'Trading 1 Farm'!OPX50)*Funding!OOZ22","v":0},{"$f":"('Farm 1'!OPY49+'Trading 1 Farm'!OPY50)*Funding!OPA22","v":0},{"$f":"('Farm 1'!OPZ49+'Trading 1 Farm'!OPZ50)*Funding!OPB22","v":0},{"$f":"('Farm 1'!OQA49+'Trading 1 Farm'!OQA50)*Funding!OPC22","v":0},{"$f":"('Farm 1'!OQB49+'Trading 1 Farm'!OQB50)*Funding!OPD22","v":0},{"$f":"('Farm 1'!OQC49+'Trading 1 Farm'!OQC50)*Funding!OPE22","v":0},{"$f":"('Farm 1'!OQD49+'Trading 1 Farm'!OQD50)*Funding!OPF22","v":0},{"$f":"('Farm 1'!OQE49+'Trading 1 Farm'!OQE50)*Funding!OPG22","v":0},{"$f":"('Farm 1'!OQF49+'Trading 1 Farm'!OQF50)*Funding!OPH22","v":0},{"$f":"('Farm 1'!OQG49+'Trading 1 Farm'!OQG50)*Funding!OPI22","v":0},{"$f":"('Farm 1'!OQH49+'Trading 1 Farm'!OQH50)*Funding!OPJ22","v":0},{"$f":"('Farm 1'!OQI49+'Trading 1 Farm'!OQI50)*Funding!OPK22","v":0},{"$f":"('Farm 1'!OQJ49+'Trading 1 Farm'!OQJ50)*Funding!OPL22","v":0},{"$f":"('Farm 1'!OQK49+'Trading 1 Farm'!OQK50)*Funding!OPM22","v":0},{"$f":"('Farm 1'!OQL49+'Trading 1 Farm'!OQL50)*Funding!OPN22","v":0},{"$f":"('Farm 1'!OQM49+'Trading 1 Farm'!OQM50)*Funding!OPO22","v":0},{"$f":"('Farm 1'!OQN49+'Trading 1 Farm'!OQN50)*Funding!OPP22","v":0},{"$f":"('Farm 1'!OQO49+'Trading 1 Farm'!OQO50)*Funding!OPQ22","v":0},{"$f":"('Farm 1'!OQP49+'Trading 1 Farm'!OQP50)*Funding!OPR22","v":0},{"$f":"('Farm 1'!OQQ49+'Trading 1 Farm'!OQQ50)*Funding!OPS22","v":0},{"$f":"('Farm 1'!OQR49+'Trading 1 Farm'!OQR50)*Funding!OPT22","v":0},{"$f":"('Farm 1'!OQS49+'Trading 1 Farm'!OQS50)*Funding!OPU22","v":0},{"$f":"('Farm 1'!OQT49+'Trading 1 Farm'!OQT50)*Funding!OPV22","v":0},{"$f":"('Farm 1'!OQU49+'Trading 1 Farm'!OQU50)*Funding!OPW22","v":0},{"$f":"('Farm 1'!OQV49+'Trading 1 Farm'!OQV50)*Funding!OPX22","v":0},{"$f":"('Farm 1'!OQW49+'Trading 1 Farm'!OQW50)*Funding!OPY22","v":0},{"$f":"('Farm 1'!OQX49+'Trading 1 Farm'!OQX50)*Funding!OPZ22","v":0},{"$f":"('Farm 1'!OQY49+'Trading 1 Farm'!OQY50)*Funding!OQA22","v":0},{"$f":"('Farm 1'!OQZ49+'Trading 1 Farm'!OQZ50)*Funding!OQB22","v":0},{"$f":"('Farm 1'!ORA49+'Trading 1 Farm'!ORA50)*Funding!OQC22","v":0},{"$f":"('Farm 1'!ORB49+'Trading 1 Farm'!ORB50)*Funding!OQD22","v":0},{"$f":"('Farm 1'!ORC49+'Trading 1 Farm'!ORC50)*Funding!OQE22","v":0},{"$f":"('Farm 1'!ORD49+'Trading 1 Farm'!ORD50)*Funding!OQF22","v":0},{"$f":"('Farm 1'!ORE49+'Trading 1 Farm'!ORE50)*Funding!OQG22","v":0},{"$f":"('Farm 1'!ORF49+'Trading 1 Farm'!ORF50)*Funding!OQH22","v":0},{"$f":"('Farm 1'!ORG49+'Trading 1 Farm'!ORG50)*Funding!OQI22","v":0},{"$f":"('Farm 1'!ORH49+'Trading 1 Farm'!ORH50)*Funding!OQJ22","v":0},{"$f":"('Farm 1'!ORI49+'Trading 1 Farm'!ORI50)*Funding!OQK22","v":0},{"$f":"('Farm 1'!ORJ49+'Trading 1 Farm'!ORJ50)*Funding!OQL22","v":0},{"$f":"('Farm 1'!ORK49+'Trading 1 Farm'!ORK50)*Funding!OQM22","v":0},{"$f":"('Farm 1'!ORL49+'Trading 1 Farm'!ORL50)*Funding!OQN22","v":0},{"$f":"('Farm 1'!ORM49+'Trading 1 Farm'!ORM50)*Funding!OQO22","v":0},{"$f":"('Farm 1'!ORN49+'Trading 1 Farm'!ORN50)*Funding!OQP22","v":0},{"$f":"('Farm 1'!ORO49+'Trading 1 Farm'!ORO50)*Funding!OQQ22","v":0},{"$f":"('Farm 1'!ORP49+'Trading 1 Farm'!ORP50)*Funding!OQR22","v":0},{"$f":"('Farm 1'!ORQ49+'Trading 1 Farm'!ORQ50)*Funding!OQS22","v":0},{"$f":"('Farm 1'!ORR49+'Trading 1 Farm'!ORR50)*Funding!OQT22","v":0},{"$f":"('Farm 1'!ORS49+'Trading 1 Farm'!ORS50)*Funding!OQU22","v":0},{"$f":"('Farm 1'!ORT49+'Trading 1 Farm'!ORT50)*Funding!OQV22","v":0},{"$f":"('Farm 1'!ORU49+'Trading 1 Farm'!ORU50)*Funding!OQW22","v":0},{"$f":"('Farm 1'!ORV49+'Trading 1 Farm'!ORV50)*Funding!OQX22","v":0},{"$f":"('Farm 1'!ORW49+'Trading 1 Farm'!ORW50)*Funding!OQY22","v":0},{"$f":"('Farm 1'!ORX49+'Trading 1 Farm'!ORX50)*Funding!OQZ22","v":0},{"$f":"('Farm 1'!ORY49+'Trading 1 Farm'!ORY50)*Funding!ORA22","v":0},{"$f":"('Farm 1'!ORZ49+'Trading 1 Farm'!ORZ50)*Funding!ORB22","v":0},{"$f":"('Farm 1'!OSA49+'Trading 1 Farm'!OSA50)*Funding!ORC22","v":0},{"$f":"('Farm 1'!OSB49+'Trading 1 Farm'!OSB50)*Funding!ORD22","v":0},{"$f":"('Farm 1'!OSC49+'Trading 1 Farm'!OSC50)*Funding!ORE22","v":0},{"$f":"('Farm 1'!OSD49+'Trading 1 Farm'!OSD50)*Funding!ORF22","v":0},{"$f":"('Farm 1'!OSE49+'Trading 1 Farm'!OSE50)*Funding!ORG22","v":0},{"$f":"('Farm 1'!OSF49+'Trading 1 Farm'!OSF50)*Funding!ORH22","v":0},{"$f":"('Farm 1'!OSG49+'Trading 1 Farm'!OSG50)*Funding!ORI22","v":0},{"$f":"('Farm 1'!OSH49+'Trading 1 Farm'!OSH50)*Funding!ORJ22","v":0},{"$f":"('Farm 1'!OSI49+'Trading 1 Farm'!OSI50)*Funding!ORK22","v":0},{"$f":"('Farm 1'!OSJ49+'Trading 1 Farm'!OSJ50)*Funding!ORL22","v":0},{"$f":"('Farm 1'!OSK49+'Trading 1 Farm'!OSK50)*Funding!ORM22","v":0},{"$f":"('Farm 1'!OSL49+'Trading 1 Farm'!OSL50)*Funding!ORN22","v":0},{"$f":"('Farm 1'!OSM49+'Trading 1 Farm'!OSM50)*Funding!ORO22","v":0},{"$f":"('Farm 1'!OSN49+'Trading 1 Farm'!OSN50)*Funding!ORP22","v":0},{"$f":"('Farm 1'!OSO49+'Trading 1 Farm'!OSO50)*Funding!ORQ22","v":0},{"$f":"('Farm 1'!OSP49+'Trading 1 Farm'!OSP50)*Funding!ORR22","v":0},{"$f":"('Farm 1'!OSQ49+'Trading 1 Farm'!OSQ50)*Funding!ORS22","v":0},{"$f":"('Farm 1'!OSR49+'Trading 1 Farm'!OSR50)*Funding!ORT22","v":0},{"$f":"('Farm 1'!OSS49+'Trading 1 Farm'!OSS50)*Funding!ORU22","v":0},{"$f":"('Farm 1'!OST49+'Trading 1 Farm'!OST50)*Funding!ORV22","v":0},{"$f":"('Farm 1'!OSU49+'Trading 1 Farm'!OSU50)*Funding!ORW22","v":0},{"$f":"('Farm 1'!OSV49+'Trading 1 Farm'!OSV50)*Funding!ORX22","v":0},{"$f":"('Farm 1'!OSW49+'Trading 1 Farm'!OSW50)*Funding!ORY22","v":0},{"$f":"('Farm 1'!OSX49+'Trading 1 Farm'!OSX50)*Funding!ORZ22","v":0},{"$f":"('Farm 1'!OSY49+'Trading 1 Farm'!OSY50)*Funding!OSA22","v":0},{"$f":"('Farm 1'!OSZ49+'Trading 1 Farm'!OSZ50)*Funding!OSB22","v":0},{"$f":"('Farm 1'!OTA49+'Trading 1 Farm'!OTA50)*Funding!OSC22","v":0},{"$f":"('Farm 1'!OTB49+'Trading 1 Farm'!OTB50)*Funding!OSD22","v":0},{"$f":"('Farm 1'!OTC49+'Trading 1 Farm'!OTC50)*Funding!OSE22","v":0},{"$f":"('Farm 1'!OTD49+'Trading 1 Farm'!OTD50)*Funding!OSF22","v":0},{"$f":"('Farm 1'!OTE49+'Trading 1 Farm'!OTE50)*Funding!OSG22","v":0},{"$f":"('Farm 1'!OTF49+'Trading 1 Farm'!OTF50)*Funding!OSH22","v":0},{"$f":"('Farm 1'!OTG49+'Trading 1 Farm'!OTG50)*Funding!OSI22","v":0},{"$f":"('Farm 1'!OTH49+'Trading 1 Farm'!OTH50)*Funding!OSJ22","v":0},{"$f":"('Farm 1'!OTI49+'Trading 1 Farm'!OTI50)*Funding!OSK22","v":0},{"$f":"('Farm 1'!OTJ49+'Trading 1 Farm'!OTJ50)*Funding!OSL22","v":0},{"$f":"('Farm 1'!OTK49+'Trading 1 Farm'!OTK50)*Funding!OSM22","v":0},{"$f":"('Farm 1'!OTL49+'Trading 1 Farm'!OTL50)*Funding!OSN22","v":0},{"$f":"('Farm 1'!OTM49+'Trading 1 Farm'!OTM50)*Funding!OSO22","v":0},{"$f":"('Farm 1'!OTN49+'Trading 1 Farm'!OTN50)*Funding!OSP22","v":0},{"$f":"('Farm 1'!OTO49+'Trading 1 Farm'!OTO50)*Funding!OSQ22","v":0},{"$f":"('Farm 1'!OTP49+'Trading 1 Farm'!OTP50)*Funding!OSR22","v":0},{"$f":"('Farm 1'!OTQ49+'Trading 1 Farm'!OTQ50)*Funding!OSS22","v":0},{"$f":"('Farm 1'!OTR49+'Trading 1 Farm'!OTR50)*Funding!OST22","v":0},{"$f":"('Farm 1'!OTS49+'Trading 1 Farm'!OTS50)*Funding!OSU22","v":0},{"$f":"('Farm 1'!OTT49+'Trading 1 Farm'!OTT50)*Funding!OSV22","v":0},{"$f":"('Farm 1'!OTU49+'Trading 1 Farm'!OTU50)*Funding!OSW22","v":0},{"$f":"('Farm 1'!OTV49+'Trading 1 Farm'!OTV50)*Funding!OSX22","v":0},{"$f":"('Farm 1'!OTW49+'Trading 1 Farm'!OTW50)*Funding!OSY22","v":0},{"$f":"('Farm 1'!OTX49+'Trading 1 Farm'!OTX50)*Funding!OSZ22","v":0},{"$f":"('Farm 1'!OTY49+'Trading 1 Farm'!OTY50)*Funding!OTA22","v":0},{"$f":"('Farm 1'!OTZ49+'Trading 1 Farm'!OTZ50)*Funding!OTB22","v":0},{"$f":"('Farm 1'!OUA49+'Trading 1 Farm'!OUA50)*Funding!OTC22","v":0},{"$f":"('Farm 1'!OUB49+'Trading 1 Farm'!OUB50)*Funding!OTD22","v":0},{"$f":"('Farm 1'!OUC49+'Trading 1 Farm'!OUC50)*Funding!OTE22","v":0},{"$f":"('Farm 1'!OUD49+'Trading 1 Farm'!OUD50)*Funding!OTF22","v":0},{"$f":"('Farm 1'!OUE49+'Trading 1 Farm'!OUE50)*Funding!OTG22","v":0},{"$f":"('Farm 1'!OUF49+'Trading 1 Farm'!OUF50)*Funding!OTH22","v":0},{"$f":"('Farm 1'!OUG49+'Trading 1 Farm'!OUG50)*Funding!OTI22","v":0},{"$f":"('Farm 1'!OUH49+'Trading 1 Farm'!OUH50)*Funding!OTJ22","v":0},{"$f":"('Farm 1'!OUI49+'Trading 1 Farm'!OUI50)*Funding!OTK22","v":0},{"$f":"('Farm 1'!OUJ49+'Trading 1 Farm'!OUJ50)*Funding!OTL22","v":0},{"$f":"('Farm 1'!OUK49+'Trading 1 Farm'!OUK50)*Funding!OTM22","v":0},{"$f":"('Farm 1'!OUL49+'Trading 1 Farm'!OUL50)*Funding!OTN22","v":0},{"$f":"('Farm 1'!OUM49+'Trading 1 Farm'!OUM50)*Funding!OTO22","v":0},{"$f":"('Farm 1'!OUN49+'Trading 1 Farm'!OUN50)*Funding!OTP22","v":0},{"$f":"('Farm 1'!OUO49+'Trading 1 Farm'!OUO50)*Funding!OTQ22","v":0},{"$f":"('Farm 1'!OUP49+'Trading 1 Farm'!OUP50)*Funding!OTR22","v":0},{"$f":"('Farm 1'!OUQ49+'Trading 1 Farm'!OUQ50)*Funding!OTS22","v":0},{"$f":"('Farm 1'!OUR49+'Trading 1 Farm'!OUR50)*Funding!OTT22","v":0},{"$f":"('Farm 1'!OUS49+'Trading 1 Farm'!OUS50)*Funding!OTU22","v":0},{"$f":"('Farm 1'!OUT49+'Trading 1 Farm'!OUT50)*Funding!OTV22","v":0},{"$f":"('Farm 1'!OUU49+'Trading 1 Farm'!OUU50)*Funding!OTW22","v":0},{"$f":"('Farm 1'!OUV49+'Trading 1 Farm'!OUV50)*Funding!OTX22","v":0},{"$f":"('Farm 1'!OUW49+'Trading 1 Farm'!OUW50)*Funding!OTY22","v":0},{"$f":"('Farm 1'!OUX49+'Trading 1 Farm'!OUX50)*Funding!OTZ22","v":0},{"$f":"('Farm 1'!OUY49+'Trading 1 Farm'!OUY50)*Funding!OUA22","v":0},{"$f":"('Farm 1'!OUZ49+'Trading 1 Farm'!OUZ50)*Funding!OUB22","v":0},{"$f":"('Farm 1'!OVA49+'Trading 1 Farm'!OVA50)*Funding!OUC22","v":0},{"$f":"('Farm 1'!OVB49+'Trading 1 Farm'!OVB50)*Funding!OUD22","v":0},{"$f":"('Farm 1'!OVC49+'Trading 1 Farm'!OVC50)*Funding!OUE22","v":0},{"$f":"('Farm 1'!OVD49+'Trading 1 Farm'!OVD50)*Funding!OUF22","v":0},{"$f":"('Farm 1'!OVE49+'Trading 1 Farm'!OVE50)*Funding!OUG22","v":0},{"$f":"('Farm 1'!OVF49+'Trading 1 Farm'!OVF50)*Funding!OUH22","v":0},{"$f":"('Farm 1'!OVG49+'Trading 1 Farm'!OVG50)*Funding!OUI22","v":0},{"$f":"('Farm 1'!OVH49+'Trading 1 Farm'!OVH50)*Funding!OUJ22","v":0},{"$f":"('Farm 1'!OVI49+'Trading 1 Farm'!OVI50)*Funding!OUK22","v":0},{"$f":"('Farm 1'!OVJ49+'Trading 1 Farm'!OVJ50)*Funding!OUL22","v":0},{"$f":"('Farm 1'!OVK49+'Trading 1 Farm'!OVK50)*Funding!OUM22","v":0},{"$f":"('Farm 1'!OVL49+'Trading 1 Farm'!OVL50)*Funding!OUN22","v":0},{"$f":"('Farm 1'!OVM49+'Trading 1 Farm'!OVM50)*Funding!OUO22","v":0},{"$f":"('Farm 1'!OVN49+'Trading 1 Farm'!OVN50)*Funding!OUP22","v":0},{"$f":"('Farm 1'!OVO49+'Trading 1 Farm'!OVO50)*Funding!OUQ22","v":0},{"$f":"('Farm 1'!OVP49+'Trading 1 Farm'!OVP50)*Funding!OUR22","v":0},{"$f":"('Farm 1'!OVQ49+'Trading 1 Farm'!OVQ50)*Funding!OUS22","v":0},{"$f":"('Farm 1'!OVR49+'Trading 1 Farm'!OVR50)*Funding!OUT22","v":0},{"$f":"('Farm 1'!OVS49+'Trading 1 Farm'!OVS50)*Funding!OUU22","v":0},{"$f":"('Farm 1'!OVT49+'Trading 1 Farm'!OVT50)*Funding!OUV22","v":0},{"$f":"('Farm 1'!OVU49+'Trading 1 Farm'!OVU50)*Funding!OUW22","v":0},{"$f":"('Farm 1'!OVV49+'Trading 1 Farm'!OVV50)*Funding!OUX22","v":0},{"$f":"('Farm 1'!OVW49+'Trading 1 Farm'!OVW50)*Funding!OUY22","v":0},{"$f":"('Farm 1'!OVX49+'Trading 1 Farm'!OVX50)*Funding!OUZ22","v":0},{"$f":"('Farm 1'!OVY49+'Trading 1 Farm'!OVY50)*Funding!OVA22","v":0},{"$f":"('Farm 1'!OVZ49+'Trading 1 Farm'!OVZ50)*Funding!OVB22","v":0},{"$f":"('Farm 1'!OWA49+'Trading 1 Farm'!OWA50)*Funding!OVC22","v":0},{"$f":"('Farm 1'!OWB49+'Trading 1 Farm'!OWB50)*Funding!OVD22","v":0},{"$f":"('Farm 1'!OWC49+'Trading 1 Farm'!OWC50)*Funding!OVE22","v":0},{"$f":"('Farm 1'!OWD49+'Trading 1 Farm'!OWD50)*Funding!OVF22","v":0},{"$f":"('Farm 1'!OWE49+'Trading 1 Farm'!OWE50)*Funding!OVG22","v":0},{"$f":"('Farm 1'!OWF49+'Trading 1 Farm'!OWF50)*Funding!OVH22","v":0},{"$f":"('Farm 1'!OWG49+'Trading 1 Farm'!OWG50)*Funding!OVI22","v":0},{"$f":"('Farm 1'!OWH49+'Trading 1 Farm'!OWH50)*Funding!OVJ22","v":0},{"$f":"('Farm 1'!OWI49+'Trading 1 Farm'!OWI50)*Funding!OVK22","v":0},{"$f":"('Farm 1'!OWJ49+'Trading 1 Farm'!OWJ50)*Funding!OVL22","v":0},{"$f":"('Farm 1'!OWK49+'Trading 1 Farm'!OWK50)*Funding!OVM22","v":0},{"$f":"('Farm 1'!OWL49+'Trading 1 Farm'!OWL50)*Funding!OVN22","v":0},{"$f":"('Farm 1'!OWM49+'Trading 1 Farm'!OWM50)*Funding!OVO22","v":0},{"$f":"('Farm 1'!OWN49+'Trading 1 Farm'!OWN50)*Funding!OVP22","v":0},{"$f":"('Farm 1'!OWO49+'Trading 1 Farm'!OWO50)*Funding!OVQ22","v":0},{"$f":"('Farm 1'!OWP49+'Trading 1 Farm'!OWP50)*Funding!OVR22","v":0},{"$f":"('Farm 1'!OWQ49+'Trading 1 Farm'!OWQ50)*Funding!OVS22","v":0},{"$f":"('Farm 1'!OWR49+'Trading 1 Farm'!OWR50)*Funding!OVT22","v":0},{"$f":"('Farm 1'!OWS49+'Trading 1 Farm'!OWS50)*Funding!OVU22","v":0},{"$f":"('Farm 1'!OWT49+'Trading 1 Farm'!OWT50)*Funding!OVV22","v":0},{"$f":"('Farm 1'!OWU49+'Trading 1 Farm'!OWU50)*Funding!OVW22","v":0},{"$f":"('Farm 1'!OWV49+'Trading 1 Farm'!OWV50)*Funding!OVX22","v":0},{"$f":"('Farm 1'!OWW49+'Trading 1 Farm'!OWW50)*Funding!OVY22","v":0},{"$f":"('Farm 1'!OWX49+'Trading 1 Farm'!OWX50)*Funding!OVZ22","v":0},{"$f":"('Farm 1'!OWY49+'Trading 1 Farm'!OWY50)*Funding!OWA22","v":0},{"$f":"('Farm 1'!OWZ49+'Trading 1 Farm'!OWZ50)*Funding!OWB22","v":0},{"$f":"('Farm 1'!OXA49+'Trading 1 Farm'!OXA50)*Funding!OWC22","v":0},{"$f":"('Farm 1'!OXB49+'Trading 1 Farm'!OXB50)*Funding!OWD22","v":0},{"$f":"('Farm 1'!OXC49+'Trading 1 Farm'!OXC50)*Funding!OWE22","v":0},{"$f":"('Farm 1'!OXD49+'Trading 1 Farm'!OXD50)*Funding!OWF22","v":0},{"$f":"('Farm 1'!OXE49+'Trading 1 Farm'!OXE50)*Funding!OWG22","v":0},{"$f":"('Farm 1'!OXF49+'Trading 1 Farm'!OXF50)*Funding!OWH22","v":0},{"$f":"('Farm 1'!OXG49+'Trading 1 Farm'!OXG50)*Funding!OWI22","v":0},{"$f":"('Farm 1'!OXH49+'Trading 1 Farm'!OXH50)*Funding!OWJ22","v":0},{"$f":"('Farm 1'!OXI49+'Trading 1 Farm'!OXI50)*Funding!OWK22","v":0},{"$f":"('Farm 1'!OXJ49+'Trading 1 Farm'!OXJ50)*Funding!OWL22","v":0},{"$f":"('Farm 1'!OXK49+'Trading 1 Farm'!OXK50)*Funding!OWM22","v":0},{"$f":"('Farm 1'!OXL49+'Trading 1 Farm'!OXL50)*Funding!OWN22","v":0},{"$f":"('Farm 1'!OXM49+'Trading 1 Farm'!OXM50)*Funding!OWO22","v":0},{"$f":"('Farm 1'!OXN49+'Trading 1 Farm'!OXN50)*Funding!OWP22","v":0},{"$f":"('Farm 1'!OXO49+'Trading 1 Farm'!OXO50)*Funding!OWQ22","v":0},{"$f":"('Farm 1'!OXP49+'Trading 1 Farm'!OXP50)*Funding!OWR22","v":0},{"$f":"('Farm 1'!OXQ49+'Trading 1 Farm'!OXQ50)*Funding!OWS22","v":0},{"$f":"('Farm 1'!OXR49+'Trading 1 Farm'!OXR50)*Funding!OWT22","v":0},{"$f":"('Farm 1'!OXS49+'Trading 1 Farm'!OXS50)*Funding!OWU22","v":0},{"$f":"('Farm 1'!OXT49+'Trading 1 Farm'!OXT50)*Funding!OWV22","v":0},{"$f":"('Farm 1'!OXU49+'Trading 1 Farm'!OXU50)*Funding!OWW22","v":0},{"$f":"('Farm 1'!OXV49+'Trading 1 Farm'!OXV50)*Funding!OWX22","v":0},{"$f":"('Farm 1'!OXW49+'Trading 1 Farm'!OXW50)*Funding!OWY22","v":0},{"$f":"('Farm 1'!OXX49+'Trading 1 Farm'!OXX50)*Funding!OWZ22","v":0},{"$f":"('Farm 1'!OXY49+'Trading 1 Farm'!OXY50)*Funding!OXA22","v":0},{"$f":"('Farm 1'!OXZ49+'Trading 1 Farm'!OXZ50)*Funding!OXB22","v":0},{"$f":"('Farm 1'!OYA49+'Trading 1 Farm'!OYA50)*Funding!OXC22","v":0},{"$f":"('Farm 1'!OYB49+'Trading 1 Farm'!OYB50)*Funding!OXD22","v":0},{"$f":"('Farm 1'!OYC49+'Trading 1 Farm'!OYC50)*Funding!OXE22","v":0},{"$f":"('Farm 1'!OYD49+'Trading 1 Farm'!OYD50)*Funding!OXF22","v":0},{"$f":"('Farm 1'!OYE49+'Trading 1 Farm'!OYE50)*Funding!OXG22","v":0},{"$f":"('Farm 1'!OYF49+'Trading 1 Farm'!OYF50)*Funding!OXH22","v":0},{"$f":"('Farm 1'!OYG49+'Trading 1 Farm'!OYG50)*Funding!OXI22","v":0},{"$f":"('Farm 1'!OYH49+'Trading 1 Farm'!OYH50)*Funding!OXJ22","v":0},{"$f":"('Farm 1'!OYI49+'Trading 1 Farm'!OYI50)*Funding!OXK22","v":0},{"$f":"('Farm 1'!OYJ49+'Trading 1 Farm'!OYJ50)*Funding!OXL22","v":0},{"$f":"('Farm 1'!OYK49+'Trading 1 Farm'!OYK50)*Funding!OXM22","v":0},{"$f":"('Farm 1'!OYL49+'Trading 1 Farm'!OYL50)*Funding!OXN22","v":0},{"$f":"('Farm 1'!OYM49+'Trading 1 Farm'!OYM50)*Funding!OXO22","v":0},{"$f":"('Farm 1'!OYN49+'Trading 1 Farm'!OYN50)*Funding!OXP22","v":0},{"$f":"('Farm 1'!OYO49+'Trading 1 Farm'!OYO50)*Funding!OXQ22","v":0},{"$f":"('Farm 1'!OYP49+'Trading 1 Farm'!OYP50)*Funding!OXR22","v":0},{"$f":"('Farm 1'!OYQ49+'Trading 1 Farm'!OYQ50)*Funding!OXS22","v":0},{"$f":"('Farm 1'!OYR49+'Trading 1 Farm'!OYR50)*Funding!OXT22","v":0},{"$f":"('Farm 1'!OYS49+'Trading 1 Farm'!OYS50)*Funding!OXU22","v":0},{"$f":"('Farm 1'!OYT49+'Trading 1 Farm'!OYT50)*Funding!OXV22","v":0},{"$f":"('Farm 1'!OYU49+'Trading 1 Farm'!OYU50)*Funding!OXW22","v":0},{"$f":"('Farm 1'!OYV49+'Trading 1 Farm'!OYV50)*Funding!OXX22","v":0},{"$f":"('Farm 1'!OYW49+'Trading 1 Farm'!OYW50)*Funding!OXY22","v":0},{"$f":"('Farm 1'!OYX49+'Trading 1 Farm'!OYX50)*Funding!OXZ22","v":0},{"$f":"('Farm 1'!OYY49+'Trading 1 Farm'!OYY50)*Funding!OYA22","v":0},{"$f":"('Farm 1'!OYZ49+'Trading 1 Farm'!OYZ50)*Funding!OYB22","v":0},{"$f":"('Farm 1'!OZA49+'Trading 1 Farm'!OZA50)*Funding!OYC22","v":0},{"$f":"('Farm 1'!OZB49+'Trading 1 Farm'!OZB50)*Funding!OYD22","v":0},{"$f":"('Farm 1'!OZC49+'Trading 1 Farm'!OZC50)*Funding!OYE22","v":0},{"$f":"('Farm 1'!OZD49+'Trading 1 Farm'!OZD50)*Funding!OYF22","v":0},{"$f":"('Farm 1'!OZE49+'Trading 1 Farm'!OZE50)*Funding!OYG22","v":0},{"$f":"('Farm 1'!OZF49+'Trading 1 Farm'!OZF50)*Funding!OYH22","v":0},{"$f":"('Farm 1'!OZG49+'Trading 1 Farm'!OZG50)*Funding!OYI22","v":0},{"$f":"('Farm 1'!OZH49+'Trading 1 Farm'!OZH50)*Funding!OYJ22","v":0},{"$f":"('Farm 1'!OZI49+'Trading 1 Farm'!OZI50)*Funding!OYK22","v":0},{"$f":"('Farm 1'!OZJ49+'Trading 1 Farm'!OZJ50)*Funding!OYL22","v":0},{"$f":"('Farm 1'!OZK49+'Trading 1 Farm'!OZK50)*Funding!OYM22","v":0},{"$f":"('Farm 1'!OZL49+'Trading 1 Farm'!OZL50)*Funding!OYN22","v":0},{"$f":"('Farm 1'!OZM49+'Trading 1 Farm'!OZM50)*Funding!OYO22","v":0},{"$f":"('Farm 1'!OZN49+'Trading 1 Farm'!OZN50)*Funding!OYP22","v":0},{"$f":"('Farm 1'!OZO49+'Trading 1 Farm'!OZO50)*Funding!OYQ22","v":0},{"$f":"('Farm 1'!OZP49+'Trading 1 Farm'!OZP50)*Funding!OYR22","v":0},{"$f":"('Farm 1'!OZQ49+'Trading 1 Farm'!OZQ50)*Funding!OYS22","v":0},{"$f":"('Farm 1'!OZR49+'Trading 1 Farm'!OZR50)*Funding!OYT22","v":0},{"$f":"('Farm 1'!OZS49+'Trading 1 Farm'!OZS50)*Funding!OYU22","v":0},{"$f":"('Farm 1'!OZT49+'Trading 1 Farm'!OZT50)*Funding!OYV22","v":0},{"$f":"('Farm 1'!OZU49+'Trading 1 Farm'!OZU50)*Funding!OYW22","v":0},{"$f":"('Farm 1'!OZV49+'Trading 1 Farm'!OZV50)*Funding!OYX22","v":0},{"$f":"('Farm 1'!OZW49+'Trading 1 Farm'!OZW50)*Funding!OYY22","v":0},{"$f":"('Farm 1'!OZX49+'Trading 1 Farm'!OZX50)*Funding!OYZ22","v":0},{"$f":"('Farm 1'!OZY49+'Trading 1 Farm'!OZY50)*Funding!OZA22","v":0},{"$f":"('Farm 1'!OZZ49+'Trading 1 Farm'!OZZ50)*Funding!OZB22","v":0},{"$f":"('Farm 1'!PAA49+'Trading 1 Farm'!PAA50)*Funding!OZC22","v":0},{"$f":"('Farm 1'!PAB49+'Trading 1 Farm'!PAB50)*Funding!OZD22","v":0},{"$f":"('Farm 1'!PAC49+'Trading 1 Farm'!PAC50)*Funding!OZE22","v":0},{"$f":"('Farm 1'!PAD49+'Trading 1 Farm'!PAD50)*Funding!OZF22","v":0},{"$f":"('Farm 1'!PAE49+'Trading 1 Farm'!PAE50)*Funding!OZG22","v":0},{"$f":"('Farm 1'!PAF49+'Trading 1 Farm'!PAF50)*Funding!OZH22","v":0},{"$f":"('Farm 1'!PAG49+'Trading 1 Farm'!PAG50)*Funding!OZI22","v":0},{"$f":"('Farm 1'!PAH49+'Trading 1 Farm'!PAH50)*Funding!OZJ22","v":0},{"$f":"('Farm 1'!PAI49+'Trading 1 Farm'!PAI50)*Funding!OZK22","v":0},{"$f":"('Farm 1'!PAJ49+'Trading 1 Farm'!PAJ50)*Funding!OZL22","v":0},{"$f":"('Farm 1'!PAK49+'Trading 1 Farm'!PAK50)*Funding!OZM22","v":0},{"$f":"('Farm 1'!PAL49+'Trading 1 Farm'!PAL50)*Funding!OZN22","v":0},{"$f":"('Farm 1'!PAM49+'Trading 1 Farm'!PAM50)*Funding!OZO22","v":0},{"$f":"('Farm 1'!PAN49+'Trading 1 Farm'!PAN50)*Funding!OZP22","v":0},{"$f":"('Farm 1'!PAO49+'Trading 1 Farm'!PAO50)*Funding!OZQ22","v":0},{"$f":"('Farm 1'!PAP49+'Trading 1 Farm'!PAP50)*Funding!OZR22","v":0},{"$f":"('Farm 1'!PAQ49+'Trading 1 Farm'!PAQ50)*Funding!OZS22","v":0},{"$f":"('Farm 1'!PAR49+'Trading 1 Farm'!PAR50)*Funding!OZT22","v":0},{"$f":"('Farm 1'!PAS49+'Trading 1 Farm'!PAS50)*Funding!OZU22","v":0},{"$f":"('Farm 1'!PAT49+'Trading 1 Farm'!PAT50)*Funding!OZV22","v":0},{"$f":"('Farm 1'!PAU49+'Trading 1 Farm'!PAU50)*Funding!OZW22","v":0},{"$f":"('Farm 1'!PAV49+'Trading 1 Farm'!PAV50)*Funding!OZX22","v":0},{"$f":"('Farm 1'!PAW49+'Trading 1 Farm'!PAW50)*Funding!OZY22","v":0},{"$f":"('Farm 1'!PAX49+'Trading 1 Farm'!PAX50)*Funding!OZZ22","v":0},{"$f":"('Farm 1'!PAY49+'Trading 1 Farm'!PAY50)*Funding!PAA22","v":0},{"$f":"('Farm 1'!PAZ49+'Trading 1 Farm'!PAZ50)*Funding!PAB22","v":0},{"$f":"('Farm 1'!PBA49+'Trading 1 Farm'!PBA50)*Funding!PAC22","v":0},{"$f":"('Farm 1'!PBB49+'Trading 1 Farm'!PBB50)*Funding!PAD22","v":0},{"$f":"('Farm 1'!PBC49+'Trading 1 Farm'!PBC50)*Funding!PAE22","v":0},{"$f":"('Farm 1'!PBD49+'Trading 1 Farm'!PBD50)*Funding!PAF22","v":0},{"$f":"('Farm 1'!PBE49+'Trading 1 Farm'!PBE50)*Funding!PAG22","v":0},{"$f":"('Farm 1'!PBF49+'Trading 1 Farm'!PBF50)*Funding!PAH22","v":0},{"$f":"('Farm 1'!PBG49+'Trading 1 Farm'!PBG50)*Funding!PAI22","v":0},{"$f":"('Farm 1'!PBH49+'Trading 1 Farm'!PBH50)*Funding!PAJ22","v":0},{"$f":"('Farm 1'!PBI49+'Trading 1 Farm'!PBI50)*Funding!PAK22","v":0},{"$f":"('Farm 1'!PBJ49+'Trading 1 Farm'!PBJ50)*Funding!PAL22","v":0},{"$f":"('Farm 1'!PBK49+'Trading 1 Farm'!PBK50)*Funding!PAM22","v":0},{"$f":"('Farm 1'!PBL49+'Trading 1 Farm'!PBL50)*Funding!PAN22","v":0},{"$f":"('Farm 1'!PBM49+'Trading 1 Farm'!PBM50)*Funding!PAO22","v":0},{"$f":"('Farm 1'!PBN49+'Trading 1 Farm'!PBN50)*Funding!PAP22","v":0},{"$f":"('Farm 1'!PBO49+'Trading 1 Farm'!PBO50)*Funding!PAQ22","v":0},{"$f":"('Farm 1'!PBP49+'Trading 1 Farm'!PBP50)*Funding!PAR22","v":0},{"$f":"('Farm 1'!PBQ49+'Trading 1 Farm'!PBQ50)*Funding!PAS22","v":0},{"$f":"('Farm 1'!PBR49+'Trading 1 Farm'!PBR50)*Funding!PAT22","v":0},{"$f":"('Farm 1'!PBS49+'Trading 1 Farm'!PBS50)*Funding!PAU22","v":0},{"$f":"('Farm 1'!PBT49+'Trading 1 Farm'!PBT50)*Funding!PAV22","v":0},{"$f":"('Farm 1'!PBU49+'Trading 1 Farm'!PBU50)*Funding!PAW22","v":0},{"$f":"('Farm 1'!PBV49+'Trading 1 Farm'!PBV50)*Funding!PAX22","v":0},{"$f":"('Farm 1'!PBW49+'Trading 1 Farm'!PBW50)*Funding!PAY22","v":0},{"$f":"('Farm 1'!PBX49+'Trading 1 Farm'!PBX50)*Funding!PAZ22","v":0},{"$f":"('Farm 1'!PBY49+'Trading 1 Farm'!PBY50)*Funding!PBA22","v":0},{"$f":"('Farm 1'!PBZ49+'Trading 1 Farm'!PBZ50)*Funding!PBB22","v":0},{"$f":"('Farm 1'!PCA49+'Trading 1 Farm'!PCA50)*Funding!PBC22","v":0},{"$f":"('Farm 1'!PCB49+'Trading 1 Farm'!PCB50)*Funding!PBD22","v":0},{"$f":"('Farm 1'!PCC49+'Trading 1 Farm'!PCC50)*Funding!PBE22","v":0},{"$f":"('Farm 1'!PCD49+'Trading 1 Farm'!PCD50)*Funding!PBF22","v":0},{"$f":"('Farm 1'!PCE49+'Trading 1 Farm'!PCE50)*Funding!PBG22","v":0},{"$f":"('Farm 1'!PCF49+'Trading 1 Farm'!PCF50)*Funding!PBH22","v":0},{"$f":"('Farm 1'!PCG49+'Trading 1 Farm'!PCG50)*Funding!PBI22","v":0},{"$f":"('Farm 1'!PCH49+'Trading 1 Farm'!PCH50)*Funding!PBJ22","v":0},{"$f":"('Farm 1'!PCI49+'Trading 1 Farm'!PCI50)*Funding!PBK22","v":0},{"$f":"('Farm 1'!PCJ49+'Trading 1 Farm'!PCJ50)*Funding!PBL22","v":0},{"$f":"('Farm 1'!PCK49+'Trading 1 Farm'!PCK50)*Funding!PBM22","v":0},{"$f":"('Farm 1'!PCL49+'Trading 1 Farm'!PCL50)*Funding!PBN22","v":0},{"$f":"('Farm 1'!PCM49+'Trading 1 Farm'!PCM50)*Funding!PBO22","v":0},{"$f":"('Farm 1'!PCN49+'Trading 1 Farm'!PCN50)*Funding!PBP22","v":0},{"$f":"('Farm 1'!PCO49+'Trading 1 Farm'!PCO50)*Funding!PBQ22","v":0},{"$f":"('Farm 1'!PCP49+'Trading 1 Farm'!PCP50)*Funding!PBR22","v":0},{"$f":"('Farm 1'!PCQ49+'Trading 1 Farm'!PCQ50)*Funding!PBS22","v":0},{"$f":"('Farm 1'!PCR49+'Trading 1 Farm'!PCR50)*Funding!PBT22","v":0},{"$f":"('Farm 1'!PCS49+'Trading 1 Farm'!PCS50)*Funding!PBU22","v":0},{"$f":"('Farm 1'!PCT49+'Trading 1 Farm'!PCT50)*Funding!PBV22","v":0},{"$f":"('Farm 1'!PCU49+'Trading 1 Farm'!PCU50)*Funding!PBW22","v":0},{"$f":"('Farm 1'!PCV49+'Trading 1 Farm'!PCV50)*Funding!PBX22","v":0},{"$f":"('Farm 1'!PCW49+'Trading 1 Farm'!PCW50)*Funding!PBY22","v":0},{"$f":"('Farm 1'!PCX49+'Trading 1 Farm'!PCX50)*Funding!PBZ22","v":0},{"$f":"('Farm 1'!PCY49+'Trading 1 Farm'!PCY50)*Funding!PCA22","v":0},{"$f":"('Farm 1'!PCZ49+'Trading 1 Farm'!PCZ50)*Funding!PCB22","v":0},{"$f":"('Farm 1'!PDA49+'Trading 1 Farm'!PDA50)*Funding!PCC22","v":0},{"$f":"('Farm 1'!PDB49+'Trading 1 Farm'!PDB50)*Funding!PCD22","v":0},{"$f":"('Farm 1'!PDC49+'Trading 1 Farm'!PDC50)*Funding!PCE22","v":0},{"$f":"('Farm 1'!PDD49+'Trading 1 Farm'!PDD50)*Funding!PCF22","v":0},{"$f":"('Farm 1'!PDE49+'Trading 1 Farm'!PDE50)*Funding!PCG22","v":0},{"$f":"('Farm 1'!PDF49+'Trading 1 Farm'!PDF50)*Funding!PCH22","v":0},{"$f":"('Farm 1'!PDG49+'Trading 1 Farm'!PDG50)*Funding!PCI22","v":0},{"$f":"('Farm 1'!PDH49+'Trading 1 Farm'!PDH50)*Funding!PCJ22","v":0},{"$f":"('Farm 1'!PDI49+'Trading 1 Farm'!PDI50)*Funding!PCK22","v":0},{"$f":"('Farm 1'!PDJ49+'Trading 1 Farm'!PDJ50)*Funding!PCL22","v":0},{"$f":"('Farm 1'!PDK49+'Trading 1 Farm'!PDK50)*Funding!PCM22","v":0},{"$f":"('Farm 1'!PDL49+'Trading 1 Farm'!PDL50)*Funding!PCN22","v":0},{"$f":"('Farm 1'!PDM49+'Trading 1 Farm'!PDM50)*Funding!PCO22","v":0},{"$f":"('Farm 1'!PDN49+'Trading 1 Farm'!PDN50)*Funding!PCP22","v":0},{"$f":"('Farm 1'!PDO49+'Trading 1 Farm'!PDO50)*Funding!PCQ22","v":0},{"$f":"('Farm 1'!PDP49+'Trading 1 Farm'!PDP50)*Funding!PCR22","v":0},{"$f":"('Farm 1'!PDQ49+'Trading 1 Farm'!PDQ50)*Funding!PCS22","v":0},{"$f":"('Farm 1'!PDR49+'Trading 1 Farm'!PDR50)*Funding!PCT22","v":0},{"$f":"('Farm 1'!PDS49+'Trading 1 Farm'!PDS50)*Funding!PCU22","v":0},{"$f":"('Farm 1'!PDT49+'Trading 1 Farm'!PDT50)*Funding!PCV22","v":0},{"$f":"('Farm 1'!PDU49+'Trading 1 Farm'!PDU50)*Funding!PCW22","v":0},{"$f":"('Farm 1'!PDV49+'Trading 1 Farm'!PDV50)*Funding!PCX22","v":0},{"$f":"('Farm 1'!PDW49+'Trading 1 Farm'!PDW50)*Funding!PCY22","v":0},{"$f":"('Farm 1'!PDX49+'Trading 1 Farm'!PDX50)*Funding!PCZ22","v":0},{"$f":"('Farm 1'!PDY49+'Trading 1 Farm'!PDY50)*Funding!PDA22","v":0},{"$f":"('Farm 1'!PDZ49+'Trading 1 Farm'!PDZ50)*Funding!PDB22","v":0},{"$f":"('Farm 1'!PEA49+'Trading 1 Farm'!PEA50)*Funding!PDC22","v":0},{"$f":"('Farm 1'!PEB49+'Trading 1 Farm'!PEB50)*Funding!PDD22","v":0},{"$f":"('Farm 1'!PEC49+'Trading 1 Farm'!PEC50)*Funding!PDE22","v":0},{"$f":"('Farm 1'!PED49+'Trading 1 Farm'!PED50)*Funding!PDF22","v":0},{"$f":"('Farm 1'!PEE49+'Trading 1 Farm'!PEE50)*Funding!PDG22","v":0},{"$f":"('Farm 1'!PEF49+'Trading 1 Farm'!PEF50)*Funding!PDH22","v":0},{"$f":"('Farm 1'!PEG49+'Trading 1 Farm'!PEG50)*Funding!PDI22","v":0},{"$f":"('Farm 1'!PEH49+'Trading 1 Farm'!PEH50)*Funding!PDJ22","v":0},{"$f":"('Farm 1'!PEI49+'Trading 1 Farm'!PEI50)*Funding!PDK22","v":0},{"$f":"('Farm 1'!PEJ49+'Trading 1 Farm'!PEJ50)*Funding!PDL22","v":0},{"$f":"('Farm 1'!PEK49+'Trading 1 Farm'!PEK50)*Funding!PDM22","v":0},{"$f":"('Farm 1'!PEL49+'Trading 1 Farm'!PEL50)*Funding!PDN22","v":0},{"$f":"('Farm 1'!PEM49+'Trading 1 Farm'!PEM50)*Funding!PDO22","v":0},{"$f":"('Farm 1'!PEN49+'Trading 1 Farm'!PEN50)*Funding!PDP22","v":0},{"$f":"('Farm 1'!PEO49+'Trading 1 Farm'!PEO50)*Funding!PDQ22","v":0},{"$f":"('Farm 1'!PEP49+'Trading 1 Farm'!PEP50)*Funding!PDR22","v":0},{"$f":"('Farm 1'!PEQ49+'Trading 1 Farm'!PEQ50)*Funding!PDS22","v":0},{"$f":"('Farm 1'!PER49+'Trading 1 Farm'!PER50)*Funding!PDT22","v":0},{"$f":"('Farm 1'!PES49+'Trading 1 Farm'!PES50)*Funding!PDU22","v":0},{"$f":"('Farm 1'!PET49+'Trading 1 Farm'!PET50)*Funding!PDV22","v":0},{"$f":"('Farm 1'!PEU49+'Trading 1 Farm'!PEU50)*Funding!PDW22","v":0},{"$f":"('Farm 1'!PEV49+'Trading 1 Farm'!PEV50)*Funding!PDX22","v":0},{"$f":"('Farm 1'!PEW49+'Trading 1 Farm'!PEW50)*Funding!PDY22","v":0},{"$f":"('Farm 1'!PEX49+'Trading 1 Farm'!PEX50)*Funding!PDZ22","v":0},{"$f":"('Farm 1'!PEY49+'Trading 1 Farm'!PEY50)*Funding!PEA22","v":0},{"$f":"('Farm 1'!PEZ49+'Trading 1 Farm'!PEZ50)*Funding!PEB22","v":0},{"$f":"('Farm 1'!PFA49+'Trading 1 Farm'!PFA50)*Funding!PEC22","v":0},{"$f":"('Farm 1'!PFB49+'Trading 1 Farm'!PFB50)*Funding!PED22","v":0},{"$f":"('Farm 1'!PFC49+'Trading 1 Farm'!PFC50)*Funding!PEE22","v":0},{"$f":"('Farm 1'!PFD49+'Trading 1 Farm'!PFD50)*Funding!PEF22","v":0},{"$f":"('Farm 1'!PFE49+'Trading 1 Farm'!PFE50)*Funding!PEG22","v":0},{"$f":"('Farm 1'!PFF49+'Trading 1 Farm'!PFF50)*Funding!PEH22","v":0},{"$f":"('Farm 1'!PFG49+'Trading 1 Farm'!PFG50)*Funding!PEI22","v":0},{"$f":"('Farm 1'!PFH49+'Trading 1 Farm'!PFH50)*Funding!PEJ22","v":0},{"$f":"('Farm 1'!PFI49+'Trading 1 Farm'!PFI50)*Funding!PEK22","v":0},{"$f":"('Farm 1'!PFJ49+'Trading 1 Farm'!PFJ50)*Funding!PEL22","v":0},{"$f":"('Farm 1'!PFK49+'Trading 1 Farm'!PFK50)*Funding!PEM22","v":0},{"$f":"('Farm 1'!PFL49+'Trading 1 Farm'!PFL50)*Funding!PEN22","v":0},{"$f":"('Farm 1'!PFM49+'Trading 1 Farm'!PFM50)*Funding!PEO22","v":0},{"$f":"('Farm 1'!PFN49+'Trading 1 Farm'!PFN50)*Funding!PEP22","v":0},{"$f":"('Farm 1'!PFO49+'Trading 1 Farm'!PFO50)*Funding!PEQ22","v":0},{"$f":"('Farm 1'!PFP49+'Trading 1 Farm'!PFP50)*Funding!PER22","v":0},{"$f":"('Farm 1'!PFQ49+'Trading 1 Farm'!PFQ50)*Funding!PES22","v":0},{"$f":"('Farm 1'!PFR49+'Trading 1 Farm'!PFR50)*Funding!PET22","v":0},{"$f":"('Farm 1'!PFS49+'Trading 1 Farm'!PFS50)*Funding!PEU22","v":0},{"$f":"('Farm 1'!PFT49+'Trading 1 Farm'!PFT50)*Funding!PEV22","v":0},{"$f":"('Farm 1'!PFU49+'Trading 1 Farm'!PFU50)*Funding!PEW22","v":0},{"$f":"('Farm 1'!PFV49+'Trading 1 Farm'!PFV50)*Funding!PEX22","v":0},{"$f":"('Farm 1'!PFW49+'Trading 1 Farm'!PFW50)*Funding!PEY22","v":0},{"$f":"('Farm 1'!PFX49+'Trading 1 Farm'!PFX50)*Funding!PEZ22","v":0},{"$f":"('Farm 1'!PFY49+'Trading 1 Farm'!PFY50)*Funding!PFA22","v":0},{"$f":"('Farm 1'!PFZ49+'Trading 1 Farm'!PFZ50)*Funding!PFB22","v":0},{"$f":"('Farm 1'!PGA49+'Trading 1 Farm'!PGA50)*Funding!PFC22","v":0},{"$f":"('Farm 1'!PGB49+'Trading 1 Farm'!PGB50)*Funding!PFD22","v":0},{"$f":"('Farm 1'!PGC49+'Trading 1 Farm'!PGC50)*Funding!PFE22","v":0},{"$f":"('Farm 1'!PGD49+'Trading 1 Farm'!PGD50)*Funding!PFF22","v":0},{"$f":"('Farm 1'!PGE49+'Trading 1 Farm'!PGE50)*Funding!PFG22","v":0},{"$f":"('Farm 1'!PGF49+'Trading 1 Farm'!PGF50)*Funding!PFH22","v":0},{"$f":"('Farm 1'!PGG49+'Trading 1 Farm'!PGG50)*Funding!PFI22","v":0},{"$f":"('Farm 1'!PGH49+'Trading 1 Farm'!PGH50)*Funding!PFJ22","v":0},{"$f":"('Farm 1'!PGI49+'Trading 1 Farm'!PGI50)*Funding!PFK22","v":0},{"$f":"('Farm 1'!PGJ49+'Trading 1 Farm'!PGJ50)*Funding!PFL22","v":0},{"$f":"('Farm 1'!PGK49+'Trading 1 Farm'!PGK50)*Funding!PFM22","v":0},{"$f":"('Farm 1'!PGL49+'Trading 1 Farm'!PGL50)*Funding!PFN22","v":0},{"$f":"('Farm 1'!PGM49+'Trading 1 Farm'!PGM50)*Funding!PFO22","v":0},{"$f":"('Farm 1'!PGN49+'Trading 1 Farm'!PGN50)*Funding!PFP22","v":0},{"$f":"('Farm 1'!PGO49+'Trading 1 Farm'!PGO50)*Funding!PFQ22","v":0},{"$f":"('Farm 1'!PGP49+'Trading 1 Farm'!PGP50)*Funding!PFR22","v":0},{"$f":"('Farm 1'!PGQ49+'Trading 1 Farm'!PGQ50)*Funding!PFS22","v":0},{"$f":"('Farm 1'!PGR49+'Trading 1 Farm'!PGR50)*Funding!PFT22","v":0},{"$f":"('Farm 1'!PGS49+'Trading 1 Farm'!PGS50)*Funding!PFU22","v":0},{"$f":"('Farm 1'!PGT49+'Trading 1 Farm'!PGT50)*Funding!PFV22","v":0},{"$f":"('Farm 1'!PGU49+'Trading 1 Farm'!PGU50)*Funding!PFW22","v":0},{"$f":"('Farm 1'!PGV49+'Trading 1 Farm'!PGV50)*Funding!PFX22","v":0},{"$f":"('Farm 1'!PGW49+'Trading 1 Farm'!PGW50)*Funding!PFY22","v":0},{"$f":"('Farm 1'!PGX49+'Trading 1 Farm'!PGX50)*Funding!PFZ22","v":0},{"$f":"('Farm 1'!PGY49+'Trading 1 Farm'!PGY50)*Funding!PGA22","v":0},{"$f":"('Farm 1'!PGZ49+'Trading 1 Farm'!PGZ50)*Funding!PGB22","v":0},{"$f":"('Farm 1'!PHA49+'Trading 1 Farm'!PHA50)*Funding!PGC22","v":0},{"$f":"('Farm 1'!PHB49+'Trading 1 Farm'!PHB50)*Funding!PGD22","v":0},{"$f":"('Farm 1'!PHC49+'Trading 1 Farm'!PHC50)*Funding!PGE22","v":0},{"$f":"('Farm 1'!PHD49+'Trading 1 Farm'!PHD50)*Funding!PGF22","v":0},{"$f":"('Farm 1'!PHE49+'Trading 1 Farm'!PHE50)*Funding!PGG22","v":0},{"$f":"('Farm 1'!PHF49+'Trading 1 Farm'!PHF50)*Funding!PGH22","v":0},{"$f":"('Farm 1'!PHG49+'Trading 1 Farm'!PHG50)*Funding!PGI22","v":0},{"$f":"('Farm 1'!PHH49+'Trading 1 Farm'!PHH50)*Funding!PGJ22","v":0},{"$f":"('Farm 1'!PHI49+'Trading 1 Farm'!PHI50)*Funding!PGK22","v":0},{"$f":"('Farm 1'!PHJ49+'Trading 1 Farm'!PHJ50)*Funding!PGL22","v":0},{"$f":"('Farm 1'!PHK49+'Trading 1 Farm'!PHK50)*Funding!PGM22","v":0},{"$f":"('Farm 1'!PHL49+'Trading 1 Farm'!PHL50)*Funding!PGN22","v":0},{"$f":"('Farm 1'!PHM49+'Trading 1 Farm'!PHM50)*Funding!PGO22","v":0},{"$f":"('Farm 1'!PHN49+'Trading 1 Farm'!PHN50)*Funding!PGP22","v":0},{"$f":"('Farm 1'!PHO49+'Trading 1 Farm'!PHO50)*Funding!PGQ22","v":0},{"$f":"('Farm 1'!PHP49+'Trading 1 Farm'!PHP50)*Funding!PGR22","v":0},{"$f":"('Farm 1'!PHQ49+'Trading 1 Farm'!PHQ50)*Funding!PGS22","v":0},{"$f":"('Farm 1'!PHR49+'Trading 1 Farm'!PHR50)*Funding!PGT22","v":0},{"$f":"('Farm 1'!PHS49+'Trading 1 Farm'!PHS50)*Funding!PGU22","v":0},{"$f":"('Farm 1'!PHT49+'Trading 1 Farm'!PHT50)*Funding!PGV22","v":0},{"$f":"('Farm 1'!PHU49+'Trading 1 Farm'!PHU50)*Funding!PGW22","v":0},{"$f":"('Farm 1'!PHV49+'Trading 1 Farm'!PHV50)*Funding!PGX22","v":0},{"$f":"('Farm 1'!PHW49+'Trading 1 Farm'!PHW50)*Funding!PGY22","v":0},{"$f":"('Farm 1'!PHX49+'Trading 1 Farm'!PHX50)*Funding!PGZ22","v":0},{"$f":"('Farm 1'!PHY49+'Trading 1 Farm'!PHY50)*Funding!PHA22","v":0},{"$f":"('Farm 1'!PHZ49+'Trading 1 Farm'!PHZ50)*Funding!PHB22","v":0},{"$f":"('Farm 1'!PIA49+'Trading 1 Farm'!PIA50)*Funding!PHC22","v":0},{"$f":"('Farm 1'!PIB49+'Trading 1 Farm'!PIB50)*Funding!PHD22","v":0},{"$f":"('Farm 1'!PIC49+'Trading 1 Farm'!PIC50)*Funding!PHE22","v":0},{"$f":"('Farm 1'!PID49+'Trading 1 Farm'!PID50)*Funding!PHF22","v":0},{"$f":"('Farm 1'!PIE49+'Trading 1 Farm'!PIE50)*Funding!PHG22","v":0},{"$f":"('Farm 1'!PIF49+'Trading 1 Farm'!PIF50)*Funding!PHH22","v":0},{"$f":"('Farm 1'!PIG49+'Trading 1 Farm'!PIG50)*Funding!PHI22","v":0},{"$f":"('Farm 1'!PIH49+'Trading 1 Farm'!PIH50)*Funding!PHJ22","v":0},{"$f":"('Farm 1'!PII49+'Trading 1 Farm'!PII50)*Funding!PHK22","v":0},{"$f":"('Farm 1'!PIJ49+'Trading 1 Farm'!PIJ50)*Funding!PHL22","v":0},{"$f":"('Farm 1'!PIK49+'Trading 1 Farm'!PIK50)*Funding!PHM22","v":0},{"$f":"('Farm 1'!PIL49+'Trading 1 Farm'!PIL50)*Funding!PHN22","v":0},{"$f":"('Farm 1'!PIM49+'Trading 1 Farm'!PIM50)*Funding!PHO22","v":0},{"$f":"('Farm 1'!PIN49+'Trading 1 Farm'!PIN50)*Funding!PHP22","v":0},{"$f":"('Farm 1'!PIO49+'Trading 1 Farm'!PIO50)*Funding!PHQ22","v":0},{"$f":"('Farm 1'!PIP49+'Trading 1 Farm'!PIP50)*Funding!PHR22","v":0},{"$f":"('Farm 1'!PIQ49+'Trading 1 Farm'!PIQ50)*Funding!PHS22","v":0},{"$f":"('Farm 1'!PIR49+'Trading 1 Farm'!PIR50)*Funding!PHT22","v":0},{"$f":"('Farm 1'!PIS49+'Trading 1 Farm'!PIS50)*Funding!PHU22","v":0},{"$f":"('Farm 1'!PIT49+'Trading 1 Farm'!PIT50)*Funding!PHV22","v":0},{"$f":"('Farm 1'!PIU49+'Trading 1 Farm'!PIU50)*Funding!PHW22","v":0},{"$f":"('Farm 1'!PIV49+'Trading 1 Farm'!PIV50)*Funding!PHX22","v":0},{"$f":"('Farm 1'!PIW49+'Trading 1 Farm'!PIW50)*Funding!PHY22","v":0},{"$f":"('Farm 1'!PIX49+'Trading 1 Farm'!PIX50)*Funding!PHZ22","v":0},{"$f":"('Farm 1'!PIY49+'Trading 1 Farm'!PIY50)*Funding!PIA22","v":0},{"$f":"('Farm 1'!PIZ49+'Trading 1 Farm'!PIZ50)*Funding!PIB22","v":0},{"$f":"('Farm 1'!PJA49+'Trading 1 Farm'!PJA50)*Funding!PIC22","v":0},{"$f":"('Farm 1'!PJB49+'Trading 1 Farm'!PJB50)*Funding!PID22","v":0},{"$f":"('Farm 1'!PJC49+'Trading 1 Farm'!PJC50)*Funding!PIE22","v":0},{"$f":"('Farm 1'!PJD49+'Trading 1 Farm'!PJD50)*Funding!PIF22","v":0},{"$f":"('Farm 1'!PJE49+'Trading 1 Farm'!PJE50)*Funding!PIG22","v":0},{"$f":"('Farm 1'!PJF49+'Trading 1 Farm'!PJF50)*Funding!PIH22","v":0},{"$f":"('Farm 1'!PJG49+'Trading 1 Farm'!PJG50)*Funding!PII22","v":0},{"$f":"('Farm 1'!PJH49+'Trading 1 Farm'!PJH50)*Funding!PIJ22","v":0},{"$f":"('Farm 1'!PJI49+'Trading 1 Farm'!PJI50)*Funding!PIK22","v":0},{"$f":"('Farm 1'!PJJ49+'Trading 1 Farm'!PJJ50)*Funding!PIL22","v":0},{"$f":"('Farm 1'!PJK49+'Trading 1 Farm'!PJK50)*Funding!PIM22","v":0},{"$f":"('Farm 1'!PJL49+'Trading 1 Farm'!PJL50)*Funding!PIN22","v":0},{"$f":"('Farm 1'!PJM49+'Trading 1 Farm'!PJM50)*Funding!PIO22","v":0},{"$f":"('Farm 1'!PJN49+'Trading 1 Farm'!PJN50)*Funding!PIP22","v":0},{"$f":"('Farm 1'!PJO49+'Trading 1 Farm'!PJO50)*Funding!PIQ22","v":0},{"$f":"('Farm 1'!PJP49+'Trading 1 Farm'!PJP50)*Funding!PIR22","v":0},{"$f":"('Farm 1'!PJQ49+'Trading 1 Farm'!PJQ50)*Funding!PIS22","v":0},{"$f":"('Farm 1'!PJR49+'Trading 1 Farm'!PJR50)*Funding!PIT22","v":0},{"$f":"('Farm 1'!PJS49+'Trading 1 Farm'!PJS50)*Funding!PIU22","v":0},{"$f":"('Farm 1'!PJT49+'Trading 1 Farm'!PJT50)*Funding!PIV22","v":0},{"$f":"('Farm 1'!PJU49+'Trading 1 Farm'!PJU50)*Funding!PIW22","v":0},{"$f":"('Farm 1'!PJV49+'Trading 1 Farm'!PJV50)*Funding!PIX22","v":0},{"$f":"('Farm 1'!PJW49+'Trading 1 Farm'!PJW50)*Funding!PIY22","v":0},{"$f":"('Farm 1'!PJX49+'Trading 1 Farm'!PJX50)*Funding!PIZ22","v":0},{"$f":"('Farm 1'!PJY49+'Trading 1 Farm'!PJY50)*Funding!PJA22","v":0},{"$f":"('Farm 1'!PJZ49+'Trading 1 Farm'!PJZ50)*Funding!PJB22","v":0},{"$f":"('Farm 1'!PKA49+'Trading 1 Farm'!PKA50)*Funding!PJC22","v":0},{"$f":"('Farm 1'!PKB49+'Trading 1 Farm'!PKB50)*Funding!PJD22","v":0},{"$f":"('Farm 1'!PKC49+'Trading 1 Farm'!PKC50)*Funding!PJE22","v":0},{"$f":"('Farm 1'!PKD49+'Trading 1 Farm'!PKD50)*Funding!PJF22","v":0},{"$f":"('Farm 1'!PKE49+'Trading 1 Farm'!PKE50)*Funding!PJG22","v":0},{"$f":"('Farm 1'!PKF49+'Trading 1 Farm'!PKF50)*Funding!PJH22","v":0},{"$f":"('Farm 1'!PKG49+'Trading 1 Farm'!PKG50)*Funding!PJI22","v":0},{"$f":"('Farm 1'!PKH49+'Trading 1 Farm'!PKH50)*Funding!PJJ22","v":0},{"$f":"('Farm 1'!PKI49+'Trading 1 Farm'!PKI50)*Funding!PJK22","v":0},{"$f":"('Farm 1'!PKJ49+'Trading 1 Farm'!PKJ50)*Funding!PJL22","v":0},{"$f":"('Farm 1'!PKK49+'Trading 1 Farm'!PKK50)*Funding!PJM22","v":0},{"$f":"('Farm 1'!PKL49+'Trading 1 Farm'!PKL50)*Funding!PJN22","v":0},{"$f":"('Farm 1'!PKM49+'Trading 1 Farm'!PKM50)*Funding!PJO22","v":0},{"$f":"('Farm 1'!PKN49+'Trading 1 Farm'!PKN50)*Funding!PJP22","v":0},{"$f":"('Farm 1'!PKO49+'Trading 1 Farm'!PKO50)*Funding!PJQ22","v":0},{"$f":"('Farm 1'!PKP49+'Trading 1 Farm'!PKP50)*Funding!PJR22","v":0},{"$f":"('Farm 1'!PKQ49+'Trading 1 Farm'!PKQ50)*Funding!PJS22","v":0},{"$f":"('Farm 1'!PKR49+'Trading 1 Farm'!PKR50)*Funding!PJT22","v":0},{"$f":"('Farm 1'!PKS49+'Trading 1 Farm'!PKS50)*Funding!PJU22","v":0},{"$f":"('Farm 1'!PKT49+'Trading 1 Farm'!PKT50)*Funding!PJV22","v":0},{"$f":"('Farm 1'!PKU49+'Trading 1 Farm'!PKU50)*Funding!PJW22","v":0},{"$f":"('Farm 1'!PKV49+'Trading 1 Farm'!PKV50)*Funding!PJX22","v":0},{"$f":"('Farm 1'!PKW49+'Trading 1 Farm'!PKW50)*Funding!PJY22","v":0},{"$f":"('Farm 1'!PKX49+'Trading 1 Farm'!PKX50)*Funding!PJZ22","v":0},{"$f":"('Farm 1'!PKY49+'Trading 1 Farm'!PKY50)*Funding!PKA22","v":0},{"$f":"('Farm 1'!PKZ49+'Trading 1 Farm'!PKZ50)*Funding!PKB22","v":0},{"$f":"('Farm 1'!PLA49+'Trading 1 Farm'!PLA50)*Funding!PKC22","v":0},{"$f":"('Farm 1'!PLB49+'Trading 1 Farm'!PLB50)*Funding!PKD22","v":0},{"$f":"('Farm 1'!PLC49+'Trading 1 Farm'!PLC50)*Funding!PKE22","v":0},{"$f":"('Farm 1'!PLD49+'Trading 1 Farm'!PLD50)*Funding!PKF22","v":0},{"$f":"('Farm 1'!PLE49+'Trading 1 Farm'!PLE50)*Funding!PKG22","v":0},{"$f":"('Farm 1'!PLF49+'Trading 1 Farm'!PLF50)*Funding!PKH22","v":0},{"$f":"('Farm 1'!PLG49+'Trading 1 Farm'!PLG50)*Funding!PKI22","v":0},{"$f":"('Farm 1'!PLH49+'Trading 1 Farm'!PLH50)*Funding!PKJ22","v":0},{"$f":"('Farm 1'!PLI49+'Trading 1 Farm'!PLI50)*Funding!PKK22","v":0},{"$f":"('Farm 1'!PLJ49+'Trading 1 Farm'!PLJ50)*Funding!PKL22","v":0},{"$f":"('Farm 1'!PLK49+'Trading 1 Farm'!PLK50)*Funding!PKM22","v":0},{"$f":"('Farm 1'!PLL49+'Trading 1 Farm'!PLL50)*Funding!PKN22","v":0},{"$f":"('Farm 1'!PLM49+'Trading 1 Farm'!PLM50)*Funding!PKO22","v":0},{"$f":"('Farm 1'!PLN49+'Trading 1 Farm'!PLN50)*Funding!PKP22","v":0},{"$f":"('Farm 1'!PLO49+'Trading 1 Farm'!PLO50)*Funding!PKQ22","v":0},{"$f":"('Farm 1'!PLP49+'Trading 1 Farm'!PLP50)*Funding!PKR22","v":0},{"$f":"('Farm 1'!PLQ49+'Trading 1 Farm'!PLQ50)*Funding!PKS22","v":0},{"$f":"('Farm 1'!PLR49+'Trading 1 Farm'!PLR50)*Funding!PKT22","v":0},{"$f":"('Farm 1'!PLS49+'Trading 1 Farm'!PLS50)*Funding!PKU22","v":0},{"$f":"('Farm 1'!PLT49+'Trading 1 Farm'!PLT50)*Funding!PKV22","v":0},{"$f":"('Farm 1'!PLU49+'Trading 1 Farm'!PLU50)*Funding!PKW22","v":0},{"$f":"('Farm 1'!PLV49+'Trading 1 Farm'!PLV50)*Funding!PKX22","v":0},{"$f":"('Farm 1'!PLW49+'Trading 1 Farm'!PLW50)*Funding!PKY22","v":0},{"$f":"('Farm 1'!PLX49+'Trading 1 Farm'!PLX50)*Funding!PKZ22","v":0},{"$f":"('Farm 1'!PLY49+'Trading 1 Farm'!PLY50)*Funding!PLA22","v":0},{"$f":"('Farm 1'!PLZ49+'Trading 1 Farm'!PLZ50)*Funding!PLB22","v":0},{"$f":"('Farm 1'!PMA49+'Trading 1 Farm'!PMA50)*Funding!PLC22","v":0},{"$f":"('Farm 1'!PMB49+'Trading 1 Farm'!PMB50)*Funding!PLD22","v":0},{"$f":"('Farm 1'!PMC49+'Trading 1 Farm'!PMC50)*Funding!PLE22","v":0},{"$f":"('Farm 1'!PMD49+'Trading 1 Farm'!PMD50)*Funding!PLF22","v":0},{"$f":"('Farm 1'!PME49+'Trading 1 Farm'!PME50)*Funding!PLG22","v":0},{"$f":"('Farm 1'!PMF49+'Trading 1 Farm'!PMF50)*Funding!PLH22","v":0},{"$f":"('Farm 1'!PMG49+'Trading 1 Farm'!PMG50)*Funding!PLI22","v":0},{"$f":"('Farm 1'!PMH49+'Trading 1 Farm'!PMH50)*Funding!PLJ22","v":0},{"$f":"('Farm 1'!PMI49+'Trading 1 Farm'!PMI50)*Funding!PLK22","v":0},{"$f":"('Farm 1'!PMJ49+'Trading 1 Farm'!PMJ50)*Funding!PLL22","v":0},{"$f":"('Farm 1'!PMK49+'Trading 1 Farm'!PMK50)*Funding!PLM22","v":0},{"$f":"('Farm 1'!PML49+'Trading 1 Farm'!PML50)*Funding!PLN22","v":0},{"$f":"('Farm 1'!PMM49+'Trading 1 Farm'!PMM50)*Funding!PLO22","v":0},{"$f":"('Farm 1'!PMN49+'Trading 1 Farm'!PMN50)*Funding!PLP22","v":0},{"$f":"('Farm 1'!PMO49+'Trading 1 Farm'!PMO50)*Funding!PLQ22","v":0},{"$f":"('Farm 1'!PMP49+'Trading 1 Farm'!PMP50)*Funding!PLR22","v":0},{"$f":"('Farm 1'!PMQ49+'Trading 1 Farm'!PMQ50)*Funding!PLS22","v":0},{"$f":"('Farm 1'!PMR49+'Trading 1 Farm'!PMR50)*Funding!PLT22","v":0},{"$f":"('Farm 1'!PMS49+'Trading 1 Farm'!PMS50)*Funding!PLU22","v":0},{"$f":"('Farm 1'!PMT49+'Trading 1 Farm'!PMT50)*Funding!PLV22","v":0},{"$f":"('Farm 1'!PMU49+'Trading 1 Farm'!PMU50)*Funding!PLW22","v":0},{"$f":"('Farm 1'!PMV49+'Trading 1 Farm'!PMV50)*Funding!PLX22","v":0},{"$f":"('Farm 1'!PMW49+'Trading 1 Farm'!PMW50)*Funding!PLY22","v":0},{"$f":"('Farm 1'!PMX49+'Trading 1 Farm'!PMX50)*Funding!PLZ22","v":0},{"$f":"('Farm 1'!PMY49+'Trading 1 Farm'!PMY50)*Funding!PMA22","v":0},{"$f":"('Farm 1'!PMZ49+'Trading 1 Farm'!PMZ50)*Funding!PMB22","v":0},{"$f":"('Farm 1'!PNA49+'Trading 1 Farm'!PNA50)*Funding!PMC22","v":0},{"$f":"('Farm 1'!PNB49+'Trading 1 Farm'!PNB50)*Funding!PMD22","v":0},{"$f":"('Farm 1'!PNC49+'Trading 1 Farm'!PNC50)*Funding!PME22","v":0},{"$f":"('Farm 1'!PND49+'Trading 1 Farm'!PND50)*Funding!PMF22","v":0},{"$f":"('Farm 1'!PNE49+'Trading 1 Farm'!PNE50)*Funding!PMG22","v":0},{"$f":"('Farm 1'!PNF49+'Trading 1 Farm'!PNF50)*Funding!PMH22","v":0},{"$f":"('Farm 1'!PNG49+'Trading 1 Farm'!PNG50)*Funding!PMI22","v":0},{"$f":"('Farm 1'!PNH49+'Trading 1 Farm'!PNH50)*Funding!PMJ22","v":0},{"$f":"('Farm 1'!PNI49+'Trading 1 Farm'!PNI50)*Funding!PMK22","v":0},{"$f":"('Farm 1'!PNJ49+'Trading 1 Farm'!PNJ50)*Funding!PML22","v":0},{"$f":"('Farm 1'!PNK49+'Trading 1 Farm'!PNK50)*Funding!PMM22","v":0},{"$f":"('Farm 1'!PNL49+'Trading 1 Farm'!PNL50)*Funding!PMN22","v":0},{"$f":"('Farm 1'!PNM49+'Trading 1 Farm'!PNM50)*Funding!PMO22","v":0},{"$f":"('Farm 1'!PNN49+'Trading 1 Farm'!PNN50)*Funding!PMP22","v":0},{"$f":"('Farm 1'!PNO49+'Trading 1 Farm'!PNO50)*Funding!PMQ22","v":0},{"$f":"('Farm 1'!PNP49+'Trading 1 Farm'!PNP50)*Funding!PMR22","v":0},{"$f":"('Farm 1'!PNQ49+'Trading 1 Farm'!PNQ50)*Funding!PMS22","v":0},{"$f":"('Farm 1'!PNR49+'Trading 1 Farm'!PNR50)*Funding!PMT22","v":0},{"$f":"('Farm 1'!PNS49+'Trading 1 Farm'!PNS50)*Funding!PMU22","v":0},{"$f":"('Farm 1'!PNT49+'Trading 1 Farm'!PNT50)*Funding!PMV22","v":0},{"$f":"('Farm 1'!PNU49+'Trading 1 Farm'!PNU50)*Funding!PMW22","v":0},{"$f":"('Farm 1'!PNV49+'Trading 1 Farm'!PNV50)*Funding!PMX22","v":0},{"$f":"('Farm 1'!PNW49+'Trading 1 Farm'!PNW50)*Funding!PMY22","v":0},{"$f":"('Farm 1'!PNX49+'Trading 1 Farm'!PNX50)*Funding!PMZ22","v":0},{"$f":"('Farm 1'!PNY49+'Trading 1 Farm'!PNY50)*Funding!PNA22","v":0},{"$f":"('Farm 1'!PNZ49+'Trading 1 Farm'!PNZ50)*Funding!PNB22","v":0},{"$f":"('Farm 1'!POA49+'Trading 1 Farm'!POA50)*Funding!PNC22","v":0},{"$f":"('Farm 1'!POB49+'Trading 1 Farm'!POB50)*Funding!PND22","v":0},{"$f":"('Farm 1'!POC49+'Trading 1 Farm'!POC50)*Funding!PNE22","v":0},{"$f":"('Farm 1'!POD49+'Trading 1 Farm'!POD50)*Funding!PNF22","v":0},{"$f":"('Farm 1'!POE49+'Trading 1 Farm'!POE50)*Funding!PNG22","v":0},{"$f":"('Farm 1'!POF49+'Trading 1 Farm'!POF50)*Funding!PNH22","v":0},{"$f":"('Farm 1'!POG49+'Trading 1 Farm'!POG50)*Funding!PNI22","v":0},{"$f":"('Farm 1'!POH49+'Trading 1 Farm'!POH50)*Funding!PNJ22","v":0},{"$f":"('Farm 1'!POI49+'Trading 1 Farm'!POI50)*Funding!PNK22","v":0},{"$f":"('Farm 1'!POJ49+'Trading 1 Farm'!POJ50)*Funding!PNL22","v":0},{"$f":"('Farm 1'!POK49+'Trading 1 Farm'!POK50)*Funding!PNM22","v":0},{"$f":"('Farm 1'!POL49+'Trading 1 Farm'!POL50)*Funding!PNN22","v":0},{"$f":"('Farm 1'!POM49+'Trading 1 Farm'!POM50)*Funding!PNO22","v":0},{"$f":"('Farm 1'!PON49+'Trading 1 Farm'!PON50)*Funding!PNP22","v":0},{"$f":"('Farm 1'!POO49+'Trading 1 Farm'!POO50)*Funding!PNQ22","v":0},{"$f":"('Farm 1'!POP49+'Trading 1 Farm'!POP50)*Funding!PNR22","v":0},{"$f":"('Farm 1'!POQ49+'Trading 1 Farm'!POQ50)*Funding!PNS22","v":0},{"$f":"('Farm 1'!POR49+'Trading 1 Farm'!POR50)*Funding!PNT22","v":0},{"$f":"('Farm 1'!POS49+'Trading 1 Farm'!POS50)*Funding!PNU22","v":0},{"$f":"('Farm 1'!POT49+'Trading 1 Farm'!POT50)*Funding!PNV22","v":0},{"$f":"('Farm 1'!POU49+'Trading 1 Farm'!POU50)*Funding!PNW22","v":0},{"$f":"('Farm 1'!POV49+'Trading 1 Farm'!POV50)*Funding!PNX22","v":0},{"$f":"('Farm 1'!POW49+'Trading 1 Farm'!POW50)*Funding!PNY22","v":0},{"$f":"('Farm 1'!POX49+'Trading 1 Farm'!POX50)*Funding!PNZ22","v":0},{"$f":"('Farm 1'!POY49+'Trading 1 Farm'!POY50)*Funding!POA22","v":0},{"$f":"('Farm 1'!POZ49+'Trading 1 Farm'!POZ50)*Funding!POB22","v":0},{"$f":"('Farm 1'!PPA49+'Trading 1 Farm'!PPA50)*Funding!POC22","v":0},{"$f":"('Farm 1'!PPB49+'Trading 1 Farm'!PPB50)*Funding!POD22","v":0},{"$f":"('Farm 1'!PPC49+'Trading 1 Farm'!PPC50)*Funding!POE22","v":0},{"$f":"('Farm 1'!PPD49+'Trading 1 Farm'!PPD50)*Funding!POF22","v":0},{"$f":"('Farm 1'!PPE49+'Trading 1 Farm'!PPE50)*Funding!POG22","v":0},{"$f":"('Farm 1'!PPF49+'Trading 1 Farm'!PPF50)*Funding!POH22","v":0},{"$f":"('Farm 1'!PPG49+'Trading 1 Farm'!PPG50)*Funding!POI22","v":0},{"$f":"('Farm 1'!PPH49+'Trading 1 Farm'!PPH50)*Funding!POJ22","v":0},{"$f":"('Farm 1'!PPI49+'Trading 1 Farm'!PPI50)*Funding!POK22","v":0},{"$f":"('Farm 1'!PPJ49+'Trading 1 Farm'!PPJ50)*Funding!POL22","v":0},{"$f":"('Farm 1'!PPK49+'Trading 1 Farm'!PPK50)*Funding!POM22","v":0},{"$f":"('Farm 1'!PPL49+'Trading 1 Farm'!PPL50)*Funding!PON22","v":0},{"$f":"('Farm 1'!PPM49+'Trading 1 Farm'!PPM50)*Funding!POO22","v":0},{"$f":"('Farm 1'!PPN49+'Trading 1 Farm'!PPN50)*Funding!POP22","v":0},{"$f":"('Farm 1'!PPO49+'Trading 1 Farm'!PPO50)*Funding!POQ22","v":0},{"$f":"('Farm 1'!PPP49+'Trading 1 Farm'!PPP50)*Funding!POR22","v":0},{"$f":"('Farm 1'!PPQ49+'Trading 1 Farm'!PPQ50)*Funding!POS22","v":0},{"$f":"('Farm 1'!PPR49+'Trading 1 Farm'!PPR50)*Funding!POT22","v":0},{"$f":"('Farm 1'!PPS49+'Trading 1 Farm'!PPS50)*Funding!POU22","v":0},{"$f":"('Farm 1'!PPT49+'Trading 1 Farm'!PPT50)*Funding!POV22","v":0},{"$f":"('Farm 1'!PPU49+'Trading 1 Farm'!PPU50)*Funding!POW22","v":0},{"$f":"('Farm 1'!PPV49+'Trading 1 Farm'!PPV50)*Funding!POX22","v":0},{"$f":"('Farm 1'!PPW49+'Trading 1 Farm'!PPW50)*Funding!POY22","v":0},{"$f":"('Farm 1'!PPX49+'Trading 1 Farm'!PPX50)*Funding!POZ22","v":0},{"$f":"('Farm 1'!PPY49+'Trading 1 Farm'!PPY50)*Funding!PPA22","v":0},{"$f":"('Farm 1'!PPZ49+'Trading 1 Farm'!PPZ50)*Funding!PPB22","v":0},{"$f":"('Farm 1'!PQA49+'Trading 1 Farm'!PQA50)*Funding!PPC22","v":0},{"$f":"('Farm 1'!PQB49+'Trading 1 Farm'!PQB50)*Funding!PPD22","v":0},{"$f":"('Farm 1'!PQC49+'Trading 1 Farm'!PQC50)*Funding!PPE22","v":0},{"$f":"('Farm 1'!PQD49+'Trading 1 Farm'!PQD50)*Funding!PPF22","v":0},{"$f":"('Farm 1'!PQE49+'Trading 1 Farm'!PQE50)*Funding!PPG22","v":0},{"$f":"('Farm 1'!PQF49+'Trading 1 Farm'!PQF50)*Funding!PPH22","v":0},{"$f":"('Farm 1'!PQG49+'Trading 1 Farm'!PQG50)*Funding!PPI22","v":0},{"$f":"('Farm 1'!PQH49+'Trading 1 Farm'!PQH50)*Funding!PPJ22","v":0},{"$f":"('Farm 1'!PQI49+'Trading 1 Farm'!PQI50)*Funding!PPK22","v":0},{"$f":"('Farm 1'!PQJ49+'Trading 1 Farm'!PQJ50)*Funding!PPL22","v":0},{"$f":"('Farm 1'!PQK49+'Trading 1 Farm'!PQK50)*Funding!PPM22","v":0},{"$f":"('Farm 1'!PQL49+'Trading 1 Farm'!PQL50)*Funding!PPN22","v":0},{"$f":"('Farm 1'!PQM49+'Trading 1 Farm'!PQM50)*Funding!PPO22","v":0},{"$f":"('Farm 1'!PQN49+'Trading 1 Farm'!PQN50)*Funding!PPP22","v":0},{"$f":"('Farm 1'!PQO49+'Trading 1 Farm'!PQO50)*Funding!PPQ22","v":0},{"$f":"('Farm 1'!PQP49+'Trading 1 Farm'!PQP50)*Funding!PPR22","v":0},{"$f":"('Farm 1'!PQQ49+'Trading 1 Farm'!PQQ50)*Funding!PPS22","v":0},{"$f":"('Farm 1'!PQR49+'Trading 1 Farm'!PQR50)*Funding!PPT22","v":0},{"$f":"('Farm 1'!PQS49+'Trading 1 Farm'!PQS50)*Funding!PPU22","v":0},{"$f":"('Farm 1'!PQT49+'Trading 1 Farm'!PQT50)*Funding!PPV22","v":0},{"$f":"('Farm 1'!PQU49+'Trading 1 Farm'!PQU50)*Funding!PPW22","v":0},{"$f":"('Farm 1'!PQV49+'Trading 1 Farm'!PQV50)*Funding!PPX22","v":0},{"$f":"('Farm 1'!PQW49+'Trading 1 Farm'!PQW50)*Funding!PPY22","v":0},{"$f":"('Farm 1'!PQX49+'Trading 1 Farm'!PQX50)*Funding!PPZ22","v":0},{"$f":"('Farm 1'!PQY49+'Trading 1 Farm'!PQY50)*Funding!PQA22","v":0},{"$f":"('Farm 1'!PQZ49+'Trading 1 Farm'!PQZ50)*Funding!PQB22","v":0},{"$f":"('Farm 1'!PRA49+'Trading 1 Farm'!PRA50)*Funding!PQC22","v":0},{"$f":"('Farm 1'!PRB49+'Trading 1 Farm'!PRB50)*Funding!PQD22","v":0},{"$f":"('Farm 1'!PRC49+'Trading 1 Farm'!PRC50)*Funding!PQE22","v":0},{"$f":"('Farm 1'!PRD49+'Trading 1 Farm'!PRD50)*Funding!PQF22","v":0},{"$f":"('Farm 1'!PRE49+'Trading 1 Farm'!PRE50)*Funding!PQG22","v":0},{"$f":"('Farm 1'!PRF49+'Trading 1 Farm'!PRF50)*Funding!PQH22","v":0},{"$f":"('Farm 1'!PRG49+'Trading 1 Farm'!PRG50)*Funding!PQI22","v":0},{"$f":"('Farm 1'!PRH49+'Trading 1 Farm'!PRH50)*Funding!PQJ22","v":0},{"$f":"('Farm 1'!PRI49+'Trading 1 Farm'!PRI50)*Funding!PQK22","v":0},{"$f":"('Farm 1'!PRJ49+'Trading 1 Farm'!PRJ50)*Funding!PQL22","v":0},{"$f":"('Farm 1'!PRK49+'Trading 1 Farm'!PRK50)*Funding!PQM22","v":0},{"$f":"('Farm 1'!PRL49+'Trading 1 Farm'!PRL50)*Funding!PQN22","v":0},{"$f":"('Farm 1'!PRM49+'Trading 1 Farm'!PRM50)*Funding!PQO22","v":0},{"$f":"('Farm 1'!PRN49+'Trading 1 Farm'!PRN50)*Funding!PQP22","v":0},{"$f":"('Farm 1'!PRO49+'Trading 1 Farm'!PRO50)*Funding!PQQ22","v":0},{"$f":"('Farm 1'!PRP49+'Trading 1 Farm'!PRP50)*Funding!PQR22","v":0},{"$f":"('Farm 1'!PRQ49+'Trading 1 Farm'!PRQ50)*Funding!PQS22","v":0},{"$f":"('Farm 1'!PRR49+'Trading 1 Farm'!PRR50)*Funding!PQT22","v":0},{"$f":"('Farm 1'!PRS49+'Trading 1 Farm'!PRS50)*Funding!PQU22","v":0},{"$f":"('Farm 1'!PRT49+'Trading 1 Farm'!PRT50)*Funding!PQV22","v":0},{"$f":"('Farm 1'!PRU49+'Trading 1 Farm'!PRU50)*Funding!PQW22","v":0},{"$f":"('Farm 1'!PRV49+'Trading 1 Farm'!PRV50)*Funding!PQX22","v":0},{"$f":"('Farm 1'!PRW49+'Trading 1 Farm'!PRW50)*Funding!PQY22","v":0},{"$f":"('Farm 1'!PRX49+'Trading 1 Farm'!PRX50)*Funding!PQZ22","v":0},{"$f":"('Farm 1'!PRY49+'Trading 1 Farm'!PRY50)*Funding!PRA22","v":0},{"$f":"('Farm 1'!PRZ49+'Trading 1 Farm'!PRZ50)*Funding!PRB22","v":0},{"$f":"('Farm 1'!PSA49+'Trading 1 Farm'!PSA50)*Funding!PRC22","v":0},{"$f":"('Farm 1'!PSB49+'Trading 1 Farm'!PSB50)*Funding!PRD22","v":0},{"$f":"('Farm 1'!PSC49+'Trading 1 Farm'!PSC50)*Funding!PRE22","v":0},{"$f":"('Farm 1'!PSD49+'Trading 1 Farm'!PSD50)*Funding!PRF22","v":0},{"$f":"('Farm 1'!PSE49+'Trading 1 Farm'!PSE50)*Funding!PRG22","v":0},{"$f":"('Farm 1'!PSF49+'Trading 1 Farm'!PSF50)*Funding!PRH22","v":0},{"$f":"('Farm 1'!PSG49+'Trading 1 Farm'!PSG50)*Funding!PRI22","v":0},{"$f":"('Farm 1'!PSH49+'Trading 1 Farm'!PSH50)*Funding!PRJ22","v":0},{"$f":"('Farm 1'!PSI49+'Trading 1 Farm'!PSI50)*Funding!PRK22","v":0},{"$f":"('Farm 1'!PSJ49+'Trading 1 Farm'!PSJ50)*Funding!PRL22","v":0},{"$f":"('Farm 1'!PSK49+'Trading 1 Farm'!PSK50)*Funding!PRM22","v":0},{"$f":"('Farm 1'!PSL49+'Trading 1 Farm'!PSL50)*Funding!PRN22","v":0},{"$f":"('Farm 1'!PSM49+'Trading 1 Farm'!PSM50)*Funding!PRO22","v":0},{"$f":"('Farm 1'!PSN49+'Trading 1 Farm'!PSN50)*Funding!PRP22","v":0},{"$f":"('Farm 1'!PSO49+'Trading 1 Farm'!PSO50)*Funding!PRQ22","v":0},{"$f":"('Farm 1'!PSP49+'Trading 1 Farm'!PSP50)*Funding!PRR22","v":0},{"$f":"('Farm 1'!PSQ49+'Trading 1 Farm'!PSQ50)*Funding!PRS22","v":0},{"$f":"('Farm 1'!PSR49+'Trading 1 Farm'!PSR50)*Funding!PRT22","v":0},{"$f":"('Farm 1'!PSS49+'Trading 1 Farm'!PSS50)*Funding!PRU22","v":0},{"$f":"('Farm 1'!PST49+'Trading 1 Farm'!PST50)*Funding!PRV22","v":0},{"$f":"('Farm 1'!PSU49+'Trading 1 Farm'!PSU50)*Funding!PRW22","v":0},{"$f":"('Farm 1'!PSV49+'Trading 1 Farm'!PSV50)*Funding!PRX22","v":0},{"$f":"('Farm 1'!PSW49+'Trading 1 Farm'!PSW50)*Funding!PRY22","v":0},{"$f":"('Farm 1'!PSX49+'Trading 1 Farm'!PSX50)*Funding!PRZ22","v":0},{"$f":"('Farm 1'!PSY49+'Trading 1 Farm'!PSY50)*Funding!PSA22","v":0},{"$f":"('Farm 1'!PSZ49+'Trading 1 Farm'!PSZ50)*Funding!PSB22","v":0},{"$f":"('Farm 1'!PTA49+'Trading 1 Farm'!PTA50)*Funding!PSC22","v":0},{"$f":"('Farm 1'!PTB49+'Trading 1 Farm'!PTB50)*Funding!PSD22","v":0},{"$f":"('Farm 1'!PTC49+'Trading 1 Farm'!PTC50)*Funding!PSE22","v":0},{"$f":"('Farm 1'!PTD49+'Trading 1 Farm'!PTD50)*Funding!PSF22","v":0},{"$f":"('Farm 1'!PTE49+'Trading 1 Farm'!PTE50)*Funding!PSG22","v":0},{"$f":"('Farm 1'!PTF49+'Trading 1 Farm'!PTF50)*Funding!PSH22","v":0},{"$f":"('Farm 1'!PTG49+'Trading 1 Farm'!PTG50)*Funding!PSI22","v":0},{"$f":"('Farm 1'!PTH49+'Trading 1 Farm'!PTH50)*Funding!PSJ22","v":0},{"$f":"('Farm 1'!PTI49+'Trading 1 Farm'!PTI50)*Funding!PSK22","v":0},{"$f":"('Farm 1'!PTJ49+'Trading 1 Farm'!PTJ50)*Funding!PSL22","v":0},{"$f":"('Farm 1'!PTK49+'Trading 1 Farm'!PTK50)*Funding!PSM22","v":0},{"$f":"('Farm 1'!PTL49+'Trading 1 Farm'!PTL50)*Funding!PSN22","v":0},{"$f":"('Farm 1'!PTM49+'Trading 1 Farm'!PTM50)*Funding!PSO22","v":0},{"$f":"('Farm 1'!PTN49+'Trading 1 Farm'!PTN50)*Funding!PSP22","v":0},{"$f":"('Farm 1'!PTO49+'Trading 1 Farm'!PTO50)*Funding!PSQ22","v":0},{"$f":"('Farm 1'!PTP49+'Trading 1 Farm'!PTP50)*Funding!PSR22","v":0},{"$f":"('Farm 1'!PTQ49+'Trading 1 Farm'!PTQ50)*Funding!PSS22","v":0},{"$f":"('Farm 1'!PTR49+'Trading 1 Farm'!PTR50)*Funding!PST22","v":0},{"$f":"('Farm 1'!PTS49+'Trading 1 Farm'!PTS50)*Funding!PSU22","v":0},{"$f":"('Farm 1'!PTT49+'Trading 1 Farm'!PTT50)*Funding!PSV22","v":0},{"$f":"('Farm 1'!PTU49+'Trading 1 Farm'!PTU50)*Funding!PSW22","v":0},{"$f":"('Farm 1'!PTV49+'Trading 1 Farm'!PTV50)*Funding!PSX22","v":0},{"$f":"('Farm 1'!PTW49+'Trading 1 Farm'!PTW50)*Funding!PSY22","v":0},{"$f":"('Farm 1'!PTX49+'Trading 1 Farm'!PTX50)*Funding!PSZ22","v":0},{"$f":"('Farm 1'!PTY49+'Trading 1 Farm'!PTY50)*Funding!PTA22","v":0},{"$f":"('Farm 1'!PTZ49+'Trading 1 Farm'!PTZ50)*Funding!PTB22","v":0},{"$f":"('Farm 1'!PUA49+'Trading 1 Farm'!PUA50)*Funding!PTC22","v":0},{"$f":"('Farm 1'!PUB49+'Trading 1 Farm'!PUB50)*Funding!PTD22","v":0},{"$f":"('Farm 1'!PUC49+'Trading 1 Farm'!PUC50)*Funding!PTE22","v":0},{"$f":"('Farm 1'!PUD49+'Trading 1 Farm'!PUD50)*Funding!PTF22","v":0},{"$f":"('Farm 1'!PUE49+'Trading 1 Farm'!PUE50)*Funding!PTG22","v":0},{"$f":"('Farm 1'!PUF49+'Trading 1 Farm'!PUF50)*Funding!PTH22","v":0},{"$f":"('Farm 1'!PUG49+'Trading 1 Farm'!PUG50)*Funding!PTI22","v":0},{"$f":"('Farm 1'!PUH49+'Trading 1 Farm'!PUH50)*Funding!PTJ22","v":0},{"$f":"('Farm 1'!PUI49+'Trading 1 Farm'!PUI50)*Funding!PTK22","v":0},{"$f":"('Farm 1'!PUJ49+'Trading 1 Farm'!PUJ50)*Funding!PTL22","v":0},{"$f":"('Farm 1'!PUK49+'Trading 1 Farm'!PUK50)*Funding!PTM22","v":0},{"$f":"('Farm 1'!PUL49+'Trading 1 Farm'!PUL50)*Funding!PTN22","v":0},{"$f":"('Farm 1'!PUM49+'Trading 1 Farm'!PUM50)*Funding!PTO22","v":0},{"$f":"('Farm 1'!PUN49+'Trading 1 Farm'!PUN50)*Funding!PTP22","v":0},{"$f":"('Farm 1'!PUO49+'Trading 1 Farm'!PUO50)*Funding!PTQ22","v":0},{"$f":"('Farm 1'!PUP49+'Trading 1 Farm'!PUP50)*Funding!PTR22","v":0},{"$f":"('Farm 1'!PUQ49+'Trading 1 Farm'!PUQ50)*Funding!PTS22","v":0},{"$f":"('Farm 1'!PUR49+'Trading 1 Farm'!PUR50)*Funding!PTT22","v":0},{"$f":"('Farm 1'!PUS49+'Trading 1 Farm'!PUS50)*Funding!PTU22","v":0},{"$f":"('Farm 1'!PUT49+'Trading 1 Farm'!PUT50)*Funding!PTV22","v":0},{"$f":"('Farm 1'!PUU49+'Trading 1 Farm'!PUU50)*Funding!PTW22","v":0},{"$f":"('Farm 1'!PUV49+'Trading 1 Farm'!PUV50)*Funding!PTX22","v":0},{"$f":"('Farm 1'!PUW49+'Trading 1 Farm'!PUW50)*Funding!PTY22","v":0},{"$f":"('Farm 1'!PUX49+'Trading 1 Farm'!PUX50)*Funding!PTZ22","v":0},{"$f":"('Farm 1'!PUY49+'Trading 1 Farm'!PUY50)*Funding!PUA22","v":0},{"$f":"('Farm 1'!PUZ49+'Trading 1 Farm'!PUZ50)*Funding!PUB22","v":0},{"$f":"('Farm 1'!PVA49+'Trading 1 Farm'!PVA50)*Funding!PUC22","v":0},{"$f":"('Farm 1'!PVB49+'Trading 1 Farm'!PVB50)*Funding!PUD22","v":0},{"$f":"('Farm 1'!PVC49+'Trading 1 Farm'!PVC50)*Funding!PUE22","v":0},{"$f":"('Farm 1'!PVD49+'Trading 1 Farm'!PVD50)*Funding!PUF22","v":0},{"$f":"('Farm 1'!PVE49+'Trading 1 Farm'!PVE50)*Funding!PUG22","v":0},{"$f":"('Farm 1'!PVF49+'Trading 1 Farm'!PVF50)*Funding!PUH22","v":0},{"$f":"('Farm 1'!PVG49+'Trading 1 Farm'!PVG50)*Funding!PUI22","v":0},{"$f":"('Farm 1'!PVH49+'Trading 1 Farm'!PVH50)*Funding!PUJ22","v":0},{"$f":"('Farm 1'!PVI49+'Trading 1 Farm'!PVI50)*Funding!PUK22","v":0},{"$f":"('Farm 1'!PVJ49+'Trading 1 Farm'!PVJ50)*Funding!PUL22","v":0},{"$f":"('Farm 1'!PVK49+'Trading 1 Farm'!PVK50)*Funding!PUM22","v":0},{"$f":"('Farm 1'!PVL49+'Trading 1 Farm'!PVL50)*Funding!PUN22","v":0},{"$f":"('Farm 1'!PVM49+'Trading 1 Farm'!PVM50)*Funding!PUO22","v":0},{"$f":"('Farm 1'!PVN49+'Trading 1 Farm'!PVN50)*Funding!PUP22","v":0},{"$f":"('Farm 1'!PVO49+'Trading 1 Farm'!PVO50)*Funding!PUQ22","v":0},{"$f":"('Farm 1'!PVP49+'Trading 1 Farm'!PVP50)*Funding!PUR22","v":0},{"$f":"('Farm 1'!PVQ49+'Trading 1 Farm'!PVQ50)*Funding!PUS22","v":0},{"$f":"('Farm 1'!PVR49+'Trading 1 Farm'!PVR50)*Funding!PUT22","v":0},{"$f":"('Farm 1'!PVS49+'Trading 1 Farm'!PVS50)*Funding!PUU22","v":0},{"$f":"('Farm 1'!PVT49+'Trading 1 Farm'!PVT50)*Funding!PUV22","v":0},{"$f":"('Farm 1'!PVU49+'Trading 1 Farm'!PVU50)*Funding!PUW22","v":0},{"$f":"('Farm 1'!PVV49+'Trading 1 Farm'!PVV50)*Funding!PUX22","v":0},{"$f":"('Farm 1'!PVW49+'Trading 1 Farm'!PVW50)*Funding!PUY22","v":0},{"$f":"('Farm 1'!PVX49+'Trading 1 Farm'!PVX50)*Funding!PUZ22","v":0},{"$f":"('Farm 1'!PVY49+'Trading 1 Farm'!PVY50)*Funding!PVA22","v":0},{"$f":"('Farm 1'!PVZ49+'Trading 1 Farm'!PVZ50)*Funding!PVB22","v":0},{"$f":"('Farm 1'!PWA49+'Trading 1 Farm'!PWA50)*Funding!PVC22","v":0},{"$f":"('Farm 1'!PWB49+'Trading 1 Farm'!PWB50)*Funding!PVD22","v":0},{"$f":"('Farm 1'!PWC49+'Trading 1 Farm'!PWC50)*Funding!PVE22","v":0},{"$f":"('Farm 1'!PWD49+'Trading 1 Farm'!PWD50)*Funding!PVF22","v":0},{"$f":"('Farm 1'!PWE49+'Trading 1 Farm'!PWE50)*Funding!PVG22","v":0},{"$f":"('Farm 1'!PWF49+'Trading 1 Farm'!PWF50)*Funding!PVH22","v":0},{"$f":"('Farm 1'!PWG49+'Trading 1 Farm'!PWG50)*Funding!PVI22","v":0},{"$f":"('Farm 1'!PWH49+'Trading 1 Farm'!PWH50)*Funding!PVJ22","v":0},{"$f":"('Farm 1'!PWI49+'Trading 1 Farm'!PWI50)*Funding!PVK22","v":0},{"$f":"('Farm 1'!PWJ49+'Trading 1 Farm'!PWJ50)*Funding!PVL22","v":0},{"$f":"('Farm 1'!PWK49+'Trading 1 Farm'!PWK50)*Funding!PVM22","v":0},{"$f":"('Farm 1'!PWL49+'Trading 1 Farm'!PWL50)*Funding!PVN22","v":0},{"$f":"('Farm 1'!PWM49+'Trading 1 Farm'!PWM50)*Funding!PVO22","v":0},{"$f":"('Farm 1'!PWN49+'Trading 1 Farm'!PWN50)*Funding!PVP22","v":0},{"$f":"('Farm 1'!PWO49+'Trading 1 Farm'!PWO50)*Funding!PVQ22","v":0},{"$f":"('Farm 1'!PWP49+'Trading 1 Farm'!PWP50)*Funding!PVR22","v":0},{"$f":"('Farm 1'!PWQ49+'Trading 1 Farm'!PWQ50)*Funding!PVS22","v":0},{"$f":"('Farm 1'!PWR49+'Trading 1 Farm'!PWR50)*Funding!PVT22","v":0},{"$f":"('Farm 1'!PWS49+'Trading 1 Farm'!PWS50)*Funding!PVU22","v":0},{"$f":"('Farm 1'!PWT49+'Trading 1 Farm'!PWT50)*Funding!PVV22","v":0},{"$f":"('Farm 1'!PWU49+'Trading 1 Farm'!PWU50)*Funding!PVW22","v":0},{"$f":"('Farm 1'!PWV49+'Trading 1 Farm'!PWV50)*Funding!PVX22","v":0},{"$f":"('Farm 1'!PWW49+'Trading 1 Farm'!PWW50)*Funding!PVY22","v":0},{"$f":"('Farm 1'!PWX49+'Trading 1 Farm'!PWX50)*Funding!PVZ22","v":0},{"$f":"('Farm 1'!PWY49+'Trading 1 Farm'!PWY50)*Funding!PWA22","v":0},{"$f":"('Farm 1'!PWZ49+'Trading 1 Farm'!PWZ50)*Funding!PWB22","v":0},{"$f":"('Farm 1'!PXA49+'Trading 1 Farm'!PXA50)*Funding!PWC22","v":0},{"$f":"('Farm 1'!PXB49+'Trading 1 Farm'!PXB50)*Funding!PWD22","v":0},{"$f":"('Farm 1'!PXC49+'Trading 1 Farm'!PXC50)*Funding!PWE22","v":0},{"$f":"('Farm 1'!PXD49+'Trading 1 Farm'!PXD50)*Funding!PWF22","v":0},{"$f":"('Farm 1'!PXE49+'Trading 1 Farm'!PXE50)*Funding!PWG22","v":0},{"$f":"('Farm 1'!PXF49+'Trading 1 Farm'!PXF50)*Funding!PWH22","v":0},{"$f":"('Farm 1'!PXG49+'Trading 1 Farm'!PXG50)*Funding!PWI22","v":0},{"$f":"('Farm 1'!PXH49+'Trading 1 Farm'!PXH50)*Funding!PWJ22","v":0},{"$f":"('Farm 1'!PXI49+'Trading 1 Farm'!PXI50)*Funding!PWK22","v":0},{"$f":"('Farm 1'!PXJ49+'Trading 1 Farm'!PXJ50)*Funding!PWL22","v":0},{"$f":"('Farm 1'!PXK49+'Trading 1 Farm'!PXK50)*Funding!PWM22","v":0},{"$f":"('Farm 1'!PXL49+'Trading 1 Farm'!PXL50)*Funding!PWN22","v":0},{"$f":"('Farm 1'!PXM49+'Trading 1 Farm'!PXM50)*Funding!PWO22","v":0},{"$f":"('Farm 1'!PXN49+'Trading 1 Farm'!PXN50)*Funding!PWP22","v":0},{"$f":"('Farm 1'!PXO49+'Trading 1 Farm'!PXO50)*Funding!PWQ22","v":0},{"$f":"('Farm 1'!PXP49+'Trading 1 Farm'!PXP50)*Funding!PWR22","v":0},{"$f":"('Farm 1'!PXQ49+'Trading 1 Farm'!PXQ50)*Funding!PWS22","v":0},{"$f":"('Farm 1'!PXR49+'Trading 1 Farm'!PXR50)*Funding!PWT22","v":0},{"$f":"('Farm 1'!PXS49+'Trading 1 Farm'!PXS50)*Funding!PWU22","v":0},{"$f":"('Farm 1'!PXT49+'Trading 1 Farm'!PXT50)*Funding!PWV22","v":0},{"$f":"('Farm 1'!PXU49+'Trading 1 Farm'!PXU50)*Funding!PWW22","v":0},{"$f":"('Farm 1'!PXV49+'Trading 1 Farm'!PXV50)*Funding!PWX22","v":0},{"$f":"('Farm 1'!PXW49+'Trading 1 Farm'!PXW50)*Funding!PWY22","v":0},{"$f":"('Farm 1'!PXX49+'Trading 1 Farm'!PXX50)*Funding!PWZ22","v":0},{"$f":"('Farm 1'!PXY49+'Trading 1 Farm'!PXY50)*Funding!PXA22","v":0},{"$f":"('Farm 1'!PXZ49+'Trading 1 Farm'!PXZ50)*Funding!PXB22","v":0},{"$f":"('Farm 1'!PYA49+'Trading 1 Farm'!PYA50)*Funding!PXC22","v":0},{"$f":"('Farm 1'!PYB49+'Trading 1 Farm'!PYB50)*Funding!PXD22","v":0},{"$f":"('Farm 1'!PYC49+'Trading 1 Farm'!PYC50)*Funding!PXE22","v":0},{"$f":"('Farm 1'!PYD49+'Trading 1 Farm'!PYD50)*Funding!PXF22","v":0},{"$f":"('Farm 1'!PYE49+'Trading 1 Farm'!PYE50)*Funding!PXG22","v":0},{"$f":"('Farm 1'!PYF49+'Trading 1 Farm'!PYF50)*Funding!PXH22","v":0},{"$f":"('Farm 1'!PYG49+'Trading 1 Farm'!PYG50)*Funding!PXI22","v":0},{"$f":"('Farm 1'!PYH49+'Trading 1 Farm'!PYH50)*Funding!PXJ22","v":0},{"$f":"('Farm 1'!PYI49+'Trading 1 Farm'!PYI50)*Funding!PXK22","v":0},{"$f":"('Farm 1'!PYJ49+'Trading 1 Farm'!PYJ50)*Funding!PXL22","v":0},{"$f":"('Farm 1'!PYK49+'Trading 1 Farm'!PYK50)*Funding!PXM22","v":0},{"$f":"('Farm 1'!PYL49+'Trading 1 Farm'!PYL50)*Funding!PXN22","v":0},{"$f":"('Farm 1'!PYM49+'Trading 1 Farm'!PYM50)*Funding!PXO22","v":0},{"$f":"('Farm 1'!PYN49+'Trading 1 Farm'!PYN50)*Funding!PXP22","v":0},{"$f":"('Farm 1'!PYO49+'Trading 1 Farm'!PYO50)*Funding!PXQ22","v":0},{"$f":"('Farm 1'!PYP49+'Trading 1 Farm'!PYP50)*Funding!PXR22","v":0},{"$f":"('Farm 1'!PYQ49+'Trading 1 Farm'!PYQ50)*Funding!PXS22","v":0},{"$f":"('Farm 1'!PYR49+'Trading 1 Farm'!PYR50)*Funding!PXT22","v":0},{"$f":"('Farm 1'!PYS49+'Trading 1 Farm'!PYS50)*Funding!PXU22","v":0},{"$f":"('Farm 1'!PYT49+'Trading 1 Farm'!PYT50)*Funding!PXV22","v":0},{"$f":"('Farm 1'!PYU49+'Trading 1 Farm'!PYU50)*Funding!PXW22","v":0},{"$f":"('Farm 1'!PYV49+'Trading 1 Farm'!PYV50)*Funding!PXX22","v":0},{"$f":"('Farm 1'!PYW49+'Trading 1 Farm'!PYW50)*Funding!PXY22","v":0},{"$f":"('Farm 1'!PYX49+'Trading 1 Farm'!PYX50)*Funding!PXZ22","v":0},{"$f":"('Farm 1'!PYY49+'Trading 1 Farm'!PYY50)*Funding!PYA22","v":0},{"$f":"('Farm 1'!PYZ49+'Trading 1 Farm'!PYZ50)*Funding!PYB22","v":0},{"$f":"('Farm 1'!PZA49+'Trading 1 Farm'!PZA50)*Funding!PYC22","v":0},{"$f":"('Farm 1'!PZB49+'Trading 1 Farm'!PZB50)*Funding!PYD22","v":0},{"$f":"('Farm 1'!PZC49+'Trading 1 Farm'!PZC50)*Funding!PYE22","v":0},{"$f":"('Farm 1'!PZD49+'Trading 1 Farm'!PZD50)*Funding!PYF22","v":0},{"$f":"('Farm 1'!PZE49+'Trading 1 Farm'!PZE50)*Funding!PYG22","v":0},{"$f":"('Farm 1'!PZF49+'Trading 1 Farm'!PZF50)*Funding!PYH22","v":0},{"$f":"('Farm 1'!PZG49+'Trading 1 Farm'!PZG50)*Funding!PYI22","v":0},{"$f":"('Farm 1'!PZH49+'Trading 1 Farm'!PZH50)*Funding!PYJ22","v":0},{"$f":"('Farm 1'!PZI49+'Trading 1 Farm'!PZI50)*Funding!PYK22","v":0},{"$f":"('Farm 1'!PZJ49+'Trading 1 Farm'!PZJ50)*Funding!PYL22","v":0},{"$f":"('Farm 1'!PZK49+'Trading 1 Farm'!PZK50)*Funding!PYM22","v":0},{"$f":"('Farm 1'!PZL49+'Trading 1 Farm'!PZL50)*Funding!PYN22","v":0},{"$f":"('Farm 1'!PZM49+'Trading 1 Farm'!PZM50)*Funding!PYO22","v":0},{"$f":"('Farm 1'!PZN49+'Trading 1 Farm'!PZN50)*Funding!PYP22","v":0},{"$f":"('Farm 1'!PZO49+'Trading 1 Farm'!PZO50)*Funding!PYQ22","v":0},{"$f":"('Farm 1'!PZP49+'Trading 1 Farm'!PZP50)*Funding!PYR22","v":0},{"$f":"('Farm 1'!PZQ49+'Trading 1 Farm'!PZQ50)*Funding!PYS22","v":0},{"$f":"('Farm 1'!PZR49+'Trading 1 Farm'!PZR50)*Funding!PYT22","v":0},{"$f":"('Farm 1'!PZS49+'Trading 1 Farm'!PZS50)*Funding!PYU22","v":0},{"$f":"('Farm 1'!PZT49+'Trading 1 Farm'!PZT50)*Funding!PYV22","v":0},{"$f":"('Farm 1'!PZU49+'Trading 1 Farm'!PZU50)*Funding!PYW22","v":0},{"$f":"('Farm 1'!PZV49+'Trading 1 Farm'!PZV50)*Funding!PYX22","v":0},{"$f":"('Farm 1'!PZW49+'Trading 1 Farm'!PZW50)*Funding!PYY22","v":0},{"$f":"('Farm 1'!PZX49+'Trading 1 Farm'!PZX50)*Funding!PYZ22","v":0},{"$f":"('Farm 1'!PZY49+'Trading 1 Farm'!PZY50)*Funding!PZA22","v":0},{"$f":"('Farm 1'!PZZ49+'Trading 1 Farm'!PZZ50)*Funding!PZB22","v":0},{"$f":"('Farm 1'!QAA49+'Trading 1 Farm'!QAA50)*Funding!PZC22","v":0},{"$f":"('Farm 1'!QAB49+'Trading 1 Farm'!QAB50)*Funding!PZD22","v":0},{"$f":"('Farm 1'!QAC49+'Trading 1 Farm'!QAC50)*Funding!PZE22","v":0},{"$f":"('Farm 1'!QAD49+'Trading 1 Farm'!QAD50)*Funding!PZF22","v":0},{"$f":"('Farm 1'!QAE49+'Trading 1 Farm'!QAE50)*Funding!PZG22","v":0},{"$f":"('Farm 1'!QAF49+'Trading 1 Farm'!QAF50)*Funding!PZH22","v":0},{"$f":"('Farm 1'!QAG49+'Trading 1 Farm'!QAG50)*Funding!PZI22","v":0},{"$f":"('Farm 1'!QAH49+'Trading 1 Farm'!QAH50)*Funding!PZJ22","v":0},{"$f":"('Farm 1'!QAI49+'Trading 1 Farm'!QAI50)*Funding!PZK22","v":0},{"$f":"('Farm 1'!QAJ49+'Trading 1 Farm'!QAJ50)*Funding!PZL22","v":0},{"$f":"('Farm 1'!QAK49+'Trading 1 Farm'!QAK50)*Funding!PZM22","v":0},{"$f":"('Farm 1'!QAL49+'Trading 1 Farm'!QAL50)*Funding!PZN22","v":0},{"$f":"('Farm 1'!QAM49+'Trading 1 Farm'!QAM50)*Funding!PZO22","v":0},{"$f":"('Farm 1'!QAN49+'Trading 1 Farm'!QAN50)*Funding!PZP22","v":0},{"$f":"('Farm 1'!QAO49+'Trading 1 Farm'!QAO50)*Funding!PZQ22","v":0},{"$f":"('Farm 1'!QAP49+'Trading 1 Farm'!QAP50)*Funding!PZR22","v":0},{"$f":"('Farm 1'!QAQ49+'Trading 1 Farm'!QAQ50)*Funding!PZS22","v":0},{"$f":"('Farm 1'!QAR49+'Trading 1 Farm'!QAR50)*Funding!PZT22","v":0},{"$f":"('Farm 1'!QAS49+'Trading 1 Farm'!QAS50)*Funding!PZU22","v":0},{"$f":"('Farm 1'!QAT49+'Trading 1 Farm'!QAT50)*Funding!PZV22","v":0},{"$f":"('Farm 1'!QAU49+'Trading 1 Farm'!QAU50)*Funding!PZW22","v":0},{"$f":"('Farm 1'!QAV49+'Trading 1 Farm'!QAV50)*Funding!PZX22","v":0},{"$f":"('Farm 1'!QAW49+'Trading 1 Farm'!QAW50)*Funding!PZY22","v":0},{"$f":"('Farm 1'!QAX49+'Trading 1 Farm'!QAX50)*Funding!PZZ22","v":0},{"$f":"('Farm 1'!QAY49+'Trading 1 Farm'!QAY50)*Funding!QAA22","v":0},{"$f":"('Farm 1'!QAZ49+'Trading 1 Farm'!QAZ50)*Funding!QAB22","v":0},{"$f":"('Farm 1'!QBA49+'Trading 1 Farm'!QBA50)*Funding!QAC22","v":0},{"$f":"('Farm 1'!QBB49+'Trading 1 Farm'!QBB50)*Funding!QAD22","v":0},{"$f":"('Farm 1'!QBC49+'Trading 1 Farm'!QBC50)*Funding!QAE22","v":0},{"$f":"('Farm 1'!QBD49+'Trading 1 Farm'!QBD50)*Funding!QAF22","v":0},{"$f":"('Farm 1'!QBE49+'Trading 1 Farm'!QBE50)*Funding!QAG22","v":0},{"$f":"('Farm 1'!QBF49+'Trading 1 Farm'!QBF50)*Funding!QAH22","v":0},{"$f":"('Farm 1'!QBG49+'Trading 1 Farm'!QBG50)*Funding!QAI22","v":0},{"$f":"('Farm 1'!QBH49+'Trading 1 Farm'!QBH50)*Funding!QAJ22","v":0},{"$f":"('Farm 1'!QBI49+'Trading 1 Farm'!QBI50)*Funding!QAK22","v":0},{"$f":"('Farm 1'!QBJ49+'Trading 1 Farm'!QBJ50)*Funding!QAL22","v":0},{"$f":"('Farm 1'!QBK49+'Trading 1 Farm'!QBK50)*Funding!QAM22","v":0},{"$f":"('Farm 1'!QBL49+'Trading 1 Farm'!QBL50)*Funding!QAN22","v":0},{"$f":"('Farm 1'!QBM49+'Trading 1 Farm'!QBM50)*Funding!QAO22","v":0},{"$f":"('Farm 1'!QBN49+'Trading 1 Farm'!QBN50)*Funding!QAP22","v":0},{"$f":"('Farm 1'!QBO49+'Trading 1 Farm'!QBO50)*Funding!QAQ22","v":0},{"$f":"('Farm 1'!QBP49+'Trading 1 Farm'!QBP50)*Funding!QAR22","v":0},{"$f":"('Farm 1'!QBQ49+'Trading 1 Farm'!QBQ50)*Funding!QAS22","v":0},{"$f":"('Farm 1'!QBR49+'Trading 1 Farm'!QBR50)*Funding!QAT22","v":0},{"$f":"('Farm 1'!QBS49+'Trading 1 Farm'!QBS50)*Funding!QAU22","v":0},{"$f":"('Farm 1'!QBT49+'Trading 1 Farm'!QBT50)*Funding!QAV22","v":0},{"$f":"('Farm 1'!QBU49+'Trading 1 Farm'!QBU50)*Funding!QAW22","v":0},{"$f":"('Farm 1'!QBV49+'Trading 1 Farm'!QBV50)*Funding!QAX22","v":0},{"$f":"('Farm 1'!QBW49+'Trading 1 Farm'!QBW50)*Funding!QAY22","v":0},{"$f":"('Farm 1'!QBX49+'Trading 1 Farm'!QBX50)*Funding!QAZ22","v":0},{"$f":"('Farm 1'!QBY49+'Trading 1 Farm'!QBY50)*Funding!QBA22","v":0},{"$f":"('Farm 1'!QBZ49+'Trading 1 Farm'!QBZ50)*Funding!QBB22","v":0},{"$f":"('Farm 1'!QCA49+'Trading 1 Farm'!QCA50)*Funding!QBC22","v":0},{"$f":"('Farm 1'!QCB49+'Trading 1 Farm'!QCB50)*Funding!QBD22","v":0},{"$f":"('Farm 1'!QCC49+'Trading 1 Farm'!QCC50)*Funding!QBE22","v":0},{"$f":"('Farm 1'!QCD49+'Trading 1 Farm'!QCD50)*Funding!QBF22","v":0},{"$f":"('Farm 1'!QCE49+'Trading 1 Farm'!QCE50)*Funding!QBG22","v":0},{"$f":"('Farm 1'!QCF49+'Trading 1 Farm'!QCF50)*Funding!QBH22","v":0},{"$f":"('Farm 1'!QCG49+'Trading 1 Farm'!QCG50)*Funding!QBI22","v":0},{"$f":"('Farm 1'!QCH49+'Trading 1 Farm'!QCH50)*Funding!QBJ22","v":0},{"$f":"('Farm 1'!QCI49+'Trading 1 Farm'!QCI50)*Funding!QBK22","v":0},{"$f":"('Farm 1'!QCJ49+'Trading 1 Farm'!QCJ50)*Funding!QBL22","v":0},{"$f":"('Farm 1'!QCK49+'Trading 1 Farm'!QCK50)*Funding!QBM22","v":0},{"$f":"('Farm 1'!QCL49+'Trading 1 Farm'!QCL50)*Funding!QBN22","v":0},{"$f":"('Farm 1'!QCM49+'Trading 1 Farm'!QCM50)*Funding!QBO22","v":0},{"$f":"('Farm 1'!QCN49+'Trading 1 Farm'!QCN50)*Funding!QBP22","v":0},{"$f":"('Farm 1'!QCO49+'Trading 1 Farm'!QCO50)*Funding!QBQ22","v":0},{"$f":"('Farm 1'!QCP49+'Trading 1 Farm'!QCP50)*Funding!QBR22","v":0},{"$f":"('Farm 1'!QCQ49+'Trading 1 Farm'!QCQ50)*Funding!QBS22","v":0},{"$f":"('Farm 1'!QCR49+'Trading 1 Farm'!QCR50)*Funding!QBT22","v":0},{"$f":"('Farm 1'!QCS49+'Trading 1 Farm'!QCS50)*Funding!QBU22","v":0},{"$f":"('Farm 1'!QCT49+'Trading 1 Farm'!QCT50)*Funding!QBV22","v":0},{"$f":"('Farm 1'!QCU49+'Trading 1 Farm'!QCU50)*Funding!QBW22","v":0},{"$f":"('Farm 1'!QCV49+'Trading 1 Farm'!QCV50)*Funding!QBX22","v":0},{"$f":"('Farm 1'!QCW49+'Trading 1 Farm'!QCW50)*Funding!QBY22","v":0},{"$f":"('Farm 1'!QCX49+'Trading 1 Farm'!QCX50)*Funding!QBZ22","v":0},{"$f":"('Farm 1'!QCY49+'Trading 1 Farm'!QCY50)*Funding!QCA22","v":0},{"$f":"('Farm 1'!QCZ49+'Trading 1 Farm'!QCZ50)*Funding!QCB22","v":0},{"$f":"('Farm 1'!QDA49+'Trading 1 Farm'!QDA50)*Funding!QCC22","v":0},{"$f":"('Farm 1'!QDB49+'Trading 1 Farm'!QDB50)*Funding!QCD22","v":0},{"$f":"('Farm 1'!QDC49+'Trading 1 Farm'!QDC50)*Funding!QCE22","v":0},{"$f":"('Farm 1'!QDD49+'Trading 1 Farm'!QDD50)*Funding!QCF22","v":0},{"$f":"('Farm 1'!QDE49+'Trading 1 Farm'!QDE50)*Funding!QCG22","v":0},{"$f":"('Farm 1'!QDF49+'Trading 1 Farm'!QDF50)*Funding!QCH22","v":0},{"$f":"('Farm 1'!QDG49+'Trading 1 Farm'!QDG50)*Funding!QCI22","v":0},{"$f":"('Farm 1'!QDH49+'Trading 1 Farm'!QDH50)*Funding!QCJ22","v":0},{"$f":"('Farm 1'!QDI49+'Trading 1 Farm'!QDI50)*Funding!QCK22","v":0},{"$f":"('Farm 1'!QDJ49+'Trading 1 Farm'!QDJ50)*Funding!QCL22","v":0},{"$f":"('Farm 1'!QDK49+'Trading 1 Farm'!QDK50)*Funding!QCM22","v":0},{"$f":"('Farm 1'!QDL49+'Trading 1 Farm'!QDL50)*Funding!QCN22","v":0},{"$f":"('Farm 1'!QDM49+'Trading 1 Farm'!QDM50)*Funding!QCO22","v":0},{"$f":"('Farm 1'!QDN49+'Trading 1 Farm'!QDN50)*Funding!QCP22","v":0},{"$f":"('Farm 1'!QDO49+'Trading 1 Farm'!QDO50)*Funding!QCQ22","v":0},{"$f":"('Farm 1'!QDP49+'Trading 1 Farm'!QDP50)*Funding!QCR22","v":0},{"$f":"('Farm 1'!QDQ49+'Trading 1 Farm'!QDQ50)*Funding!QCS22","v":0},{"$f":"('Farm 1'!QDR49+'Trading 1 Farm'!QDR50)*Funding!QCT22","v":0},{"$f":"('Farm 1'!QDS49+'Trading 1 Farm'!QDS50)*Funding!QCU22","v":0},{"$f":"('Farm 1'!QDT49+'Trading 1 Farm'!QDT50)*Funding!QCV22","v":0},{"$f":"('Farm 1'!QDU49+'Trading 1 Farm'!QDU50)*Funding!QCW22","v":0},{"$f":"('Farm 1'!QDV49+'Trading 1 Farm'!QDV50)*Funding!QCX22","v":0},{"$f":"('Farm 1'!QDW49+'Trading 1 Farm'!QDW50)*Funding!QCY22","v":0},{"$f":"('Farm 1'!QDX49+'Trading 1 Farm'!QDX50)*Funding!QCZ22","v":0},{"$f":"('Farm 1'!QDY49+'Trading 1 Farm'!QDY50)*Funding!QDA22","v":0},{"$f":"('Farm 1'!QDZ49+'Trading 1 Farm'!QDZ50)*Funding!QDB22","v":0},{"$f":"('Farm 1'!QEA49+'Trading 1 Farm'!QEA50)*Funding!QDC22","v":0},{"$f":"('Farm 1'!QEB49+'Trading 1 Farm'!QEB50)*Funding!QDD22","v":0},{"$f":"('Farm 1'!QEC49+'Trading 1 Farm'!QEC50)*Funding!QDE22","v":0},{"$f":"('Farm 1'!QED49+'Trading 1 Farm'!QED50)*Funding!QDF22","v":0},{"$f":"('Farm 1'!QEE49+'Trading 1 Farm'!QEE50)*Funding!QDG22","v":0},{"$f":"('Farm 1'!QEF49+'Trading 1 Farm'!QEF50)*Funding!QDH22","v":0},{"$f":"('Farm 1'!QEG49+'Trading 1 Farm'!QEG50)*Funding!QDI22","v":0},{"$f":"('Farm 1'!QEH49+'Trading 1 Farm'!QEH50)*Funding!QDJ22","v":0},{"$f":"('Farm 1'!QEI49+'Trading 1 Farm'!QEI50)*Funding!QDK22","v":0},{"$f":"('Farm 1'!QEJ49+'Trading 1 Farm'!QEJ50)*Funding!QDL22","v":0},{"$f":"('Farm 1'!QEK49+'Trading 1 Farm'!QEK50)*Funding!QDM22","v":0},{"$f":"('Farm 1'!QEL49+'Trading 1 Farm'!QEL50)*Funding!QDN22","v":0},{"$f":"('Farm 1'!QEM49+'Trading 1 Farm'!QEM50)*Funding!QDO22","v":0},{"$f":"('Farm 1'!QEN49+'Trading 1 Farm'!QEN50)*Funding!QDP22","v":0},{"$f":"('Farm 1'!QEO49+'Trading 1 Farm'!QEO50)*Funding!QDQ22","v":0},{"$f":"('Farm 1'!QEP49+'Trading 1 Farm'!QEP50)*Funding!QDR22","v":0},{"$f":"('Farm 1'!QEQ49+'Trading 1 Farm'!QEQ50)*Funding!QDS22","v":0},{"$f":"('Farm 1'!QER49+'Trading 1 Farm'!QER50)*Funding!QDT22","v":0},{"$f":"('Farm 1'!QES49+'Trading 1 Farm'!QES50)*Funding!QDU22","v":0},{"$f":"('Farm 1'!QET49+'Trading 1 Farm'!QET50)*Funding!QDV22","v":0},{"$f":"('Farm 1'!QEU49+'Trading 1 Farm'!QEU50)*Funding!QDW22","v":0},{"$f":"('Farm 1'!QEV49+'Trading 1 Farm'!QEV50)*Funding!QDX22","v":0},{"$f":"('Farm 1'!QEW49+'Trading 1 Farm'!QEW50)*Funding!QDY22","v":0},{"$f":"('Farm 1'!QEX49+'Trading 1 Farm'!QEX50)*Funding!QDZ22","v":0},{"$f":"('Farm 1'!QEY49+'Trading 1 Farm'!QEY50)*Funding!QEA22","v":0},{"$f":"('Farm 1'!QEZ49+'Trading 1 Farm'!QEZ50)*Funding!QEB22","v":0},{"$f":"('Farm 1'!QFA49+'Trading 1 Farm'!QFA50)*Funding!QEC22","v":0},{"$f":"('Farm 1'!QFB49+'Trading 1 Farm'!QFB50)*Funding!QED22","v":0},{"$f":"('Farm 1'!QFC49+'Trading 1 Farm'!QFC50)*Funding!QEE22","v":0},{"$f":"('Farm 1'!QFD49+'Trading 1 Farm'!QFD50)*Funding!QEF22","v":0},{"$f":"('Farm 1'!QFE49+'Trading 1 Farm'!QFE50)*Funding!QEG22","v":0},{"$f":"('Farm 1'!QFF49+'Trading 1 Farm'!QFF50)*Funding!QEH22","v":0},{"$f":"('Farm 1'!QFG49+'Trading 1 Farm'!QFG50)*Funding!QEI22","v":0},{"$f":"('Farm 1'!QFH49+'Trading 1 Farm'!QFH50)*Funding!QEJ22","v":0},{"$f":"('Farm 1'!QFI49+'Trading 1 Farm'!QFI50)*Funding!QEK22","v":0},{"$f":"('Farm 1'!QFJ49+'Trading 1 Farm'!QFJ50)*Funding!QEL22","v":0},{"$f":"('Farm 1'!QFK49+'Trading 1 Farm'!QFK50)*Funding!QEM22","v":0},{"$f":"('Farm 1'!QFL49+'Trading 1 Farm'!QFL50)*Funding!QEN22","v":0},{"$f":"('Farm 1'!QFM49+'Trading 1 Farm'!QFM50)*Funding!QEO22","v":0},{"$f":"('Farm 1'!QFN49+'Trading 1 Farm'!QFN50)*Funding!QEP22","v":0},{"$f":"('Farm 1'!QFO49+'Trading 1 Farm'!QFO50)*Funding!QEQ22","v":0},{"$f":"('Farm 1'!QFP49+'Trading 1 Farm'!QFP50)*Funding!QER22","v":0},{"$f":"('Farm 1'!QFQ49+'Trading 1 Farm'!QFQ50)*Funding!QES22","v":0},{"$f":"('Farm 1'!QFR49+'Trading 1 Farm'!QFR50)*Funding!QET22","v":0},{"$f":"('Farm 1'!QFS49+'Trading 1 Farm'!QFS50)*Funding!QEU22","v":0},{"$f":"('Farm 1'!QFT49+'Trading 1 Farm'!QFT50)*Funding!QEV22","v":0},{"$f":"('Farm 1'!QFU49+'Trading 1 Farm'!QFU50)*Funding!QEW22","v":0},{"$f":"('Farm 1'!QFV49+'Trading 1 Farm'!QFV50)*Funding!QEX22","v":0},{"$f":"('Farm 1'!QFW49+'Trading 1 Farm'!QFW50)*Funding!QEY22","v":0},{"$f":"('Farm 1'!QFX49+'Trading 1 Farm'!QFX50)*Funding!QEZ22","v":0},{"$f":"('Farm 1'!QFY49+'Trading 1 Farm'!QFY50)*Funding!QFA22","v":0},{"$f":"('Farm 1'!QFZ49+'Trading 1 Farm'!QFZ50)*Funding!QFB22","v":0},{"$f":"('Farm 1'!QGA49+'Trading 1 Farm'!QGA50)*Funding!QFC22","v":0},{"$f":"('Farm 1'!QGB49+'Trading 1 Farm'!QGB50)*Funding!QFD22","v":0},{"$f":"('Farm 1'!QGC49+'Trading 1 Farm'!QGC50)*Funding!QFE22","v":0},{"$f":"('Farm 1'!QGD49+'Trading 1 Farm'!QGD50)*Funding!QFF22","v":0},{"$f":"('Farm 1'!QGE49+'Trading 1 Farm'!QGE50)*Funding!QFG22","v":0},{"$f":"('Farm 1'!QGF49+'Trading 1 Farm'!QGF50)*Funding!QFH22","v":0},{"$f":"('Farm 1'!QGG49+'Trading 1 Farm'!QGG50)*Funding!QFI22","v":0},{"$f":"('Farm 1'!QGH49+'Trading 1 Farm'!QGH50)*Funding!QFJ22","v":0},{"$f":"('Farm 1'!QGI49+'Trading 1 Farm'!QGI50)*Funding!QFK22","v":0},{"$f":"('Farm 1'!QGJ49+'Trading 1 Farm'!QGJ50)*Funding!QFL22","v":0},{"$f":"('Farm 1'!QGK49+'Trading 1 Farm'!QGK50)*Funding!QFM22","v":0},{"$f":"('Farm 1'!QGL49+'Trading 1 Farm'!QGL50)*Funding!QFN22","v":0},{"$f":"('Farm 1'!QGM49+'Trading 1 Farm'!QGM50)*Funding!QFO22","v":0},{"$f":"('Farm 1'!QGN49+'Trading 1 Farm'!QGN50)*Funding!QFP22","v":0},{"$f":"('Farm 1'!QGO49+'Trading 1 Farm'!QGO50)*Funding!QFQ22","v":0},{"$f":"('Farm 1'!QGP49+'Trading 1 Farm'!QGP50)*Funding!QFR22","v":0},{"$f":"('Farm 1'!QGQ49+'Trading 1 Farm'!QGQ50)*Funding!QFS22","v":0},{"$f":"('Farm 1'!QGR49+'Trading 1 Farm'!QGR50)*Funding!QFT22","v":0},{"$f":"('Farm 1'!QGS49+'Trading 1 Farm'!QGS50)*Funding!QFU22","v":0},{"$f":"('Farm 1'!QGT49+'Trading 1 Farm'!QGT50)*Funding!QFV22","v":0},{"$f":"('Farm 1'!QGU49+'Trading 1 Farm'!QGU50)*Funding!QFW22","v":0},{"$f":"('Farm 1'!QGV49+'Trading 1 Farm'!QGV50)*Funding!QFX22","v":0},{"$f":"('Farm 1'!QGW49+'Trading 1 Farm'!QGW50)*Funding!QFY22","v":0},{"$f":"('Farm 1'!QGX49+'Trading 1 Farm'!QGX50)*Funding!QFZ22","v":0},{"$f":"('Farm 1'!QGY49+'Trading 1 Farm'!QGY50)*Funding!QGA22","v":0},{"$f":"('Farm 1'!QGZ49+'Trading 1 Farm'!QGZ50)*Funding!QGB22","v":0},{"$f":"('Farm 1'!QHA49+'Trading 1 Farm'!QHA50)*Funding!QGC22","v":0},{"$f":"('Farm 1'!QHB49+'Trading 1 Farm'!QHB50)*Funding!QGD22","v":0},{"$f":"('Farm 1'!QHC49+'Trading 1 Farm'!QHC50)*Funding!QGE22","v":0},{"$f":"('Farm 1'!QHD49+'Trading 1 Farm'!QHD50)*Funding!QGF22","v":0},{"$f":"('Farm 1'!QHE49+'Trading 1 Farm'!QHE50)*Funding!QGG22","v":0},{"$f":"('Farm 1'!QHF49+'Trading 1 Farm'!QHF50)*Funding!QGH22","v":0},{"$f":"('Farm 1'!QHG49+'Trading 1 Farm'!QHG50)*Funding!QGI22","v":0},{"$f":"('Farm 1'!QHH49+'Trading 1 Farm'!QHH50)*Funding!QGJ22","v":0},{"$f":"('Farm 1'!QHI49+'Trading 1 Farm'!QHI50)*Funding!QGK22","v":0},{"$f":"('Farm 1'!QHJ49+'Trading 1 Farm'!QHJ50)*Funding!QGL22","v":0},{"$f":"('Farm 1'!QHK49+'Trading 1 Farm'!QHK50)*Funding!QGM22","v":0},{"$f":"('Farm 1'!QHL49+'Trading 1 Farm'!QHL50)*Funding!QGN22","v":0},{"$f":"('Farm 1'!QHM49+'Trading 1 Farm'!QHM50)*Funding!QGO22","v":0},{"$f":"('Farm 1'!QHN49+'Trading 1 Farm'!QHN50)*Funding!QGP22","v":0},{"$f":"('Farm 1'!QHO49+'Trading 1 Farm'!QHO50)*Funding!QGQ22","v":0},{"$f":"('Farm 1'!QHP49+'Trading 1 Farm'!QHP50)*Funding!QGR22","v":0},{"$f":"('Farm 1'!QHQ49+'Trading 1 Farm'!QHQ50)*Funding!QGS22","v":0},{"$f":"('Farm 1'!QHR49+'Trading 1 Farm'!QHR50)*Funding!QGT22","v":0},{"$f":"('Farm 1'!QHS49+'Trading 1 Farm'!QHS50)*Funding!QGU22","v":0},{"$f":"('Farm 1'!QHT49+'Trading 1 Farm'!QHT50)*Funding!QGV22","v":0},{"$f":"('Farm 1'!QHU49+'Trading 1 Farm'!QHU50)*Funding!QGW22","v":0},{"$f":"('Farm 1'!QHV49+'Trading 1 Farm'!QHV50)*Funding!QGX22","v":0},{"$f":"('Farm 1'!QHW49+'Trading 1 Farm'!QHW50)*Funding!QGY22","v":0},{"$f":"('Farm 1'!QHX49+'Trading 1 Farm'!QHX50)*Funding!QGZ22","v":0},{"$f":"('Farm 1'!QHY49+'Trading 1 Farm'!QHY50)*Funding!QHA22","v":0},{"$f":"('Farm 1'!QHZ49+'Trading 1 Farm'!QHZ50)*Funding!QHB22","v":0},{"$f":"('Farm 1'!QIA49+'Trading 1 Farm'!QIA50)*Funding!QHC22","v":0},{"$f":"('Farm 1'!QIB49+'Trading 1 Farm'!QIB50)*Funding!QHD22","v":0},{"$f":"('Farm 1'!QIC49+'Trading 1 Farm'!QIC50)*Funding!QHE22","v":0},{"$f":"('Farm 1'!QID49+'Trading 1 Farm'!QID50)*Funding!QHF22","v":0},{"$f":"('Farm 1'!QIE49+'Trading 1 Farm'!QIE50)*Funding!QHG22","v":0},{"$f":"('Farm 1'!QIF49+'Trading 1 Farm'!QIF50)*Funding!QHH22","v":0},{"$f":"('Farm 1'!QIG49+'Trading 1 Farm'!QIG50)*Funding!QHI22","v":0},{"$f":"('Farm 1'!QIH49+'Trading 1 Farm'!QIH50)*Funding!QHJ22","v":0},{"$f":"('Farm 1'!QII49+'Trading 1 Farm'!QII50)*Funding!QHK22","v":0},{"$f":"('Farm 1'!QIJ49+'Trading 1 Farm'!QIJ50)*Funding!QHL22","v":0},{"$f":"('Farm 1'!QIK49+'Trading 1 Farm'!QIK50)*Funding!QHM22","v":0},{"$f":"('Farm 1'!QIL49+'Trading 1 Farm'!QIL50)*Funding!QHN22","v":0},{"$f":"('Farm 1'!QIM49+'Trading 1 Farm'!QIM50)*Funding!QHO22","v":0},{"$f":"('Farm 1'!QIN49+'Trading 1 Farm'!QIN50)*Funding!QHP22","v":0},{"$f":"('Farm 1'!QIO49+'Trading 1 Farm'!QIO50)*Funding!QHQ22","v":0},{"$f":"('Farm 1'!QIP49+'Trading 1 Farm'!QIP50)*Funding!QHR22","v":0},{"$f":"('Farm 1'!QIQ49+'Trading 1 Farm'!QIQ50)*Funding!QHS22","v":0},{"$f":"('Farm 1'!QIR49+'Trading 1 Farm'!QIR50)*Funding!QHT22","v":0},{"$f":"('Farm 1'!QIS49+'Trading 1 Farm'!QIS50)*Funding!QHU22","v":0},{"$f":"('Farm 1'!QIT49+'Trading 1 Farm'!QIT50)*Funding!QHV22","v":0},{"$f":"('Farm 1'!QIU49+'Trading 1 Farm'!QIU50)*Funding!QHW22","v":0},{"$f":"('Farm 1'!QIV49+'Trading 1 Farm'!QIV50)*Funding!QHX22","v":0},{"$f":"('Farm 1'!QIW49+'Trading 1 Farm'!QIW50)*Funding!QHY22","v":0},{"$f":"('Farm 1'!QIX49+'Trading 1 Farm'!QIX50)*Funding!QHZ22","v":0},{"$f":"('Farm 1'!QIY49+'Trading 1 Farm'!QIY50)*Funding!QIA22","v":0},{"$f":"('Farm 1'!QIZ49+'Trading 1 Farm'!QIZ50)*Funding!QIB22","v":0},{"$f":"('Farm 1'!QJA49+'Trading 1 Farm'!QJA50)*Funding!QIC22","v":0},{"$f":"('Farm 1'!QJB49+'Trading 1 Farm'!QJB50)*Funding!QID22","v":0},{"$f":"('Farm 1'!QJC49+'Trading 1 Farm'!QJC50)*Funding!QIE22","v":0},{"$f":"('Farm 1'!QJD49+'Trading 1 Farm'!QJD50)*Funding!QIF22","v":0},{"$f":"('Farm 1'!QJE49+'Trading 1 Farm'!QJE50)*Funding!QIG22","v":0},{"$f":"('Farm 1'!QJF49+'Trading 1 Farm'!QJF50)*Funding!QIH22","v":0},{"$f":"('Farm 1'!QJG49+'Trading 1 Farm'!QJG50)*Funding!QII22","v":0},{"$f":"('Farm 1'!QJH49+'Trading 1 Farm'!QJH50)*Funding!QIJ22","v":0},{"$f":"('Farm 1'!QJI49+'Trading 1 Farm'!QJI50)*Funding!QIK22","v":0},{"$f":"('Farm 1'!QJJ49+'Trading 1 Farm'!QJJ50)*Funding!QIL22","v":0},{"$f":"('Farm 1'!QJK49+'Trading 1 Farm'!QJK50)*Funding!QIM22","v":0},{"$f":"('Farm 1'!QJL49+'Trading 1 Farm'!QJL50)*Funding!QIN22","v":0},{"$f":"('Farm 1'!QJM49+'Trading 1 Farm'!QJM50)*Funding!QIO22","v":0},{"$f":"('Farm 1'!QJN49+'Trading 1 Farm'!QJN50)*Funding!QIP22","v":0},{"$f":"('Farm 1'!QJO49+'Trading 1 Farm'!QJO50)*Funding!QIQ22","v":0},{"$f":"('Farm 1'!QJP49+'Trading 1 Farm'!QJP50)*Funding!QIR22","v":0},{"$f":"('Farm 1'!QJQ49+'Trading 1 Farm'!QJQ50)*Funding!QIS22","v":0},{"$f":"('Farm 1'!QJR49+'Trading 1 Farm'!QJR50)*Funding!QIT22","v":0},{"$f":"('Farm 1'!QJS49+'Trading 1 Farm'!QJS50)*Funding!QIU22","v":0},{"$f":"('Farm 1'!QJT49+'Trading 1 Farm'!QJT50)*Funding!QIV22","v":0},{"$f":"('Farm 1'!QJU49+'Trading 1 Farm'!QJU50)*Funding!QIW22","v":0},{"$f":"('Farm 1'!QJV49+'Trading 1 Farm'!QJV50)*Funding!QIX22","v":0},{"$f":"('Farm 1'!QJW49+'Trading 1 Farm'!QJW50)*Funding!QIY22","v":0},{"$f":"('Farm 1'!QJX49+'Trading 1 Farm'!QJX50)*Funding!QIZ22","v":0},{"$f":"('Farm 1'!QJY49+'Trading 1 Farm'!QJY50)*Funding!QJA22","v":0},{"$f":"('Farm 1'!QJZ49+'Trading 1 Farm'!QJZ50)*Funding!QJB22","v":0},{"$f":"('Farm 1'!QKA49+'Trading 1 Farm'!QKA50)*Funding!QJC22","v":0},{"$f":"('Farm 1'!QKB49+'Trading 1 Farm'!QKB50)*Funding!QJD22","v":0},{"$f":"('Farm 1'!QKC49+'Trading 1 Farm'!QKC50)*Funding!QJE22","v":0},{"$f":"('Farm 1'!QKD49+'Trading 1 Farm'!QKD50)*Funding!QJF22","v":0},{"$f":"('Farm 1'!QKE49+'Trading 1 Farm'!QKE50)*Funding!QJG22","v":0},{"$f":"('Farm 1'!QKF49+'Trading 1 Farm'!QKF50)*Funding!QJH22","v":0},{"$f":"('Farm 1'!QKG49+'Trading 1 Farm'!QKG50)*Funding!QJI22","v":0},{"$f":"('Farm 1'!QKH49+'Trading 1 Farm'!QKH50)*Funding!QJJ22","v":0},{"$f":"('Farm 1'!QKI49+'Trading 1 Farm'!QKI50)*Funding!QJK22","v":0},{"$f":"('Farm 1'!QKJ49+'Trading 1 Farm'!QKJ50)*Funding!QJL22","v":0},{"$f":"('Farm 1'!QKK49+'Trading 1 Farm'!QKK50)*Funding!QJM22","v":0},{"$f":"('Farm 1'!QKL49+'Trading 1 Farm'!QKL50)*Funding!QJN22","v":0},{"$f":"('Farm 1'!QKM49+'Trading 1 Farm'!QKM50)*Funding!QJO22","v":0},{"$f":"('Farm 1'!QKN49+'Trading 1 Farm'!QKN50)*Funding!QJP22","v":0},{"$f":"('Farm 1'!QKO49+'Trading 1 Farm'!QKO50)*Funding!QJQ22","v":0},{"$f":"('Farm 1'!QKP49+'Trading 1 Farm'!QKP50)*Funding!QJR22","v":0},{"$f":"('Farm 1'!QKQ49+'Trading 1 Farm'!QKQ50)*Funding!QJS22","v":0},{"$f":"('Farm 1'!QKR49+'Trading 1 Farm'!QKR50)*Funding!QJT22","v":0},{"$f":"('Farm 1'!QKS49+'Trading 1 Farm'!QKS50)*Funding!QJU22","v":0},{"$f":"('Farm 1'!QKT49+'Trading 1 Farm'!QKT50)*Funding!QJV22","v":0},{"$f":"('Farm 1'!QKU49+'Trading 1 Farm'!QKU50)*Funding!QJW22","v":0},{"$f":"('Farm 1'!QKV49+'Trading 1 Farm'!QKV50)*Funding!QJX22","v":0},{"$f":"('Farm 1'!QKW49+'Trading 1 Farm'!QKW50)*Funding!QJY22","v":0},{"$f":"('Farm 1'!QKX49+'Trading 1 Farm'!QKX50)*Funding!QJZ22","v":0},{"$f":"('Farm 1'!QKY49+'Trading 1 Farm'!QKY50)*Funding!QKA22","v":0},{"$f":"('Farm 1'!QKZ49+'Trading 1 Farm'!QKZ50)*Funding!QKB22","v":0},{"$f":"('Farm 1'!QLA49+'Trading 1 Farm'!QLA50)*Funding!QKC22","v":0},{"$f":"('Farm 1'!QLB49+'Trading 1 Farm'!QLB50)*Funding!QKD22","v":0},{"$f":"('Farm 1'!QLC49+'Trading 1 Farm'!QLC50)*Funding!QKE22","v":0},{"$f":"('Farm 1'!QLD49+'Trading 1 Farm'!QLD50)*Funding!QKF22","v":0},{"$f":"('Farm 1'!QLE49+'Trading 1 Farm'!QLE50)*Funding!QKG22","v":0},{"$f":"('Farm 1'!QLF49+'Trading 1 Farm'!QLF50)*Funding!QKH22","v":0},{"$f":"('Farm 1'!QLG49+'Trading 1 Farm'!QLG50)*Funding!QKI22","v":0},{"$f":"('Farm 1'!QLH49+'Trading 1 Farm'!QLH50)*Funding!QKJ22","v":0},{"$f":"('Farm 1'!QLI49+'Trading 1 Farm'!QLI50)*Funding!QKK22","v":0},{"$f":"('Farm 1'!QLJ49+'Trading 1 Farm'!QLJ50)*Funding!QKL22","v":0},{"$f":"('Farm 1'!QLK49+'Trading 1 Farm'!QLK50)*Funding!QKM22","v":0},{"$f":"('Farm 1'!QLL49+'Trading 1 Farm'!QLL50)*Funding!QKN22","v":0},{"$f":"('Farm 1'!QLM49+'Trading 1 Farm'!QLM50)*Funding!QKO22","v":0},{"$f":"('Farm 1'!QLN49+'Trading 1 Farm'!QLN50)*Funding!QKP22","v":0},{"$f":"('Farm 1'!QLO49+'Trading 1 Farm'!QLO50)*Funding!QKQ22","v":0},{"$f":"('Farm 1'!QLP49+'Trading 1 Farm'!QLP50)*Funding!QKR22","v":0},{"$f":"('Farm 1'!QLQ49+'Trading 1 Farm'!QLQ50)*Funding!QKS22","v":0},{"$f":"('Farm 1'!QLR49+'Trading 1 Farm'!QLR50)*Funding!QKT22","v":0},{"$f":"('Farm 1'!QLS49+'Trading 1 Farm'!QLS50)*Funding!QKU22","v":0},{"$f":"('Farm 1'!QLT49+'Trading 1 Farm'!QLT50)*Funding!QKV22","v":0},{"$f":"('Farm 1'!QLU49+'Trading 1 Farm'!QLU50)*Funding!QKW22","v":0},{"$f":"('Farm 1'!QLV49+'Trading 1 Farm'!QLV50)*Funding!QKX22","v":0},{"$f":"('Farm 1'!QLW49+'Trading 1 Farm'!QLW50)*Funding!QKY22","v":0},{"$f":"('Farm 1'!QLX49+'Trading 1 Farm'!QLX50)*Funding!QKZ22","v":0},{"$f":"('Farm 1'!QLY49+'Trading 1 Farm'!QLY50)*Funding!QLA22","v":0},{"$f":"('Farm 1'!QLZ49+'Trading 1 Farm'!QLZ50)*Funding!QLB22","v":0},{"$f":"('Farm 1'!QMA49+'Trading 1 Farm'!QMA50)*Funding!QLC22","v":0},{"$f":"('Farm 1'!QMB49+'Trading 1 Farm'!QMB50)*Funding!QLD22","v":0},{"$f":"('Farm 1'!QMC49+'Trading 1 Farm'!QMC50)*Funding!QLE22","v":0},{"$f":"('Farm 1'!QMD49+'Trading 1 Farm'!QMD50)*Funding!QLF22","v":0},{"$f":"('Farm 1'!QME49+'Trading 1 Farm'!QME50)*Funding!QLG22","v":0},{"$f":"('Farm 1'!QMF49+'Trading 1 Farm'!QMF50)*Funding!QLH22","v":0},{"$f":"('Farm 1'!QMG49+'Trading 1 Farm'!QMG50)*Funding!QLI22","v":0},{"$f":"('Farm 1'!QMH49+'Trading 1 Farm'!QMH50)*Funding!QLJ22","v":0},{"$f":"('Farm 1'!QMI49+'Trading 1 Farm'!QMI50)*Funding!QLK22","v":0},{"$f":"('Farm 1'!QMJ49+'Trading 1 Farm'!QMJ50)*Funding!QLL22","v":0},{"$f":"('Farm 1'!QMK49+'Trading 1 Farm'!QMK50)*Funding!QLM22","v":0},{"$f":"('Farm 1'!QML49+'Trading 1 Farm'!QML50)*Funding!QLN22","v":0},{"$f":"('Farm 1'!QMM49+'Trading 1 Farm'!QMM50)*Funding!QLO22","v":0},{"$f":"('Farm 1'!QMN49+'Trading 1 Farm'!QMN50)*Funding!QLP22","v":0},{"$f":"('Farm 1'!QMO49+'Trading 1 Farm'!QMO50)*Funding!QLQ22","v":0},{"$f":"('Farm 1'!QMP49+'Trading 1 Farm'!QMP50)*Funding!QLR22","v":0},{"$f":"('Farm 1'!QMQ49+'Trading 1 Farm'!QMQ50)*Funding!QLS22","v":0},{"$f":"('Farm 1'!QMR49+'Trading 1 Farm'!QMR50)*Funding!QLT22","v":0},{"$f":"('Farm 1'!QMS49+'Trading 1 Farm'!QMS50)*Funding!QLU22","v":0},{"$f":"('Farm 1'!QMT49+'Trading 1 Farm'!QMT50)*Funding!QLV22","v":0},{"$f":"('Farm 1'!QMU49+'Trading 1 Farm'!QMU50)*Funding!QLW22","v":0},{"$f":"('Farm 1'!QMV49+'Trading 1 Farm'!QMV50)*Funding!QLX22","v":0},{"$f":"('Farm 1'!QMW49+'Trading 1 Farm'!QMW50)*Funding!QLY22","v":0},{"$f":"('Farm 1'!QMX49+'Trading 1 Farm'!QMX50)*Funding!QLZ22","v":0},{"$f":"('Farm 1'!QMY49+'Trading 1 Farm'!QMY50)*Funding!QMA22","v":0},{"$f":"('Farm 1'!QMZ49+'Trading 1 Farm'!QMZ50)*Funding!QMB22","v":0},{"$f":"('Farm 1'!QNA49+'Trading 1 Farm'!QNA50)*Funding!QMC22","v":0},{"$f":"('Farm 1'!QNB49+'Trading 1 Farm'!QNB50)*Funding!QMD22","v":0},{"$f":"('Farm 1'!QNC49+'Trading 1 Farm'!QNC50)*Funding!QME22","v":0},{"$f":"('Farm 1'!QND49+'Trading 1 Farm'!QND50)*Funding!QMF22","v":0},{"$f":"('Farm 1'!QNE49+'Trading 1 Farm'!QNE50)*Funding!QMG22","v":0},{"$f":"('Farm 1'!QNF49+'Trading 1 Farm'!QNF50)*Funding!QMH22","v":0},{"$f":"('Farm 1'!QNG49+'Trading 1 Farm'!QNG50)*Funding!QMI22","v":0},{"$f":"('Farm 1'!QNH49+'Trading 1 Farm'!QNH50)*Funding!QMJ22","v":0},{"$f":"('Farm 1'!QNI49+'Trading 1 Farm'!QNI50)*Funding!QMK22","v":0},{"$f":"('Farm 1'!QNJ49+'Trading 1 Farm'!QNJ50)*Funding!QML22","v":0},{"$f":"('Farm 1'!QNK49+'Trading 1 Farm'!QNK50)*Funding!QMM22","v":0},{"$f":"('Farm 1'!QNL49+'Trading 1 Farm'!QNL50)*Funding!QMN22","v":0},{"$f":"('Farm 1'!QNM49+'Trading 1 Farm'!QNM50)*Funding!QMO22","v":0},{"$f":"('Farm 1'!QNN49+'Trading 1 Farm'!QNN50)*Funding!QMP22","v":0},{"$f":"('Farm 1'!QNO49+'Trading 1 Farm'!QNO50)*Funding!QMQ22","v":0},{"$f":"('Farm 1'!QNP49+'Trading 1 Farm'!QNP50)*Funding!QMR22","v":0},{"$f":"('Farm 1'!QNQ49+'Trading 1 Farm'!QNQ50)*Funding!QMS22","v":0},{"$f":"('Farm 1'!QNR49+'Trading 1 Farm'!QNR50)*Funding!QMT22","v":0},{"$f":"('Farm 1'!QNS49+'Trading 1 Farm'!QNS50)*Funding!QMU22","v":0},{"$f":"('Farm 1'!QNT49+'Trading 1 Farm'!QNT50)*Funding!QMV22","v":0},{"$f":"('Farm 1'!QNU49+'Trading 1 Farm'!QNU50)*Funding!QMW22","v":0},{"$f":"('Farm 1'!QNV49+'Trading 1 Farm'!QNV50)*Funding!QMX22","v":0},{"$f":"('Farm 1'!QNW49+'Trading 1 Farm'!QNW50)*Funding!QMY22","v":0},{"$f":"('Farm 1'!QNX49+'Trading 1 Farm'!QNX50)*Funding!QMZ22","v":0},{"$f":"('Farm 1'!QNY49+'Trading 1 Farm'!QNY50)*Funding!QNA22","v":0},{"$f":"('Farm 1'!QNZ49+'Trading 1 Farm'!QNZ50)*Funding!QNB22","v":0},{"$f":"('Farm 1'!QOA49+'Trading 1 Farm'!QOA50)*Funding!QNC22","v":0},{"$f":"('Farm 1'!QOB49+'Trading 1 Farm'!QOB50)*Funding!QND22","v":0},{"$f":"('Farm 1'!QOC49+'Trading 1 Farm'!QOC50)*Funding!QNE22","v":0},{"$f":"('Farm 1'!QOD49+'Trading 1 Farm'!QOD50)*Funding!QNF22","v":0},{"$f":"('Farm 1'!QOE49+'Trading 1 Farm'!QOE50)*Funding!QNG22","v":0},{"$f":"('Farm 1'!QOF49+'Trading 1 Farm'!QOF50)*Funding!QNH22","v":0},{"$f":"('Farm 1'!QOG49+'Trading 1 Farm'!QOG50)*Funding!QNI22","v":0},{"$f":"('Farm 1'!QOH49+'Trading 1 Farm'!QOH50)*Funding!QNJ22","v":0},{"$f":"('Farm 1'!QOI49+'Trading 1 Farm'!QOI50)*Funding!QNK22","v":0},{"$f":"('Farm 1'!QOJ49+'Trading 1 Farm'!QOJ50)*Funding!QNL22","v":0},{"$f":"('Farm 1'!QOK49+'Trading 1 Farm'!QOK50)*Funding!QNM22","v":0},{"$f":"('Farm 1'!QOL49+'Trading 1 Farm'!QOL50)*Funding!QNN22","v":0},{"$f":"('Farm 1'!QOM49+'Trading 1 Farm'!QOM50)*Funding!QNO22","v":0},{"$f":"('Farm 1'!QON49+'Trading 1 Farm'!QON50)*Funding!QNP22","v":0},{"$f":"('Farm 1'!QOO49+'Trading 1 Farm'!QOO50)*Funding!QNQ22","v":0},{"$f":"('Farm 1'!QOP49+'Trading 1 Farm'!QOP50)*Funding!QNR22","v":0},{"$f":"('Farm 1'!QOQ49+'Trading 1 Farm'!QOQ50)*Funding!QNS22","v":0},{"$f":"('Farm 1'!QOR49+'Trading 1 Farm'!QOR50)*Funding!QNT22","v":0},{"$f":"('Farm 1'!QOS49+'Trading 1 Farm'!QOS50)*Funding!QNU22","v":0},{"$f":"('Farm 1'!QOT49+'Trading 1 Farm'!QOT50)*Funding!QNV22","v":0},{"$f":"('Farm 1'!QOU49+'Trading 1 Farm'!QOU50)*Funding!QNW22","v":0},{"$f":"('Farm 1'!QOV49+'Trading 1 Farm'!QOV50)*Funding!QNX22","v":0},{"$f":"('Farm 1'!QOW49+'Trading 1 Farm'!QOW50)*Funding!QNY22","v":0},{"$f":"('Farm 1'!QOX49+'Trading 1 Farm'!QOX50)*Funding!QNZ22","v":0},{"$f":"('Farm 1'!QOY49+'Trading 1 Farm'!QOY50)*Funding!QOA22","v":0},{"$f":"('Farm 1'!QOZ49+'Trading 1 Farm'!QOZ50)*Funding!QOB22","v":0},{"$f":"('Farm 1'!QPA49+'Trading 1 Farm'!QPA50)*Funding!QOC22","v":0},{"$f":"('Farm 1'!QPB49+'Trading 1 Farm'!QPB50)*Funding!QOD22","v":0},{"$f":"('Farm 1'!QPC49+'Trading 1 Farm'!QPC50)*Funding!QOE22","v":0},{"$f":"('Farm 1'!QPD49+'Trading 1 Farm'!QPD50)*Funding!QOF22","v":0},{"$f":"('Farm 1'!QPE49+'Trading 1 Farm'!QPE50)*Funding!QOG22","v":0},{"$f":"('Farm 1'!QPF49+'Trading 1 Farm'!QPF50)*Funding!QOH22","v":0},{"$f":"('Farm 1'!QPG49+'Trading 1 Farm'!QPG50)*Funding!QOI22","v":0},{"$f":"('Farm 1'!QPH49+'Trading 1 Farm'!QPH50)*Funding!QOJ22","v":0},{"$f":"('Farm 1'!QPI49+'Trading 1 Farm'!QPI50)*Funding!QOK22","v":0},{"$f":"('Farm 1'!QPJ49+'Trading 1 Farm'!QPJ50)*Funding!QOL22","v":0},{"$f":"('Farm 1'!QPK49+'Trading 1 Farm'!QPK50)*Funding!QOM22","v":0},{"$f":"('Farm 1'!QPL49+'Trading 1 Farm'!QPL50)*Funding!QON22","v":0},{"$f":"('Farm 1'!QPM49+'Trading 1 Farm'!QPM50)*Funding!QOO22","v":0},{"$f":"('Farm 1'!QPN49+'Trading 1 Farm'!QPN50)*Funding!QOP22","v":0},{"$f":"('Farm 1'!QPO49+'Trading 1 Farm'!QPO50)*Funding!QOQ22","v":0},{"$f":"('Farm 1'!QPP49+'Trading 1 Farm'!QPP50)*Funding!QOR22","v":0},{"$f":"('Farm 1'!QPQ49+'Trading 1 Farm'!QPQ50)*Funding!QOS22","v":0},{"$f":"('Farm 1'!QPR49+'Trading 1 Farm'!QPR50)*Funding!QOT22","v":0},{"$f":"('Farm 1'!QPS49+'Trading 1 Farm'!QPS50)*Funding!QOU22","v":0},{"$f":"('Farm 1'!QPT49+'Trading 1 Farm'!QPT50)*Funding!QOV22","v":0},{"$f":"('Farm 1'!QPU49+'Trading 1 Farm'!QPU50)*Funding!QOW22","v":0},{"$f":"('Farm 1'!QPV49+'Trading 1 Farm'!QPV50)*Funding!QOX22","v":0},{"$f":"('Farm 1'!QPW49+'Trading 1 Farm'!QPW50)*Funding!QOY22","v":0},{"$f":"('Farm 1'!QPX49+'Trading 1 Farm'!QPX50)*Funding!QOZ22","v":0},{"$f":"('Farm 1'!QPY49+'Trading 1 Farm'!QPY50)*Funding!QPA22","v":0},{"$f":"('Farm 1'!QPZ49+'Trading 1 Farm'!QPZ50)*Funding!QPB22","v":0},{"$f":"('Farm 1'!QQA49+'Trading 1 Farm'!QQA50)*Funding!QPC22","v":0},{"$f":"('Farm 1'!QQB49+'Trading 1 Farm'!QQB50)*Funding!QPD22","v":0},{"$f":"('Farm 1'!QQC49+'Trading 1 Farm'!QQC50)*Funding!QPE22","v":0},{"$f":"('Farm 1'!QQD49+'Trading 1 Farm'!QQD50)*Funding!QPF22","v":0},{"$f":"('Farm 1'!QQE49+'Trading 1 Farm'!QQE50)*Funding!QPG22","v":0},{"$f":"('Farm 1'!QQF49+'Trading 1 Farm'!QQF50)*Funding!QPH22","v":0},{"$f":"('Farm 1'!QQG49+'Trading 1 Farm'!QQG50)*Funding!QPI22","v":0},{"$f":"('Farm 1'!QQH49+'Trading 1 Farm'!QQH50)*Funding!QPJ22","v":0},{"$f":"('Farm 1'!QQI49+'Trading 1 Farm'!QQI50)*Funding!QPK22","v":0},{"$f":"('Farm 1'!QQJ49+'Trading 1 Farm'!QQJ50)*Funding!QPL22","v":0},{"$f":"('Farm 1'!QQK49+'Trading 1 Farm'!QQK50)*Funding!QPM22","v":0},{"$f":"('Farm 1'!QQL49+'Trading 1 Farm'!QQL50)*Funding!QPN22","v":0},{"$f":"('Farm 1'!QQM49+'Trading 1 Farm'!QQM50)*Funding!QPO22","v":0},{"$f":"('Farm 1'!QQN49+'Trading 1 Farm'!QQN50)*Funding!QPP22","v":0},{"$f":"('Farm 1'!QQO49+'Trading 1 Farm'!QQO50)*Funding!QPQ22","v":0},{"$f":"('Farm 1'!QQP49+'Trading 1 Farm'!QQP50)*Funding!QPR22","v":0},{"$f":"('Farm 1'!QQQ49+'Trading 1 Farm'!QQQ50)*Funding!QPS22","v":0},{"$f":"('Farm 1'!QQR49+'Trading 1 Farm'!QQR50)*Funding!QPT22","v":0},{"$f":"('Farm 1'!QQS49+'Trading 1 Farm'!QQS50)*Funding!QPU22","v":0},{"$f":"('Farm 1'!QQT49+'Trading 1 Farm'!QQT50)*Funding!QPV22","v":0},{"$f":"('Farm 1'!QQU49+'Trading 1 Farm'!QQU50)*Funding!QPW22","v":0},{"$f":"('Farm 1'!QQV49+'Trading 1 Farm'!QQV50)*Funding!QPX22","v":0},{"$f":"('Farm 1'!QQW49+'Trading 1 Farm'!QQW50)*Funding!QPY22","v":0},{"$f":"('Farm 1'!QQX49+'Trading 1 Farm'!QQX50)*Funding!QPZ22","v":0},{"$f":"('Farm 1'!QQY49+'Trading 1 Farm'!QQY50)*Funding!QQA22","v":0},{"$f":"('Farm 1'!QQZ49+'Trading 1 Farm'!QQZ50)*Funding!QQB22","v":0},{"$f":"('Farm 1'!QRA49+'Trading 1 Farm'!QRA50)*Funding!QQC22","v":0},{"$f":"('Farm 1'!QRB49+'Trading 1 Farm'!QRB50)*Funding!QQD22","v":0},{"$f":"('Farm 1'!QRC49+'Trading 1 Farm'!QRC50)*Funding!QQE22","v":0},{"$f":"('Farm 1'!QRD49+'Trading 1 Farm'!QRD50)*Funding!QQF22","v":0},{"$f":"('Farm 1'!QRE49+'Trading 1 Farm'!QRE50)*Funding!QQG22","v":0},{"$f":"('Farm 1'!QRF49+'Trading 1 Farm'!QRF50)*Funding!QQH22","v":0},{"$f":"('Farm 1'!QRG49+'Trading 1 Farm'!QRG50)*Funding!QQI22","v":0},{"$f":"('Farm 1'!QRH49+'Trading 1 Farm'!QRH50)*Funding!QQJ22","v":0},{"$f":"('Farm 1'!QRI49+'Trading 1 Farm'!QRI50)*Funding!QQK22","v":0},{"$f":"('Farm 1'!QRJ49+'Trading 1 Farm'!QRJ50)*Funding!QQL22","v":0},{"$f":"('Farm 1'!QRK49+'Trading 1 Farm'!QRK50)*Funding!QQM22","v":0},{"$f":"('Farm 1'!QRL49+'Trading 1 Farm'!QRL50)*Funding!QQN22","v":0},{"$f":"('Farm 1'!QRM49+'Trading 1 Farm'!QRM50)*Funding!QQO22","v":0},{"$f":"('Farm 1'!QRN49+'Trading 1 Farm'!QRN50)*Funding!QQP22","v":0},{"$f":"('Farm 1'!QRO49+'Trading 1 Farm'!QRO50)*Funding!QQQ22","v":0},{"$f":"('Farm 1'!QRP49+'Trading 1 Farm'!QRP50)*Funding!QQR22","v":0},{"$f":"('Farm 1'!QRQ49+'Trading 1 Farm'!QRQ50)*Funding!QQS22","v":0},{"$f":"('Farm 1'!QRR49+'Trading 1 Farm'!QRR50)*Funding!QQT22","v":0},{"$f":"('Farm 1'!QRS49+'Trading 1 Farm'!QRS50)*Funding!QQU22","v":0},{"$f":"('Farm 1'!QRT49+'Trading 1 Farm'!QRT50)*Funding!QQV22","v":0},{"$f":"('Farm 1'!QRU49+'Trading 1 Farm'!QRU50)*Funding!QQW22","v":0},{"$f":"('Farm 1'!QRV49+'Trading 1 Farm'!QRV50)*Funding!QQX22","v":0},{"$f":"('Farm 1'!QRW49+'Trading 1 Farm'!QRW50)*Funding!QQY22","v":0},{"$f":"('Farm 1'!QRX49+'Trading 1 Farm'!QRX50)*Funding!QQZ22","v":0},{"$f":"('Farm 1'!QRY49+'Trading 1 Farm'!QRY50)*Funding!QRA22","v":0},{"$f":"('Farm 1'!QRZ49+'Trading 1 Farm'!QRZ50)*Funding!QRB22","v":0},{"$f":"('Farm 1'!QSA49+'Trading 1 Farm'!QSA50)*Funding!QRC22","v":0},{"$f":"('Farm 1'!QSB49+'Trading 1 Farm'!QSB50)*Funding!QRD22","v":0},{"$f":"('Farm 1'!QSC49+'Trading 1 Farm'!QSC50)*Funding!QRE22","v":0},{"$f":"('Farm 1'!QSD49+'Trading 1 Farm'!QSD50)*Funding!QRF22","v":0},{"$f":"('Farm 1'!QSE49+'Trading 1 Farm'!QSE50)*Funding!QRG22","v":0},{"$f":"('Farm 1'!QSF49+'Trading 1 Farm'!QSF50)*Funding!QRH22","v":0},{"$f":"('Farm 1'!QSG49+'Trading 1 Farm'!QSG50)*Funding!QRI22","v":0},{"$f":"('Farm 1'!QSH49+'Trading 1 Farm'!QSH50)*Funding!QRJ22","v":0},{"$f":"('Farm 1'!QSI49+'Trading 1 Farm'!QSI50)*Funding!QRK22","v":0},{"$f":"('Farm 1'!QSJ49+'Trading 1 Farm'!QSJ50)*Funding!QRL22","v":0},{"$f":"('Farm 1'!QSK49+'Trading 1 Farm'!QSK50)*Funding!QRM22","v":0},{"$f":"('Farm 1'!QSL49+'Trading 1 Farm'!QSL50)*Funding!QRN22","v":0},{"$f":"('Farm 1'!QSM49+'Trading 1 Farm'!QSM50)*Funding!QRO22","v":0},{"$f":"('Farm 1'!QSN49+'Trading 1 Farm'!QSN50)*Funding!QRP22","v":0},{"$f":"('Farm 1'!QSO49+'Trading 1 Farm'!QSO50)*Funding!QRQ22","v":0},{"$f":"('Farm 1'!QSP49+'Trading 1 Farm'!QSP50)*Funding!QRR22","v":0},{"$f":"('Farm 1'!QSQ49+'Trading 1 Farm'!QSQ50)*Funding!QRS22","v":0},{"$f":"('Farm 1'!QSR49+'Trading 1 Farm'!QSR50)*Funding!QRT22","v":0},{"$f":"('Farm 1'!QSS49+'Trading 1 Farm'!QSS50)*Funding!QRU22","v":0},{"$f":"('Farm 1'!QST49+'Trading 1 Farm'!QST50)*Funding!QRV22","v":0},{"$f":"('Farm 1'!QSU49+'Trading 1 Farm'!QSU50)*Funding!QRW22","v":0},{"$f":"('Farm 1'!QSV49+'Trading 1 Farm'!QSV50)*Funding!QRX22","v":0},{"$f":"('Farm 1'!QSW49+'Trading 1 Farm'!QSW50)*Funding!QRY22","v":0},{"$f":"('Farm 1'!QSX49+'Trading 1 Farm'!QSX50)*Funding!QRZ22","v":0},{"$f":"('Farm 1'!QSY49+'Trading 1 Farm'!QSY50)*Funding!QSA22","v":0},{"$f":"('Farm 1'!QSZ49+'Trading 1 Farm'!QSZ50)*Funding!QSB22","v":0},{"$f":"('Farm 1'!QTA49+'Trading 1 Farm'!QTA50)*Funding!QSC22","v":0},{"$f":"('Farm 1'!QTB49+'Trading 1 Farm'!QTB50)*Funding!QSD22","v":0},{"$f":"('Farm 1'!QTC49+'Trading 1 Farm'!QTC50)*Funding!QSE22","v":0},{"$f":"('Farm 1'!QTD49+'Trading 1 Farm'!QTD50)*Funding!QSF22","v":0},{"$f":"('Farm 1'!QTE49+'Trading 1 Farm'!QTE50)*Funding!QSG22","v":0},{"$f":"('Farm 1'!QTF49+'Trading 1 Farm'!QTF50)*Funding!QSH22","v":0},{"$f":"('Farm 1'!QTG49+'Trading 1 Farm'!QTG50)*Funding!QSI22","v":0},{"$f":"('Farm 1'!QTH49+'Trading 1 Farm'!QTH50)*Funding!QSJ22","v":0},{"$f":"('Farm 1'!QTI49+'Trading 1 Farm'!QTI50)*Funding!QSK22","v":0},{"$f":"('Farm 1'!QTJ49+'Trading 1 Farm'!QTJ50)*Funding!QSL22","v":0},{"$f":"('Farm 1'!QTK49+'Trading 1 Farm'!QTK50)*Funding!QSM22","v":0},{"$f":"('Farm 1'!QTL49+'Trading 1 Farm'!QTL50)*Funding!QSN22","v":0},{"$f":"('Farm 1'!QTM49+'Trading 1 Farm'!QTM50)*Funding!QSO22","v":0},{"$f":"('Farm 1'!QTN49+'Trading 1 Farm'!QTN50)*Funding!QSP22","v":0},{"$f":"('Farm 1'!QTO49+'Trading 1 Farm'!QTO50)*Funding!QSQ22","v":0},{"$f":"('Farm 1'!QTP49+'Trading 1 Farm'!QTP50)*Funding!QSR22","v":0},{"$f":"('Farm 1'!QTQ49+'Trading 1 Farm'!QTQ50)*Funding!QSS22","v":0},{"$f":"('Farm 1'!QTR49+'Trading 1 Farm'!QTR50)*Funding!QST22","v":0},{"$f":"('Farm 1'!QTS49+'Trading 1 Farm'!QTS50)*Funding!QSU22","v":0},{"$f":"('Farm 1'!QTT49+'Trading 1 Farm'!QTT50)*Funding!QSV22","v":0},{"$f":"('Farm 1'!QTU49+'Trading 1 Farm'!QTU50)*Funding!QSW22","v":0},{"$f":"('Farm 1'!QTV49+'Trading 1 Farm'!QTV50)*Funding!QSX22","v":0},{"$f":"('Farm 1'!QTW49+'Trading 1 Farm'!QTW50)*Funding!QSY22","v":0},{"$f":"('Farm 1'!QTX49+'Trading 1 Farm'!QTX50)*Funding!QSZ22","v":0},{"$f":"('Farm 1'!QTY49+'Trading 1 Farm'!QTY50)*Funding!QTA22","v":0},{"$f":"('Farm 1'!QTZ49+'Trading 1 Farm'!QTZ50)*Funding!QTB22","v":0},{"$f":"('Farm 1'!QUA49+'Trading 1 Farm'!QUA50)*Funding!QTC22","v":0},{"$f":"('Farm 1'!QUB49+'Trading 1 Farm'!QUB50)*Funding!QTD22","v":0},{"$f":"('Farm 1'!QUC49+'Trading 1 Farm'!QUC50)*Funding!QTE22","v":0},{"$f":"('Farm 1'!QUD49+'Trading 1 Farm'!QUD50)*Funding!QTF22","v":0},{"$f":"('Farm 1'!QUE49+'Trading 1 Farm'!QUE50)*Funding!QTG22","v":0},{"$f":"('Farm 1'!QUF49+'Trading 1 Farm'!QUF50)*Funding!QTH22","v":0},{"$f":"('Farm 1'!QUG49+'Trading 1 Farm'!QUG50)*Funding!QTI22","v":0},{"$f":"('Farm 1'!QUH49+'Trading 1 Farm'!QUH50)*Funding!QTJ22","v":0},{"$f":"('Farm 1'!QUI49+'Trading 1 Farm'!QUI50)*Funding!QTK22","v":0},{"$f":"('Farm 1'!QUJ49+'Trading 1 Farm'!QUJ50)*Funding!QTL22","v":0},{"$f":"('Farm 1'!QUK49+'Trading 1 Farm'!QUK50)*Funding!QTM22","v":0},{"$f":"('Farm 1'!QUL49+'Trading 1 Farm'!QUL50)*Funding!QTN22","v":0},{"$f":"('Farm 1'!QUM49+'Trading 1 Farm'!QUM50)*Funding!QTO22","v":0},{"$f":"('Farm 1'!QUN49+'Trading 1 Farm'!QUN50)*Funding!QTP22","v":0},{"$f":"('Farm 1'!QUO49+'Trading 1 Farm'!QUO50)*Funding!QTQ22","v":0},{"$f":"('Farm 1'!QUP49+'Trading 1 Farm'!QUP50)*Funding!QTR22","v":0},{"$f":"('Farm 1'!QUQ49+'Trading 1 Farm'!QUQ50)*Funding!QTS22","v":0},{"$f":"('Farm 1'!QUR49+'Trading 1 Farm'!QUR50)*Funding!QTT22","v":0},{"$f":"('Farm 1'!QUS49+'Trading 1 Farm'!QUS50)*Funding!QTU22","v":0},{"$f":"('Farm 1'!QUT49+'Trading 1 Farm'!QUT50)*Funding!QTV22","v":0},{"$f":"('Farm 1'!QUU49+'Trading 1 Farm'!QUU50)*Funding!QTW22","v":0},{"$f":"('Farm 1'!QUV49+'Trading 1 Farm'!QUV50)*Funding!QTX22","v":0},{"$f":"('Farm 1'!QUW49+'Trading 1 Farm'!QUW50)*Funding!QTY22","v":0},{"$f":"('Farm 1'!QUX49+'Trading 1 Farm'!QUX50)*Funding!QTZ22","v":0},{"$f":"('Farm 1'!QUY49+'Trading 1 Farm'!QUY50)*Funding!QUA22","v":0},{"$f":"('Farm 1'!QUZ49+'Trading 1 Farm'!QUZ50)*Funding!QUB22","v":0},{"$f":"('Farm 1'!QVA49+'Trading 1 Farm'!QVA50)*Funding!QUC22","v":0},{"$f":"('Farm 1'!QVB49+'Trading 1 Farm'!QVB50)*Funding!QUD22","v":0},{"$f":"('Farm 1'!QVC49+'Trading 1 Farm'!QVC50)*Funding!QUE22","v":0},{"$f":"('Farm 1'!QVD49+'Trading 1 Farm'!QVD50)*Funding!QUF22","v":0},{"$f":"('Farm 1'!QVE49+'Trading 1 Farm'!QVE50)*Funding!QUG22","v":0},{"$f":"('Farm 1'!QVF49+'Trading 1 Farm'!QVF50)*Funding!QUH22","v":0},{"$f":"('Farm 1'!QVG49+'Trading 1 Farm'!QVG50)*Funding!QUI22","v":0},{"$f":"('Farm 1'!QVH49+'Trading 1 Farm'!QVH50)*Funding!QUJ22","v":0},{"$f":"('Farm 1'!QVI49+'Trading 1 Farm'!QVI50)*Funding!QUK22","v":0},{"$f":"('Farm 1'!QVJ49+'Trading 1 Farm'!QVJ50)*Funding!QUL22","v":0},{"$f":"('Farm 1'!QVK49+'Trading 1 Farm'!QVK50)*Funding!QUM22","v":0},{"$f":"('Farm 1'!QVL49+'Trading 1 Farm'!QVL50)*Funding!QUN22","v":0},{"$f":"('Farm 1'!QVM49+'Trading 1 Farm'!QVM50)*Funding!QUO22","v":0},{"$f":"('Farm 1'!QVN49+'Trading 1 Farm'!QVN50)*Funding!QUP22","v":0},{"$f":"('Farm 1'!QVO49+'Trading 1 Farm'!QVO50)*Funding!QUQ22","v":0},{"$f":"('Farm 1'!QVP49+'Trading 1 Farm'!QVP50)*Funding!QUR22","v":0},{"$f":"('Farm 1'!QVQ49+'Trading 1 Farm'!QVQ50)*Funding!QUS22","v":0},{"$f":"('Farm 1'!QVR49+'Trading 1 Farm'!QVR50)*Funding!QUT22","v":0},{"$f":"('Farm 1'!QVS49+'Trading 1 Farm'!QVS50)*Funding!QUU22","v":0},{"$f":"('Farm 1'!QVT49+'Trading 1 Farm'!QVT50)*Funding!QUV22","v":0},{"$f":"('Farm 1'!QVU49+'Trading 1 Farm'!QVU50)*Funding!QUW22","v":0},{"$f":"('Farm 1'!QVV49+'Trading 1 Farm'!QVV50)*Funding!QUX22","v":0},{"$f":"('Farm 1'!QVW49+'Trading 1 Farm'!QVW50)*Funding!QUY22","v":0},{"$f":"('Farm 1'!QVX49+'Trading 1 Farm'!QVX50)*Funding!QUZ22","v":0},{"$f":"('Farm 1'!QVY49+'Trading 1 Farm'!QVY50)*Funding!QVA22","v":0},{"$f":"('Farm 1'!QVZ49+'Trading 1 Farm'!QVZ50)*Funding!QVB22","v":0},{"$f":"('Farm 1'!QWA49+'Trading 1 Farm'!QWA50)*Funding!QVC22","v":0},{"$f":"('Farm 1'!QWB49+'Trading 1 Farm'!QWB50)*Funding!QVD22","v":0},{"$f":"('Farm 1'!QWC49+'Trading 1 Farm'!QWC50)*Funding!QVE22","v":0},{"$f":"('Farm 1'!QWD49+'Trading 1 Farm'!QWD50)*Funding!QVF22","v":0},{"$f":"('Farm 1'!QWE49+'Trading 1 Farm'!QWE50)*Funding!QVG22","v":0},{"$f":"('Farm 1'!QWF49+'Trading 1 Farm'!QWF50)*Funding!QVH22","v":0},{"$f":"('Farm 1'!QWG49+'Trading 1 Farm'!QWG50)*Funding!QVI22","v":0},{"$f":"('Farm 1'!QWH49+'Trading 1 Farm'!QWH50)*Funding!QVJ22","v":0},{"$f":"('Farm 1'!QWI49+'Trading 1 Farm'!QWI50)*Funding!QVK22","v":0},{"$f":"('Farm 1'!QWJ49+'Trading 1 Farm'!QWJ50)*Funding!QVL22","v":0},{"$f":"('Farm 1'!QWK49+'Trading 1 Farm'!QWK50)*Funding!QVM22","v":0},{"$f":"('Farm 1'!QWL49+'Trading 1 Farm'!QWL50)*Funding!QVN22","v":0},{"$f":"('Farm 1'!QWM49+'Trading 1 Farm'!QWM50)*Funding!QVO22","v":0},{"$f":"('Farm 1'!QWN49+'Trading 1 Farm'!QWN50)*Funding!QVP22","v":0},{"$f":"('Farm 1'!QWO49+'Trading 1 Farm'!QWO50)*Funding!QVQ22","v":0},{"$f":"('Farm 1'!QWP49+'Trading 1 Farm'!QWP50)*Funding!QVR22","v":0},{"$f":"('Farm 1'!QWQ49+'Trading 1 Farm'!QWQ50)*Funding!QVS22","v":0},{"$f":"('Farm 1'!QWR49+'Trading 1 Farm'!QWR50)*Funding!QVT22","v":0},{"$f":"('Farm 1'!QWS49+'Trading 1 Farm'!QWS50)*Funding!QVU22","v":0},{"$f":"('Farm 1'!QWT49+'Trading 1 Farm'!QWT50)*Funding!QVV22","v":0},{"$f":"('Farm 1'!QWU49+'Trading 1 Farm'!QWU50)*Funding!QVW22","v":0},{"$f":"('Farm 1'!QWV49+'Trading 1 Farm'!QWV50)*Funding!QVX22","v":0},{"$f":"('Farm 1'!QWW49+'Trading 1 Farm'!QWW50)*Funding!QVY22","v":0},{"$f":"('Farm 1'!QWX49+'Trading 1 Farm'!QWX50)*Funding!QVZ22","v":0},{"$f":"('Farm 1'!QWY49+'Trading 1 Farm'!QWY50)*Funding!QWA22","v":0},{"$f":"('Farm 1'!QWZ49+'Trading 1 Farm'!QWZ50)*Funding!QWB22","v":0},{"$f":"('Farm 1'!QXA49+'Trading 1 Farm'!QXA50)*Funding!QWC22","v":0},{"$f":"('Farm 1'!QXB49+'Trading 1 Farm'!QXB50)*Funding!QWD22","v":0},{"$f":"('Farm 1'!QXC49+'Trading 1 Farm'!QXC50)*Funding!QWE22","v":0},{"$f":"('Farm 1'!QXD49+'Trading 1 Farm'!QXD50)*Funding!QWF22","v":0},{"$f":"('Farm 1'!QXE49+'Trading 1 Farm'!QXE50)*Funding!QWG22","v":0},{"$f":"('Farm 1'!QXF49+'Trading 1 Farm'!QXF50)*Funding!QWH22","v":0},{"$f":"('Farm 1'!QXG49+'Trading 1 Farm'!QXG50)*Funding!QWI22","v":0},{"$f":"('Farm 1'!QXH49+'Trading 1 Farm'!QXH50)*Funding!QWJ22","v":0},{"$f":"('Farm 1'!QXI49+'Trading 1 Farm'!QXI50)*Funding!QWK22","v":0},{"$f":"('Farm 1'!QXJ49+'Trading 1 Farm'!QXJ50)*Funding!QWL22","v":0},{"$f":"('Farm 1'!QXK49+'Trading 1 Farm'!QXK50)*Funding!QWM22","v":0},{"$f":"('Farm 1'!QXL49+'Trading 1 Farm'!QXL50)*Funding!QWN22","v":0},{"$f":"('Farm 1'!QXM49+'Trading 1 Farm'!QXM50)*Funding!QWO22","v":0},{"$f":"('Farm 1'!QXN49+'Trading 1 Farm'!QXN50)*Funding!QWP22","v":0},{"$f":"('Farm 1'!QXO49+'Trading 1 Farm'!QXO50)*Funding!QWQ22","v":0},{"$f":"('Farm 1'!QXP49+'Trading 1 Farm'!QXP50)*Funding!QWR22","v":0},{"$f":"('Farm 1'!QXQ49+'Trading 1 Farm'!QXQ50)*Funding!QWS22","v":0},{"$f":"('Farm 1'!QXR49+'Trading 1 Farm'!QXR50)*Funding!QWT22","v":0},{"$f":"('Farm 1'!QXS49+'Trading 1 Farm'!QXS50)*Funding!QWU22","v":0},{"$f":"('Farm 1'!QXT49+'Trading 1 Farm'!QXT50)*Funding!QWV22","v":0},{"$f":"('Farm 1'!QXU49+'Trading 1 Farm'!QXU50)*Funding!QWW22","v":0},{"$f":"('Farm 1'!QXV49+'Trading 1 Farm'!QXV50)*Funding!QWX22","v":0},{"$f":"('Farm 1'!QXW49+'Trading 1 Farm'!QXW50)*Funding!QWY22","v":0},{"$f":"('Farm 1'!QXX49+'Trading 1 Farm'!QXX50)*Funding!QWZ22","v":0},{"$f":"('Farm 1'!QXY49+'Trading 1 Farm'!QXY50)*Funding!QXA22","v":0},{"$f":"('Farm 1'!QXZ49+'Trading 1 Farm'!QXZ50)*Funding!QXB22","v":0},{"$f":"('Farm 1'!QYA49+'Trading 1 Farm'!QYA50)*Funding!QXC22","v":0},{"$f":"('Farm 1'!QYB49+'Trading 1 Farm'!QYB50)*Funding!QXD22","v":0},{"$f":"('Farm 1'!QYC49+'Trading 1 Farm'!QYC50)*Funding!QXE22","v":0},{"$f":"('Farm 1'!QYD49+'Trading 1 Farm'!QYD50)*Funding!QXF22","v":0},{"$f":"('Farm 1'!QYE49+'Trading 1 Farm'!QYE50)*Funding!QXG22","v":0},{"$f":"('Farm 1'!QYF49+'Trading 1 Farm'!QYF50)*Funding!QXH22","v":0},{"$f":"('Farm 1'!QYG49+'Trading 1 Farm'!QYG50)*Funding!QXI22","v":0},{"$f":"('Farm 1'!QYH49+'Trading 1 Farm'!QYH50)*Funding!QXJ22","v":0},{"$f":"('Farm 1'!QYI49+'Trading 1 Farm'!QYI50)*Funding!QXK22","v":0},{"$f":"('Farm 1'!QYJ49+'Trading 1 Farm'!QYJ50)*Funding!QXL22","v":0},{"$f":"('Farm 1'!QYK49+'Trading 1 Farm'!QYK50)*Funding!QXM22","v":0},{"$f":"('Farm 1'!QYL49+'Trading 1 Farm'!QYL50)*Funding!QXN22","v":0},{"$f":"('Farm 1'!QYM49+'Trading 1 Farm'!QYM50)*Funding!QXO22","v":0},{"$f":"('Farm 1'!QYN49+'Trading 1 Farm'!QYN50)*Funding!QXP22","v":0},{"$f":"('Farm 1'!QYO49+'Trading 1 Farm'!QYO50)*Funding!QXQ22","v":0},{"$f":"('Farm 1'!QYP49+'Trading 1 Farm'!QYP50)*Funding!QXR22","v":0},{"$f":"('Farm 1'!QYQ49+'Trading 1 Farm'!QYQ50)*Funding!QXS22","v":0},{"$f":"('Farm 1'!QYR49+'Trading 1 Farm'!QYR50)*Funding!QXT22","v":0},{"$f":"('Farm 1'!QYS49+'Trading 1 Farm'!QYS50)*Funding!QXU22","v":0},{"$f":"('Farm 1'!QYT49+'Trading 1 Farm'!QYT50)*Funding!QXV22","v":0},{"$f":"('Farm 1'!QYU49+'Trading 1 Farm'!QYU50)*Funding!QXW22","v":0},{"$f":"('Farm 1'!QYV49+'Trading 1 Farm'!QYV50)*Funding!QXX22","v":0},{"$f":"('Farm 1'!QYW49+'Trading 1 Farm'!QYW50)*Funding!QXY22","v":0},{"$f":"('Farm 1'!QYX49+'Trading 1 Farm'!QYX50)*Funding!QXZ22","v":0},{"$f":"('Farm 1'!QYY49+'Trading 1 Farm'!QYY50)*Funding!QYA22","v":0},{"$f":"('Farm 1'!QYZ49+'Trading 1 Farm'!QYZ50)*Funding!QYB22","v":0},{"$f":"('Farm 1'!QZA49+'Trading 1 Farm'!QZA50)*Funding!QYC22","v":0},{"$f":"('Farm 1'!QZB49+'Trading 1 Farm'!QZB50)*Funding!QYD22","v":0},{"$f":"('Farm 1'!QZC49+'Trading 1 Farm'!QZC50)*Funding!QYE22","v":0},{"$f":"('Farm 1'!QZD49+'Trading 1 Farm'!QZD50)*Funding!QYF22","v":0},{"$f":"('Farm 1'!QZE49+'Trading 1 Farm'!QZE50)*Funding!QYG22","v":0},{"$f":"('Farm 1'!QZF49+'Trading 1 Farm'!QZF50)*Funding!QYH22","v":0},{"$f":"('Farm 1'!QZG49+'Trading 1 Farm'!QZG50)*Funding!QYI22","v":0},{"$f":"('Farm 1'!QZH49+'Trading 1 Farm'!QZH50)*Funding!QYJ22","v":0},{"$f":"('Farm 1'!QZI49+'Trading 1 Farm'!QZI50)*Funding!QYK22","v":0},{"$f":"('Farm 1'!QZJ49+'Trading 1 Farm'!QZJ50)*Funding!QYL22","v":0},{"$f":"('Farm 1'!QZK49+'Trading 1 Farm'!QZK50)*Funding!QYM22","v":0},{"$f":"('Farm 1'!QZL49+'Trading 1 Farm'!QZL50)*Funding!QYN22","v":0},{"$f":"('Farm 1'!QZM49+'Trading 1 Farm'!QZM50)*Funding!QYO22","v":0},{"$f":"('Farm 1'!QZN49+'Trading 1 Farm'!QZN50)*Funding!QYP22","v":0},{"$f":"('Farm 1'!QZO49+'Trading 1 Farm'!QZO50)*Funding!QYQ22","v":0},{"$f":"('Farm 1'!QZP49+'Trading 1 Farm'!QZP50)*Funding!QYR22","v":0},{"$f":"('Farm 1'!QZQ49+'Trading 1 Farm'!QZQ50)*Funding!QYS22","v":0},{"$f":"('Farm 1'!QZR49+'Trading 1 Farm'!QZR50)*Funding!QYT22","v":0},{"$f":"('Farm 1'!QZS49+'Trading 1 Farm'!QZS50)*Funding!QYU22","v":0},{"$f":"('Farm 1'!QZT49+'Trading 1 Farm'!QZT50)*Funding!QYV22","v":0},{"$f":"('Farm 1'!QZU49+'Trading 1 Farm'!QZU50)*Funding!QYW22","v":0},{"$f":"('Farm 1'!QZV49+'Trading 1 Farm'!QZV50)*Funding!QYX22","v":0},{"$f":"('Farm 1'!QZW49+'Trading 1 Farm'!QZW50)*Funding!QYY22","v":0},{"$f":"('Farm 1'!QZX49+'Trading 1 Farm'!QZX50)*Funding!QYZ22","v":0},{"$f":"('Farm 1'!QZY49+'Trading 1 Farm'!QZY50)*Funding!QZA22","v":0},{"$f":"('Farm 1'!QZZ49+'Trading 1 Farm'!QZZ50)*Funding!QZB22","v":0},{"$f":"('Farm 1'!RAA49+'Trading 1 Farm'!RAA50)*Funding!QZC22","v":0},{"$f":"('Farm 1'!RAB49+'Trading 1 Farm'!RAB50)*Funding!QZD22","v":0},{"$f":"('Farm 1'!RAC49+'Trading 1 Farm'!RAC50)*Funding!QZE22","v":0},{"$f":"('Farm 1'!RAD49+'Trading 1 Farm'!RAD50)*Funding!QZF22","v":0},{"$f":"('Farm 1'!RAE49+'Trading 1 Farm'!RAE50)*Funding!QZG22","v":0},{"$f":"('Farm 1'!RAF49+'Trading 1 Farm'!RAF50)*Funding!QZH22","v":0},{"$f":"('Farm 1'!RAG49+'Trading 1 Farm'!RAG50)*Funding!QZI22","v":0},{"$f":"('Farm 1'!RAH49+'Trading 1 Farm'!RAH50)*Funding!QZJ22","v":0},{"$f":"('Farm 1'!RAI49+'Trading 1 Farm'!RAI50)*Funding!QZK22","v":0},{"$f":"('Farm 1'!RAJ49+'Trading 1 Farm'!RAJ50)*Funding!QZL22","v":0},{"$f":"('Farm 1'!RAK49+'Trading 1 Farm'!RAK50)*Funding!QZM22","v":0},{"$f":"('Farm 1'!RAL49+'Trading 1 Farm'!RAL50)*Funding!QZN22","v":0},{"$f":"('Farm 1'!RAM49+'Trading 1 Farm'!RAM50)*Funding!QZO22","v":0},{"$f":"('Farm 1'!RAN49+'Trading 1 Farm'!RAN50)*Funding!QZP22","v":0},{"$f":"('Farm 1'!RAO49+'Trading 1 Farm'!RAO50)*Funding!QZQ22","v":0},{"$f":"('Farm 1'!RAP49+'Trading 1 Farm'!RAP50)*Funding!QZR22","v":0},{"$f":"('Farm 1'!RAQ49+'Trading 1 Farm'!RAQ50)*Funding!QZS22","v":0},{"$f":"('Farm 1'!RAR49+'Trading 1 Farm'!RAR50)*Funding!QZT22","v":0},{"$f":"('Farm 1'!RAS49+'Trading 1 Farm'!RAS50)*Funding!QZU22","v":0},{"$f":"('Farm 1'!RAT49+'Trading 1 Farm'!RAT50)*Funding!QZV22","v":0},{"$f":"('Farm 1'!RAU49+'Trading 1 Farm'!RAU50)*Funding!QZW22","v":0},{"$f":"('Farm 1'!RAV49+'Trading 1 Farm'!RAV50)*Funding!QZX22","v":0},{"$f":"('Farm 1'!RAW49+'Trading 1 Farm'!RAW50)*Funding!QZY22","v":0},{"$f":"('Farm 1'!RAX49+'Trading 1 Farm'!RAX50)*Funding!QZZ22","v":0},{"$f":"('Farm 1'!RAY49+'Trading 1 Farm'!RAY50)*Funding!RAA22","v":0},{"$f":"('Farm 1'!RAZ49+'Trading 1 Farm'!RAZ50)*Funding!RAB22","v":0},{"$f":"('Farm 1'!RBA49+'Trading 1 Farm'!RBA50)*Funding!RAC22","v":0},{"$f":"('Farm 1'!RBB49+'Trading 1 Farm'!RBB50)*Funding!RAD22","v":0},{"$f":"('Farm 1'!RBC49+'Trading 1 Farm'!RBC50)*Funding!RAE22","v":0},{"$f":"('Farm 1'!RBD49+'Trading 1 Farm'!RBD50)*Funding!RAF22","v":0},{"$f":"('Farm 1'!RBE49+'Trading 1 Farm'!RBE50)*Funding!RAG22","v":0},{"$f":"('Farm 1'!RBF49+'Trading 1 Farm'!RBF50)*Funding!RAH22","v":0},{"$f":"('Farm 1'!RBG49+'Trading 1 Farm'!RBG50)*Funding!RAI22","v":0},{"$f":"('Farm 1'!RBH49+'Trading 1 Farm'!RBH50)*Funding!RAJ22","v":0},{"$f":"('Farm 1'!RBI49+'Trading 1 Farm'!RBI50)*Funding!RAK22","v":0},{"$f":"('Farm 1'!RBJ49+'Trading 1 Farm'!RBJ50)*Funding!RAL22","v":0},{"$f":"('Farm 1'!RBK49+'Trading 1 Farm'!RBK50)*Funding!RAM22","v":0},{"$f":"('Farm 1'!RBL49+'Trading 1 Farm'!RBL50)*Funding!RAN22","v":0},{"$f":"('Farm 1'!RBM49+'Trading 1 Farm'!RBM50)*Funding!RAO22","v":0},{"$f":"('Farm 1'!RBN49+'Trading 1 Farm'!RBN50)*Funding!RAP22","v":0},{"$f":"('Farm 1'!RBO49+'Trading 1 Farm'!RBO50)*Funding!RAQ22","v":0},{"$f":"('Farm 1'!RBP49+'Trading 1 Farm'!RBP50)*Funding!RAR22","v":0},{"$f":"('Farm 1'!RBQ49+'Trading 1 Farm'!RBQ50)*Funding!RAS22","v":0},{"$f":"('Farm 1'!RBR49+'Trading 1 Farm'!RBR50)*Funding!RAT22","v":0},{"$f":"('Farm 1'!RBS49+'Trading 1 Farm'!RBS50)*Funding!RAU22","v":0},{"$f":"('Farm 1'!RBT49+'Trading 1 Farm'!RBT50)*Funding!RAV22","v":0},{"$f":"('Farm 1'!RBU49+'Trading 1 Farm'!RBU50)*Funding!RAW22","v":0},{"$f":"('Farm 1'!RBV49+'Trading 1 Farm'!RBV50)*Funding!RAX22","v":0},{"$f":"('Farm 1'!RBW49+'Trading 1 Farm'!RBW50)*Funding!RAY22","v":0},{"$f":"('Farm 1'!RBX49+'Trading 1 Farm'!RBX50)*Funding!RAZ22","v":0},{"$f":"('Farm 1'!RBY49+'Trading 1 Farm'!RBY50)*Funding!RBA22","v":0},{"$f":"('Farm 1'!RBZ49+'Trading 1 Farm'!RBZ50)*Funding!RBB22","v":0},{"$f":"('Farm 1'!RCA49+'Trading 1 Farm'!RCA50)*Funding!RBC22","v":0},{"$f":"('Farm 1'!RCB49+'Trading 1 Farm'!RCB50)*Funding!RBD22","v":0},{"$f":"('Farm 1'!RCC49+'Trading 1 Farm'!RCC50)*Funding!RBE22","v":0},{"$f":"('Farm 1'!RCD49+'Trading 1 Farm'!RCD50)*Funding!RBF22","v":0},{"$f":"('Farm 1'!RCE49+'Trading 1 Farm'!RCE50)*Funding!RBG22","v":0},{"$f":"('Farm 1'!RCF49+'Trading 1 Farm'!RCF50)*Funding!RBH22","v":0},{"$f":"('Farm 1'!RCG49+'Trading 1 Farm'!RCG50)*Funding!RBI22","v":0},{"$f":"('Farm 1'!RCH49+'Trading 1 Farm'!RCH50)*Funding!RBJ22","v":0},{"$f":"('Farm 1'!RCI49+'Trading 1 Farm'!RCI50)*Funding!RBK22","v":0},{"$f":"('Farm 1'!RCJ49+'Trading 1 Farm'!RCJ50)*Funding!RBL22","v":0},{"$f":"('Farm 1'!RCK49+'Trading 1 Farm'!RCK50)*Funding!RBM22","v":0},{"$f":"('Farm 1'!RCL49+'Trading 1 Farm'!RCL50)*Funding!RBN22","v":0},{"$f":"('Farm 1'!RCM49+'Trading 1 Farm'!RCM50)*Funding!RBO22","v":0},{"$f":"('Farm 1'!RCN49+'Trading 1 Farm'!RCN50)*Funding!RBP22","v":0},{"$f":"('Farm 1'!RCO49+'Trading 1 Farm'!RCO50)*Funding!RBQ22","v":0},{"$f":"('Farm 1'!RCP49+'Trading 1 Farm'!RCP50)*Funding!RBR22","v":0},{"$f":"('Farm 1'!RCQ49+'Trading 1 Farm'!RCQ50)*Funding!RBS22","v":0},{"$f":"('Farm 1'!RCR49+'Trading 1 Farm'!RCR50)*Funding!RBT22","v":0},{"$f":"('Farm 1'!RCS49+'Trading 1 Farm'!RCS50)*Funding!RBU22","v":0},{"$f":"('Farm 1'!RCT49+'Trading 1 Farm'!RCT50)*Funding!RBV22","v":0},{"$f":"('Farm 1'!RCU49+'Trading 1 Farm'!RCU50)*Funding!RBW22","v":0},{"$f":"('Farm 1'!RCV49+'Trading 1 Farm'!RCV50)*Funding!RBX22","v":0},{"$f":"('Farm 1'!RCW49+'Trading 1 Farm'!RCW50)*Funding!RBY22","v":0},{"$f":"('Farm 1'!RCX49+'Trading 1 Farm'!RCX50)*Funding!RBZ22","v":0},{"$f":"('Farm 1'!RCY49+'Trading 1 Farm'!RCY50)*Funding!RCA22","v":0},{"$f":"('Farm 1'!RCZ49+'Trading 1 Farm'!RCZ50)*Funding!RCB22","v":0},{"$f":"('Farm 1'!RDA49+'Trading 1 Farm'!RDA50)*Funding!RCC22","v":0},{"$f":"('Farm 1'!RDB49+'Trading 1 Farm'!RDB50)*Funding!RCD22","v":0},{"$f":"('Farm 1'!RDC49+'Trading 1 Farm'!RDC50)*Funding!RCE22","v":0},{"$f":"('Farm 1'!RDD49+'Trading 1 Farm'!RDD50)*Funding!RCF22","v":0},{"$f":"('Farm 1'!RDE49+'Trading 1 Farm'!RDE50)*Funding!RCG22","v":0},{"$f":"('Farm 1'!RDF49+'Trading 1 Farm'!RDF50)*Funding!RCH22","v":0},{"$f":"('Farm 1'!RDG49+'Trading 1 Farm'!RDG50)*Funding!RCI22","v":0},{"$f":"('Farm 1'!RDH49+'Trading 1 Farm'!RDH50)*Funding!RCJ22","v":0},{"$f":"('Farm 1'!RDI49+'Trading 1 Farm'!RDI50)*Funding!RCK22","v":0},{"$f":"('Farm 1'!RDJ49+'Trading 1 Farm'!RDJ50)*Funding!RCL22","v":0},{"$f":"('Farm 1'!RDK49+'Trading 1 Farm'!RDK50)*Funding!RCM22","v":0},{"$f":"('Farm 1'!RDL49+'Trading 1 Farm'!RDL50)*Funding!RCN22","v":0},{"$f":"('Farm 1'!RDM49+'Trading 1 Farm'!RDM50)*Funding!RCO22","v":0},{"$f":"('Farm 1'!RDN49+'Trading 1 Farm'!RDN50)*Funding!RCP22","v":0},{"$f":"('Farm 1'!RDO49+'Trading 1 Farm'!RDO50)*Funding!RCQ22","v":0},{"$f":"('Farm 1'!RDP49+'Trading 1 Farm'!RDP50)*Funding!RCR22","v":0},{"$f":"('Farm 1'!RDQ49+'Trading 1 Farm'!RDQ50)*Funding!RCS22","v":0},{"$f":"('Farm 1'!RDR49+'Trading 1 Farm'!RDR50)*Funding!RCT22","v":0},{"$f":"('Farm 1'!RDS49+'Trading 1 Farm'!RDS50)*Funding!RCU22","v":0},{"$f":"('Farm 1'!RDT49+'Trading 1 Farm'!RDT50)*Funding!RCV22","v":0},{"$f":"('Farm 1'!RDU49+'Trading 1 Farm'!RDU50)*Funding!RCW22","v":0},{"$f":"('Farm 1'!RDV49+'Trading 1 Farm'!RDV50)*Funding!RCX22","v":0},{"$f":"('Farm 1'!RDW49+'Trading 1 Farm'!RDW50)*Funding!RCY22","v":0},{"$f":"('Farm 1'!RDX49+'Trading 1 Farm'!RDX50)*Funding!RCZ22","v":0},{"$f":"('Farm 1'!RDY49+'Trading 1 Farm'!RDY50)*Funding!RDA22","v":0},{"$f":"('Farm 1'!RDZ49+'Trading 1 Farm'!RDZ50)*Funding!RDB22","v":0},{"$f":"('Farm 1'!REA49+'Trading 1 Farm'!REA50)*Funding!RDC22","v":0},{"$f":"('Farm 1'!REB49+'Trading 1 Farm'!REB50)*Funding!RDD22","v":0},{"$f":"('Farm 1'!REC49+'Trading 1 Farm'!REC50)*Funding!RDE22","v":0},{"$f":"('Farm 1'!RED49+'Trading 1 Farm'!RED50)*Funding!RDF22","v":0},{"$f":"('Farm 1'!REE49+'Trading 1 Farm'!REE50)*Funding!RDG22","v":0},{"$f":"('Farm 1'!REF49+'Trading 1 Farm'!REF50)*Funding!RDH22","v":0},{"$f":"('Farm 1'!REG49+'Trading 1 Farm'!REG50)*Funding!RDI22","v":0},{"$f":"('Farm 1'!REH49+'Trading 1 Farm'!REH50)*Funding!RDJ22","v":0},{"$f":"('Farm 1'!REI49+'Trading 1 Farm'!REI50)*Funding!RDK22","v":0},{"$f":"('Farm 1'!REJ49+'Trading 1 Farm'!REJ50)*Funding!RDL22","v":0},{"$f":"('Farm 1'!REK49+'Trading 1 Farm'!REK50)*Funding!RDM22","v":0},{"$f":"('Farm 1'!REL49+'Trading 1 Farm'!REL50)*Funding!RDN22","v":0},{"$f":"('Farm 1'!REM49+'Trading 1 Farm'!REM50)*Funding!RDO22","v":0},{"$f":"('Farm 1'!REN49+'Trading 1 Farm'!REN50)*Funding!RDP22","v":0},{"$f":"('Farm 1'!REO49+'Trading 1 Farm'!REO50)*Funding!RDQ22","v":0},{"$f":"('Farm 1'!REP49+'Trading 1 Farm'!REP50)*Funding!RDR22","v":0},{"$f":"('Farm 1'!REQ49+'Trading 1 Farm'!REQ50)*Funding!RDS22","v":0},{"$f":"('Farm 1'!RER49+'Trading 1 Farm'!RER50)*Funding!RDT22","v":0},{"$f":"('Farm 1'!RES49+'Trading 1 Farm'!RES50)*Funding!RDU22","v":0},{"$f":"('Farm 1'!RET49+'Trading 1 Farm'!RET50)*Funding!RDV22","v":0},{"$f":"('Farm 1'!REU49+'Trading 1 Farm'!REU50)*Funding!RDW22","v":0},{"$f":"('Farm 1'!REV49+'Trading 1 Farm'!REV50)*Funding!RDX22","v":0},{"$f":"('Farm 1'!REW49+'Trading 1 Farm'!REW50)*Funding!RDY22","v":0},{"$f":"('Farm 1'!REX49+'Trading 1 Farm'!REX50)*Funding!RDZ22","v":0},{"$f":"('Farm 1'!REY49+'Trading 1 Farm'!REY50)*Funding!REA22","v":0},{"$f":"('Farm 1'!REZ49+'Trading 1 Farm'!REZ50)*Funding!REB22","v":0},{"$f":"('Farm 1'!RFA49+'Trading 1 Farm'!RFA50)*Funding!REC22","v":0},{"$f":"('Farm 1'!RFB49+'Trading 1 Farm'!RFB50)*Funding!RED22","v":0},{"$f":"('Farm 1'!RFC49+'Trading 1 Farm'!RFC50)*Funding!REE22","v":0},{"$f":"('Farm 1'!RFD49+'Trading 1 Farm'!RFD50)*Funding!REF22","v":0},{"$f":"('Farm 1'!RFE49+'Trading 1 Farm'!RFE50)*Funding!REG22","v":0},{"$f":"('Farm 1'!RFF49+'Trading 1 Farm'!RFF50)*Funding!REH22","v":0},{"$f":"('Farm 1'!RFG49+'Trading 1 Farm'!RFG50)*Funding!REI22","v":0},{"$f":"('Farm 1'!RFH49+'Trading 1 Farm'!RFH50)*Funding!REJ22","v":0},{"$f":"('Farm 1'!RFI49+'Trading 1 Farm'!RFI50)*Funding!REK22","v":0},{"$f":"('Farm 1'!RFJ49+'Trading 1 Farm'!RFJ50)*Funding!REL22","v":0},{"$f":"('Farm 1'!RFK49+'Trading 1 Farm'!RFK50)*Funding!REM22","v":0},{"$f":"('Farm 1'!RFL49+'Trading 1 Farm'!RFL50)*Funding!REN22","v":0},{"$f":"('Farm 1'!RFM49+'Trading 1 Farm'!RFM50)*Funding!REO22","v":0},{"$f":"('Farm 1'!RFN49+'Trading 1 Farm'!RFN50)*Funding!REP22","v":0},{"$f":"('Farm 1'!RFO49+'Trading 1 Farm'!RFO50)*Funding!REQ22","v":0},{"$f":"('Farm 1'!RFP49+'Trading 1 Farm'!RFP50)*Funding!RER22","v":0},{"$f":"('Farm 1'!RFQ49+'Trading 1 Farm'!RFQ50)*Funding!RES22","v":0},{"$f":"('Farm 1'!RFR49+'Trading 1 Farm'!RFR50)*Funding!RET22","v":0},{"$f":"('Farm 1'!RFS49+'Trading 1 Farm'!RFS50)*Funding!REU22","v":0},{"$f":"('Farm 1'!RFT49+'Trading 1 Farm'!RFT50)*Funding!REV22","v":0},{"$f":"('Farm 1'!RFU49+'Trading 1 Farm'!RFU50)*Funding!REW22","v":0},{"$f":"('Farm 1'!RFV49+'Trading 1 Farm'!RFV50)*Funding!REX22","v":0},{"$f":"('Farm 1'!RFW49+'Trading 1 Farm'!RFW50)*Funding!REY22","v":0},{"$f":"('Farm 1'!RFX49+'Trading 1 Farm'!RFX50)*Funding!REZ22","v":0},{"$f":"('Farm 1'!RFY49+'Trading 1 Farm'!RFY50)*Funding!RFA22","v":0},{"$f":"('Farm 1'!RFZ49+'Trading 1 Farm'!RFZ50)*Funding!RFB22","v":0},{"$f":"('Farm 1'!RGA49+'Trading 1 Farm'!RGA50)*Funding!RFC22","v":0},{"$f":"('Farm 1'!RGB49+'Trading 1 Farm'!RGB50)*Funding!RFD22","v":0},{"$f":"('Farm 1'!RGC49+'Trading 1 Farm'!RGC50)*Funding!RFE22","v":0},{"$f":"('Farm 1'!RGD49+'Trading 1 Farm'!RGD50)*Funding!RFF22","v":0},{"$f":"('Farm 1'!RGE49+'Trading 1 Farm'!RGE50)*Funding!RFG22","v":0},{"$f":"('Farm 1'!RGF49+'Trading 1 Farm'!RGF50)*Funding!RFH22","v":0},{"$f":"('Farm 1'!RGG49+'Trading 1 Farm'!RGG50)*Funding!RFI22","v":0},{"$f":"('Farm 1'!RGH49+'Trading 1 Farm'!RGH50)*Funding!RFJ22","v":0},{"$f":"('Farm 1'!RGI49+'Trading 1 Farm'!RGI50)*Funding!RFK22","v":0},{"$f":"('Farm 1'!RGJ49+'Trading 1 Farm'!RGJ50)*Funding!RFL22","v":0},{"$f":"('Farm 1'!RGK49+'Trading 1 Farm'!RGK50)*Funding!RFM22","v":0},{"$f":"('Farm 1'!RGL49+'Trading 1 Farm'!RGL50)*Funding!RFN22","v":0},{"$f":"('Farm 1'!RGM49+'Trading 1 Farm'!RGM50)*Funding!RFO22","v":0},{"$f":"('Farm 1'!RGN49+'Trading 1 Farm'!RGN50)*Funding!RFP22","v":0},{"$f":"('Farm 1'!RGO49+'Trading 1 Farm'!RGO50)*Funding!RFQ22","v":0},{"$f":"('Farm 1'!RGP49+'Trading 1 Farm'!RGP50)*Funding!RFR22","v":0},{"$f":"('Farm 1'!RGQ49+'Trading 1 Farm'!RGQ50)*Funding!RFS22","v":0},{"$f":"('Farm 1'!RGR49+'Trading 1 Farm'!RGR50)*Funding!RFT22","v":0},{"$f":"('Farm 1'!RGS49+'Trading 1 Farm'!RGS50)*Funding!RFU22","v":0},{"$f":"('Farm 1'!RGT49+'Trading 1 Farm'!RGT50)*Funding!RFV22","v":0},{"$f":"('Farm 1'!RGU49+'Trading 1 Farm'!RGU50)*Funding!RFW22","v":0},{"$f":"('Farm 1'!RGV49+'Trading 1 Farm'!RGV50)*Funding!RFX22","v":0},{"$f":"('Farm 1'!RGW49+'Trading 1 Farm'!RGW50)*Funding!RFY22","v":0},{"$f":"('Farm 1'!RGX49+'Trading 1 Farm'!RGX50)*Funding!RFZ22","v":0},{"$f":"('Farm 1'!RGY49+'Trading 1 Farm'!RGY50)*Funding!RGA22","v":0},{"$f":"('Farm 1'!RGZ49+'Trading 1 Farm'!RGZ50)*Funding!RGB22","v":0},{"$f":"('Farm 1'!RHA49+'Trading 1 Farm'!RHA50)*Funding!RGC22","v":0},{"$f":"('Farm 1'!RHB49+'Trading 1 Farm'!RHB50)*Funding!RGD22","v":0},{"$f":"('Farm 1'!RHC49+'Trading 1 Farm'!RHC50)*Funding!RGE22","v":0},{"$f":"('Farm 1'!RHD49+'Trading 1 Farm'!RHD50)*Funding!RGF22","v":0},{"$f":"('Farm 1'!RHE49+'Trading 1 Farm'!RHE50)*Funding!RGG22","v":0},{"$f":"('Farm 1'!RHF49+'Trading 1 Farm'!RHF50)*Funding!RGH22","v":0},{"$f":"('Farm 1'!RHG49+'Trading 1 Farm'!RHG50)*Funding!RGI22","v":0},{"$f":"('Farm 1'!RHH49+'Trading 1 Farm'!RHH50)*Funding!RGJ22","v":0},{"$f":"('Farm 1'!RHI49+'Trading 1 Farm'!RHI50)*Funding!RGK22","v":0},{"$f":"('Farm 1'!RHJ49+'Trading 1 Farm'!RHJ50)*Funding!RGL22","v":0},{"$f":"('Farm 1'!RHK49+'Trading 1 Farm'!RHK50)*Funding!RGM22","v":0},{"$f":"('Farm 1'!RHL49+'Trading 1 Farm'!RHL50)*Funding!RGN22","v":0},{"$f":"('Farm 1'!RHM49+'Trading 1 Farm'!RHM50)*Funding!RGO22","v":0},{"$f":"('Farm 1'!RHN49+'Trading 1 Farm'!RHN50)*Funding!RGP22","v":0},{"$f":"('Farm 1'!RHO49+'Trading 1 Farm'!RHO50)*Funding!RGQ22","v":0},{"$f":"('Farm 1'!RHP49+'Trading 1 Farm'!RHP50)*Funding!RGR22","v":0},{"$f":"('Farm 1'!RHQ49+'Trading 1 Farm'!RHQ50)*Funding!RGS22","v":0},{"$f":"('Farm 1'!RHR49+'Trading 1 Farm'!RHR50)*Funding!RGT22","v":0},{"$f":"('Farm 1'!RHS49+'Trading 1 Farm'!RHS50)*Funding!RGU22","v":0},{"$f":"('Farm 1'!RHT49+'Trading 1 Farm'!RHT50)*Funding!RGV22","v":0},{"$f":"('Farm 1'!RHU49+'Trading 1 Farm'!RHU50)*Funding!RGW22","v":0},{"$f":"('Farm 1'!RHV49+'Trading 1 Farm'!RHV50)*Funding!RGX22","v":0},{"$f":"('Farm 1'!RHW49+'Trading 1 Farm'!RHW50)*Funding!RGY22","v":0},{"$f":"('Farm 1'!RHX49+'Trading 1 Farm'!RHX50)*Funding!RGZ22","v":0},{"$f":"('Farm 1'!RHY49+'Trading 1 Farm'!RHY50)*Funding!RHA22","v":0},{"$f":"('Farm 1'!RHZ49+'Trading 1 Farm'!RHZ50)*Funding!RHB22","v":0},{"$f":"('Farm 1'!RIA49+'Trading 1 Farm'!RIA50)*Funding!RHC22","v":0},{"$f":"('Farm 1'!RIB49+'Trading 1 Farm'!RIB50)*Funding!RHD22","v":0},{"$f":"('Farm 1'!RIC49+'Trading 1 Farm'!RIC50)*Funding!RHE22","v":0},{"$f":"('Farm 1'!RID49+'Trading 1 Farm'!RID50)*Funding!RHF22","v":0},{"$f":"('Farm 1'!RIE49+'Trading 1 Farm'!RIE50)*Funding!RHG22","v":0},{"$f":"('Farm 1'!RIF49+'Trading 1 Farm'!RIF50)*Funding!RHH22","v":0},{"$f":"('Farm 1'!RIG49+'Trading 1 Farm'!RIG50)*Funding!RHI22","v":0},{"$f":"('Farm 1'!RIH49+'Trading 1 Farm'!RIH50)*Funding!RHJ22","v":0},{"$f":"('Farm 1'!RII49+'Trading 1 Farm'!RII50)*Funding!RHK22","v":0},{"$f":"('Farm 1'!RIJ49+'Trading 1 Farm'!RIJ50)*Funding!RHL22","v":0},{"$f":"('Farm 1'!RIK49+'Trading 1 Farm'!RIK50)*Funding!RHM22","v":0},{"$f":"('Farm 1'!RIL49+'Trading 1 Farm'!RIL50)*Funding!RHN22","v":0},{"$f":"('Farm 1'!RIM49+'Trading 1 Farm'!RIM50)*Funding!RHO22","v":0},{"$f":"('Farm 1'!RIN49+'Trading 1 Farm'!RIN50)*Funding!RHP22","v":0},{"$f":"('Farm 1'!RIO49+'Trading 1 Farm'!RIO50)*Funding!RHQ22","v":0},{"$f":"('Farm 1'!RIP49+'Trading 1 Farm'!RIP50)*Funding!RHR22","v":0},{"$f":"('Farm 1'!RIQ49+'Trading 1 Farm'!RIQ50)*Funding!RHS22","v":0},{"$f":"('Farm 1'!RIR49+'Trading 1 Farm'!RIR50)*Funding!RHT22","v":0},{"$f":"('Farm 1'!RIS49+'Trading 1 Farm'!RIS50)*Funding!RHU22","v":0},{"$f":"('Farm 1'!RIT49+'Trading 1 Farm'!RIT50)*Funding!RHV22","v":0},{"$f":"('Farm 1'!RIU49+'Trading 1 Farm'!RIU50)*Funding!RHW22","v":0},{"$f":"('Farm 1'!RIV49+'Trading 1 Farm'!RIV50)*Funding!RHX22","v":0},{"$f":"('Farm 1'!RIW49+'Trading 1 Farm'!RIW50)*Funding!RHY22","v":0},{"$f":"('Farm 1'!RIX49+'Trading 1 Farm'!RIX50)*Funding!RHZ22","v":0},{"$f":"('Farm 1'!RIY49+'Trading 1 Farm'!RIY50)*Funding!RIA22","v":0},{"$f":"('Farm 1'!RIZ49+'Trading 1 Farm'!RIZ50)*Funding!RIB22","v":0},{"$f":"('Farm 1'!RJA49+'Trading 1 Farm'!RJA50)*Funding!RIC22","v":0},{"$f":"('Farm 1'!RJB49+'Trading 1 Farm'!RJB50)*Funding!RID22","v":0},{"$f":"('Farm 1'!RJC49+'Trading 1 Farm'!RJC50)*Funding!RIE22","v":0},{"$f":"('Farm 1'!RJD49+'Trading 1 Farm'!RJD50)*Funding!RIF22","v":0},{"$f":"('Farm 1'!RJE49+'Trading 1 Farm'!RJE50)*Funding!RIG22","v":0},{"$f":"('Farm 1'!RJF49+'Trading 1 Farm'!RJF50)*Funding!RIH22","v":0},{"$f":"('Farm 1'!RJG49+'Trading 1 Farm'!RJG50)*Funding!RII22","v":0},{"$f":"('Farm 1'!RJH49+'Trading 1 Farm'!RJH50)*Funding!RIJ22","v":0},{"$f":"('Farm 1'!RJI49+'Trading 1 Farm'!RJI50)*Funding!RIK22","v":0},{"$f":"('Farm 1'!RJJ49+'Trading 1 Farm'!RJJ50)*Funding!RIL22","v":0},{"$f":"('Farm 1'!RJK49+'Trading 1 Farm'!RJK50)*Funding!RIM22","v":0},{"$f":"('Farm 1'!RJL49+'Trading 1 Farm'!RJL50)*Funding!RIN22","v":0},{"$f":"('Farm 1'!RJM49+'Trading 1 Farm'!RJM50)*Funding!RIO22","v":0},{"$f":"('Farm 1'!RJN49+'Trading 1 Farm'!RJN50)*Funding!RIP22","v":0},{"$f":"('Farm 1'!RJO49+'Trading 1 Farm'!RJO50)*Funding!RIQ22","v":0},{"$f":"('Farm 1'!RJP49+'Trading 1 Farm'!RJP50)*Funding!RIR22","v":0},{"$f":"('Farm 1'!RJQ49+'Trading 1 Farm'!RJQ50)*Funding!RIS22","v":0},{"$f":"('Farm 1'!RJR49+'Trading 1 Farm'!RJR50)*Funding!RIT22","v":0},{"$f":"('Farm 1'!RJS49+'Trading 1 Farm'!RJS50)*Funding!RIU22","v":0},{"$f":"('Farm 1'!RJT49+'Trading 1 Farm'!RJT50)*Funding!RIV22","v":0},{"$f":"('Farm 1'!RJU49+'Trading 1 Farm'!RJU50)*Funding!RIW22","v":0},{"$f":"('Farm 1'!RJV49+'Trading 1 Farm'!RJV50)*Funding!RIX22","v":0},{"$f":"('Farm 1'!RJW49+'Trading 1 Farm'!RJW50)*Funding!RIY22","v":0},{"$f":"('Farm 1'!RJX49+'Trading 1 Farm'!RJX50)*Funding!RIZ22","v":0},{"$f":"('Farm 1'!RJY49+'Trading 1 Farm'!RJY50)*Funding!RJA22","v":0},{"$f":"('Farm 1'!RJZ49+'Trading 1 Farm'!RJZ50)*Funding!RJB22","v":0},{"$f":"('Farm 1'!RKA49+'Trading 1 Farm'!RKA50)*Funding!RJC22","v":0},{"$f":"('Farm 1'!RKB49+'Trading 1 Farm'!RKB50)*Funding!RJD22","v":0},{"$f":"('Farm 1'!RKC49+'Trading 1 Farm'!RKC50)*Funding!RJE22","v":0},{"$f":"('Farm 1'!RKD49+'Trading 1 Farm'!RKD50)*Funding!RJF22","v":0},{"$f":"('Farm 1'!RKE49+'Trading 1 Farm'!RKE50)*Funding!RJG22","v":0},{"$f":"('Farm 1'!RKF49+'Trading 1 Farm'!RKF50)*Funding!RJH22","v":0},{"$f":"('Farm 1'!RKG49+'Trading 1 Farm'!RKG50)*Funding!RJI22","v":0},{"$f":"('Farm 1'!RKH49+'Trading 1 Farm'!RKH50)*Funding!RJJ22","v":0},{"$f":"('Farm 1'!RKI49+'Trading 1 Farm'!RKI50)*Funding!RJK22","v":0},{"$f":"('Farm 1'!RKJ49+'Trading 1 Farm'!RKJ50)*Funding!RJL22","v":0},{"$f":"('Farm 1'!RKK49+'Trading 1 Farm'!RKK50)*Funding!RJM22","v":0},{"$f":"('Farm 1'!RKL49+'Trading 1 Farm'!RKL50)*Funding!RJN22","v":0},{"$f":"('Farm 1'!RKM49+'Trading 1 Farm'!RKM50)*Funding!RJO22","v":0},{"$f":"('Farm 1'!RKN49+'Trading 1 Farm'!RKN50)*Funding!RJP22","v":0},{"$f":"('Farm 1'!RKO49+'Trading 1 Farm'!RKO50)*Funding!RJQ22","v":0},{"$f":"('Farm 1'!RKP49+'Trading 1 Farm'!RKP50)*Funding!RJR22","v":0},{"$f":"('Farm 1'!RKQ49+'Trading 1 Farm'!RKQ50)*Funding!RJS22","v":0},{"$f":"('Farm 1'!RKR49+'Trading 1 Farm'!RKR50)*Funding!RJT22","v":0},{"$f":"('Farm 1'!RKS49+'Trading 1 Farm'!RKS50)*Funding!RJU22","v":0},{"$f":"('Farm 1'!RKT49+'Trading 1 Farm'!RKT50)*Funding!RJV22","v":0},{"$f":"('Farm 1'!RKU49+'Trading 1 Farm'!RKU50)*Funding!RJW22","v":0},{"$f":"('Farm 1'!RKV49+'Trading 1 Farm'!RKV50)*Funding!RJX22","v":0},{"$f":"('Farm 1'!RKW49+'Trading 1 Farm'!RKW50)*Funding!RJY22","v":0},{"$f":"('Farm 1'!RKX49+'Trading 1 Farm'!RKX50)*Funding!RJZ22","v":0},{"$f":"('Farm 1'!RKY49+'Trading 1 Farm'!RKY50)*Funding!RKA22","v":0},{"$f":"('Farm 1'!RKZ49+'Trading 1 Farm'!RKZ50)*Funding!RKB22","v":0},{"$f":"('Farm 1'!RLA49+'Trading 1 Farm'!RLA50)*Funding!RKC22","v":0},{"$f":"('Farm 1'!RLB49+'Trading 1 Farm'!RLB50)*Funding!RKD22","v":0},{"$f":"('Farm 1'!RLC49+'Trading 1 Farm'!RLC50)*Funding!RKE22","v":0},{"$f":"('Farm 1'!RLD49+'Trading 1 Farm'!RLD50)*Funding!RKF22","v":0},{"$f":"('Farm 1'!RLE49+'Trading 1 Farm'!RLE50)*Funding!RKG22","v":0},{"$f":"('Farm 1'!RLF49+'Trading 1 Farm'!RLF50)*Funding!RKH22","v":0},{"$f":"('Farm 1'!RLG49+'Trading 1 Farm'!RLG50)*Funding!RKI22","v":0},{"$f":"('Farm 1'!RLH49+'Trading 1 Farm'!RLH50)*Funding!RKJ22","v":0},{"$f":"('Farm 1'!RLI49+'Trading 1 Farm'!RLI50)*Funding!RKK22","v":0},{"$f":"('Farm 1'!RLJ49+'Trading 1 Farm'!RLJ50)*Funding!RKL22","v":0},{"$f":"('Farm 1'!RLK49+'Trading 1 Farm'!RLK50)*Funding!RKM22","v":0},{"$f":"('Farm 1'!RLL49+'Trading 1 Farm'!RLL50)*Funding!RKN22","v":0},{"$f":"('Farm 1'!RLM49+'Trading 1 Farm'!RLM50)*Funding!RKO22","v":0},{"$f":"('Farm 1'!RLN49+'Trading 1 Farm'!RLN50)*Funding!RKP22","v":0},{"$f":"('Farm 1'!RLO49+'Trading 1 Farm'!RLO50)*Funding!RKQ22","v":0},{"$f":"('Farm 1'!RLP49+'Trading 1 Farm'!RLP50)*Funding!RKR22","v":0},{"$f":"('Farm 1'!RLQ49+'Trading 1 Farm'!RLQ50)*Funding!RKS22","v":0},{"$f":"('Farm 1'!RLR49+'Trading 1 Farm'!RLR50)*Funding!RKT22","v":0},{"$f":"('Farm 1'!RLS49+'Trading 1 Farm'!RLS50)*Funding!RKU22","v":0},{"$f":"('Farm 1'!RLT49+'Trading 1 Farm'!RLT50)*Funding!RKV22","v":0},{"$f":"('Farm 1'!RLU49+'Trading 1 Farm'!RLU50)*Funding!RKW22","v":0},{"$f":"('Farm 1'!RLV49+'Trading 1 Farm'!RLV50)*Funding!RKX22","v":0},{"$f":"('Farm 1'!RLW49+'Trading 1 Farm'!RLW50)*Funding!RKY22","v":0},{"$f":"('Farm 1'!RLX49+'Trading 1 Farm'!RLX50)*Funding!RKZ22","v":0},{"$f":"('Farm 1'!RLY49+'Trading 1 Farm'!RLY50)*Funding!RLA22","v":0},{"$f":"('Farm 1'!RLZ49+'Trading 1 Farm'!RLZ50)*Funding!RLB22","v":0},{"$f":"('Farm 1'!RMA49+'Trading 1 Farm'!RMA50)*Funding!RLC22","v":0},{"$f":"('Farm 1'!RMB49+'Trading 1 Farm'!RMB50)*Funding!RLD22","v":0},{"$f":"('Farm 1'!RMC49+'Trading 1 Farm'!RMC50)*Funding!RLE22","v":0},{"$f":"('Farm 1'!RMD49+'Trading 1 Farm'!RMD50)*Funding!RLF22","v":0},{"$f":"('Farm 1'!RME49+'Trading 1 Farm'!RME50)*Funding!RLG22","v":0},{"$f":"('Farm 1'!RMF49+'Trading 1 Farm'!RMF50)*Funding!RLH22","v":0},{"$f":"('Farm 1'!RMG49+'Trading 1 Farm'!RMG50)*Funding!RLI22","v":0},{"$f":"('Farm 1'!RMH49+'Trading 1 Farm'!RMH50)*Funding!RLJ22","v":0},{"$f":"('Farm 1'!RMI49+'Trading 1 Farm'!RMI50)*Funding!RLK22","v":0},{"$f":"('Farm 1'!RMJ49+'Trading 1 Farm'!RMJ50)*Funding!RLL22","v":0},{"$f":"('Farm 1'!RMK49+'Trading 1 Farm'!RMK50)*Funding!RLM22","v":0},{"$f":"('Farm 1'!RML49+'Trading 1 Farm'!RML50)*Funding!RLN22","v":0},{"$f":"('Farm 1'!RMM49+'Trading 1 Farm'!RMM50)*Funding!RLO22","v":0},{"$f":"('Farm 1'!RMN49+'Trading 1 Farm'!RMN50)*Funding!RLP22","v":0},{"$f":"('Farm 1'!RMO49+'Trading 1 Farm'!RMO50)*Funding!RLQ22","v":0},{"$f":"('Farm 1'!RMP49+'Trading 1 Farm'!RMP50)*Funding!RLR22","v":0},{"$f":"('Farm 1'!RMQ49+'Trading 1 Farm'!RMQ50)*Funding!RLS22","v":0},{"$f":"('Farm 1'!RMR49+'Trading 1 Farm'!RMR50)*Funding!RLT22","v":0},{"$f":"('Farm 1'!RMS49+'Trading 1 Farm'!RMS50)*Funding!RLU22","v":0},{"$f":"('Farm 1'!RMT49+'Trading 1 Farm'!RMT50)*Funding!RLV22","v":0},{"$f":"('Farm 1'!RMU49+'Trading 1 Farm'!RMU50)*Funding!RLW22","v":0},{"$f":"('Farm 1'!RMV49+'Trading 1 Farm'!RMV50)*Funding!RLX22","v":0},{"$f":"('Farm 1'!RMW49+'Trading 1 Farm'!RMW50)*Funding!RLY22","v":0},{"$f":"('Farm 1'!RMX49+'Trading 1 Farm'!RMX50)*Funding!RLZ22","v":0},{"$f":"('Farm 1'!RMY49+'Trading 1 Farm'!RMY50)*Funding!RMA22","v":0},{"$f":"('Farm 1'!RMZ49+'Trading 1 Farm'!RMZ50)*Funding!RMB22","v":0},{"$f":"('Farm 1'!RNA49+'Trading 1 Farm'!RNA50)*Funding!RMC22","v":0},{"$f":"('Farm 1'!RNB49+'Trading 1 Farm'!RNB50)*Funding!RMD22","v":0},{"$f":"('Farm 1'!RNC49+'Trading 1 Farm'!RNC50)*Funding!RME22","v":0},{"$f":"('Farm 1'!RND49+'Trading 1 Farm'!RND50)*Funding!RMF22","v":0},{"$f":"('Farm 1'!RNE49+'Trading 1 Farm'!RNE50)*Funding!RMG22","v":0},{"$f":"('Farm 1'!RNF49+'Trading 1 Farm'!RNF50)*Funding!RMH22","v":0},{"$f":"('Farm 1'!RNG49+'Trading 1 Farm'!RNG50)*Funding!RMI22","v":0},{"$f":"('Farm 1'!RNH49+'Trading 1 Farm'!RNH50)*Funding!RMJ22","v":0},{"$f":"('Farm 1'!RNI49+'Trading 1 Farm'!RNI50)*Funding!RMK22","v":0},{"$f":"('Farm 1'!RNJ49+'Trading 1 Farm'!RNJ50)*Funding!RML22","v":0},{"$f":"('Farm 1'!RNK49+'Trading 1 Farm'!RNK50)*Funding!RMM22","v":0},{"$f":"('Farm 1'!RNL49+'Trading 1 Farm'!RNL50)*Funding!RMN22","v":0},{"$f":"('Farm 1'!RNM49+'Trading 1 Farm'!RNM50)*Funding!RMO22","v":0},{"$f":"('Farm 1'!RNN49+'Trading 1 Farm'!RNN50)*Funding!RMP22","v":0},{"$f":"('Farm 1'!RNO49+'Trading 1 Farm'!RNO50)*Funding!RMQ22","v":0},{"$f":"('Farm 1'!RNP49+'Trading 1 Farm'!RNP50)*Funding!RMR22","v":0},{"$f":"('Farm 1'!RNQ49+'Trading 1 Farm'!RNQ50)*Funding!RMS22","v":0},{"$f":"('Farm 1'!RNR49+'Trading 1 Farm'!RNR50)*Funding!RMT22","v":0},{"$f":"('Farm 1'!RNS49+'Trading 1 Farm'!RNS50)*Funding!RMU22","v":0},{"$f":"('Farm 1'!RNT49+'Trading 1 Farm'!RNT50)*Funding!RMV22","v":0},{"$f":"('Farm 1'!RNU49+'Trading 1 Farm'!RNU50)*Funding!RMW22","v":0},{"$f":"('Farm 1'!RNV49+'Trading 1 Farm'!RNV50)*Funding!RMX22","v":0},{"$f":"('Farm 1'!RNW49+'Trading 1 Farm'!RNW50)*Funding!RMY22","v":0},{"$f":"('Farm 1'!RNX49+'Trading 1 Farm'!RNX50)*Funding!RMZ22","v":0},{"$f":"('Farm 1'!RNY49+'Trading 1 Farm'!RNY50)*Funding!RNA22","v":0},{"$f":"('Farm 1'!RNZ49+'Trading 1 Farm'!RNZ50)*Funding!RNB22","v":0},{"$f":"('Farm 1'!ROA49+'Trading 1 Farm'!ROA50)*Funding!RNC22","v":0},{"$f":"('Farm 1'!ROB49+'Trading 1 Farm'!ROB50)*Funding!RND22","v":0},{"$f":"('Farm 1'!ROC49+'Trading 1 Farm'!ROC50)*Funding!RNE22","v":0},{"$f":"('Farm 1'!ROD49+'Trading 1 Farm'!ROD50)*Funding!RNF22","v":0},{"$f":"('Farm 1'!ROE49+'Trading 1 Farm'!ROE50)*Funding!RNG22","v":0},{"$f":"('Farm 1'!ROF49+'Trading 1 Farm'!ROF50)*Funding!RNH22","v":0},{"$f":"('Farm 1'!ROG49+'Trading 1 Farm'!ROG50)*Funding!RNI22","v":0},{"$f":"('Farm 1'!ROH49+'Trading 1 Farm'!ROH50)*Funding!RNJ22","v":0},{"$f":"('Farm 1'!ROI49+'Trading 1 Farm'!ROI50)*Funding!RNK22","v":0},{"$f":"('Farm 1'!ROJ49+'Trading 1 Farm'!ROJ50)*Funding!RNL22","v":0},{"$f":"('Farm 1'!ROK49+'Trading 1 Farm'!ROK50)*Funding!RNM22","v":0},{"$f":"('Farm 1'!ROL49+'Trading 1 Farm'!ROL50)*Funding!RNN22","v":0},{"$f":"('Farm 1'!ROM49+'Trading 1 Farm'!ROM50)*Funding!RNO22","v":0},{"$f":"('Farm 1'!RON49+'Trading 1 Farm'!RON50)*Funding!RNP22","v":0},{"$f":"('Farm 1'!ROO49+'Trading 1 Farm'!ROO50)*Funding!RNQ22","v":0},{"$f":"('Farm 1'!ROP49+'Trading 1 Farm'!ROP50)*Funding!RNR22","v":0},{"$f":"('Farm 1'!ROQ49+'Trading 1 Farm'!ROQ50)*Funding!RNS22","v":0},{"$f":"('Farm 1'!ROR49+'Trading 1 Farm'!ROR50)*Funding!RNT22","v":0},{"$f":"('Farm 1'!ROS49+'Trading 1 Farm'!ROS50)*Funding!RNU22","v":0},{"$f":"('Farm 1'!ROT49+'Trading 1 Farm'!ROT50)*Funding!RNV22","v":0},{"$f":"('Farm 1'!ROU49+'Trading 1 Farm'!ROU50)*Funding!RNW22","v":0},{"$f":"('Farm 1'!ROV49+'Trading 1 Farm'!ROV50)*Funding!RNX22","v":0},{"$f":"('Farm 1'!ROW49+'Trading 1 Farm'!ROW50)*Funding!RNY22","v":0},{"$f":"('Farm 1'!ROX49+'Trading 1 Farm'!ROX50)*Funding!RNZ22","v":0},{"$f":"('Farm 1'!ROY49+'Trading 1 Farm'!ROY50)*Funding!ROA22","v":0},{"$f":"('Farm 1'!ROZ49+'Trading 1 Farm'!ROZ50)*Funding!ROB22","v":0},{"$f":"('Farm 1'!RPA49+'Trading 1 Farm'!RPA50)*Funding!ROC22","v":0},{"$f":"('Farm 1'!RPB49+'Trading 1 Farm'!RPB50)*Funding!ROD22","v":0},{"$f":"('Farm 1'!RPC49+'Trading 1 Farm'!RPC50)*Funding!ROE22","v":0},{"$f":"('Farm 1'!RPD49+'Trading 1 Farm'!RPD50)*Funding!ROF22","v":0},{"$f":"('Farm 1'!RPE49+'Trading 1 Farm'!RPE50)*Funding!ROG22","v":0},{"$f":"('Farm 1'!RPF49+'Trading 1 Farm'!RPF50)*Funding!ROH22","v":0},{"$f":"('Farm 1'!RPG49+'Trading 1 Farm'!RPG50)*Funding!ROI22","v":0},{"$f":"('Farm 1'!RPH49+'Trading 1 Farm'!RPH50)*Funding!ROJ22","v":0},{"$f":"('Farm 1'!RPI49+'Trading 1 Farm'!RPI50)*Funding!ROK22","v":0},{"$f":"('Farm 1'!RPJ49+'Trading 1 Farm'!RPJ50)*Funding!ROL22","v":0},{"$f":"('Farm 1'!RPK49+'Trading 1 Farm'!RPK50)*Funding!ROM22","v":0},{"$f":"('Farm 1'!RPL49+'Trading 1 Farm'!RPL50)*Funding!RON22","v":0},{"$f":"('Farm 1'!RPM49+'Trading 1 Farm'!RPM50)*Funding!ROO22","v":0},{"$f":"('Farm 1'!RPN49+'Trading 1 Farm'!RPN50)*Funding!ROP22","v":0},{"$f":"('Farm 1'!RPO49+'Trading 1 Farm'!RPO50)*Funding!ROQ22","v":0},{"$f":"('Farm 1'!RPP49+'Trading 1 Farm'!RPP50)*Funding!ROR22","v":0},{"$f":"('Farm 1'!RPQ49+'Trading 1 Farm'!RPQ50)*Funding!ROS22","v":0},{"$f":"('Farm 1'!RPR49+'Trading 1 Farm'!RPR50)*Funding!ROT22","v":0},{"$f":"('Farm 1'!RPS49+'Trading 1 Farm'!RPS50)*Funding!ROU22","v":0},{"$f":"('Farm 1'!RPT49+'Trading 1 Farm'!RPT50)*Funding!ROV22","v":0},{"$f":"('Farm 1'!RPU49+'Trading 1 Farm'!RPU50)*Funding!ROW22","v":0},{"$f":"('Farm 1'!RPV49+'Trading 1 Farm'!RPV50)*Funding!ROX22","v":0},{"$f":"('Farm 1'!RPW49+'Trading 1 Farm'!RPW50)*Funding!ROY22","v":0},{"$f":"('Farm 1'!RPX49+'Trading 1 Farm'!RPX50)*Funding!ROZ22","v":0},{"$f":"('Farm 1'!RPY49+'Trading 1 Farm'!RPY50)*Funding!RPA22","v":0},{"$f":"('Farm 1'!RPZ49+'Trading 1 Farm'!RPZ50)*Funding!RPB22","v":0},{"$f":"('Farm 1'!RQA49+'Trading 1 Farm'!RQA50)*Funding!RPC22","v":0},{"$f":"('Farm 1'!RQB49+'Trading 1 Farm'!RQB50)*Funding!RPD22","v":0},{"$f":"('Farm 1'!RQC49+'Trading 1 Farm'!RQC50)*Funding!RPE22","v":0},{"$f":"('Farm 1'!RQD49+'Trading 1 Farm'!RQD50)*Funding!RPF22","v":0},{"$f":"('Farm 1'!RQE49+'Trading 1 Farm'!RQE50)*Funding!RPG22","v":0},{"$f":"('Farm 1'!RQF49+'Trading 1 Farm'!RQF50)*Funding!RPH22","v":0},{"$f":"('Farm 1'!RQG49+'Trading 1 Farm'!RQG50)*Funding!RPI22","v":0},{"$f":"('Farm 1'!RQH49+'Trading 1 Farm'!RQH50)*Funding!RPJ22","v":0},{"$f":"('Farm 1'!RQI49+'Trading 1 Farm'!RQI50)*Funding!RPK22","v":0},{"$f":"('Farm 1'!RQJ49+'Trading 1 Farm'!RQJ50)*Funding!RPL22","v":0},{"$f":"('Farm 1'!RQK49+'Trading 1 Farm'!RQK50)*Funding!RPM22","v":0},{"$f":"('Farm 1'!RQL49+'Trading 1 Farm'!RQL50)*Funding!RPN22","v":0},{"$f":"('Farm 1'!RQM49+'Trading 1 Farm'!RQM50)*Funding!RPO22","v":0},{"$f":"('Farm 1'!RQN49+'Trading 1 Farm'!RQN50)*Funding!RPP22","v":0},{"$f":"('Farm 1'!RQO49+'Trading 1 Farm'!RQO50)*Funding!RPQ22","v":0},{"$f":"('Farm 1'!RQP49+'Trading 1 Farm'!RQP50)*Funding!RPR22","v":0},{"$f":"('Farm 1'!RQQ49+'Trading 1 Farm'!RQQ50)*Funding!RPS22","v":0},{"$f":"('Farm 1'!RQR49+'Trading 1 Farm'!RQR50)*Funding!RPT22","v":0},{"$f":"('Farm 1'!RQS49+'Trading 1 Farm'!RQS50)*Funding!RPU22","v":0},{"$f":"('Farm 1'!RQT49+'Trading 1 Farm'!RQT50)*Funding!RPV22","v":0},{"$f":"('Farm 1'!RQU49+'Trading 1 Farm'!RQU50)*Funding!RPW22","v":0},{"$f":"('Farm 1'!RQV49+'Trading 1 Farm'!RQV50)*Funding!RPX22","v":0},{"$f":"('Farm 1'!RQW49+'Trading 1 Farm'!RQW50)*Funding!RPY22","v":0},{"$f":"('Farm 1'!RQX49+'Trading 1 Farm'!RQX50)*Funding!RPZ22","v":0},{"$f":"('Farm 1'!RQY49+'Trading 1 Farm'!RQY50)*Funding!RQA22","v":0},{"$f":"('Farm 1'!RQZ49+'Trading 1 Farm'!RQZ50)*Funding!RQB22","v":0},{"$f":"('Farm 1'!RRA49+'Trading 1 Farm'!RRA50)*Funding!RQC22","v":0},{"$f":"('Farm 1'!RRB49+'Trading 1 Farm'!RRB50)*Funding!RQD22","v":0},{"$f":"('Farm 1'!RRC49+'Trading 1 Farm'!RRC50)*Funding!RQE22","v":0},{"$f":"('Farm 1'!RRD49+'Trading 1 Farm'!RRD50)*Funding!RQF22","v":0},{"$f":"('Farm 1'!RRE49+'Trading 1 Farm'!RRE50)*Funding!RQG22","v":0},{"$f":"('Farm 1'!RRF49+'Trading 1 Farm'!RRF50)*Funding!RQH22","v":0},{"$f":"('Farm 1'!RRG49+'Trading 1 Farm'!RRG50)*Funding!RQI22","v":0},{"$f":"('Farm 1'!RRH49+'Trading 1 Farm'!RRH50)*Funding!RQJ22","v":0},{"$f":"('Farm 1'!RRI49+'Trading 1 Farm'!RRI50)*Funding!RQK22","v":0},{"$f":"('Farm 1'!RRJ49+'Trading 1 Farm'!RRJ50)*Funding!RQL22","v":0},{"$f":"('Farm 1'!RRK49+'Trading 1 Farm'!RRK50)*Funding!RQM22","v":0},{"$f":"('Farm 1'!RRL49+'Trading 1 Farm'!RRL50)*Funding!RQN22","v":0},{"$f":"('Farm 1'!RRM49+'Trading 1 Farm'!RRM50)*Funding!RQO22","v":0},{"$f":"('Farm 1'!RRN49+'Trading 1 Farm'!RRN50)*Funding!RQP22","v":0},{"$f":"('Farm 1'!RRO49+'Trading 1 Farm'!RRO50)*Funding!RQQ22","v":0},{"$f":"('Farm 1'!RRP49+'Trading 1 Farm'!RRP50)*Funding!RQR22","v":0},{"$f":"('Farm 1'!RRQ49+'Trading 1 Farm'!RRQ50)*Funding!RQS22","v":0},{"$f":"('Farm 1'!RRR49+'Trading 1 Farm'!RRR50)*Funding!RQT22","v":0},{"$f":"('Farm 1'!RRS49+'Trading 1 Farm'!RRS50)*Funding!RQU22","v":0},{"$f":"('Farm 1'!RRT49+'Trading 1 Farm'!RRT50)*Funding!RQV22","v":0},{"$f":"('Farm 1'!RRU49+'Trading 1 Farm'!RRU50)*Funding!RQW22","v":0},{"$f":"('Farm 1'!RRV49+'Trading 1 Farm'!RRV50)*Funding!RQX22","v":0},{"$f":"('Farm 1'!RRW49+'Trading 1 Farm'!RRW50)*Funding!RQY22","v":0},{"$f":"('Farm 1'!RRX49+'Trading 1 Farm'!RRX50)*Funding!RQZ22","v":0},{"$f":"('Farm 1'!RRY49+'Trading 1 Farm'!RRY50)*Funding!RRA22","v":0},{"$f":"('Farm 1'!RRZ49+'Trading 1 Farm'!RRZ50)*Funding!RRB22","v":0},{"$f":"('Farm 1'!RSA49+'Trading 1 Farm'!RSA50)*Funding!RRC22","v":0},{"$f":"('Farm 1'!RSB49+'Trading 1 Farm'!RSB50)*Funding!RRD22","v":0},{"$f":"('Farm 1'!RSC49+'Trading 1 Farm'!RSC50)*Funding!RRE22","v":0},{"$f":"('Farm 1'!RSD49+'Trading 1 Farm'!RSD50)*Funding!RRF22","v":0},{"$f":"('Farm 1'!RSE49+'Trading 1 Farm'!RSE50)*Funding!RRG22","v":0},{"$f":"('Farm 1'!RSF49+'Trading 1 Farm'!RSF50)*Funding!RRH22","v":0},{"$f":"('Farm 1'!RSG49+'Trading 1 Farm'!RSG50)*Funding!RRI22","v":0},{"$f":"('Farm 1'!RSH49+'Trading 1 Farm'!RSH50)*Funding!RRJ22","v":0},{"$f":"('Farm 1'!RSI49+'Trading 1 Farm'!RSI50)*Funding!RRK22","v":0},{"$f":"('Farm 1'!RSJ49+'Trading 1 Farm'!RSJ50)*Funding!RRL22","v":0},{"$f":"('Farm 1'!RSK49+'Trading 1 Farm'!RSK50)*Funding!RRM22","v":0},{"$f":"('Farm 1'!RSL49+'Trading 1 Farm'!RSL50)*Funding!RRN22","v":0},{"$f":"('Farm 1'!RSM49+'Trading 1 Farm'!RSM50)*Funding!RRO22","v":0},{"$f":"('Farm 1'!RSN49+'Trading 1 Farm'!RSN50)*Funding!RRP22","v":0},{"$f":"('Farm 1'!RSO49+'Trading 1 Farm'!RSO50)*Funding!RRQ22","v":0},{"$f":"('Farm 1'!RSP49+'Trading 1 Farm'!RSP50)*Funding!RRR22","v":0},{"$f":"('Farm 1'!RSQ49+'Trading 1 Farm'!RSQ50)*Funding!RRS22","v":0},{"$f":"('Farm 1'!RSR49+'Trading 1 Farm'!RSR50)*Funding!RRT22","v":0},{"$f":"('Farm 1'!RSS49+'Trading 1 Farm'!RSS50)*Funding!RRU22","v":0},{"$f":"('Farm 1'!RST49+'Trading 1 Farm'!RST50)*Funding!RRV22","v":0},{"$f":"('Farm 1'!RSU49+'Trading 1 Farm'!RSU50)*Funding!RRW22","v":0},{"$f":"('Farm 1'!RSV49+'Trading 1 Farm'!RSV50)*Funding!RRX22","v":0},{"$f":"('Farm 1'!RSW49+'Trading 1 Farm'!RSW50)*Funding!RRY22","v":0},{"$f":"('Farm 1'!RSX49+'Trading 1 Farm'!RSX50)*Funding!RRZ22","v":0},{"$f":"('Farm 1'!RSY49+'Trading 1 Farm'!RSY50)*Funding!RSA22","v":0},{"$f":"('Farm 1'!RSZ49+'Trading 1 Farm'!RSZ50)*Funding!RSB22","v":0},{"$f":"('Farm 1'!RTA49+'Trading 1 Farm'!RTA50)*Funding!RSC22","v":0},{"$f":"('Farm 1'!RTB49+'Trading 1 Farm'!RTB50)*Funding!RSD22","v":0},{"$f":"('Farm 1'!RTC49+'Trading 1 Farm'!RTC50)*Funding!RSE22","v":0},{"$f":"('Farm 1'!RTD49+'Trading 1 Farm'!RTD50)*Funding!RSF22","v":0},{"$f":"('Farm 1'!RTE49+'Trading 1 Farm'!RTE50)*Funding!RSG22","v":0},{"$f":"('Farm 1'!RTF49+'Trading 1 Farm'!RTF50)*Funding!RSH22","v":0},{"$f":"('Farm 1'!RTG49+'Trading 1 Farm'!RTG50)*Funding!RSI22","v":0},{"$f":"('Farm 1'!RTH49+'Trading 1 Farm'!RTH50)*Funding!RSJ22","v":0},{"$f":"('Farm 1'!RTI49+'Trading 1 Farm'!RTI50)*Funding!RSK22","v":0},{"$f":"('Farm 1'!RTJ49+'Trading 1 Farm'!RTJ50)*Funding!RSL22","v":0},{"$f":"('Farm 1'!RTK49+'Trading 1 Farm'!RTK50)*Funding!RSM22","v":0},{"$f":"('Farm 1'!RTL49+'Trading 1 Farm'!RTL50)*Funding!RSN22","v":0},{"$f":"('Farm 1'!RTM49+'Trading 1 Farm'!RTM50)*Funding!RSO22","v":0},{"$f":"('Farm 1'!RTN49+'Trading 1 Farm'!RTN50)*Funding!RSP22","v":0},{"$f":"('Farm 1'!RTO49+'Trading 1 Farm'!RTO50)*Funding!RSQ22","v":0},{"$f":"('Farm 1'!RTP49+'Trading 1 Farm'!RTP50)*Funding!RSR22","v":0},{"$f":"('Farm 1'!RTQ49+'Trading 1 Farm'!RTQ50)*Funding!RSS22","v":0},{"$f":"('Farm 1'!RTR49+'Trading 1 Farm'!RTR50)*Funding!RST22","v":0},{"$f":"('Farm 1'!RTS49+'Trading 1 Farm'!RTS50)*Funding!RSU22","v":0},{"$f":"('Farm 1'!RTT49+'Trading 1 Farm'!RTT50)*Funding!RSV22","v":0},{"$f":"('Farm 1'!RTU49+'Trading 1 Farm'!RTU50)*Funding!RSW22","v":0},{"$f":"('Farm 1'!RTV49+'Trading 1 Farm'!RTV50)*Funding!RSX22","v":0},{"$f":"('Farm 1'!RTW49+'Trading 1 Farm'!RTW50)*Funding!RSY22","v":0},{"$f":"('Farm 1'!RTX49+'Trading 1 Farm'!RTX50)*Funding!RSZ22","v":0},{"$f":"('Farm 1'!RTY49+'Trading 1 Farm'!RTY50)*Funding!RTA22","v":0},{"$f":"('Farm 1'!RTZ49+'Trading 1 Farm'!RTZ50)*Funding!RTB22","v":0},{"$f":"('Farm 1'!RUA49+'Trading 1 Farm'!RUA50)*Funding!RTC22","v":0},{"$f":"('Farm 1'!RUB49+'Trading 1 Farm'!RUB50)*Funding!RTD22","v":0},{"$f":"('Farm 1'!RUC49+'Trading 1 Farm'!RUC50)*Funding!RTE22","v":0},{"$f":"('Farm 1'!RUD49+'Trading 1 Farm'!RUD50)*Funding!RTF22","v":0},{"$f":"('Farm 1'!RUE49+'Trading 1 Farm'!RUE50)*Funding!RTG22","v":0},{"$f":"('Farm 1'!RUF49+'Trading 1 Farm'!RUF50)*Funding!RTH22","v":0},{"$f":"('Farm 1'!RUG49+'Trading 1 Farm'!RUG50)*Funding!RTI22","v":0},{"$f":"('Farm 1'!RUH49+'Trading 1 Farm'!RUH50)*Funding!RTJ22","v":0},{"$f":"('Farm 1'!RUI49+'Trading 1 Farm'!RUI50)*Funding!RTK22","v":0},{"$f":"('Farm 1'!RUJ49+'Trading 1 Farm'!RUJ50)*Funding!RTL22","v":0},{"$f":"('Farm 1'!RUK49+'Trading 1 Farm'!RUK50)*Funding!RTM22","v":0},{"$f":"('Farm 1'!RUL49+'Trading 1 Farm'!RUL50)*Funding!RTN22","v":0},{"$f":"('Farm 1'!RUM49+'Trading 1 Farm'!RUM50)*Funding!RTO22","v":0},{"$f":"('Farm 1'!RUN49+'Trading 1 Farm'!RUN50)*Funding!RTP22","v":0},{"$f":"('Farm 1'!RUO49+'Trading 1 Farm'!RUO50)*Funding!RTQ22","v":0},{"$f":"('Farm 1'!RUP49+'Trading 1 Farm'!RUP50)*Funding!RTR22","v":0},{"$f":"('Farm 1'!RUQ49+'Trading 1 Farm'!RUQ50)*Funding!RTS22","v":0},{"$f":"('Farm 1'!RUR49+'Trading 1 Farm'!RUR50)*Funding!RTT22","v":0},{"$f":"('Farm 1'!RUS49+'Trading 1 Farm'!RUS50)*Funding!RTU22","v":0},{"$f":"('Farm 1'!RUT49+'Trading 1 Farm'!RUT50)*Funding!RTV22","v":0},{"$f":"('Farm 1'!RUU49+'Trading 1 Farm'!RUU50)*Funding!RTW22","v":0},{"$f":"('Farm 1'!RUV49+'Trading 1 Farm'!RUV50)*Funding!RTX22","v":0},{"$f":"('Farm 1'!RUW49+'Trading 1 Farm'!RUW50)*Funding!RTY22","v":0},{"$f":"('Farm 1'!RUX49+'Trading 1 Farm'!RUX50)*Funding!RTZ22","v":0},{"$f":"('Farm 1'!RUY49+'Trading 1 Farm'!RUY50)*Funding!RUA22","v":0},{"$f":"('Farm 1'!RUZ49+'Trading 1 Farm'!RUZ50)*Funding!RUB22","v":0},{"$f":"('Farm 1'!RVA49+'Trading 1 Farm'!RVA50)*Funding!RUC22","v":0},{"$f":"('Farm 1'!RVB49+'Trading 1 Farm'!RVB50)*Funding!RUD22","v":0},{"$f":"('Farm 1'!RVC49+'Trading 1 Farm'!RVC50)*Funding!RUE22","v":0},{"$f":"('Farm 1'!RVD49+'Trading 1 Farm'!RVD50)*Funding!RUF22","v":0},{"$f":"('Farm 1'!RVE49+'Trading 1 Farm'!RVE50)*Funding!RUG22","v":0},{"$f":"('Farm 1'!RVF49+'Trading 1 Farm'!RVF50)*Funding!RUH22","v":0},{"$f":"('Farm 1'!RVG49+'Trading 1 Farm'!RVG50)*Funding!RUI22","v":0},{"$f":"('Farm 1'!RVH49+'Trading 1 Farm'!RVH50)*Funding!RUJ22","v":0},{"$f":"('Farm 1'!RVI49+'Trading 1 Farm'!RVI50)*Funding!RUK22","v":0},{"$f":"('Farm 1'!RVJ49+'Trading 1 Farm'!RVJ50)*Funding!RUL22","v":0},{"$f":"('Farm 1'!RVK49+'Trading 1 Farm'!RVK50)*Funding!RUM22","v":0},{"$f":"('Farm 1'!RVL49+'Trading 1 Farm'!RVL50)*Funding!RUN22","v":0},{"$f":"('Farm 1'!RVM49+'Trading 1 Farm'!RVM50)*Funding!RUO22","v":0},{"$f":"('Farm 1'!RVN49+'Trading 1 Farm'!RVN50)*Funding!RUP22","v":0},{"$f":"('Farm 1'!RVO49+'Trading 1 Farm'!RVO50)*Funding!RUQ22","v":0},{"$f":"('Farm 1'!RVP49+'Trading 1 Farm'!RVP50)*Funding!RUR22","v":0},{"$f":"('Farm 1'!RVQ49+'Trading 1 Farm'!RVQ50)*Funding!RUS22","v":0},{"$f":"('Farm 1'!RVR49+'Trading 1 Farm'!RVR50)*Funding!RUT22","v":0},{"$f":"('Farm 1'!RVS49+'Trading 1 Farm'!RVS50)*Funding!RUU22","v":0},{"$f":"('Farm 1'!RVT49+'Trading 1 Farm'!RVT50)*Funding!RUV22","v":0},{"$f":"('Farm 1'!RVU49+'Trading 1 Farm'!RVU50)*Funding!RUW22","v":0},{"$f":"('Farm 1'!RVV49+'Trading 1 Farm'!RVV50)*Funding!RUX22","v":0},{"$f":"('Farm 1'!RVW49+'Trading 1 Farm'!RVW50)*Funding!RUY22","v":0},{"$f":"('Farm 1'!RVX49+'Trading 1 Farm'!RVX50)*Funding!RUZ22","v":0},{"$f":"('Farm 1'!RVY49+'Trading 1 Farm'!RVY50)*Funding!RVA22","v":0},{"$f":"('Farm 1'!RVZ49+'Trading 1 Farm'!RVZ50)*Funding!RVB22","v":0},{"$f":"('Farm 1'!RWA49+'Trading 1 Farm'!RWA50)*Funding!RVC22","v":0},{"$f":"('Farm 1'!RWB49+'Trading 1 Farm'!RWB50)*Funding!RVD22","v":0},{"$f":"('Farm 1'!RWC49+'Trading 1 Farm'!RWC50)*Funding!RVE22","v":0},{"$f":"('Farm 1'!RWD49+'Trading 1 Farm'!RWD50)*Funding!RVF22","v":0},{"$f":"('Farm 1'!RWE49+'Trading 1 Farm'!RWE50)*Funding!RVG22","v":0},{"$f":"('Farm 1'!RWF49+'Trading 1 Farm'!RWF50)*Funding!RVH22","v":0},{"$f":"('Farm 1'!RWG49+'Trading 1 Farm'!RWG50)*Funding!RVI22","v":0},{"$f":"('Farm 1'!RWH49+'Trading 1 Farm'!RWH50)*Funding!RVJ22","v":0},{"$f":"('Farm 1'!RWI49+'Trading 1 Farm'!RWI50)*Funding!RVK22","v":0},{"$f":"('Farm 1'!RWJ49+'Trading 1 Farm'!RWJ50)*Funding!RVL22","v":0},{"$f":"('Farm 1'!RWK49+'Trading 1 Farm'!RWK50)*Funding!RVM22","v":0},{"$f":"('Farm 1'!RWL49+'Trading 1 Farm'!RWL50)*Funding!RVN22","v":0},{"$f":"('Farm 1'!RWM49+'Trading 1 Farm'!RWM50)*Funding!RVO22","v":0},{"$f":"('Farm 1'!RWN49+'Trading 1 Farm'!RWN50)*Funding!RVP22","v":0},{"$f":"('Farm 1'!RWO49+'Trading 1 Farm'!RWO50)*Funding!RVQ22","v":0},{"$f":"('Farm 1'!RWP49+'Trading 1 Farm'!RWP50)*Funding!RVR22","v":0},{"$f":"('Farm 1'!RWQ49+'Trading 1 Farm'!RWQ50)*Funding!RVS22","v":0},{"$f":"('Farm 1'!RWR49+'Trading 1 Farm'!RWR50)*Funding!RVT22","v":0},{"$f":"('Farm 1'!RWS49+'Trading 1 Farm'!RWS50)*Funding!RVU22","v":0},{"$f":"('Farm 1'!RWT49+'Trading 1 Farm'!RWT50)*Funding!RVV22","v":0},{"$f":"('Farm 1'!RWU49+'Trading 1 Farm'!RWU50)*Funding!RVW22","v":0},{"$f":"('Farm 1'!RWV49+'Trading 1 Farm'!RWV50)*Funding!RVX22","v":0},{"$f":"('Farm 1'!RWW49+'Trading 1 Farm'!RWW50)*Funding!RVY22","v":0},{"$f":"('Farm 1'!RWX49+'Trading 1 Farm'!RWX50)*Funding!RVZ22","v":0},{"$f":"('Farm 1'!RWY49+'Trading 1 Farm'!RWY50)*Funding!RWA22","v":0},{"$f":"('Farm 1'!RWZ49+'Trading 1 Farm'!RWZ50)*Funding!RWB22","v":0},{"$f":"('Farm 1'!RXA49+'Trading 1 Farm'!RXA50)*Funding!RWC22","v":0},{"$f":"('Farm 1'!RXB49+'Trading 1 Farm'!RXB50)*Funding!RWD22","v":0},{"$f":"('Farm 1'!RXC49+'Trading 1 Farm'!RXC50)*Funding!RWE22","v":0},{"$f":"('Farm 1'!RXD49+'Trading 1 Farm'!RXD50)*Funding!RWF22","v":0},{"$f":"('Farm 1'!RXE49+'Trading 1 Farm'!RXE50)*Funding!RWG22","v":0},{"$f":"('Farm 1'!RXF49+'Trading 1 Farm'!RXF50)*Funding!RWH22","v":0},{"$f":"('Farm 1'!RXG49+'Trading 1 Farm'!RXG50)*Funding!RWI22","v":0},{"$f":"('Farm 1'!RXH49+'Trading 1 Farm'!RXH50)*Funding!RWJ22","v":0},{"$f":"('Farm 1'!RXI49+'Trading 1 Farm'!RXI50)*Funding!RWK22","v":0},{"$f":"('Farm 1'!RXJ49+'Trading 1 Farm'!RXJ50)*Funding!RWL22","v":0},{"$f":"('Farm 1'!RXK49+'Trading 1 Farm'!RXK50)*Funding!RWM22","v":0},{"$f":"('Farm 1'!RXL49+'Trading 1 Farm'!RXL50)*Funding!RWN22","v":0},{"$f":"('Farm 1'!RXM49+'Trading 1 Farm'!RXM50)*Funding!RWO22","v":0},{"$f":"('Farm 1'!RXN49+'Trading 1 Farm'!RXN50)*Funding!RWP22","v":0},{"$f":"('Farm 1'!RXO49+'Trading 1 Farm'!RXO50)*Funding!RWQ22","v":0},{"$f":"('Farm 1'!RXP49+'Trading 1 Farm'!RXP50)*Funding!RWR22","v":0},{"$f":"('Farm 1'!RXQ49+'Trading 1 Farm'!RXQ50)*Funding!RWS22","v":0},{"$f":"('Farm 1'!RXR49+'Trading 1 Farm'!RXR50)*Funding!RWT22","v":0},{"$f":"('Farm 1'!RXS49+'Trading 1 Farm'!RXS50)*Funding!RWU22","v":0},{"$f":"('Farm 1'!RXT49+'Trading 1 Farm'!RXT50)*Funding!RWV22","v":0},{"$f":"('Farm 1'!RXU49+'Trading 1 Farm'!RXU50)*Funding!RWW22","v":0},{"$f":"('Farm 1'!RXV49+'Trading 1 Farm'!RXV50)*Funding!RWX22","v":0},{"$f":"('Farm 1'!RXW49+'Trading 1 Farm'!RXW50)*Funding!RWY22","v":0},{"$f":"('Farm 1'!RXX49+'Trading 1 Farm'!RXX50)*Funding!RWZ22","v":0},{"$f":"('Farm 1'!RXY49+'Trading 1 Farm'!RXY50)*Funding!RXA22","v":0},{"$f":"('Farm 1'!RXZ49+'Trading 1 Farm'!RXZ50)*Funding!RXB22","v":0},{"$f":"('Farm 1'!RYA49+'Trading 1 Farm'!RYA50)*Funding!RXC22","v":0},{"$f":"('Farm 1'!RYB49+'Trading 1 Farm'!RYB50)*Funding!RXD22","v":0},{"$f":"('Farm 1'!RYC49+'Trading 1 Farm'!RYC50)*Funding!RXE22","v":0},{"$f":"('Farm 1'!RYD49+'Trading 1 Farm'!RYD50)*Funding!RXF22","v":0},{"$f":"('Farm 1'!RYE49+'Trading 1 Farm'!RYE50)*Funding!RXG22","v":0},{"$f":"('Farm 1'!RYF49+'Trading 1 Farm'!RYF50)*Funding!RXH22","v":0},{"$f":"('Farm 1'!RYG49+'Trading 1 Farm'!RYG50)*Funding!RXI22","v":0},{"$f":"('Farm 1'!RYH49+'Trading 1 Farm'!RYH50)*Funding!RXJ22","v":0},{"$f":"('Farm 1'!RYI49+'Trading 1 Farm'!RYI50)*Funding!RXK22","v":0},{"$f":"('Farm 1'!RYJ49+'Trading 1 Farm'!RYJ50)*Funding!RXL22","v":0},{"$f":"('Farm 1'!RYK49+'Trading 1 Farm'!RYK50)*Funding!RXM22","v":0},{"$f":"('Farm 1'!RYL49+'Trading 1 Farm'!RYL50)*Funding!RXN22","v":0},{"$f":"('Farm 1'!RYM49+'Trading 1 Farm'!RYM50)*Funding!RXO22","v":0},{"$f":"('Farm 1'!RYN49+'Trading 1 Farm'!RYN50)*Funding!RXP22","v":0},{"$f":"('Farm 1'!RYO49+'Trading 1 Farm'!RYO50)*Funding!RXQ22","v":0},{"$f":"('Farm 1'!RYP49+'Trading 1 Farm'!RYP50)*Funding!RXR22","v":0},{"$f":"('Farm 1'!RYQ49+'Trading 1 Farm'!RYQ50)*Funding!RXS22","v":0},{"$f":"('Farm 1'!RYR49+'Trading 1 Farm'!RYR50)*Funding!RXT22","v":0},{"$f":"('Farm 1'!RYS49+'Trading 1 Farm'!RYS50)*Funding!RXU22","v":0},{"$f":"('Farm 1'!RYT49+'Trading 1 Farm'!RYT50)*Funding!RXV22","v":0},{"$f":"('Farm 1'!RYU49+'Trading 1 Farm'!RYU50)*Funding!RXW22","v":0},{"$f":"('Farm 1'!RYV49+'Trading 1 Farm'!RYV50)*Funding!RXX22","v":0},{"$f":"('Farm 1'!RYW49+'Trading 1 Farm'!RYW50)*Funding!RXY22","v":0},{"$f":"('Farm 1'!RYX49+'Trading 1 Farm'!RYX50)*Funding!RXZ22","v":0},{"$f":"('Farm 1'!RYY49+'Trading 1 Farm'!RYY50)*Funding!RYA22","v":0},{"$f":"('Farm 1'!RYZ49+'Trading 1 Farm'!RYZ50)*Funding!RYB22","v":0},{"$f":"('Farm 1'!RZA49+'Trading 1 Farm'!RZA50)*Funding!RYC22","v":0},{"$f":"('Farm 1'!RZB49+'Trading 1 Farm'!RZB50)*Funding!RYD22","v":0},{"$f":"('Farm 1'!RZC49+'Trading 1 Farm'!RZC50)*Funding!RYE22","v":0},{"$f":"('Farm 1'!RZD49+'Trading 1 Farm'!RZD50)*Funding!RYF22","v":0},{"$f":"('Farm 1'!RZE49+'Trading 1 Farm'!RZE50)*Funding!RYG22","v":0},{"$f":"('Farm 1'!RZF49+'Trading 1 Farm'!RZF50)*Funding!RYH22","v":0},{"$f":"('Farm 1'!RZG49+'Trading 1 Farm'!RZG50)*Funding!RYI22","v":0},{"$f":"('Farm 1'!RZH49+'Trading 1 Farm'!RZH50)*Funding!RYJ22","v":0},{"$f":"('Farm 1'!RZI49+'Trading 1 Farm'!RZI50)*Funding!RYK22","v":0},{"$f":"('Farm 1'!RZJ49+'Trading 1 Farm'!RZJ50)*Funding!RYL22","v":0},{"$f":"('Farm 1'!RZK49+'Trading 1 Farm'!RZK50)*Funding!RYM22","v":0},{"$f":"('Farm 1'!RZL49+'Trading 1 Farm'!RZL50)*Funding!RYN22","v":0},{"$f":"('Farm 1'!RZM49+'Trading 1 Farm'!RZM50)*Funding!RYO22","v":0},{"$f":"('Farm 1'!RZN49+'Trading 1 Farm'!RZN50)*Funding!RYP22","v":0},{"$f":"('Farm 1'!RZO49+'Trading 1 Farm'!RZO50)*Funding!RYQ22","v":0},{"$f":"('Farm 1'!RZP49+'Trading 1 Farm'!RZP50)*Funding!RYR22","v":0},{"$f":"('Farm 1'!RZQ49+'Trading 1 Farm'!RZQ50)*Funding!RYS22","v":0},{"$f":"('Farm 1'!RZR49+'Trading 1 Farm'!RZR50)*Funding!RYT22","v":0},{"$f":"('Farm 1'!RZS49+'Trading 1 Farm'!RZS50)*Funding!RYU22","v":0},{"$f":"('Farm 1'!RZT49+'Trading 1 Farm'!RZT50)*Funding!RYV22","v":0},{"$f":"('Farm 1'!RZU49+'Trading 1 Farm'!RZU50)*Funding!RYW22","v":0},{"$f":"('Farm 1'!RZV49+'Trading 1 Farm'!RZV50)*Funding!RYX22","v":0},{"$f":"('Farm 1'!RZW49+'Trading 1 Farm'!RZW50)*Funding!RYY22","v":0},{"$f":"('Farm 1'!RZX49+'Trading 1 Farm'!RZX50)*Funding!RYZ22","v":0},{"$f":"('Farm 1'!RZY49+'Trading 1 Farm'!RZY50)*Funding!RZA22","v":0},{"$f":"('Farm 1'!RZZ49+'Trading 1 Farm'!RZZ50)*Funding!RZB22","v":0},{"$f":"('Farm 1'!SAA49+'Trading 1 Farm'!SAA50)*Funding!RZC22","v":0},{"$f":"('Farm 1'!SAB49+'Trading 1 Farm'!SAB50)*Funding!RZD22","v":0},{"$f":"('Farm 1'!SAC49+'Trading 1 Farm'!SAC50)*Funding!RZE22","v":0},{"$f":"('Farm 1'!SAD49+'Trading 1 Farm'!SAD50)*Funding!RZF22","v":0},{"$f":"('Farm 1'!SAE49+'Trading 1 Farm'!SAE50)*Funding!RZG22","v":0},{"$f":"('Farm 1'!SAF49+'Trading 1 Farm'!SAF50)*Funding!RZH22","v":0},{"$f":"('Farm 1'!SAG49+'Trading 1 Farm'!SAG50)*Funding!RZI22","v":0},{"$f":"('Farm 1'!SAH49+'Trading 1 Farm'!SAH50)*Funding!RZJ22","v":0},{"$f":"('Farm 1'!SAI49+'Trading 1 Farm'!SAI50)*Funding!RZK22","v":0},{"$f":"('Farm 1'!SAJ49+'Trading 1 Farm'!SAJ50)*Funding!RZL22","v":0},{"$f":"('Farm 1'!SAK49+'Trading 1 Farm'!SAK50)*Funding!RZM22","v":0},{"$f":"('Farm 1'!SAL49+'Trading 1 Farm'!SAL50)*Funding!RZN22","v":0},{"$f":"('Farm 1'!SAM49+'Trading 1 Farm'!SAM50)*Funding!RZO22","v":0},{"$f":"('Farm 1'!SAN49+'Trading 1 Farm'!SAN50)*Funding!RZP22","v":0},{"$f":"('Farm 1'!SAO49+'Trading 1 Farm'!SAO50)*Funding!RZQ22","v":0},{"$f":"('Farm 1'!SAP49+'Trading 1 Farm'!SAP50)*Funding!RZR22","v":0},{"$f":"('Farm 1'!SAQ49+'Trading 1 Farm'!SAQ50)*Funding!RZS22","v":0},{"$f":"('Farm 1'!SAR49+'Trading 1 Farm'!SAR50)*Funding!RZT22","v":0},{"$f":"('Farm 1'!SAS49+'Trading 1 Farm'!SAS50)*Funding!RZU22","v":0},{"$f":"('Farm 1'!SAT49+'Trading 1 Farm'!SAT50)*Funding!RZV22","v":0},{"$f":"('Farm 1'!SAU49+'Trading 1 Farm'!SAU50)*Funding!RZW22","v":0},{"$f":"('Farm 1'!SAV49+'Trading 1 Farm'!SAV50)*Funding!RZX22","v":0},{"$f":"('Farm 1'!SAW49+'Trading 1 Farm'!SAW50)*Funding!RZY22","v":0},{"$f":"('Farm 1'!SAX49+'Trading 1 Farm'!SAX50)*Funding!RZZ22","v":0},{"$f":"('Farm 1'!SAY49+'Trading 1 Farm'!SAY50)*Funding!SAA22","v":0},{"$f":"('Farm 1'!SAZ49+'Trading 1 Farm'!SAZ50)*Funding!SAB22","v":0},{"$f":"('Farm 1'!SBA49+'Trading 1 Farm'!SBA50)*Funding!SAC22","v":0},{"$f":"('Farm 1'!SBB49+'Trading 1 Farm'!SBB50)*Funding!SAD22","v":0},{"$f":"('Farm 1'!SBC49+'Trading 1 Farm'!SBC50)*Funding!SAE22","v":0},{"$f":"('Farm 1'!SBD49+'Trading 1 Farm'!SBD50)*Funding!SAF22","v":0},{"$f":"('Farm 1'!SBE49+'Trading 1 Farm'!SBE50)*Funding!SAG22","v":0},{"$f":"('Farm 1'!SBF49+'Trading 1 Farm'!SBF50)*Funding!SAH22","v":0},{"$f":"('Farm 1'!SBG49+'Trading 1 Farm'!SBG50)*Funding!SAI22","v":0},{"$f":"('Farm 1'!SBH49+'Trading 1 Farm'!SBH50)*Funding!SAJ22","v":0},{"$f":"('Farm 1'!SBI49+'Trading 1 Farm'!SBI50)*Funding!SAK22","v":0},{"$f":"('Farm 1'!SBJ49+'Trading 1 Farm'!SBJ50)*Funding!SAL22","v":0},{"$f":"('Farm 1'!SBK49+'Trading 1 Farm'!SBK50)*Funding!SAM22","v":0},{"$f":"('Farm 1'!SBL49+'Trading 1 Farm'!SBL50)*Funding!SAN22","v":0},{"$f":"('Farm 1'!SBM49+'Trading 1 Farm'!SBM50)*Funding!SAO22","v":0},{"$f":"('Farm 1'!SBN49+'Trading 1 Farm'!SBN50)*Funding!SAP22","v":0},{"$f":"('Farm 1'!SBO49+'Trading 1 Farm'!SBO50)*Funding!SAQ22","v":0},{"$f":"('Farm 1'!SBP49+'Trading 1 Farm'!SBP50)*Funding!SAR22","v":0},{"$f":"('Farm 1'!SBQ49+'Trading 1 Farm'!SBQ50)*Funding!SAS22","v":0},{"$f":"('Farm 1'!SBR49+'Trading 1 Farm'!SBR50)*Funding!SAT22","v":0},{"$f":"('Farm 1'!SBS49+'Trading 1 Farm'!SBS50)*Funding!SAU22","v":0},{"$f":"('Farm 1'!SBT49+'Trading 1 Farm'!SBT50)*Funding!SAV22","v":0},{"$f":"('Farm 1'!SBU49+'Trading 1 Farm'!SBU50)*Funding!SAW22","v":0},{"$f":"('Farm 1'!SBV49+'Trading 1 Farm'!SBV50)*Funding!SAX22","v":0},{"$f":"('Farm 1'!SBW49+'Trading 1 Farm'!SBW50)*Funding!SAY22","v":0},{"$f":"('Farm 1'!SBX49+'Trading 1 Farm'!SBX50)*Funding!SAZ22","v":0},{"$f":"('Farm 1'!SBY49+'Trading 1 Farm'!SBY50)*Funding!SBA22","v":0},{"$f":"('Farm 1'!SBZ49+'Trading 1 Farm'!SBZ50)*Funding!SBB22","v":0},{"$f":"('Farm 1'!SCA49+'Trading 1 Farm'!SCA50)*Funding!SBC22","v":0},{"$f":"('Farm 1'!SCB49+'Trading 1 Farm'!SCB50)*Funding!SBD22","v":0},{"$f":"('Farm 1'!SCC49+'Trading 1 Farm'!SCC50)*Funding!SBE22","v":0},{"$f":"('Farm 1'!SCD49+'Trading 1 Farm'!SCD50)*Funding!SBF22","v":0},{"$f":"('Farm 1'!SCE49+'Trading 1 Farm'!SCE50)*Funding!SBG22","v":0},{"$f":"('Farm 1'!SCF49+'Trading 1 Farm'!SCF50)*Funding!SBH22","v":0},{"$f":"('Farm 1'!SCG49+'Trading 1 Farm'!SCG50)*Funding!SBI22","v":0},{"$f":"('Farm 1'!SCH49+'Trading 1 Farm'!SCH50)*Funding!SBJ22","v":0},{"$f":"('Farm 1'!SCI49+'Trading 1 Farm'!SCI50)*Funding!SBK22","v":0},{"$f":"('Farm 1'!SCJ49+'Trading 1 Farm'!SCJ50)*Funding!SBL22","v":0},{"$f":"('Farm 1'!SCK49+'Trading 1 Farm'!SCK50)*Funding!SBM22","v":0},{"$f":"('Farm 1'!SCL49+'Trading 1 Farm'!SCL50)*Funding!SBN22","v":0},{"$f":"('Farm 1'!SCM49+'Trading 1 Farm'!SCM50)*Funding!SBO22","v":0},{"$f":"('Farm 1'!SCN49+'Trading 1 Farm'!SCN50)*Funding!SBP22","v":0},{"$f":"('Farm 1'!SCO49+'Trading 1 Farm'!SCO50)*Funding!SBQ22","v":0},{"$f":"('Farm 1'!SCP49+'Trading 1 Farm'!SCP50)*Funding!SBR22","v":0},{"$f":"('Farm 1'!SCQ49+'Trading 1 Farm'!SCQ50)*Funding!SBS22","v":0},{"$f":"('Farm 1'!SCR49+'Trading 1 Farm'!SCR50)*Funding!SBT22","v":0},{"$f":"('Farm 1'!SCS49+'Trading 1 Farm'!SCS50)*Funding!SBU22","v":0},{"$f":"('Farm 1'!SCT49+'Trading 1 Farm'!SCT50)*Funding!SBV22","v":0},{"$f":"('Farm 1'!SCU49+'Trading 1 Farm'!SCU50)*Funding!SBW22","v":0},{"$f":"('Farm 1'!SCV49+'Trading 1 Farm'!SCV50)*Funding!SBX22","v":0},{"$f":"('Farm 1'!SCW49+'Trading 1 Farm'!SCW50)*Funding!SBY22","v":0},{"$f":"('Farm 1'!SCX49+'Trading 1 Farm'!SCX50)*Funding!SBZ22","v":0},{"$f":"('Farm 1'!SCY49+'Trading 1 Farm'!SCY50)*Funding!SCA22","v":0},{"$f":"('Farm 1'!SCZ49+'Trading 1 Farm'!SCZ50)*Funding!SCB22","v":0},{"$f":"('Farm 1'!SDA49+'Trading 1 Farm'!SDA50)*Funding!SCC22","v":0},{"$f":"('Farm 1'!SDB49+'Trading 1 Farm'!SDB50)*Funding!SCD22","v":0},{"$f":"('Farm 1'!SDC49+'Trading 1 Farm'!SDC50)*Funding!SCE22","v":0},{"$f":"('Farm 1'!SDD49+'Trading 1 Farm'!SDD50)*Funding!SCF22","v":0},{"$f":"('Farm 1'!SDE49+'Trading 1 Farm'!SDE50)*Funding!SCG22","v":0},{"$f":"('Farm 1'!SDF49+'Trading 1 Farm'!SDF50)*Funding!SCH22","v":0},{"$f":"('Farm 1'!SDG49+'Trading 1 Farm'!SDG50)*Funding!SCI22","v":0},{"$f":"('Farm 1'!SDH49+'Trading 1 Farm'!SDH50)*Funding!SCJ22","v":0},{"$f":"('Farm 1'!SDI49+'Trading 1 Farm'!SDI50)*Funding!SCK22","v":0},{"$f":"('Farm 1'!SDJ49+'Trading 1 Farm'!SDJ50)*Funding!SCL22","v":0},{"$f":"('Farm 1'!SDK49+'Trading 1 Farm'!SDK50)*Funding!SCM22","v":0},{"$f":"('Farm 1'!SDL49+'Trading 1 Farm'!SDL50)*Funding!SCN22","v":0},{"$f":"('Farm 1'!SDM49+'Trading 1 Farm'!SDM50)*Funding!SCO22","v":0},{"$f":"('Farm 1'!SDN49+'Trading 1 Farm'!SDN50)*Funding!SCP22","v":0},{"$f":"('Farm 1'!SDO49+'Trading 1 Farm'!SDO50)*Funding!SCQ22","v":0},{"$f":"('Farm 1'!SDP49+'Trading 1 Farm'!SDP50)*Funding!SCR22","v":0},{"$f":"('Farm 1'!SDQ49+'Trading 1 Farm'!SDQ50)*Funding!SCS22","v":0},{"$f":"('Farm 1'!SDR49+'Trading 1 Farm'!SDR50)*Funding!SCT22","v":0},{"$f":"('Farm 1'!SDS49+'Trading 1 Farm'!SDS50)*Funding!SCU22","v":0},{"$f":"('Farm 1'!SDT49+'Trading 1 Farm'!SDT50)*Funding!SCV22","v":0},{"$f":"('Farm 1'!SDU49+'Trading 1 Farm'!SDU50)*Funding!SCW22","v":0},{"$f":"('Farm 1'!SDV49+'Trading 1 Farm'!SDV50)*Funding!SCX22","v":0},{"$f":"('Farm 1'!SDW49+'Trading 1 Farm'!SDW50)*Funding!SCY22","v":0},{"$f":"('Farm 1'!SDX49+'Trading 1 Farm'!SDX50)*Funding!SCZ22","v":0},{"$f":"('Farm 1'!SDY49+'Trading 1 Farm'!SDY50)*Funding!SDA22","v":0},{"$f":"('Farm 1'!SDZ49+'Trading 1 Farm'!SDZ50)*Funding!SDB22","v":0},{"$f":"('Farm 1'!SEA49+'Trading 1 Farm'!SEA50)*Funding!SDC22","v":0},{"$f":"('Farm 1'!SEB49+'Trading 1 Farm'!SEB50)*Funding!SDD22","v":0},{"$f":"('Farm 1'!SEC49+'Trading 1 Farm'!SEC50)*Funding!SDE22","v":0},{"$f":"('Farm 1'!SED49+'Trading 1 Farm'!SED50)*Funding!SDF22","v":0},{"$f":"('Farm 1'!SEE49+'Trading 1 Farm'!SEE50)*Funding!SDG22","v":0},{"$f":"('Farm 1'!SEF49+'Trading 1 Farm'!SEF50)*Funding!SDH22","v":0},{"$f":"('Farm 1'!SEG49+'Trading 1 Farm'!SEG50)*Funding!SDI22","v":0},{"$f":"('Farm 1'!SEH49+'Trading 1 Farm'!SEH50)*Funding!SDJ22","v":0},{"$f":"('Farm 1'!SEI49+'Trading 1 Farm'!SEI50)*Funding!SDK22","v":0},{"$f":"('Farm 1'!SEJ49+'Trading 1 Farm'!SEJ50)*Funding!SDL22","v":0},{"$f":"('Farm 1'!SEK49+'Trading 1 Farm'!SEK50)*Funding!SDM22","v":0},{"$f":"('Farm 1'!SEL49+'Trading 1 Farm'!SEL50)*Funding!SDN22","v":0},{"$f":"('Farm 1'!SEM49+'Trading 1 Farm'!SEM50)*Funding!SDO22","v":0},{"$f":"('Farm 1'!SEN49+'Trading 1 Farm'!SEN50)*Funding!SDP22","v":0},{"$f":"('Farm 1'!SEO49+'Trading 1 Farm'!SEO50)*Funding!SDQ22","v":0},{"$f":"('Farm 1'!SEP49+'Trading 1 Farm'!SEP50)*Funding!SDR22","v":0},{"$f":"('Farm 1'!SEQ49+'Trading 1 Farm'!SEQ50)*Funding!SDS22","v":0},{"$f":"('Farm 1'!SER49+'Trading 1 Farm'!SER50)*Funding!SDT22","v":0},{"$f":"('Farm 1'!SES49+'Trading 1 Farm'!SES50)*Funding!SDU22","v":0},{"$f":"('Farm 1'!SET49+'Trading 1 Farm'!SET50)*Funding!SDV22","v":0},{"$f":"('Farm 1'!SEU49+'Trading 1 Farm'!SEU50)*Funding!SDW22","v":0},{"$f":"('Farm 1'!SEV49+'Trading 1 Farm'!SEV50)*Funding!SDX22","v":0},{"$f":"('Farm 1'!SEW49+'Trading 1 Farm'!SEW50)*Funding!SDY22","v":0},{"$f":"('Farm 1'!SEX49+'Trading 1 Farm'!SEX50)*Funding!SDZ22","v":0},{"$f":"('Farm 1'!SEY49+'Trading 1 Farm'!SEY50)*Funding!SEA22","v":0},{"$f":"('Farm 1'!SEZ49+'Trading 1 Farm'!SEZ50)*Funding!SEB22","v":0},{"$f":"('Farm 1'!SFA49+'Trading 1 Farm'!SFA50)*Funding!SEC22","v":0},{"$f":"('Farm 1'!SFB49+'Trading 1 Farm'!SFB50)*Funding!SED22","v":0},{"$f":"('Farm 1'!SFC49+'Trading 1 Farm'!SFC50)*Funding!SEE22","v":0},{"$f":"('Farm 1'!SFD49+'Trading 1 Farm'!SFD50)*Funding!SEF22","v":0},{"$f":"('Farm 1'!SFE49+'Trading 1 Farm'!SFE50)*Funding!SEG22","v":0},{"$f":"('Farm 1'!SFF49+'Trading 1 Farm'!SFF50)*Funding!SEH22","v":0},{"$f":"('Farm 1'!SFG49+'Trading 1 Farm'!SFG50)*Funding!SEI22","v":0},{"$f":"('Farm 1'!SFH49+'Trading 1 Farm'!SFH50)*Funding!SEJ22","v":0},{"$f":"('Farm 1'!SFI49+'Trading 1 Farm'!SFI50)*Funding!SEK22","v":0},{"$f":"('Farm 1'!SFJ49+'Trading 1 Farm'!SFJ50)*Funding!SEL22","v":0},{"$f":"('Farm 1'!SFK49+'Trading 1 Farm'!SFK50)*Funding!SEM22","v":0},{"$f":"('Farm 1'!SFL49+'Trading 1 Farm'!SFL50)*Funding!SEN22","v":0},{"$f":"('Farm 1'!SFM49+'Trading 1 Farm'!SFM50)*Funding!SEO22","v":0},{"$f":"('Farm 1'!SFN49+'Trading 1 Farm'!SFN50)*Funding!SEP22","v":0},{"$f":"('Farm 1'!SFO49+'Trading 1 Farm'!SFO50)*Funding!SEQ22","v":0},{"$f":"('Farm 1'!SFP49+'Trading 1 Farm'!SFP50)*Funding!SER22","v":0},{"$f":"('Farm 1'!SFQ49+'Trading 1 Farm'!SFQ50)*Funding!SES22","v":0},{"$f":"('Farm 1'!SFR49+'Trading 1 Farm'!SFR50)*Funding!SET22","v":0},{"$f":"('Farm 1'!SFS49+'Trading 1 Farm'!SFS50)*Funding!SEU22","v":0},{"$f":"('Farm 1'!SFT49+'Trading 1 Farm'!SFT50)*Funding!SEV22","v":0},{"$f":"('Farm 1'!SFU49+'Trading 1 Farm'!SFU50)*Funding!SEW22","v":0},{"$f":"('Farm 1'!SFV49+'Trading 1 Farm'!SFV50)*Funding!SEX22","v":0},{"$f":"('Farm 1'!SFW49+'Trading 1 Farm'!SFW50)*Funding!SEY22","v":0},{"$f":"('Farm 1'!SFX49+'Trading 1 Farm'!SFX50)*Funding!SEZ22","v":0},{"$f":"('Farm 1'!SFY49+'Trading 1 Farm'!SFY50)*Funding!SFA22","v":0},{"$f":"('Farm 1'!SFZ49+'Trading 1 Farm'!SFZ50)*Funding!SFB22","v":0},{"$f":"('Farm 1'!SGA49+'Trading 1 Farm'!SGA50)*Funding!SFC22","v":0},{"$f":"('Farm 1'!SGB49+'Trading 1 Farm'!SGB50)*Funding!SFD22","v":0},{"$f":"('Farm 1'!SGC49+'Trading 1 Farm'!SGC50)*Funding!SFE22","v":0},{"$f":"('Farm 1'!SGD49+'Trading 1 Farm'!SGD50)*Funding!SFF22","v":0},{"$f":"('Farm 1'!SGE49+'Trading 1 Farm'!SGE50)*Funding!SFG22","v":0},{"$f":"('Farm 1'!SGF49+'Trading 1 Farm'!SGF50)*Funding!SFH22","v":0},{"$f":"('Farm 1'!SGG49+'Trading 1 Farm'!SGG50)*Funding!SFI22","v":0},{"$f":"('Farm 1'!SGH49+'Trading 1 Farm'!SGH50)*Funding!SFJ22","v":0},{"$f":"('Farm 1'!SGI49+'Trading 1 Farm'!SGI50)*Funding!SFK22","v":0},{"$f":"('Farm 1'!SGJ49+'Trading 1 Farm'!SGJ50)*Funding!SFL22","v":0},{"$f":"('Farm 1'!SGK49+'Trading 1 Farm'!SGK50)*Funding!SFM22","v":0},{"$f":"('Farm 1'!SGL49+'Trading 1 Farm'!SGL50)*Funding!SFN22","v":0},{"$f":"('Farm 1'!SGM49+'Trading 1 Farm'!SGM50)*Funding!SFO22","v":0},{"$f":"('Farm 1'!SGN49+'Trading 1 Farm'!SGN50)*Funding!SFP22","v":0},{"$f":"('Farm 1'!SGO49+'Trading 1 Farm'!SGO50)*Funding!SFQ22","v":0},{"$f":"('Farm 1'!SGP49+'Trading 1 Farm'!SGP50)*Funding!SFR22","v":0},{"$f":"('Farm 1'!SGQ49+'Trading 1 Farm'!SGQ50)*Funding!SFS22","v":0},{"$f":"('Farm 1'!SGR49+'Trading 1 Farm'!SGR50)*Funding!SFT22","v":0},{"$f":"('Farm 1'!SGS49+'Trading 1 Farm'!SGS50)*Funding!SFU22","v":0},{"$f":"('Farm 1'!SGT49+'Trading 1 Farm'!SGT50)*Funding!SFV22","v":0},{"$f":"('Farm 1'!SGU49+'Trading 1 Farm'!SGU50)*Funding!SFW22","v":0},{"$f":"('Farm 1'!SGV49+'Trading 1 Farm'!SGV50)*Funding!SFX22","v":0},{"$f":"('Farm 1'!SGW49+'Trading 1 Farm'!SGW50)*Funding!SFY22","v":0},{"$f":"('Farm 1'!SGX49+'Trading 1 Farm'!SGX50)*Funding!SFZ22","v":0},{"$f":"('Farm 1'!SGY49+'Trading 1 Farm'!SGY50)*Funding!SGA22","v":0},{"$f":"('Farm 1'!SGZ49+'Trading 1 Farm'!SGZ50)*Funding!SGB22","v":0},{"$f":"('Farm 1'!SHA49+'Trading 1 Farm'!SHA50)*Funding!SGC22","v":0},{"$f":"('Farm 1'!SHB49+'Trading 1 Farm'!SHB50)*Funding!SGD22","v":0},{"$f":"('Farm 1'!SHC49+'Trading 1 Farm'!SHC50)*Funding!SGE22","v":0},{"$f":"('Farm 1'!SHD49+'Trading 1 Farm'!SHD50)*Funding!SGF22","v":0},{"$f":"('Farm 1'!SHE49+'Trading 1 Farm'!SHE50)*Funding!SGG22","v":0},{"$f":"('Farm 1'!SHF49+'Trading 1 Farm'!SHF50)*Funding!SGH22","v":0},{"$f":"('Farm 1'!SHG49+'Trading 1 Farm'!SHG50)*Funding!SGI22","v":0},{"$f":"('Farm 1'!SHH49+'Trading 1 Farm'!SHH50)*Funding!SGJ22","v":0},{"$f":"('Farm 1'!SHI49+'Trading 1 Farm'!SHI50)*Funding!SGK22","v":0},{"$f":"('Farm 1'!SHJ49+'Trading 1 Farm'!SHJ50)*Funding!SGL22","v":0},{"$f":"('Farm 1'!SHK49+'Trading 1 Farm'!SHK50)*Funding!SGM22","v":0},{"$f":"('Farm 1'!SHL49+'Trading 1 Farm'!SHL50)*Funding!SGN22","v":0},{"$f":"('Farm 1'!SHM49+'Trading 1 Farm'!SHM50)*Funding!SGO22","v":0},{"$f":"('Farm 1'!SHN49+'Trading 1 Farm'!SHN50)*Funding!SGP22","v":0},{"$f":"('Farm 1'!SHO49+'Trading 1 Farm'!SHO50)*Funding!SGQ22","v":0},{"$f":"('Farm 1'!SHP49+'Trading 1 Farm'!SHP50)*Funding!SGR22","v":0},{"$f":"('Farm 1'!SHQ49+'Trading 1 Farm'!SHQ50)*Funding!SGS22","v":0},{"$f":"('Farm 1'!SHR49+'Trading 1 Farm'!SHR50)*Funding!SGT22","v":0},{"$f":"('Farm 1'!SHS49+'Trading 1 Farm'!SHS50)*Funding!SGU22","v":0},{"$f":"('Farm 1'!SHT49+'Trading 1 Farm'!SHT50)*Funding!SGV22","v":0},{"$f":"('Farm 1'!SHU49+'Trading 1 Farm'!SHU50)*Funding!SGW22","v":0},{"$f":"('Farm 1'!SHV49+'Trading 1 Farm'!SHV50)*Funding!SGX22","v":0},{"$f":"('Farm 1'!SHW49+'Trading 1 Farm'!SHW50)*Funding!SGY22","v":0},{"$f":"('Farm 1'!SHX49+'Trading 1 Farm'!SHX50)*Funding!SGZ22","v":0},{"$f":"('Farm 1'!SHY49+'Trading 1 Farm'!SHY50)*Funding!SHA22","v":0},{"$f":"('Farm 1'!SHZ49+'Trading 1 Farm'!SHZ50)*Funding!SHB22","v":0},{"$f":"('Farm 1'!SIA49+'Trading 1 Farm'!SIA50)*Funding!SHC22","v":0},{"$f":"('Farm 1'!SIB49+'Trading 1 Farm'!SIB50)*Funding!SHD22","v":0},{"$f":"('Farm 1'!SIC49+'Trading 1 Farm'!SIC50)*Funding!SHE22","v":0},{"$f":"('Farm 1'!SID49+'Trading 1 Farm'!SID50)*Funding!SHF22","v":0},{"$f":"('Farm 1'!SIE49+'Trading 1 Farm'!SIE50)*Funding!SHG22","v":0},{"$f":"('Farm 1'!SIF49+'Trading 1 Farm'!SIF50)*Funding!SHH22","v":0},{"$f":"('Farm 1'!SIG49+'Trading 1 Farm'!SIG50)*Funding!SHI22","v":0},{"$f":"('Farm 1'!SIH49+'Trading 1 Farm'!SIH50)*Funding!SHJ22","v":0},{"$f":"('Farm 1'!SII49+'Trading 1 Farm'!SII50)*Funding!SHK22","v":0},{"$f":"('Farm 1'!SIJ49+'Trading 1 Farm'!SIJ50)*Funding!SHL22","v":0},{"$f":"('Farm 1'!SIK49+'Trading 1 Farm'!SIK50)*Funding!SHM22","v":0},{"$f":"('Farm 1'!SIL49+'Trading 1 Farm'!SIL50)*Funding!SHN22","v":0},{"$f":"('Farm 1'!SIM49+'Trading 1 Farm'!SIM50)*Funding!SHO22","v":0},{"$f":"('Farm 1'!SIN49+'Trading 1 Farm'!SIN50)*Funding!SHP22","v":0},{"$f":"('Farm 1'!SIO49+'Trading 1 Farm'!SIO50)*Funding!SHQ22","v":0},{"$f":"('Farm 1'!SIP49+'Trading 1 Farm'!SIP50)*Funding!SHR22","v":0},{"$f":"('Farm 1'!SIQ49+'Trading 1 Farm'!SIQ50)*Funding!SHS22","v":0},{"$f":"('Farm 1'!SIR49+'Trading 1 Farm'!SIR50)*Funding!SHT22","v":0},{"$f":"('Farm 1'!SIS49+'Trading 1 Farm'!SIS50)*Funding!SHU22","v":0},{"$f":"('Farm 1'!SIT49+'Trading 1 Farm'!SIT50)*Funding!SHV22","v":0},{"$f":"('Farm 1'!SIU49+'Trading 1 Farm'!SIU50)*Funding!SHW22","v":0},{"$f":"('Farm 1'!SIV49+'Trading 1 Farm'!SIV50)*Funding!SHX22","v":0},{"$f":"('Farm 1'!SIW49+'Trading 1 Farm'!SIW50)*Funding!SHY22","v":0},{"$f":"('Farm 1'!SIX49+'Trading 1 Farm'!SIX50)*Funding!SHZ22","v":0},{"$f":"('Farm 1'!SIY49+'Trading 1 Farm'!SIY50)*Funding!SIA22","v":0},{"$f":"('Farm 1'!SIZ49+'Trading 1 Farm'!SIZ50)*Funding!SIB22","v":0},{"$f":"('Farm 1'!SJA49+'Trading 1 Farm'!SJA50)*Funding!SIC22","v":0},{"$f":"('Farm 1'!SJB49+'Trading 1 Farm'!SJB50)*Funding!SID22","v":0},{"$f":"('Farm 1'!SJC49+'Trading 1 Farm'!SJC50)*Funding!SIE22","v":0},{"$f":"('Farm 1'!SJD49+'Trading 1 Farm'!SJD50)*Funding!SIF22","v":0},{"$f":"('Farm 1'!SJE49+'Trading 1 Farm'!SJE50)*Funding!SIG22","v":0},{"$f":"('Farm 1'!SJF49+'Trading 1 Farm'!SJF50)*Funding!SIH22","v":0},{"$f":"('Farm 1'!SJG49+'Trading 1 Farm'!SJG50)*Funding!SII22","v":0},{"$f":"('Farm 1'!SJH49+'Trading 1 Farm'!SJH50)*Funding!SIJ22","v":0},{"$f":"('Farm 1'!SJI49+'Trading 1 Farm'!SJI50)*Funding!SIK22","v":0},{"$f":"('Farm 1'!SJJ49+'Trading 1 Farm'!SJJ50)*Funding!SIL22","v":0},{"$f":"('Farm 1'!SJK49+'Trading 1 Farm'!SJK50)*Funding!SIM22","v":0},{"$f":"('Farm 1'!SJL49+'Trading 1 Farm'!SJL50)*Funding!SIN22","v":0},{"$f":"('Farm 1'!SJM49+'Trading 1 Farm'!SJM50)*Funding!SIO22","v":0},{"$f":"('Farm 1'!SJN49+'Trading 1 Farm'!SJN50)*Funding!SIP22","v":0},{"$f":"('Farm 1'!SJO49+'Trading 1 Farm'!SJO50)*Funding!SIQ22","v":0},{"$f":"('Farm 1'!SJP49+'Trading 1 Farm'!SJP50)*Funding!SIR22","v":0},{"$f":"('Farm 1'!SJQ49+'Trading 1 Farm'!SJQ50)*Funding!SIS22","v":0},{"$f":"('Farm 1'!SJR49+'Trading 1 Farm'!SJR50)*Funding!SIT22","v":0},{"$f":"('Farm 1'!SJS49+'Trading 1 Farm'!SJS50)*Funding!SIU22","v":0},{"$f":"('Farm 1'!SJT49+'Trading 1 Farm'!SJT50)*Funding!SIV22","v":0},{"$f":"('Farm 1'!SJU49+'Trading 1 Farm'!SJU50)*Funding!SIW22","v":0},{"$f":"('Farm 1'!SJV49+'Trading 1 Farm'!SJV50)*Funding!SIX22","v":0},{"$f":"('Farm 1'!SJW49+'Trading 1 Farm'!SJW50)*Funding!SIY22","v":0},{"$f":"('Farm 1'!SJX49+'Trading 1 Farm'!SJX50)*Funding!SIZ22","v":0},{"$f":"('Farm 1'!SJY49+'Trading 1 Farm'!SJY50)*Funding!SJA22","v":0},{"$f":"('Farm 1'!SJZ49+'Trading 1 Farm'!SJZ50)*Funding!SJB22","v":0},{"$f":"('Farm 1'!SKA49+'Trading 1 Farm'!SKA50)*Funding!SJC22","v":0},{"$f":"('Farm 1'!SKB49+'Trading 1 Farm'!SKB50)*Funding!SJD22","v":0},{"$f":"('Farm 1'!SKC49+'Trading 1 Farm'!SKC50)*Funding!SJE22","v":0},{"$f":"('Farm 1'!SKD49+'Trading 1 Farm'!SKD50)*Funding!SJF22","v":0},{"$f":"('Farm 1'!SKE49+'Trading 1 Farm'!SKE50)*Funding!SJG22","v":0},{"$f":"('Farm 1'!SKF49+'Trading 1 Farm'!SKF50)*Funding!SJH22","v":0},{"$f":"('Farm 1'!SKG49+'Trading 1 Farm'!SKG50)*Funding!SJI22","v":0},{"$f":"('Farm 1'!SKH49+'Trading 1 Farm'!SKH50)*Funding!SJJ22","v":0},{"$f":"('Farm 1'!SKI49+'Trading 1 Farm'!SKI50)*Funding!SJK22","v":0},{"$f":"('Farm 1'!SKJ49+'Trading 1 Farm'!SKJ50)*Funding!SJL22","v":0},{"$f":"('Farm 1'!SKK49+'Trading 1 Farm'!SKK50)*Funding!SJM22","v":0},{"$f":"('Farm 1'!SKL49+'Trading 1 Farm'!SKL50)*Funding!SJN22","v":0},{"$f":"('Farm 1'!SKM49+'Trading 1 Farm'!SKM50)*Funding!SJO22","v":0},{"$f":"('Farm 1'!SKN49+'Trading 1 Farm'!SKN50)*Funding!SJP22","v":0},{"$f":"('Farm 1'!SKO49+'Trading 1 Farm'!SKO50)*Funding!SJQ22","v":0},{"$f":"('Farm 1'!SKP49+'Trading 1 Farm'!SKP50)*Funding!SJR22","v":0},{"$f":"('Farm 1'!SKQ49+'Trading 1 Farm'!SKQ50)*Funding!SJS22","v":0},{"$f":"('Farm 1'!SKR49+'Trading 1 Farm'!SKR50)*Funding!SJT22","v":0},{"$f":"('Farm 1'!SKS49+'Trading 1 Farm'!SKS50)*Funding!SJU22","v":0},{"$f":"('Farm 1'!SKT49+'Trading 1 Farm'!SKT50)*Funding!SJV22","v":0},{"$f":"('Farm 1'!SKU49+'Trading 1 Farm'!SKU50)*Funding!SJW22","v":0},{"$f":"('Farm 1'!SKV49+'Trading 1 Farm'!SKV50)*Funding!SJX22","v":0},{"$f":"('Farm 1'!SKW49+'Trading 1 Farm'!SKW50)*Funding!SJY22","v":0},{"$f":"('Farm 1'!SKX49+'Trading 1 Farm'!SKX50)*Funding!SJZ22","v":0},{"$f":"('Farm 1'!SKY49+'Trading 1 Farm'!SKY50)*Funding!SKA22","v":0},{"$f":"('Farm 1'!SKZ49+'Trading 1 Farm'!SKZ50)*Funding!SKB22","v":0},{"$f":"('Farm 1'!SLA49+'Trading 1 Farm'!SLA50)*Funding!SKC22","v":0},{"$f":"('Farm 1'!SLB49+'Trading 1 Farm'!SLB50)*Funding!SKD22","v":0},{"$f":"('Farm 1'!SLC49+'Trading 1 Farm'!SLC50)*Funding!SKE22","v":0},{"$f":"('Farm 1'!SLD49+'Trading 1 Farm'!SLD50)*Funding!SKF22","v":0},{"$f":"('Farm 1'!SLE49+'Trading 1 Farm'!SLE50)*Funding!SKG22","v":0},{"$f":"('Farm 1'!SLF49+'Trading 1 Farm'!SLF50)*Funding!SKH22","v":0},{"$f":"('Farm 1'!SLG49+'Trading 1 Farm'!SLG50)*Funding!SKI22","v":0},{"$f":"('Farm 1'!SLH49+'Trading 1 Farm'!SLH50)*Funding!SKJ22","v":0},{"$f":"('Farm 1'!SLI49+'Trading 1 Farm'!SLI50)*Funding!SKK22","v":0},{"$f":"('Farm 1'!SLJ49+'Trading 1 Farm'!SLJ50)*Funding!SKL22","v":0},{"$f":"('Farm 1'!SLK49+'Trading 1 Farm'!SLK50)*Funding!SKM22","v":0},{"$f":"('Farm 1'!SLL49+'Trading 1 Farm'!SLL50)*Funding!SKN22","v":0},{"$f":"('Farm 1'!SLM49+'Trading 1 Farm'!SLM50)*Funding!SKO22","v":0},{"$f":"('Farm 1'!SLN49+'Trading 1 Farm'!SLN50)*Funding!SKP22","v":0},{"$f":"('Farm 1'!SLO49+'Trading 1 Farm'!SLO50)*Funding!SKQ22","v":0},{"$f":"('Farm 1'!SLP49+'Trading 1 Farm'!SLP50)*Funding!SKR22","v":0},{"$f":"('Farm 1'!SLQ49+'Trading 1 Farm'!SLQ50)*Funding!SKS22","v":0},{"$f":"('Farm 1'!SLR49+'Trading 1 Farm'!SLR50)*Funding!SKT22","v":0},{"$f":"('Farm 1'!SLS49+'Trading 1 Farm'!SLS50)*Funding!SKU22","v":0},{"$f":"('Farm 1'!SLT49+'Trading 1 Farm'!SLT50)*Funding!SKV22","v":0},{"$f":"('Farm 1'!SLU49+'Trading 1 Farm'!SLU50)*Funding!SKW22","v":0},{"$f":"('Farm 1'!SLV49+'Trading 1 Farm'!SLV50)*Funding!SKX22","v":0},{"$f":"('Farm 1'!SLW49+'Trading 1 Farm'!SLW50)*Funding!SKY22","v":0},{"$f":"('Farm 1'!SLX49+'Trading 1 Farm'!SLX50)*Funding!SKZ22","v":0},{"$f":"('Farm 1'!SLY49+'Trading 1 Farm'!SLY50)*Funding!SLA22","v":0},{"$f":"('Farm 1'!SLZ49+'Trading 1 Farm'!SLZ50)*Funding!SLB22","v":0},{"$f":"('Farm 1'!SMA49+'Trading 1 Farm'!SMA50)*Funding!SLC22","v":0},{"$f":"('Farm 1'!SMB49+'Trading 1 Farm'!SMB50)*Funding!SLD22","v":0},{"$f":"('Farm 1'!SMC49+'Trading 1 Farm'!SMC50)*Funding!SLE22","v":0},{"$f":"('Farm 1'!SMD49+'Trading 1 Farm'!SMD50)*Funding!SLF22","v":0},{"$f":"('Farm 1'!SME49+'Trading 1 Farm'!SME50)*Funding!SLG22","v":0},{"$f":"('Farm 1'!SMF49+'Trading 1 Farm'!SMF50)*Funding!SLH22","v":0},{"$f":"('Farm 1'!SMG49+'Trading 1 Farm'!SMG50)*Funding!SLI22","v":0},{"$f":"('Farm 1'!SMH49+'Trading 1 Farm'!SMH50)*Funding!SLJ22","v":0},{"$f":"('Farm 1'!SMI49+'Trading 1 Farm'!SMI50)*Funding!SLK22","v":0},{"$f":"('Farm 1'!SMJ49+'Trading 1 Farm'!SMJ50)*Funding!SLL22","v":0},{"$f":"('Farm 1'!SMK49+'Trading 1 Farm'!SMK50)*Funding!SLM22","v":0},{"$f":"('Farm 1'!SML49+'Trading 1 Farm'!SML50)*Funding!SLN22","v":0},{"$f":"('Farm 1'!SMM49+'Trading 1 Farm'!SMM50)*Funding!SLO22","v":0},{"$f":"('Farm 1'!SMN49+'Trading 1 Farm'!SMN50)*Funding!SLP22","v":0},{"$f":"('Farm 1'!SMO49+'Trading 1 Farm'!SMO50)*Funding!SLQ22","v":0},{"$f":"('Farm 1'!SMP49+'Trading 1 Farm'!SMP50)*Funding!SLR22","v":0},{"$f":"('Farm 1'!SMQ49+'Trading 1 Farm'!SMQ50)*Funding!SLS22","v":0},{"$f":"('Farm 1'!SMR49+'Trading 1 Farm'!SMR50)*Funding!SLT22","v":0},{"$f":"('Farm 1'!SMS49+'Trading 1 Farm'!SMS50)*Funding!SLU22","v":0},{"$f":"('Farm 1'!SMT49+'Trading 1 Farm'!SMT50)*Funding!SLV22","v":0},{"$f":"('Farm 1'!SMU49+'Trading 1 Farm'!SMU50)*Funding!SLW22","v":0},{"$f":"('Farm 1'!SMV49+'Trading 1 Farm'!SMV50)*Funding!SLX22","v":0},{"$f":"('Farm 1'!SMW49+'Trading 1 Farm'!SMW50)*Funding!SLY22","v":0},{"$f":"('Farm 1'!SMX49+'Trading 1 Farm'!SMX50)*Funding!SLZ22","v":0},{"$f":"('Farm 1'!SMY49+'Trading 1 Farm'!SMY50)*Funding!SMA22","v":0},{"$f":"('Farm 1'!SMZ49+'Trading 1 Farm'!SMZ50)*Funding!SMB22","v":0},{"$f":"('Farm 1'!SNA49+'Trading 1 Farm'!SNA50)*Funding!SMC22","v":0},{"$f":"('Farm 1'!SNB49+'Trading 1 Farm'!SNB50)*Funding!SMD22","v":0},{"$f":"('Farm 1'!SNC49+'Trading 1 Farm'!SNC50)*Funding!SME22","v":0},{"$f":"('Farm 1'!SND49+'Trading 1 Farm'!SND50)*Funding!SMF22","v":0},{"$f":"('Farm 1'!SNE49+'Trading 1 Farm'!SNE50)*Funding!SMG22","v":0},{"$f":"('Farm 1'!SNF49+'Trading 1 Farm'!SNF50)*Funding!SMH22","v":0},{"$f":"('Farm 1'!SNG49+'Trading 1 Farm'!SNG50)*Funding!SMI22","v":0},{"$f":"('Farm 1'!SNH49+'Trading 1 Farm'!SNH50)*Funding!SMJ22","v":0},{"$f":"('Farm 1'!SNI49+'Trading 1 Farm'!SNI50)*Funding!SMK22","v":0},{"$f":"('Farm 1'!SNJ49+'Trading 1 Farm'!SNJ50)*Funding!SML22","v":0},{"$f":"('Farm 1'!SNK49+'Trading 1 Farm'!SNK50)*Funding!SMM22","v":0},{"$f":"('Farm 1'!SNL49+'Trading 1 Farm'!SNL50)*Funding!SMN22","v":0},{"$f":"('Farm 1'!SNM49+'Trading 1 Farm'!SNM50)*Funding!SMO22","v":0},{"$f":"('Farm 1'!SNN49+'Trading 1 Farm'!SNN50)*Funding!SMP22","v":0},{"$f":"('Farm 1'!SNO49+'Trading 1 Farm'!SNO50)*Funding!SMQ22","v":0},{"$f":"('Farm 1'!SNP49+'Trading 1 Farm'!SNP50)*Funding!SMR22","v":0},{"$f":"('Farm 1'!SNQ49+'Trading 1 Farm'!SNQ50)*Funding!SMS22","v":0},{"$f":"('Farm 1'!SNR49+'Trading 1 Farm'!SNR50)*Funding!SMT22","v":0},{"$f":"('Farm 1'!SNS49+'Trading 1 Farm'!SNS50)*Funding!SMU22","v":0},{"$f":"('Farm 1'!SNT49+'Trading 1 Farm'!SNT50)*Funding!SMV22","v":0},{"$f":"('Farm 1'!SNU49+'Trading 1 Farm'!SNU50)*Funding!SMW22","v":0},{"$f":"('Farm 1'!SNV49+'Trading 1 Farm'!SNV50)*Funding!SMX22","v":0},{"$f":"('Farm 1'!SNW49+'Trading 1 Farm'!SNW50)*Funding!SMY22","v":0},{"$f":"('Farm 1'!SNX49+'Trading 1 Farm'!SNX50)*Funding!SMZ22","v":0},{"$f":"('Farm 1'!SNY49+'Trading 1 Farm'!SNY50)*Funding!SNA22","v":0},{"$f":"('Farm 1'!SNZ49+'Trading 1 Farm'!SNZ50)*Funding!SNB22","v":0},{"$f":"('Farm 1'!SOA49+'Trading 1 Farm'!SOA50)*Funding!SNC22","v":0},{"$f":"('Farm 1'!SOB49+'Trading 1 Farm'!SOB50)*Funding!SND22","v":0},{"$f":"('Farm 1'!SOC49+'Trading 1 Farm'!SOC50)*Funding!SNE22","v":0},{"$f":"('Farm 1'!SOD49+'Trading 1 Farm'!SOD50)*Funding!SNF22","v":0},{"$f":"('Farm 1'!SOE49+'Trading 1 Farm'!SOE50)*Funding!SNG22","v":0},{"$f":"('Farm 1'!SOF49+'Trading 1 Farm'!SOF50)*Funding!SNH22","v":0},{"$f":"('Farm 1'!SOG49+'Trading 1 Farm'!SOG50)*Funding!SNI22","v":0},{"$f":"('Farm 1'!SOH49+'Trading 1 Farm'!SOH50)*Funding!SNJ22","v":0},{"$f":"('Farm 1'!SOI49+'Trading 1 Farm'!SOI50)*Funding!SNK22","v":0},{"$f":"('Farm 1'!SOJ49+'Trading 1 Farm'!SOJ50)*Funding!SNL22","v":0},{"$f":"('Farm 1'!SOK49+'Trading 1 Farm'!SOK50)*Funding!SNM22","v":0},{"$f":"('Farm 1'!SOL49+'Trading 1 Farm'!SOL50)*Funding!SNN22","v":0},{"$f":"('Farm 1'!SOM49+'Trading 1 Farm'!SOM50)*Funding!SNO22","v":0},{"$f":"('Farm 1'!SON49+'Trading 1 Farm'!SON50)*Funding!SNP22","v":0},{"$f":"('Farm 1'!SOO49+'Trading 1 Farm'!SOO50)*Funding!SNQ22","v":0},{"$f":"('Farm 1'!SOP49+'Trading 1 Farm'!SOP50)*Funding!SNR22","v":0},{"$f":"('Farm 1'!SOQ49+'Trading 1 Farm'!SOQ50)*Funding!SNS22","v":0},{"$f":"('Farm 1'!SOR49+'Trading 1 Farm'!SOR50)*Funding!SNT22","v":0},{"$f":"('Farm 1'!SOS49+'Trading 1 Farm'!SOS50)*Funding!SNU22","v":0},{"$f":"('Farm 1'!SOT49+'Trading 1 Farm'!SOT50)*Funding!SNV22","v":0},{"$f":"('Farm 1'!SOU49+'Trading 1 Farm'!SOU50)*Funding!SNW22","v":0},{"$f":"('Farm 1'!SOV49+'Trading 1 Farm'!SOV50)*Funding!SNX22","v":0},{"$f":"('Farm 1'!SOW49+'Trading 1 Farm'!SOW50)*Funding!SNY22","v":0},{"$f":"('Farm 1'!SOX49+'Trading 1 Farm'!SOX50)*Funding!SNZ22","v":0},{"$f":"('Farm 1'!SOY49+'Trading 1 Farm'!SOY50)*Funding!SOA22","v":0},{"$f":"('Farm 1'!SOZ49+'Trading 1 Farm'!SOZ50)*Funding!SOB22","v":0},{"$f":"('Farm 1'!SPA49+'Trading 1 Farm'!SPA50)*Funding!SOC22","v":0},{"$f":"('Farm 1'!SPB49+'Trading 1 Farm'!SPB50)*Funding!SOD22","v":0},{"$f":"('Farm 1'!SPC49+'Trading 1 Farm'!SPC50)*Funding!SOE22","v":0},{"$f":"('Farm 1'!SPD49+'Trading 1 Farm'!SPD50)*Funding!SOF22","v":0},{"$f":"('Farm 1'!SPE49+'Trading 1 Farm'!SPE50)*Funding!SOG22","v":0},{"$f":"('Farm 1'!SPF49+'Trading 1 Farm'!SPF50)*Funding!SOH22","v":0},{"$f":"('Farm 1'!SPG49+'Trading 1 Farm'!SPG50)*Funding!SOI22","v":0},{"$f":"('Farm 1'!SPH49+'Trading 1 Farm'!SPH50)*Funding!SOJ22","v":0},{"$f":"('Farm 1'!SPI49+'Trading 1 Farm'!SPI50)*Funding!SOK22","v":0},{"$f":"('Farm 1'!SPJ49+'Trading 1 Farm'!SPJ50)*Funding!SOL22","v":0},{"$f":"('Farm 1'!SPK49+'Trading 1 Farm'!SPK50)*Funding!SOM22","v":0},{"$f":"('Farm 1'!SPL49+'Trading 1 Farm'!SPL50)*Funding!SON22","v":0},{"$f":"('Farm 1'!SPM49+'Trading 1 Farm'!SPM50)*Funding!SOO22","v":0},{"$f":"('Farm 1'!SPN49+'Trading 1 Farm'!SPN50)*Funding!SOP22","v":0},{"$f":"('Farm 1'!SPO49+'Trading 1 Farm'!SPO50)*Funding!SOQ22","v":0},{"$f":"('Farm 1'!SPP49+'Trading 1 Farm'!SPP50)*Funding!SOR22","v":0},{"$f":"('Farm 1'!SPQ49+'Trading 1 Farm'!SPQ50)*Funding!SOS22","v":0},{"$f":"('Farm 1'!SPR49+'Trading 1 Farm'!SPR50)*Funding!SOT22","v":0},{"$f":"('Farm 1'!SPS49+'Trading 1 Farm'!SPS50)*Funding!SOU22","v":0},{"$f":"('Farm 1'!SPT49+'Trading 1 Farm'!SPT50)*Funding!SOV22","v":0},{"$f":"('Farm 1'!SPU49+'Trading 1 Farm'!SPU50)*Funding!SOW22","v":0},{"$f":"('Farm 1'!SPV49+'Trading 1 Farm'!SPV50)*Funding!SOX22","v":0},{"$f":"('Farm 1'!SPW49+'Trading 1 Farm'!SPW50)*Funding!SOY22","v":0},{"$f":"('Farm 1'!SPX49+'Trading 1 Farm'!SPX50)*Funding!SOZ22","v":0},{"$f":"('Farm 1'!SPY49+'Trading 1 Farm'!SPY50)*Funding!SPA22","v":0},{"$f":"('Farm 1'!SPZ49+'Trading 1 Farm'!SPZ50)*Funding!SPB22","v":0},{"$f":"('Farm 1'!SQA49+'Trading 1 Farm'!SQA50)*Funding!SPC22","v":0},{"$f":"('Farm 1'!SQB49+'Trading 1 Farm'!SQB50)*Funding!SPD22","v":0},{"$f":"('Farm 1'!SQC49+'Trading 1 Farm'!SQC50)*Funding!SPE22","v":0},{"$f":"('Farm 1'!SQD49+'Trading 1 Farm'!SQD50)*Funding!SPF22","v":0},{"$f":"('Farm 1'!SQE49+'Trading 1 Farm'!SQE50)*Funding!SPG22","v":0},{"$f":"('Farm 1'!SQF49+'Trading 1 Farm'!SQF50)*Funding!SPH22","v":0},{"$f":"('Farm 1'!SQG49+'Trading 1 Farm'!SQG50)*Funding!SPI22","v":0},{"$f":"('Farm 1'!SQH49+'Trading 1 Farm'!SQH50)*Funding!SPJ22","v":0},{"$f":"('Farm 1'!SQI49+'Trading 1 Farm'!SQI50)*Funding!SPK22","v":0},{"$f":"('Farm 1'!SQJ49+'Trading 1 Farm'!SQJ50)*Funding!SPL22","v":0},{"$f":"('Farm 1'!SQK49+'Trading 1 Farm'!SQK50)*Funding!SPM22","v":0},{"$f":"('Farm 1'!SQL49+'Trading 1 Farm'!SQL50)*Funding!SPN22","v":0},{"$f":"('Farm 1'!SQM49+'Trading 1 Farm'!SQM50)*Funding!SPO22","v":0},{"$f":"('Farm 1'!SQN49+'Trading 1 Farm'!SQN50)*Funding!SPP22","v":0},{"$f":"('Farm 1'!SQO49+'Trading 1 Farm'!SQO50)*Funding!SPQ22","v":0},{"$f":"('Farm 1'!SQP49+'Trading 1 Farm'!SQP50)*Funding!SPR22","v":0},{"$f":"('Farm 1'!SQQ49+'Trading 1 Farm'!SQQ50)*Funding!SPS22","v":0},{"$f":"('Farm 1'!SQR49+'Trading 1 Farm'!SQR50)*Funding!SPT22","v":0},{"$f":"('Farm 1'!SQS49+'Trading 1 Farm'!SQS50)*Funding!SPU22","v":0},{"$f":"('Farm 1'!SQT49+'Trading 1 Farm'!SQT50)*Funding!SPV22","v":0},{"$f":"('Farm 1'!SQU49+'Trading 1 Farm'!SQU50)*Funding!SPW22","v":0},{"$f":"('Farm 1'!SQV49+'Trading 1 Farm'!SQV50)*Funding!SPX22","v":0},{"$f":"('Farm 1'!SQW49+'Trading 1 Farm'!SQW50)*Funding!SPY22","v":0},{"$f":"('Farm 1'!SQX49+'Trading 1 Farm'!SQX50)*Funding!SPZ22","v":0},{"$f":"('Farm 1'!SQY49+'Trading 1 Farm'!SQY50)*Funding!SQA22","v":0},{"$f":"('Farm 1'!SQZ49+'Trading 1 Farm'!SQZ50)*Funding!SQB22","v":0},{"$f":"('Farm 1'!SRA49+'Trading 1 Farm'!SRA50)*Funding!SQC22","v":0},{"$f":"('Farm 1'!SRB49+'Trading 1 Farm'!SRB50)*Funding!SQD22","v":0},{"$f":"('Farm 1'!SRC49+'Trading 1 Farm'!SRC50)*Funding!SQE22","v":0},{"$f":"('Farm 1'!SRD49+'Trading 1 Farm'!SRD50)*Funding!SQF22","v":0},{"$f":"('Farm 1'!SRE49+'Trading 1 Farm'!SRE50)*Funding!SQG22","v":0},{"$f":"('Farm 1'!SRF49+'Trading 1 Farm'!SRF50)*Funding!SQH22","v":0},{"$f":"('Farm 1'!SRG49+'Trading 1 Farm'!SRG50)*Funding!SQI22","v":0},{"$f":"('Farm 1'!SRH49+'Trading 1 Farm'!SRH50)*Funding!SQJ22","v":0},{"$f":"('Farm 1'!SRI49+'Trading 1 Farm'!SRI50)*Funding!SQK22","v":0},{"$f":"('Farm 1'!SRJ49+'Trading 1 Farm'!SRJ50)*Funding!SQL22","v":0},{"$f":"('Farm 1'!SRK49+'Trading 1 Farm'!SRK50)*Funding!SQM22","v":0},{"$f":"('Farm 1'!SRL49+'Trading 1 Farm'!SRL50)*Funding!SQN22","v":0},{"$f":"('Farm 1'!SRM49+'Trading 1 Farm'!SRM50)*Funding!SQO22","v":0},{"$f":"('Farm 1'!SRN49+'Trading 1 Farm'!SRN50)*Funding!SQP22","v":0},{"$f":"('Farm 1'!SRO49+'Trading 1 Farm'!SRO50)*Funding!SQQ22","v":0},{"$f":"('Farm 1'!SRP49+'Trading 1 Farm'!SRP50)*Funding!SQR22","v":0},{"$f":"('Farm 1'!SRQ49+'Trading 1 Farm'!SRQ50)*Funding!SQS22","v":0},{"$f":"('Farm 1'!SRR49+'Trading 1 Farm'!SRR50)*Funding!SQT22","v":0},{"$f":"('Farm 1'!SRS49+'Trading 1 Farm'!SRS50)*Funding!SQU22","v":0},{"$f":"('Farm 1'!SRT49+'Trading 1 Farm'!SRT50)*Funding!SQV22","v":0},{"$f":"('Farm 1'!SRU49+'Trading 1 Farm'!SRU50)*Funding!SQW22","v":0},{"$f":"('Farm 1'!SRV49+'Trading 1 Farm'!SRV50)*Funding!SQX22","v":0},{"$f":"('Farm 1'!SRW49+'Trading 1 Farm'!SRW50)*Funding!SQY22","v":0},{"$f":"('Farm 1'!SRX49+'Trading 1 Farm'!SRX50)*Funding!SQZ22","v":0},{"$f":"('Farm 1'!SRY49+'Trading 1 Farm'!SRY50)*Funding!SRA22","v":0},{"$f":"('Farm 1'!SRZ49+'Trading 1 Farm'!SRZ50)*Funding!SRB22","v":0},{"$f":"('Farm 1'!SSA49+'Trading 1 Farm'!SSA50)*Funding!SRC22","v":0},{"$f":"('Farm 1'!SSB49+'Trading 1 Farm'!SSB50)*Funding!SRD22","v":0},{"$f":"('Farm 1'!SSC49+'Trading 1 Farm'!SSC50)*Funding!SRE22","v":0},{"$f":"('Farm 1'!SSD49+'Trading 1 Farm'!SSD50)*Funding!SRF22","v":0},{"$f":"('Farm 1'!SSE49+'Trading 1 Farm'!SSE50)*Funding!SRG22","v":0},{"$f":"('Farm 1'!SSF49+'Trading 1 Farm'!SSF50)*Funding!SRH22","v":0},{"$f":"('Farm 1'!SSG49+'Trading 1 Farm'!SSG50)*Funding!SRI22","v":0},{"$f":"('Farm 1'!SSH49+'Trading 1 Farm'!SSH50)*Funding!SRJ22","v":0},{"$f":"('Farm 1'!SSI49+'Trading 1 Farm'!SSI50)*Funding!SRK22","v":0},{"$f":"('Farm 1'!SSJ49+'Trading 1 Farm'!SSJ50)*Funding!SRL22","v":0},{"$f":"('Farm 1'!SSK49+'Trading 1 Farm'!SSK50)*Funding!SRM22","v":0},{"$f":"('Farm 1'!SSL49+'Trading 1 Farm'!SSL50)*Funding!SRN22","v":0},{"$f":"('Farm 1'!SSM49+'Trading 1 Farm'!SSM50)*Funding!SRO22","v":0},{"$f":"('Farm 1'!SSN49+'Trading 1 Farm'!SSN50)*Funding!SRP22","v":0},{"$f":"('Farm 1'!SSO49+'Trading 1 Farm'!SSO50)*Funding!SRQ22","v":0},{"$f":"('Farm 1'!SSP49+'Trading 1 Farm'!SSP50)*Funding!SRR22","v":0},{"$f":"('Farm 1'!SSQ49+'Trading 1 Farm'!SSQ50)*Funding!SRS22","v":0},{"$f":"('Farm 1'!SSR49+'Trading 1 Farm'!SSR50)*Funding!SRT22","v":0},{"$f":"('Farm 1'!SSS49+'Trading 1 Farm'!SSS50)*Funding!SRU22","v":0},{"$f":"('Farm 1'!SST49+'Trading 1 Farm'!SST50)*Funding!SRV22","v":0},{"$f":"('Farm 1'!SSU49+'Trading 1 Farm'!SSU50)*Funding!SRW22","v":0},{"$f":"('Farm 1'!SSV49+'Trading 1 Farm'!SSV50)*Funding!SRX22","v":0},{"$f":"('Farm 1'!SSW49+'Trading 1 Farm'!SSW50)*Funding!SRY22","v":0},{"$f":"('Farm 1'!SSX49+'Trading 1 Farm'!SSX50)*Funding!SRZ22","v":0},{"$f":"('Farm 1'!SSY49+'Trading 1 Farm'!SSY50)*Funding!SSA22","v":0},{"$f":"('Farm 1'!SSZ49+'Trading 1 Farm'!SSZ50)*Funding!SSB22","v":0},{"$f":"('Farm 1'!STA49+'Trading 1 Farm'!STA50)*Funding!SSC22","v":0},{"$f":"('Farm 1'!STB49+'Trading 1 Farm'!STB50)*Funding!SSD22","v":0},{"$f":"('Farm 1'!STC49+'Trading 1 Farm'!STC50)*Funding!SSE22","v":0},{"$f":"('Farm 1'!STD49+'Trading 1 Farm'!STD50)*Funding!SSF22","v":0},{"$f":"('Farm 1'!STE49+'Trading 1 Farm'!STE50)*Funding!SSG22","v":0},{"$f":"('Farm 1'!STF49+'Trading 1 Farm'!STF50)*Funding!SSH22","v":0},{"$f":"('Farm 1'!STG49+'Trading 1 Farm'!STG50)*Funding!SSI22","v":0},{"$f":"('Farm 1'!STH49+'Trading 1 Farm'!STH50)*Funding!SSJ22","v":0},{"$f":"('Farm 1'!STI49+'Trading 1 Farm'!STI50)*Funding!SSK22","v":0},{"$f":"('Farm 1'!STJ49+'Trading 1 Farm'!STJ50)*Funding!SSL22","v":0},{"$f":"('Farm 1'!STK49+'Trading 1 Farm'!STK50)*Funding!SSM22","v":0},{"$f":"('Farm 1'!STL49+'Trading 1 Farm'!STL50)*Funding!SSN22","v":0},{"$f":"('Farm 1'!STM49+'Trading 1 Farm'!STM50)*Funding!SSO22","v":0},{"$f":"('Farm 1'!STN49+'Trading 1 Farm'!STN50)*Funding!SSP22","v":0},{"$f":"('Farm 1'!STO49+'Trading 1 Farm'!STO50)*Funding!SSQ22","v":0},{"$f":"('Farm 1'!STP49+'Trading 1 Farm'!STP50)*Funding!SSR22","v":0},{"$f":"('Farm 1'!STQ49+'Trading 1 Farm'!STQ50)*Funding!SSS22","v":0},{"$f":"('Farm 1'!STR49+'Trading 1 Farm'!STR50)*Funding!SST22","v":0},{"$f":"('Farm 1'!STS49+'Trading 1 Farm'!STS50)*Funding!SSU22","v":0},{"$f":"('Farm 1'!STT49+'Trading 1 Farm'!STT50)*Funding!SSV22","v":0},{"$f":"('Farm 1'!STU49+'Trading 1 Farm'!STU50)*Funding!SSW22","v":0},{"$f":"('Farm 1'!STV49+'Trading 1 Farm'!STV50)*Funding!SSX22","v":0},{"$f":"('Farm 1'!STW49+'Trading 1 Farm'!STW50)*Funding!SSY22","v":0},{"$f":"('Farm 1'!STX49+'Trading 1 Farm'!STX50)*Funding!SSZ22","v":0},{"$f":"('Farm 1'!STY49+'Trading 1 Farm'!STY50)*Funding!STA22","v":0},{"$f":"('Farm 1'!STZ49+'Trading 1 Farm'!STZ50)*Funding!STB22","v":0},{"$f":"('Farm 1'!SUA49+'Trading 1 Farm'!SUA50)*Funding!STC22","v":0},{"$f":"('Farm 1'!SUB49+'Trading 1 Farm'!SUB50)*Funding!STD22","v":0},{"$f":"('Farm 1'!SUC49+'Trading 1 Farm'!SUC50)*Funding!STE22","v":0},{"$f":"('Farm 1'!SUD49+'Trading 1 Farm'!SUD50)*Funding!STF22","v":0},{"$f":"('Farm 1'!SUE49+'Trading 1 Farm'!SUE50)*Funding!STG22","v":0},{"$f":"('Farm 1'!SUF49+'Trading 1 Farm'!SUF50)*Funding!STH22","v":0},{"$f":"('Farm 1'!SUG49+'Trading 1 Farm'!SUG50)*Funding!STI22","v":0},{"$f":"('Farm 1'!SUH49+'Trading 1 Farm'!SUH50)*Funding!STJ22","v":0},{"$f":"('Farm 1'!SUI49+'Trading 1 Farm'!SUI50)*Funding!STK22","v":0},{"$f":"('Farm 1'!SUJ49+'Trading 1 Farm'!SUJ50)*Funding!STL22","v":0},{"$f":"('Farm 1'!SUK49+'Trading 1 Farm'!SUK50)*Funding!STM22","v":0},{"$f":"('Farm 1'!SUL49+'Trading 1 Farm'!SUL50)*Funding!STN22","v":0},{"$f":"('Farm 1'!SUM49+'Trading 1 Farm'!SUM50)*Funding!STO22","v":0},{"$f":"('Farm 1'!SUN49+'Trading 1 Farm'!SUN50)*Funding!STP22","v":0},{"$f":"('Farm 1'!SUO49+'Trading 1 Farm'!SUO50)*Funding!STQ22","v":0},{"$f":"('Farm 1'!SUP49+'Trading 1 Farm'!SUP50)*Funding!STR22","v":0},{"$f":"('Farm 1'!SUQ49+'Trading 1 Farm'!SUQ50)*Funding!STS22","v":0},{"$f":"('Farm 1'!SUR49+'Trading 1 Farm'!SUR50)*Funding!STT22","v":0},{"$f":"('Farm 1'!SUS49+'Trading 1 Farm'!SUS50)*Funding!STU22","v":0},{"$f":"('Farm 1'!SUT49+'Trading 1 Farm'!SUT50)*Funding!STV22","v":0},{"$f":"('Farm 1'!SUU49+'Trading 1 Farm'!SUU50)*Funding!STW22","v":0},{"$f":"('Farm 1'!SUV49+'Trading 1 Farm'!SUV50)*Funding!STX22","v":0},{"$f":"('Farm 1'!SUW49+'Trading 1 Farm'!SUW50)*Funding!STY22","v":0},{"$f":"('Farm 1'!SUX49+'Trading 1 Farm'!SUX50)*Funding!STZ22","v":0},{"$f":"('Farm 1'!SUY49+'Trading 1 Farm'!SUY50)*Funding!SUA22","v":0},{"$f":"('Farm 1'!SUZ49+'Trading 1 Farm'!SUZ50)*Funding!SUB22","v":0},{"$f":"('Farm 1'!SVA49+'Trading 1 Farm'!SVA50)*Funding!SUC22","v":0},{"$f":"('Farm 1'!SVB49+'Trading 1 Farm'!SVB50)*Funding!SUD22","v":0},{"$f":"('Farm 1'!SVC49+'Trading 1 Farm'!SVC50)*Funding!SUE22","v":0},{"$f":"('Farm 1'!SVD49+'Trading 1 Farm'!SVD50)*Funding!SUF22","v":0},{"$f":"('Farm 1'!SVE49+'Trading 1 Farm'!SVE50)*Funding!SUG22","v":0},{"$f":"('Farm 1'!SVF49+'Trading 1 Farm'!SVF50)*Funding!SUH22","v":0},{"$f":"('Farm 1'!SVG49+'Trading 1 Farm'!SVG50)*Funding!SUI22","v":0},{"$f":"('Farm 1'!SVH49+'Trading 1 Farm'!SVH50)*Funding!SUJ22","v":0},{"$f":"('Farm 1'!SVI49+'Trading 1 Farm'!SVI50)*Funding!SUK22","v":0},{"$f":"('Farm 1'!SVJ49+'Trading 1 Farm'!SVJ50)*Funding!SUL22","v":0},{"$f":"('Farm 1'!SVK49+'Trading 1 Farm'!SVK50)*Funding!SUM22","v":0},{"$f":"('Farm 1'!SVL49+'Trading 1 Farm'!SVL50)*Funding!SUN22","v":0},{"$f":"('Farm 1'!SVM49+'Trading 1 Farm'!SVM50)*Funding!SUO22","v":0},{"$f":"('Farm 1'!SVN49+'Trading 1 Farm'!SVN50)*Funding!SUP22","v":0},{"$f":"('Farm 1'!SVO49+'Trading 1 Farm'!SVO50)*Funding!SUQ22","v":0},{"$f":"('Farm 1'!SVP49+'Trading 1 Farm'!SVP50)*Funding!SUR22","v":0},{"$f":"('Farm 1'!SVQ49+'Trading 1 Farm'!SVQ50)*Funding!SUS22","v":0},{"$f":"('Farm 1'!SVR49+'Trading 1 Farm'!SVR50)*Funding!SUT22","v":0},{"$f":"('Farm 1'!SVS49+'Trading 1 Farm'!SVS50)*Funding!SUU22","v":0},{"$f":"('Farm 1'!SVT49+'Trading 1 Farm'!SVT50)*Funding!SUV22","v":0},{"$f":"('Farm 1'!SVU49+'Trading 1 Farm'!SVU50)*Funding!SUW22","v":0},{"$f":"('Farm 1'!SVV49+'Trading 1 Farm'!SVV50)*Funding!SUX22","v":0},{"$f":"('Farm 1'!SVW49+'Trading 1 Farm'!SVW50)*Funding!SUY22","v":0},{"$f":"('Farm 1'!SVX49+'Trading 1 Farm'!SVX50)*Funding!SUZ22","v":0},{"$f":"('Farm 1'!SVY49+'Trading 1 Farm'!SVY50)*Funding!SVA22","v":0},{"$f":"('Farm 1'!SVZ49+'Trading 1 Farm'!SVZ50)*Funding!SVB22","v":0},{"$f":"('Farm 1'!SWA49+'Trading 1 Farm'!SWA50)*Funding!SVC22","v":0},{"$f":"('Farm 1'!SWB49+'Trading 1 Farm'!SWB50)*Funding!SVD22","v":0},{"$f":"('Farm 1'!SWC49+'Trading 1 Farm'!SWC50)*Funding!SVE22","v":0},{"$f":"('Farm 1'!SWD49+'Trading 1 Farm'!SWD50)*Funding!SVF22","v":0},{"$f":"('Farm 1'!SWE49+'Trading 1 Farm'!SWE50)*Funding!SVG22","v":0},{"$f":"('Farm 1'!SWF49+'Trading 1 Farm'!SWF50)*Funding!SVH22","v":0},{"$f":"('Farm 1'!SWG49+'Trading 1 Farm'!SWG50)*Funding!SVI22","v":0},{"$f":"('Farm 1'!SWH49+'Trading 1 Farm'!SWH50)*Funding!SVJ22","v":0},{"$f":"('Farm 1'!SWI49+'Trading 1 Farm'!SWI50)*Funding!SVK22","v":0},{"$f":"('Farm 1'!SWJ49+'Trading 1 Farm'!SWJ50)*Funding!SVL22","v":0},{"$f":"('Farm 1'!SWK49+'Trading 1 Farm'!SWK50)*Funding!SVM22","v":0},{"$f":"('Farm 1'!SWL49+'Trading 1 Farm'!SWL50)*Funding!SVN22","v":0},{"$f":"('Farm 1'!SWM49+'Trading 1 Farm'!SWM50)*Funding!SVO22","v":0},{"$f":"('Farm 1'!SWN49+'Trading 1 Farm'!SWN50)*Funding!SVP22","v":0},{"$f":"('Farm 1'!SWO49+'Trading 1 Farm'!SWO50)*Funding!SVQ22","v":0},{"$f":"('Farm 1'!SWP49+'Trading 1 Farm'!SWP50)*Funding!SVR22","v":0},{"$f":"('Farm 1'!SWQ49+'Trading 1 Farm'!SWQ50)*Funding!SVS22","v":0},{"$f":"('Farm 1'!SWR49+'Trading 1 Farm'!SWR50)*Funding!SVT22","v":0},{"$f":"('Farm 1'!SWS49+'Trading 1 Farm'!SWS50)*Funding!SVU22","v":0},{"$f":"('Farm 1'!SWT49+'Trading 1 Farm'!SWT50)*Funding!SVV22","v":0},{"$f":"('Farm 1'!SWU49+'Trading 1 Farm'!SWU50)*Funding!SVW22","v":0},{"$f":"('Farm 1'!SWV49+'Trading 1 Farm'!SWV50)*Funding!SVX22","v":0},{"$f":"('Farm 1'!SWW49+'Trading 1 Farm'!SWW50)*Funding!SVY22","v":0},{"$f":"('Farm 1'!SWX49+'Trading 1 Farm'!SWX50)*Funding!SVZ22","v":0},{"$f":"('Farm 1'!SWY49+'Trading 1 Farm'!SWY50)*Funding!SWA22","v":0},{"$f":"('Farm 1'!SWZ49+'Trading 1 Farm'!SWZ50)*Funding!SWB22","v":0},{"$f":"('Farm 1'!SXA49+'Trading 1 Farm'!SXA50)*Funding!SWC22","v":0},{"$f":"('Farm 1'!SXB49+'Trading 1 Farm'!SXB50)*Funding!SWD22","v":0},{"$f":"('Farm 1'!SXC49+'Trading 1 Farm'!SXC50)*Funding!SWE22","v":0},{"$f":"('Farm 1'!SXD49+'Trading 1 Farm'!SXD50)*Funding!SWF22","v":0},{"$f":"('Farm 1'!SXE49+'Trading 1 Farm'!SXE50)*Funding!SWG22","v":0},{"$f":"('Farm 1'!SXF49+'Trading 1 Farm'!SXF50)*Funding!SWH22","v":0},{"$f":"('Farm 1'!SXG49+'Trading 1 Farm'!SXG50)*Funding!SWI22","v":0},{"$f":"('Farm 1'!SXH49+'Trading 1 Farm'!SXH50)*Funding!SWJ22","v":0},{"$f":"('Farm 1'!SXI49+'Trading 1 Farm'!SXI50)*Funding!SWK22","v":0},{"$f":"('Farm 1'!SXJ49+'Trading 1 Farm'!SXJ50)*Funding!SWL22","v":0},{"$f":"('Farm 1'!SXK49+'Trading 1 Farm'!SXK50)*Funding!SWM22","v":0},{"$f":"('Farm 1'!SXL49+'Trading 1 Farm'!SXL50)*Funding!SWN22","v":0},{"$f":"('Farm 1'!SXM49+'Trading 1 Farm'!SXM50)*Funding!SWO22","v":0},{"$f":"('Farm 1'!SXN49+'Trading 1 Farm'!SXN50)*Funding!SWP22","v":0},{"$f":"('Farm 1'!SXO49+'Trading 1 Farm'!SXO50)*Funding!SWQ22","v":0},{"$f":"('Farm 1'!SXP49+'Trading 1 Farm'!SXP50)*Funding!SWR22","v":0},{"$f":"('Farm 1'!SXQ49+'Trading 1 Farm'!SXQ50)*Funding!SWS22","v":0},{"$f":"('Farm 1'!SXR49+'Trading 1 Farm'!SXR50)*Funding!SWT22","v":0},{"$f":"('Farm 1'!SXS49+'Trading 1 Farm'!SXS50)*Funding!SWU22","v":0},{"$f":"('Farm 1'!SXT49+'Trading 1 Farm'!SXT50)*Funding!SWV22","v":0},{"$f":"('Farm 1'!SXU49+'Trading 1 Farm'!SXU50)*Funding!SWW22","v":0},{"$f":"('Farm 1'!SXV49+'Trading 1 Farm'!SXV50)*Funding!SWX22","v":0},{"$f":"('Farm 1'!SXW49+'Trading 1 Farm'!SXW50)*Funding!SWY22","v":0},{"$f":"('Farm 1'!SXX49+'Trading 1 Farm'!SXX50)*Funding!SWZ22","v":0},{"$f":"('Farm 1'!SXY49+'Trading 1 Farm'!SXY50)*Funding!SXA22","v":0},{"$f":"('Farm 1'!SXZ49+'Trading 1 Farm'!SXZ50)*Funding!SXB22","v":0},{"$f":"('Farm 1'!SYA49+'Trading 1 Farm'!SYA50)*Funding!SXC22","v":0},{"$f":"('Farm 1'!SYB49+'Trading 1 Farm'!SYB50)*Funding!SXD22","v":0},{"$f":"('Farm 1'!SYC49+'Trading 1 Farm'!SYC50)*Funding!SXE22","v":0},{"$f":"('Farm 1'!SYD49+'Trading 1 Farm'!SYD50)*Funding!SXF22","v":0},{"$f":"('Farm 1'!SYE49+'Trading 1 Farm'!SYE50)*Funding!SXG22","v":0},{"$f":"('Farm 1'!SYF49+'Trading 1 Farm'!SYF50)*Funding!SXH22","v":0},{"$f":"('Farm 1'!SYG49+'Trading 1 Farm'!SYG50)*Funding!SXI22","v":0},{"$f":"('Farm 1'!SYH49+'Trading 1 Farm'!SYH50)*Funding!SXJ22","v":0},{"$f":"('Farm 1'!SYI49+'Trading 1 Farm'!SYI50)*Funding!SXK22","v":0},{"$f":"('Farm 1'!SYJ49+'Trading 1 Farm'!SYJ50)*Funding!SXL22","v":0},{"$f":"('Farm 1'!SYK49+'Trading 1 Farm'!SYK50)*Funding!SXM22","v":0},{"$f":"('Farm 1'!SYL49+'Trading 1 Farm'!SYL50)*Funding!SXN22","v":0},{"$f":"('Farm 1'!SYM49+'Trading 1 Farm'!SYM50)*Funding!SXO22","v":0},{"$f":"('Farm 1'!SYN49+'Trading 1 Farm'!SYN50)*Funding!SXP22","v":0},{"$f":"('Farm 1'!SYO49+'Trading 1 Farm'!SYO50)*Funding!SXQ22","v":0},{"$f":"('Farm 1'!SYP49+'Trading 1 Farm'!SYP50)*Funding!SXR22","v":0},{"$f":"('Farm 1'!SYQ49+'Trading 1 Farm'!SYQ50)*Funding!SXS22","v":0},{"$f":"('Farm 1'!SYR49+'Trading 1 Farm'!SYR50)*Funding!SXT22","v":0},{"$f":"('Farm 1'!SYS49+'Trading 1 Farm'!SYS50)*Funding!SXU22","v":0},{"$f":"('Farm 1'!SYT49+'Trading 1 Farm'!SYT50)*Funding!SXV22","v":0},{"$f":"('Farm 1'!SYU49+'Trading 1 Farm'!SYU50)*Funding!SXW22","v":0},{"$f":"('Farm 1'!SYV49+'Trading 1 Farm'!SYV50)*Funding!SXX22","v":0},{"$f":"('Farm 1'!SYW49+'Trading 1 Farm'!SYW50)*Funding!SXY22","v":0},{"$f":"('Farm 1'!SYX49+'Trading 1 Farm'!SYX50)*Funding!SXZ22","v":0},{"$f":"('Farm 1'!SYY49+'Trading 1 Farm'!SYY50)*Funding!SYA22","v":0},{"$f":"('Farm 1'!SYZ49+'Trading 1 Farm'!SYZ50)*Funding!SYB22","v":0},{"$f":"('Farm 1'!SZA49+'Trading 1 Farm'!SZA50)*Funding!SYC22","v":0},{"$f":"('Farm 1'!SZB49+'Trading 1 Farm'!SZB50)*Funding!SYD22","v":0},{"$f":"('Farm 1'!SZC49+'Trading 1 Farm'!SZC50)*Funding!SYE22","v":0},{"$f":"('Farm 1'!SZD49+'Trading 1 Farm'!SZD50)*Funding!SYF22","v":0},{"$f":"('Farm 1'!SZE49+'Trading 1 Farm'!SZE50)*Funding!SYG22","v":0},{"$f":"('Farm 1'!SZF49+'Trading 1 Farm'!SZF50)*Funding!SYH22","v":0},{"$f":"('Farm 1'!SZG49+'Trading 1 Farm'!SZG50)*Funding!SYI22","v":0},{"$f":"('Farm 1'!SZH49+'Trading 1 Farm'!SZH50)*Funding!SYJ22","v":0},{"$f":"('Farm 1'!SZI49+'Trading 1 Farm'!SZI50)*Funding!SYK22","v":0},{"$f":"('Farm 1'!SZJ49+'Trading 1 Farm'!SZJ50)*Funding!SYL22","v":0},{"$f":"('Farm 1'!SZK49+'Trading 1 Farm'!SZK50)*Funding!SYM22","v":0},{"$f":"('Farm 1'!SZL49+'Trading 1 Farm'!SZL50)*Funding!SYN22","v":0},{"$f":"('Farm 1'!SZM49+'Trading 1 Farm'!SZM50)*Funding!SYO22","v":0},{"$f":"('Farm 1'!SZN49+'Trading 1 Farm'!SZN50)*Funding!SYP22","v":0},{"$f":"('Farm 1'!SZO49+'Trading 1 Farm'!SZO50)*Funding!SYQ22","v":0},{"$f":"('Farm 1'!SZP49+'Trading 1 Farm'!SZP50)*Funding!SYR22","v":0},{"$f":"('Farm 1'!SZQ49+'Trading 1 Farm'!SZQ50)*Funding!SYS22","v":0},{"$f":"('Farm 1'!SZR49+'Trading 1 Farm'!SZR50)*Funding!SYT22","v":0},{"$f":"('Farm 1'!SZS49+'Trading 1 Farm'!SZS50)*Funding!SYU22","v":0},{"$f":"('Farm 1'!SZT49+'Trading 1 Farm'!SZT50)*Funding!SYV22","v":0},{"$f":"('Farm 1'!SZU49+'Trading 1 Farm'!SZU50)*Funding!SYW22","v":0},{"$f":"('Farm 1'!SZV49+'Trading 1 Farm'!SZV50)*Funding!SYX22","v":0},{"$f":"('Farm 1'!SZW49+'Trading 1 Farm'!SZW50)*Funding!SYY22","v":0},{"$f":"('Farm 1'!SZX49+'Trading 1 Farm'!SZX50)*Funding!SYZ22","v":0},{"$f":"('Farm 1'!SZY49+'Trading 1 Farm'!SZY50)*Funding!SZA22","v":0},{"$f":"('Farm 1'!SZZ49+'Trading 1 Farm'!SZZ50)*Funding!SZB22","v":0},{"$f":"('Farm 1'!TAA49+'Trading 1 Farm'!TAA50)*Funding!SZC22","v":0},{"$f":"('Farm 1'!TAB49+'Trading 1 Farm'!TAB50)*Funding!SZD22","v":0},{"$f":"('Farm 1'!TAC49+'Trading 1 Farm'!TAC50)*Funding!SZE22","v":0},{"$f":"('Farm 1'!TAD49+'Trading 1 Farm'!TAD50)*Funding!SZF22","v":0},{"$f":"('Farm 1'!TAE49+'Trading 1 Farm'!TAE50)*Funding!SZG22","v":0},{"$f":"('Farm 1'!TAF49+'Trading 1 Farm'!TAF50)*Funding!SZH22","v":0},{"$f":"('Farm 1'!TAG49+'Trading 1 Farm'!TAG50)*Funding!SZI22","v":0},{"$f":"('Farm 1'!TAH49+'Trading 1 Farm'!TAH50)*Funding!SZJ22","v":0},{"$f":"('Farm 1'!TAI49+'Trading 1 Farm'!TAI50)*Funding!SZK22","v":0},{"$f":"('Farm 1'!TAJ49+'Trading 1 Farm'!TAJ50)*Funding!SZL22","v":0},{"$f":"('Farm 1'!TAK49+'Trading 1 Farm'!TAK50)*Funding!SZM22","v":0},{"$f":"('Farm 1'!TAL49+'Trading 1 Farm'!TAL50)*Funding!SZN22","v":0},{"$f":"('Farm 1'!TAM49+'Trading 1 Farm'!TAM50)*Funding!SZO22","v":0},{"$f":"('Farm 1'!TAN49+'Trading 1 Farm'!TAN50)*Funding!SZP22","v":0},{"$f":"('Farm 1'!TAO49+'Trading 1 Farm'!TAO50)*Funding!SZQ22","v":0},{"$f":"('Farm 1'!TAP49+'Trading 1 Farm'!TAP50)*Funding!SZR22","v":0},{"$f":"('Farm 1'!TAQ49+'Trading 1 Farm'!TAQ50)*Funding!SZS22","v":0},{"$f":"('Farm 1'!TAR49+'Trading 1 Farm'!TAR50)*Funding!SZT22","v":0},{"$f":"('Farm 1'!TAS49+'Trading 1 Farm'!TAS50)*Funding!SZU22","v":0},{"$f":"('Farm 1'!TAT49+'Trading 1 Farm'!TAT50)*Funding!SZV22","v":0},{"$f":"('Farm 1'!TAU49+'Trading 1 Farm'!TAU50)*Funding!SZW22","v":0},{"$f":"('Farm 1'!TAV49+'Trading 1 Farm'!TAV50)*Funding!SZX22","v":0},{"$f":"('Farm 1'!TAW49+'Trading 1 Farm'!TAW50)*Funding!SZY22","v":0},{"$f":"('Farm 1'!TAX49+'Trading 1 Farm'!TAX50)*Funding!SZZ22","v":0},{"$f":"('Farm 1'!TAY49+'Trading 1 Farm'!TAY50)*Funding!TAA22","v":0},{"$f":"('Farm 1'!TAZ49+'Trading 1 Farm'!TAZ50)*Funding!TAB22","v":0},{"$f":"('Farm 1'!TBA49+'Trading 1 Farm'!TBA50)*Funding!TAC22","v":0},{"$f":"('Farm 1'!TBB49+'Trading 1 Farm'!TBB50)*Funding!TAD22","v":0},{"$f":"('Farm 1'!TBC49+'Trading 1 Farm'!TBC50)*Funding!TAE22","v":0},{"$f":"('Farm 1'!TBD49+'Trading 1 Farm'!TBD50)*Funding!TAF22","v":0},{"$f":"('Farm 1'!TBE49+'Trading 1 Farm'!TBE50)*Funding!TAG22","v":0},{"$f":"('Farm 1'!TBF49+'Trading 1 Farm'!TBF50)*Funding!TAH22","v":0},{"$f":"('Farm 1'!TBG49+'Trading 1 Farm'!TBG50)*Funding!TAI22","v":0},{"$f":"('Farm 1'!TBH49+'Trading 1 Farm'!TBH50)*Funding!TAJ22","v":0},{"$f":"('Farm 1'!TBI49+'Trading 1 Farm'!TBI50)*Funding!TAK22","v":0},{"$f":"('Farm 1'!TBJ49+'Trading 1 Farm'!TBJ50)*Funding!TAL22","v":0},{"$f":"('Farm 1'!TBK49+'Trading 1 Farm'!TBK50)*Funding!TAM22","v":0},{"$f":"('Farm 1'!TBL49+'Trading 1 Farm'!TBL50)*Funding!TAN22","v":0},{"$f":"('Farm 1'!TBM49+'Trading 1 Farm'!TBM50)*Funding!TAO22","v":0},{"$f":"('Farm 1'!TBN49+'Trading 1 Farm'!TBN50)*Funding!TAP22","v":0},{"$f":"('Farm 1'!TBO49+'Trading 1 Farm'!TBO50)*Funding!TAQ22","v":0},{"$f":"('Farm 1'!TBP49+'Trading 1 Farm'!TBP50)*Funding!TAR22","v":0},{"$f":"('Farm 1'!TBQ49+'Trading 1 Farm'!TBQ50)*Funding!TAS22","v":0},{"$f":"('Farm 1'!TBR49+'Trading 1 Farm'!TBR50)*Funding!TAT22","v":0},{"$f":"('Farm 1'!TBS49+'Trading 1 Farm'!TBS50)*Funding!TAU22","v":0},{"$f":"('Farm 1'!TBT49+'Trading 1 Farm'!TBT50)*Funding!TAV22","v":0},{"$f":"('Farm 1'!TBU49+'Trading 1 Farm'!TBU50)*Funding!TAW22","v":0},{"$f":"('Farm 1'!TBV49+'Trading 1 Farm'!TBV50)*Funding!TAX22","v":0},{"$f":"('Farm 1'!TBW49+'Trading 1 Farm'!TBW50)*Funding!TAY22","v":0},{"$f":"('Farm 1'!TBX49+'Trading 1 Farm'!TBX50)*Funding!TAZ22","v":0},{"$f":"('Farm 1'!TBY49+'Trading 1 Farm'!TBY50)*Funding!TBA22","v":0},{"$f":"('Farm 1'!TBZ49+'Trading 1 Farm'!TBZ50)*Funding!TBB22","v":0},{"$f":"('Farm 1'!TCA49+'Trading 1 Farm'!TCA50)*Funding!TBC22","v":0},{"$f":"('Farm 1'!TCB49+'Trading 1 Farm'!TCB50)*Funding!TBD22","v":0},{"$f":"('Farm 1'!TCC49+'Trading 1 Farm'!TCC50)*Funding!TBE22","v":0},{"$f":"('Farm 1'!TCD49+'Trading 1 Farm'!TCD50)*Funding!TBF22","v":0},{"$f":"('Farm 1'!TCE49+'Trading 1 Farm'!TCE50)*Funding!TBG22","v":0},{"$f":"('Farm 1'!TCF49+'Trading 1 Farm'!TCF50)*Funding!TBH22","v":0},{"$f":"('Farm 1'!TCG49+'Trading 1 Farm'!TCG50)*Funding!TBI22","v":0},{"$f":"('Farm 1'!TCH49+'Trading 1 Farm'!TCH50)*Funding!TBJ22","v":0},{"$f":"('Farm 1'!TCI49+'Trading 1 Farm'!TCI50)*Funding!TBK22","v":0},{"$f":"('Farm 1'!TCJ49+'Trading 1 Farm'!TCJ50)*Funding!TBL22","v":0},{"$f":"('Farm 1'!TCK49+'Trading 1 Farm'!TCK50)*Funding!TBM22","v":0},{"$f":"('Farm 1'!TCL49+'Trading 1 Farm'!TCL50)*Funding!TBN22","v":0},{"$f":"('Farm 1'!TCM49+'Trading 1 Farm'!TCM50)*Funding!TBO22","v":0},{"$f":"('Farm 1'!TCN49+'Trading 1 Farm'!TCN50)*Funding!TBP22","v":0},{"$f":"('Farm 1'!TCO49+'Trading 1 Farm'!TCO50)*Funding!TBQ22","v":0},{"$f":"('Farm 1'!TCP49+'Trading 1 Farm'!TCP50)*Funding!TBR22","v":0},{"$f":"('Farm 1'!TCQ49+'Trading 1 Farm'!TCQ50)*Funding!TBS22","v":0},{"$f":"('Farm 1'!TCR49+'Trading 1 Farm'!TCR50)*Funding!TBT22","v":0},{"$f":"('Farm 1'!TCS49+'Trading 1 Farm'!TCS50)*Funding!TBU22","v":0},{"$f":"('Farm 1'!TCT49+'Trading 1 Farm'!TCT50)*Funding!TBV22","v":0},{"$f":"('Farm 1'!TCU49+'Trading 1 Farm'!TCU50)*Funding!TBW22","v":0},{"$f":"('Farm 1'!TCV49+'Trading 1 Farm'!TCV50)*Funding!TBX22","v":0},{"$f":"('Farm 1'!TCW49+'Trading 1 Farm'!TCW50)*Funding!TBY22","v":0},{"$f":"('Farm 1'!TCX49+'Trading 1 Farm'!TCX50)*Funding!TBZ22","v":0},{"$f":"('Farm 1'!TCY49+'Trading 1 Farm'!TCY50)*Funding!TCA22","v":0},{"$f":"('Farm 1'!TCZ49+'Trading 1 Farm'!TCZ50)*Funding!TCB22","v":0},{"$f":"('Farm 1'!TDA49+'Trading 1 Farm'!TDA50)*Funding!TCC22","v":0},{"$f":"('Farm 1'!TDB49+'Trading 1 Farm'!TDB50)*Funding!TCD22","v":0},{"$f":"('Farm 1'!TDC49+'Trading 1 Farm'!TDC50)*Funding!TCE22","v":0},{"$f":"('Farm 1'!TDD49+'Trading 1 Farm'!TDD50)*Funding!TCF22","v":0},{"$f":"('Farm 1'!TDE49+'Trading 1 Farm'!TDE50)*Funding!TCG22","v":0},{"$f":"('Farm 1'!TDF49+'Trading 1 Farm'!TDF50)*Funding!TCH22","v":0},{"$f":"('Farm 1'!TDG49+'Trading 1 Farm'!TDG50)*Funding!TCI22","v":0},{"$f":"('Farm 1'!TDH49+'Trading 1 Farm'!TDH50)*Funding!TCJ22","v":0},{"$f":"('Farm 1'!TDI49+'Trading 1 Farm'!TDI50)*Funding!TCK22","v":0},{"$f":"('Farm 1'!TDJ49+'Trading 1 Farm'!TDJ50)*Funding!TCL22","v":0},{"$f":"('Farm 1'!TDK49+'Trading 1 Farm'!TDK50)*Funding!TCM22","v":0},{"$f":"('Farm 1'!TDL49+'Trading 1 Farm'!TDL50)*Funding!TCN22","v":0},{"$f":"('Farm 1'!TDM49+'Trading 1 Farm'!TDM50)*Funding!TCO22","v":0},{"$f":"('Farm 1'!TDN49+'Trading 1 Farm'!TDN50)*Funding!TCP22","v":0},{"$f":"('Farm 1'!TDO49+'Trading 1 Farm'!TDO50)*Funding!TCQ22","v":0},{"$f":"('Farm 1'!TDP49+'Trading 1 Farm'!TDP50)*Funding!TCR22","v":0},{"$f":"('Farm 1'!TDQ49+'Trading 1 Farm'!TDQ50)*Funding!TCS22","v":0},{"$f":"('Farm 1'!TDR49+'Trading 1 Farm'!TDR50)*Funding!TCT22","v":0},{"$f":"('Farm 1'!TDS49+'Trading 1 Farm'!TDS50)*Funding!TCU22","v":0},{"$f":"('Farm 1'!TDT49+'Trading 1 Farm'!TDT50)*Funding!TCV22","v":0},{"$f":"('Farm 1'!TDU49+'Trading 1 Farm'!TDU50)*Funding!TCW22","v":0},{"$f":"('Farm 1'!TDV49+'Trading 1 Farm'!TDV50)*Funding!TCX22","v":0},{"$f":"('Farm 1'!TDW49+'Trading 1 Farm'!TDW50)*Funding!TCY22","v":0},{"$f":"('Farm 1'!TDX49+'Trading 1 Farm'!TDX50)*Funding!TCZ22","v":0},{"$f":"('Farm 1'!TDY49+'Trading 1 Farm'!TDY50)*Funding!TDA22","v":0},{"$f":"('Farm 1'!TDZ49+'Trading 1 Farm'!TDZ50)*Funding!TDB22","v":0},{"$f":"('Farm 1'!TEA49+'Trading 1 Farm'!TEA50)*Funding!TDC22","v":0},{"$f":"('Farm 1'!TEB49+'Trading 1 Farm'!TEB50)*Funding!TDD22","v":0},{"$f":"('Farm 1'!TEC49+'Trading 1 Farm'!TEC50)*Funding!TDE22","v":0},{"$f":"('Farm 1'!TED49+'Trading 1 Farm'!TED50)*Funding!TDF22","v":0},{"$f":"('Farm 1'!TEE49+'Trading 1 Farm'!TEE50)*Funding!TDG22","v":0},{"$f":"('Farm 1'!TEF49+'Trading 1 Farm'!TEF50)*Funding!TDH22","v":0},{"$f":"('Farm 1'!TEG49+'Trading 1 Farm'!TEG50)*Funding!TDI22","v":0},{"$f":"('Farm 1'!TEH49+'Trading 1 Farm'!TEH50)*Funding!TDJ22","v":0},{"$f":"('Farm 1'!TEI49+'Trading 1 Farm'!TEI50)*Funding!TDK22","v":0},{"$f":"('Farm 1'!TEJ49+'Trading 1 Farm'!TEJ50)*Funding!TDL22","v":0},{"$f":"('Farm 1'!TEK49+'Trading 1 Farm'!TEK50)*Funding!TDM22","v":0},{"$f":"('Farm 1'!TEL49+'Trading 1 Farm'!TEL50)*Funding!TDN22","v":0},{"$f":"('Farm 1'!TEM49+'Trading 1 Farm'!TEM50)*Funding!TDO22","v":0},{"$f":"('Farm 1'!TEN49+'Trading 1 Farm'!TEN50)*Funding!TDP22","v":0},{"$f":"('Farm 1'!TEO49+'Trading 1 Farm'!TEO50)*Funding!TDQ22","v":0},{"$f":"('Farm 1'!TEP49+'Trading 1 Farm'!TEP50)*Funding!TDR22","v":0},{"$f":"('Farm 1'!TEQ49+'Trading 1 Farm'!TEQ50)*Funding!TDS22","v":0},{"$f":"('Farm 1'!TER49+'Trading 1 Farm'!TER50)*Funding!TDT22","v":0},{"$f":"('Farm 1'!TES49+'Trading 1 Farm'!TES50)*Funding!TDU22","v":0},{"$f":"('Farm 1'!TET49+'Trading 1 Farm'!TET50)*Funding!TDV22","v":0},{"$f":"('Farm 1'!TEU49+'Trading 1 Farm'!TEU50)*Funding!TDW22","v":0},{"$f":"('Farm 1'!TEV49+'Trading 1 Farm'!TEV50)*Funding!TDX22","v":0},{"$f":"('Farm 1'!TEW49+'Trading 1 Farm'!TEW50)*Funding!TDY22","v":0},{"$f":"('Farm 1'!TEX49+'Trading 1 Farm'!TEX50)*Funding!TDZ22","v":0},{"$f":"('Farm 1'!TEY49+'Trading 1 Farm'!TEY50)*Funding!TEA22","v":0},{"$f":"('Farm 1'!TEZ49+'Trading 1 Farm'!TEZ50)*Funding!TEB22","v":0},{"$f":"('Farm 1'!TFA49+'Trading 1 Farm'!TFA50)*Funding!TEC22","v":0},{"$f":"('Farm 1'!TFB49+'Trading 1 Farm'!TFB50)*Funding!TED22","v":0},{"$f":"('Farm 1'!TFC49+'Trading 1 Farm'!TFC50)*Funding!TEE22","v":0},{"$f":"('Farm 1'!TFD49+'Trading 1 Farm'!TFD50)*Funding!TEF22","v":0},{"$f":"('Farm 1'!TFE49+'Trading 1 Farm'!TFE50)*Funding!TEG22","v":0},{"$f":"('Farm 1'!TFF49+'Trading 1 Farm'!TFF50)*Funding!TEH22","v":0},{"$f":"('Farm 1'!TFG49+'Trading 1 Farm'!TFG50)*Funding!TEI22","v":0},{"$f":"('Farm 1'!TFH49+'Trading 1 Farm'!TFH50)*Funding!TEJ22","v":0},{"$f":"('Farm 1'!TFI49+'Trading 1 Farm'!TFI50)*Funding!TEK22","v":0},{"$f":"('Farm 1'!TFJ49+'Trading 1 Farm'!TFJ50)*Funding!TEL22","v":0},{"$f":"('Farm 1'!TFK49+'Trading 1 Farm'!TFK50)*Funding!TEM22","v":0},{"$f":"('Farm 1'!TFL49+'Trading 1 Farm'!TFL50)*Funding!TEN22","v":0},{"$f":"('Farm 1'!TFM49+'Trading 1 Farm'!TFM50)*Funding!TEO22","v":0},{"$f":"('Farm 1'!TFN49+'Trading 1 Farm'!TFN50)*Funding!TEP22","v":0},{"$f":"('Farm 1'!TFO49+'Trading 1 Farm'!TFO50)*Funding!TEQ22","v":0},{"$f":"('Farm 1'!TFP49+'Trading 1 Farm'!TFP50)*Funding!TER22","v":0},{"$f":"('Farm 1'!TFQ49+'Trading 1 Farm'!TFQ50)*Funding!TES22","v":0},{"$f":"('Farm 1'!TFR49+'Trading 1 Farm'!TFR50)*Funding!TET22","v":0},{"$f":"('Farm 1'!TFS49+'Trading 1 Farm'!TFS50)*Funding!TEU22","v":0},{"$f":"('Farm 1'!TFT49+'Trading 1 Farm'!TFT50)*Funding!TEV22","v":0},{"$f":"('Farm 1'!TFU49+'Trading 1 Farm'!TFU50)*Funding!TEW22","v":0},{"$f":"('Farm 1'!TFV49+'Trading 1 Farm'!TFV50)*Funding!TEX22","v":0},{"$f":"('Farm 1'!TFW49+'Trading 1 Farm'!TFW50)*Funding!TEY22","v":0},{"$f":"('Farm 1'!TFX49+'Trading 1 Farm'!TFX50)*Funding!TEZ22","v":0},{"$f":"('Farm 1'!TFY49+'Trading 1 Farm'!TFY50)*Funding!TFA22","v":0},{"$f":"('Farm 1'!TFZ49+'Trading 1 Farm'!TFZ50)*Funding!TFB22","v":0},{"$f":"('Farm 1'!TGA49+'Trading 1 Farm'!TGA50)*Funding!TFC22","v":0},{"$f":"('Farm 1'!TGB49+'Trading 1 Farm'!TGB50)*Funding!TFD22","v":0},{"$f":"('Farm 1'!TGC49+'Trading 1 Farm'!TGC50)*Funding!TFE22","v":0},{"$f":"('Farm 1'!TGD49+'Trading 1 Farm'!TGD50)*Funding!TFF22","v":0},{"$f":"('Farm 1'!TGE49+'Trading 1 Farm'!TGE50)*Funding!TFG22","v":0},{"$f":"('Farm 1'!TGF49+'Trading 1 Farm'!TGF50)*Funding!TFH22","v":0},{"$f":"('Farm 1'!TGG49+'Trading 1 Farm'!TGG50)*Funding!TFI22","v":0},{"$f":"('Farm 1'!TGH49+'Trading 1 Farm'!TGH50)*Funding!TFJ22","v":0},{"$f":"('Farm 1'!TGI49+'Trading 1 Farm'!TGI50)*Funding!TFK22","v":0},{"$f":"('Farm 1'!TGJ49+'Trading 1 Farm'!TGJ50)*Funding!TFL22","v":0},{"$f":"('Farm 1'!TGK49+'Trading 1 Farm'!TGK50)*Funding!TFM22","v":0},{"$f":"('Farm 1'!TGL49+'Trading 1 Farm'!TGL50)*Funding!TFN22","v":0},{"$f":"('Farm 1'!TGM49+'Trading 1 Farm'!TGM50)*Funding!TFO22","v":0},{"$f":"('Farm 1'!TGN49+'Trading 1 Farm'!TGN50)*Funding!TFP22","v":0},{"$f":"('Farm 1'!TGO49+'Trading 1 Farm'!TGO50)*Funding!TFQ22","v":0},{"$f":"('Farm 1'!TGP49+'Trading 1 Farm'!TGP50)*Funding!TFR22","v":0},{"$f":"('Farm 1'!TGQ49+'Trading 1 Farm'!TGQ50)*Funding!TFS22","v":0},{"$f":"('Farm 1'!TGR49+'Trading 1 Farm'!TGR50)*Funding!TFT22","v":0},{"$f":"('Farm 1'!TGS49+'Trading 1 Farm'!TGS50)*Funding!TFU22","v":0},{"$f":"('Farm 1'!TGT49+'Trading 1 Farm'!TGT50)*Funding!TFV22","v":0},{"$f":"('Farm 1'!TGU49+'Trading 1 Farm'!TGU50)*Funding!TFW22","v":0},{"$f":"('Farm 1'!TGV49+'Trading 1 Farm'!TGV50)*Funding!TFX22","v":0},{"$f":"('Farm 1'!TGW49+'Trading 1 Farm'!TGW50)*Funding!TFY22","v":0},{"$f":"('Farm 1'!TGX49+'Trading 1 Farm'!TGX50)*Funding!TFZ22","v":0},{"$f":"('Farm 1'!TGY49+'Trading 1 Farm'!TGY50)*Funding!TGA22","v":0},{"$f":"('Farm 1'!TGZ49+'Trading 1 Farm'!TGZ50)*Funding!TGB22","v":0},{"$f":"('Farm 1'!THA49+'Trading 1 Farm'!THA50)*Funding!TGC22","v":0},{"$f":"('Farm 1'!THB49+'Trading 1 Farm'!THB50)*Funding!TGD22","v":0},{"$f":"('Farm 1'!THC49+'Trading 1 Farm'!THC50)*Funding!TGE22","v":0},{"$f":"('Farm 1'!THD49+'Trading 1 Farm'!THD50)*Funding!TGF22","v":0},{"$f":"('Farm 1'!THE49+'Trading 1 Farm'!THE50)*Funding!TGG22","v":0},{"$f":"('Farm 1'!THF49+'Trading 1 Farm'!THF50)*Funding!TGH22","v":0},{"$f":"('Farm 1'!THG49+'Trading 1 Farm'!THG50)*Funding!TGI22","v":0},{"$f":"('Farm 1'!THH49+'Trading 1 Farm'!THH50)*Funding!TGJ22","v":0},{"$f":"('Farm 1'!THI49+'Trading 1 Farm'!THI50)*Funding!TGK22","v":0},{"$f":"('Farm 1'!THJ49+'Trading 1 Farm'!THJ50)*Funding!TGL22","v":0},{"$f":"('Farm 1'!THK49+'Trading 1 Farm'!THK50)*Funding!TGM22","v":0},{"$f":"('Farm 1'!THL49+'Trading 1 Farm'!THL50)*Funding!TGN22","v":0},{"$f":"('Farm 1'!THM49+'Trading 1 Farm'!THM50)*Funding!TGO22","v":0},{"$f":"('Farm 1'!THN49+'Trading 1 Farm'!THN50)*Funding!TGP22","v":0},{"$f":"('Farm 1'!THO49+'Trading 1 Farm'!THO50)*Funding!TGQ22","v":0},{"$f":"('Farm 1'!THP49+'Trading 1 Farm'!THP50)*Funding!TGR22","v":0},{"$f":"('Farm 1'!THQ49+'Trading 1 Farm'!THQ50)*Funding!TGS22","v":0},{"$f":"('Farm 1'!THR49+'Trading 1 Farm'!THR50)*Funding!TGT22","v":0},{"$f":"('Farm 1'!THS49+'Trading 1 Farm'!THS50)*Funding!TGU22","v":0},{"$f":"('Farm 1'!THT49+'Trading 1 Farm'!THT50)*Funding!TGV22","v":0},{"$f":"('Farm 1'!THU49+'Trading 1 Farm'!THU50)*Funding!TGW22","v":0},{"$f":"('Farm 1'!THV49+'Trading 1 Farm'!THV50)*Funding!TGX22","v":0},{"$f":"('Farm 1'!THW49+'Trading 1 Farm'!THW50)*Funding!TGY22","v":0},{"$f":"('Farm 1'!THX49+'Trading 1 Farm'!THX50)*Funding!TGZ22","v":0},{"$f":"('Farm 1'!THY49+'Trading 1 Farm'!THY50)*Funding!THA22","v":0},{"$f":"('Farm 1'!THZ49+'Trading 1 Farm'!THZ50)*Funding!THB22","v":0},{"$f":"('Farm 1'!TIA49+'Trading 1 Farm'!TIA50)*Funding!THC22","v":0},{"$f":"('Farm 1'!TIB49+'Trading 1 Farm'!TIB50)*Funding!THD22","v":0},{"$f":"('Farm 1'!TIC49+'Trading 1 Farm'!TIC50)*Funding!THE22","v":0},{"$f":"('Farm 1'!TID49+'Trading 1 Farm'!TID50)*Funding!THF22","v":0},{"$f":"('Farm 1'!TIE49+'Trading 1 Farm'!TIE50)*Funding!THG22","v":0},{"$f":"('Farm 1'!TIF49+'Trading 1 Farm'!TIF50)*Funding!THH22","v":0},{"$f":"('Farm 1'!TIG49+'Trading 1 Farm'!TIG50)*Funding!THI22","v":0},{"$f":"('Farm 1'!TIH49+'Trading 1 Farm'!TIH50)*Funding!THJ22","v":0},{"$f":"('Farm 1'!TII49+'Trading 1 Farm'!TII50)*Funding!THK22","v":0},{"$f":"('Farm 1'!TIJ49+'Trading 1 Farm'!TIJ50)*Funding!THL22","v":0},{"$f":"('Farm 1'!TIK49+'Trading 1 Farm'!TIK50)*Funding!THM22","v":0},{"$f":"('Farm 1'!TIL49+'Trading 1 Farm'!TIL50)*Funding!THN22","v":0},{"$f":"('Farm 1'!TIM49+'Trading 1 Farm'!TIM50)*Funding!THO22","v":0},{"$f":"('Farm 1'!TIN49+'Trading 1 Farm'!TIN50)*Funding!THP22","v":0},{"$f":"('Farm 1'!TIO49+'Trading 1 Farm'!TIO50)*Funding!THQ22","v":0},{"$f":"('Farm 1'!TIP49+'Trading 1 Farm'!TIP50)*Funding!THR22","v":0},{"$f":"('Farm 1'!TIQ49+'Trading 1 Farm'!TIQ50)*Funding!THS22","v":0},{"$f":"('Farm 1'!TIR49+'Trading 1 Farm'!TIR50)*Funding!THT22","v":0},{"$f":"('Farm 1'!TIS49+'Trading 1 Farm'!TIS50)*Funding!THU22","v":0},{"$f":"('Farm 1'!TIT49+'Trading 1 Farm'!TIT50)*Funding!THV22","v":0},{"$f":"('Farm 1'!TIU49+'Trading 1 Farm'!TIU50)*Funding!THW22","v":0},{"$f":"('Farm 1'!TIV49+'Trading 1 Farm'!TIV50)*Funding!THX22","v":0},{"$f":"('Farm 1'!TIW49+'Trading 1 Farm'!TIW50)*Funding!THY22","v":0},{"$f":"('Farm 1'!TIX49+'Trading 1 Farm'!TIX50)*Funding!THZ22","v":0},{"$f":"('Farm 1'!TIY49+'Trading 1 Farm'!TIY50)*Funding!TIA22","v":0},{"$f":"('Farm 1'!TIZ49+'Trading 1 Farm'!TIZ50)*Funding!TIB22","v":0},{"$f":"('Farm 1'!TJA49+'Trading 1 Farm'!TJA50)*Funding!TIC22","v":0},{"$f":"('Farm 1'!TJB49+'Trading 1 Farm'!TJB50)*Funding!TID22","v":0},{"$f":"('Farm 1'!TJC49+'Trading 1 Farm'!TJC50)*Funding!TIE22","v":0},{"$f":"('Farm 1'!TJD49+'Trading 1 Farm'!TJD50)*Funding!TIF22","v":0},{"$f":"('Farm 1'!TJE49+'Trading 1 Farm'!TJE50)*Funding!TIG22","v":0},{"$f":"('Farm 1'!TJF49+'Trading 1 Farm'!TJF50)*Funding!TIH22","v":0},{"$f":"('Farm 1'!TJG49+'Trading 1 Farm'!TJG50)*Funding!TII22","v":0},{"$f":"('Farm 1'!TJH49+'Trading 1 Farm'!TJH50)*Funding!TIJ22","v":0},{"$f":"('Farm 1'!TJI49+'Trading 1 Farm'!TJI50)*Funding!TIK22","v":0},{"$f":"('Farm 1'!TJJ49+'Trading 1 Farm'!TJJ50)*Funding!TIL22","v":0},{"$f":"('Farm 1'!TJK49+'Trading 1 Farm'!TJK50)*Funding!TIM22","v":0},{"$f":"('Farm 1'!TJL49+'Trading 1 Farm'!TJL50)*Funding!TIN22","v":0},{"$f":"('Farm 1'!TJM49+'Trading 1 Farm'!TJM50)*Funding!TIO22","v":0},{"$f":"('Farm 1'!TJN49+'Trading 1 Farm'!TJN50)*Funding!TIP22","v":0},{"$f":"('Farm 1'!TJO49+'Trading 1 Farm'!TJO50)*Funding!TIQ22","v":0},{"$f":"('Farm 1'!TJP49+'Trading 1 Farm'!TJP50)*Funding!TIR22","v":0},{"$f":"('Farm 1'!TJQ49+'Trading 1 Farm'!TJQ50)*Funding!TIS22","v":0},{"$f":"('Farm 1'!TJR49+'Trading 1 Farm'!TJR50)*Funding!TIT22","v":0},{"$f":"('Farm 1'!TJS49+'Trading 1 Farm'!TJS50)*Funding!TIU22","v":0},{"$f":"('Farm 1'!TJT49+'Trading 1 Farm'!TJT50)*Funding!TIV22","v":0},{"$f":"('Farm 1'!TJU49+'Trading 1 Farm'!TJU50)*Funding!TIW22","v":0},{"$f":"('Farm 1'!TJV49+'Trading 1 Farm'!TJV50)*Funding!TIX22","v":0},{"$f":"('Farm 1'!TJW49+'Trading 1 Farm'!TJW50)*Funding!TIY22","v":0},{"$f":"('Farm 1'!TJX49+'Trading 1 Farm'!TJX50)*Funding!TIZ22","v":0},{"$f":"('Farm 1'!TJY49+'Trading 1 Farm'!TJY50)*Funding!TJA22","v":0},{"$f":"('Farm 1'!TJZ49+'Trading 1 Farm'!TJZ50)*Funding!TJB22","v":0},{"$f":"('Farm 1'!TKA49+'Trading 1 Farm'!TKA50)*Funding!TJC22","v":0},{"$f":"('Farm 1'!TKB49+'Trading 1 Farm'!TKB50)*Funding!TJD22","v":0},{"$f":"('Farm 1'!TKC49+'Trading 1 Farm'!TKC50)*Funding!TJE22","v":0},{"$f":"('Farm 1'!TKD49+'Trading 1 Farm'!TKD50)*Funding!TJF22","v":0},{"$f":"('Farm 1'!TKE49+'Trading 1 Farm'!TKE50)*Funding!TJG22","v":0},{"$f":"('Farm 1'!TKF49+'Trading 1 Farm'!TKF50)*Funding!TJH22","v":0},{"$f":"('Farm 1'!TKG49+'Trading 1 Farm'!TKG50)*Funding!TJI22","v":0},{"$f":"('Farm 1'!TKH49+'Trading 1 Farm'!TKH50)*Funding!TJJ22","v":0},{"$f":"('Farm 1'!TKI49+'Trading 1 Farm'!TKI50)*Funding!TJK22","v":0},{"$f":"('Farm 1'!TKJ49+'Trading 1 Farm'!TKJ50)*Funding!TJL22","v":0},{"$f":"('Farm 1'!TKK49+'Trading 1 Farm'!TKK50)*Funding!TJM22","v":0},{"$f":"('Farm 1'!TKL49+'Trading 1 Farm'!TKL50)*Funding!TJN22","v":0},{"$f":"('Farm 1'!TKM49+'Trading 1 Farm'!TKM50)*Funding!TJO22","v":0},{"$f":"('Farm 1'!TKN49+'Trading 1 Farm'!TKN50)*Funding!TJP22","v":0},{"$f":"('Farm 1'!TKO49+'Trading 1 Farm'!TKO50)*Funding!TJQ22","v":0},{"$f":"('Farm 1'!TKP49+'Trading 1 Farm'!TKP50)*Funding!TJR22","v":0},{"$f":"('Farm 1'!TKQ49+'Trading 1 Farm'!TKQ50)*Funding!TJS22","v":0},{"$f":"('Farm 1'!TKR49+'Trading 1 Farm'!TKR50)*Funding!TJT22","v":0},{"$f":"('Farm 1'!TKS49+'Trading 1 Farm'!TKS50)*Funding!TJU22","v":0},{"$f":"('Farm 1'!TKT49+'Trading 1 Farm'!TKT50)*Funding!TJV22","v":0},{"$f":"('Farm 1'!TKU49+'Trading 1 Farm'!TKU50)*Funding!TJW22","v":0},{"$f":"('Farm 1'!TKV49+'Trading 1 Farm'!TKV50)*Funding!TJX22","v":0},{"$f":"('Farm 1'!TKW49+'Trading 1 Farm'!TKW50)*Funding!TJY22","v":0},{"$f":"('Farm 1'!TKX49+'Trading 1 Farm'!TKX50)*Funding!TJZ22","v":0},{"$f":"('Farm 1'!TKY49+'Trading 1 Farm'!TKY50)*Funding!TKA22","v":0},{"$f":"('Farm 1'!TKZ49+'Trading 1 Farm'!TKZ50)*Funding!TKB22","v":0},{"$f":"('Farm 1'!TLA49+'Trading 1 Farm'!TLA50)*Funding!TKC22","v":0},{"$f":"('Farm 1'!TLB49+'Trading 1 Farm'!TLB50)*Funding!TKD22","v":0},{"$f":"('Farm 1'!TLC49+'Trading 1 Farm'!TLC50)*Funding!TKE22","v":0},{"$f":"('Farm 1'!TLD49+'Trading 1 Farm'!TLD50)*Funding!TKF22","v":0},{"$f":"('Farm 1'!TLE49+'Trading 1 Farm'!TLE50)*Funding!TKG22","v":0},{"$f":"('Farm 1'!TLF49+'Trading 1 Farm'!TLF50)*Funding!TKH22","v":0},{"$f":"('Farm 1'!TLG49+'Trading 1 Farm'!TLG50)*Funding!TKI22","v":0},{"$f":"('Farm 1'!TLH49+'Trading 1 Farm'!TLH50)*Funding!TKJ22","v":0},{"$f":"('Farm 1'!TLI49+'Trading 1 Farm'!TLI50)*Funding!TKK22","v":0},{"$f":"('Farm 1'!TLJ49+'Trading 1 Farm'!TLJ50)*Funding!TKL22","v":0},{"$f":"('Farm 1'!TLK49+'Trading 1 Farm'!TLK50)*Funding!TKM22","v":0},{"$f":"('Farm 1'!TLL49+'Trading 1 Farm'!TLL50)*Funding!TKN22","v":0},{"$f":"('Farm 1'!TLM49+'Trading 1 Farm'!TLM50)*Funding!TKO22","v":0},{"$f":"('Farm 1'!TLN49+'Trading 1 Farm'!TLN50)*Funding!TKP22","v":0},{"$f":"('Farm 1'!TLO49+'Trading 1 Farm'!TLO50)*Funding!TKQ22","v":0},{"$f":"('Farm 1'!TLP49+'Trading 1 Farm'!TLP50)*Funding!TKR22","v":0},{"$f":"('Farm 1'!TLQ49+'Trading 1 Farm'!TLQ50)*Funding!TKS22","v":0},{"$f":"('Farm 1'!TLR49+'Trading 1 Farm'!TLR50)*Funding!TKT22","v":0},{"$f":"('Farm 1'!TLS49+'Trading 1 Farm'!TLS50)*Funding!TKU22","v":0},{"$f":"('Farm 1'!TLT49+'Trading 1 Farm'!TLT50)*Funding!TKV22","v":0},{"$f":"('Farm 1'!TLU49+'Trading 1 Farm'!TLU50)*Funding!TKW22","v":0},{"$f":"('Farm 1'!TLV49+'Trading 1 Farm'!TLV50)*Funding!TKX22","v":0},{"$f":"('Farm 1'!TLW49+'Trading 1 Farm'!TLW50)*Funding!TKY22","v":0},{"$f":"('Farm 1'!TLX49+'Trading 1 Farm'!TLX50)*Funding!TKZ22","v":0},{"$f":"('Farm 1'!TLY49+'Trading 1 Farm'!TLY50)*Funding!TLA22","v":0},{"$f":"('Farm 1'!TLZ49+'Trading 1 Farm'!TLZ50)*Funding!TLB22","v":0},{"$f":"('Farm 1'!TMA49+'Trading 1 Farm'!TMA50)*Funding!TLC22","v":0},{"$f":"('Farm 1'!TMB49+'Trading 1 Farm'!TMB50)*Funding!TLD22","v":0},{"$f":"('Farm 1'!TMC49+'Trading 1 Farm'!TMC50)*Funding!TLE22","v":0},{"$f":"('Farm 1'!TMD49+'Trading 1 Farm'!TMD50)*Funding!TLF22","v":0},{"$f":"('Farm 1'!TME49+'Trading 1 Farm'!TME50)*Funding!TLG22","v":0},{"$f":"('Farm 1'!TMF49+'Trading 1 Farm'!TMF50)*Funding!TLH22","v":0},{"$f":"('Farm 1'!TMG49+'Trading 1 Farm'!TMG50)*Funding!TLI22","v":0},{"$f":"('Farm 1'!TMH49+'Trading 1 Farm'!TMH50)*Funding!TLJ22","v":0},{"$f":"('Farm 1'!TMI49+'Trading 1 Farm'!TMI50)*Funding!TLK22","v":0},{"$f":"('Farm 1'!TMJ49+'Trading 1 Farm'!TMJ50)*Funding!TLL22","v":0},{"$f":"('Farm 1'!TMK49+'Trading 1 Farm'!TMK50)*Funding!TLM22","v":0},{"$f":"('Farm 1'!TML49+'Trading 1 Farm'!TML50)*Funding!TLN22","v":0},{"$f":"('Farm 1'!TMM49+'Trading 1 Farm'!TMM50)*Funding!TLO22","v":0},{"$f":"('Farm 1'!TMN49+'Trading 1 Farm'!TMN50)*Funding!TLP22","v":0},{"$f":"('Farm 1'!TMO49+'Trading 1 Farm'!TMO50)*Funding!TLQ22","v":0},{"$f":"('Farm 1'!TMP49+'Trading 1 Farm'!TMP50)*Funding!TLR22","v":0},{"$f":"('Farm 1'!TMQ49+'Trading 1 Farm'!TMQ50)*Funding!TLS22","v":0},{"$f":"('Farm 1'!TMR49+'Trading 1 Farm'!TMR50)*Funding!TLT22","v":0},{"$f":"('Farm 1'!TMS49+'Trading 1 Farm'!TMS50)*Funding!TLU22","v":0},{"$f":"('Farm 1'!TMT49+'Trading 1 Farm'!TMT50)*Funding!TLV22","v":0},{"$f":"('Farm 1'!TMU49+'Trading 1 Farm'!TMU50)*Funding!TLW22","v":0},{"$f":"('Farm 1'!TMV49+'Trading 1 Farm'!TMV50)*Funding!TLX22","v":0},{"$f":"('Farm 1'!TMW49+'Trading 1 Farm'!TMW50)*Funding!TLY22","v":0},{"$f":"('Farm 1'!TMX49+'Trading 1 Farm'!TMX50)*Funding!TLZ22","v":0},{"$f":"('Farm 1'!TMY49+'Trading 1 Farm'!TMY50)*Funding!TMA22","v":0},{"$f":"('Farm 1'!TMZ49+'Trading 1 Farm'!TMZ50)*Funding!TMB22","v":0},{"$f":"('Farm 1'!TNA49+'Trading 1 Farm'!TNA50)*Funding!TMC22","v":0},{"$f":"('Farm 1'!TNB49+'Trading 1 Farm'!TNB50)*Funding!TMD22","v":0},{"$f":"('Farm 1'!TNC49+'Trading 1 Farm'!TNC50)*Funding!TME22","v":0},{"$f":"('Farm 1'!TND49+'Trading 1 Farm'!TND50)*Funding!TMF22","v":0},{"$f":"('Farm 1'!TNE49+'Trading 1 Farm'!TNE50)*Funding!TMG22","v":0},{"$f":"('Farm 1'!TNF49+'Trading 1 Farm'!TNF50)*Funding!TMH22","v":0},{"$f":"('Farm 1'!TNG49+'Trading 1 Farm'!TNG50)*Funding!TMI22","v":0},{"$f":"('Farm 1'!TNH49+'Trading 1 Farm'!TNH50)*Funding!TMJ22","v":0},{"$f":"('Farm 1'!TNI49+'Trading 1 Farm'!TNI50)*Funding!TMK22","v":0},{"$f":"('Farm 1'!TNJ49+'Trading 1 Farm'!TNJ50)*Funding!TML22","v":0},{"$f":"('Farm 1'!TNK49+'Trading 1 Farm'!TNK50)*Funding!TMM22","v":0},{"$f":"('Farm 1'!TNL49+'Trading 1 Farm'!TNL50)*Funding!TMN22","v":0},{"$f":"('Farm 1'!TNM49+'Trading 1 Farm'!TNM50)*Funding!TMO22","v":0},{"$f":"('Farm 1'!TNN49+'Trading 1 Farm'!TNN50)*Funding!TMP22","v":0},{"$f":"('Farm 1'!TNO49+'Trading 1 Farm'!TNO50)*Funding!TMQ22","v":0},{"$f":"('Farm 1'!TNP49+'Trading 1 Farm'!TNP50)*Funding!TMR22","v":0},{"$f":"('Farm 1'!TNQ49+'Trading 1 Farm'!TNQ50)*Funding!TMS22","v":0},{"$f":"('Farm 1'!TNR49+'Trading 1 Farm'!TNR50)*Funding!TMT22","v":0},{"$f":"('Farm 1'!TNS49+'Trading 1 Farm'!TNS50)*Funding!TMU22","v":0},{"$f":"('Farm 1'!TNT49+'Trading 1 Farm'!TNT50)*Funding!TMV22","v":0},{"$f":"('Farm 1'!TNU49+'Trading 1 Farm'!TNU50)*Funding!TMW22","v":0},{"$f":"('Farm 1'!TNV49+'Trading 1 Farm'!TNV50)*Funding!TMX22","v":0},{"$f":"('Farm 1'!TNW49+'Trading 1 Farm'!TNW50)*Funding!TMY22","v":0},{"$f":"('Farm 1'!TNX49+'Trading 1 Farm'!TNX50)*Funding!TMZ22","v":0},{"$f":"('Farm 1'!TNY49+'Trading 1 Farm'!TNY50)*Funding!TNA22","v":0},{"$f":"('Farm 1'!TNZ49+'Trading 1 Farm'!TNZ50)*Funding!TNB22","v":0},{"$f":"('Farm 1'!TOA49+'Trading 1 Farm'!TOA50)*Funding!TNC22","v":0},{"$f":"('Farm 1'!TOB49+'Trading 1 Farm'!TOB50)*Funding!TND22","v":0},{"$f":"('Farm 1'!TOC49+'Trading 1 Farm'!TOC50)*Funding!TNE22","v":0},{"$f":"('Farm 1'!TOD49+'Trading 1 Farm'!TOD50)*Funding!TNF22","v":0},{"$f":"('Farm 1'!TOE49+'Trading 1 Farm'!TOE50)*Funding!TNG22","v":0},{"$f":"('Farm 1'!TOF49+'Trading 1 Farm'!TOF50)*Funding!TNH22","v":0},{"$f":"('Farm 1'!TOG49+'Trading 1 Farm'!TOG50)*Funding!TNI22","v":0},{"$f":"('Farm 1'!TOH49+'Trading 1 Farm'!TOH50)*Funding!TNJ22","v":0},{"$f":"('Farm 1'!TOI49+'Trading 1 Farm'!TOI50)*Funding!TNK22","v":0},{"$f":"('Farm 1'!TOJ49+'Trading 1 Farm'!TOJ50)*Funding!TNL22","v":0},{"$f":"('Farm 1'!TOK49+'Trading 1 Farm'!TOK50)*Funding!TNM22","v":0},{"$f":"('Farm 1'!TOL49+'Trading 1 Farm'!TOL50)*Funding!TNN22","v":0},{"$f":"('Farm 1'!TOM49+'Trading 1 Farm'!TOM50)*Funding!TNO22","v":0},{"$f":"('Farm 1'!TON49+'Trading 1 Farm'!TON50)*Funding!TNP22","v":0},{"$f":"('Farm 1'!TOO49+'Trading 1 Farm'!TOO50)*Funding!TNQ22","v":0},{"$f":"('Farm 1'!TOP49+'Trading 1 Farm'!TOP50)*Funding!TNR22","v":0},{"$f":"('Farm 1'!TOQ49+'Trading 1 Farm'!TOQ50)*Funding!TNS22","v":0},{"$f":"('Farm 1'!TOR49+'Trading 1 Farm'!TOR50)*Funding!TNT22","v":0},{"$f":"('Farm 1'!TOS49+'Trading 1 Farm'!TOS50)*Funding!TNU22","v":0},{"$f":"('Farm 1'!TOT49+'Trading 1 Farm'!TOT50)*Funding!TNV22","v":0},{"$f":"('Farm 1'!TOU49+'Trading 1 Farm'!TOU50)*Funding!TNW22","v":0},{"$f":"('Farm 1'!TOV49+'Trading 1 Farm'!TOV50)*Funding!TNX22","v":0},{"$f":"('Farm 1'!TOW49+'Trading 1 Farm'!TOW50)*Funding!TNY22","v":0},{"$f":"('Farm 1'!TOX49+'Trading 1 Farm'!TOX50)*Funding!TNZ22","v":0},{"$f":"('Farm 1'!TOY49+'Trading 1 Farm'!TOY50)*Funding!TOA22","v":0},{"$f":"('Farm 1'!TOZ49+'Trading 1 Farm'!TOZ50)*Funding!TOB22","v":0},{"$f":"('Farm 1'!TPA49+'Trading 1 Farm'!TPA50)*Funding!TOC22","v":0},{"$f":"('Farm 1'!TPB49+'Trading 1 Farm'!TPB50)*Funding!TOD22","v":0},{"$f":"('Farm 1'!TPC49+'Trading 1 Farm'!TPC50)*Funding!TOE22","v":0},{"$f":"('Farm 1'!TPD49+'Trading 1 Farm'!TPD50)*Funding!TOF22","v":0},{"$f":"('Farm 1'!TPE49+'Trading 1 Farm'!TPE50)*Funding!TOG22","v":0},{"$f":"('Farm 1'!TPF49+'Trading 1 Farm'!TPF50)*Funding!TOH22","v":0},{"$f":"('Farm 1'!TPG49+'Trading 1 Farm'!TPG50)*Funding!TOI22","v":0},{"$f":"('Farm 1'!TPH49+'Trading 1 Farm'!TPH50)*Funding!TOJ22","v":0},{"$f":"('Farm 1'!TPI49+'Trading 1 Farm'!TPI50)*Funding!TOK22","v":0},{"$f":"('Farm 1'!TPJ49+'Trading 1 Farm'!TPJ50)*Funding!TOL22","v":0},{"$f":"('Farm 1'!TPK49+'Trading 1 Farm'!TPK50)*Funding!TOM22","v":0},{"$f":"('Farm 1'!TPL49+'Trading 1 Farm'!TPL50)*Funding!TON22","v":0},{"$f":"('Farm 1'!TPM49+'Trading 1 Farm'!TPM50)*Funding!TOO22","v":0},{"$f":"('Farm 1'!TPN49+'Trading 1 Farm'!TPN50)*Funding!TOP22","v":0},{"$f":"('Farm 1'!TPO49+'Trading 1 Farm'!TPO50)*Funding!TOQ22","v":0},{"$f":"('Farm 1'!TPP49+'Trading 1 Farm'!TPP50)*Funding!TOR22","v":0},{"$f":"('Farm 1'!TPQ49+'Trading 1 Farm'!TPQ50)*Funding!TOS22","v":0},{"$f":"('Farm 1'!TPR49+'Trading 1 Farm'!TPR50)*Funding!TOT22","v":0},{"$f":"('Farm 1'!TPS49+'Trading 1 Farm'!TPS50)*Funding!TOU22","v":0},{"$f":"('Farm 1'!TPT49+'Trading 1 Farm'!TPT50)*Funding!TOV22","v":0},{"$f":"('Farm 1'!TPU49+'Trading 1 Farm'!TPU50)*Funding!TOW22","v":0},{"$f":"('Farm 1'!TPV49+'Trading 1 Farm'!TPV50)*Funding!TOX22","v":0},{"$f":"('Farm 1'!TPW49+'Trading 1 Farm'!TPW50)*Funding!TOY22","v":0},{"$f":"('Farm 1'!TPX49+'Trading 1 Farm'!TPX50)*Funding!TOZ22","v":0},{"$f":"('Farm 1'!TPY49+'Trading 1 Farm'!TPY50)*Funding!TPA22","v":0},{"$f":"('Farm 1'!TPZ49+'Trading 1 Farm'!TPZ50)*Funding!TPB22","v":0},{"$f":"('Farm 1'!TQA49+'Trading 1 Farm'!TQA50)*Funding!TPC22","v":0},{"$f":"('Farm 1'!TQB49+'Trading 1 Farm'!TQB50)*Funding!TPD22","v":0},{"$f":"('Farm 1'!TQC49+'Trading 1 Farm'!TQC50)*Funding!TPE22","v":0},{"$f":"('Farm 1'!TQD49+'Trading 1 Farm'!TQD50)*Funding!TPF22","v":0},{"$f":"('Farm 1'!TQE49+'Trading 1 Farm'!TQE50)*Funding!TPG22","v":0},{"$f":"('Farm 1'!TQF49+'Trading 1 Farm'!TQF50)*Funding!TPH22","v":0},{"$f":"('Farm 1'!TQG49+'Trading 1 Farm'!TQG50)*Funding!TPI22","v":0},{"$f":"('Farm 1'!TQH49+'Trading 1 Farm'!TQH50)*Funding!TPJ22","v":0},{"$f":"('Farm 1'!TQI49+'Trading 1 Farm'!TQI50)*Funding!TPK22","v":0},{"$f":"('Farm 1'!TQJ49+'Trading 1 Farm'!TQJ50)*Funding!TPL22","v":0},{"$f":"('Farm 1'!TQK49+'Trading 1 Farm'!TQK50)*Funding!TPM22","v":0},{"$f":"('Farm 1'!TQL49+'Trading 1 Farm'!TQL50)*Funding!TPN22","v":0},{"$f":"('Farm 1'!TQM49+'Trading 1 Farm'!TQM50)*Funding!TPO22","v":0},{"$f":"('Farm 1'!TQN49+'Trading 1 Farm'!TQN50)*Funding!TPP22","v":0},{"$f":"('Farm 1'!TQO49+'Trading 1 Farm'!TQO50)*Funding!TPQ22","v":0},{"$f":"('Farm 1'!TQP49+'Trading 1 Farm'!TQP50)*Funding!TPR22","v":0},{"$f":"('Farm 1'!TQQ49+'Trading 1 Farm'!TQQ50)*Funding!TPS22","v":0},{"$f":"('Farm 1'!TQR49+'Trading 1 Farm'!TQR50)*Funding!TPT22","v":0},{"$f":"('Farm 1'!TQS49+'Trading 1 Farm'!TQS50)*Funding!TPU22","v":0},{"$f":"('Farm 1'!TQT49+'Trading 1 Farm'!TQT50)*Funding!TPV22","v":0},{"$f":"('Farm 1'!TQU49+'Trading 1 Farm'!TQU50)*Funding!TPW22","v":0},{"$f":"('Farm 1'!TQV49+'Trading 1 Farm'!TQV50)*Funding!TPX22","v":0},{"$f":"('Farm 1'!TQW49+'Trading 1 Farm'!TQW50)*Funding!TPY22","v":0},{"$f":"('Farm 1'!TQX49+'Trading 1 Farm'!TQX50)*Funding!TPZ22","v":0},{"$f":"('Farm 1'!TQY49+'Trading 1 Farm'!TQY50)*Funding!TQA22","v":0},{"$f":"('Farm 1'!TQZ49+'Trading 1 Farm'!TQZ50)*Funding!TQB22","v":0},{"$f":"('Farm 1'!TRA49+'Trading 1 Farm'!TRA50)*Funding!TQC22","v":0},{"$f":"('Farm 1'!TRB49+'Trading 1 Farm'!TRB50)*Funding!TQD22","v":0},{"$f":"('Farm 1'!TRC49+'Trading 1 Farm'!TRC50)*Funding!TQE22","v":0},{"$f":"('Farm 1'!TRD49+'Trading 1 Farm'!TRD50)*Funding!TQF22","v":0},{"$f":"('Farm 1'!TRE49+'Trading 1 Farm'!TRE50)*Funding!TQG22","v":0},{"$f":"('Farm 1'!TRF49+'Trading 1 Farm'!TRF50)*Funding!TQH22","v":0},{"$f":"('Farm 1'!TRG49+'Trading 1 Farm'!TRG50)*Funding!TQI22","v":0},{"$f":"('Farm 1'!TRH49+'Trading 1 Farm'!TRH50)*Funding!TQJ22","v":0},{"$f":"('Farm 1'!TRI49+'Trading 1 Farm'!TRI50)*Funding!TQK22","v":0},{"$f":"('Farm 1'!TRJ49+'Trading 1 Farm'!TRJ50)*Funding!TQL22","v":0},{"$f":"('Farm 1'!TRK49+'Trading 1 Farm'!TRK50)*Funding!TQM22","v":0},{"$f":"('Farm 1'!TRL49+'Trading 1 Farm'!TRL50)*Funding!TQN22","v":0},{"$f":"('Farm 1'!TRM49+'Trading 1 Farm'!TRM50)*Funding!TQO22","v":0},{"$f":"('Farm 1'!TRN49+'Trading 1 Farm'!TRN50)*Funding!TQP22","v":0},{"$f":"('Farm 1'!TRO49+'Trading 1 Farm'!TRO50)*Funding!TQQ22","v":0},{"$f":"('Farm 1'!TRP49+'Trading 1 Farm'!TRP50)*Funding!TQR22","v":0},{"$f":"('Farm 1'!TRQ49+'Trading 1 Farm'!TRQ50)*Funding!TQS22","v":0},{"$f":"('Farm 1'!TRR49+'Trading 1 Farm'!TRR50)*Funding!TQT22","v":0},{"$f":"('Farm 1'!TRS49+'Trading 1 Farm'!TRS50)*Funding!TQU22","v":0},{"$f":"('Farm 1'!TRT49+'Trading 1 Farm'!TRT50)*Funding!TQV22","v":0},{"$f":"('Farm 1'!TRU49+'Trading 1 Farm'!TRU50)*Funding!TQW22","v":0},{"$f":"('Farm 1'!TRV49+'Trading 1 Farm'!TRV50)*Funding!TQX22","v":0},{"$f":"('Farm 1'!TRW49+'Trading 1 Farm'!TRW50)*Funding!TQY22","v":0},{"$f":"('Farm 1'!TRX49+'Trading 1 Farm'!TRX50)*Funding!TQZ22","v":0},{"$f":"('Farm 1'!TRY49+'Trading 1 Farm'!TRY50)*Funding!TRA22","v":0},{"$f":"('Farm 1'!TRZ49+'Trading 1 Farm'!TRZ50)*Funding!TRB22","v":0},{"$f":"('Farm 1'!TSA49+'Trading 1 Farm'!TSA50)*Funding!TRC22","v":0},{"$f":"('Farm 1'!TSB49+'Trading 1 Farm'!TSB50)*Funding!TRD22","v":0},{"$f":"('Farm 1'!TSC49+'Trading 1 Farm'!TSC50)*Funding!TRE22","v":0},{"$f":"('Farm 1'!TSD49+'Trading 1 Farm'!TSD50)*Funding!TRF22","v":0},{"$f":"('Farm 1'!TSE49+'Trading 1 Farm'!TSE50)*Funding!TRG22","v":0},{"$f":"('Farm 1'!TSF49+'Trading 1 Farm'!TSF50)*Funding!TRH22","v":0},{"$f":"('Farm 1'!TSG49+'Trading 1 Farm'!TSG50)*Funding!TRI22","v":0},{"$f":"('Farm 1'!TSH49+'Trading 1 Farm'!TSH50)*Funding!TRJ22","v":0},{"$f":"('Farm 1'!TSI49+'Trading 1 Farm'!TSI50)*Funding!TRK22","v":0},{"$f":"('Farm 1'!TSJ49+'Trading 1 Farm'!TSJ50)*Funding!TRL22","v":0},{"$f":"('Farm 1'!TSK49+'Trading 1 Farm'!TSK50)*Funding!TRM22","v":0},{"$f":"('Farm 1'!TSL49+'Trading 1 Farm'!TSL50)*Funding!TRN22","v":0},{"$f":"('Farm 1'!TSM49+'Trading 1 Farm'!TSM50)*Funding!TRO22","v":0},{"$f":"('Farm 1'!TSN49+'Trading 1 Farm'!TSN50)*Funding!TRP22","v":0},{"$f":"('Farm 1'!TSO49+'Trading 1 Farm'!TSO50)*Funding!TRQ22","v":0},{"$f":"('Farm 1'!TSP49+'Trading 1 Farm'!TSP50)*Funding!TRR22","v":0},{"$f":"('Farm 1'!TSQ49+'Trading 1 Farm'!TSQ50)*Funding!TRS22","v":0},{"$f":"('Farm 1'!TSR49+'Trading 1 Farm'!TSR50)*Funding!TRT22","v":0},{"$f":"('Farm 1'!TSS49+'Trading 1 Farm'!TSS50)*Funding!TRU22","v":0},{"$f":"('Farm 1'!TST49+'Trading 1 Farm'!TST50)*Funding!TRV22","v":0},{"$f":"('Farm 1'!TSU49+'Trading 1 Farm'!TSU50)*Funding!TRW22","v":0},{"$f":"('Farm 1'!TSV49+'Trading 1 Farm'!TSV50)*Funding!TRX22","v":0},{"$f":"('Farm 1'!TSW49+'Trading 1 Farm'!TSW50)*Funding!TRY22","v":0},{"$f":"('Farm 1'!TSX49+'Trading 1 Farm'!TSX50)*Funding!TRZ22","v":0},{"$f":"('Farm 1'!TSY49+'Trading 1 Farm'!TSY50)*Funding!TSA22","v":0},{"$f":"('Farm 1'!TSZ49+'Trading 1 Farm'!TSZ50)*Funding!TSB22","v":0},{"$f":"('Farm 1'!TTA49+'Trading 1 Farm'!TTA50)*Funding!TSC22","v":0},{"$f":"('Farm 1'!TTB49+'Trading 1 Farm'!TTB50)*Funding!TSD22","v":0},{"$f":"('Farm 1'!TTC49+'Trading 1 Farm'!TTC50)*Funding!TSE22","v":0},{"$f":"('Farm 1'!TTD49+'Trading 1 Farm'!TTD50)*Funding!TSF22","v":0},{"$f":"('Farm 1'!TTE49+'Trading 1 Farm'!TTE50)*Funding!TSG22","v":0},{"$f":"('Farm 1'!TTF49+'Trading 1 Farm'!TTF50)*Funding!TSH22","v":0},{"$f":"('Farm 1'!TTG49+'Trading 1 Farm'!TTG50)*Funding!TSI22","v":0},{"$f":"('Farm 1'!TTH49+'Trading 1 Farm'!TTH50)*Funding!TSJ22","v":0},{"$f":"('Farm 1'!TTI49+'Trading 1 Farm'!TTI50)*Funding!TSK22","v":0},{"$f":"('Farm 1'!TTJ49+'Trading 1 Farm'!TTJ50)*Funding!TSL22","v":0},{"$f":"('Farm 1'!TTK49+'Trading 1 Farm'!TTK50)*Funding!TSM22","v":0},{"$f":"('Farm 1'!TTL49+'Trading 1 Farm'!TTL50)*Funding!TSN22","v":0},{"$f":"('Farm 1'!TTM49+'Trading 1 Farm'!TTM50)*Funding!TSO22","v":0},{"$f":"('Farm 1'!TTN49+'Trading 1 Farm'!TTN50)*Funding!TSP22","v":0},{"$f":"('Farm 1'!TTO49+'Trading 1 Farm'!TTO50)*Funding!TSQ22","v":0},{"$f":"('Farm 1'!TTP49+'Trading 1 Farm'!TTP50)*Funding!TSR22","v":0},{"$f":"('Farm 1'!TTQ49+'Trading 1 Farm'!TTQ50)*Funding!TSS22","v":0},{"$f":"('Farm 1'!TTR49+'Trading 1 Farm'!TTR50)*Funding!TST22","v":0},{"$f":"('Farm 1'!TTS49+'Trading 1 Farm'!TTS50)*Funding!TSU22","v":0},{"$f":"('Farm 1'!TTT49+'Trading 1 Farm'!TTT50)*Funding!TSV22","v":0},{"$f":"('Farm 1'!TTU49+'Trading 1 Farm'!TTU50)*Funding!TSW22","v":0},{"$f":"('Farm 1'!TTV49+'Trading 1 Farm'!TTV50)*Funding!TSX22","v":0},{"$f":"('Farm 1'!TTW49+'Trading 1 Farm'!TTW50)*Funding!TSY22","v":0},{"$f":"('Farm 1'!TTX49+'Trading 1 Farm'!TTX50)*Funding!TSZ22","v":0},{"$f":"('Farm 1'!TTY49+'Trading 1 Farm'!TTY50)*Funding!TTA22","v":0},{"$f":"('Farm 1'!TTZ49+'Trading 1 Farm'!TTZ50)*Funding!TTB22","v":0},{"$f":"('Farm 1'!TUA49+'Trading 1 Farm'!TUA50)*Funding!TTC22","v":0},{"$f":"('Farm 1'!TUB49+'Trading 1 Farm'!TUB50)*Funding!TTD22","v":0},{"$f":"('Farm 1'!TUC49+'Trading 1 Farm'!TUC50)*Funding!TTE22","v":0},{"$f":"('Farm 1'!TUD49+'Trading 1 Farm'!TUD50)*Funding!TTF22","v":0},{"$f":"('Farm 1'!TUE49+'Trading 1 Farm'!TUE50)*Funding!TTG22","v":0},{"$f":"('Farm 1'!TUF49+'Trading 1 Farm'!TUF50)*Funding!TTH22","v":0},{"$f":"('Farm 1'!TUG49+'Trading 1 Farm'!TUG50)*Funding!TTI22","v":0},{"$f":"('Farm 1'!TUH49+'Trading 1 Farm'!TUH50)*Funding!TTJ22","v":0},{"$f":"('Farm 1'!TUI49+'Trading 1 Farm'!TUI50)*Funding!TTK22","v":0},{"$f":"('Farm 1'!TUJ49+'Trading 1 Farm'!TUJ50)*Funding!TTL22","v":0},{"$f":"('Farm 1'!TUK49+'Trading 1 Farm'!TUK50)*Funding!TTM22","v":0},{"$f":"('Farm 1'!TUL49+'Trading 1 Farm'!TUL50)*Funding!TTN22","v":0},{"$f":"('Farm 1'!TUM49+'Trading 1 Farm'!TUM50)*Funding!TTO22","v":0},{"$f":"('Farm 1'!TUN49+'Trading 1 Farm'!TUN50)*Funding!TTP22","v":0},{"$f":"('Farm 1'!TUO49+'Trading 1 Farm'!TUO50)*Funding!TTQ22","v":0},{"$f":"('Farm 1'!TUP49+'Trading 1 Farm'!TUP50)*Funding!TTR22","v":0},{"$f":"('Farm 1'!TUQ49+'Trading 1 Farm'!TUQ50)*Funding!TTS22","v":0},{"$f":"('Farm 1'!TUR49+'Trading 1 Farm'!TUR50)*Funding!TTT22","v":0},{"$f":"('Farm 1'!TUS49+'Trading 1 Farm'!TUS50)*Funding!TTU22","v":0},{"$f":"('Farm 1'!TUT49+'Trading 1 Farm'!TUT50)*Funding!TTV22","v":0},{"$f":"('Farm 1'!TUU49+'Trading 1 Farm'!TUU50)*Funding!TTW22","v":0},{"$f":"('Farm 1'!TUV49+'Trading 1 Farm'!TUV50)*Funding!TTX22","v":0},{"$f":"('Farm 1'!TUW49+'Trading 1 Farm'!TUW50)*Funding!TTY22","v":0},{"$f":"('Farm 1'!TUX49+'Trading 1 Farm'!TUX50)*Funding!TTZ22","v":0},{"$f":"('Farm 1'!TUY49+'Trading 1 Farm'!TUY50)*Funding!TUA22","v":0},{"$f":"('Farm 1'!TUZ49+'Trading 1 Farm'!TUZ50)*Funding!TUB22","v":0},{"$f":"('Farm 1'!TVA49+'Trading 1 Farm'!TVA50)*Funding!TUC22","v":0},{"$f":"('Farm 1'!TVB49+'Trading 1 Farm'!TVB50)*Funding!TUD22","v":0},{"$f":"('Farm 1'!TVC49+'Trading 1 Farm'!TVC50)*Funding!TUE22","v":0},{"$f":"('Farm 1'!TVD49+'Trading 1 Farm'!TVD50)*Funding!TUF22","v":0},{"$f":"('Farm 1'!TVE49+'Trading 1 Farm'!TVE50)*Funding!TUG22","v":0},{"$f":"('Farm 1'!TVF49+'Trading 1 Farm'!TVF50)*Funding!TUH22","v":0},{"$f":"('Farm 1'!TVG49+'Trading 1 Farm'!TVG50)*Funding!TUI22","v":0},{"$f":"('Farm 1'!TVH49+'Trading 1 Farm'!TVH50)*Funding!TUJ22","v":0},{"$f":"('Farm 1'!TVI49+'Trading 1 Farm'!TVI50)*Funding!TUK22","v":0},{"$f":"('Farm 1'!TVJ49+'Trading 1 Farm'!TVJ50)*Funding!TUL22","v":0},{"$f":"('Farm 1'!TVK49+'Trading 1 Farm'!TVK50)*Funding!TUM22","v":0},{"$f":"('Farm 1'!TVL49+'Trading 1 Farm'!TVL50)*Funding!TUN22","v":0},{"$f":"('Farm 1'!TVM49+'Trading 1 Farm'!TVM50)*Funding!TUO22","v":0},{"$f":"('Farm 1'!TVN49+'Trading 1 Farm'!TVN50)*Funding!TUP22","v":0},{"$f":"('Farm 1'!TVO49+'Trading 1 Farm'!TVO50)*Funding!TUQ22","v":0},{"$f":"('Farm 1'!TVP49+'Trading 1 Farm'!TVP50)*Funding!TUR22","v":0},{"$f":"('Farm 1'!TVQ49+'Trading 1 Farm'!TVQ50)*Funding!TUS22","v":0},{"$f":"('Farm 1'!TVR49+'Trading 1 Farm'!TVR50)*Funding!TUT22","v":0},{"$f":"('Farm 1'!TVS49+'Trading 1 Farm'!TVS50)*Funding!TUU22","v":0},{"$f":"('Farm 1'!TVT49+'Trading 1 Farm'!TVT50)*Funding!TUV22","v":0},{"$f":"('Farm 1'!TVU49+'Trading 1 Farm'!TVU50)*Funding!TUW22","v":0},{"$f":"('Farm 1'!TVV49+'Trading 1 Farm'!TVV50)*Funding!TUX22","v":0},{"$f":"('Farm 1'!TVW49+'Trading 1 Farm'!TVW50)*Funding!TUY22","v":0},{"$f":"('Farm 1'!TVX49+'Trading 1 Farm'!TVX50)*Funding!TUZ22","v":0},{"$f":"('Farm 1'!TVY49+'Trading 1 Farm'!TVY50)*Funding!TVA22","v":0},{"$f":"('Farm 1'!TVZ49+'Trading 1 Farm'!TVZ50)*Funding!TVB22","v":0},{"$f":"('Farm 1'!TWA49+'Trading 1 Farm'!TWA50)*Funding!TVC22","v":0},{"$f":"('Farm 1'!TWB49+'Trading 1 Farm'!TWB50)*Funding!TVD22","v":0},{"$f":"('Farm 1'!TWC49+'Trading 1 Farm'!TWC50)*Funding!TVE22","v":0},{"$f":"('Farm 1'!TWD49+'Trading 1 Farm'!TWD50)*Funding!TVF22","v":0},{"$f":"('Farm 1'!TWE49+'Trading 1 Farm'!TWE50)*Funding!TVG22","v":0},{"$f":"('Farm 1'!TWF49+'Trading 1 Farm'!TWF50)*Funding!TVH22","v":0},{"$f":"('Farm 1'!TWG49+'Trading 1 Farm'!TWG50)*Funding!TVI22","v":0},{"$f":"('Farm 1'!TWH49+'Trading 1 Farm'!TWH50)*Funding!TVJ22","v":0},{"$f":"('Farm 1'!TWI49+'Trading 1 Farm'!TWI50)*Funding!TVK22","v":0},{"$f":"('Farm 1'!TWJ49+'Trading 1 Farm'!TWJ50)*Funding!TVL22","v":0},{"$f":"('Farm 1'!TWK49+'Trading 1 Farm'!TWK50)*Funding!TVM22","v":0},{"$f":"('Farm 1'!TWL49+'Trading 1 Farm'!TWL50)*Funding!TVN22","v":0},{"$f":"('Farm 1'!TWM49+'Trading 1 Farm'!TWM50)*Funding!TVO22","v":0},{"$f":"('Farm 1'!TWN49+'Trading 1 Farm'!TWN50)*Funding!TVP22","v":0},{"$f":"('Farm 1'!TWO49+'Trading 1 Farm'!TWO50)*Funding!TVQ22","v":0},{"$f":"('Farm 1'!TWP49+'Trading 1 Farm'!TWP50)*Funding!TVR22","v":0},{"$f":"('Farm 1'!TWQ49+'Trading 1 Farm'!TWQ50)*Funding!TVS22","v":0},{"$f":"('Farm 1'!TWR49+'Trading 1 Farm'!TWR50)*Funding!TVT22","v":0},{"$f":"('Farm 1'!TWS49+'Trading 1 Farm'!TWS50)*Funding!TVU22","v":0},{"$f":"('Farm 1'!TWT49+'Trading 1 Farm'!TWT50)*Funding!TVV22","v":0},{"$f":"('Farm 1'!TWU49+'Trading 1 Farm'!TWU50)*Funding!TVW22","v":0},{"$f":"('Farm 1'!TWV49+'Trading 1 Farm'!TWV50)*Funding!TVX22","v":0},{"$f":"('Farm 1'!TWW49+'Trading 1 Farm'!TWW50)*Funding!TVY22","v":0},{"$f":"('Farm 1'!TWX49+'Trading 1 Farm'!TWX50)*Funding!TVZ22","v":0},{"$f":"('Farm 1'!TWY49+'Trading 1 Farm'!TWY50)*Funding!TWA22","v":0},{"$f":"('Farm 1'!TWZ49+'Trading 1 Farm'!TWZ50)*Funding!TWB22","v":0},{"$f":"('Farm 1'!TXA49+'Trading 1 Farm'!TXA50)*Funding!TWC22","v":0},{"$f":"('Farm 1'!TXB49+'Trading 1 Farm'!TXB50)*Funding!TWD22","v":0},{"$f":"('Farm 1'!TXC49+'Trading 1 Farm'!TXC50)*Funding!TWE22","v":0},{"$f":"('Farm 1'!TXD49+'Trading 1 Farm'!TXD50)*Funding!TWF22","v":0},{"$f":"('Farm 1'!TXE49+'Trading 1 Farm'!TXE50)*Funding!TWG22","v":0},{"$f":"('Farm 1'!TXF49+'Trading 1 Farm'!TXF50)*Funding!TWH22","v":0},{"$f":"('Farm 1'!TXG49+'Trading 1 Farm'!TXG50)*Funding!TWI22","v":0},{"$f":"('Farm 1'!TXH49+'Trading 1 Farm'!TXH50)*Funding!TWJ22","v":0},{"$f":"('Farm 1'!TXI49+'Trading 1 Farm'!TXI50)*Funding!TWK22","v":0},{"$f":"('Farm 1'!TXJ49+'Trading 1 Farm'!TXJ50)*Funding!TWL22","v":0},{"$f":"('Farm 1'!TXK49+'Trading 1 Farm'!TXK50)*Funding!TWM22","v":0},{"$f":"('Farm 1'!TXL49+'Trading 1 Farm'!TXL50)*Funding!TWN22","v":0},{"$f":"('Farm 1'!TXM49+'Trading 1 Farm'!TXM50)*Funding!TWO22","v":0},{"$f":"('Farm 1'!TXN49+'Trading 1 Farm'!TXN50)*Funding!TWP22","v":0},{"$f":"('Farm 1'!TXO49+'Trading 1 Farm'!TXO50)*Funding!TWQ22","v":0},{"$f":"('Farm 1'!TXP49+'Trading 1 Farm'!TXP50)*Funding!TWR22","v":0},{"$f":"('Farm 1'!TXQ49+'Trading 1 Farm'!TXQ50)*Funding!TWS22","v":0},{"$f":"('Farm 1'!TXR49+'Trading 1 Farm'!TXR50)*Funding!TWT22","v":0},{"$f":"('Farm 1'!TXS49+'Trading 1 Farm'!TXS50)*Funding!TWU22","v":0},{"$f":"('Farm 1'!TXT49+'Trading 1 Farm'!TXT50)*Funding!TWV22","v":0},{"$f":"('Farm 1'!TXU49+'Trading 1 Farm'!TXU50)*Funding!TWW22","v":0},{"$f":"('Farm 1'!TXV49+'Trading 1 Farm'!TXV50)*Funding!TWX22","v":0},{"$f":"('Farm 1'!TXW49+'Trading 1 Farm'!TXW50)*Funding!TWY22","v":0},{"$f":"('Farm 1'!TXX49+'Trading 1 Farm'!TXX50)*Funding!TWZ22","v":0},{"$f":"('Farm 1'!TXY49+'Trading 1 Farm'!TXY50)*Funding!TXA22","v":0},{"$f":"('Farm 1'!TXZ49+'Trading 1 Farm'!TXZ50)*Funding!TXB22","v":0},{"$f":"('Farm 1'!TYA49+'Trading 1 Farm'!TYA50)*Funding!TXC22","v":0},{"$f":"('Farm 1'!TYB49+'Trading 1 Farm'!TYB50)*Funding!TXD22","v":0},{"$f":"('Farm 1'!TYC49+'Trading 1 Farm'!TYC50)*Funding!TXE22","v":0},{"$f":"('Farm 1'!TYD49+'Trading 1 Farm'!TYD50)*Funding!TXF22","v":0},{"$f":"('Farm 1'!TYE49+'Trading 1 Farm'!TYE50)*Funding!TXG22","v":0},{"$f":"('Farm 1'!TYF49+'Trading 1 Farm'!TYF50)*Funding!TXH22","v":0},{"$f":"('Farm 1'!TYG49+'Trading 1 Farm'!TYG50)*Funding!TXI22","v":0},{"$f":"('Farm 1'!TYH49+'Trading 1 Farm'!TYH50)*Funding!TXJ22","v":0},{"$f":"('Farm 1'!TYI49+'Trading 1 Farm'!TYI50)*Funding!TXK22","v":0},{"$f":"('Farm 1'!TYJ49+'Trading 1 Farm'!TYJ50)*Funding!TXL22","v":0},{"$f":"('Farm 1'!TYK49+'Trading 1 Farm'!TYK50)*Funding!TXM22","v":0},{"$f":"('Farm 1'!TYL49+'Trading 1 Farm'!TYL50)*Funding!TXN22","v":0},{"$f":"('Farm 1'!TYM49+'Trading 1 Farm'!TYM50)*Funding!TXO22","v":0},{"$f":"('Farm 1'!TYN49+'Trading 1 Farm'!TYN50)*Funding!TXP22","v":0},{"$f":"('Farm 1'!TYO49+'Trading 1 Farm'!TYO50)*Funding!TXQ22","v":0},{"$f":"('Farm 1'!TYP49+'Trading 1 Farm'!TYP50)*Funding!TXR22","v":0},{"$f":"('Farm 1'!TYQ49+'Trading 1 Farm'!TYQ50)*Funding!TXS22","v":0},{"$f":"('Farm 1'!TYR49+'Trading 1 Farm'!TYR50)*Funding!TXT22","v":0},{"$f":"('Farm 1'!TYS49+'Trading 1 Farm'!TYS50)*Funding!TXU22","v":0},{"$f":"('Farm 1'!TYT49+'Trading 1 Farm'!TYT50)*Funding!TXV22","v":0},{"$f":"('Farm 1'!TYU49+'Trading 1 Farm'!TYU50)*Funding!TXW22","v":0},{"$f":"('Farm 1'!TYV49+'Trading 1 Farm'!TYV50)*Funding!TXX22","v":0},{"$f":"('Farm 1'!TYW49+'Trading 1 Farm'!TYW50)*Funding!TXY22","v":0},{"$f":"('Farm 1'!TYX49+'Trading 1 Farm'!TYX50)*Funding!TXZ22","v":0},{"$f":"('Farm 1'!TYY49+'Trading 1 Farm'!TYY50)*Funding!TYA22","v":0},{"$f":"('Farm 1'!TYZ49+'Trading 1 Farm'!TYZ50)*Funding!TYB22","v":0},{"$f":"('Farm 1'!TZA49+'Trading 1 Farm'!TZA50)*Funding!TYC22","v":0},{"$f":"('Farm 1'!TZB49+'Trading 1 Farm'!TZB50)*Funding!TYD22","v":0},{"$f":"('Farm 1'!TZC49+'Trading 1 Farm'!TZC50)*Funding!TYE22","v":0},{"$f":"('Farm 1'!TZD49+'Trading 1 Farm'!TZD50)*Funding!TYF22","v":0},{"$f":"('Farm 1'!TZE49+'Trading 1 Farm'!TZE50)*Funding!TYG22","v":0},{"$f":"('Farm 1'!TZF49+'Trading 1 Farm'!TZF50)*Funding!TYH22","v":0},{"$f":"('Farm 1'!TZG49+'Trading 1 Farm'!TZG50)*Funding!TYI22","v":0},{"$f":"('Farm 1'!TZH49+'Trading 1 Farm'!TZH50)*Funding!TYJ22","v":0},{"$f":"('Farm 1'!TZI49+'Trading 1 Farm'!TZI50)*Funding!TYK22","v":0},{"$f":"('Farm 1'!TZJ49+'Trading 1 Farm'!TZJ50)*Funding!TYL22","v":0},{"$f":"('Farm 1'!TZK49+'Trading 1 Farm'!TZK50)*Funding!TYM22","v":0},{"$f":"('Farm 1'!TZL49+'Trading 1 Farm'!TZL50)*Funding!TYN22","v":0},{"$f":"('Farm 1'!TZM49+'Trading 1 Farm'!TZM50)*Funding!TYO22","v":0},{"$f":"('Farm 1'!TZN49+'Trading 1 Farm'!TZN50)*Funding!TYP22","v":0},{"$f":"('Farm 1'!TZO49+'Trading 1 Farm'!TZO50)*Funding!TYQ22","v":0},{"$f":"('Farm 1'!TZP49+'Trading 1 Farm'!TZP50)*Funding!TYR22","v":0},{"$f":"('Farm 1'!TZQ49+'Trading 1 Farm'!TZQ50)*Funding!TYS22","v":0},{"$f":"('Farm 1'!TZR49+'Trading 1 Farm'!TZR50)*Funding!TYT22","v":0},{"$f":"('Farm 1'!TZS49+'Trading 1 Farm'!TZS50)*Funding!TYU22","v":0},{"$f":"('Farm 1'!TZT49+'Trading 1 Farm'!TZT50)*Funding!TYV22","v":0},{"$f":"('Farm 1'!TZU49+'Trading 1 Farm'!TZU50)*Funding!TYW22","v":0},{"$f":"('Farm 1'!TZV49+'Trading 1 Farm'!TZV50)*Funding!TYX22","v":0},{"$f":"('Farm 1'!TZW49+'Trading 1 Farm'!TZW50)*Funding!TYY22","v":0},{"$f":"('Farm 1'!TZX49+'Trading 1 Farm'!TZX50)*Funding!TYZ22","v":0},{"$f":"('Farm 1'!TZY49+'Trading 1 Farm'!TZY50)*Funding!TZA22","v":0},{"$f":"('Farm 1'!TZZ49+'Trading 1 Farm'!TZZ50)*Funding!TZB22","v":0},{"$f":"('Farm 1'!UAA49+'Trading 1 Farm'!UAA50)*Funding!TZC22","v":0},{"$f":"('Farm 1'!UAB49+'Trading 1 Farm'!UAB50)*Funding!TZD22","v":0},{"$f":"('Farm 1'!UAC49+'Trading 1 Farm'!UAC50)*Funding!TZE22","v":0},{"$f":"('Farm 1'!UAD49+'Trading 1 Farm'!UAD50)*Funding!TZF22","v":0},{"$f":"('Farm 1'!UAE49+'Trading 1 Farm'!UAE50)*Funding!TZG22","v":0},{"$f":"('Farm 1'!UAF49+'Trading 1 Farm'!UAF50)*Funding!TZH22","v":0},{"$f":"('Farm 1'!UAG49+'Trading 1 Farm'!UAG50)*Funding!TZI22","v":0},{"$f":"('Farm 1'!UAH49+'Trading 1 Farm'!UAH50)*Funding!TZJ22","v":0},{"$f":"('Farm 1'!UAI49+'Trading 1 Farm'!UAI50)*Funding!TZK22","v":0},{"$f":"('Farm 1'!UAJ49+'Trading 1 Farm'!UAJ50)*Funding!TZL22","v":0},{"$f":"('Farm 1'!UAK49+'Trading 1 Farm'!UAK50)*Funding!TZM22","v":0},{"$f":"('Farm 1'!UAL49+'Trading 1 Farm'!UAL50)*Funding!TZN22","v":0},{"$f":"('Farm 1'!UAM49+'Trading 1 Farm'!UAM50)*Funding!TZO22","v":0},{"$f":"('Farm 1'!UAN49+'Trading 1 Farm'!UAN50)*Funding!TZP22","v":0},{"$f":"('Farm 1'!UAO49+'Trading 1 Farm'!UAO50)*Funding!TZQ22","v":0},{"$f":"('Farm 1'!UAP49+'Trading 1 Farm'!UAP50)*Funding!TZR22","v":0},{"$f":"('Farm 1'!UAQ49+'Trading 1 Farm'!UAQ50)*Funding!TZS22","v":0},{"$f":"('Farm 1'!UAR49+'Trading 1 Farm'!UAR50)*Funding!TZT22","v":0},{"$f":"('Farm 1'!UAS49+'Trading 1 Farm'!UAS50)*Funding!TZU22","v":0},{"$f":"('Farm 1'!UAT49+'Trading 1 Farm'!UAT50)*Funding!TZV22","v":0},{"$f":"('Farm 1'!UAU49+'Trading 1 Farm'!UAU50)*Funding!TZW22","v":0},{"$f":"('Farm 1'!UAV49+'Trading 1 Farm'!UAV50)*Funding!TZX22","v":0},{"$f":"('Farm 1'!UAW49+'Trading 1 Farm'!UAW50)*Funding!TZY22","v":0},{"$f":"('Farm 1'!UAX49+'Trading 1 Farm'!UAX50)*Funding!TZZ22","v":0},{"$f":"('Farm 1'!UAY49+'Trading 1 Farm'!UAY50)*Funding!UAA22","v":0},{"$f":"('Farm 1'!UAZ49+'Trading 1 Farm'!UAZ50)*Funding!UAB22","v":0},{"$f":"('Farm 1'!UBA49+'Trading 1 Farm'!UBA50)*Funding!UAC22","v":0},{"$f":"('Farm 1'!UBB49+'Trading 1 Farm'!UBB50)*Funding!UAD22","v":0},{"$f":"('Farm 1'!UBC49+'Trading 1 Farm'!UBC50)*Funding!UAE22","v":0},{"$f":"('Farm 1'!UBD49+'Trading 1 Farm'!UBD50)*Funding!UAF22","v":0},{"$f":"('Farm 1'!UBE49+'Trading 1 Farm'!UBE50)*Funding!UAG22","v":0},{"$f":"('Farm 1'!UBF49+'Trading 1 Farm'!UBF50)*Funding!UAH22","v":0},{"$f":"('Farm 1'!UBG49+'Trading 1 Farm'!UBG50)*Funding!UAI22","v":0},{"$f":"('Farm 1'!UBH49+'Trading 1 Farm'!UBH50)*Funding!UAJ22","v":0},{"$f":"('Farm 1'!UBI49+'Trading 1 Farm'!UBI50)*Funding!UAK22","v":0},{"$f":"('Farm 1'!UBJ49+'Trading 1 Farm'!UBJ50)*Funding!UAL22","v":0},{"$f":"('Farm 1'!UBK49+'Trading 1 Farm'!UBK50)*Funding!UAM22","v":0},{"$f":"('Farm 1'!UBL49+'Trading 1 Farm'!UBL50)*Funding!UAN22","v":0},{"$f":"('Farm 1'!UBM49+'Trading 1 Farm'!UBM50)*Funding!UAO22","v":0},{"$f":"('Farm 1'!UBN49+'Trading 1 Farm'!UBN50)*Funding!UAP22","v":0},{"$f":"('Farm 1'!UBO49+'Trading 1 Farm'!UBO50)*Funding!UAQ22","v":0},{"$f":"('Farm 1'!UBP49+'Trading 1 Farm'!UBP50)*Funding!UAR22","v":0},{"$f":"('Farm 1'!UBQ49+'Trading 1 Farm'!UBQ50)*Funding!UAS22","v":0},{"$f":"('Farm 1'!UBR49+'Trading 1 Farm'!UBR50)*Funding!UAT22","v":0},{"$f":"('Farm 1'!UBS49+'Trading 1 Farm'!UBS50)*Funding!UAU22","v":0},{"$f":"('Farm 1'!UBT49+'Trading 1 Farm'!UBT50)*Funding!UAV22","v":0},{"$f":"('Farm 1'!UBU49+'Trading 1 Farm'!UBU50)*Funding!UAW22","v":0},{"$f":"('Farm 1'!UBV49+'Trading 1 Farm'!UBV50)*Funding!UAX22","v":0},{"$f":"('Farm 1'!UBW49+'Trading 1 Farm'!UBW50)*Funding!UAY22","v":0},{"$f":"('Farm 1'!UBX49+'Trading 1 Farm'!UBX50)*Funding!UAZ22","v":0},{"$f":"('Farm 1'!UBY49+'Trading 1 Farm'!UBY50)*Funding!UBA22","v":0},{"$f":"('Farm 1'!UBZ49+'Trading 1 Farm'!UBZ50)*Funding!UBB22","v":0},{"$f":"('Farm 1'!UCA49+'Trading 1 Farm'!UCA50)*Funding!UBC22","v":0},{"$f":"('Farm 1'!UCB49+'Trading 1 Farm'!UCB50)*Funding!UBD22","v":0},{"$f":"('Farm 1'!UCC49+'Trading 1 Farm'!UCC50)*Funding!UBE22","v":0},{"$f":"('Farm 1'!UCD49+'Trading 1 Farm'!UCD50)*Funding!UBF22","v":0},{"$f":"('Farm 1'!UCE49+'Trading 1 Farm'!UCE50)*Funding!UBG22","v":0},{"$f":"('Farm 1'!UCF49+'Trading 1 Farm'!UCF50)*Funding!UBH22","v":0},{"$f":"('Farm 1'!UCG49+'Trading 1 Farm'!UCG50)*Funding!UBI22","v":0},{"$f":"('Farm 1'!UCH49+'Trading 1 Farm'!UCH50)*Funding!UBJ22","v":0},{"$f":"('Farm 1'!UCI49+'Trading 1 Farm'!UCI50)*Funding!UBK22","v":0},{"$f":"('Farm 1'!UCJ49+'Trading 1 Farm'!UCJ50)*Funding!UBL22","v":0},{"$f":"('Farm 1'!UCK49+'Trading 1 Farm'!UCK50)*Funding!UBM22","v":0},{"$f":"('Farm 1'!UCL49+'Trading 1 Farm'!UCL50)*Funding!UBN22","v":0},{"$f":"('Farm 1'!UCM49+'Trading 1 Farm'!UCM50)*Funding!UBO22","v":0},{"$f":"('Farm 1'!UCN49+'Trading 1 Farm'!UCN50)*Funding!UBP22","v":0},{"$f":"('Farm 1'!UCO49+'Trading 1 Farm'!UCO50)*Funding!UBQ22","v":0},{"$f":"('Farm 1'!UCP49+'Trading 1 Farm'!UCP50)*Funding!UBR22","v":0},{"$f":"('Farm 1'!UCQ49+'Trading 1 Farm'!UCQ50)*Funding!UBS22","v":0},{"$f":"('Farm 1'!UCR49+'Trading 1 Farm'!UCR50)*Funding!UBT22","v":0},{"$f":"('Farm 1'!UCS49+'Trading 1 Farm'!UCS50)*Funding!UBU22","v":0},{"$f":"('Farm 1'!UCT49+'Trading 1 Farm'!UCT50)*Funding!UBV22","v":0},{"$f":"('Farm 1'!UCU49+'Trading 1 Farm'!UCU50)*Funding!UBW22","v":0},{"$f":"('Farm 1'!UCV49+'Trading 1 Farm'!UCV50)*Funding!UBX22","v":0},{"$f":"('Farm 1'!UCW49+'Trading 1 Farm'!UCW50)*Funding!UBY22","v":0},{"$f":"('Farm 1'!UCX49+'Trading 1 Farm'!UCX50)*Funding!UBZ22","v":0},{"$f":"('Farm 1'!UCY49+'Trading 1 Farm'!UCY50)*Funding!UCA22","v":0},{"$f":"('Farm 1'!UCZ49+'Trading 1 Farm'!UCZ50)*Funding!UCB22","v":0},{"$f":"('Farm 1'!UDA49+'Trading 1 Farm'!UDA50)*Funding!UCC22","v":0},{"$f":"('Farm 1'!UDB49+'Trading 1 Farm'!UDB50)*Funding!UCD22","v":0},{"$f":"('Farm 1'!UDC49+'Trading 1 Farm'!UDC50)*Funding!UCE22","v":0},{"$f":"('Farm 1'!UDD49+'Trading 1 Farm'!UDD50)*Funding!UCF22","v":0},{"$f":"('Farm 1'!UDE49+'Trading 1 Farm'!UDE50)*Funding!UCG22","v":0},{"$f":"('Farm 1'!UDF49+'Trading 1 Farm'!UDF50)*Funding!UCH22","v":0},{"$f":"('Farm 1'!UDG49+'Trading 1 Farm'!UDG50)*Funding!UCI22","v":0},{"$f":"('Farm 1'!UDH49+'Trading 1 Farm'!UDH50)*Funding!UCJ22","v":0},{"$f":"('Farm 1'!UDI49+'Trading 1 Farm'!UDI50)*Funding!UCK22","v":0},{"$f":"('Farm 1'!UDJ49+'Trading 1 Farm'!UDJ50)*Funding!UCL22","v":0},{"$f":"('Farm 1'!UDK49+'Trading 1 Farm'!UDK50)*Funding!UCM22","v":0},{"$f":"('Farm 1'!UDL49+'Trading 1 Farm'!UDL50)*Funding!UCN22","v":0},{"$f":"('Farm 1'!UDM49+'Trading 1 Farm'!UDM50)*Funding!UCO22","v":0},{"$f":"('Farm 1'!UDN49+'Trading 1 Farm'!UDN50)*Funding!UCP22","v":0},{"$f":"('Farm 1'!UDO49+'Trading 1 Farm'!UDO50)*Funding!UCQ22","v":0},{"$f":"('Farm 1'!UDP49+'Trading 1 Farm'!UDP50)*Funding!UCR22","v":0},{"$f":"('Farm 1'!UDQ49+'Trading 1 Farm'!UDQ50)*Funding!UCS22","v":0},{"$f":"('Farm 1'!UDR49+'Trading 1 Farm'!UDR50)*Funding!UCT22","v":0},{"$f":"('Farm 1'!UDS49+'Trading 1 Farm'!UDS50)*Funding!UCU22","v":0},{"$f":"('Farm 1'!UDT49+'Trading 1 Farm'!UDT50)*Funding!UCV22","v":0},{"$f":"('Farm 1'!UDU49+'Trading 1 Farm'!UDU50)*Funding!UCW22","v":0},{"$f":"('Farm 1'!UDV49+'Trading 1 Farm'!UDV50)*Funding!UCX22","v":0},{"$f":"('Farm 1'!UDW49+'Trading 1 Farm'!UDW50)*Funding!UCY22","v":0},{"$f":"('Farm 1'!UDX49+'Trading 1 Farm'!UDX50)*Funding!UCZ22","v":0},{"$f":"('Farm 1'!UDY49+'Trading 1 Farm'!UDY50)*Funding!UDA22","v":0},{"$f":"('Farm 1'!UDZ49+'Trading 1 Farm'!UDZ50)*Funding!UDB22","v":0},{"$f":"('Farm 1'!UEA49+'Trading 1 Farm'!UEA50)*Funding!UDC22","v":0},{"$f":"('Farm 1'!UEB49+'Trading 1 Farm'!UEB50)*Funding!UDD22","v":0},{"$f":"('Farm 1'!UEC49+'Trading 1 Farm'!UEC50)*Funding!UDE22","v":0},{"$f":"('Farm 1'!UED49+'Trading 1 Farm'!UED50)*Funding!UDF22","v":0},{"$f":"('Farm 1'!UEE49+'Trading 1 Farm'!UEE50)*Funding!UDG22","v":0},{"$f":"('Farm 1'!UEF49+'Trading 1 Farm'!UEF50)*Funding!UDH22","v":0},{"$f":"('Farm 1'!UEG49+'Trading 1 Farm'!UEG50)*Funding!UDI22","v":0},{"$f":"('Farm 1'!UEH49+'Trading 1 Farm'!UEH50)*Funding!UDJ22","v":0},{"$f":"('Farm 1'!UEI49+'Trading 1 Farm'!UEI50)*Funding!UDK22","v":0},{"$f":"('Farm 1'!UEJ49+'Trading 1 Farm'!UEJ50)*Funding!UDL22","v":0},{"$f":"('Farm 1'!UEK49+'Trading 1 Farm'!UEK50)*Funding!UDM22","v":0},{"$f":"('Farm 1'!UEL49+'Trading 1 Farm'!UEL50)*Funding!UDN22","v":0},{"$f":"('Farm 1'!UEM49+'Trading 1 Farm'!UEM50)*Funding!UDO22","v":0},{"$f":"('Farm 1'!UEN49+'Trading 1 Farm'!UEN50)*Funding!UDP22","v":0},{"$f":"('Farm 1'!UEO49+'Trading 1 Farm'!UEO50)*Funding!UDQ22","v":0},{"$f":"('Farm 1'!UEP49+'Trading 1 Farm'!UEP50)*Funding!UDR22","v":0},{"$f":"('Farm 1'!UEQ49+'Trading 1 Farm'!UEQ50)*Funding!UDS22","v":0},{"$f":"('Farm 1'!UER49+'Trading 1 Farm'!UER50)*Funding!UDT22","v":0},{"$f":"('Farm 1'!UES49+'Trading 1 Farm'!UES50)*Funding!UDU22","v":0},{"$f":"('Farm 1'!UET49+'Trading 1 Farm'!UET50)*Funding!UDV22","v":0},{"$f":"('Farm 1'!UEU49+'Trading 1 Farm'!UEU50)*Funding!UDW22","v":0},{"$f":"('Farm 1'!UEV49+'Trading 1 Farm'!UEV50)*Funding!UDX22","v":0},{"$f":"('Farm 1'!UEW49+'Trading 1 Farm'!UEW50)*Funding!UDY22","v":0},{"$f":"('Farm 1'!UEX49+'Trading 1 Farm'!UEX50)*Funding!UDZ22","v":0},{"$f":"('Farm 1'!UEY49+'Trading 1 Farm'!UEY50)*Funding!UEA22","v":0},{"$f":"('Farm 1'!UEZ49+'Trading 1 Farm'!UEZ50)*Funding!UEB22","v":0},{"$f":"('Farm 1'!UFA49+'Trading 1 Farm'!UFA50)*Funding!UEC22","v":0},{"$f":"('Farm 1'!UFB49+'Trading 1 Farm'!UFB50)*Funding!UED22","v":0},{"$f":"('Farm 1'!UFC49+'Trading 1 Farm'!UFC50)*Funding!UEE22","v":0},{"$f":"('Farm 1'!UFD49+'Trading 1 Farm'!UFD50)*Funding!UEF22","v":0},{"$f":"('Farm 1'!UFE49+'Trading 1 Farm'!UFE50)*Funding!UEG22","v":0},{"$f":"('Farm 1'!UFF49+'Trading 1 Farm'!UFF50)*Funding!UEH22","v":0},{"$f":"('Farm 1'!UFG49+'Trading 1 Farm'!UFG50)*Funding!UEI22","v":0},{"$f":"('Farm 1'!UFH49+'Trading 1 Farm'!UFH50)*Funding!UEJ22","v":0},{"$f":"('Farm 1'!UFI49+'Trading 1 Farm'!UFI50)*Funding!UEK22","v":0},{"$f":"('Farm 1'!UFJ49+'Trading 1 Farm'!UFJ50)*Funding!UEL22","v":0},{"$f":"('Farm 1'!UFK49+'Trading 1 Farm'!UFK50)*Funding!UEM22","v":0},{"$f":"('Farm 1'!UFL49+'Trading 1 Farm'!UFL50)*Funding!UEN22","v":0},{"$f":"('Farm 1'!UFM49+'Trading 1 Farm'!UFM50)*Funding!UEO22","v":0},{"$f":"('Farm 1'!UFN49+'Trading 1 Farm'!UFN50)*Funding!UEP22","v":0},{"$f":"('Farm 1'!UFO49+'Trading 1 Farm'!UFO50)*Funding!UEQ22","v":0},{"$f":"('Farm 1'!UFP49+'Trading 1 Farm'!UFP50)*Funding!UER22","v":0},{"$f":"('Farm 1'!UFQ49+'Trading 1 Farm'!UFQ50)*Funding!UES22","v":0},{"$f":"('Farm 1'!UFR49+'Trading 1 Farm'!UFR50)*Funding!UET22","v":0},{"$f":"('Farm 1'!UFS49+'Trading 1 Farm'!UFS50)*Funding!UEU22","v":0},{"$f":"('Farm 1'!UFT49+'Trading 1 Farm'!UFT50)*Funding!UEV22","v":0},{"$f":"('Farm 1'!UFU49+'Trading 1 Farm'!UFU50)*Funding!UEW22","v":0},{"$f":"('Farm 1'!UFV49+'Trading 1 Farm'!UFV50)*Funding!UEX22","v":0},{"$f":"('Farm 1'!UFW49+'Trading 1 Farm'!UFW50)*Funding!UEY22","v":0},{"$f":"('Farm 1'!UFX49+'Trading 1 Farm'!UFX50)*Funding!UEZ22","v":0},{"$f":"('Farm 1'!UFY49+'Trading 1 Farm'!UFY50)*Funding!UFA22","v":0},{"$f":"('Farm 1'!UFZ49+'Trading 1 Farm'!UFZ50)*Funding!UFB22","v":0},{"$f":"('Farm 1'!UGA49+'Trading 1 Farm'!UGA50)*Funding!UFC22","v":0},{"$f":"('Farm 1'!UGB49+'Trading 1 Farm'!UGB50)*Funding!UFD22","v":0},{"$f":"('Farm 1'!UGC49+'Trading 1 Farm'!UGC50)*Funding!UFE22","v":0},{"$f":"('Farm 1'!UGD49+'Trading 1 Farm'!UGD50)*Funding!UFF22","v":0},{"$f":"('Farm 1'!UGE49+'Trading 1 Farm'!UGE50)*Funding!UFG22","v":0},{"$f":"('Farm 1'!UGF49+'Trading 1 Farm'!UGF50)*Funding!UFH22","v":0},{"$f":"('Farm 1'!UGG49+'Trading 1 Farm'!UGG50)*Funding!UFI22","v":0},{"$f":"('Farm 1'!UGH49+'Trading 1 Farm'!UGH50)*Funding!UFJ22","v":0},{"$f":"('Farm 1'!UGI49+'Trading 1 Farm'!UGI50)*Funding!UFK22","v":0},{"$f":"('Farm 1'!UGJ49+'Trading 1 Farm'!UGJ50)*Funding!UFL22","v":0},{"$f":"('Farm 1'!UGK49+'Trading 1 Farm'!UGK50)*Funding!UFM22","v":0},{"$f":"('Farm 1'!UGL49+'Trading 1 Farm'!UGL50)*Funding!UFN22","v":0},{"$f":"('Farm 1'!UGM49+'Trading 1 Farm'!UGM50)*Funding!UFO22","v":0},{"$f":"('Farm 1'!UGN49+'Trading 1 Farm'!UGN50)*Funding!UFP22","v":0},{"$f":"('Farm 1'!UGO49+'Trading 1 Farm'!UGO50)*Funding!UFQ22","v":0},{"$f":"('Farm 1'!UGP49+'Trading 1 Farm'!UGP50)*Funding!UFR22","v":0},{"$f":"('Farm 1'!UGQ49+'Trading 1 Farm'!UGQ50)*Funding!UFS22","v":0},{"$f":"('Farm 1'!UGR49+'Trading 1 Farm'!UGR50)*Funding!UFT22","v":0},{"$f":"('Farm 1'!UGS49+'Trading 1 Farm'!UGS50)*Funding!UFU22","v":0},{"$f":"('Farm 1'!UGT49+'Trading 1 Farm'!UGT50)*Funding!UFV22","v":0},{"$f":"('Farm 1'!UGU49+'Trading 1 Farm'!UGU50)*Funding!UFW22","v":0},{"$f":"('Farm 1'!UGV49+'Trading 1 Farm'!UGV50)*Funding!UFX22","v":0},{"$f":"('Farm 1'!UGW49+'Trading 1 Farm'!UGW50)*Funding!UFY22","v":0},{"$f":"('Farm 1'!UGX49+'Trading 1 Farm'!UGX50)*Funding!UFZ22","v":0},{"$f":"('Farm 1'!UGY49+'Trading 1 Farm'!UGY50)*Funding!UGA22","v":0},{"$f":"('Farm 1'!UGZ49+'Trading 1 Farm'!UGZ50)*Funding!UGB22","v":0},{"$f":"('Farm 1'!UHA49+'Trading 1 Farm'!UHA50)*Funding!UGC22","v":0},{"$f":"('Farm 1'!UHB49+'Trading 1 Farm'!UHB50)*Funding!UGD22","v":0},{"$f":"('Farm 1'!UHC49+'Trading 1 Farm'!UHC50)*Funding!UGE22","v":0},{"$f":"('Farm 1'!UHD49+'Trading 1 Farm'!UHD50)*Funding!UGF22","v":0},{"$f":"('Farm 1'!UHE49+'Trading 1 Farm'!UHE50)*Funding!UGG22","v":0},{"$f":"('Farm 1'!UHF49+'Trading 1 Farm'!UHF50)*Funding!UGH22","v":0},{"$f":"('Farm 1'!UHG49+'Trading 1 Farm'!UHG50)*Funding!UGI22","v":0},{"$f":"('Farm 1'!UHH49+'Trading 1 Farm'!UHH50)*Funding!UGJ22","v":0},{"$f":"('Farm 1'!UHI49+'Trading 1 Farm'!UHI50)*Funding!UGK22","v":0},{"$f":"('Farm 1'!UHJ49+'Trading 1 Farm'!UHJ50)*Funding!UGL22","v":0},{"$f":"('Farm 1'!UHK49+'Trading 1 Farm'!UHK50)*Funding!UGM22","v":0},{"$f":"('Farm 1'!UHL49+'Trading 1 Farm'!UHL50)*Funding!UGN22","v":0},{"$f":"('Farm 1'!UHM49+'Trading 1 Farm'!UHM50)*Funding!UGO22","v":0},{"$f":"('Farm 1'!UHN49+'Trading 1 Farm'!UHN50)*Funding!UGP22","v":0},{"$f":"('Farm 1'!UHO49+'Trading 1 Farm'!UHO50)*Funding!UGQ22","v":0},{"$f":"('Farm 1'!UHP49+'Trading 1 Farm'!UHP50)*Funding!UGR22","v":0},{"$f":"('Farm 1'!UHQ49+'Trading 1 Farm'!UHQ50)*Funding!UGS22","v":0},{"$f":"('Farm 1'!UHR49+'Trading 1 Farm'!UHR50)*Funding!UGT22","v":0},{"$f":"('Farm 1'!UHS49+'Trading 1 Farm'!UHS50)*Funding!UGU22","v":0},{"$f":"('Farm 1'!UHT49+'Trading 1 Farm'!UHT50)*Funding!UGV22","v":0},{"$f":"('Farm 1'!UHU49+'Trading 1 Farm'!UHU50)*Funding!UGW22","v":0},{"$f":"('Farm 1'!UHV49+'Trading 1 Farm'!UHV50)*Funding!UGX22","v":0},{"$f":"('Farm 1'!UHW49+'Trading 1 Farm'!UHW50)*Funding!UGY22","v":0},{"$f":"('Farm 1'!UHX49+'Trading 1 Farm'!UHX50)*Funding!UGZ22","v":0},{"$f":"('Farm 1'!UHY49+'Trading 1 Farm'!UHY50)*Funding!UHA22","v":0},{"$f":"('Farm 1'!UHZ49+'Trading 1 Farm'!UHZ50)*Funding!UHB22","v":0},{"$f":"('Farm 1'!UIA49+'Trading 1 Farm'!UIA50)*Funding!UHC22","v":0},{"$f":"('Farm 1'!UIB49+'Trading 1 Farm'!UIB50)*Funding!UHD22","v":0},{"$f":"('Farm 1'!UIC49+'Trading 1 Farm'!UIC50)*Funding!UHE22","v":0},{"$f":"('Farm 1'!UID49+'Trading 1 Farm'!UID50)*Funding!UHF22","v":0},{"$f":"('Farm 1'!UIE49+'Trading 1 Farm'!UIE50)*Funding!UHG22","v":0},{"$f":"('Farm 1'!UIF49+'Trading 1 Farm'!UIF50)*Funding!UHH22","v":0},{"$f":"('Farm 1'!UIG49+'Trading 1 Farm'!UIG50)*Funding!UHI22","v":0},{"$f":"('Farm 1'!UIH49+'Trading 1 Farm'!UIH50)*Funding!UHJ22","v":0},{"$f":"('Farm 1'!UII49+'Trading 1 Farm'!UII50)*Funding!UHK22","v":0},{"$f":"('Farm 1'!UIJ49+'Trading 1 Farm'!UIJ50)*Funding!UHL22","v":0},{"$f":"('Farm 1'!UIK49+'Trading 1 Farm'!UIK50)*Funding!UHM22","v":0},{"$f":"('Farm 1'!UIL49+'Trading 1 Farm'!UIL50)*Funding!UHN22","v":0},{"$f":"('Farm 1'!UIM49+'Trading 1 Farm'!UIM50)*Funding!UHO22","v":0},{"$f":"('Farm 1'!UIN49+'Trading 1 Farm'!UIN50)*Funding!UHP22","v":0},{"$f":"('Farm 1'!UIO49+'Trading 1 Farm'!UIO50)*Funding!UHQ22","v":0},{"$f":"('Farm 1'!UIP49+'Trading 1 Farm'!UIP50)*Funding!UHR22","v":0},{"$f":"('Farm 1'!UIQ49+'Trading 1 Farm'!UIQ50)*Funding!UHS22","v":0},{"$f":"('Farm 1'!UIR49+'Trading 1 Farm'!UIR50)*Funding!UHT22","v":0},{"$f":"('Farm 1'!UIS49+'Trading 1 Farm'!UIS50)*Funding!UHU22","v":0},{"$f":"('Farm 1'!UIT49+'Trading 1 Farm'!UIT50)*Funding!UHV22","v":0},{"$f":"('Farm 1'!UIU49+'Trading 1 Farm'!UIU50)*Funding!UHW22","v":0},{"$f":"('Farm 1'!UIV49+'Trading 1 Farm'!UIV50)*Funding!UHX22","v":0},{"$f":"('Farm 1'!UIW49+'Trading 1 Farm'!UIW50)*Funding!UHY22","v":0},{"$f":"('Farm 1'!UIX49+'Trading 1 Farm'!UIX50)*Funding!UHZ22","v":0},{"$f":"('Farm 1'!UIY49+'Trading 1 Farm'!UIY50)*Funding!UIA22","v":0},{"$f":"('Farm 1'!UIZ49+'Trading 1 Farm'!UIZ50)*Funding!UIB22","v":0},{"$f":"('Farm 1'!UJA49+'Trading 1 Farm'!UJA50)*Funding!UIC22","v":0},{"$f":"('Farm 1'!UJB49+'Trading 1 Farm'!UJB50)*Funding!UID22","v":0},{"$f":"('Farm 1'!UJC49+'Trading 1 Farm'!UJC50)*Funding!UIE22","v":0},{"$f":"('Farm 1'!UJD49+'Trading 1 Farm'!UJD50)*Funding!UIF22","v":0},{"$f":"('Farm 1'!UJE49+'Trading 1 Farm'!UJE50)*Funding!UIG22","v":0},{"$f":"('Farm 1'!UJF49+'Trading 1 Farm'!UJF50)*Funding!UIH22","v":0},{"$f":"('Farm 1'!UJG49+'Trading 1 Farm'!UJG50)*Funding!UII22","v":0},{"$f":"('Farm 1'!UJH49+'Trading 1 Farm'!UJH50)*Funding!UIJ22","v":0},{"$f":"('Farm 1'!UJI49+'Trading 1 Farm'!UJI50)*Funding!UIK22","v":0},{"$f":"('Farm 1'!UJJ49+'Trading 1 Farm'!UJJ50)*Funding!UIL22","v":0},{"$f":"('Farm 1'!UJK49+'Trading 1 Farm'!UJK50)*Funding!UIM22","v":0},{"$f":"('Farm 1'!UJL49+'Trading 1 Farm'!UJL50)*Funding!UIN22","v":0},{"$f":"('Farm 1'!UJM49+'Trading 1 Farm'!UJM50)*Funding!UIO22","v":0},{"$f":"('Farm 1'!UJN49+'Trading 1 Farm'!UJN50)*Funding!UIP22","v":0},{"$f":"('Farm 1'!UJO49+'Trading 1 Farm'!UJO50)*Funding!UIQ22","v":0},{"$f":"('Farm 1'!UJP49+'Trading 1 Farm'!UJP50)*Funding!UIR22","v":0},{"$f":"('Farm 1'!UJQ49+'Trading 1 Farm'!UJQ50)*Funding!UIS22","v":0},{"$f":"('Farm 1'!UJR49+'Trading 1 Farm'!UJR50)*Funding!UIT22","v":0},{"$f":"('Farm 1'!UJS49+'Trading 1 Farm'!UJS50)*Funding!UIU22","v":0},{"$f":"('Farm 1'!UJT49+'Trading 1 Farm'!UJT50)*Funding!UIV22","v":0},{"$f":"('Farm 1'!UJU49+'Trading 1 Farm'!UJU50)*Funding!UIW22","v":0},{"$f":"('Farm 1'!UJV49+'Trading 1 Farm'!UJV50)*Funding!UIX22","v":0},{"$f":"('Farm 1'!UJW49+'Trading 1 Farm'!UJW50)*Funding!UIY22","v":0},{"$f":"('Farm 1'!UJX49+'Trading 1 Farm'!UJX50)*Funding!UIZ22","v":0},{"$f":"('Farm 1'!UJY49+'Trading 1 Farm'!UJY50)*Funding!UJA22","v":0},{"$f":"('Farm 1'!UJZ49+'Trading 1 Farm'!UJZ50)*Funding!UJB22","v":0},{"$f":"('Farm 1'!UKA49+'Trading 1 Farm'!UKA50)*Funding!UJC22","v":0},{"$f":"('Farm 1'!UKB49+'Trading 1 Farm'!UKB50)*Funding!UJD22","v":0},{"$f":"('Farm 1'!UKC49+'Trading 1 Farm'!UKC50)*Funding!UJE22","v":0},{"$f":"('Farm 1'!UKD49+'Trading 1 Farm'!UKD50)*Funding!UJF22","v":0},{"$f":"('Farm 1'!UKE49+'Trading 1 Farm'!UKE50)*Funding!UJG22","v":0},{"$f":"('Farm 1'!UKF49+'Trading 1 Farm'!UKF50)*Funding!UJH22","v":0},{"$f":"('Farm 1'!UKG49+'Trading 1 Farm'!UKG50)*Funding!UJI22","v":0},{"$f":"('Farm 1'!UKH49+'Trading 1 Farm'!UKH50)*Funding!UJJ22","v":0},{"$f":"('Farm 1'!UKI49+'Trading 1 Farm'!UKI50)*Funding!UJK22","v":0},{"$f":"('Farm 1'!UKJ49+'Trading 1 Farm'!UKJ50)*Funding!UJL22","v":0},{"$f":"('Farm 1'!UKK49+'Trading 1 Farm'!UKK50)*Funding!UJM22","v":0},{"$f":"('Farm 1'!UKL49+'Trading 1 Farm'!UKL50)*Funding!UJN22","v":0},{"$f":"('Farm 1'!UKM49+'Trading 1 Farm'!UKM50)*Funding!UJO22","v":0},{"$f":"('Farm 1'!UKN49+'Trading 1 Farm'!UKN50)*Funding!UJP22","v":0},{"$f":"('Farm 1'!UKO49+'Trading 1 Farm'!UKO50)*Funding!UJQ22","v":0},{"$f":"('Farm 1'!UKP49+'Trading 1 Farm'!UKP50)*Funding!UJR22","v":0},{"$f":"('Farm 1'!UKQ49+'Trading 1 Farm'!UKQ50)*Funding!UJS22","v":0},{"$f":"('Farm 1'!UKR49+'Trading 1 Farm'!UKR50)*Funding!UJT22","v":0},{"$f":"('Farm 1'!UKS49+'Trading 1 Farm'!UKS50)*Funding!UJU22","v":0},{"$f":"('Farm 1'!UKT49+'Trading 1 Farm'!UKT50)*Funding!UJV22","v":0},{"$f":"('Farm 1'!UKU49+'Trading 1 Farm'!UKU50)*Funding!UJW22","v":0},{"$f":"('Farm 1'!UKV49+'Trading 1 Farm'!UKV50)*Funding!UJX22","v":0},{"$f":"('Farm 1'!UKW49+'Trading 1 Farm'!UKW50)*Funding!UJY22","v":0},{"$f":"('Farm 1'!UKX49+'Trading 1 Farm'!UKX50)*Funding!UJZ22","v":0},{"$f":"('Farm 1'!UKY49+'Trading 1 Farm'!UKY50)*Funding!UKA22","v":0},{"$f":"('Farm 1'!UKZ49+'Trading 1 Farm'!UKZ50)*Funding!UKB22","v":0},{"$f":"('Farm 1'!ULA49+'Trading 1 Farm'!ULA50)*Funding!UKC22","v":0},{"$f":"('Farm 1'!ULB49+'Trading 1 Farm'!ULB50)*Funding!UKD22","v":0},{"$f":"('Farm 1'!ULC49+'Trading 1 Farm'!ULC50)*Funding!UKE22","v":0},{"$f":"('Farm 1'!ULD49+'Trading 1 Farm'!ULD50)*Funding!UKF22","v":0},{"$f":"('Farm 1'!ULE49+'Trading 1 Farm'!ULE50)*Funding!UKG22","v":0},{"$f":"('Farm 1'!ULF49+'Trading 1 Farm'!ULF50)*Funding!UKH22","v":0},{"$f":"('Farm 1'!ULG49+'Trading 1 Farm'!ULG50)*Funding!UKI22","v":0},{"$f":"('Farm 1'!ULH49+'Trading 1 Farm'!ULH50)*Funding!UKJ22","v":0},{"$f":"('Farm 1'!ULI49+'Trading 1 Farm'!ULI50)*Funding!UKK22","v":0},{"$f":"('Farm 1'!ULJ49+'Trading 1 Farm'!ULJ50)*Funding!UKL22","v":0},{"$f":"('Farm 1'!ULK49+'Trading 1 Farm'!ULK50)*Funding!UKM22","v":0},{"$f":"('Farm 1'!ULL49+'Trading 1 Farm'!ULL50)*Funding!UKN22","v":0},{"$f":"('Farm 1'!ULM49+'Trading 1 Farm'!ULM50)*Funding!UKO22","v":0},{"$f":"('Farm 1'!ULN49+'Trading 1 Farm'!ULN50)*Funding!UKP22","v":0},{"$f":"('Farm 1'!ULO49+'Trading 1 Farm'!ULO50)*Funding!UKQ22","v":0},{"$f":"('Farm 1'!ULP49+'Trading 1 Farm'!ULP50)*Funding!UKR22","v":0},{"$f":"('Farm 1'!ULQ49+'Trading 1 Farm'!ULQ50)*Funding!UKS22","v":0},{"$f":"('Farm 1'!ULR49+'Trading 1 Farm'!ULR50)*Funding!UKT22","v":0},{"$f":"('Farm 1'!ULS49+'Trading 1 Farm'!ULS50)*Funding!UKU22","v":0},{"$f":"('Farm 1'!ULT49+'Trading 1 Farm'!ULT50)*Funding!UKV22","v":0},{"$f":"('Farm 1'!ULU49+'Trading 1 Farm'!ULU50)*Funding!UKW22","v":0},{"$f":"('Farm 1'!ULV49+'Trading 1 Farm'!ULV50)*Funding!UKX22","v":0},{"$f":"('Farm 1'!ULW49+'Trading 1 Farm'!ULW50)*Funding!UKY22","v":0},{"$f":"('Farm 1'!ULX49+'Trading 1 Farm'!ULX50)*Funding!UKZ22","v":0},{"$f":"('Farm 1'!ULY49+'Trading 1 Farm'!ULY50)*Funding!ULA22","v":0},{"$f":"('Farm 1'!ULZ49+'Trading 1 Farm'!ULZ50)*Funding!ULB22","v":0},{"$f":"('Farm 1'!UMA49+'Trading 1 Farm'!UMA50)*Funding!ULC22","v":0},{"$f":"('Farm 1'!UMB49+'Trading 1 Farm'!UMB50)*Funding!ULD22","v":0},{"$f":"('Farm 1'!UMC49+'Trading 1 Farm'!UMC50)*Funding!ULE22","v":0},{"$f":"('Farm 1'!UMD49+'Trading 1 Farm'!UMD50)*Funding!ULF22","v":0},{"$f":"('Farm 1'!UME49+'Trading 1 Farm'!UME50)*Funding!ULG22","v":0},{"$f":"('Farm 1'!UMF49+'Trading 1 Farm'!UMF50)*Funding!ULH22","v":0},{"$f":"('Farm 1'!UMG49+'Trading 1 Farm'!UMG50)*Funding!ULI22","v":0},{"$f":"('Farm 1'!UMH49+'Trading 1 Farm'!UMH50)*Funding!ULJ22","v":0},{"$f":"('Farm 1'!UMI49+'Trading 1 Farm'!UMI50)*Funding!ULK22","v":0},{"$f":"('Farm 1'!UMJ49+'Trading 1 Farm'!UMJ50)*Funding!ULL22","v":0},{"$f":"('Farm 1'!UMK49+'Trading 1 Farm'!UMK50)*Funding!ULM22","v":0},{"$f":"('Farm 1'!UML49+'Trading 1 Farm'!UML50)*Funding!ULN22","v":0},{"$f":"('Farm 1'!UMM49+'Trading 1 Farm'!UMM50)*Funding!ULO22","v":0},{"$f":"('Farm 1'!UMN49+'Trading 1 Farm'!UMN50)*Funding!ULP22","v":0},{"$f":"('Farm 1'!UMO49+'Trading 1 Farm'!UMO50)*Funding!ULQ22","v":0},{"$f":"('Farm 1'!UMP49+'Trading 1 Farm'!UMP50)*Funding!ULR22","v":0},{"$f":"('Farm 1'!UMQ49+'Trading 1 Farm'!UMQ50)*Funding!ULS22","v":0},{"$f":"('Farm 1'!UMR49+'Trading 1 Farm'!UMR50)*Funding!ULT22","v":0},{"$f":"('Farm 1'!UMS49+'Trading 1 Farm'!UMS50)*Funding!ULU22","v":0},{"$f":"('Farm 1'!UMT49+'Trading 1 Farm'!UMT50)*Funding!ULV22","v":0},{"$f":"('Farm 1'!UMU49+'Trading 1 Farm'!UMU50)*Funding!ULW22","v":0},{"$f":"('Farm 1'!UMV49+'Trading 1 Farm'!UMV50)*Funding!ULX22","v":0},{"$f":"('Farm 1'!UMW49+'Trading 1 Farm'!UMW50)*Funding!ULY22","v":0},{"$f":"('Farm 1'!UMX49+'Trading 1 Farm'!UMX50)*Funding!ULZ22","v":0},{"$f":"('Farm 1'!UMY49+'Trading 1 Farm'!UMY50)*Funding!UMA22","v":0},{"$f":"('Farm 1'!UMZ49+'Trading 1 Farm'!UMZ50)*Funding!UMB22","v":0},{"$f":"('Farm 1'!UNA49+'Trading 1 Farm'!UNA50)*Funding!UMC22","v":0},{"$f":"('Farm 1'!UNB49+'Trading 1 Farm'!UNB50)*Funding!UMD22","v":0},{"$f":"('Farm 1'!UNC49+'Trading 1 Farm'!UNC50)*Funding!UME22","v":0},{"$f":"('Farm 1'!UND49+'Trading 1 Farm'!UND50)*Funding!UMF22","v":0},{"$f":"('Farm 1'!UNE49+'Trading 1 Farm'!UNE50)*Funding!UMG22","v":0},{"$f":"('Farm 1'!UNF49+'Trading 1 Farm'!UNF50)*Funding!UMH22","v":0},{"$f":"('Farm 1'!UNG49+'Trading 1 Farm'!UNG50)*Funding!UMI22","v":0},{"$f":"('Farm 1'!UNH49+'Trading 1 Farm'!UNH50)*Funding!UMJ22","v":0},{"$f":"('Farm 1'!UNI49+'Trading 1 Farm'!UNI50)*Funding!UMK22","v":0},{"$f":"('Farm 1'!UNJ49+'Trading 1 Farm'!UNJ50)*Funding!UML22","v":0},{"$f":"('Farm 1'!UNK49+'Trading 1 Farm'!UNK50)*Funding!UMM22","v":0},{"$f":"('Farm 1'!UNL49+'Trading 1 Farm'!UNL50)*Funding!UMN22","v":0},{"$f":"('Farm 1'!UNM49+'Trading 1 Farm'!UNM50)*Funding!UMO22","v":0},{"$f":"('Farm 1'!UNN49+'Trading 1 Farm'!UNN50)*Funding!UMP22","v":0},{"$f":"('Farm 1'!UNO49+'Trading 1 Farm'!UNO50)*Funding!UMQ22","v":0},{"$f":"('Farm 1'!UNP49+'Trading 1 Farm'!UNP50)*Funding!UMR22","v":0},{"$f":"('Farm 1'!UNQ49+'Trading 1 Farm'!UNQ50)*Funding!UMS22","v":0},{"$f":"('Farm 1'!UNR49+'Trading 1 Farm'!UNR50)*Funding!UMT22","v":0},{"$f":"('Farm 1'!UNS49+'Trading 1 Farm'!UNS50)*Funding!UMU22","v":0},{"$f":"('Farm 1'!UNT49+'Trading 1 Farm'!UNT50)*Funding!UMV22","v":0},{"$f":"('Farm 1'!UNU49+'Trading 1 Farm'!UNU50)*Funding!UMW22","v":0},{"$f":"('Farm 1'!UNV49+'Trading 1 Farm'!UNV50)*Funding!UMX22","v":0},{"$f":"('Farm 1'!UNW49+'Trading 1 Farm'!UNW50)*Funding!UMY22","v":0},{"$f":"('Farm 1'!UNX49+'Trading 1 Farm'!UNX50)*Funding!UMZ22","v":0},{"$f":"('Farm 1'!UNY49+'Trading 1 Farm'!UNY50)*Funding!UNA22","v":0},{"$f":"('Farm 1'!UNZ49+'Trading 1 Farm'!UNZ50)*Funding!UNB22","v":0},{"$f":"('Farm 1'!UOA49+'Trading 1 Farm'!UOA50)*Funding!UNC22","v":0},{"$f":"('Farm 1'!UOB49+'Trading 1 Farm'!UOB50)*Funding!UND22","v":0},{"$f":"('Farm 1'!UOC49+'Trading 1 Farm'!UOC50)*Funding!UNE22","v":0},{"$f":"('Farm 1'!UOD49+'Trading 1 Farm'!UOD50)*Funding!UNF22","v":0},{"$f":"('Farm 1'!UOE49+'Trading 1 Farm'!UOE50)*Funding!UNG22","v":0},{"$f":"('Farm 1'!UOF49+'Trading 1 Farm'!UOF50)*Funding!UNH22","v":0},{"$f":"('Farm 1'!UOG49+'Trading 1 Farm'!UOG50)*Funding!UNI22","v":0},{"$f":"('Farm 1'!UOH49+'Trading 1 Farm'!UOH50)*Funding!UNJ22","v":0},{"$f":"('Farm 1'!UOI49+'Trading 1 Farm'!UOI50)*Funding!UNK22","v":0},{"$f":"('Farm 1'!UOJ49+'Trading 1 Farm'!UOJ50)*Funding!UNL22","v":0},{"$f":"('Farm 1'!UOK49+'Trading 1 Farm'!UOK50)*Funding!UNM22","v":0},{"$f":"('Farm 1'!UOL49+'Trading 1 Farm'!UOL50)*Funding!UNN22","v":0},{"$f":"('Farm 1'!UOM49+'Trading 1 Farm'!UOM50)*Funding!UNO22","v":0},{"$f":"('Farm 1'!UON49+'Trading 1 Farm'!UON50)*Funding!UNP22","v":0},{"$f":"('Farm 1'!UOO49+'Trading 1 Farm'!UOO50)*Funding!UNQ22","v":0},{"$f":"('Farm 1'!UOP49+'Trading 1 Farm'!UOP50)*Funding!UNR22","v":0},{"$f":"('Farm 1'!UOQ49+'Trading 1 Farm'!UOQ50)*Funding!UNS22","v":0},{"$f":"('Farm 1'!UOR49+'Trading 1 Farm'!UOR50)*Funding!UNT22","v":0},{"$f":"('Farm 1'!UOS49+'Trading 1 Farm'!UOS50)*Funding!UNU22","v":0},{"$f":"('Farm 1'!UOT49+'Trading 1 Farm'!UOT50)*Funding!UNV22","v":0},{"$f":"('Farm 1'!UOU49+'Trading 1 Farm'!UOU50)*Funding!UNW22","v":0},{"$f":"('Farm 1'!UOV49+'Trading 1 Farm'!UOV50)*Funding!UNX22","v":0},{"$f":"('Farm 1'!UOW49+'Trading 1 Farm'!UOW50)*Funding!UNY22","v":0},{"$f":"('Farm 1'!UOX49+'Trading 1 Farm'!UOX50)*Funding!UNZ22","v":0},{"$f":"('Farm 1'!UOY49+'Trading 1 Farm'!UOY50)*Funding!UOA22","v":0},{"$f":"('Farm 1'!UOZ49+'Trading 1 Farm'!UOZ50)*Funding!UOB22","v":0},{"$f":"('Farm 1'!UPA49+'Trading 1 Farm'!UPA50)*Funding!UOC22","v":0},{"$f":"('Farm 1'!UPB49+'Trading 1 Farm'!UPB50)*Funding!UOD22","v":0},{"$f":"('Farm 1'!UPC49+'Trading 1 Farm'!UPC50)*Funding!UOE22","v":0},{"$f":"('Farm 1'!UPD49+'Trading 1 Farm'!UPD50)*Funding!UOF22","v":0},{"$f":"('Farm 1'!UPE49+'Trading 1 Farm'!UPE50)*Funding!UOG22","v":0},{"$f":"('Farm 1'!UPF49+'Trading 1 Farm'!UPF50)*Funding!UOH22","v":0},{"$f":"('Farm 1'!UPG49+'Trading 1 Farm'!UPG50)*Funding!UOI22","v":0},{"$f":"('Farm 1'!UPH49+'Trading 1 Farm'!UPH50)*Funding!UOJ22","v":0},{"$f":"('Farm 1'!UPI49+'Trading 1 Farm'!UPI50)*Funding!UOK22","v":0},{"$f":"('Farm 1'!UPJ49+'Trading 1 Farm'!UPJ50)*Funding!UOL22","v":0},{"$f":"('Farm 1'!UPK49+'Trading 1 Farm'!UPK50)*Funding!UOM22","v":0},{"$f":"('Farm 1'!UPL49+'Trading 1 Farm'!UPL50)*Funding!UON22","v":0},{"$f":"('Farm 1'!UPM49+'Trading 1 Farm'!UPM50)*Funding!UOO22","v":0},{"$f":"('Farm 1'!UPN49+'Trading 1 Farm'!UPN50)*Funding!UOP22","v":0},{"$f":"('Farm 1'!UPO49+'Trading 1 Farm'!UPO50)*Funding!UOQ22","v":0},{"$f":"('Farm 1'!UPP49+'Trading 1 Farm'!UPP50)*Funding!UOR22","v":0},{"$f":"('Farm 1'!UPQ49+'Trading 1 Farm'!UPQ50)*Funding!UOS22","v":0},{"$f":"('Farm 1'!UPR49+'Trading 1 Farm'!UPR50)*Funding!UOT22","v":0},{"$f":"('Farm 1'!UPS49+'Trading 1 Farm'!UPS50)*Funding!UOU22","v":0},{"$f":"('Farm 1'!UPT49+'Trading 1 Farm'!UPT50)*Funding!UOV22","v":0},{"$f":"('Farm 1'!UPU49+'Trading 1 Farm'!UPU50)*Funding!UOW22","v":0},{"$f":"('Farm 1'!UPV49+'Trading 1 Farm'!UPV50)*Funding!UOX22","v":0},{"$f":"('Farm 1'!UPW49+'Trading 1 Farm'!UPW50)*Funding!UOY22","v":0},{"$f":"('Farm 1'!UPX49+'Trading 1 Farm'!UPX50)*Funding!UOZ22","v":0},{"$f":"('Farm 1'!UPY49+'Trading 1 Farm'!UPY50)*Funding!UPA22","v":0},{"$f":"('Farm 1'!UPZ49+'Trading 1 Farm'!UPZ50)*Funding!UPB22","v":0},{"$f":"('Farm 1'!UQA49+'Trading 1 Farm'!UQA50)*Funding!UPC22","v":0},{"$f":"('Farm 1'!UQB49+'Trading 1 Farm'!UQB50)*Funding!UPD22","v":0},{"$f":"('Farm 1'!UQC49+'Trading 1 Farm'!UQC50)*Funding!UPE22","v":0},{"$f":"('Farm 1'!UQD49+'Trading 1 Farm'!UQD50)*Funding!UPF22","v":0},{"$f":"('Farm 1'!UQE49+'Trading 1 Farm'!UQE50)*Funding!UPG22","v":0},{"$f":"('Farm 1'!UQF49+'Trading 1 Farm'!UQF50)*Funding!UPH22","v":0},{"$f":"('Farm 1'!UQG49+'Trading 1 Farm'!UQG50)*Funding!UPI22","v":0},{"$f":"('Farm 1'!UQH49+'Trading 1 Farm'!UQH50)*Funding!UPJ22","v":0},{"$f":"('Farm 1'!UQI49+'Trading 1 Farm'!UQI50)*Funding!UPK22","v":0},{"$f":"('Farm 1'!UQJ49+'Trading 1 Farm'!UQJ50)*Funding!UPL22","v":0},{"$f":"('Farm 1'!UQK49+'Trading 1 Farm'!UQK50)*Funding!UPM22","v":0},{"$f":"('Farm 1'!UQL49+'Trading 1 Farm'!UQL50)*Funding!UPN22","v":0},{"$f":"('Farm 1'!UQM49+'Trading 1 Farm'!UQM50)*Funding!UPO22","v":0},{"$f":"('Farm 1'!UQN49+'Trading 1 Farm'!UQN50)*Funding!UPP22","v":0},{"$f":"('Farm 1'!UQO49+'Trading 1 Farm'!UQO50)*Funding!UPQ22","v":0},{"$f":"('Farm 1'!UQP49+'Trading 1 Farm'!UQP50)*Funding!UPR22","v":0},{"$f":"('Farm 1'!UQQ49+'Trading 1 Farm'!UQQ50)*Funding!UPS22","v":0},{"$f":"('Farm 1'!UQR49+'Trading 1 Farm'!UQR50)*Funding!UPT22","v":0},{"$f":"('Farm 1'!UQS49+'Trading 1 Farm'!UQS50)*Funding!UPU22","v":0},{"$f":"('Farm 1'!UQT49+'Trading 1 Farm'!UQT50)*Funding!UPV22","v":0},{"$f":"('Farm 1'!UQU49+'Trading 1 Farm'!UQU50)*Funding!UPW22","v":0},{"$f":"('Farm 1'!UQV49+'Trading 1 Farm'!UQV50)*Funding!UPX22","v":0},{"$f":"('Farm 1'!UQW49+'Trading 1 Farm'!UQW50)*Funding!UPY22","v":0},{"$f":"('Farm 1'!UQX49+'Trading 1 Farm'!UQX50)*Funding!UPZ22","v":0},{"$f":"('Farm 1'!UQY49+'Trading 1 Farm'!UQY50)*Funding!UQA22","v":0},{"$f":"('Farm 1'!UQZ49+'Trading 1 Farm'!UQZ50)*Funding!UQB22","v":0},{"$f":"('Farm 1'!URA49+'Trading 1 Farm'!URA50)*Funding!UQC22","v":0},{"$f":"('Farm 1'!URB49+'Trading 1 Farm'!URB50)*Funding!UQD22","v":0},{"$f":"('Farm 1'!URC49+'Trading 1 Farm'!URC50)*Funding!UQE22","v":0},{"$f":"('Farm 1'!URD49+'Trading 1 Farm'!URD50)*Funding!UQF22","v":0},{"$f":"('Farm 1'!URE49+'Trading 1 Farm'!URE50)*Funding!UQG22","v":0},{"$f":"('Farm 1'!URF49+'Trading 1 Farm'!URF50)*Funding!UQH22","v":0},{"$f":"('Farm 1'!URG49+'Trading 1 Farm'!URG50)*Funding!UQI22","v":0},{"$f":"('Farm 1'!URH49+'Trading 1 Farm'!URH50)*Funding!UQJ22","v":0},{"$f":"('Farm 1'!URI49+'Trading 1 Farm'!URI50)*Funding!UQK22","v":0},{"$f":"('Farm 1'!URJ49+'Trading 1 Farm'!URJ50)*Funding!UQL22","v":0},{"$f":"('Farm 1'!URK49+'Trading 1 Farm'!URK50)*Funding!UQM22","v":0},{"$f":"('Farm 1'!URL49+'Trading 1 Farm'!URL50)*Funding!UQN22","v":0},{"$f":"('Farm 1'!URM49+'Trading 1 Farm'!URM50)*Funding!UQO22","v":0},{"$f":"('Farm 1'!URN49+'Trading 1 Farm'!URN50)*Funding!UQP22","v":0},{"$f":"('Farm 1'!URO49+'Trading 1 Farm'!URO50)*Funding!UQQ22","v":0},{"$f":"('Farm 1'!URP49+'Trading 1 Farm'!URP50)*Funding!UQR22","v":0},{"$f":"('Farm 1'!URQ49+'Trading 1 Farm'!URQ50)*Funding!UQS22","v":0},{"$f":"('Farm 1'!URR49+'Trading 1 Farm'!URR50)*Funding!UQT22","v":0},{"$f":"('Farm 1'!URS49+'Trading 1 Farm'!URS50)*Funding!UQU22","v":0},{"$f":"('Farm 1'!URT49+'Trading 1 Farm'!URT50)*Funding!UQV22","v":0},{"$f":"('Farm 1'!URU49+'Trading 1 Farm'!URU50)*Funding!UQW22","v":0},{"$f":"('Farm 1'!URV49+'Trading 1 Farm'!URV50)*Funding!UQX22","v":0},{"$f":"('Farm 1'!URW49+'Trading 1 Farm'!URW50)*Funding!UQY22","v":0},{"$f":"('Farm 1'!URX49+'Trading 1 Farm'!URX50)*Funding!UQZ22","v":0},{"$f":"('Farm 1'!URY49+'Trading 1 Farm'!URY50)*Funding!URA22","v":0},{"$f":"('Farm 1'!URZ49+'Trading 1 Farm'!URZ50)*Funding!URB22","v":0},{"$f":"('Farm 1'!USA49+'Trading 1 Farm'!USA50)*Funding!URC22","v":0},{"$f":"('Farm 1'!USB49+'Trading 1 Farm'!USB50)*Funding!URD22","v":0},{"$f":"('Farm 1'!USC49+'Trading 1 Farm'!USC50)*Funding!URE22","v":0},{"$f":"('Farm 1'!USD49+'Trading 1 Farm'!USD50)*Funding!URF22","v":0},{"$f":"('Farm 1'!USE49+'Trading 1 Farm'!USE50)*Funding!URG22","v":0},{"$f":"('Farm 1'!USF49+'Trading 1 Farm'!USF50)*Funding!URH22","v":0},{"$f":"('Farm 1'!USG49+'Trading 1 Farm'!USG50)*Funding!URI22","v":0},{"$f":"('Farm 1'!USH49+'Trading 1 Farm'!USH50)*Funding!URJ22","v":0},{"$f":"('Farm 1'!USI49+'Trading 1 Farm'!USI50)*Funding!URK22","v":0},{"$f":"('Farm 1'!USJ49+'Trading 1 Farm'!USJ50)*Funding!URL22","v":0},{"$f":"('Farm 1'!USK49+'Trading 1 Farm'!USK50)*Funding!URM22","v":0},{"$f":"('Farm 1'!USL49+'Trading 1 Farm'!USL50)*Funding!URN22","v":0},{"$f":"('Farm 1'!USM49+'Trading 1 Farm'!USM50)*Funding!URO22","v":0},{"$f":"('Farm 1'!USN49+'Trading 1 Farm'!USN50)*Funding!URP22","v":0},{"$f":"('Farm 1'!USO49+'Trading 1 Farm'!USO50)*Funding!URQ22","v":0},{"$f":"('Farm 1'!USP49+'Trading 1 Farm'!USP50)*Funding!URR22","v":0},{"$f":"('Farm 1'!USQ49+'Trading 1 Farm'!USQ50)*Funding!URS22","v":0},{"$f":"('Farm 1'!USR49+'Trading 1 Farm'!USR50)*Funding!URT22","v":0},{"$f":"('Farm 1'!USS49+'Trading 1 Farm'!USS50)*Funding!URU22","v":0},{"$f":"('Farm 1'!UST49+'Trading 1 Farm'!UST50)*Funding!URV22","v":0},{"$f":"('Farm 1'!USU49+'Trading 1 Farm'!USU50)*Funding!URW22","v":0},{"$f":"('Farm 1'!USV49+'Trading 1 Farm'!USV50)*Funding!URX22","v":0},{"$f":"('Farm 1'!USW49+'Trading 1 Farm'!USW50)*Funding!URY22","v":0},{"$f":"('Farm 1'!USX49+'Trading 1 Farm'!USX50)*Funding!URZ22","v":0},{"$f":"('Farm 1'!USY49+'Trading 1 Farm'!USY50)*Funding!USA22","v":0},{"$f":"('Farm 1'!USZ49+'Trading 1 Farm'!USZ50)*Funding!USB22","v":0},{"$f":"('Farm 1'!UTA49+'Trading 1 Farm'!UTA50)*Funding!USC22","v":0},{"$f":"('Farm 1'!UTB49+'Trading 1 Farm'!UTB50)*Funding!USD22","v":0},{"$f":"('Farm 1'!UTC49+'Trading 1 Farm'!UTC50)*Funding!USE22","v":0},{"$f":"('Farm 1'!UTD49+'Trading 1 Farm'!UTD50)*Funding!USF22","v":0},{"$f":"('Farm 1'!UTE49+'Trading 1 Farm'!UTE50)*Funding!USG22","v":0},{"$f":"('Farm 1'!UTF49+'Trading 1 Farm'!UTF50)*Funding!USH22","v":0},{"$f":"('Farm 1'!UTG49+'Trading 1 Farm'!UTG50)*Funding!USI22","v":0},{"$f":"('Farm 1'!UTH49+'Trading 1 Farm'!UTH50)*Funding!USJ22","v":0},{"$f":"('Farm 1'!UTI49+'Trading 1 Farm'!UTI50)*Funding!USK22","v":0},{"$f":"('Farm 1'!UTJ49+'Trading 1 Farm'!UTJ50)*Funding!USL22","v":0},{"$f":"('Farm 1'!UTK49+'Trading 1 Farm'!UTK50)*Funding!USM22","v":0},{"$f":"('Farm 1'!UTL49+'Trading 1 Farm'!UTL50)*Funding!USN22","v":0},{"$f":"('Farm 1'!UTM49+'Trading 1 Farm'!UTM50)*Funding!USO22","v":0},{"$f":"('Farm 1'!UTN49+'Trading 1 Farm'!UTN50)*Funding!USP22","v":0},{"$f":"('Farm 1'!UTO49+'Trading 1 Farm'!UTO50)*Funding!USQ22","v":0},{"$f":"('Farm 1'!UTP49+'Trading 1 Farm'!UTP50)*Funding!USR22","v":0},{"$f":"('Farm 1'!UTQ49+'Trading 1 Farm'!UTQ50)*Funding!USS22","v":0},{"$f":"('Farm 1'!UTR49+'Trading 1 Farm'!UTR50)*Funding!UST22","v":0},{"$f":"('Farm 1'!UTS49+'Trading 1 Farm'!UTS50)*Funding!USU22","v":0},{"$f":"('Farm 1'!UTT49+'Trading 1 Farm'!UTT50)*Funding!USV22","v":0},{"$f":"('Farm 1'!UTU49+'Trading 1 Farm'!UTU50)*Funding!USW22","v":0},{"$f":"('Farm 1'!UTV49+'Trading 1 Farm'!UTV50)*Funding!USX22","v":0},{"$f":"('Farm 1'!UTW49+'Trading 1 Farm'!UTW50)*Funding!USY22","v":0},{"$f":"('Farm 1'!UTX49+'Trading 1 Farm'!UTX50)*Funding!USZ22","v":0},{"$f":"('Farm 1'!UTY49+'Trading 1 Farm'!UTY50)*Funding!UTA22","v":0},{"$f":"('Farm 1'!UTZ49+'Trading 1 Farm'!UTZ50)*Funding!UTB22","v":0},{"$f":"('Farm 1'!UUA49+'Trading 1 Farm'!UUA50)*Funding!UTC22","v":0},{"$f":"('Farm 1'!UUB49+'Trading 1 Farm'!UUB50)*Funding!UTD22","v":0},{"$f":"('Farm 1'!UUC49+'Trading 1 Farm'!UUC50)*Funding!UTE22","v":0},{"$f":"('Farm 1'!UUD49+'Trading 1 Farm'!UUD50)*Funding!UTF22","v":0},{"$f":"('Farm 1'!UUE49+'Trading 1 Farm'!UUE50)*Funding!UTG22","v":0},{"$f":"('Farm 1'!UUF49+'Trading 1 Farm'!UUF50)*Funding!UTH22","v":0},{"$f":"('Farm 1'!UUG49+'Trading 1 Farm'!UUG50)*Funding!UTI22","v":0},{"$f":"('Farm 1'!UUH49+'Trading 1 Farm'!UUH50)*Funding!UTJ22","v":0},{"$f":"('Farm 1'!UUI49+'Trading 1 Farm'!UUI50)*Funding!UTK22","v":0},{"$f":"('Farm 1'!UUJ49+'Trading 1 Farm'!UUJ50)*Funding!UTL22","v":0},{"$f":"('Farm 1'!UUK49+'Trading 1 Farm'!UUK50)*Funding!UTM22","v":0},{"$f":"('Farm 1'!UUL49+'Trading 1 Farm'!UUL50)*Funding!UTN22","v":0},{"$f":"('Farm 1'!UUM49+'Trading 1 Farm'!UUM50)*Funding!UTO22","v":0},{"$f":"('Farm 1'!UUN49+'Trading 1 Farm'!UUN50)*Funding!UTP22","v":0},{"$f":"('Farm 1'!UUO49+'Trading 1 Farm'!UUO50)*Funding!UTQ22","v":0},{"$f":"('Farm 1'!UUP49+'Trading 1 Farm'!UUP50)*Funding!UTR22","v":0},{"$f":"('Farm 1'!UUQ49+'Trading 1 Farm'!UUQ50)*Funding!UTS22","v":0},{"$f":"('Farm 1'!UUR49+'Trading 1 Farm'!UUR50)*Funding!UTT22","v":0},{"$f":"('Farm 1'!UUS49+'Trading 1 Farm'!UUS50)*Funding!UTU22","v":0},{"$f":"('Farm 1'!UUT49+'Trading 1 Farm'!UUT50)*Funding!UTV22","v":0},{"$f":"('Farm 1'!UUU49+'Trading 1 Farm'!UUU50)*Funding!UTW22","v":0},{"$f":"('Farm 1'!UUV49+'Trading 1 Farm'!UUV50)*Funding!UTX22","v":0},{"$f":"('Farm 1'!UUW49+'Trading 1 Farm'!UUW50)*Funding!UTY22","v":0},{"$f":"('Farm 1'!UUX49+'Trading 1 Farm'!UUX50)*Funding!UTZ22","v":0},{"$f":"('Farm 1'!UUY49+'Trading 1 Farm'!UUY50)*Funding!UUA22","v":0},{"$f":"('Farm 1'!UUZ49+'Trading 1 Farm'!UUZ50)*Funding!UUB22","v":0},{"$f":"('Farm 1'!UVA49+'Trading 1 Farm'!UVA50)*Funding!UUC22","v":0},{"$f":"('Farm 1'!UVB49+'Trading 1 Farm'!UVB50)*Funding!UUD22","v":0},{"$f":"('Farm 1'!UVC49+'Trading 1 Farm'!UVC50)*Funding!UUE22","v":0},{"$f":"('Farm 1'!UVD49+'Trading 1 Farm'!UVD50)*Funding!UUF22","v":0},{"$f":"('Farm 1'!UVE49+'Trading 1 Farm'!UVE50)*Funding!UUG22","v":0},{"$f":"('Farm 1'!UVF49+'Trading 1 Farm'!UVF50)*Funding!UUH22","v":0},{"$f":"('Farm 1'!UVG49+'Trading 1 Farm'!UVG50)*Funding!UUI22","v":0},{"$f":"('Farm 1'!UVH49+'Trading 1 Farm'!UVH50)*Funding!UUJ22","v":0},{"$f":"('Farm 1'!UVI49+'Trading 1 Farm'!UVI50)*Funding!UUK22","v":0},{"$f":"('Farm 1'!UVJ49+'Trading 1 Farm'!UVJ50)*Funding!UUL22","v":0},{"$f":"('Farm 1'!UVK49+'Trading 1 Farm'!UVK50)*Funding!UUM22","v":0},{"$f":"('Farm 1'!UVL49+'Trading 1 Farm'!UVL50)*Funding!UUN22","v":0},{"$f":"('Farm 1'!UVM49+'Trading 1 Farm'!UVM50)*Funding!UUO22","v":0},{"$f":"('Farm 1'!UVN49+'Trading 1 Farm'!UVN50)*Funding!UUP22","v":0},{"$f":"('Farm 1'!UVO49+'Trading 1 Farm'!UVO50)*Funding!UUQ22","v":0},{"$f":"('Farm 1'!UVP49+'Trading 1 Farm'!UVP50)*Funding!UUR22","v":0},{"$f":"('Farm 1'!UVQ49+'Trading 1 Farm'!UVQ50)*Funding!UUS22","v":0},{"$f":"('Farm 1'!UVR49+'Trading 1 Farm'!UVR50)*Funding!UUT22","v":0},{"$f":"('Farm 1'!UVS49+'Trading 1 Farm'!UVS50)*Funding!UUU22","v":0},{"$f":"('Farm 1'!UVT49+'Trading 1 Farm'!UVT50)*Funding!UUV22","v":0},{"$f":"('Farm 1'!UVU49+'Trading 1 Farm'!UVU50)*Funding!UUW22","v":0},{"$f":"('Farm 1'!UVV49+'Trading 1 Farm'!UVV50)*Funding!UUX22","v":0},{"$f":"('Farm 1'!UVW49+'Trading 1 Farm'!UVW50)*Funding!UUY22","v":0},{"$f":"('Farm 1'!UVX49+'Trading 1 Farm'!UVX50)*Funding!UUZ22","v":0},{"$f":"('Farm 1'!UVY49+'Trading 1 Farm'!UVY50)*Funding!UVA22","v":0},{"$f":"('Farm 1'!UVZ49+'Trading 1 Farm'!UVZ50)*Funding!UVB22","v":0},{"$f":"('Farm 1'!UWA49+'Trading 1 Farm'!UWA50)*Funding!UVC22","v":0},{"$f":"('Farm 1'!UWB49+'Trading 1 Farm'!UWB50)*Funding!UVD22","v":0},{"$f":"('Farm 1'!UWC49+'Trading 1 Farm'!UWC50)*Funding!UVE22","v":0},{"$f":"('Farm 1'!UWD49+'Trading 1 Farm'!UWD50)*Funding!UVF22","v":0},{"$f":"('Farm 1'!UWE49+'Trading 1 Farm'!UWE50)*Funding!UVG22","v":0},{"$f":"('Farm 1'!UWF49+'Trading 1 Farm'!UWF50)*Funding!UVH22","v":0},{"$f":"('Farm 1'!UWG49+'Trading 1 Farm'!UWG50)*Funding!UVI22","v":0},{"$f":"('Farm 1'!UWH49+'Trading 1 Farm'!UWH50)*Funding!UVJ22","v":0},{"$f":"('Farm 1'!UWI49+'Trading 1 Farm'!UWI50)*Funding!UVK22","v":0},{"$f":"('Farm 1'!UWJ49+'Trading 1 Farm'!UWJ50)*Funding!UVL22","v":0},{"$f":"('Farm 1'!UWK49+'Trading 1 Farm'!UWK50)*Funding!UVM22","v":0},{"$f":"('Farm 1'!UWL49+'Trading 1 Farm'!UWL50)*Funding!UVN22","v":0},{"$f":"('Farm 1'!UWM49+'Trading 1 Farm'!UWM50)*Funding!UVO22","v":0},{"$f":"('Farm 1'!UWN49+'Trading 1 Farm'!UWN50)*Funding!UVP22","v":0},{"$f":"('Farm 1'!UWO49+'Trading 1 Farm'!UWO50)*Funding!UVQ22","v":0},{"$f":"('Farm 1'!UWP49+'Trading 1 Farm'!UWP50)*Funding!UVR22","v":0},{"$f":"('Farm 1'!UWQ49+'Trading 1 Farm'!UWQ50)*Funding!UVS22","v":0},{"$f":"('Farm 1'!UWR49+'Trading 1 Farm'!UWR50)*Funding!UVT22","v":0},{"$f":"('Farm 1'!UWS49+'Trading 1 Farm'!UWS50)*Funding!UVU22","v":0},{"$f":"('Farm 1'!UWT49+'Trading 1 Farm'!UWT50)*Funding!UVV22","v":0},{"$f":"('Farm 1'!UWU49+'Trading 1 Farm'!UWU50)*Funding!UVW22","v":0},{"$f":"('Farm 1'!UWV49+'Trading 1 Farm'!UWV50)*Funding!UVX22","v":0},{"$f":"('Farm 1'!UWW49+'Trading 1 Farm'!UWW50)*Funding!UVY22","v":0},{"$f":"('Farm 1'!UWX49+'Trading 1 Farm'!UWX50)*Funding!UVZ22","v":0},{"$f":"('Farm 1'!UWY49+'Trading 1 Farm'!UWY50)*Funding!UWA22","v":0},{"$f":"('Farm 1'!UWZ49+'Trading 1 Farm'!UWZ50)*Funding!UWB22","v":0},{"$f":"('Farm 1'!UXA49+'Trading 1 Farm'!UXA50)*Funding!UWC22","v":0},{"$f":"('Farm 1'!UXB49+'Trading 1 Farm'!UXB50)*Funding!UWD22","v":0},{"$f":"('Farm 1'!UXC49+'Trading 1 Farm'!UXC50)*Funding!UWE22","v":0},{"$f":"('Farm 1'!UXD49+'Trading 1 Farm'!UXD50)*Funding!UWF22","v":0},{"$f":"('Farm 1'!UXE49+'Trading 1 Farm'!UXE50)*Funding!UWG22","v":0},{"$f":"('Farm 1'!UXF49+'Trading 1 Farm'!UXF50)*Funding!UWH22","v":0},{"$f":"('Farm 1'!UXG49+'Trading 1 Farm'!UXG50)*Funding!UWI22","v":0},{"$f":"('Farm 1'!UXH49+'Trading 1 Farm'!UXH50)*Funding!UWJ22","v":0},{"$f":"('Farm 1'!UXI49+'Trading 1 Farm'!UXI50)*Funding!UWK22","v":0},{"$f":"('Farm 1'!UXJ49+'Trading 1 Farm'!UXJ50)*Funding!UWL22","v":0},{"$f":"('Farm 1'!UXK49+'Trading 1 Farm'!UXK50)*Funding!UWM22","v":0},{"$f":"('Farm 1'!UXL49+'Trading 1 Farm'!UXL50)*Funding!UWN22","v":0},{"$f":"('Farm 1'!UXM49+'Trading 1 Farm'!UXM50)*Funding!UWO22","v":0},{"$f":"('Farm 1'!UXN49+'Trading 1 Farm'!UXN50)*Funding!UWP22","v":0},{"$f":"('Farm 1'!UXO49+'Trading 1 Farm'!UXO50)*Funding!UWQ22","v":0},{"$f":"('Farm 1'!UXP49+'Trading 1 Farm'!UXP50)*Funding!UWR22","v":0},{"$f":"('Farm 1'!UXQ49+'Trading 1 Farm'!UXQ50)*Funding!UWS22","v":0},{"$f":"('Farm 1'!UXR49+'Trading 1 Farm'!UXR50)*Funding!UWT22","v":0},{"$f":"('Farm 1'!UXS49+'Trading 1 Farm'!UXS50)*Funding!UWU22","v":0},{"$f":"('Farm 1'!UXT49+'Trading 1 Farm'!UXT50)*Funding!UWV22","v":0},{"$f":"('Farm 1'!UXU49+'Trading 1 Farm'!UXU50)*Funding!UWW22","v":0},{"$f":"('Farm 1'!UXV49+'Trading 1 Farm'!UXV50)*Funding!UWX22","v":0},{"$f":"('Farm 1'!UXW49+'Trading 1 Farm'!UXW50)*Funding!UWY22","v":0},{"$f":"('Farm 1'!UXX49+'Trading 1 Farm'!UXX50)*Funding!UWZ22","v":0},{"$f":"('Farm 1'!UXY49+'Trading 1 Farm'!UXY50)*Funding!UXA22","v":0},{"$f":"('Farm 1'!UXZ49+'Trading 1 Farm'!UXZ50)*Funding!UXB22","v":0},{"$f":"('Farm 1'!UYA49+'Trading 1 Farm'!UYA50)*Funding!UXC22","v":0},{"$f":"('Farm 1'!UYB49+'Trading 1 Farm'!UYB50)*Funding!UXD22","v":0},{"$f":"('Farm 1'!UYC49+'Trading 1 Farm'!UYC50)*Funding!UXE22","v":0},{"$f":"('Farm 1'!UYD49+'Trading 1 Farm'!UYD50)*Funding!UXF22","v":0},{"$f":"('Farm 1'!UYE49+'Trading 1 Farm'!UYE50)*Funding!UXG22","v":0},{"$f":"('Farm 1'!UYF49+'Trading 1 Farm'!UYF50)*Funding!UXH22","v":0},{"$f":"('Farm 1'!UYG49+'Trading 1 Farm'!UYG50)*Funding!UXI22","v":0},{"$f":"('Farm 1'!UYH49+'Trading 1 Farm'!UYH50)*Funding!UXJ22","v":0},{"$f":"('Farm 1'!UYI49+'Trading 1 Farm'!UYI50)*Funding!UXK22","v":0},{"$f":"('Farm 1'!UYJ49+'Trading 1 Farm'!UYJ50)*Funding!UXL22","v":0},{"$f":"('Farm 1'!UYK49+'Trading 1 Farm'!UYK50)*Funding!UXM22","v":0},{"$f":"('Farm 1'!UYL49+'Trading 1 Farm'!UYL50)*Funding!UXN22","v":0},{"$f":"('Farm 1'!UYM49+'Trading 1 Farm'!UYM50)*Funding!UXO22","v":0},{"$f":"('Farm 1'!UYN49+'Trading 1 Farm'!UYN50)*Funding!UXP22","v":0},{"$f":"('Farm 1'!UYO49+'Trading 1 Farm'!UYO50)*Funding!UXQ22","v":0},{"$f":"('Farm 1'!UYP49+'Trading 1 Farm'!UYP50)*Funding!UXR22","v":0},{"$f":"('Farm 1'!UYQ49+'Trading 1 Farm'!UYQ50)*Funding!UXS22","v":0},{"$f":"('Farm 1'!UYR49+'Trading 1 Farm'!UYR50)*Funding!UXT22","v":0},{"$f":"('Farm 1'!UYS49+'Trading 1 Farm'!UYS50)*Funding!UXU22","v":0},{"$f":"('Farm 1'!UYT49+'Trading 1 Farm'!UYT50)*Funding!UXV22","v":0},{"$f":"('Farm 1'!UYU49+'Trading 1 Farm'!UYU50)*Funding!UXW22","v":0},{"$f":"('Farm 1'!UYV49+'Trading 1 Farm'!UYV50)*Funding!UXX22","v":0},{"$f":"('Farm 1'!UYW49+'Trading 1 Farm'!UYW50)*Funding!UXY22","v":0},{"$f":"('Farm 1'!UYX49+'Trading 1 Farm'!UYX50)*Funding!UXZ22","v":0},{"$f":"('Farm 1'!UYY49+'Trading 1 Farm'!UYY50)*Funding!UYA22","v":0},{"$f":"('Farm 1'!UYZ49+'Trading 1 Farm'!UYZ50)*Funding!UYB22","v":0},{"$f":"('Farm 1'!UZA49+'Trading 1 Farm'!UZA50)*Funding!UYC22","v":0},{"$f":"('Farm 1'!UZB49+'Trading 1 Farm'!UZB50)*Funding!UYD22","v":0},{"$f":"('Farm 1'!UZC49+'Trading 1 Farm'!UZC50)*Funding!UYE22","v":0},{"$f":"('Farm 1'!UZD49+'Trading 1 Farm'!UZD50)*Funding!UYF22","v":0},{"$f":"('Farm 1'!UZE49+'Trading 1 Farm'!UZE50)*Funding!UYG22","v":0},{"$f":"('Farm 1'!UZF49+'Trading 1 Farm'!UZF50)*Funding!UYH22","v":0},{"$f":"('Farm 1'!UZG49+'Trading 1 Farm'!UZG50)*Funding!UYI22","v":0},{"$f":"('Farm 1'!UZH49+'Trading 1 Farm'!UZH50)*Funding!UYJ22","v":0},{"$f":"('Farm 1'!UZI49+'Trading 1 Farm'!UZI50)*Funding!UYK22","v":0},{"$f":"('Farm 1'!UZJ49+'Trading 1 Farm'!UZJ50)*Funding!UYL22","v":0},{"$f":"('Farm 1'!UZK49+'Trading 1 Farm'!UZK50)*Funding!UYM22","v":0},{"$f":"('Farm 1'!UZL49+'Trading 1 Farm'!UZL50)*Funding!UYN22","v":0},{"$f":"('Farm 1'!UZM49+'Trading 1 Farm'!UZM50)*Funding!UYO22","v":0},{"$f":"('Farm 1'!UZN49+'Trading 1 Farm'!UZN50)*Funding!UYP22","v":0},{"$f":"('Farm 1'!UZO49+'Trading 1 Farm'!UZO50)*Funding!UYQ22","v":0},{"$f":"('Farm 1'!UZP49+'Trading 1 Farm'!UZP50)*Funding!UYR22","v":0},{"$f":"('Farm 1'!UZQ49+'Trading 1 Farm'!UZQ50)*Funding!UYS22","v":0},{"$f":"('Farm 1'!UZR49+'Trading 1 Farm'!UZR50)*Funding!UYT22","v":0},{"$f":"('Farm 1'!UZS49+'Trading 1 Farm'!UZS50)*Funding!UYU22","v":0},{"$f":"('Farm 1'!UZT49+'Trading 1 Farm'!UZT50)*Funding!UYV22","v":0},{"$f":"('Farm 1'!UZU49+'Trading 1 Farm'!UZU50)*Funding!UYW22","v":0},{"$f":"('Farm 1'!UZV49+'Trading 1 Farm'!UZV50)*Funding!UYX22","v":0},{"$f":"('Farm 1'!UZW49+'Trading 1 Farm'!UZW50)*Funding!UYY22","v":0},{"$f":"('Farm 1'!UZX49+'Trading 1 Farm'!UZX50)*Funding!UYZ22","v":0},{"$f":"('Farm 1'!UZY49+'Trading 1 Farm'!UZY50)*Funding!UZA22","v":0},{"$f":"('Farm 1'!UZZ49+'Trading 1 Farm'!UZZ50)*Funding!UZB22","v":0},{"$f":"('Farm 1'!VAA49+'Trading 1 Farm'!VAA50)*Funding!UZC22","v":0},{"$f":"('Farm 1'!VAB49+'Trading 1 Farm'!VAB50)*Funding!UZD22","v":0},{"$f":"('Farm 1'!VAC49+'Trading 1 Farm'!VAC50)*Funding!UZE22","v":0},{"$f":"('Farm 1'!VAD49+'Trading 1 Farm'!VAD50)*Funding!UZF22","v":0},{"$f":"('Farm 1'!VAE49+'Trading 1 Farm'!VAE50)*Funding!UZG22","v":0},{"$f":"('Farm 1'!VAF49+'Trading 1 Farm'!VAF50)*Funding!UZH22","v":0},{"$f":"('Farm 1'!VAG49+'Trading 1 Farm'!VAG50)*Funding!UZI22","v":0},{"$f":"('Farm 1'!VAH49+'Trading 1 Farm'!VAH50)*Funding!UZJ22","v":0},{"$f":"('Farm 1'!VAI49+'Trading 1 Farm'!VAI50)*Funding!UZK22","v":0},{"$f":"('Farm 1'!VAJ49+'Trading 1 Farm'!VAJ50)*Funding!UZL22","v":0},{"$f":"('Farm 1'!VAK49+'Trading 1 Farm'!VAK50)*Funding!UZM22","v":0},{"$f":"('Farm 1'!VAL49+'Trading 1 Farm'!VAL50)*Funding!UZN22","v":0},{"$f":"('Farm 1'!VAM49+'Trading 1 Farm'!VAM50)*Funding!UZO22","v":0},{"$f":"('Farm 1'!VAN49+'Trading 1 Farm'!VAN50)*Funding!UZP22","v":0},{"$f":"('Farm 1'!VAO49+'Trading 1 Farm'!VAO50)*Funding!UZQ22","v":0},{"$f":"('Farm 1'!VAP49+'Trading 1 Farm'!VAP50)*Funding!UZR22","v":0},{"$f":"('Farm 1'!VAQ49+'Trading 1 Farm'!VAQ50)*Funding!UZS22","v":0},{"$f":"('Farm 1'!VAR49+'Trading 1 Farm'!VAR50)*Funding!UZT22","v":0},{"$f":"('Farm 1'!VAS49+'Trading 1 Farm'!VAS50)*Funding!UZU22","v":0},{"$f":"('Farm 1'!VAT49+'Trading 1 Farm'!VAT50)*Funding!UZV22","v":0},{"$f":"('Farm 1'!VAU49+'Trading 1 Farm'!VAU50)*Funding!UZW22","v":0},{"$f":"('Farm 1'!VAV49+'Trading 1 Farm'!VAV50)*Funding!UZX22","v":0},{"$f":"('Farm 1'!VAW49+'Trading 1 Farm'!VAW50)*Funding!UZY22","v":0},{"$f":"('Farm 1'!VAX49+'Trading 1 Farm'!VAX50)*Funding!UZZ22","v":0},{"$f":"('Farm 1'!VAY49+'Trading 1 Farm'!VAY50)*Funding!VAA22","v":0},{"$f":"('Farm 1'!VAZ49+'Trading 1 Farm'!VAZ50)*Funding!VAB22","v":0},{"$f":"('Farm 1'!VBA49+'Trading 1 Farm'!VBA50)*Funding!VAC22","v":0},{"$f":"('Farm 1'!VBB49+'Trading 1 Farm'!VBB50)*Funding!VAD22","v":0},{"$f":"('Farm 1'!VBC49+'Trading 1 Farm'!VBC50)*Funding!VAE22","v":0},{"$f":"('Farm 1'!VBD49+'Trading 1 Farm'!VBD50)*Funding!VAF22","v":0},{"$f":"('Farm 1'!VBE49+'Trading 1 Farm'!VBE50)*Funding!VAG22","v":0},{"$f":"('Farm 1'!VBF49+'Trading 1 Farm'!VBF50)*Funding!VAH22","v":0},{"$f":"('Farm 1'!VBG49+'Trading 1 Farm'!VBG50)*Funding!VAI22","v":0},{"$f":"('Farm 1'!VBH49+'Trading 1 Farm'!VBH50)*Funding!VAJ22","v":0},{"$f":"('Farm 1'!VBI49+'Trading 1 Farm'!VBI50)*Funding!VAK22","v":0},{"$f":"('Farm 1'!VBJ49+'Trading 1 Farm'!VBJ50)*Funding!VAL22","v":0},{"$f":"('Farm 1'!VBK49+'Trading 1 Farm'!VBK50)*Funding!VAM22","v":0},{"$f":"('Farm 1'!VBL49+'Trading 1 Farm'!VBL50)*Funding!VAN22","v":0},{"$f":"('Farm 1'!VBM49+'Trading 1 Farm'!VBM50)*Funding!VAO22","v":0},{"$f":"('Farm 1'!VBN49+'Trading 1 Farm'!VBN50)*Funding!VAP22","v":0},{"$f":"('Farm 1'!VBO49+'Trading 1 Farm'!VBO50)*Funding!VAQ22","v":0},{"$f":"('Farm 1'!VBP49+'Trading 1 Farm'!VBP50)*Funding!VAR22","v":0},{"$f":"('Farm 1'!VBQ49+'Trading 1 Farm'!VBQ50)*Funding!VAS22","v":0},{"$f":"('Farm 1'!VBR49+'Trading 1 Farm'!VBR50)*Funding!VAT22","v":0},{"$f":"('Farm 1'!VBS49+'Trading 1 Farm'!VBS50)*Funding!VAU22","v":0},{"$f":"('Farm 1'!VBT49+'Trading 1 Farm'!VBT50)*Funding!VAV22","v":0},{"$f":"('Farm 1'!VBU49+'Trading 1 Farm'!VBU50)*Funding!VAW22","v":0},{"$f":"('Farm 1'!VBV49+'Trading 1 Farm'!VBV50)*Funding!VAX22","v":0},{"$f":"('Farm 1'!VBW49+'Trading 1 Farm'!VBW50)*Funding!VAY22","v":0},{"$f":"('Farm 1'!VBX49+'Trading 1 Farm'!VBX50)*Funding!VAZ22","v":0},{"$f":"('Farm 1'!VBY49+'Trading 1 Farm'!VBY50)*Funding!VBA22","v":0},{"$f":"('Farm 1'!VBZ49+'Trading 1 Farm'!VBZ50)*Funding!VBB22","v":0},{"$f":"('Farm 1'!VCA49+'Trading 1 Farm'!VCA50)*Funding!VBC22","v":0},{"$f":"('Farm 1'!VCB49+'Trading 1 Farm'!VCB50)*Funding!VBD22","v":0},{"$f":"('Farm 1'!VCC49+'Trading 1 Farm'!VCC50)*Funding!VBE22","v":0},{"$f":"('Farm 1'!VCD49+'Trading 1 Farm'!VCD50)*Funding!VBF22","v":0},{"$f":"('Farm 1'!VCE49+'Trading 1 Farm'!VCE50)*Funding!VBG22","v":0},{"$f":"('Farm 1'!VCF49+'Trading 1 Farm'!VCF50)*Funding!VBH22","v":0},{"$f":"('Farm 1'!VCG49+'Trading 1 Farm'!VCG50)*Funding!VBI22","v":0},{"$f":"('Farm 1'!VCH49+'Trading 1 Farm'!VCH50)*Funding!VBJ22","v":0},{"$f":"('Farm 1'!VCI49+'Trading 1 Farm'!VCI50)*Funding!VBK22","v":0},{"$f":"('Farm 1'!VCJ49+'Trading 1 Farm'!VCJ50)*Funding!VBL22","v":0},{"$f":"('Farm 1'!VCK49+'Trading 1 Farm'!VCK50)*Funding!VBM22","v":0},{"$f":"('Farm 1'!VCL49+'Trading 1 Farm'!VCL50)*Funding!VBN22","v":0},{"$f":"('Farm 1'!VCM49+'Trading 1 Farm'!VCM50)*Funding!VBO22","v":0},{"$f":"('Farm 1'!VCN49+'Trading 1 Farm'!VCN50)*Funding!VBP22","v":0},{"$f":"('Farm 1'!VCO49+'Trading 1 Farm'!VCO50)*Funding!VBQ22","v":0},{"$f":"('Farm 1'!VCP49+'Trading 1 Farm'!VCP50)*Funding!VBR22","v":0},{"$f":"('Farm 1'!VCQ49+'Trading 1 Farm'!VCQ50)*Funding!VBS22","v":0},{"$f":"('Farm 1'!VCR49+'Trading 1 Farm'!VCR50)*Funding!VBT22","v":0},{"$f":"('Farm 1'!VCS49+'Trading 1 Farm'!VCS50)*Funding!VBU22","v":0},{"$f":"('Farm 1'!VCT49+'Trading 1 Farm'!VCT50)*Funding!VBV22","v":0},{"$f":"('Farm 1'!VCU49+'Trading 1 Farm'!VCU50)*Funding!VBW22","v":0},{"$f":"('Farm 1'!VCV49+'Trading 1 Farm'!VCV50)*Funding!VBX22","v":0},{"$f":"('Farm 1'!VCW49+'Trading 1 Farm'!VCW50)*Funding!VBY22","v":0},{"$f":"('Farm 1'!VCX49+'Trading 1 Farm'!VCX50)*Funding!VBZ22","v":0},{"$f":"('Farm 1'!VCY49+'Trading 1 Farm'!VCY50)*Funding!VCA22","v":0},{"$f":"('Farm 1'!VCZ49+'Trading 1 Farm'!VCZ50)*Funding!VCB22","v":0},{"$f":"('Farm 1'!VDA49+'Trading 1 Farm'!VDA50)*Funding!VCC22","v":0},{"$f":"('Farm 1'!VDB49+'Trading 1 Farm'!VDB50)*Funding!VCD22","v":0},{"$f":"('Farm 1'!VDC49+'Trading 1 Farm'!VDC50)*Funding!VCE22","v":0},{"$f":"('Farm 1'!VDD49+'Trading 1 Farm'!VDD50)*Funding!VCF22","v":0},{"$f":"('Farm 1'!VDE49+'Trading 1 Farm'!VDE50)*Funding!VCG22","v":0},{"$f":"('Farm 1'!VDF49+'Trading 1 Farm'!VDF50)*Funding!VCH22","v":0},{"$f":"('Farm 1'!VDG49+'Trading 1 Farm'!VDG50)*Funding!VCI22","v":0},{"$f":"('Farm 1'!VDH49+'Trading 1 Farm'!VDH50)*Funding!VCJ22","v":0},{"$f":"('Farm 1'!VDI49+'Trading 1 Farm'!VDI50)*Funding!VCK22","v":0},{"$f":"('Farm 1'!VDJ49+'Trading 1 Farm'!VDJ50)*Funding!VCL22","v":0},{"$f":"('Farm 1'!VDK49+'Trading 1 Farm'!VDK50)*Funding!VCM22","v":0},{"$f":"('Farm 1'!VDL49+'Trading 1 Farm'!VDL50)*Funding!VCN22","v":0},{"$f":"('Farm 1'!VDM49+'Trading 1 Farm'!VDM50)*Funding!VCO22","v":0},{"$f":"('Farm 1'!VDN49+'Trading 1 Farm'!VDN50)*Funding!VCP22","v":0},{"$f":"('Farm 1'!VDO49+'Trading 1 Farm'!VDO50)*Funding!VCQ22","v":0},{"$f":"('Farm 1'!VDP49+'Trading 1 Farm'!VDP50)*Funding!VCR22","v":0},{"$f":"('Farm 1'!VDQ49+'Trading 1 Farm'!VDQ50)*Funding!VCS22","v":0},{"$f":"('Farm 1'!VDR49+'Trading 1 Farm'!VDR50)*Funding!VCT22","v":0},{"$f":"('Farm 1'!VDS49+'Trading 1 Farm'!VDS50)*Funding!VCU22","v":0},{"$f":"('Farm 1'!VDT49+'Trading 1 Farm'!VDT50)*Funding!VCV22","v":0},{"$f":"('Farm 1'!VDU49+'Trading 1 Farm'!VDU50)*Funding!VCW22","v":0},{"$f":"('Farm 1'!VDV49+'Trading 1 Farm'!VDV50)*Funding!VCX22","v":0},{"$f":"('Farm 1'!VDW49+'Trading 1 Farm'!VDW50)*Funding!VCY22","v":0},{"$f":"('Farm 1'!VDX49+'Trading 1 Farm'!VDX50)*Funding!VCZ22","v":0},{"$f":"('Farm 1'!VDY49+'Trading 1 Farm'!VDY50)*Funding!VDA22","v":0},{"$f":"('Farm 1'!VDZ49+'Trading 1 Farm'!VDZ50)*Funding!VDB22","v":0},{"$f":"('Farm 1'!VEA49+'Trading 1 Farm'!VEA50)*Funding!VDC22","v":0},{"$f":"('Farm 1'!VEB49+'Trading 1 Farm'!VEB50)*Funding!VDD22","v":0},{"$f":"('Farm 1'!VEC49+'Trading 1 Farm'!VEC50)*Funding!VDE22","v":0},{"$f":"('Farm 1'!VED49+'Trading 1 Farm'!VED50)*Funding!VDF22","v":0},{"$f":"('Farm 1'!VEE49+'Trading 1 Farm'!VEE50)*Funding!VDG22","v":0},{"$f":"('Farm 1'!VEF49+'Trading 1 Farm'!VEF50)*Funding!VDH22","v":0},{"$f":"('Farm 1'!VEG49+'Trading 1 Farm'!VEG50)*Funding!VDI22","v":0},{"$f":"('Farm 1'!VEH49+'Trading 1 Farm'!VEH50)*Funding!VDJ22","v":0},{"$f":"('Farm 1'!VEI49+'Trading 1 Farm'!VEI50)*Funding!VDK22","v":0},{"$f":"('Farm 1'!VEJ49+'Trading 1 Farm'!VEJ50)*Funding!VDL22","v":0},{"$f":"('Farm 1'!VEK49+'Trading 1 Farm'!VEK50)*Funding!VDM22","v":0},{"$f":"('Farm 1'!VEL49+'Trading 1 Farm'!VEL50)*Funding!VDN22","v":0},{"$f":"('Farm 1'!VEM49+'Trading 1 Farm'!VEM50)*Funding!VDO22","v":0},{"$f":"('Farm 1'!VEN49+'Trading 1 Farm'!VEN50)*Funding!VDP22","v":0},{"$f":"('Farm 1'!VEO49+'Trading 1 Farm'!VEO50)*Funding!VDQ22","v":0},{"$f":"('Farm 1'!VEP49+'Trading 1 Farm'!VEP50)*Funding!VDR22","v":0},{"$f":"('Farm 1'!VEQ49+'Trading 1 Farm'!VEQ50)*Funding!VDS22","v":0},{"$f":"('Farm 1'!VER49+'Trading 1 Farm'!VER50)*Funding!VDT22","v":0},{"$f":"('Farm 1'!VES49+'Trading 1 Farm'!VES50)*Funding!VDU22","v":0},{"$f":"('Farm 1'!VET49+'Trading 1 Farm'!VET50)*Funding!VDV22","v":0},{"$f":"('Farm 1'!VEU49+'Trading 1 Farm'!VEU50)*Funding!VDW22","v":0},{"$f":"('Farm 1'!VEV49+'Trading 1 Farm'!VEV50)*Funding!VDX22","v":0},{"$f":"('Farm 1'!VEW49+'Trading 1 Farm'!VEW50)*Funding!VDY22","v":0},{"$f":"('Farm 1'!VEX49+'Trading 1 Farm'!VEX50)*Funding!VDZ22","v":0},{"$f":"('Farm 1'!VEY49+'Trading 1 Farm'!VEY50)*Funding!VEA22","v":0},{"$f":"('Farm 1'!VEZ49+'Trading 1 Farm'!VEZ50)*Funding!VEB22","v":0},{"$f":"('Farm 1'!VFA49+'Trading 1 Farm'!VFA50)*Funding!VEC22","v":0},{"$f":"('Farm 1'!VFB49+'Trading 1 Farm'!VFB50)*Funding!VED22","v":0},{"$f":"('Farm 1'!VFC49+'Trading 1 Farm'!VFC50)*Funding!VEE22","v":0},{"$f":"('Farm 1'!VFD49+'Trading 1 Farm'!VFD50)*Funding!VEF22","v":0},{"$f":"('Farm 1'!VFE49+'Trading 1 Farm'!VFE50)*Funding!VEG22","v":0},{"$f":"('Farm 1'!VFF49+'Trading 1 Farm'!VFF50)*Funding!VEH22","v":0},{"$f":"('Farm 1'!VFG49+'Trading 1 Farm'!VFG50)*Funding!VEI22","v":0},{"$f":"('Farm 1'!VFH49+'Trading 1 Farm'!VFH50)*Funding!VEJ22","v":0},{"$f":"('Farm 1'!VFI49+'Trading 1 Farm'!VFI50)*Funding!VEK22","v":0},{"$f":"('Farm 1'!VFJ49+'Trading 1 Farm'!VFJ50)*Funding!VEL22","v":0},{"$f":"('Farm 1'!VFK49+'Trading 1 Farm'!VFK50)*Funding!VEM22","v":0},{"$f":"('Farm 1'!VFL49+'Trading 1 Farm'!VFL50)*Funding!VEN22","v":0},{"$f":"('Farm 1'!VFM49+'Trading 1 Farm'!VFM50)*Funding!VEO22","v":0},{"$f":"('Farm 1'!VFN49+'Trading 1 Farm'!VFN50)*Funding!VEP22","v":0},{"$f":"('Farm 1'!VFO49+'Trading 1 Farm'!VFO50)*Funding!VEQ22","v":0},{"$f":"('Farm 1'!VFP49+'Trading 1 Farm'!VFP50)*Funding!VER22","v":0},{"$f":"('Farm 1'!VFQ49+'Trading 1 Farm'!VFQ50)*Funding!VES22","v":0},{"$f":"('Farm 1'!VFR49+'Trading 1 Farm'!VFR50)*Funding!VET22","v":0},{"$f":"('Farm 1'!VFS49+'Trading 1 Farm'!VFS50)*Funding!VEU22","v":0},{"$f":"('Farm 1'!VFT49+'Trading 1 Farm'!VFT50)*Funding!VEV22","v":0},{"$f":"('Farm 1'!VFU49+'Trading 1 Farm'!VFU50)*Funding!VEW22","v":0},{"$f":"('Farm 1'!VFV49+'Trading 1 Farm'!VFV50)*Funding!VEX22","v":0},{"$f":"('Farm 1'!VFW49+'Trading 1 Farm'!VFW50)*Funding!VEY22","v":0},{"$f":"('Farm 1'!VFX49+'Trading 1 Farm'!VFX50)*Funding!VEZ22","v":0},{"$f":"('Farm 1'!VFY49+'Trading 1 Farm'!VFY50)*Funding!VFA22","v":0},{"$f":"('Farm 1'!VFZ49+'Trading 1 Farm'!VFZ50)*Funding!VFB22","v":0},{"$f":"('Farm 1'!VGA49+'Trading 1 Farm'!VGA50)*Funding!VFC22","v":0},{"$f":"('Farm 1'!VGB49+'Trading 1 Farm'!VGB50)*Funding!VFD22","v":0},{"$f":"('Farm 1'!VGC49+'Trading 1 Farm'!VGC50)*Funding!VFE22","v":0},{"$f":"('Farm 1'!VGD49+'Trading 1 Farm'!VGD50)*Funding!VFF22","v":0},{"$f":"('Farm 1'!VGE49+'Trading 1 Farm'!VGE50)*Funding!VFG22","v":0},{"$f":"('Farm 1'!VGF49+'Trading 1 Farm'!VGF50)*Funding!VFH22","v":0},{"$f":"('Farm 1'!VGG49+'Trading 1 Farm'!VGG50)*Funding!VFI22","v":0},{"$f":"('Farm 1'!VGH49+'Trading 1 Farm'!VGH50)*Funding!VFJ22","v":0},{"$f":"('Farm 1'!VGI49+'Trading 1 Farm'!VGI50)*Funding!VFK22","v":0},{"$f":"('Farm 1'!VGJ49+'Trading 1 Farm'!VGJ50)*Funding!VFL22","v":0},{"$f":"('Farm 1'!VGK49+'Trading 1 Farm'!VGK50)*Funding!VFM22","v":0},{"$f":"('Farm 1'!VGL49+'Trading 1 Farm'!VGL50)*Funding!VFN22","v":0},{"$f":"('Farm 1'!VGM49+'Trading 1 Farm'!VGM50)*Funding!VFO22","v":0},{"$f":"('Farm 1'!VGN49+'Trading 1 Farm'!VGN50)*Funding!VFP22","v":0},{"$f":"('Farm 1'!VGO49+'Trading 1 Farm'!VGO50)*Funding!VFQ22","v":0},{"$f":"('Farm 1'!VGP49+'Trading 1 Farm'!VGP50)*Funding!VFR22","v":0},{"$f":"('Farm 1'!VGQ49+'Trading 1 Farm'!VGQ50)*Funding!VFS22","v":0},{"$f":"('Farm 1'!VGR49+'Trading 1 Farm'!VGR50)*Funding!VFT22","v":0},{"$f":"('Farm 1'!VGS49+'Trading 1 Farm'!VGS50)*Funding!VFU22","v":0},{"$f":"('Farm 1'!VGT49+'Trading 1 Farm'!VGT50)*Funding!VFV22","v":0},{"$f":"('Farm 1'!VGU49+'Trading 1 Farm'!VGU50)*Funding!VFW22","v":0},{"$f":"('Farm 1'!VGV49+'Trading 1 Farm'!VGV50)*Funding!VFX22","v":0},{"$f":"('Farm 1'!VGW49+'Trading 1 Farm'!VGW50)*Funding!VFY22","v":0},{"$f":"('Farm 1'!VGX49+'Trading 1 Farm'!VGX50)*Funding!VFZ22","v":0},{"$f":"('Farm 1'!VGY49+'Trading 1 Farm'!VGY50)*Funding!VGA22","v":0},{"$f":"('Farm 1'!VGZ49+'Trading 1 Farm'!VGZ50)*Funding!VGB22","v":0},{"$f":"('Farm 1'!VHA49+'Trading 1 Farm'!VHA50)*Funding!VGC22","v":0},{"$f":"('Farm 1'!VHB49+'Trading 1 Farm'!VHB50)*Funding!VGD22","v":0},{"$f":"('Farm 1'!VHC49+'Trading 1 Farm'!VHC50)*Funding!VGE22","v":0},{"$f":"('Farm 1'!VHD49+'Trading 1 Farm'!VHD50)*Funding!VGF22","v":0},{"$f":"('Farm 1'!VHE49+'Trading 1 Farm'!VHE50)*Funding!VGG22","v":0},{"$f":"('Farm 1'!VHF49+'Trading 1 Farm'!VHF50)*Funding!VGH22","v":0},{"$f":"('Farm 1'!VHG49+'Trading 1 Farm'!VHG50)*Funding!VGI22","v":0},{"$f":"('Farm 1'!VHH49+'Trading 1 Farm'!VHH50)*Funding!VGJ22","v":0},{"$f":"('Farm 1'!VHI49+'Trading 1 Farm'!VHI50)*Funding!VGK22","v":0},{"$f":"('Farm 1'!VHJ49+'Trading 1 Farm'!VHJ50)*Funding!VGL22","v":0},{"$f":"('Farm 1'!VHK49+'Trading 1 Farm'!VHK50)*Funding!VGM22","v":0},{"$f":"('Farm 1'!VHL49+'Trading 1 Farm'!VHL50)*Funding!VGN22","v":0},{"$f":"('Farm 1'!VHM49+'Trading 1 Farm'!VHM50)*Funding!VGO22","v":0},{"$f":"('Farm 1'!VHN49+'Trading 1 Farm'!VHN50)*Funding!VGP22","v":0},{"$f":"('Farm 1'!VHO49+'Trading 1 Farm'!VHO50)*Funding!VGQ22","v":0},{"$f":"('Farm 1'!VHP49+'Trading 1 Farm'!VHP50)*Funding!VGR22","v":0},{"$f":"('Farm 1'!VHQ49+'Trading 1 Farm'!VHQ50)*Funding!VGS22","v":0},{"$f":"('Farm 1'!VHR49+'Trading 1 Farm'!VHR50)*Funding!VGT22","v":0},{"$f":"('Farm 1'!VHS49+'Trading 1 Farm'!VHS50)*Funding!VGU22","v":0},{"$f":"('Farm 1'!VHT49+'Trading 1 Farm'!VHT50)*Funding!VGV22","v":0},{"$f":"('Farm 1'!VHU49+'Trading 1 Farm'!VHU50)*Funding!VGW22","v":0},{"$f":"('Farm 1'!VHV49+'Trading 1 Farm'!VHV50)*Funding!VGX22","v":0},{"$f":"('Farm 1'!VHW49+'Trading 1 Farm'!VHW50)*Funding!VGY22","v":0},{"$f":"('Farm 1'!VHX49+'Trading 1 Farm'!VHX50)*Funding!VGZ22","v":0},{"$f":"('Farm 1'!VHY49+'Trading 1 Farm'!VHY50)*Funding!VHA22","v":0},{"$f":"('Farm 1'!VHZ49+'Trading 1 Farm'!VHZ50)*Funding!VHB22","v":0},{"$f":"('Farm 1'!VIA49+'Trading 1 Farm'!VIA50)*Funding!VHC22","v":0},{"$f":"('Farm 1'!VIB49+'Trading 1 Farm'!VIB50)*Funding!VHD22","v":0},{"$f":"('Farm 1'!VIC49+'Trading 1 Farm'!VIC50)*Funding!VHE22","v":0},{"$f":"('Farm 1'!VID49+'Trading 1 Farm'!VID50)*Funding!VHF22","v":0},{"$f":"('Farm 1'!VIE49+'Trading 1 Farm'!VIE50)*Funding!VHG22","v":0},{"$f":"('Farm 1'!VIF49+'Trading 1 Farm'!VIF50)*Funding!VHH22","v":0},{"$f":"('Farm 1'!VIG49+'Trading 1 Farm'!VIG50)*Funding!VHI22","v":0},{"$f":"('Farm 1'!VIH49+'Trading 1 Farm'!VIH50)*Funding!VHJ22","v":0},{"$f":"('Farm 1'!VII49+'Trading 1 Farm'!VII50)*Funding!VHK22","v":0},{"$f":"('Farm 1'!VIJ49+'Trading 1 Farm'!VIJ50)*Funding!VHL22","v":0},{"$f":"('Farm 1'!VIK49+'Trading 1 Farm'!VIK50)*Funding!VHM22","v":0},{"$f":"('Farm 1'!VIL49+'Trading 1 Farm'!VIL50)*Funding!VHN22","v":0},{"$f":"('Farm 1'!VIM49+'Trading 1 Farm'!VIM50)*Funding!VHO22","v":0},{"$f":"('Farm 1'!VIN49+'Trading 1 Farm'!VIN50)*Funding!VHP22","v":0},{"$f":"('Farm 1'!VIO49+'Trading 1 Farm'!VIO50)*Funding!VHQ22","v":0},{"$f":"('Farm 1'!VIP49+'Trading 1 Farm'!VIP50)*Funding!VHR22","v":0},{"$f":"('Farm 1'!VIQ49+'Trading 1 Farm'!VIQ50)*Funding!VHS22","v":0},{"$f":"('Farm 1'!VIR49+'Trading 1 Farm'!VIR50)*Funding!VHT22","v":0},{"$f":"('Farm 1'!VIS49+'Trading 1 Farm'!VIS50)*Funding!VHU22","v":0},{"$f":"('Farm 1'!VIT49+'Trading 1 Farm'!VIT50)*Funding!VHV22","v":0},{"$f":"('Farm 1'!VIU49+'Trading 1 Farm'!VIU50)*Funding!VHW22","v":0},{"$f":"('Farm 1'!VIV49+'Trading 1 Farm'!VIV50)*Funding!VHX22","v":0},{"$f":"('Farm 1'!VIW49+'Trading 1 Farm'!VIW50)*Funding!VHY22","v":0},{"$f":"('Farm 1'!VIX49+'Trading 1 Farm'!VIX50)*Funding!VHZ22","v":0},{"$f":"('Farm 1'!VIY49+'Trading 1 Farm'!VIY50)*Funding!VIA22","v":0},{"$f":"('Farm 1'!VIZ49+'Trading 1 Farm'!VIZ50)*Funding!VIB22","v":0},{"$f":"('Farm 1'!VJA49+'Trading 1 Farm'!VJA50)*Funding!VIC22","v":0},{"$f":"('Farm 1'!VJB49+'Trading 1 Farm'!VJB50)*Funding!VID22","v":0},{"$f":"('Farm 1'!VJC49+'Trading 1 Farm'!VJC50)*Funding!VIE22","v":0},{"$f":"('Farm 1'!VJD49+'Trading 1 Farm'!VJD50)*Funding!VIF22","v":0},{"$f":"('Farm 1'!VJE49+'Trading 1 Farm'!VJE50)*Funding!VIG22","v":0},{"$f":"('Farm 1'!VJF49+'Trading 1 Farm'!VJF50)*Funding!VIH22","v":0},{"$f":"('Farm 1'!VJG49+'Trading 1 Farm'!VJG50)*Funding!VII22","v":0},{"$f":"('Farm 1'!VJH49+'Trading 1 Farm'!VJH50)*Funding!VIJ22","v":0},{"$f":"('Farm 1'!VJI49+'Trading 1 Farm'!VJI50)*Funding!VIK22","v":0},{"$f":"('Farm 1'!VJJ49+'Trading 1 Farm'!VJJ50)*Funding!VIL22","v":0},{"$f":"('Farm 1'!VJK49+'Trading 1 Farm'!VJK50)*Funding!VIM22","v":0},{"$f":"('Farm 1'!VJL49+'Trading 1 Farm'!VJL50)*Funding!VIN22","v":0},{"$f":"('Farm 1'!VJM49+'Trading 1 Farm'!VJM50)*Funding!VIO22","v":0},{"$f":"('Farm 1'!VJN49+'Trading 1 Farm'!VJN50)*Funding!VIP22","v":0},{"$f":"('Farm 1'!VJO49+'Trading 1 Farm'!VJO50)*Funding!VIQ22","v":0},{"$f":"('Farm 1'!VJP49+'Trading 1 Farm'!VJP50)*Funding!VIR22","v":0},{"$f":"('Farm 1'!VJQ49+'Trading 1 Farm'!VJQ50)*Funding!VIS22","v":0},{"$f":"('Farm 1'!VJR49+'Trading 1 Farm'!VJR50)*Funding!VIT22","v":0},{"$f":"('Farm 1'!VJS49+'Trading 1 Farm'!VJS50)*Funding!VIU22","v":0},{"$f":"('Farm 1'!VJT49+'Trading 1 Farm'!VJT50)*Funding!VIV22","v":0},{"$f":"('Farm 1'!VJU49+'Trading 1 Farm'!VJU50)*Funding!VIW22","v":0},{"$f":"('Farm 1'!VJV49+'Trading 1 Farm'!VJV50)*Funding!VIX22","v":0},{"$f":"('Farm 1'!VJW49+'Trading 1 Farm'!VJW50)*Funding!VIY22","v":0},{"$f":"('Farm 1'!VJX49+'Trading 1 Farm'!VJX50)*Funding!VIZ22","v":0},{"$f":"('Farm 1'!VJY49+'Trading 1 Farm'!VJY50)*Funding!VJA22","v":0},{"$f":"('Farm 1'!VJZ49+'Trading 1 Farm'!VJZ50)*Funding!VJB22","v":0},{"$f":"('Farm 1'!VKA49+'Trading 1 Farm'!VKA50)*Funding!VJC22","v":0},{"$f":"('Farm 1'!VKB49+'Trading 1 Farm'!VKB50)*Funding!VJD22","v":0},{"$f":"('Farm 1'!VKC49+'Trading 1 Farm'!VKC50)*Funding!VJE22","v":0},{"$f":"('Farm 1'!VKD49+'Trading 1 Farm'!VKD50)*Funding!VJF22","v":0},{"$f":"('Farm 1'!VKE49+'Trading 1 Farm'!VKE50)*Funding!VJG22","v":0},{"$f":"('Farm 1'!VKF49+'Trading 1 Farm'!VKF50)*Funding!VJH22","v":0},{"$f":"('Farm 1'!VKG49+'Trading 1 Farm'!VKG50)*Funding!VJI22","v":0},{"$f":"('Farm 1'!VKH49+'Trading 1 Farm'!VKH50)*Funding!VJJ22","v":0},{"$f":"('Farm 1'!VKI49+'Trading 1 Farm'!VKI50)*Funding!VJK22","v":0},{"$f":"('Farm 1'!VKJ49+'Trading 1 Farm'!VKJ50)*Funding!VJL22","v":0},{"$f":"('Farm 1'!VKK49+'Trading 1 Farm'!VKK50)*Funding!VJM22","v":0},{"$f":"('Farm 1'!VKL49+'Trading 1 Farm'!VKL50)*Funding!VJN22","v":0},{"$f":"('Farm 1'!VKM49+'Trading 1 Farm'!VKM50)*Funding!VJO22","v":0},{"$f":"('Farm 1'!VKN49+'Trading 1 Farm'!VKN50)*Funding!VJP22","v":0},{"$f":"('Farm 1'!VKO49+'Trading 1 Farm'!VKO50)*Funding!VJQ22","v":0},{"$f":"('Farm 1'!VKP49+'Trading 1 Farm'!VKP50)*Funding!VJR22","v":0},{"$f":"('Farm 1'!VKQ49+'Trading 1 Farm'!VKQ50)*Funding!VJS22","v":0},{"$f":"('Farm 1'!VKR49+'Trading 1 Farm'!VKR50)*Funding!VJT22","v":0},{"$f":"('Farm 1'!VKS49+'Trading 1 Farm'!VKS50)*Funding!VJU22","v":0},{"$f":"('Farm 1'!VKT49+'Trading 1 Farm'!VKT50)*Funding!VJV22","v":0},{"$f":"('Farm 1'!VKU49+'Trading 1 Farm'!VKU50)*Funding!VJW22","v":0},{"$f":"('Farm 1'!VKV49+'Trading 1 Farm'!VKV50)*Funding!VJX22","v":0},{"$f":"('Farm 1'!VKW49+'Trading 1 Farm'!VKW50)*Funding!VJY22","v":0},{"$f":"('Farm 1'!VKX49+'Trading 1 Farm'!VKX50)*Funding!VJZ22","v":0},{"$f":"('Farm 1'!VKY49+'Trading 1 Farm'!VKY50)*Funding!VKA22","v":0},{"$f":"('Farm 1'!VKZ49+'Trading 1 Farm'!VKZ50)*Funding!VKB22","v":0},{"$f":"('Farm 1'!VLA49+'Trading 1 Farm'!VLA50)*Funding!VKC22","v":0},{"$f":"('Farm 1'!VLB49+'Trading 1 Farm'!VLB50)*Funding!VKD22","v":0},{"$f":"('Farm 1'!VLC49+'Trading 1 Farm'!VLC50)*Funding!VKE22","v":0},{"$f":"('Farm 1'!VLD49+'Trading 1 Farm'!VLD50)*Funding!VKF22","v":0},{"$f":"('Farm 1'!VLE49+'Trading 1 Farm'!VLE50)*Funding!VKG22","v":0},{"$f":"('Farm 1'!VLF49+'Trading 1 Farm'!VLF50)*Funding!VKH22","v":0},{"$f":"('Farm 1'!VLG49+'Trading 1 Farm'!VLG50)*Funding!VKI22","v":0},{"$f":"('Farm 1'!VLH49+'Trading 1 Farm'!VLH50)*Funding!VKJ22","v":0},{"$f":"('Farm 1'!VLI49+'Trading 1 Farm'!VLI50)*Funding!VKK22","v":0},{"$f":"('Farm 1'!VLJ49+'Trading 1 Farm'!VLJ50)*Funding!VKL22","v":0},{"$f":"('Farm 1'!VLK49+'Trading 1 Farm'!VLK50)*Funding!VKM22","v":0},{"$f":"('Farm 1'!VLL49+'Trading 1 Farm'!VLL50)*Funding!VKN22","v":0},{"$f":"('Farm 1'!VLM49+'Trading 1 Farm'!VLM50)*Funding!VKO22","v":0},{"$f":"('Farm 1'!VLN49+'Trading 1 Farm'!VLN50)*Funding!VKP22","v":0},{"$f":"('Farm 1'!VLO49+'Trading 1 Farm'!VLO50)*Funding!VKQ22","v":0},{"$f":"('Farm 1'!VLP49+'Trading 1 Farm'!VLP50)*Funding!VKR22","v":0},{"$f":"('Farm 1'!VLQ49+'Trading 1 Farm'!VLQ50)*Funding!VKS22","v":0},{"$f":"('Farm 1'!VLR49+'Trading 1 Farm'!VLR50)*Funding!VKT22","v":0},{"$f":"('Farm 1'!VLS49+'Trading 1 Farm'!VLS50)*Funding!VKU22","v":0},{"$f":"('Farm 1'!VLT49+'Trading 1 Farm'!VLT50)*Funding!VKV22","v":0},{"$f":"('Farm 1'!VLU49+'Trading 1 Farm'!VLU50)*Funding!VKW22","v":0},{"$f":"('Farm 1'!VLV49+'Trading 1 Farm'!VLV50)*Funding!VKX22","v":0},{"$f":"('Farm 1'!VLW49+'Trading 1 Farm'!VLW50)*Funding!VKY22","v":0},{"$f":"('Farm 1'!VLX49+'Trading 1 Farm'!VLX50)*Funding!VKZ22","v":0},{"$f":"('Farm 1'!VLY49+'Trading 1 Farm'!VLY50)*Funding!VLA22","v":0},{"$f":"('Farm 1'!VLZ49+'Trading 1 Farm'!VLZ50)*Funding!VLB22","v":0},{"$f":"('Farm 1'!VMA49+'Trading 1 Farm'!VMA50)*Funding!VLC22","v":0},{"$f":"('Farm 1'!VMB49+'Trading 1 Farm'!VMB50)*Funding!VLD22","v":0},{"$f":"('Farm 1'!VMC49+'Trading 1 Farm'!VMC50)*Funding!VLE22","v":0},{"$f":"('Farm 1'!VMD49+'Trading 1 Farm'!VMD50)*Funding!VLF22","v":0},{"$f":"('Farm 1'!VME49+'Trading 1 Farm'!VME50)*Funding!VLG22","v":0},{"$f":"('Farm 1'!VMF49+'Trading 1 Farm'!VMF50)*Funding!VLH22","v":0},{"$f":"('Farm 1'!VMG49+'Trading 1 Farm'!VMG50)*Funding!VLI22","v":0},{"$f":"('Farm 1'!VMH49+'Trading 1 Farm'!VMH50)*Funding!VLJ22","v":0},{"$f":"('Farm 1'!VMI49+'Trading 1 Farm'!VMI50)*Funding!VLK22","v":0},{"$f":"('Farm 1'!VMJ49+'Trading 1 Farm'!VMJ50)*Funding!VLL22","v":0},{"$f":"('Farm 1'!VMK49+'Trading 1 Farm'!VMK50)*Funding!VLM22","v":0},{"$f":"('Farm 1'!VML49+'Trading 1 Farm'!VML50)*Funding!VLN22","v":0},{"$f":"('Farm 1'!VMM49+'Trading 1 Farm'!VMM50)*Funding!VLO22","v":0},{"$f":"('Farm 1'!VMN49+'Trading 1 Farm'!VMN50)*Funding!VLP22","v":0},{"$f":"('Farm 1'!VMO49+'Trading 1 Farm'!VMO50)*Funding!VLQ22","v":0},{"$f":"('Farm 1'!VMP49+'Trading 1 Farm'!VMP50)*Funding!VLR22","v":0},{"$f":"('Farm 1'!VMQ49+'Trading 1 Farm'!VMQ50)*Funding!VLS22","v":0},{"$f":"('Farm 1'!VMR49+'Trading 1 Farm'!VMR50)*Funding!VLT22","v":0},{"$f":"('Farm 1'!VMS49+'Trading 1 Farm'!VMS50)*Funding!VLU22","v":0},{"$f":"('Farm 1'!VMT49+'Trading 1 Farm'!VMT50)*Funding!VLV22","v":0},{"$f":"('Farm 1'!VMU49+'Trading 1 Farm'!VMU50)*Funding!VLW22","v":0},{"$f":"('Farm 1'!VMV49+'Trading 1 Farm'!VMV50)*Funding!VLX22","v":0},{"$f":"('Farm 1'!VMW49+'Trading 1 Farm'!VMW50)*Funding!VLY22","v":0},{"$f":"('Farm 1'!VMX49+'Trading 1 Farm'!VMX50)*Funding!VLZ22","v":0},{"$f":"('Farm 1'!VMY49+'Trading 1 Farm'!VMY50)*Funding!VMA22","v":0},{"$f":"('Farm 1'!VMZ49+'Trading 1 Farm'!VMZ50)*Funding!VMB22","v":0},{"$f":"('Farm 1'!VNA49+'Trading 1 Farm'!VNA50)*Funding!VMC22","v":0},{"$f":"('Farm 1'!VNB49+'Trading 1 Farm'!VNB50)*Funding!VMD22","v":0},{"$f":"('Farm 1'!VNC49+'Trading 1 Farm'!VNC50)*Funding!VME22","v":0},{"$f":"('Farm 1'!VND49+'Trading 1 Farm'!VND50)*Funding!VMF22","v":0},{"$f":"('Farm 1'!VNE49+'Trading 1 Farm'!VNE50)*Funding!VMG22","v":0},{"$f":"('Farm 1'!VNF49+'Trading 1 Farm'!VNF50)*Funding!VMH22","v":0},{"$f":"('Farm 1'!VNG49+'Trading 1 Farm'!VNG50)*Funding!VMI22","v":0},{"$f":"('Farm 1'!VNH49+'Trading 1 Farm'!VNH50)*Funding!VMJ22","v":0},{"$f":"('Farm 1'!VNI49+'Trading 1 Farm'!VNI50)*Funding!VMK22","v":0},{"$f":"('Farm 1'!VNJ49+'Trading 1 Farm'!VNJ50)*Funding!VML22","v":0},{"$f":"('Farm 1'!VNK49+'Trading 1 Farm'!VNK50)*Funding!VMM22","v":0},{"$f":"('Farm 1'!VNL49+'Trading 1 Farm'!VNL50)*Funding!VMN22","v":0},{"$f":"('Farm 1'!VNM49+'Trading 1 Farm'!VNM50)*Funding!VMO22","v":0},{"$f":"('Farm 1'!VNN49+'Trading 1 Farm'!VNN50)*Funding!VMP22","v":0},{"$f":"('Farm 1'!VNO49+'Trading 1 Farm'!VNO50)*Funding!VMQ22","v":0},{"$f":"('Farm 1'!VNP49+'Trading 1 Farm'!VNP50)*Funding!VMR22","v":0},{"$f":"('Farm 1'!VNQ49+'Trading 1 Farm'!VNQ50)*Funding!VMS22","v":0},{"$f":"('Farm 1'!VNR49+'Trading 1 Farm'!VNR50)*Funding!VMT22","v":0},{"$f":"('Farm 1'!VNS49+'Trading 1 Farm'!VNS50)*Funding!VMU22","v":0},{"$f":"('Farm 1'!VNT49+'Trading 1 Farm'!VNT50)*Funding!VMV22","v":0},{"$f":"('Farm 1'!VNU49+'Trading 1 Farm'!VNU50)*Funding!VMW22","v":0},{"$f":"('Farm 1'!VNV49+'Trading 1 Farm'!VNV50)*Funding!VMX22","v":0},{"$f":"('Farm 1'!VNW49+'Trading 1 Farm'!VNW50)*Funding!VMY22","v":0},{"$f":"('Farm 1'!VNX49+'Trading 1 Farm'!VNX50)*Funding!VMZ22","v":0},{"$f":"('Farm 1'!VNY49+'Trading 1 Farm'!VNY50)*Funding!VNA22","v":0},{"$f":"('Farm 1'!VNZ49+'Trading 1 Farm'!VNZ50)*Funding!VNB22","v":0},{"$f":"('Farm 1'!VOA49+'Trading 1 Farm'!VOA50)*Funding!VNC22","v":0},{"$f":"('Farm 1'!VOB49+'Trading 1 Farm'!VOB50)*Funding!VND22","v":0},{"$f":"('Farm 1'!VOC49+'Trading 1 Farm'!VOC50)*Funding!VNE22","v":0},{"$f":"('Farm 1'!VOD49+'Trading 1 Farm'!VOD50)*Funding!VNF22","v":0},{"$f":"('Farm 1'!VOE49+'Trading 1 Farm'!VOE50)*Funding!VNG22","v":0},{"$f":"('Farm 1'!VOF49+'Trading 1 Farm'!VOF50)*Funding!VNH22","v":0},{"$f":"('Farm 1'!VOG49+'Trading 1 Farm'!VOG50)*Funding!VNI22","v":0},{"$f":"('Farm 1'!VOH49+'Trading 1 Farm'!VOH50)*Funding!VNJ22","v":0},{"$f":"('Farm 1'!VOI49+'Trading 1 Farm'!VOI50)*Funding!VNK22","v":0},{"$f":"('Farm 1'!VOJ49+'Trading 1 Farm'!VOJ50)*Funding!VNL22","v":0},{"$f":"('Farm 1'!VOK49+'Trading 1 Farm'!VOK50)*Funding!VNM22","v":0},{"$f":"('Farm 1'!VOL49+'Trading 1 Farm'!VOL50)*Funding!VNN22","v":0},{"$f":"('Farm 1'!VOM49+'Trading 1 Farm'!VOM50)*Funding!VNO22","v":0},{"$f":"('Farm 1'!VON49+'Trading 1 Farm'!VON50)*Funding!VNP22","v":0},{"$f":"('Farm 1'!VOO49+'Trading 1 Farm'!VOO50)*Funding!VNQ22","v":0},{"$f":"('Farm 1'!VOP49+'Trading 1 Farm'!VOP50)*Funding!VNR22","v":0},{"$f":"('Farm 1'!VOQ49+'Trading 1 Farm'!VOQ50)*Funding!VNS22","v":0},{"$f":"('Farm 1'!VOR49+'Trading 1 Farm'!VOR50)*Funding!VNT22","v":0},{"$f":"('Farm 1'!VOS49+'Trading 1 Farm'!VOS50)*Funding!VNU22","v":0},{"$f":"('Farm 1'!VOT49+'Trading 1 Farm'!VOT50)*Funding!VNV22","v":0},{"$f":"('Farm 1'!VOU49+'Trading 1 Farm'!VOU50)*Funding!VNW22","v":0},{"$f":"('Farm 1'!VOV49+'Trading 1 Farm'!VOV50)*Funding!VNX22","v":0},{"$f":"('Farm 1'!VOW49+'Trading 1 Farm'!VOW50)*Funding!VNY22","v":0},{"$f":"('Farm 1'!VOX49+'Trading 1 Farm'!VOX50)*Funding!VNZ22","v":0},{"$f":"('Farm 1'!VOY49+'Trading 1 Farm'!VOY50)*Funding!VOA22","v":0},{"$f":"('Farm 1'!VOZ49+'Trading 1 Farm'!VOZ50)*Funding!VOB22","v":0},{"$f":"('Farm 1'!VPA49+'Trading 1 Farm'!VPA50)*Funding!VOC22","v":0},{"$f":"('Farm 1'!VPB49+'Trading 1 Farm'!VPB50)*Funding!VOD22","v":0},{"$f":"('Farm 1'!VPC49+'Trading 1 Farm'!VPC50)*Funding!VOE22","v":0},{"$f":"('Farm 1'!VPD49+'Trading 1 Farm'!VPD50)*Funding!VOF22","v":0},{"$f":"('Farm 1'!VPE49+'Trading 1 Farm'!VPE50)*Funding!VOG22","v":0},{"$f":"('Farm 1'!VPF49+'Trading 1 Farm'!VPF50)*Funding!VOH22","v":0},{"$f":"('Farm 1'!VPG49+'Trading 1 Farm'!VPG50)*Funding!VOI22","v":0},{"$f":"('Farm 1'!VPH49+'Trading 1 Farm'!VPH50)*Funding!VOJ22","v":0},{"$f":"('Farm 1'!VPI49+'Trading 1 Farm'!VPI50)*Funding!VOK22","v":0},{"$f":"('Farm 1'!VPJ49+'Trading 1 Farm'!VPJ50)*Funding!VOL22","v":0},{"$f":"('Farm 1'!VPK49+'Trading 1 Farm'!VPK50)*Funding!VOM22","v":0},{"$f":"('Farm 1'!VPL49+'Trading 1 Farm'!VPL50)*Funding!VON22","v":0},{"$f":"('Farm 1'!VPM49+'Trading 1 Farm'!VPM50)*Funding!VOO22","v":0},{"$f":"('Farm 1'!VPN49+'Trading 1 Farm'!VPN50)*Funding!VOP22","v":0},{"$f":"('Farm 1'!VPO49+'Trading 1 Farm'!VPO50)*Funding!VOQ22","v":0},{"$f":"('Farm 1'!VPP49+'Trading 1 Farm'!VPP50)*Funding!VOR22","v":0},{"$f":"('Farm 1'!VPQ49+'Trading 1 Farm'!VPQ50)*Funding!VOS22","v":0},{"$f":"('Farm 1'!VPR49+'Trading 1 Farm'!VPR50)*Funding!VOT22","v":0},{"$f":"('Farm 1'!VPS49+'Trading 1 Farm'!VPS50)*Funding!VOU22","v":0},{"$f":"('Farm 1'!VPT49+'Trading 1 Farm'!VPT50)*Funding!VOV22","v":0},{"$f":"('Farm 1'!VPU49+'Trading 1 Farm'!VPU50)*Funding!VOW22","v":0},{"$f":"('Farm 1'!VPV49+'Trading 1 Farm'!VPV50)*Funding!VOX22","v":0},{"$f":"('Farm 1'!VPW49+'Trading 1 Farm'!VPW50)*Funding!VOY22","v":0},{"$f":"('Farm 1'!VPX49+'Trading 1 Farm'!VPX50)*Funding!VOZ22","v":0},{"$f":"('Farm 1'!VPY49+'Trading 1 Farm'!VPY50)*Funding!VPA22","v":0},{"$f":"('Farm 1'!VPZ49+'Trading 1 Farm'!VPZ50)*Funding!VPB22","v":0},{"$f":"('Farm 1'!VQA49+'Trading 1 Farm'!VQA50)*Funding!VPC22","v":0},{"$f":"('Farm 1'!VQB49+'Trading 1 Farm'!VQB50)*Funding!VPD22","v":0},{"$f":"('Farm 1'!VQC49+'Trading 1 Farm'!VQC50)*Funding!VPE22","v":0},{"$f":"('Farm 1'!VQD49+'Trading 1 Farm'!VQD50)*Funding!VPF22","v":0},{"$f":"('Farm 1'!VQE49+'Trading 1 Farm'!VQE50)*Funding!VPG22","v":0},{"$f":"('Farm 1'!VQF49+'Trading 1 Farm'!VQF50)*Funding!VPH22","v":0},{"$f":"('Farm 1'!VQG49+'Trading 1 Farm'!VQG50)*Funding!VPI22","v":0},{"$f":"('Farm 1'!VQH49+'Trading 1 Farm'!VQH50)*Funding!VPJ22","v":0},{"$f":"('Farm 1'!VQI49+'Trading 1 Farm'!VQI50)*Funding!VPK22","v":0},{"$f":"('Farm 1'!VQJ49+'Trading 1 Farm'!VQJ50)*Funding!VPL22","v":0},{"$f":"('Farm 1'!VQK49+'Trading 1 Farm'!VQK50)*Funding!VPM22","v":0},{"$f":"('Farm 1'!VQL49+'Trading 1 Farm'!VQL50)*Funding!VPN22","v":0},{"$f":"('Farm 1'!VQM49+'Trading 1 Farm'!VQM50)*Funding!VPO22","v":0},{"$f":"('Farm 1'!VQN49+'Trading 1 Farm'!VQN50)*Funding!VPP22","v":0},{"$f":"('Farm 1'!VQO49+'Trading 1 Farm'!VQO50)*Funding!VPQ22","v":0},{"$f":"('Farm 1'!VQP49+'Trading 1 Farm'!VQP50)*Funding!VPR22","v":0},{"$f":"('Farm 1'!VQQ49+'Trading 1 Farm'!VQQ50)*Funding!VPS22","v":0},{"$f":"('Farm 1'!VQR49+'Trading 1 Farm'!VQR50)*Funding!VPT22","v":0},{"$f":"('Farm 1'!VQS49+'Trading 1 Farm'!VQS50)*Funding!VPU22","v":0},{"$f":"('Farm 1'!VQT49+'Trading 1 Farm'!VQT50)*Funding!VPV22","v":0},{"$f":"('Farm 1'!VQU49+'Trading 1 Farm'!VQU50)*Funding!VPW22","v":0},{"$f":"('Farm 1'!VQV49+'Trading 1 Farm'!VQV50)*Funding!VPX22","v":0},{"$f":"('Farm 1'!VQW49+'Trading 1 Farm'!VQW50)*Funding!VPY22","v":0},{"$f":"('Farm 1'!VQX49+'Trading 1 Farm'!VQX50)*Funding!VPZ22","v":0},{"$f":"('Farm 1'!VQY49+'Trading 1 Farm'!VQY50)*Funding!VQA22","v":0},{"$f":"('Farm 1'!VQZ49+'Trading 1 Farm'!VQZ50)*Funding!VQB22","v":0},{"$f":"('Farm 1'!VRA49+'Trading 1 Farm'!VRA50)*Funding!VQC22","v":0},{"$f":"('Farm 1'!VRB49+'Trading 1 Farm'!VRB50)*Funding!VQD22","v":0},{"$f":"('Farm 1'!VRC49+'Trading 1 Farm'!VRC50)*Funding!VQE22","v":0},{"$f":"('Farm 1'!VRD49+'Trading 1 Farm'!VRD50)*Funding!VQF22","v":0},{"$f":"('Farm 1'!VRE49+'Trading 1 Farm'!VRE50)*Funding!VQG22","v":0},{"$f":"('Farm 1'!VRF49+'Trading 1 Farm'!VRF50)*Funding!VQH22","v":0},{"$f":"('Farm 1'!VRG49+'Trading 1 Farm'!VRG50)*Funding!VQI22","v":0},{"$f":"('Farm 1'!VRH49+'Trading 1 Farm'!VRH50)*Funding!VQJ22","v":0},{"$f":"('Farm 1'!VRI49+'Trading 1 Farm'!VRI50)*Funding!VQK22","v":0},{"$f":"('Farm 1'!VRJ49+'Trading 1 Farm'!VRJ50)*Funding!VQL22","v":0},{"$f":"('Farm 1'!VRK49+'Trading 1 Farm'!VRK50)*Funding!VQM22","v":0},{"$f":"('Farm 1'!VRL49+'Trading 1 Farm'!VRL50)*Funding!VQN22","v":0},{"$f":"('Farm 1'!VRM49+'Trading 1 Farm'!VRM50)*Funding!VQO22","v":0},{"$f":"('Farm 1'!VRN49+'Trading 1 Farm'!VRN50)*Funding!VQP22","v":0},{"$f":"('Farm 1'!VRO49+'Trading 1 Farm'!VRO50)*Funding!VQQ22","v":0},{"$f":"('Farm 1'!VRP49+'Trading 1 Farm'!VRP50)*Funding!VQR22","v":0},{"$f":"('Farm 1'!VRQ49+'Trading 1 Farm'!VRQ50)*Funding!VQS22","v":0},{"$f":"('Farm 1'!VRR49+'Trading 1 Farm'!VRR50)*Funding!VQT22","v":0},{"$f":"('Farm 1'!VRS49+'Trading 1 Farm'!VRS50)*Funding!VQU22","v":0},{"$f":"('Farm 1'!VRT49+'Trading 1 Farm'!VRT50)*Funding!VQV22","v":0},{"$f":"('Farm 1'!VRU49+'Trading 1 Farm'!VRU50)*Funding!VQW22","v":0},{"$f":"('Farm 1'!VRV49+'Trading 1 Farm'!VRV50)*Funding!VQX22","v":0},{"$f":"('Farm 1'!VRW49+'Trading 1 Farm'!VRW50)*Funding!VQY22","v":0},{"$f":"('Farm 1'!VRX49+'Trading 1 Farm'!VRX50)*Funding!VQZ22","v":0},{"$f":"('Farm 1'!VRY49+'Trading 1 Farm'!VRY50)*Funding!VRA22","v":0},{"$f":"('Farm 1'!VRZ49+'Trading 1 Farm'!VRZ50)*Funding!VRB22","v":0},{"$f":"('Farm 1'!VSA49+'Trading 1 Farm'!VSA50)*Funding!VRC22","v":0},{"$f":"('Farm 1'!VSB49+'Trading 1 Farm'!VSB50)*Funding!VRD22","v":0},{"$f":"('Farm 1'!VSC49+'Trading 1 Farm'!VSC50)*Funding!VRE22","v":0},{"$f":"('Farm 1'!VSD49+'Trading 1 Farm'!VSD50)*Funding!VRF22","v":0},{"$f":"('Farm 1'!VSE49+'Trading 1 Farm'!VSE50)*Funding!VRG22","v":0},{"$f":"('Farm 1'!VSF49+'Trading 1 Farm'!VSF50)*Funding!VRH22","v":0},{"$f":"('Farm 1'!VSG49+'Trading 1 Farm'!VSG50)*Funding!VRI22","v":0},{"$f":"('Farm 1'!VSH49+'Trading 1 Farm'!VSH50)*Funding!VRJ22","v":0},{"$f":"('Farm 1'!VSI49+'Trading 1 Farm'!VSI50)*Funding!VRK22","v":0},{"$f":"('Farm 1'!VSJ49+'Trading 1 Farm'!VSJ50)*Funding!VRL22","v":0},{"$f":"('Farm 1'!VSK49+'Trading 1 Farm'!VSK50)*Funding!VRM22","v":0},{"$f":"('Farm 1'!VSL49+'Trading 1 Farm'!VSL50)*Funding!VRN22","v":0},{"$f":"('Farm 1'!VSM49+'Trading 1 Farm'!VSM50)*Funding!VRO22","v":0},{"$f":"('Farm 1'!VSN49+'Trading 1 Farm'!VSN50)*Funding!VRP22","v":0},{"$f":"('Farm 1'!VSO49+'Trading 1 Farm'!VSO50)*Funding!VRQ22","v":0},{"$f":"('Farm 1'!VSP49+'Trading 1 Farm'!VSP50)*Funding!VRR22","v":0},{"$f":"('Farm 1'!VSQ49+'Trading 1 Farm'!VSQ50)*Funding!VRS22","v":0},{"$f":"('Farm 1'!VSR49+'Trading 1 Farm'!VSR50)*Funding!VRT22","v":0},{"$f":"('Farm 1'!VSS49+'Trading 1 Farm'!VSS50)*Funding!VRU22","v":0},{"$f":"('Farm 1'!VST49+'Trading 1 Farm'!VST50)*Funding!VRV22","v":0},{"$f":"('Farm 1'!VSU49+'Trading 1 Farm'!VSU50)*Funding!VRW22","v":0},{"$f":"('Farm 1'!VSV49+'Trading 1 Farm'!VSV50)*Funding!VRX22","v":0},{"$f":"('Farm 1'!VSW49+'Trading 1 Farm'!VSW50)*Funding!VRY22","v":0},{"$f":"('Farm 1'!VSX49+'Trading 1 Farm'!VSX50)*Funding!VRZ22","v":0},{"$f":"('Farm 1'!VSY49+'Trading 1 Farm'!VSY50)*Funding!VSA22","v":0},{"$f":"('Farm 1'!VSZ49+'Trading 1 Farm'!VSZ50)*Funding!VSB22","v":0},{"$f":"('Farm 1'!VTA49+'Trading 1 Farm'!VTA50)*Funding!VSC22","v":0},{"$f":"('Farm 1'!VTB49+'Trading 1 Farm'!VTB50)*Funding!VSD22","v":0},{"$f":"('Farm 1'!VTC49+'Trading 1 Farm'!VTC50)*Funding!VSE22","v":0},{"$f":"('Farm 1'!VTD49+'Trading 1 Farm'!VTD50)*Funding!VSF22","v":0},{"$f":"('Farm 1'!VTE49+'Trading 1 Farm'!VTE50)*Funding!VSG22","v":0},{"$f":"('Farm 1'!VTF49+'Trading 1 Farm'!VTF50)*Funding!VSH22","v":0},{"$f":"('Farm 1'!VTG49+'Trading 1 Farm'!VTG50)*Funding!VSI22","v":0},{"$f":"('Farm 1'!VTH49+'Trading 1 Farm'!VTH50)*Funding!VSJ22","v":0},{"$f":"('Farm 1'!VTI49+'Trading 1 Farm'!VTI50)*Funding!VSK22","v":0},{"$f":"('Farm 1'!VTJ49+'Trading 1 Farm'!VTJ50)*Funding!VSL22","v":0},{"$f":"('Farm 1'!VTK49+'Trading 1 Farm'!VTK50)*Funding!VSM22","v":0},{"$f":"('Farm 1'!VTL49+'Trading 1 Farm'!VTL50)*Funding!VSN22","v":0},{"$f":"('Farm 1'!VTM49+'Trading 1 Farm'!VTM50)*Funding!VSO22","v":0},{"$f":"('Farm 1'!VTN49+'Trading 1 Farm'!VTN50)*Funding!VSP22","v":0},{"$f":"('Farm 1'!VTO49+'Trading 1 Farm'!VTO50)*Funding!VSQ22","v":0},{"$f":"('Farm 1'!VTP49+'Trading 1 Farm'!VTP50)*Funding!VSR22","v":0},{"$f":"('Farm 1'!VTQ49+'Trading 1 Farm'!VTQ50)*Funding!VSS22","v":0},{"$f":"('Farm 1'!VTR49+'Trading 1 Farm'!VTR50)*Funding!VST22","v":0},{"$f":"('Farm 1'!VTS49+'Trading 1 Farm'!VTS50)*Funding!VSU22","v":0},{"$f":"('Farm 1'!VTT49+'Trading 1 Farm'!VTT50)*Funding!VSV22","v":0},{"$f":"('Farm 1'!VTU49+'Trading 1 Farm'!VTU50)*Funding!VSW22","v":0},{"$f":"('Farm 1'!VTV49+'Trading 1 Farm'!VTV50)*Funding!VSX22","v":0},{"$f":"('Farm 1'!VTW49+'Trading 1 Farm'!VTW50)*Funding!VSY22","v":0},{"$f":"('Farm 1'!VTX49+'Trading 1 Farm'!VTX50)*Funding!VSZ22","v":0},{"$f":"('Farm 1'!VTY49+'Trading 1 Farm'!VTY50)*Funding!VTA22","v":0},{"$f":"('Farm 1'!VTZ49+'Trading 1 Farm'!VTZ50)*Funding!VTB22","v":0},{"$f":"('Farm 1'!VUA49+'Trading 1 Farm'!VUA50)*Funding!VTC22","v":0},{"$f":"('Farm 1'!VUB49+'Trading 1 Farm'!VUB50)*Funding!VTD22","v":0},{"$f":"('Farm 1'!VUC49+'Trading 1 Farm'!VUC50)*Funding!VTE22","v":0},{"$f":"('Farm 1'!VUD49+'Trading 1 Farm'!VUD50)*Funding!VTF22","v":0},{"$f":"('Farm 1'!VUE49+'Trading 1 Farm'!VUE50)*Funding!VTG22","v":0},{"$f":"('Farm 1'!VUF49+'Trading 1 Farm'!VUF50)*Funding!VTH22","v":0},{"$f":"('Farm 1'!VUG49+'Trading 1 Farm'!VUG50)*Funding!VTI22","v":0},{"$f":"('Farm 1'!VUH49+'Trading 1 Farm'!VUH50)*Funding!VTJ22","v":0},{"$f":"('Farm 1'!VUI49+'Trading 1 Farm'!VUI50)*Funding!VTK22","v":0},{"$f":"('Farm 1'!VUJ49+'Trading 1 Farm'!VUJ50)*Funding!VTL22","v":0},{"$f":"('Farm 1'!VUK49+'Trading 1 Farm'!VUK50)*Funding!VTM22","v":0},{"$f":"('Farm 1'!VUL49+'Trading 1 Farm'!VUL50)*Funding!VTN22","v":0},{"$f":"('Farm 1'!VUM49+'Trading 1 Farm'!VUM50)*Funding!VTO22","v":0},{"$f":"('Farm 1'!VUN49+'Trading 1 Farm'!VUN50)*Funding!VTP22","v":0},{"$f":"('Farm 1'!VUO49+'Trading 1 Farm'!VUO50)*Funding!VTQ22","v":0},{"$f":"('Farm 1'!VUP49+'Trading 1 Farm'!VUP50)*Funding!VTR22","v":0},{"$f":"('Farm 1'!VUQ49+'Trading 1 Farm'!VUQ50)*Funding!VTS22","v":0},{"$f":"('Farm 1'!VUR49+'Trading 1 Farm'!VUR50)*Funding!VTT22","v":0},{"$f":"('Farm 1'!VUS49+'Trading 1 Farm'!VUS50)*Funding!VTU22","v":0},{"$f":"('Farm 1'!VUT49+'Trading 1 Farm'!VUT50)*Funding!VTV22","v":0},{"$f":"('Farm 1'!VUU49+'Trading 1 Farm'!VUU50)*Funding!VTW22","v":0},{"$f":"('Farm 1'!VUV49+'Trading 1 Farm'!VUV50)*Funding!VTX22","v":0},{"$f":"('Farm 1'!VUW49+'Trading 1 Farm'!VUW50)*Funding!VTY22","v":0},{"$f":"('Farm 1'!VUX49+'Trading 1 Farm'!VUX50)*Funding!VTZ22","v":0},{"$f":"('Farm 1'!VUY49+'Trading 1 Farm'!VUY50)*Funding!VUA22","v":0},{"$f":"('Farm 1'!VUZ49+'Trading 1 Farm'!VUZ50)*Funding!VUB22","v":0},{"$f":"('Farm 1'!VVA49+'Trading 1 Farm'!VVA50)*Funding!VUC22","v":0},{"$f":"('Farm 1'!VVB49+'Trading 1 Farm'!VVB50)*Funding!VUD22","v":0},{"$f":"('Farm 1'!VVC49+'Trading 1 Farm'!VVC50)*Funding!VUE22","v":0},{"$f":"('Farm 1'!VVD49+'Trading 1 Farm'!VVD50)*Funding!VUF22","v":0},{"$f":"('Farm 1'!VVE49+'Trading 1 Farm'!VVE50)*Funding!VUG22","v":0},{"$f":"('Farm 1'!VVF49+'Trading 1 Farm'!VVF50)*Funding!VUH22","v":0},{"$f":"('Farm 1'!VVG49+'Trading 1 Farm'!VVG50)*Funding!VUI22","v":0},{"$f":"('Farm 1'!VVH49+'Trading 1 Farm'!VVH50)*Funding!VUJ22","v":0},{"$f":"('Farm 1'!VVI49+'Trading 1 Farm'!VVI50)*Funding!VUK22","v":0},{"$f":"('Farm 1'!VVJ49+'Trading 1 Farm'!VVJ50)*Funding!VUL22","v":0},{"$f":"('Farm 1'!VVK49+'Trading 1 Farm'!VVK50)*Funding!VUM22","v":0},{"$f":"('Farm 1'!VVL49+'Trading 1 Farm'!VVL50)*Funding!VUN22","v":0},{"$f":"('Farm 1'!VVM49+'Trading 1 Farm'!VVM50)*Funding!VUO22","v":0},{"$f":"('Farm 1'!VVN49+'Trading 1 Farm'!VVN50)*Funding!VUP22","v":0},{"$f":"('Farm 1'!VVO49+'Trading 1 Farm'!VVO50)*Funding!VUQ22","v":0},{"$f":"('Farm 1'!VVP49+'Trading 1 Farm'!VVP50)*Funding!VUR22","v":0},{"$f":"('Farm 1'!VVQ49+'Trading 1 Farm'!VVQ50)*Funding!VUS22","v":0},{"$f":"('Farm 1'!VVR49+'Trading 1 Farm'!VVR50)*Funding!VUT22","v":0},{"$f":"('Farm 1'!VVS49+'Trading 1 Farm'!VVS50)*Funding!VUU22","v":0},{"$f":"('Farm 1'!VVT49+'Trading 1 Farm'!VVT50)*Funding!VUV22","v":0},{"$f":"('Farm 1'!VVU49+'Trading 1 Farm'!VVU50)*Funding!VUW22","v":0},{"$f":"('Farm 1'!VVV49+'Trading 1 Farm'!VVV50)*Funding!VUX22","v":0},{"$f":"('Farm 1'!VVW49+'Trading 1 Farm'!VVW50)*Funding!VUY22","v":0},{"$f":"('Farm 1'!VVX49+'Trading 1 Farm'!VVX50)*Funding!VUZ22","v":0},{"$f":"('Farm 1'!VVY49+'Trading 1 Farm'!VVY50)*Funding!VVA22","v":0},{"$f":"('Farm 1'!VVZ49+'Trading 1 Farm'!VVZ50)*Funding!VVB22","v":0},{"$f":"('Farm 1'!VWA49+'Trading 1 Farm'!VWA50)*Funding!VVC22","v":0},{"$f":"('Farm 1'!VWB49+'Trading 1 Farm'!VWB50)*Funding!VVD22","v":0},{"$f":"('Farm 1'!VWC49+'Trading 1 Farm'!VWC50)*Funding!VVE22","v":0},{"$f":"('Farm 1'!VWD49+'Trading 1 Farm'!VWD50)*Funding!VVF22","v":0},{"$f":"('Farm 1'!VWE49+'Trading 1 Farm'!VWE50)*Funding!VVG22","v":0},{"$f":"('Farm 1'!VWF49+'Trading 1 Farm'!VWF50)*Funding!VVH22","v":0},{"$f":"('Farm 1'!VWG49+'Trading 1 Farm'!VWG50)*Funding!VVI22","v":0},{"$f":"('Farm 1'!VWH49+'Trading 1 Farm'!VWH50)*Funding!VVJ22","v":0},{"$f":"('Farm 1'!VWI49+'Trading 1 Farm'!VWI50)*Funding!VVK22","v":0},{"$f":"('Farm 1'!VWJ49+'Trading 1 Farm'!VWJ50)*Funding!VVL22","v":0},{"$f":"('Farm 1'!VWK49+'Trading 1 Farm'!VWK50)*Funding!VVM22","v":0},{"$f":"('Farm 1'!VWL49+'Trading 1 Farm'!VWL50)*Funding!VVN22","v":0},{"$f":"('Farm 1'!VWM49+'Trading 1 Farm'!VWM50)*Funding!VVO22","v":0},{"$f":"('Farm 1'!VWN49+'Trading 1 Farm'!VWN50)*Funding!VVP22","v":0},{"$f":"('Farm 1'!VWO49+'Trading 1 Farm'!VWO50)*Funding!VVQ22","v":0},{"$f":"('Farm 1'!VWP49+'Trading 1 Farm'!VWP50)*Funding!VVR22","v":0},{"$f":"('Farm 1'!VWQ49+'Trading 1 Farm'!VWQ50)*Funding!VVS22","v":0},{"$f":"('Farm 1'!VWR49+'Trading 1 Farm'!VWR50)*Funding!VVT22","v":0},{"$f":"('Farm 1'!VWS49+'Trading 1 Farm'!VWS50)*Funding!VVU22","v":0},{"$f":"('Farm 1'!VWT49+'Trading 1 Farm'!VWT50)*Funding!VVV22","v":0},{"$f":"('Farm 1'!VWU49+'Trading 1 Farm'!VWU50)*Funding!VVW22","v":0},{"$f":"('Farm 1'!VWV49+'Trading 1 Farm'!VWV50)*Funding!VVX22","v":0},{"$f":"('Farm 1'!VWW49+'Trading 1 Farm'!VWW50)*Funding!VVY22","v":0},{"$f":"('Farm 1'!VWX49+'Trading 1 Farm'!VWX50)*Funding!VVZ22","v":0},{"$f":"('Farm 1'!VWY49+'Trading 1 Farm'!VWY50)*Funding!VWA22","v":0},{"$f":"('Farm 1'!VWZ49+'Trading 1 Farm'!VWZ50)*Funding!VWB22","v":0},{"$f":"('Farm 1'!VXA49+'Trading 1 Farm'!VXA50)*Funding!VWC22","v":0},{"$f":"('Farm 1'!VXB49+'Trading 1 Farm'!VXB50)*Funding!VWD22","v":0},{"$f":"('Farm 1'!VXC49+'Trading 1 Farm'!VXC50)*Funding!VWE22","v":0},{"$f":"('Farm 1'!VXD49+'Trading 1 Farm'!VXD50)*Funding!VWF22","v":0},{"$f":"('Farm 1'!VXE49+'Trading 1 Farm'!VXE50)*Funding!VWG22","v":0},{"$f":"('Farm 1'!VXF49+'Trading 1 Farm'!VXF50)*Funding!VWH22","v":0},{"$f":"('Farm 1'!VXG49+'Trading 1 Farm'!VXG50)*Funding!VWI22","v":0},{"$f":"('Farm 1'!VXH49+'Trading 1 Farm'!VXH50)*Funding!VWJ22","v":0},{"$f":"('Farm 1'!VXI49+'Trading 1 Farm'!VXI50)*Funding!VWK22","v":0},{"$f":"('Farm 1'!VXJ49+'Trading 1 Farm'!VXJ50)*Funding!VWL22","v":0},{"$f":"('Farm 1'!VXK49+'Trading 1 Farm'!VXK50)*Funding!VWM22","v":0},{"$f":"('Farm 1'!VXL49+'Trading 1 Farm'!VXL50)*Funding!VWN22","v":0},{"$f":"('Farm 1'!VXM49+'Trading 1 Farm'!VXM50)*Funding!VWO22","v":0},{"$f":"('Farm 1'!VXN49+'Trading 1 Farm'!VXN50)*Funding!VWP22","v":0},{"$f":"('Farm 1'!VXO49+'Trading 1 Farm'!VXO50)*Funding!VWQ22","v":0},{"$f":"('Farm 1'!VXP49+'Trading 1 Farm'!VXP50)*Funding!VWR22","v":0},{"$f":"('Farm 1'!VXQ49+'Trading 1 Farm'!VXQ50)*Funding!VWS22","v":0},{"$f":"('Farm 1'!VXR49+'Trading 1 Farm'!VXR50)*Funding!VWT22","v":0},{"$f":"('Farm 1'!VXS49+'Trading 1 Farm'!VXS50)*Funding!VWU22","v":0},{"$f":"('Farm 1'!VXT49+'Trading 1 Farm'!VXT50)*Funding!VWV22","v":0},{"$f":"('Farm 1'!VXU49+'Trading 1 Farm'!VXU50)*Funding!VWW22","v":0},{"$f":"('Farm 1'!VXV49+'Trading 1 Farm'!VXV50)*Funding!VWX22","v":0},{"$f":"('Farm 1'!VXW49+'Trading 1 Farm'!VXW50)*Funding!VWY22","v":0},{"$f":"('Farm 1'!VXX49+'Trading 1 Farm'!VXX50)*Funding!VWZ22","v":0},{"$f":"('Farm 1'!VXY49+'Trading 1 Farm'!VXY50)*Funding!VXA22","v":0},{"$f":"('Farm 1'!VXZ49+'Trading 1 Farm'!VXZ50)*Funding!VXB22","v":0},{"$f":"('Farm 1'!VYA49+'Trading 1 Farm'!VYA50)*Funding!VXC22","v":0},{"$f":"('Farm 1'!VYB49+'Trading 1 Farm'!VYB50)*Funding!VXD22","v":0},{"$f":"('Farm 1'!VYC49+'Trading 1 Farm'!VYC50)*Funding!VXE22","v":0},{"$f":"('Farm 1'!VYD49+'Trading 1 Farm'!VYD50)*Funding!VXF22","v":0},{"$f":"('Farm 1'!VYE49+'Trading 1 Farm'!VYE50)*Funding!VXG22","v":0},{"$f":"('Farm 1'!VYF49+'Trading 1 Farm'!VYF50)*Funding!VXH22","v":0},{"$f":"('Farm 1'!VYG49+'Trading 1 Farm'!VYG50)*Funding!VXI22","v":0},{"$f":"('Farm 1'!VYH49+'Trading 1 Farm'!VYH50)*Funding!VXJ22","v":0},{"$f":"('Farm 1'!VYI49+'Trading 1 Farm'!VYI50)*Funding!VXK22","v":0},{"$f":"('Farm 1'!VYJ49+'Trading 1 Farm'!VYJ50)*Funding!VXL22","v":0},{"$f":"('Farm 1'!VYK49+'Trading 1 Farm'!VYK50)*Funding!VXM22","v":0},{"$f":"('Farm 1'!VYL49+'Trading 1 Farm'!VYL50)*Funding!VXN22","v":0},{"$f":"('Farm 1'!VYM49+'Trading 1 Farm'!VYM50)*Funding!VXO22","v":0},{"$f":"('Farm 1'!VYN49+'Trading 1 Farm'!VYN50)*Funding!VXP22","v":0},{"$f":"('Farm 1'!VYO49+'Trading 1 Farm'!VYO50)*Funding!VXQ22","v":0},{"$f":"('Farm 1'!VYP49+'Trading 1 Farm'!VYP50)*Funding!VXR22","v":0},{"$f":"('Farm 1'!VYQ49+'Trading 1 Farm'!VYQ50)*Funding!VXS22","v":0},{"$f":"('Farm 1'!VYR49+'Trading 1 Farm'!VYR50)*Funding!VXT22","v":0},{"$f":"('Farm 1'!VYS49+'Trading 1 Farm'!VYS50)*Funding!VXU22","v":0},{"$f":"('Farm 1'!VYT49+'Trading 1 Farm'!VYT50)*Funding!VXV22","v":0},{"$f":"('Farm 1'!VYU49+'Trading 1 Farm'!VYU50)*Funding!VXW22","v":0},{"$f":"('Farm 1'!VYV49+'Trading 1 Farm'!VYV50)*Funding!VXX22","v":0},{"$f":"('Farm 1'!VYW49+'Trading 1 Farm'!VYW50)*Funding!VXY22","v":0},{"$f":"('Farm 1'!VYX49+'Trading 1 Farm'!VYX50)*Funding!VXZ22","v":0},{"$f":"('Farm 1'!VYY49+'Trading 1 Farm'!VYY50)*Funding!VYA22","v":0},{"$f":"('Farm 1'!VYZ49+'Trading 1 Farm'!VYZ50)*Funding!VYB22","v":0},{"$f":"('Farm 1'!VZA49+'Trading 1 Farm'!VZA50)*Funding!VYC22","v":0},{"$f":"('Farm 1'!VZB49+'Trading 1 Farm'!VZB50)*Funding!VYD22","v":0},{"$f":"('Farm 1'!VZC49+'Trading 1 Farm'!VZC50)*Funding!VYE22","v":0},{"$f":"('Farm 1'!VZD49+'Trading 1 Farm'!VZD50)*Funding!VYF22","v":0},{"$f":"('Farm 1'!VZE49+'Trading 1 Farm'!VZE50)*Funding!VYG22","v":0},{"$f":"('Farm 1'!VZF49+'Trading 1 Farm'!VZF50)*Funding!VYH22","v":0},{"$f":"('Farm 1'!VZG49+'Trading 1 Farm'!VZG50)*Funding!VYI22","v":0},{"$f":"('Farm 1'!VZH49+'Trading 1 Farm'!VZH50)*Funding!VYJ22","v":0},{"$f":"('Farm 1'!VZI49+'Trading 1 Farm'!VZI50)*Funding!VYK22","v":0},{"$f":"('Farm 1'!VZJ49+'Trading 1 Farm'!VZJ50)*Funding!VYL22","v":0},{"$f":"('Farm 1'!VZK49+'Trading 1 Farm'!VZK50)*Funding!VYM22","v":0},{"$f":"('Farm 1'!VZL49+'Trading 1 Farm'!VZL50)*Funding!VYN22","v":0},{"$f":"('Farm 1'!VZM49+'Trading 1 Farm'!VZM50)*Funding!VYO22","v":0},{"$f":"('Farm 1'!VZN49+'Trading 1 Farm'!VZN50)*Funding!VYP22","v":0},{"$f":"('Farm 1'!VZO49+'Trading 1 Farm'!VZO50)*Funding!VYQ22","v":0},{"$f":"('Farm 1'!VZP49+'Trading 1 Farm'!VZP50)*Funding!VYR22","v":0},{"$f":"('Farm 1'!VZQ49+'Trading 1 Farm'!VZQ50)*Funding!VYS22","v":0},{"$f":"('Farm 1'!VZR49+'Trading 1 Farm'!VZR50)*Funding!VYT22","v":0},{"$f":"('Farm 1'!VZS49+'Trading 1 Farm'!VZS50)*Funding!VYU22","v":0},{"$f":"('Farm 1'!VZT49+'Trading 1 Farm'!VZT50)*Funding!VYV22","v":0},{"$f":"('Farm 1'!VZU49+'Trading 1 Farm'!VZU50)*Funding!VYW22","v":0},{"$f":"('Farm 1'!VZV49+'Trading 1 Farm'!VZV50)*Funding!VYX22","v":0},{"$f":"('Farm 1'!VZW49+'Trading 1 Farm'!VZW50)*Funding!VYY22","v":0},{"$f":"('Farm 1'!VZX49+'Trading 1 Farm'!VZX50)*Funding!VYZ22","v":0},{"$f":"('Farm 1'!VZY49+'Trading 1 Farm'!VZY50)*Funding!VZA22","v":0},{"$f":"('Farm 1'!VZZ49+'Trading 1 Farm'!VZZ50)*Funding!VZB22","v":0},{"$f":"('Farm 1'!WAA49+'Trading 1 Farm'!WAA50)*Funding!VZC22","v":0},{"$f":"('Farm 1'!WAB49+'Trading 1 Farm'!WAB50)*Funding!VZD22","v":0},{"$f":"('Farm 1'!WAC49+'Trading 1 Farm'!WAC50)*Funding!VZE22","v":0},{"$f":"('Farm 1'!WAD49+'Trading 1 Farm'!WAD50)*Funding!VZF22","v":0},{"$f":"('Farm 1'!WAE49+'Trading 1 Farm'!WAE50)*Funding!VZG22","v":0},{"$f":"('Farm 1'!WAF49+'Trading 1 Farm'!WAF50)*Funding!VZH22","v":0},{"$f":"('Farm 1'!WAG49+'Trading 1 Farm'!WAG50)*Funding!VZI22","v":0},{"$f":"('Farm 1'!WAH49+'Trading 1 Farm'!WAH50)*Funding!VZJ22","v":0},{"$f":"('Farm 1'!WAI49+'Trading 1 Farm'!WAI50)*Funding!VZK22","v":0},{"$f":"('Farm 1'!WAJ49+'Trading 1 Farm'!WAJ50)*Funding!VZL22","v":0},{"$f":"('Farm 1'!WAK49+'Trading 1 Farm'!WAK50)*Funding!VZM22","v":0},{"$f":"('Farm 1'!WAL49+'Trading 1 Farm'!WAL50)*Funding!VZN22","v":0},{"$f":"('Farm 1'!WAM49+'Trading 1 Farm'!WAM50)*Funding!VZO22","v":0},{"$f":"('Farm 1'!WAN49+'Trading 1 Farm'!WAN50)*Funding!VZP22","v":0},{"$f":"('Farm 1'!WAO49+'Trading 1 Farm'!WAO50)*Funding!VZQ22","v":0},{"$f":"('Farm 1'!WAP49+'Trading 1 Farm'!WAP50)*Funding!VZR22","v":0},{"$f":"('Farm 1'!WAQ49+'Trading 1 Farm'!WAQ50)*Funding!VZS22","v":0},{"$f":"('Farm 1'!WAR49+'Trading 1 Farm'!WAR50)*Funding!VZT22","v":0},{"$f":"('Farm 1'!WAS49+'Trading 1 Farm'!WAS50)*Funding!VZU22","v":0},{"$f":"('Farm 1'!WAT49+'Trading 1 Farm'!WAT50)*Funding!VZV22","v":0},{"$f":"('Farm 1'!WAU49+'Trading 1 Farm'!WAU50)*Funding!VZW22","v":0},{"$f":"('Farm 1'!WAV49+'Trading 1 Farm'!WAV50)*Funding!VZX22","v":0},{"$f":"('Farm 1'!WAW49+'Trading 1 Farm'!WAW50)*Funding!VZY22","v":0},{"$f":"('Farm 1'!WAX49+'Trading 1 Farm'!WAX50)*Funding!VZZ22","v":0},{"$f":"('Farm 1'!WAY49+'Trading 1 Farm'!WAY50)*Funding!WAA22","v":0},{"$f":"('Farm 1'!WAZ49+'Trading 1 Farm'!WAZ50)*Funding!WAB22","v":0},{"$f":"('Farm 1'!WBA49+'Trading 1 Farm'!WBA50)*Funding!WAC22","v":0},{"$f":"('Farm 1'!WBB49+'Trading 1 Farm'!WBB50)*Funding!WAD22","v":0},{"$f":"('Farm 1'!WBC49+'Trading 1 Farm'!WBC50)*Funding!WAE22","v":0},{"$f":"('Farm 1'!WBD49+'Trading 1 Farm'!WBD50)*Funding!WAF22","v":0},{"$f":"('Farm 1'!WBE49+'Trading 1 Farm'!WBE50)*Funding!WAG22","v":0},{"$f":"('Farm 1'!WBF49+'Trading 1 Farm'!WBF50)*Funding!WAH22","v":0},{"$f":"('Farm 1'!WBG49+'Trading 1 Farm'!WBG50)*Funding!WAI22","v":0},{"$f":"('Farm 1'!WBH49+'Trading 1 Farm'!WBH50)*Funding!WAJ22","v":0},{"$f":"('Farm 1'!WBI49+'Trading 1 Farm'!WBI50)*Funding!WAK22","v":0},{"$f":"('Farm 1'!WBJ49+'Trading 1 Farm'!WBJ50)*Funding!WAL22","v":0},{"$f":"('Farm 1'!WBK49+'Trading 1 Farm'!WBK50)*Funding!WAM22","v":0},{"$f":"('Farm 1'!WBL49+'Trading 1 Farm'!WBL50)*Funding!WAN22","v":0},{"$f":"('Farm 1'!WBM49+'Trading 1 Farm'!WBM50)*Funding!WAO22","v":0},{"$f":"('Farm 1'!WBN49+'Trading 1 Farm'!WBN50)*Funding!WAP22","v":0},{"$f":"('Farm 1'!WBO49+'Trading 1 Farm'!WBO50)*Funding!WAQ22","v":0},{"$f":"('Farm 1'!WBP49+'Trading 1 Farm'!WBP50)*Funding!WAR22","v":0},{"$f":"('Farm 1'!WBQ49+'Trading 1 Farm'!WBQ50)*Funding!WAS22","v":0},{"$f":"('Farm 1'!WBR49+'Trading 1 Farm'!WBR50)*Funding!WAT22","v":0},{"$f":"('Farm 1'!WBS49+'Trading 1 Farm'!WBS50)*Funding!WAU22","v":0},{"$f":"('Farm 1'!WBT49+'Trading 1 Farm'!WBT50)*Funding!WAV22","v":0},{"$f":"('Farm 1'!WBU49+'Trading 1 Farm'!WBU50)*Funding!WAW22","v":0},{"$f":"('Farm 1'!WBV49+'Trading 1 Farm'!WBV50)*Funding!WAX22","v":0},{"$f":"('Farm 1'!WBW49+'Trading 1 Farm'!WBW50)*Funding!WAY22","v":0},{"$f":"('Farm 1'!WBX49+'Trading 1 Farm'!WBX50)*Funding!WAZ22","v":0},{"$f":"('Farm 1'!WBY49+'Trading 1 Farm'!WBY50)*Funding!WBA22","v":0},{"$f":"('Farm 1'!WBZ49+'Trading 1 Farm'!WBZ50)*Funding!WBB22","v":0},{"$f":"('Farm 1'!WCA49+'Trading 1 Farm'!WCA50)*Funding!WBC22","v":0},{"$f":"('Farm 1'!WCB49+'Trading 1 Farm'!WCB50)*Funding!WBD22","v":0},{"$f":"('Farm 1'!WCC49+'Trading 1 Farm'!WCC50)*Funding!WBE22","v":0},{"$f":"('Farm 1'!WCD49+'Trading 1 Farm'!WCD50)*Funding!WBF22","v":0},{"$f":"('Farm 1'!WCE49+'Trading 1 Farm'!WCE50)*Funding!WBG22","v":0},{"$f":"('Farm 1'!WCF49+'Trading 1 Farm'!WCF50)*Funding!WBH22","v":0},{"$f":"('Farm 1'!WCG49+'Trading 1 Farm'!WCG50)*Funding!WBI22","v":0},{"$f":"('Farm 1'!WCH49+'Trading 1 Farm'!WCH50)*Funding!WBJ22","v":0},{"$f":"('Farm 1'!WCI49+'Trading 1 Farm'!WCI50)*Funding!WBK22","v":0},{"$f":"('Farm 1'!WCJ49+'Trading 1 Farm'!WCJ50)*Funding!WBL22","v":0},{"$f":"('Farm 1'!WCK49+'Trading 1 Farm'!WCK50)*Funding!WBM22","v":0},{"$f":"('Farm 1'!WCL49+'Trading 1 Farm'!WCL50)*Funding!WBN22","v":0},{"$f":"('Farm 1'!WCM49+'Trading 1 Farm'!WCM50)*Funding!WBO22","v":0},{"$f":"('Farm 1'!WCN49+'Trading 1 Farm'!WCN50)*Funding!WBP22","v":0},{"$f":"('Farm 1'!WCO49+'Trading 1 Farm'!WCO50)*Funding!WBQ22","v":0},{"$f":"('Farm 1'!WCP49+'Trading 1 Farm'!WCP50)*Funding!WBR22","v":0},{"$f":"('Farm 1'!WCQ49+'Trading 1 Farm'!WCQ50)*Funding!WBS22","v":0},{"$f":"('Farm 1'!WCR49+'Trading 1 Farm'!WCR50)*Funding!WBT22","v":0},{"$f":"('Farm 1'!WCS49+'Trading 1 Farm'!WCS50)*Funding!WBU22","v":0},{"$f":"('Farm 1'!WCT49+'Trading 1 Farm'!WCT50)*Funding!WBV22","v":0},{"$f":"('Farm 1'!WCU49+'Trading 1 Farm'!WCU50)*Funding!WBW22","v":0},{"$f":"('Farm 1'!WCV49+'Trading 1 Farm'!WCV50)*Funding!WBX22","v":0},{"$f":"('Farm 1'!WCW49+'Trading 1 Farm'!WCW50)*Funding!WBY22","v":0},{"$f":"('Farm 1'!WCX49+'Trading 1 Farm'!WCX50)*Funding!WBZ22","v":0},{"$f":"('Farm 1'!WCY49+'Trading 1 Farm'!WCY50)*Funding!WCA22","v":0},{"$f":"('Farm 1'!WCZ49+'Trading 1 Farm'!WCZ50)*Funding!WCB22","v":0},{"$f":"('Farm 1'!WDA49+'Trading 1 Farm'!WDA50)*Funding!WCC22","v":0},{"$f":"('Farm 1'!WDB49+'Trading 1 Farm'!WDB50)*Funding!WCD22","v":0},{"$f":"('Farm 1'!WDC49+'Trading 1 Farm'!WDC50)*Funding!WCE22","v":0},{"$f":"('Farm 1'!WDD49+'Trading 1 Farm'!WDD50)*Funding!WCF22","v":0},{"$f":"('Farm 1'!WDE49+'Trading 1 Farm'!WDE50)*Funding!WCG22","v":0},{"$f":"('Farm 1'!WDF49+'Trading 1 Farm'!WDF50)*Funding!WCH22","v":0},{"$f":"('Farm 1'!WDG49+'Trading 1 Farm'!WDG50)*Funding!WCI22","v":0},{"$f":"('Farm 1'!WDH49+'Trading 1 Farm'!WDH50)*Funding!WCJ22","v":0},{"$f":"('Farm 1'!WDI49+'Trading 1 Farm'!WDI50)*Funding!WCK22","v":0},{"$f":"('Farm 1'!WDJ49+'Trading 1 Farm'!WDJ50)*Funding!WCL22","v":0},{"$f":"('Farm 1'!WDK49+'Trading 1 Farm'!WDK50)*Funding!WCM22","v":0},{"$f":"('Farm 1'!WDL49+'Trading 1 Farm'!WDL50)*Funding!WCN22","v":0},{"$f":"('Farm 1'!WDM49+'Trading 1 Farm'!WDM50)*Funding!WCO22","v":0},{"$f":"('Farm 1'!WDN49+'Trading 1 Farm'!WDN50)*Funding!WCP22","v":0},{"$f":"('Farm 1'!WDO49+'Trading 1 Farm'!WDO50)*Funding!WCQ22","v":0},{"$f":"('Farm 1'!WDP49+'Trading 1 Farm'!WDP50)*Funding!WCR22","v":0},{"$f":"('Farm 1'!WDQ49+'Trading 1 Farm'!WDQ50)*Funding!WCS22","v":0},{"$f":"('Farm 1'!WDR49+'Trading 1 Farm'!WDR50)*Funding!WCT22","v":0},{"$f":"('Farm 1'!WDS49+'Trading 1 Farm'!WDS50)*Funding!WCU22","v":0},{"$f":"('Farm 1'!WDT49+'Trading 1 Farm'!WDT50)*Funding!WCV22","v":0},{"$f":"('Farm 1'!WDU49+'Trading 1 Farm'!WDU50)*Funding!WCW22","v":0},{"$f":"('Farm 1'!WDV49+'Trading 1 Farm'!WDV50)*Funding!WCX22","v":0},{"$f":"('Farm 1'!WDW49+'Trading 1 Farm'!WDW50)*Funding!WCY22","v":0},{"$f":"('Farm 1'!WDX49+'Trading 1 Farm'!WDX50)*Funding!WCZ22","v":0},{"$f":"('Farm 1'!WDY49+'Trading 1 Farm'!WDY50)*Funding!WDA22","v":0},{"$f":"('Farm 1'!WDZ49+'Trading 1 Farm'!WDZ50)*Funding!WDB22","v":0},{"$f":"('Farm 1'!WEA49+'Trading 1 Farm'!WEA50)*Funding!WDC22","v":0},{"$f":"('Farm 1'!WEB49+'Trading 1 Farm'!WEB50)*Funding!WDD22","v":0},{"$f":"('Farm 1'!WEC49+'Trading 1 Farm'!WEC50)*Funding!WDE22","v":0},{"$f":"('Farm 1'!WED49+'Trading 1 Farm'!WED50)*Funding!WDF22","v":0},{"$f":"('Farm 1'!WEE49+'Trading 1 Farm'!WEE50)*Funding!WDG22","v":0},{"$f":"('Farm 1'!WEF49+'Trading 1 Farm'!WEF50)*Funding!WDH22","v":0},{"$f":"('Farm 1'!WEG49+'Trading 1 Farm'!WEG50)*Funding!WDI22","v":0},{"$f":"('Farm 1'!WEH49+'Trading 1 Farm'!WEH50)*Funding!WDJ22","v":0},{"$f":"('Farm 1'!WEI49+'Trading 1 Farm'!WEI50)*Funding!WDK22","v":0},{"$f":"('Farm 1'!WEJ49+'Trading 1 Farm'!WEJ50)*Funding!WDL22","v":0},{"$f":"('Farm 1'!WEK49+'Trading 1 Farm'!WEK50)*Funding!WDM22","v":0},{"$f":"('Farm 1'!WEL49+'Trading 1 Farm'!WEL50)*Funding!WDN22","v":0},{"$f":"('Farm 1'!WEM49+'Trading 1 Farm'!WEM50)*Funding!WDO22","v":0},{"$f":"('Farm 1'!WEN49+'Trading 1 Farm'!WEN50)*Funding!WDP22","v":0},{"$f":"('Farm 1'!WEO49+'Trading 1 Farm'!WEO50)*Funding!WDQ22","v":0},{"$f":"('Farm 1'!WEP49+'Trading 1 Farm'!WEP50)*Funding!WDR22","v":0},{"$f":"('Farm 1'!WEQ49+'Trading 1 Farm'!WEQ50)*Funding!WDS22","v":0},{"$f":"('Farm 1'!WER49+'Trading 1 Farm'!WER50)*Funding!WDT22","v":0},{"$f":"('Farm 1'!WES49+'Trading 1 Farm'!WES50)*Funding!WDU22","v":0},{"$f":"('Farm 1'!WET49+'Trading 1 Farm'!WET50)*Funding!WDV22","v":0},{"$f":"('Farm 1'!WEU49+'Trading 1 Farm'!WEU50)*Funding!WDW22","v":0},{"$f":"('Farm 1'!WEV49+'Trading 1 Farm'!WEV50)*Funding!WDX22","v":0},{"$f":"('Farm 1'!WEW49+'Trading 1 Farm'!WEW50)*Funding!WDY22","v":0},{"$f":"('Farm 1'!WEX49+'Trading 1 Farm'!WEX50)*Funding!WDZ22","v":0},{"$f":"('Farm 1'!WEY49+'Trading 1 Farm'!WEY50)*Funding!WEA22","v":0},{"$f":"('Farm 1'!WEZ49+'Trading 1 Farm'!WEZ50)*Funding!WEB22","v":0},{"$f":"('Farm 1'!WFA49+'Trading 1 Farm'!WFA50)*Funding!WEC22","v":0},{"$f":"('Farm 1'!WFB49+'Trading 1 Farm'!WFB50)*Funding!WED22","v":0},{"$f":"('Farm 1'!WFC49+'Trading 1 Farm'!WFC50)*Funding!WEE22","v":0},{"$f":"('Farm 1'!WFD49+'Trading 1 Farm'!WFD50)*Funding!WEF22","v":0},{"$f":"('Farm 1'!WFE49+'Trading 1 Farm'!WFE50)*Funding!WEG22","v":0},{"$f":"('Farm 1'!WFF49+'Trading 1 Farm'!WFF50)*Funding!WEH22","v":0},{"$f":"('Farm 1'!WFG49+'Trading 1 Farm'!WFG50)*Funding!WEI22","v":0},{"$f":"('Farm 1'!WFH49+'Trading 1 Farm'!WFH50)*Funding!WEJ22","v":0},{"$f":"('Farm 1'!WFI49+'Trading 1 Farm'!WFI50)*Funding!WEK22","v":0},{"$f":"('Farm 1'!WFJ49+'Trading 1 Farm'!WFJ50)*Funding!WEL22","v":0},{"$f":"('Farm 1'!WFK49+'Trading 1 Farm'!WFK50)*Funding!WEM22","v":0},{"$f":"('Farm 1'!WFL49+'Trading 1 Farm'!WFL50)*Funding!WEN22","v":0},{"$f":"('Farm 1'!WFM49+'Trading 1 Farm'!WFM50)*Funding!WEO22","v":0},{"$f":"('Farm 1'!WFN49+'Trading 1 Farm'!WFN50)*Funding!WEP22","v":0},{"$f":"('Farm 1'!WFO49+'Trading 1 Farm'!WFO50)*Funding!WEQ22","v":0},{"$f":"('Farm 1'!WFP49+'Trading 1 Farm'!WFP50)*Funding!WER22","v":0},{"$f":"('Farm 1'!WFQ49+'Trading 1 Farm'!WFQ50)*Funding!WES22","v":0},{"$f":"('Farm 1'!WFR49+'Trading 1 Farm'!WFR50)*Funding!WET22","v":0},{"$f":"('Farm 1'!WFS49+'Trading 1 Farm'!WFS50)*Funding!WEU22","v":0},{"$f":"('Farm 1'!WFT49+'Trading 1 Farm'!WFT50)*Funding!WEV22","v":0},{"$f":"('Farm 1'!WFU49+'Trading 1 Farm'!WFU50)*Funding!WEW22","v":0},{"$f":"('Farm 1'!WFV49+'Trading 1 Farm'!WFV50)*Funding!WEX22","v":0},{"$f":"('Farm 1'!WFW49+'Trading 1 Farm'!WFW50)*Funding!WEY22","v":0},{"$f":"('Farm 1'!WFX49+'Trading 1 Farm'!WFX50)*Funding!WEZ22","v":0},{"$f":"('Farm 1'!WFY49+'Trading 1 Farm'!WFY50)*Funding!WFA22","v":0},{"$f":"('Farm 1'!WFZ49+'Trading 1 Farm'!WFZ50)*Funding!WFB22","v":0},{"$f":"('Farm 1'!WGA49+'Trading 1 Farm'!WGA50)*Funding!WFC22","v":0},{"$f":"('Farm 1'!WGB49+'Trading 1 Farm'!WGB50)*Funding!WFD22","v":0},{"$f":"('Farm 1'!WGC49+'Trading 1 Farm'!WGC50)*Funding!WFE22","v":0},{"$f":"('Farm 1'!WGD49+'Trading 1 Farm'!WGD50)*Funding!WFF22","v":0},{"$f":"('Farm 1'!WGE49+'Trading 1 Farm'!WGE50)*Funding!WFG22","v":0},{"$f":"('Farm 1'!WGF49+'Trading 1 Farm'!WGF50)*Funding!WFH22","v":0},{"$f":"('Farm 1'!WGG49+'Trading 1 Farm'!WGG50)*Funding!WFI22","v":0},{"$f":"('Farm 1'!WGH49+'Trading 1 Farm'!WGH50)*Funding!WFJ22","v":0},{"$f":"('Farm 1'!WGI49+'Trading 1 Farm'!WGI50)*Funding!WFK22","v":0},{"$f":"('Farm 1'!WGJ49+'Trading 1 Farm'!WGJ50)*Funding!WFL22","v":0},{"$f":"('Farm 1'!WGK49+'Trading 1 Farm'!WGK50)*Funding!WFM22","v":0},{"$f":"('Farm 1'!WGL49+'Trading 1 Farm'!WGL50)*Funding!WFN22","v":0},{"$f":"('Farm 1'!WGM49+'Trading 1 Farm'!WGM50)*Funding!WFO22","v":0},{"$f":"('Farm 1'!WGN49+'Trading 1 Farm'!WGN50)*Funding!WFP22","v":0},{"$f":"('Farm 1'!WGO49+'Trading 1 Farm'!WGO50)*Funding!WFQ22","v":0},{"$f":"('Farm 1'!WGP49+'Trading 1 Farm'!WGP50)*Funding!WFR22","v":0},{"$f":"('Farm 1'!WGQ49+'Trading 1 Farm'!WGQ50)*Funding!WFS22","v":0},{"$f":"('Farm 1'!WGR49+'Trading 1 Farm'!WGR50)*Funding!WFT22","v":0},{"$f":"('Farm 1'!WGS49+'Trading 1 Farm'!WGS50)*Funding!WFU22","v":0},{"$f":"('Farm 1'!WGT49+'Trading 1 Farm'!WGT50)*Funding!WFV22","v":0},{"$f":"('Farm 1'!WGU49+'Trading 1 Farm'!WGU50)*Funding!WFW22","v":0},{"$f":"('Farm 1'!WGV49+'Trading 1 Farm'!WGV50)*Funding!WFX22","v":0},{"$f":"('Farm 1'!WGW49+'Trading 1 Farm'!WGW50)*Funding!WFY22","v":0},{"$f":"('Farm 1'!WGX49+'Trading 1 Farm'!WGX50)*Funding!WFZ22","v":0},{"$f":"('Farm 1'!WGY49+'Trading 1 Farm'!WGY50)*Funding!WGA22","v":0},{"$f":"('Farm 1'!WGZ49+'Trading 1 Farm'!WGZ50)*Funding!WGB22","v":0},{"$f":"('Farm 1'!WHA49+'Trading 1 Farm'!WHA50)*Funding!WGC22","v":0},{"$f":"('Farm 1'!WHB49+'Trading 1 Farm'!WHB50)*Funding!WGD22","v":0},{"$f":"('Farm 1'!WHC49+'Trading 1 Farm'!WHC50)*Funding!WGE22","v":0},{"$f":"('Farm 1'!WHD49+'Trading 1 Farm'!WHD50)*Funding!WGF22","v":0},{"$f":"('Farm 1'!WHE49+'Trading 1 Farm'!WHE50)*Funding!WGG22","v":0},{"$f":"('Farm 1'!WHF49+'Trading 1 Farm'!WHF50)*Funding!WGH22","v":0},{"$f":"('Farm 1'!WHG49+'Trading 1 Farm'!WHG50)*Funding!WGI22","v":0},{"$f":"('Farm 1'!WHH49+'Trading 1 Farm'!WHH50)*Funding!WGJ22","v":0},{"$f":"('Farm 1'!WHI49+'Trading 1 Farm'!WHI50)*Funding!WGK22","v":0},{"$f":"('Farm 1'!WHJ49+'Trading 1 Farm'!WHJ50)*Funding!WGL22","v":0},{"$f":"('Farm 1'!WHK49+'Trading 1 Farm'!WHK50)*Funding!WGM22","v":0},{"$f":"('Farm 1'!WHL49+'Trading 1 Farm'!WHL50)*Funding!WGN22","v":0},{"$f":"('Farm 1'!WHM49+'Trading 1 Farm'!WHM50)*Funding!WGO22","v":0},{"$f":"('Farm 1'!WHN49+'Trading 1 Farm'!WHN50)*Funding!WGP22","v":0},{"$f":"('Farm 1'!WHO49+'Trading 1 Farm'!WHO50)*Funding!WGQ22","v":0},{"$f":"('Farm 1'!WHP49+'Trading 1 Farm'!WHP50)*Funding!WGR22","v":0},{"$f":"('Farm 1'!WHQ49+'Trading 1 Farm'!WHQ50)*Funding!WGS22","v":0},{"$f":"('Farm 1'!WHR49+'Trading 1 Farm'!WHR50)*Funding!WGT22","v":0},{"$f":"('Farm 1'!WHS49+'Trading 1 Farm'!WHS50)*Funding!WGU22","v":0},{"$f":"('Farm 1'!WHT49+'Trading 1 Farm'!WHT50)*Funding!WGV22","v":0},{"$f":"('Farm 1'!WHU49+'Trading 1 Farm'!WHU50)*Funding!WGW22","v":0},{"$f":"('Farm 1'!WHV49+'Trading 1 Farm'!WHV50)*Funding!WGX22","v":0},{"$f":"('Farm 1'!WHW49+'Trading 1 Farm'!WHW50)*Funding!WGY22","v":0},{"$f":"('Farm 1'!WHX49+'Trading 1 Farm'!WHX50)*Funding!WGZ22","v":0},{"$f":"('Farm 1'!WHY49+'Trading 1 Farm'!WHY50)*Funding!WHA22","v":0},{"$f":"('Farm 1'!WHZ49+'Trading 1 Farm'!WHZ50)*Funding!WHB22","v":0},{"$f":"('Farm 1'!WIA49+'Trading 1 Farm'!WIA50)*Funding!WHC22","v":0},{"$f":"('Farm 1'!WIB49+'Trading 1 Farm'!WIB50)*Funding!WHD22","v":0},{"$f":"('Farm 1'!WIC49+'Trading 1 Farm'!WIC50)*Funding!WHE22","v":0},{"$f":"('Farm 1'!WID49+'Trading 1 Farm'!WID50)*Funding!WHF22","v":0},{"$f":"('Farm 1'!WIE49+'Trading 1 Farm'!WIE50)*Funding!WHG22","v":0},{"$f":"('Farm 1'!WIF49+'Trading 1 Farm'!WIF50)*Funding!WHH22","v":0},{"$f":"('Farm 1'!WIG49+'Trading 1 Farm'!WIG50)*Funding!WHI22","v":0},{"$f":"('Farm 1'!WIH49+'Trading 1 Farm'!WIH50)*Funding!WHJ22","v":0},{"$f":"('Farm 1'!WII49+'Trading 1 Farm'!WII50)*Funding!WHK22","v":0},{"$f":"('Farm 1'!WIJ49+'Trading 1 Farm'!WIJ50)*Funding!WHL22","v":0},{"$f":"('Farm 1'!WIK49+'Trading 1 Farm'!WIK50)*Funding!WHM22","v":0},{"$f":"('Farm 1'!WIL49+'Trading 1 Farm'!WIL50)*Funding!WHN22","v":0},{"$f":"('Farm 1'!WIM49+'Trading 1 Farm'!WIM50)*Funding!WHO22","v":0},{"$f":"('Farm 1'!WIN49+'Trading 1 Farm'!WIN50)*Funding!WHP22","v":0},{"$f":"('Farm 1'!WIO49+'Trading 1 Farm'!WIO50)*Funding!WHQ22","v":0},{"$f":"('Farm 1'!WIP49+'Trading 1 Farm'!WIP50)*Funding!WHR22","v":0},{"$f":"('Farm 1'!WIQ49+'Trading 1 Farm'!WIQ50)*Funding!WHS22","v":0},{"$f":"('Farm 1'!WIR49+'Trading 1 Farm'!WIR50)*Funding!WHT22","v":0},{"$f":"('Farm 1'!WIS49+'Trading 1 Farm'!WIS50)*Funding!WHU22","v":0},{"$f":"('Farm 1'!WIT49+'Trading 1 Farm'!WIT50)*Funding!WHV22","v":0},{"$f":"('Farm 1'!WIU49+'Trading 1 Farm'!WIU50)*Funding!WHW22","v":0},{"$f":"('Farm 1'!WIV49+'Trading 1 Farm'!WIV50)*Funding!WHX22","v":0},{"$f":"('Farm 1'!WIW49+'Trading 1 Farm'!WIW50)*Funding!WHY22","v":0},{"$f":"('Farm 1'!WIX49+'Trading 1 Farm'!WIX50)*Funding!WHZ22","v":0},{"$f":"('Farm 1'!WIY49+'Trading 1 Farm'!WIY50)*Funding!WIA22","v":0},{"$f":"('Farm 1'!WIZ49+'Trading 1 Farm'!WIZ50)*Funding!WIB22","v":0},{"$f":"('Farm 1'!WJA49+'Trading 1 Farm'!WJA50)*Funding!WIC22","v":0},{"$f":"('Farm 1'!WJB49+'Trading 1 Farm'!WJB50)*Funding!WID22","v":0},{"$f":"('Farm 1'!WJC49+'Trading 1 Farm'!WJC50)*Funding!WIE22","v":0},{"$f":"('Farm 1'!WJD49+'Trading 1 Farm'!WJD50)*Funding!WIF22","v":0},{"$f":"('Farm 1'!WJE49+'Trading 1 Farm'!WJE50)*Funding!WIG22","v":0},{"$f":"('Farm 1'!WJF49+'Trading 1 Farm'!WJF50)*Funding!WIH22","v":0},{"$f":"('Farm 1'!WJG49+'Trading 1 Farm'!WJG50)*Funding!WII22","v":0},{"$f":"('Farm 1'!WJH49+'Trading 1 Farm'!WJH50)*Funding!WIJ22","v":0},{"$f":"('Farm 1'!WJI49+'Trading 1 Farm'!WJI50)*Funding!WIK22","v":0},{"$f":"('Farm 1'!WJJ49+'Trading 1 Farm'!WJJ50)*Funding!WIL22","v":0},{"$f":"('Farm 1'!WJK49+'Trading 1 Farm'!WJK50)*Funding!WIM22","v":0},{"$f":"('Farm 1'!WJL49+'Trading 1 Farm'!WJL50)*Funding!WIN22","v":0},{"$f":"('Farm 1'!WJM49+'Trading 1 Farm'!WJM50)*Funding!WIO22","v":0},{"$f":"('Farm 1'!WJN49+'Trading 1 Farm'!WJN50)*Funding!WIP22","v":0},{"$f":"('Farm 1'!WJO49+'Trading 1 Farm'!WJO50)*Funding!WIQ22","v":0},{"$f":"('Farm 1'!WJP49+'Trading 1 Farm'!WJP50)*Funding!WIR22","v":0},{"$f":"('Farm 1'!WJQ49+'Trading 1 Farm'!WJQ50)*Funding!WIS22","v":0},{"$f":"('Farm 1'!WJR49+'Trading 1 Farm'!WJR50)*Funding!WIT22","v":0},{"$f":"('Farm 1'!WJS49+'Trading 1 Farm'!WJS50)*Funding!WIU22","v":0},{"$f":"('Farm 1'!WJT49+'Trading 1 Farm'!WJT50)*Funding!WIV22","v":0},{"$f":"('Farm 1'!WJU49+'Trading 1 Farm'!WJU50)*Funding!WIW22","v":0},{"$f":"('Farm 1'!WJV49+'Trading 1 Farm'!WJV50)*Funding!WIX22","v":0},{"$f":"('Farm 1'!WJW49+'Trading 1 Farm'!WJW50)*Funding!WIY22","v":0},{"$f":"('Farm 1'!WJX49+'Trading 1 Farm'!WJX50)*Funding!WIZ22","v":0},{"$f":"('Farm 1'!WJY49+'Trading 1 Farm'!WJY50)*Funding!WJA22","v":0},{"$f":"('Farm 1'!WJZ49+'Trading 1 Farm'!WJZ50)*Funding!WJB22","v":0},{"$f":"('Farm 1'!WKA49+'Trading 1 Farm'!WKA50)*Funding!WJC22","v":0},{"$f":"('Farm 1'!WKB49+'Trading 1 Farm'!WKB50)*Funding!WJD22","v":0},{"$f":"('Farm 1'!WKC49+'Trading 1 Farm'!WKC50)*Funding!WJE22","v":0},{"$f":"('Farm 1'!WKD49+'Trading 1 Farm'!WKD50)*Funding!WJF22","v":0},{"$f":"('Farm 1'!WKE49+'Trading 1 Farm'!WKE50)*Funding!WJG22","v":0},{"$f":"('Farm 1'!WKF49+'Trading 1 Farm'!WKF50)*Funding!WJH22","v":0},{"$f":"('Farm 1'!WKG49+'Trading 1 Farm'!WKG50)*Funding!WJI22","v":0},{"$f":"('Farm 1'!WKH49+'Trading 1 Farm'!WKH50)*Funding!WJJ22","v":0},{"$f":"('Farm 1'!WKI49+'Trading 1 Farm'!WKI50)*Funding!WJK22","v":0},{"$f":"('Farm 1'!WKJ49+'Trading 1 Farm'!WKJ50)*Funding!WJL22","v":0},{"$f":"('Farm 1'!WKK49+'Trading 1 Farm'!WKK50)*Funding!WJM22","v":0},{"$f":"('Farm 1'!WKL49+'Trading 1 Farm'!WKL50)*Funding!WJN22","v":0},{"$f":"('Farm 1'!WKM49+'Trading 1 Farm'!WKM50)*Funding!WJO22","v":0},{"$f":"('Farm 1'!WKN49+'Trading 1 Farm'!WKN50)*Funding!WJP22","v":0},{"$f":"('Farm 1'!WKO49+'Trading 1 Farm'!WKO50)*Funding!WJQ22","v":0},{"$f":"('Farm 1'!WKP49+'Trading 1 Farm'!WKP50)*Funding!WJR22","v":0},{"$f":"('Farm 1'!WKQ49+'Trading 1 Farm'!WKQ50)*Funding!WJS22","v":0},{"$f":"('Farm 1'!WKR49+'Trading 1 Farm'!WKR50)*Funding!WJT22","v":0},{"$f":"('Farm 1'!WKS49+'Trading 1 Farm'!WKS50)*Funding!WJU22","v":0},{"$f":"('Farm 1'!WKT49+'Trading 1 Farm'!WKT50)*Funding!WJV22","v":0},{"$f":"('Farm 1'!WKU49+'Trading 1 Farm'!WKU50)*Funding!WJW22","v":0},{"$f":"('Farm 1'!WKV49+'Trading 1 Farm'!WKV50)*Funding!WJX22","v":0},{"$f":"('Farm 1'!WKW49+'Trading 1 Farm'!WKW50)*Funding!WJY22","v":0},{"$f":"('Farm 1'!WKX49+'Trading 1 Farm'!WKX50)*Funding!WJZ22","v":0},{"$f":"('Farm 1'!WKY49+'Trading 1 Farm'!WKY50)*Funding!WKA22","v":0},{"$f":"('Farm 1'!WKZ49+'Trading 1 Farm'!WKZ50)*Funding!WKB22","v":0},{"$f":"('Farm 1'!WLA49+'Trading 1 Farm'!WLA50)*Funding!WKC22","v":0},{"$f":"('Farm 1'!WLB49+'Trading 1 Farm'!WLB50)*Funding!WKD22","v":0},{"$f":"('Farm 1'!WLC49+'Trading 1 Farm'!WLC50)*Funding!WKE22","v":0},{"$f":"('Farm 1'!WLD49+'Trading 1 Farm'!WLD50)*Funding!WKF22","v":0},{"$f":"('Farm 1'!WLE49+'Trading 1 Farm'!WLE50)*Funding!WKG22","v":0},{"$f":"('Farm 1'!WLF49+'Trading 1 Farm'!WLF50)*Funding!WKH22","v":0},{"$f":"('Farm 1'!WLG49+'Trading 1 Farm'!WLG50)*Funding!WKI22","v":0},{"$f":"('Farm 1'!WLH49+'Trading 1 Farm'!WLH50)*Funding!WKJ22","v":0},{"$f":"('Farm 1'!WLI49+'Trading 1 Farm'!WLI50)*Funding!WKK22","v":0},{"$f":"('Farm 1'!WLJ49+'Trading 1 Farm'!WLJ50)*Funding!WKL22","v":0},{"$f":"('Farm 1'!WLK49+'Trading 1 Farm'!WLK50)*Funding!WKM22","v":0},{"$f":"('Farm 1'!WLL49+'Trading 1 Farm'!WLL50)*Funding!WKN22","v":0},{"$f":"('Farm 1'!WLM49+'Trading 1 Farm'!WLM50)*Funding!WKO22","v":0},{"$f":"('Farm 1'!WLN49+'Trading 1 Farm'!WLN50)*Funding!WKP22","v":0},{"$f":"('Farm 1'!WLO49+'Trading 1 Farm'!WLO50)*Funding!WKQ22","v":0},{"$f":"('Farm 1'!WLP49+'Trading 1 Farm'!WLP50)*Funding!WKR22","v":0},{"$f":"('Farm 1'!WLQ49+'Trading 1 Farm'!WLQ50)*Funding!WKS22","v":0},{"$f":"('Farm 1'!WLR49+'Trading 1 Farm'!WLR50)*Funding!WKT22","v":0},{"$f":"('Farm 1'!WLS49+'Trading 1 Farm'!WLS50)*Funding!WKU22","v":0},{"$f":"('Farm 1'!WLT49+'Trading 1 Farm'!WLT50)*Funding!WKV22","v":0},{"$f":"('Farm 1'!WLU49+'Trading 1 Farm'!WLU50)*Funding!WKW22","v":0},{"$f":"('Farm 1'!WLV49+'Trading 1 Farm'!WLV50)*Funding!WKX22","v":0},{"$f":"('Farm 1'!WLW49+'Trading 1 Farm'!WLW50)*Funding!WKY22","v":0},{"$f":"('Farm 1'!WLX49+'Trading 1 Farm'!WLX50)*Funding!WKZ22","v":0},{"$f":"('Farm 1'!WLY49+'Trading 1 Farm'!WLY50)*Funding!WLA22","v":0},{"$f":"('Farm 1'!WLZ49+'Trading 1 Farm'!WLZ50)*Funding!WLB22","v":0},{"$f":"('Farm 1'!WMA49+'Trading 1 Farm'!WMA50)*Funding!WLC22","v":0},{"$f":"('Farm 1'!WMB49+'Trading 1 Farm'!WMB50)*Funding!WLD22","v":0},{"$f":"('Farm 1'!WMC49+'Trading 1 Farm'!WMC50)*Funding!WLE22","v":0},{"$f":"('Farm 1'!WMD49+'Trading 1 Farm'!WMD50)*Funding!WLF22","v":0},{"$f":"('Farm 1'!WME49+'Trading 1 Farm'!WME50)*Funding!WLG22","v":0},{"$f":"('Farm 1'!WMF49+'Trading 1 Farm'!WMF50)*Funding!WLH22","v":0},{"$f":"('Farm 1'!WMG49+'Trading 1 Farm'!WMG50)*Funding!WLI22","v":0},{"$f":"('Farm 1'!WMH49+'Trading 1 Farm'!WMH50)*Funding!WLJ22","v":0},{"$f":"('Farm 1'!WMI49+'Trading 1 Farm'!WMI50)*Funding!WLK22","v":0},{"$f":"('Farm 1'!WMJ49+'Trading 1 Farm'!WMJ50)*Funding!WLL22","v":0},{"$f":"('Farm 1'!WMK49+'Trading 1 Farm'!WMK50)*Funding!WLM22","v":0},{"$f":"('Farm 1'!WML49+'Trading 1 Farm'!WML50)*Funding!WLN22","v":0},{"$f":"('Farm 1'!WMM49+'Trading 1 Farm'!WMM50)*Funding!WLO22","v":0},{"$f":"('Farm 1'!WMN49+'Trading 1 Farm'!WMN50)*Funding!WLP22","v":0},{"$f":"('Farm 1'!WMO49+'Trading 1 Farm'!WMO50)*Funding!WLQ22","v":0},{"$f":"('Farm 1'!WMP49+'Trading 1 Farm'!WMP50)*Funding!WLR22","v":0},{"$f":"('Farm 1'!WMQ49+'Trading 1 Farm'!WMQ50)*Funding!WLS22","v":0},{"$f":"('Farm 1'!WMR49+'Trading 1 Farm'!WMR50)*Funding!WLT22","v":0},{"$f":"('Farm 1'!WMS49+'Trading 1 Farm'!WMS50)*Funding!WLU22","v":0},{"$f":"('Farm 1'!WMT49+'Trading 1 Farm'!WMT50)*Funding!WLV22","v":0},{"$f":"('Farm 1'!WMU49+'Trading 1 Farm'!WMU50)*Funding!WLW22","v":0},{"$f":"('Farm 1'!WMV49+'Trading 1 Farm'!WMV50)*Funding!WLX22","v":0},{"$f":"('Farm 1'!WMW49+'Trading 1 Farm'!WMW50)*Funding!WLY22","v":0},{"$f":"('Farm 1'!WMX49+'Trading 1 Farm'!WMX50)*Funding!WLZ22","v":0},{"$f":"('Farm 1'!WMY49+'Trading 1 Farm'!WMY50)*Funding!WMA22","v":0},{"$f":"('Farm 1'!WMZ49+'Trading 1 Farm'!WMZ50)*Funding!WMB22","v":0},{"$f":"('Farm 1'!WNA49+'Trading 1 Farm'!WNA50)*Funding!WMC22","v":0},{"$f":"('Farm 1'!WNB49+'Trading 1 Farm'!WNB50)*Funding!WMD22","v":0},{"$f":"('Farm 1'!WNC49+'Trading 1 Farm'!WNC50)*Funding!WME22","v":0},{"$f":"('Farm 1'!WND49+'Trading 1 Farm'!WND50)*Funding!WMF22","v":0},{"$f":"('Farm 1'!WNE49+'Trading 1 Farm'!WNE50)*Funding!WMG22","v":0},{"$f":"('Farm 1'!WNF49+'Trading 1 Farm'!WNF50)*Funding!WMH22","v":0},{"$f":"('Farm 1'!WNG49+'Trading 1 Farm'!WNG50)*Funding!WMI22","v":0},{"$f":"('Farm 1'!WNH49+'Trading 1 Farm'!WNH50)*Funding!WMJ22","v":0},{"$f":"('Farm 1'!WNI49+'Trading 1 Farm'!WNI50)*Funding!WMK22","v":0},{"$f":"('Farm 1'!WNJ49+'Trading 1 Farm'!WNJ50)*Funding!WML22","v":0},{"$f":"('Farm 1'!WNK49+'Trading 1 Farm'!WNK50)*Funding!WMM22","v":0},{"$f":"('Farm 1'!WNL49+'Trading 1 Farm'!WNL50)*Funding!WMN22","v":0},{"$f":"('Farm 1'!WNM49+'Trading 1 Farm'!WNM50)*Funding!WMO22","v":0},{"$f":"('Farm 1'!WNN49+'Trading 1 Farm'!WNN50)*Funding!WMP22","v":0},{"$f":"('Farm 1'!WNO49+'Trading 1 Farm'!WNO50)*Funding!WMQ22","v":0},{"$f":"('Farm 1'!WNP49+'Trading 1 Farm'!WNP50)*Funding!WMR22","v":0},{"$f":"('Farm 1'!WNQ49+'Trading 1 Farm'!WNQ50)*Funding!WMS22","v":0},{"$f":"('Farm 1'!WNR49+'Trading 1 Farm'!WNR50)*Funding!WMT22","v":0},{"$f":"('Farm 1'!WNS49+'Trading 1 Farm'!WNS50)*Funding!WMU22","v":0},{"$f":"('Farm 1'!WNT49+'Trading 1 Farm'!WNT50)*Funding!WMV22","v":0},{"$f":"('Farm 1'!WNU49+'Trading 1 Farm'!WNU50)*Funding!WMW22","v":0},{"$f":"('Farm 1'!WNV49+'Trading 1 Farm'!WNV50)*Funding!WMX22","v":0},{"$f":"('Farm 1'!WNW49+'Trading 1 Farm'!WNW50)*Funding!WMY22","v":0},{"$f":"('Farm 1'!WNX49+'Trading 1 Farm'!WNX50)*Funding!WMZ22","v":0},{"$f":"('Farm 1'!WNY49+'Trading 1 Farm'!WNY50)*Funding!WNA22","v":0},{"$f":"('Farm 1'!WNZ49+'Trading 1 Farm'!WNZ50)*Funding!WNB22","v":0},{"$f":"('Farm 1'!WOA49+'Trading 1 Farm'!WOA50)*Funding!WNC22","v":0},{"$f":"('Farm 1'!WOB49+'Trading 1 Farm'!WOB50)*Funding!WND22","v":0},{"$f":"('Farm 1'!WOC49+'Trading 1 Farm'!WOC50)*Funding!WNE22","v":0},{"$f":"('Farm 1'!WOD49+'Trading 1 Farm'!WOD50)*Funding!WNF22","v":0},{"$f":"('Farm 1'!WOE49+'Trading 1 Farm'!WOE50)*Funding!WNG22","v":0},{"$f":"('Farm 1'!WOF49+'Trading 1 Farm'!WOF50)*Funding!WNH22","v":0},{"$f":"('Farm 1'!WOG49+'Trading 1 Farm'!WOG50)*Funding!WNI22","v":0},{"$f":"('Farm 1'!WOH49+'Trading 1 Farm'!WOH50)*Funding!WNJ22","v":0},{"$f":"('Farm 1'!WOI49+'Trading 1 Farm'!WOI50)*Funding!WNK22","v":0},{"$f":"('Farm 1'!WOJ49+'Trading 1 Farm'!WOJ50)*Funding!WNL22","v":0},{"$f":"('Farm 1'!WOK49+'Trading 1 Farm'!WOK50)*Funding!WNM22","v":0},{"$f":"('Farm 1'!WOL49+'Trading 1 Farm'!WOL50)*Funding!WNN22","v":0},{"$f":"('Farm 1'!WOM49+'Trading 1 Farm'!WOM50)*Funding!WNO22","v":0},{"$f":"('Farm 1'!WON49+'Trading 1 Farm'!WON50)*Funding!WNP22","v":0},{"$f":"('Farm 1'!WOO49+'Trading 1 Farm'!WOO50)*Funding!WNQ22","v":0},{"$f":"('Farm 1'!WOP49+'Trading 1 Farm'!WOP50)*Funding!WNR22","v":0},{"$f":"('Farm 1'!WOQ49+'Trading 1 Farm'!WOQ50)*Funding!WNS22","v":0},{"$f":"('Farm 1'!WOR49+'Trading 1 Farm'!WOR50)*Funding!WNT22","v":0},{"$f":"('Farm 1'!WOS49+'Trading 1 Farm'!WOS50)*Funding!WNU22","v":0},{"$f":"('Farm 1'!WOT49+'Trading 1 Farm'!WOT50)*Funding!WNV22","v":0},{"$f":"('Farm 1'!WOU49+'Trading 1 Farm'!WOU50)*Funding!WNW22","v":0},{"$f":"('Farm 1'!WOV49+'Trading 1 Farm'!WOV50)*Funding!WNX22","v":0},{"$f":"('Farm 1'!WOW49+'Trading 1 Farm'!WOW50)*Funding!WNY22","v":0},{"$f":"('Farm 1'!WOX49+'Trading 1 Farm'!WOX50)*Funding!WNZ22","v":0},{"$f":"('Farm 1'!WOY49+'Trading 1 Farm'!WOY50)*Funding!WOA22","v":0},{"$f":"('Farm 1'!WOZ49+'Trading 1 Farm'!WOZ50)*Funding!WOB22","v":0},{"$f":"('Farm 1'!WPA49+'Trading 1 Farm'!WPA50)*Funding!WOC22","v":0},{"$f":"('Farm 1'!WPB49+'Trading 1 Farm'!WPB50)*Funding!WOD22","v":0},{"$f":"('Farm 1'!WPC49+'Trading 1 Farm'!WPC50)*Funding!WOE22","v":0},{"$f":"('Farm 1'!WPD49+'Trading 1 Farm'!WPD50)*Funding!WOF22","v":0},{"$f":"('Farm 1'!WPE49+'Trading 1 Farm'!WPE50)*Funding!WOG22","v":0},{"$f":"('Farm 1'!WPF49+'Trading 1 Farm'!WPF50)*Funding!WOH22","v":0},{"$f":"('Farm 1'!WPG49+'Trading 1 Farm'!WPG50)*Funding!WOI22","v":0},{"$f":"('Farm 1'!WPH49+'Trading 1 Farm'!WPH50)*Funding!WOJ22","v":0},{"$f":"('Farm 1'!WPI49+'Trading 1 Farm'!WPI50)*Funding!WOK22","v":0},{"$f":"('Farm 1'!WPJ49+'Trading 1 Farm'!WPJ50)*Funding!WOL22","v":0},{"$f":"('Farm 1'!WPK49+'Trading 1 Farm'!WPK50)*Funding!WOM22","v":0},{"$f":"('Farm 1'!WPL49+'Trading 1 Farm'!WPL50)*Funding!WON22","v":0},{"$f":"('Farm 1'!WPM49+'Trading 1 Farm'!WPM50)*Funding!WOO22","v":0},{"$f":"('Farm 1'!WPN49+'Trading 1 Farm'!WPN50)*Funding!WOP22","v":0},{"$f":"('Farm 1'!WPO49+'Trading 1 Farm'!WPO50)*Funding!WOQ22","v":0},{"$f":"('Farm 1'!WPP49+'Trading 1 Farm'!WPP50)*Funding!WOR22","v":0},{"$f":"('Farm 1'!WPQ49+'Trading 1 Farm'!WPQ50)*Funding!WOS22","v":0},{"$f":"('Farm 1'!WPR49+'Trading 1 Farm'!WPR50)*Funding!WOT22","v":0},{"$f":"('Farm 1'!WPS49+'Trading 1 Farm'!WPS50)*Funding!WOU22","v":0},{"$f":"('Farm 1'!WPT49+'Trading 1 Farm'!WPT50)*Funding!WOV22","v":0},{"$f":"('Farm 1'!WPU49+'Trading 1 Farm'!WPU50)*Funding!WOW22","v":0},{"$f":"('Farm 1'!WPV49+'Trading 1 Farm'!WPV50)*Funding!WOX22","v":0},{"$f":"('Farm 1'!WPW49+'Trading 1 Farm'!WPW50)*Funding!WOY22","v":0},{"$f":"('Farm 1'!WPX49+'Trading 1 Farm'!WPX50)*Funding!WOZ22","v":0},{"$f":"('Farm 1'!WPY49+'Trading 1 Farm'!WPY50)*Funding!WPA22","v":0},{"$f":"('Farm 1'!WPZ49+'Trading 1 Farm'!WPZ50)*Funding!WPB22","v":0},{"$f":"('Farm 1'!WQA49+'Trading 1 Farm'!WQA50)*Funding!WPC22","v":0},{"$f":"('Farm 1'!WQB49+'Trading 1 Farm'!WQB50)*Funding!WPD22","v":0},{"$f":"('Farm 1'!WQC49+'Trading 1 Farm'!WQC50)*Funding!WPE22","v":0},{"$f":"('Farm 1'!WQD49+'Trading 1 Farm'!WQD50)*Funding!WPF22","v":0},{"$f":"('Farm 1'!WQE49+'Trading 1 Farm'!WQE50)*Funding!WPG22","v":0},{"$f":"('Farm 1'!WQF49+'Trading 1 Farm'!WQF50)*Funding!WPH22","v":0},{"$f":"('Farm 1'!WQG49+'Trading 1 Farm'!WQG50)*Funding!WPI22","v":0},{"$f":"('Farm 1'!WQH49+'Trading 1 Farm'!WQH50)*Funding!WPJ22","v":0},{"$f":"('Farm 1'!WQI49+'Trading 1 Farm'!WQI50)*Funding!WPK22","v":0},{"$f":"('Farm 1'!WQJ49+'Trading 1 Farm'!WQJ50)*Funding!WPL22","v":0},{"$f":"('Farm 1'!WQK49+'Trading 1 Farm'!WQK50)*Funding!WPM22","v":0},{"$f":"('Farm 1'!WQL49+'Trading 1 Farm'!WQL50)*Funding!WPN22","v":0},{"$f":"('Farm 1'!WQM49+'Trading 1 Farm'!WQM50)*Funding!WPO22","v":0},{"$f":"('Farm 1'!WQN49+'Trading 1 Farm'!WQN50)*Funding!WPP22","v":0},{"$f":"('Farm 1'!WQO49+'Trading 1 Farm'!WQO50)*Funding!WPQ22","v":0},{"$f":"('Farm 1'!WQP49+'Trading 1 Farm'!WQP50)*Funding!WPR22","v":0},{"$f":"('Farm 1'!WQQ49+'Trading 1 Farm'!WQQ50)*Funding!WPS22","v":0},{"$f":"('Farm 1'!WQR49+'Trading 1 Farm'!WQR50)*Funding!WPT22","v":0},{"$f":"('Farm 1'!WQS49+'Trading 1 Farm'!WQS50)*Funding!WPU22","v":0},{"$f":"('Farm 1'!WQT49+'Trading 1 Farm'!WQT50)*Funding!WPV22","v":0},{"$f":"('Farm 1'!WQU49+'Trading 1 Farm'!WQU50)*Funding!WPW22","v":0},{"$f":"('Farm 1'!WQV49+'Trading 1 Farm'!WQV50)*Funding!WPX22","v":0},{"$f":"('Farm 1'!WQW49+'Trading 1 Farm'!WQW50)*Funding!WPY22","v":0},{"$f":"('Farm 1'!WQX49+'Trading 1 Farm'!WQX50)*Funding!WPZ22","v":0},{"$f":"('Farm 1'!WQY49+'Trading 1 Farm'!WQY50)*Funding!WQA22","v":0},{"$f":"('Farm 1'!WQZ49+'Trading 1 Farm'!WQZ50)*Funding!WQB22","v":0},{"$f":"('Farm 1'!WRA49+'Trading 1 Farm'!WRA50)*Funding!WQC22","v":0},{"$f":"('Farm 1'!WRB49+'Trading 1 Farm'!WRB50)*Funding!WQD22","v":0},{"$f":"('Farm 1'!WRC49+'Trading 1 Farm'!WRC50)*Funding!WQE22","v":0},{"$f":"('Farm 1'!WRD49+'Trading 1 Farm'!WRD50)*Funding!WQF22","v":0},{"$f":"('Farm 1'!WRE49+'Trading 1 Farm'!WRE50)*Funding!WQG22","v":0},{"$f":"('Farm 1'!WRF49+'Trading 1 Farm'!WRF50)*Funding!WQH22","v":0},{"$f":"('Farm 1'!WRG49+'Trading 1 Farm'!WRG50)*Funding!WQI22","v":0},{"$f":"('Farm 1'!WRH49+'Trading 1 Farm'!WRH50)*Funding!WQJ22","v":0},{"$f":"('Farm 1'!WRI49+'Trading 1 Farm'!WRI50)*Funding!WQK22","v":0},{"$f":"('Farm 1'!WRJ49+'Trading 1 Farm'!WRJ50)*Funding!WQL22","v":0},{"$f":"('Farm 1'!WRK49+'Trading 1 Farm'!WRK50)*Funding!WQM22","v":0},{"$f":"('Farm 1'!WRL49+'Trading 1 Farm'!WRL50)*Funding!WQN22","v":0},{"$f":"('Farm 1'!WRM49+'Trading 1 Farm'!WRM50)*Funding!WQO22","v":0},{"$f":"('Farm 1'!WRN49+'Trading 1 Farm'!WRN50)*Funding!WQP22","v":0},{"$f":"('Farm 1'!WRO49+'Trading 1 Farm'!WRO50)*Funding!WQQ22","v":0},{"$f":"('Farm 1'!WRP49+'Trading 1 Farm'!WRP50)*Funding!WQR22","v":0},{"$f":"('Farm 1'!WRQ49+'Trading 1 Farm'!WRQ50)*Funding!WQS22","v":0},{"$f":"('Farm 1'!WRR49+'Trading 1 Farm'!WRR50)*Funding!WQT22","v":0},{"$f":"('Farm 1'!WRS49+'Trading 1 Farm'!WRS50)*Funding!WQU22","v":0},{"$f":"('Farm 1'!WRT49+'Trading 1 Farm'!WRT50)*Funding!WQV22","v":0},{"$f":"('Farm 1'!WRU49+'Trading 1 Farm'!WRU50)*Funding!WQW22","v":0},{"$f":"('Farm 1'!WRV49+'Trading 1 Farm'!WRV50)*Funding!WQX22","v":0},{"$f":"('Farm 1'!WRW49+'Trading 1 Farm'!WRW50)*Funding!WQY22","v":0},{"$f":"('Farm 1'!WRX49+'Trading 1 Farm'!WRX50)*Funding!WQZ22","v":0},{"$f":"('Farm 1'!WRY49+'Trading 1 Farm'!WRY50)*Funding!WRA22","v":0},{"$f":"('Farm 1'!WRZ49+'Trading 1 Farm'!WRZ50)*Funding!WRB22","v":0},{"$f":"('Farm 1'!WSA49+'Trading 1 Farm'!WSA50)*Funding!WRC22","v":0},{"$f":"('Farm 1'!WSB49+'Trading 1 Farm'!WSB50)*Funding!WRD22","v":0},{"$f":"('Farm 1'!WSC49+'Trading 1 Farm'!WSC50)*Funding!WRE22","v":0},{"$f":"('Farm 1'!WSD49+'Trading 1 Farm'!WSD50)*Funding!WRF22","v":0},{"$f":"('Farm 1'!WSE49+'Trading 1 Farm'!WSE50)*Funding!WRG22","v":0},{"$f":"('Farm 1'!WSF49+'Trading 1 Farm'!WSF50)*Funding!WRH22","v":0},{"$f":"('Farm 1'!WSG49+'Trading 1 Farm'!WSG50)*Funding!WRI22","v":0},{"$f":"('Farm 1'!WSH49+'Trading 1 Farm'!WSH50)*Funding!WRJ22","v":0},{"$f":"('Farm 1'!WSI49+'Trading 1 Farm'!WSI50)*Funding!WRK22","v":0},{"$f":"('Farm 1'!WSJ49+'Trading 1 Farm'!WSJ50)*Funding!WRL22","v":0},{"$f":"('Farm 1'!WSK49+'Trading 1 Farm'!WSK50)*Funding!WRM22","v":0},{"$f":"('Farm 1'!WSL49+'Trading 1 Farm'!WSL50)*Funding!WRN22","v":0},{"$f":"('Farm 1'!WSM49+'Trading 1 Farm'!WSM50)*Funding!WRO22","v":0},{"$f":"('Farm 1'!WSN49+'Trading 1 Farm'!WSN50)*Funding!WRP22","v":0},{"$f":"('Farm 1'!WSO49+'Trading 1 Farm'!WSO50)*Funding!WRQ22","v":0},{"$f":"('Farm 1'!WSP49+'Trading 1 Farm'!WSP50)*Funding!WRR22","v":0},{"$f":"('Farm 1'!WSQ49+'Trading 1 Farm'!WSQ50)*Funding!WRS22","v":0},{"$f":"('Farm 1'!WSR49+'Trading 1 Farm'!WSR50)*Funding!WRT22","v":0},{"$f":"('Farm 1'!WSS49+'Trading 1 Farm'!WSS50)*Funding!WRU22","v":0},{"$f":"('Farm 1'!WST49+'Trading 1 Farm'!WST50)*Funding!WRV22","v":0},{"$f":"('Farm 1'!WSU49+'Trading 1 Farm'!WSU50)*Funding!WRW22","v":0},{"$f":"('Farm 1'!WSV49+'Trading 1 Farm'!WSV50)*Funding!WRX22","v":0},{"$f":"('Farm 1'!WSW49+'Trading 1 Farm'!WSW50)*Funding!WRY22","v":0},{"$f":"('Farm 1'!WSX49+'Trading 1 Farm'!WSX50)*Funding!WRZ22","v":0},{"$f":"('Farm 1'!WSY49+'Trading 1 Farm'!WSY50)*Funding!WSA22","v":0},{"$f":"('Farm 1'!WSZ49+'Trading 1 Farm'!WSZ50)*Funding!WSB22","v":0},{"$f":"('Farm 1'!WTA49+'Trading 1 Farm'!WTA50)*Funding!WSC22","v":0},{"$f":"('Farm 1'!WTB49+'Trading 1 Farm'!WTB50)*Funding!WSD22","v":0},{"$f":"('Farm 1'!WTC49+'Trading 1 Farm'!WTC50)*Funding!WSE22","v":0},{"$f":"('Farm 1'!WTD49+'Trading 1 Farm'!WTD50)*Funding!WSF22","v":0},{"$f":"('Farm 1'!WTE49+'Trading 1 Farm'!WTE50)*Funding!WSG22","v":0},{"$f":"('Farm 1'!WTF49+'Trading 1 Farm'!WTF50)*Funding!WSH22","v":0},{"$f":"('Farm 1'!WTG49+'Trading 1 Farm'!WTG50)*Funding!WSI22","v":0},{"$f":"('Farm 1'!WTH49+'Trading 1 Farm'!WTH50)*Funding!WSJ22","v":0},{"$f":"('Farm 1'!WTI49+'Trading 1 Farm'!WTI50)*Funding!WSK22","v":0},{"$f":"('Farm 1'!WTJ49+'Trading 1 Farm'!WTJ50)*Funding!WSL22","v":0},{"$f":"('Farm 1'!WTK49+'Trading 1 Farm'!WTK50)*Funding!WSM22","v":0},{"$f":"('Farm 1'!WTL49+'Trading 1 Farm'!WTL50)*Funding!WSN22","v":0},{"$f":"('Farm 1'!WTM49+'Trading 1 Farm'!WTM50)*Funding!WSO22","v":0},{"$f":"('Farm 1'!WTN49+'Trading 1 Farm'!WTN50)*Funding!WSP22","v":0},{"$f":"('Farm 1'!WTO49+'Trading 1 Farm'!WTO50)*Funding!WSQ22","v":0},{"$f":"('Farm 1'!WTP49+'Trading 1 Farm'!WTP50)*Funding!WSR22","v":0},{"$f":"('Farm 1'!WTQ49+'Trading 1 Farm'!WTQ50)*Funding!WSS22","v":0},{"$f":"('Farm 1'!WTR49+'Trading 1 Farm'!WTR50)*Funding!WST22","v":0},{"$f":"('Farm 1'!WTS49+'Trading 1 Farm'!WTS50)*Funding!WSU22","v":0},{"$f":"('Farm 1'!WTT49+'Trading 1 Farm'!WTT50)*Funding!WSV22","v":0},{"$f":"('Farm 1'!WTU49+'Trading 1 Farm'!WTU50)*Funding!WSW22","v":0},{"$f":"('Farm 1'!WTV49+'Trading 1 Farm'!WTV50)*Funding!WSX22","v":0},{"$f":"('Farm 1'!WTW49+'Trading 1 Farm'!WTW50)*Funding!WSY22","v":0},{"$f":"('Farm 1'!WTX49+'Trading 1 Farm'!WTX50)*Funding!WSZ22","v":0},{"$f":"('Farm 1'!WTY49+'Trading 1 Farm'!WTY50)*Funding!WTA22","v":0},{"$f":"('Farm 1'!WTZ49+'Trading 1 Farm'!WTZ50)*Funding!WTB22","v":0},{"$f":"('Farm 1'!WUA49+'Trading 1 Farm'!WUA50)*Funding!WTC22","v":0},{"$f":"('Farm 1'!WUB49+'Trading 1 Farm'!WUB50)*Funding!WTD22","v":0},{"$f":"('Farm 1'!WUC49+'Trading 1 Farm'!WUC50)*Funding!WTE22","v":0},{"$f":"('Farm 1'!WUD49+'Trading 1 Farm'!WUD50)*Funding!WTF22","v":0},{"$f":"('Farm 1'!WUE49+'Trading 1 Farm'!WUE50)*Funding!WTG22","v":0},{"$f":"('Farm 1'!WUF49+'Trading 1 Farm'!WUF50)*Funding!WTH22","v":0},{"$f":"('Farm 1'!WUG49+'Trading 1 Farm'!WUG50)*Funding!WTI22","v":0},{"$f":"('Farm 1'!WUH49+'Trading 1 Farm'!WUH50)*Funding!WTJ22","v":0},{"$f":"('Farm 1'!WUI49+'Trading 1 Farm'!WUI50)*Funding!WTK22","v":0},{"$f":"('Farm 1'!WUJ49+'Trading 1 Farm'!WUJ50)*Funding!WTL22","v":0},{"$f":"('Farm 1'!WUK49+'Trading 1 Farm'!WUK50)*Funding!WTM22","v":0},{"$f":"('Farm 1'!WUL49+'Trading 1 Farm'!WUL50)*Funding!WTN22","v":0},{"$f":"('Farm 1'!WUM49+'Trading 1 Farm'!WUM50)*Funding!WTO22","v":0},{"$f":"('Farm 1'!WUN49+'Trading 1 Farm'!WUN50)*Funding!WTP22","v":0},{"$f":"('Farm 1'!WUO49+'Trading 1 Farm'!WUO50)*Funding!WTQ22","v":0},{"$f":"('Farm 1'!WUP49+'Trading 1 Farm'!WUP50)*Funding!WTR22","v":0},{"$f":"('Farm 1'!WUQ49+'Trading 1 Farm'!WUQ50)*Funding!WTS22","v":0},{"$f":"('Farm 1'!WUR49+'Trading 1 Farm'!WUR50)*Funding!WTT22","v":0},{"$f":"('Farm 1'!WUS49+'Trading 1 Farm'!WUS50)*Funding!WTU22","v":0},{"$f":"('Farm 1'!WUT49+'Trading 1 Farm'!WUT50)*Funding!WTV22","v":0},{"$f":"('Farm 1'!WUU49+'Trading 1 Farm'!WUU50)*Funding!WTW22","v":0},{"$f":"('Farm 1'!WUV49+'Trading 1 Farm'!WUV50)*Funding!WTX22","v":0},{"$f":"('Farm 1'!WUW49+'Trading 1 Farm'!WUW50)*Funding!WTY22","v":0},{"$f":"('Farm 1'!WUX49+'Trading 1 Farm'!WUX50)*Funding!WTZ22","v":0},{"$f":"('Farm 1'!WUY49+'Trading 1 Farm'!WUY50)*Funding!WUA22","v":0},{"$f":"('Farm 1'!WUZ49+'Trading 1 Farm'!WUZ50)*Funding!WUB22","v":0},{"$f":"('Farm 1'!WVA49+'Trading 1 Farm'!WVA50)*Funding!WUC22","v":0},{"$f":"('Farm 1'!WVB49+'Trading 1 Farm'!WVB50)*Funding!WUD22","v":0},{"$f":"('Farm 1'!WVC49+'Trading 1 Farm'!WVC50)*Funding!WUE22","v":0},{"$f":"('Farm 1'!WVD49+'Trading 1 Farm'!WVD50)*Funding!WUF22","v":0},{"$f":"('Farm 1'!WVE49+'Trading 1 Farm'!WVE50)*Funding!WUG22","v":0},{"$f":"('Farm 1'!WVF49+'Trading 1 Farm'!WVF50)*Funding!WUH22","v":0},{"$f":"('Farm 1'!WVG49+'Trading 1 Farm'!WVG50)*Funding!WUI22","v":0},{"$f":"('Farm 1'!WVH49+'Trading 1 Farm'!WVH50)*Funding!WUJ22","v":0},{"$f":"('Farm 1'!WVI49+'Trading 1 Farm'!WVI50)*Funding!WUK22","v":0},{"$f":"('Farm 1'!WVJ49+'Trading 1 Farm'!WVJ50)*Funding!WUL22","v":0},{"$f":"('Farm 1'!WVK49+'Trading 1 Farm'!WVK50)*Funding!WUM22","v":0},{"$f":"('Farm 1'!WVL49+'Trading 1 Farm'!WVL50)*Funding!WUN22","v":0},{"$f":"('Farm 1'!WVM49+'Trading 1 Farm'!WVM50)*Funding!WUO22","v":0},{"$f":"('Farm 1'!WVN49+'Trading 1 Farm'!WVN50)*Funding!WUP22","v":0},{"$f":"('Farm 1'!WVO49+'Trading 1 Farm'!WVO50)*Funding!WUQ22","v":0},{"$f":"('Farm 1'!WVP49+'Trading 1 Farm'!WVP50)*Funding!WUR22","v":0},{"$f":"('Farm 1'!WVQ49+'Trading 1 Farm'!WVQ50)*Funding!WUS22","v":0},{"$f":"('Farm 1'!WVR49+'Trading 1 Farm'!WVR50)*Funding!WUT22","v":0},{"$f":"('Farm 1'!WVS49+'Trading 1 Farm'!WVS50)*Funding!WUU22","v":0},{"$f":"('Farm 1'!WVT49+'Trading 1 Farm'!WVT50)*Funding!WUV22","v":0},{"$f":"('Farm 1'!WVU49+'Trading 1 Farm'!WVU50)*Funding!WUW22","v":0},{"$f":"('Farm 1'!WVV49+'Trading 1 Farm'!WVV50)*Funding!WUX22","v":0},{"$f":"('Farm 1'!WVW49+'Trading 1 Farm'!WVW50)*Funding!WUY22","v":0},{"$f":"('Farm 1'!WVX49+'Trading 1 Farm'!WVX50)*Funding!WUZ22","v":0},{"$f":"('Farm 1'!WVY49+'Trading 1 Farm'!WVY50)*Funding!WVA22","v":0},{"$f":"('Farm 1'!WVZ49+'Trading 1 Farm'!WVZ50)*Funding!WVB22","v":0},{"$f":"('Farm 1'!WWA49+'Trading 1 Farm'!WWA50)*Funding!WVC22","v":0},{"$f":"('Farm 1'!WWB49+'Trading 1 Farm'!WWB50)*Funding!WVD22","v":0},{"$f":"('Farm 1'!WWC49+'Trading 1 Farm'!WWC50)*Funding!WVE22","v":0},{"$f":"('Farm 1'!WWD49+'Trading 1 Farm'!WWD50)*Funding!WVF22","v":0},{"$f":"('Farm 1'!WWE49+'Trading 1 Farm'!WWE50)*Funding!WVG22","v":0},{"$f":"('Farm 1'!WWF49+'Trading 1 Farm'!WWF50)*Funding!WVH22","v":0},{"$f":"('Farm 1'!WWG49+'Trading 1 Farm'!WWG50)*Funding!WVI22","v":0},{"$f":"('Farm 1'!WWH49+'Trading 1 Farm'!WWH50)*Funding!WVJ22","v":0},{"$f":"('Farm 1'!WWI49+'Trading 1 Farm'!WWI50)*Funding!WVK22","v":0},{"$f":"('Farm 1'!WWJ49+'Trading 1 Farm'!WWJ50)*Funding!WVL22","v":0},{"$f":"('Farm 1'!WWK49+'Trading 1 Farm'!WWK50)*Funding!WVM22","v":0},{"$f":"('Farm 1'!WWL49+'Trading 1 Farm'!WWL50)*Funding!WVN22","v":0},{"$f":"('Farm 1'!WWM49+'Trading 1 Farm'!WWM50)*Funding!WVO22","v":0},{"$f":"('Farm 1'!WWN49+'Trading 1 Farm'!WWN50)*Funding!WVP22","v":0},{"$f":"('Farm 1'!WWO49+'Trading 1 Farm'!WWO50)*Funding!WVQ22","v":0},{"$f":"('Farm 1'!WWP49+'Trading 1 Farm'!WWP50)*Funding!WVR22","v":0},{"$f":"('Farm 1'!WWQ49+'Trading 1 Farm'!WWQ50)*Funding!WVS22","v":0},{"$f":"('Farm 1'!WWR49+'Trading 1 Farm'!WWR50)*Funding!WVT22","v":0},{"$f":"('Farm 1'!WWS49+'Trading 1 Farm'!WWS50)*Funding!WVU22","v":0},{"$f":"('Farm 1'!WWT49+'Trading 1 Farm'!WWT50)*Funding!WVV22","v":0},{"$f":"('Farm 1'!WWU49+'Trading 1 Farm'!WWU50)*Funding!WVW22","v":0},{"$f":"('Farm 1'!WWV49+'Trading 1 Farm'!WWV50)*Funding!WVX22","v":0},{"$f":"('Farm 1'!WWW49+'Trading 1 Farm'!WWW50)*Funding!WVY22","v":0},{"$f":"('Farm 1'!WWX49+'Trading 1 Farm'!WWX50)*Funding!WVZ22","v":0},{"$f":"('Farm 1'!WWY49+'Trading 1 Farm'!WWY50)*Funding!WWA22","v":0},{"$f":"('Farm 1'!WWZ49+'Trading 1 Farm'!WWZ50)*Funding!WWB22","v":0},{"$f":"('Farm 1'!WXA49+'Trading 1 Farm'!WXA50)*Funding!WWC22","v":0},{"$f":"('Farm 1'!WXB49+'Trading 1 Farm'!WXB50)*Funding!WWD22","v":0},{"$f":"('Farm 1'!WXC49+'Trading 1 Farm'!WXC50)*Funding!WWE22","v":0},{"$f":"('Farm 1'!WXD49+'Trading 1 Farm'!WXD50)*Funding!WWF22","v":0},{"$f":"('Farm 1'!WXE49+'Trading 1 Farm'!WXE50)*Funding!WWG22","v":0},{"$f":"('Farm 1'!WXF49+'Trading 1 Farm'!WXF50)*Funding!WWH22","v":0},{"$f":"('Farm 1'!WXG49+'Trading 1 Farm'!WXG50)*Funding!WWI22","v":0},{"$f":"('Farm 1'!WXH49+'Trading 1 Farm'!WXH50)*Funding!WWJ22","v":0},{"$f":"('Farm 1'!WXI49+'Trading 1 Farm'!WXI50)*Funding!WWK22","v":0},{"$f":"('Farm 1'!WXJ49+'Trading 1 Farm'!WXJ50)*Funding!WWL22","v":0},{"$f":"('Farm 1'!WXK49+'Trading 1 Farm'!WXK50)*Funding!WWM22","v":0},{"$f":"('Farm 1'!WXL49+'Trading 1 Farm'!WXL50)*Funding!WWN22","v":0},{"$f":"('Farm 1'!WXM49+'Trading 1 Farm'!WXM50)*Funding!WWO22","v":0},{"$f":"('Farm 1'!WXN49+'Trading 1 Farm'!WXN50)*Funding!WWP22","v":0},{"$f":"('Farm 1'!WXO49+'Trading 1 Farm'!WXO50)*Funding!WWQ22","v":0},{"$f":"('Farm 1'!WXP49+'Trading 1 Farm'!WXP50)*Funding!WWR22","v":0},{"$f":"('Farm 1'!WXQ49+'Trading 1 Farm'!WXQ50)*Funding!WWS22","v":0},{"$f":"('Farm 1'!WXR49+'Trading 1 Farm'!WXR50)*Funding!WWT22","v":0},{"$f":"('Farm 1'!WXS49+'Trading 1 Farm'!WXS50)*Funding!WWU22","v":0},{"$f":"('Farm 1'!WXT49+'Trading 1 Farm'!WXT50)*Funding!WWV22","v":0},{"$f":"('Farm 1'!WXU49+'Trading 1 Farm'!WXU50)*Funding!WWW22","v":0},{"$f":"('Farm 1'!WXV49+'Trading 1 Farm'!WXV50)*Funding!WWX22","v":0},{"$f":"('Farm 1'!WXW49+'Trading 1 Farm'!WXW50)*Funding!WWY22","v":0},{"$f":"('Farm 1'!WXX49+'Trading 1 Farm'!WXX50)*Funding!WWZ22","v":0},{"$f":"('Farm 1'!WXY49+'Trading 1 Farm'!WXY50)*Funding!WXA22","v":0},{"$f":"('Farm 1'!WXZ49+'Trading 1 Farm'!WXZ50)*Funding!WXB22","v":0},{"$f":"('Farm 1'!WYA49+'Trading 1 Farm'!WYA50)*Funding!WXC22","v":0},{"$f":"('Farm 1'!WYB49+'Trading 1 Farm'!WYB50)*Funding!WXD22","v":0},{"$f":"('Farm 1'!WYC49+'Trading 1 Farm'!WYC50)*Funding!WXE22","v":0},{"$f":"('Farm 1'!WYD49+'Trading 1 Farm'!WYD50)*Funding!WXF22","v":0},{"$f":"('Farm 1'!WYE49+'Trading 1 Farm'!WYE50)*Funding!WXG22","v":0},{"$f":"('Farm 1'!WYF49+'Trading 1 Farm'!WYF50)*Funding!WXH22","v":0},{"$f":"('Farm 1'!WYG49+'Trading 1 Farm'!WYG50)*Funding!WXI22","v":0},{"$f":"('Farm 1'!WYH49+'Trading 1 Farm'!WYH50)*Funding!WXJ22","v":0},{"$f":"('Farm 1'!WYI49+'Trading 1 Farm'!WYI50)*Funding!WXK22","v":0},{"$f":"('Farm 1'!WYJ49+'Trading 1 Farm'!WYJ50)*Funding!WXL22","v":0},{"$f":"('Farm 1'!WYK49+'Trading 1 Farm'!WYK50)*Funding!WXM22","v":0},{"$f":"('Farm 1'!WYL49+'Trading 1 Farm'!WYL50)*Funding!WXN22","v":0},{"$f":"('Farm 1'!WYM49+'Trading 1 Farm'!WYM50)*Funding!WXO22","v":0},{"$f":"('Farm 1'!WYN49+'Trading 1 Farm'!WYN50)*Funding!WXP22","v":0},{"$f":"('Farm 1'!WYO49+'Trading 1 Farm'!WYO50)*Funding!WXQ22","v":0},{"$f":"('Farm 1'!WYP49+'Trading 1 Farm'!WYP50)*Funding!WXR22","v":0},{"$f":"('Farm 1'!WYQ49+'Trading 1 Farm'!WYQ50)*Funding!WXS22","v":0},{"$f":"('Farm 1'!WYR49+'Trading 1 Farm'!WYR50)*Funding!WXT22","v":0},{"$f":"('Farm 1'!WYS49+'Trading 1 Farm'!WYS50)*Funding!WXU22","v":0},{"$f":"('Farm 1'!WYT49+'Trading 1 Farm'!WYT50)*Funding!WXV22","v":0},{"$f":"('Farm 1'!WYU49+'Trading 1 Farm'!WYU50)*Funding!WXW22","v":0},{"$f":"('Farm 1'!WYV49+'Trading 1 Farm'!WYV50)*Funding!WXX22","v":0},{"$f":"('Farm 1'!WYW49+'Trading 1 Farm'!WYW50)*Funding!WXY22","v":0},{"$f":"('Farm 1'!WYX49+'Trading 1 Farm'!WYX50)*Funding!WXZ22","v":0},{"$f":"('Farm 1'!WYY49+'Trading 1 Farm'!WYY50)*Funding!WYA22","v":0},{"$f":"('Farm 1'!WYZ49+'Trading 1 Farm'!WYZ50)*Funding!WYB22","v":0},{"$f":"('Farm 1'!WZA49+'Trading 1 Farm'!WZA50)*Funding!WYC22","v":0},{"$f":"('Farm 1'!WZB49+'Trading 1 Farm'!WZB50)*Funding!WYD22","v":0},{"$f":"('Farm 1'!WZC49+'Trading 1 Farm'!WZC50)*Funding!WYE22","v":0},{"$f":"('Farm 1'!WZD49+'Trading 1 Farm'!WZD50)*Funding!WYF22","v":0},{"$f":"('Farm 1'!WZE49+'Trading 1 Farm'!WZE50)*Funding!WYG22","v":0},{"$f":"('Farm 1'!WZF49+'Trading 1 Farm'!WZF50)*Funding!WYH22","v":0},{"$f":"('Farm 1'!WZG49+'Trading 1 Farm'!WZG50)*Funding!WYI22","v":0},{"$f":"('Farm 1'!WZH49+'Trading 1 Farm'!WZH50)*Funding!WYJ22","v":0},{"$f":"('Farm 1'!WZI49+'Trading 1 Farm'!WZI50)*Funding!WYK22","v":0},{"$f":"('Farm 1'!WZJ49+'Trading 1 Farm'!WZJ50)*Funding!WYL22","v":0},{"$f":"('Farm 1'!WZK49+'Trading 1 Farm'!WZK50)*Funding!WYM22","v":0},{"$f":"('Farm 1'!WZL49+'Trading 1 Farm'!WZL50)*Funding!WYN22","v":0},{"$f":"('Farm 1'!WZM49+'Trading 1 Farm'!WZM50)*Funding!WYO22","v":0},{"$f":"('Farm 1'!WZN49+'Trading 1 Farm'!WZN50)*Funding!WYP22","v":0},{"$f":"('Farm 1'!WZO49+'Trading 1 Farm'!WZO50)*Funding!WYQ22","v":0},{"$f":"('Farm 1'!WZP49+'Trading 1 Farm'!WZP50)*Funding!WYR22","v":0},{"$f":"('Farm 1'!WZQ49+'Trading 1 Farm'!WZQ50)*Funding!WYS22","v":0},{"$f":"('Farm 1'!WZR49+'Trading 1 Farm'!WZR50)*Funding!WYT22","v":0},{"$f":"('Farm 1'!WZS49+'Trading 1 Farm'!WZS50)*Funding!WYU22","v":0},{"$f":"('Farm 1'!WZT49+'Trading 1 Farm'!WZT50)*Funding!WYV22","v":0},{"$f":"('Farm 1'!WZU49+'Trading 1 Farm'!WZU50)*Funding!WYW22","v":0},{"$f":"('Farm 1'!WZV49+'Trading 1 Farm'!WZV50)*Funding!WYX22","v":0},{"$f":"('Farm 1'!WZW49+'Trading 1 Farm'!WZW50)*Funding!WYY22","v":0},{"$f":"('Farm 1'!WZX49+'Trading 1 Farm'!WZX50)*Funding!WYZ22","v":0},{"$f":"('Farm 1'!WZY49+'Trading 1 Farm'!WZY50)*Funding!WZA22","v":0},{"$f":"('Farm 1'!WZZ49+'Trading 1 Farm'!WZZ50)*Funding!WZB22","v":0},{"$f":"('Farm 1'!XAA49+'Trading 1 Farm'!XAA50)*Funding!WZC22","v":0},{"$f":"('Farm 1'!XAB49+'Trading 1 Farm'!XAB50)*Funding!WZD22","v":0},{"$f":"('Farm 1'!XAC49+'Trading 1 Farm'!XAC50)*Funding!WZE22","v":0},{"$f":"('Farm 1'!XAD49+'Trading 1 Farm'!XAD50)*Funding!WZF22","v":0},{"$f":"('Farm 1'!XAE49+'Trading 1 Farm'!XAE50)*Funding!WZG22","v":0},{"$f":"('Farm 1'!XAF49+'Trading 1 Farm'!XAF50)*Funding!WZH22","v":0},{"$f":"('Farm 1'!XAG49+'Trading 1 Farm'!XAG50)*Funding!WZI22","v":0},{"$f":"('Farm 1'!XAH49+'Trading 1 Farm'!XAH50)*Funding!WZJ22","v":0},{"$f":"('Farm 1'!XAI49+'Trading 1 Farm'!XAI50)*Funding!WZK22","v":0},{"$f":"('Farm 1'!XAJ49+'Trading 1 Farm'!XAJ50)*Funding!WZL22","v":0},{"$f":"('Farm 1'!XAK49+'Trading 1 Farm'!XAK50)*Funding!WZM22","v":0},{"$f":"('Farm 1'!XAL49+'Trading 1 Farm'!XAL50)*Funding!WZN22","v":0},{"$f":"('Farm 1'!XAM49+'Trading 1 Farm'!XAM50)*Funding!WZO22","v":0},{"$f":"('Farm 1'!XAN49+'Trading 1 Farm'!XAN50)*Funding!WZP22","v":0},{"$f":"('Farm 1'!XAO49+'Trading 1 Farm'!XAO50)*Funding!WZQ22","v":0},{"$f":"('Farm 1'!XAP49+'Trading 1 Farm'!XAP50)*Funding!WZR22","v":0},{"$f":"('Farm 1'!XAQ49+'Trading 1 Farm'!XAQ50)*Funding!WZS22","v":0},{"$f":"('Farm 1'!XAR49+'Trading 1 Farm'!XAR50)*Funding!WZT22","v":0},{"$f":"('Farm 1'!XAS49+'Trading 1 Farm'!XAS50)*Funding!WZU22","v":0},{"$f":"('Farm 1'!XAT49+'Trading 1 Farm'!XAT50)*Funding!WZV22","v":0},{"$f":"('Farm 1'!XAU49+'Trading 1 Farm'!XAU50)*Funding!WZW22","v":0},{"$f":"('Farm 1'!XAV49+'Trading 1 Farm'!XAV50)*Funding!WZX22","v":0},{"$f":"('Farm 1'!XAW49+'Trading 1 Farm'!XAW50)*Funding!WZY22","v":0},{"$f":"('Farm 1'!XAX49+'Trading 1 Farm'!XAX50)*Funding!WZZ22","v":0},{"$f":"('Farm 1'!XAY49+'Trading 1 Farm'!XAY50)*Funding!XAA22","v":0},{"$f":"('Farm 1'!XAZ49+'Trading 1 Farm'!XAZ50)*Funding!XAB22","v":0},{"$f":"('Farm 1'!XBA49+'Trading 1 Farm'!XBA50)*Funding!XAC22","v":0},{"$f":"('Farm 1'!XBB49+'Trading 1 Farm'!XBB50)*Funding!XAD22","v":0},{"$f":"('Farm 1'!XBC49+'Trading 1 Farm'!XBC50)*Funding!XAE22","v":0},{"$f":"('Farm 1'!XBD49+'Trading 1 Farm'!XBD50)*Funding!XAF22","v":0},{"$f":"('Farm 1'!XBE49+'Trading 1 Farm'!XBE50)*Funding!XAG22","v":0},{"$f":"('Farm 1'!XBF49+'Trading 1 Farm'!XBF50)*Funding!XAH22","v":0},{"$f":"('Farm 1'!XBG49+'Trading 1 Farm'!XBG50)*Funding!XAI22","v":0},{"$f":"('Farm 1'!XBH49+'Trading 1 Farm'!XBH50)*Funding!XAJ22","v":0},{"$f":"('Farm 1'!XBI49+'Trading 1 Farm'!XBI50)*Funding!XAK22","v":0},{"$f":"('Farm 1'!XBJ49+'Trading 1 Farm'!XBJ50)*Funding!XAL22","v":0},{"$f":"('Farm 1'!XBK49+'Trading 1 Farm'!XBK50)*Funding!XAM22","v":0},{"$f":"('Farm 1'!XBL49+'Trading 1 Farm'!XBL50)*Funding!XAN22","v":0},{"$f":"('Farm 1'!XBM49+'Trading 1 Farm'!XBM50)*Funding!XAO22","v":0},{"$f":"('Farm 1'!XBN49+'Trading 1 Farm'!XBN50)*Funding!XAP22","v":0},{"$f":"('Farm 1'!XBO49+'Trading 1 Farm'!XBO50)*Funding!XAQ22","v":0},{"$f":"('Farm 1'!XBP49+'Trading 1 Farm'!XBP50)*Funding!XAR22","v":0},{"$f":"('Farm 1'!XBQ49+'Trading 1 Farm'!XBQ50)*Funding!XAS22","v":0},{"$f":"('Farm 1'!XBR49+'Trading 1 Farm'!XBR50)*Funding!XAT22","v":0},{"$f":"('Farm 1'!XBS49+'Trading 1 Farm'!XBS50)*Funding!XAU22","v":0},{"$f":"('Farm 1'!XBT49+'Trading 1 Farm'!XBT50)*Funding!XAV22","v":0},{"$f":"('Farm 1'!XBU49+'Trading 1 Farm'!XBU50)*Funding!XAW22","v":0},{"$f":"('Farm 1'!XBV49+'Trading 1 Farm'!XBV50)*Funding!XAX22","v":0},{"$f":"('Farm 1'!XBW49+'Trading 1 Farm'!XBW50)*Funding!XAY22","v":0},{"$f":"('Farm 1'!XBX49+'Trading 1 Farm'!XBX50)*Funding!XAZ22","v":0},{"$f":"('Farm 1'!XBY49+'Trading 1 Farm'!XBY50)*Funding!XBA22","v":0},{"$f":"('Farm 1'!XBZ49+'Trading 1 Farm'!XBZ50)*Funding!XBB22","v":0},{"$f":"('Farm 1'!XCA49+'Trading 1 Farm'!XCA50)*Funding!XBC22","v":0},{"$f":"('Farm 1'!XCB49+'Trading 1 Farm'!XCB50)*Funding!XBD22","v":0},{"$f":"('Farm 1'!XCC49+'Trading 1 Farm'!XCC50)*Funding!XBE22","v":0},{"$f":"('Farm 1'!XCD49+'Trading 1 Farm'!XCD50)*Funding!XBF22","v":0},{"$f":"('Farm 1'!XCE49+'Trading 1 Farm'!XCE50)*Funding!XBG22","v":0},{"$f":"('Farm 1'!XCF49+'Trading 1 Farm'!XCF50)*Funding!XBH22","v":0},{"$f":"('Farm 1'!XCG49+'Trading 1 Farm'!XCG50)*Funding!XBI22","v":0},{"$f":"('Farm 1'!XCH49+'Trading 1 Farm'!XCH50)*Funding!XBJ22","v":0},{"$f":"('Farm 1'!XCI49+'Trading 1 Farm'!XCI50)*Funding!XBK22","v":0},{"$f":"('Farm 1'!XCJ49+'Trading 1 Farm'!XCJ50)*Funding!XBL22","v":0},{"$f":"('Farm 1'!XCK49+'Trading 1 Farm'!XCK50)*Funding!XBM22","v":0},{"$f":"('Farm 1'!XCL49+'Trading 1 Farm'!XCL50)*Funding!XBN22","v":0},{"$f":"('Farm 1'!XCM49+'Trading 1 Farm'!XCM50)*Funding!XBO22","v":0},{"$f":"('Farm 1'!XCN49+'Trading 1 Farm'!XCN50)*Funding!XBP22","v":0},{"$f":"('Farm 1'!XCO49+'Trading 1 Farm'!XCO50)*Funding!XBQ22","v":0},{"$f":"('Farm 1'!XCP49+'Trading 1 Farm'!XCP50)*Funding!XBR22","v":0},{"$f":"('Farm 1'!XCQ49+'Trading 1 Farm'!XCQ50)*Funding!XBS22","v":0},{"$f":"('Farm 1'!XCR49+'Trading 1 Farm'!XCR50)*Funding!XBT22","v":0},{"$f":"('Farm 1'!XCS49+'Trading 1 Farm'!XCS50)*Funding!XBU22","v":0},{"$f":"('Farm 1'!XCT49+'Trading 1 Farm'!XCT50)*Funding!XBV22","v":0},{"$f":"('Farm 1'!XCU49+'Trading 1 Farm'!XCU50)*Funding!XBW22","v":0},{"$f":"('Farm 1'!XCV49+'Trading 1 Farm'!XCV50)*Funding!XBX22","v":0},{"$f":"('Farm 1'!XCW49+'Trading 1 Farm'!XCW50)*Funding!XBY22","v":0},{"$f":"('Farm 1'!XCX49+'Trading 1 Farm'!XCX50)*Funding!XBZ22","v":0},{"$f":"('Farm 1'!XCY49+'Trading 1 Farm'!XCY50)*Funding!XCA22","v":0},{"$f":"('Farm 1'!XCZ49+'Trading 1 Farm'!XCZ50)*Funding!XCB22","v":0},{"$f":"('Farm 1'!XDA49+'Trading 1 Farm'!XDA50)*Funding!XCC22","v":0},{"$f":"('Farm 1'!XDB49+'Trading 1 Farm'!XDB50)*Funding!XCD22","v":0},{"$f":"('Farm 1'!XDC49+'Trading 1 Farm'!XDC50)*Funding!XCE22","v":0},{"$f":"('Farm 1'!XDD49+'Trading 1 Farm'!XDD50)*Funding!XCF22","v":0},{"$f":"('Farm 1'!XDE49+'Trading 1 Farm'!XDE50)*Funding!XCG22","v":0},{"$f":"('Farm 1'!XDF49+'Trading 1 Farm'!XDF50)*Funding!XCH22","v":0},{"$f":"('Farm 1'!XDG49+'Trading 1 Farm'!XDG50)*Funding!XCI22","v":0},{"$f":"('Farm 1'!XDH49+'Trading 1 Farm'!XDH50)*Funding!XCJ22","v":0},{"$f":"('Farm 1'!XDI49+'Trading 1 Farm'!XDI50)*Funding!XCK22","v":0},{"$f":"('Farm 1'!XDJ49+'Trading 1 Farm'!XDJ50)*Funding!XCL22","v":0},{"$f":"('Farm 1'!XDK49+'Trading 1 Farm'!XDK50)*Funding!XCM22","v":0},{"$f":"('Farm 1'!XDL49+'Trading 1 Farm'!XDL50)*Funding!XCN22","v":0},{"$f":"('Farm 1'!XDM49+'Trading 1 Farm'!XDM50)*Funding!XCO22","v":0},{"$f":"('Farm 1'!XDN49+'Trading 1 Farm'!XDN50)*Funding!XCP22","v":0},{"$f":"('Farm 1'!XDO49+'Trading 1 Farm'!XDO50)*Funding!XCQ22","v":0},{"$f":"('Farm 1'!XDP49+'Trading 1 Farm'!XDP50)*Funding!XCR22","v":0},{"$f":"('Farm 1'!XDQ49+'Trading 1 Farm'!XDQ50)*Funding!XCS22","v":0},{"$f":"('Farm 1'!XDR49+'Trading 1 Farm'!XDR50)*Funding!XCT22","v":0},{"$f":"('Farm 1'!XDS49+'Trading 1 Farm'!XDS50)*Funding!XCU22","v":0},{"$f":"('Farm 1'!XDT49+'Trading 1 Farm'!XDT50)*Funding!XCV22","v":0},{"$f":"('Farm 1'!XDU49+'Trading 1 Farm'!XDU50)*Funding!XCW22","v":0},{"$f":"('Farm 1'!XDV49+'Trading 1 Farm'!XDV50)*Funding!XCX22","v":0},{"$f":"('Farm 1'!XDW49+'Trading 1 Farm'!XDW50)*Funding!XCY22","v":0},{"$f":"('Farm 1'!XDX49+'Trading 1 Farm'!XDX50)*Funding!XCZ22","v":0},{"$f":"('Farm 1'!XDY49+'Trading 1 Farm'!XDY50)*Funding!XDA22","v":0},{"$f":"('Farm 1'!XDZ49+'Trading 1 Farm'!XDZ50)*Funding!XDB22","v":0},{"$f":"('Farm 1'!XEA49+'Trading 1 Farm'!XEA50)*Funding!XDC22","v":0},{"$f":"('Farm 1'!XEB49+'Trading 1 Farm'!XEB50)*Funding!XDD22","v":0},{"$f":"('Farm 1'!XEC49+'Trading 1 Farm'!XEC50)*Funding!XDE22","v":0},{"$f":"('Farm 1'!XED49+'Trading 1 Farm'!XED50)*Funding!XDF22","v":0},{"$f":"('Farm 1'!XEE49+'Trading 1 Farm'!XEE50)*Funding!XDG22","v":0},{"$f":"('Farm 1'!XEF49+'Trading 1 Farm'!XEF50)*Funding!XDH22","v":0},{"$f":"('Farm 1'!XEG49+'Trading 1 Farm'!XEG50)*Funding!XDI22","v":0},{"$f":"('Farm 1'!XEH49+'Trading 1 Farm'!XEH50)*Funding!XDJ22","v":0},{"$f":"('Farm 1'!XEI49+'Trading 1 Farm'!XEI50)*Funding!XDK22","v":0},{"$f":"('Farm 1'!XEJ49+'Trading 1 Farm'!XEJ50)*Funding!XDL22","v":0},{"$f":"('Farm 1'!XEK49+'Trading 1 Farm'!XEK50)*Funding!XDM22","v":0},{"$f":"('Farm 1'!XEL49+'Trading 1 Farm'!XEL50)*Funding!XDN22","v":0},{"$f":"('Farm 1'!XEM49+'Trading 1 Farm'!XEM50)*Funding!XDO22","v":0},{"$f":"('Farm 1'!XEN49+'Trading 1 Farm'!XEN50)*Funding!XDP22","v":0},{"$f":"('Farm 1'!XEO49+'Trading 1 Farm'!XEO50)*Funding!XDQ22","v":0},{"$f":"('Farm 1'!XEP49+'Trading 1 Farm'!XEP50)*Funding!XDR22","v":0},{"$f":"('Farm 1'!XEQ49+'Trading 1 Farm'!XEQ50)*Funding!XDS22","v":0},{"$f":"('Farm 1'!XER49+'Trading 1 Farm'!XER50)*Funding!XDT22","v":0},{"$f":"('Farm 1'!XES49+'Trading 1 Farm'!XES50)*Funding!XDU22","v":0},{"$f":"('Farm 1'!XET49+'Trading 1 Farm'!XET50)*Funding!XDV22","v":0},{"$f":"('Farm 1'!XEU49+'Trading 1 Farm'!XEU50)*Funding!XDW22","v":0},{"$f":"('Farm 1'!XEV49+'Trading 1 Farm'!XEV50)*Funding!XDX22","v":0},{"$f":"('Farm 1'!XEW49+'Trading 1 Farm'!XEW50)*Funding!XDY22","v":0},{"$f":"('Farm 1'!XEX49+'Trading 1 Farm'!XEX50)*Funding!XDZ22","v":0},{"$f":"('Farm 1'!XEY49+'Trading 1 Farm'!XEY50)*Funding!XEA22","v":0},{"$f":"('Farm 1'!XEZ49+'Trading 1 Farm'!XEZ50)*Funding!XEB22","v":0},{"$f":"('Farm 1'!XFA49+'Trading 1 Farm'!XFA50)*Funding!XEC22","v":0},{"$f":"('Farm 1'!XFB49+'Trading 1 Farm'!XFB50)*Funding!XED22","v":0},{"$f":"('Farm 1'!XFC49+'Trading 1 Farm'!XFC50)*Funding!XEE22","v":0},{"$f":"('Farm 1'!XFD49+'Trading 1 Farm'!XFD50)*Funding!XEF22","v":0},{"$f":"('Farm 1'!#REF!+'Trading 1 Farm'!#REF!)*Funding!XEG22","v":{"$error":"#REF!"}},{"$f":"('Farm 1'!#REF!+'Trading 1 Farm'!#REF!)*Funding!XEH22","v":{"$error":"#REF!"}},{"$f":"('Farm 1'!#REF!+'Trading 1 Farm'!#REF!)*Funding!XEI22","v":{"$error":"#REF!"}},{"$f":"('Farm 1'!#REF!+'Trading 1 Farm'!#REF!)*Funding!XEJ22","v":{"$error":"#REF!"}},{"$f":"('Farm 1'!#REF!+'Trading 1 Farm'!#REF!)*Funding!XEK22","v":{"$error":"#REF!"}},{"$f":"('Farm 1'!#REF!+'Trading 1 Farm'!#REF!)*Funding!XEL22","v":{"$error":"#REF!"}},{"$f":"('Farm 1'!#REF!+'Trading 1 Farm'!#REF!)*Funding!XEM22","v":{"$error":"#REF!"}},{"$f":"('Farm 1'!#REF!+'Trading 1 Farm'!#REF!)*Funding!XEN22","v":{"$error":"#REF!"}},{"$f":"('Farm 1'!#REF!+'Trading 1 Farm'!#REF!)*Funding!XEO22","v":{"$error":"#REF!"}},{"$f":"('Farm 1'!#REF!+'Trading 1 Farm'!#REF!)*Funding!XEP22","v":{"$error":"#REF!"}},{"$f":"('Farm 1'!#REF!+'Trading 1 Farm'!#REF!)*Funding!XEQ22","v":{"$error":"#REF!"}},{"$f":"('Farm 1'!#REF!+'Trading 1 Farm'!#REF!)*Funding!XER22","v":{"$error":"#REF!"}},{"$f":"('Farm 1'!#REF!+'Trading 1 Farm'!#REF!)*Funding!XES22","v":{"$error":"#REF!"}},{"$f":"('Farm 1'!#REF!+'Trading 1 Farm'!#REF!)*Funding!XET22","v":{"$error":"#REF!"}},{"$f":"('Farm 1'!#REF!+'Trading 1 Farm'!#REF!)*Funding!XEU22","v":{"$error":"#REF!"}},{"$f":"('Farm 1'!#REF!+'Trading 1 Farm'!#REF!)*Funding!XEV22","v":{"$error":"#REF!"}},{"$f":"('Farm 1'!#REF!+'Trading 1 Farm'!#REF!)*Funding!XEW22","v":{"$error":"#REF!"}},{"$f":"('Farm 1'!#REF!+'Trading 1 Farm'!#REF!)*Funding!XEX22","v":{"$error":"#REF!"}},{"$f":"('Farm 1'!#REF!+'Trading 1 Farm'!#REF!)*Funding!XEY22","v":{"$error":"#REF!"}},{"$f":"('Farm 1'!#REF!+'Trading 1 Farm'!#REF!)*Funding!XEZ22","v":{"$error":"#REF!"}},{"$f":"('Farm 1'!#REF!+'Trading 1 Farm'!#REF!)*Funding!XFA22","v":{"$error":"#REF!"}},{"$f":"('Farm 1'!#REF!+'Trading 1 Farm'!#REF!)*Funding!XFB22","v":{"$error":"#REF!"}},{"$f":"('Farm 1'!#REF!+'Trading 1 Farm'!#REF!)*Funding!XFC22","v":{"$error":"#REF!"}},{"$f":"('Farm 1'!#REF!+'Trading 1 Farm'!#REF!)*Funding!XFD22","v":{"$error":"#REF!"}}]
[null,null,"Total","EUR",null,null,null,null,65832106.829998761,{"$f":"SUM(J23:J46)","v":2559176.0778150605},692008.34889634536,16640104.444336791,3001827.2783381818,9052357.4276854955,4309705.3995602811,12745136.277643444,6058099.5258945879,10773692.04982857,9.5201863182915587E-12,9.3649658891889783E-12]
[]
[null,null,"Semi Annual, Sources of Funds, Euros"]
[]
[null,null,"Sales during investment periods","EUR",{"$f":"I51/$I$65","v":0.3048949578975208},null,null,null,{"$f":"SUM(J51:T51)","v":20071877.440237563},{"$f":"('Alt 1'!J223)*Funding!J22","v":0},{"$f":"('Alt 1'!K223)*Funding!K22","v":0},{"$f":"('Alt 1'!L223)*Funding!L22","v":0},{"$f":"('Alt 1'!M223)*Funding!M22","v":0},{"$f":"('Alt 1'!N223)*Funding!N22","v":482160.80864445452},{"$f":"('Alt 1'!O223)*Funding!O22","v":2719585.1090322491},{"$f":"('Alt 1'!P223)*Funding!P22","v":3519098.7311959141},{"$f":"('Alt 1'!Q223)*Funding!Q22","v":6541997.481343464},{"$f":"('Alt 1'!R223)*Funding!R22","v":6809035.3100214824},{"$f":"('Alt 1'!S223)*Funding!S22","v":0},{"$f":"('Alt 1'!T223)*Funding!T22","v":0}]
[null,null,"Remaining Balance","EUR",null,null,null,null,{"$f":"SUM(J52:T52)","v":45760229.389761195},{"$f":"+J47-J51","v":2559176.0778150605},692008.34889634536,16640104.444336791,3001827.2783381818,8570196.6190410405,1590120.290528032,9226037.5464475304,-483897.95544887614,3964656.7398070879,9.5201863182915587E-12,9.3649658891889783E-12]
[]
[null,null,"Upfront Equity","EUR",{"$f":"I54/$I$65","v":0.31279726894611559},null,null,null,{"$f":"SUM(J54:T54)","v":20592103.225392535},{"$f":"MIN(J47,J77)","v":2559176.0778150605},692008.34889634536,16640104.444336791,700814.35434433818,0,0,0,0,0,0,0]
[null,null,"Remaining Balance","EUR",null,null,null,null,{"$f":"SUM(J55:T55)","v":25168126.164368659},{"$f":"J52-J54","v":0},0,0,2301012.9239938436,8570196.6190410405,1590120.290528032,9226037.5464475304,-483897.95544887614,3964656.7398070879,9.5201863182915587E-12,9.3649658891889783E-12]
[]
[null,null,"Senior Debt","EUR",{"$f":"I57/$I$65","v":0.38230777315636355},null,null,null,{"$f":"SUM(J57:T57)","v":25168126.164368659},{"$f":"IF(Fin_Close_Date>Funding!J19,0,MAX(0,MIN(J55,J85)))","v":0},{"$f":"IF(Fin_Close_Date>Funding!K19,0,MAX(0,MIN(K55,K85)))","v":0},{"$f":"IF(Fin_Close_Date>Funding!L19,0,MAX(0,MIN(L55,L85)))","v":0},{"$f":"IF(Fin_Close_Date>Funding!M19,0,MAX(0,MIN(M55,M85)))","v":2301012.9239938436},{"$f":"IF(Fin_Close_Date>Funding!N19,0,MAX(0,MIN(N55,N85)))","v":8570196.6190410405},{"$f":"IF(Fin_Close_Date>Funding!O19,0,MAX(0,MIN(O55,O85)))","v":1590120.290528032},{"$f":"IF(Fin_Close_Date>Funding!P19,0,MAX(0,MIN(P55,P85)))","v":9226037.5464475304},{"$f":"IF(Fin_Close_Date>Funding!Q19,0,MAX(0,MIN(Q55,Q85)))","v":0},{"$f":"IF(Fin_Close_Date>Funding!R19,0,MAX(0,MIN(R55,R85)))","v":3480758.7843582109},{"$f":"IF(Fin_Close_Date>Funding!S19,0,MAX(0,MIN(S55,S85)))","v":0},{"$f":"IF(Fin_Close_Date>Funding!T19,0,MAX(0,MIN(T55,T85)))","v":0}]
[null,null,"Remaining Balance","EUR",null,null,null,null,{"$f":"SUM(J58:T58)","v":9.502077268229589E-10},{"$f":"J55-J57","v":0},0,0,0,0,0,0,-483897.95544887614,483897.95544887707,9.5201863182915587E-12,9.3649658891889783E-12]
[]
[null,null,"Cash in the bank"]
[null,null,"Opening balance","EUR",null,null,null,null,null,{"$f":"I63","v":0},0,0,0,0,0,0,0,483897.95544887614,-9.3132257461547852E-10,-9.4084276093376999E-10]
[null,null,"Cash in bank/shortfall","EUR",{"$f":"I62/$I$65","v":-1.4433803998962444E-17},null,null,null,{"$f":"SUM(J62:T62)","v":-9.502077268229589E-10},{"$f":"-J58","v":0},0,0,0,0,0,0,483897.95544887614,-483897.95544887707,-9.5201863182915587E-12,-9.3649658891889783E-12]
[null,null,"Ending balance",null,null,null,null,null,null,{"$f":"J61+J62","v":0},0,0,0,0,0,0,483897.95544887614,-9.3132257461547852E-10,-9.4084276093376999E-10,-9.502077268229589E-10]
[]
[null,null,"Total Sources of Funds","EUR",null,null,null,null,{"$f":"SUM(J65:T65)","v":65832106.829998761},{"$f":"+J51+J54+J57+J58","v":2559176.0778150605},692008.34889634536,16640104.444336791,3001827.2783381818,9052357.4276854955,4309705.3995602811,12745136.277643444,6058099.5258945879,10773692.04982857,9.5201863182915587E-12,9.3649658891889783E-12]
[]
[]
[null,null,"Check: Sources = Uses ?","[1,0]",null,null,null,null,null,{"$f":"IF(OR(J47-J65=+VerySmallNo,J47-J65=-VerySmallNo),\" Fail\",0)","v":0},0,0,0,{"$f":"IF(OR(N47-N65=+VerySmallNo,N47-N65=-VerySmallNo),\" Fail\",0)","v":0},0,0,0,0,0,0]
[]
[]
[null,null,"Equity"]
[null,null,"Account"]
[null,null,"Balance B/f","EUR",null,null,null,null,null,{"$f":"I75","v":0},2559176.0778150605,3251184.4267114056,19891288.871048197,20592103.225392535,20592103.225392535,20592103.225392535,20592103.225392535,20592103.225392535,20592103.225392535,20592103.225392535]
[null,null,"Drawdown","EUR",null,null,null,null,{"$f":"SUM(J74:CP74)","v":20592103.225392535},{"$f":"J54","v":2559176.0778150605},692008.34889634536,16640104.444336791,700814.35434433818,0,0,0,0,0,0,0]
[null,null,"Balance C/f","EUR",null,null,null,null,null,{"$f":"SUM(J73:J74)","v":2559176.0778150605},3251184.4267114056,19891288.871048197,20592103.225392535,20592103.225392535,20592103.225392535,20592103.225392535,20592103.225392535,20592103.225392535,20592103.225392535,20592103.225392535]
[]
[null,null,"Amount Available","EUR",{"$f":"Inputs!D340","v":20592103.225392535},null,null,null,null,{"$f":"($E77-J73)*J$22","v":20592103.225392535},18032927.147577476,17340918.798681129,700814.35434433818,0,0,0,0,0,0,0]
[]
[null,null,"Senior Debt"]
[null,null,"Account"]
[null,null,"Balance B/f","EUR",null,null,null,null,null,{"$f":"I83","v":0},0,0,0,2301012.9239938436,10871209.543034885,12461329.833562918,21687367.380010448,21687367.380010448,25168126.164368659,25168126.164368659]
[null,null,"Drawdown","EUR",null,null,null,null,{"$f":"SUM(J82:CP82)","v":25168126.164368659},{"$f":"J57","v":0},0,0,2301012.9239938436,8570196.6190410405,1590120.290528032,9226037.5464475304,0,3480758.7843582109,0,0]
[null,null,"Balance C/f","EUR",null,null,null,null,null,{"$f":"SUM(J81:J82)","v":0},0,0,2301012.9239938436,10871209.543034885,12461329.833562918,21687367.380010448,21687367.380010448,25168126.164368659,25168126.164368659,25168126.164368659]
[]
[null,null,"Amount Available","EUR",{"$f":"Inputs!D349","v":25168126.164368659},null,null,null,null,{"$f":"($E85-J81)*J$22","v":25168126.164368659},25168126.164368659,25168126.164368659,25168126.164368659,22867113.240374815,14296916.621333774,12706796.330805741,3480758.7843582109,3480758.7843582109,0,0]
[]
[null,null,{"$f":"Inputs!B350","v":"Senior Lender 1"}]
[null,null,"Balance B/f","EUR",null,null,null,null,null,{"$f":"I90","v":0},0,0,0,914256.75037002272,4319435.4128856882,4951234.6498027444,8616997.2442024555,{"$f":"Q90","v":8616997.2442024555},9999999.9999999981,9999999.9999999981]
[null,null,"Drawdown","EUR",null,null,null,null,{"$f":"SUM(J89:CP89)","v":9999999.9999999981},{"$f":"J82*Inputs!$E$350","v":0},{"$f":"K82*Inputs!$E$350","v":0},{"$f":"L82*Inputs!$E$350","v":0},{"$f":"M82*Inputs!$E$350","v":914256.75037002272},{"$f":"N82*Inputs!$E$350","v":3405178.6625156659},{"$f":"O82*Inputs!$E$350","v":631799.23691705638},{"$f":"P82*Inputs!$E$350","v":3665762.5943997107},{"$f":"Q82*Inputs!$E$350","v":0},{"$f":"R82*Inputs!$E$350","v":1383002.7557975433},{"$f":"S82*Inputs!$E$350","v":0},{"$f":"T82*Inputs!$E$350","v":0}]
[null,null,"Balance C/f","EUR",null,null,null,null,null,{"$f":"SUM(J88:J89)","v":0},0,0,914256.75037002272,4319435.4128856882,4951234.6498027444,8616997.2442024555,{"$f":"SUM(Q88:Q89)","v":8616997.2442024555},9999999.9999999981,9999999.9999999981,9999999.9999999981]
[]
[null,null,"Undrawn Amount","EUR",{"$f":"Inputs!D350","v":10000000},null,null,null,null,{"$f":"IF(J3>=Fin_Close_Date,($E92-J88),0)","v":0},0,0,10000000,9085743.2496299781,5680564.5871143118,5048765.3501972556,1383002.7557975445,1383002.7557975445,1.862645149230957E-9,1.862645149230957E-9]
[]
[null,null,"Interest During Construction "]
[null,null,"All in rate","% p.p.",null,null,null,null,null,{"$f":"Inputs!$D$362*J$10/Days_Yr_Interest","v":3.2861111111111112E-2},{"$f":"Inputs!$D$362*K10/Days_Yr_Interest","v":3.3222222222222222E-2},{"$f":"Inputs!$D$362*L10/Days_Yr_Interest","v":3.268055555555556E-2},{"$f":"Inputs!$D$362*M10/Days_Yr_Interest","v":3.3222222222222222E-2},{"$f":"Inputs!$D$362*N10/Days_Yr_Interest","v":3.268055555555556E-2},{"$f":"Inputs!$D$362*O10/Days_Yr_Interest","v":3.3222222222222222E-2},{"$f":"Inputs!$D$362*P10/Days_Yr_Interest","v":3.268055555555556E-2},{"$f":"Inputs!$D$362*Q10/Days_Yr_Interest","v":3.3222222222222222E-2},{"$f":"Inputs!$D$362*R10/Days_Yr_Interest","v":3.2861111111111112E-2},{"$f":"Inputs!$D$362*S10/Days_Yr_Interest","v":3.3222222222222222E-2},{"$f":"Inputs!$D$362*T10/Days_Yr_Interest","v":3.268055555555556E-2},{"$f":"Inputs!$D$362*U10/Days_Yr_Interest","v":3.3222222222222222E-2},{"$f":"Inputs!$D$362*V10/Days_Yr_Interest","v":3.268055555555556E-2},{"$f":"Inputs!$D$362*W10/Days_Yr_Interest","v":3.3222222222222222E-2},{"$f":"Inputs!$D$362*X10/Days_Yr_Interest","v":3.268055555555556E-2},{"$f":"Inputs!$D$362*Y10/Days_Yr_Interest","v":3.3222222222222222E-2},{"$f":"Inputs!$D$362*Z10/Days_Yr_Interest","v":3.2861111111111112E-2},{"$f":"Inputs!$D$362*AA10/Days_Yr_Interest","v":3.3222222222222222E-2},{"$f":"Inputs!$D$362*AB10/Days_Yr_Interest","v":3.268055555555556E-2},{"$f":"Inputs!$D$362*AC10/Days_Yr_Interest","v":3.3222222222222222E-2},{"$f":"Inputs!$D$362*AD10/Days_Yr_Interest","v":3.268055555555556E-2},{"$f":"Inputs!$D$362*AE10/Days_Yr_Interest","v":3.3222222222222222E-2},{"$f":"Inputs!$D$362*AF10/Days_Yr_Interest","v":3.268055555555556E-2},{"$f":"Inputs!$D$362*AG10/Days_Yr_Interest","v":3.3222222222222222E-2},{"$f":"Inputs!$D$362*AH10/Days_Yr_Interest","v":3.2861111111111112E-2},{"$f":"Inputs!$D$362*AI10/Days_Yr_Interest","v":3.3222222222222222E-2},{"$f":"Inputs!$D$362*AJ10/Days_Yr_Interest","v":3.268055555555556E-2},{"$f":"Inputs!$D$362*AK10/Days_Yr_Interest","v":3.3222222222222222E-2},{"$f":"Inputs!$D$362*AL10/Days_Yr_Interest","v":3.268055555555556E-2},{"$f":"Inputs!$D$362*AM10/Days_Yr_Interest","v":3.3222222222222222E-2},{"$f":"Inputs!$D$362*AN10/Days_Yr_Interest","v":3.268055555555556E-2},{"$f":"Inputs!$D$362*AO10/Days_Yr_Interest","v":3.3222222222222222E-2},{"$f":"Inputs!$D$362*AP10/Days_Yr_Interest","v":3.2861111111111112E-2},{"$f":"Inputs!$D$362*AQ10/Days_Yr_Interest","v":3.3222222222222222E-2},{"$f":"Inputs!$D$362*AR10/Days_Yr_Interest","v":3.268055555555556E-2},{"$f":"Inputs!$D$362*AS10/Days_Yr_Interest","v":3.3222222222222222E-2},{"$f":"Inputs!$D$362*AT10/Days_Yr_Interest","v":3.268055555555556E-2},{"$f":"Inputs!$D$362*AU10/Days_Yr_Interest","v":3.3222222222222222E-2},{"$f":"Inputs!$D$362*AV10/Days_Yr_Interest","v":3.268055555555556E-2},{"$f":"Inputs!$D$362*AW10/Days_Yr_Interest","v":3.3222222222222222E-2},{"$f":"Inputs!$D$362*AX10/Days_Yr_Interest","v":3.2861111111111112E-2},{"$f":"Inputs!$D$362*AY10/Days_Yr_Interest","v":3.3222222222222222E-2},{"$f":"Inputs!$D$362*AZ10/Days_Yr_Interest","v":3.268055555555556E-2},{"$f":"Inputs!$D$362*BA10/Days_Yr_Interest","v":3.3222222222222222E-2},{"$f":"Inputs!$D$362*BB10/Days_Yr_Interest","v":3.268055555555556E-2},{"$f":"Inputs!$D$362*BC10/Days_Yr_Interest","v":3.3222222222222222E-2}]
[null,null,"Interest During Construction ","EUR",null,null,null,null,{"$f":"SUM(J96:CP96)","v":1232521.3733260268},{"$f":"J90*J95*J22","v":0},0,0,{"$f":"M90*M95*M22","v":30373.640928959645},141161.54897944481,164491.01781011341,281608.25716122752,286275.79733517044,328611.11111111107,0,0]
[]
[null,null,"Financing Fees",null,null,null,null,null,null,{"$f":"$E$99*J$10/Days_Yr_Interest","v":5.0555555555555553E-3},5.1111111111111114E-3,5.0277777777777777E-3,5.1111111111111114E-3,5.0277777777777777E-3,5.1111111111111114E-3,5.0277777777777777E-3,5.1111111111111114E-3,5.0555555555555553E-3,5.1111111111111114E-3,5.0277777777777777E-3,5.1111111111111114E-3,5.0277777777777777E-3,5.1111111111111114E-3,5.0277777777777777E-3,5.1111111111111114E-3,5.0555555555555553E-3,5.1111111111111114E-3,5.0277777777777777E-3,5.1111111111111114E-3,5.0277777777777777E-3,5.1111111111111114E-3,5.0277777777777777E-3,5.1111111111111114E-3,5.0555555555555553E-3,5.1111111111111114E-3,5.0277777777777777E-3,5.1111111111111114E-3,5.0277777777777777E-3,5.1111111111111114E-3,5.0277777777777777E-3,5.1111111111111114E-3,5.0555555555555553E-3,5.1111111111111114E-3,5.0277777777777777E-3,5.1111111111111114E-3,5.0277777777777777E-3,5.1111111111111114E-3,5.0277777777777777E-3,5.1111111111111114E-3,5.0555555555555553E-3,5.1111111111111114E-3,5.0277777777777777E-3,5.1111111111111114E-3,5.0277777777777777E-3,5.1111111111111114E-3]
[null,null,"Commitment Fee ","EUR",{"$f":"Inputs!D363","v":0.01},null,null,null,{"$f":"SUM(J99:CP99)","v":165270.80414499069},{"$f":"J92*J98","v":0},{"$f":"K92*K98","v":0},0,51111.111111111117,{"$f":"N92*N98","v":45681.098005084059},29033.99677858426,25384.070232936203,7068.6807518541164,6991.847265420919,9.5201863182915587E-12,9.3649658891889783E-12]
[null,null,"Front-end-fee on AfDB loan","EUR",{"$f":"Inputs!D364","v":1.4999999999999999E-2},null,null,null,{"$f":"SUM(J100:CP100)","v":149999.99999999997},{"$f":"(J3=Fin_Close_Date)*Funding!$E$100*Funding!$I$89","v":0},{"$f":"(K3=Fin_Close_Date)*Funding!$E$100*Funding!$I$89","v":0},{"$f":"(L3=Fin_Close_Date)*Funding!$E$100*Funding!$I$89","v":0},{"$f":"(M3=Fin_Close_Date)*Funding!$E$100*Funding!$I$89","v":149999.99999999997},{"$f":"(N3=Fin_Close_Date)*Funding!$E$100*Funding!$I$89","v":0},{"$f":"(O3=Fin_Close_Date)*Funding!$E$100*Funding!$I$89","v":0},{"$f":"(P3=Fin_Close_Date)*Funding!$E$100*Funding!$I$89","v":0},{"$f":"(Q3=Fin_Close_Date)*Funding!$E$100*Funding!$I$89","v":0},{"$f":"(R3=Fin_Close_Date)*Funding!$E$100*Funding!$I$89","v":0},{"$f":"(S3=Fin_Close_Date)*Funding!$E$100*Funding!$I$89","v":0},{"$f":"(T3=Fin_Close_Date)*Funding!$E$100*Funding!$I$89","v":0}]
[]
[null,null,{"$f":"Inputs!B372","v":"Other DFIs"}]
[null,null,"Balance B/f","EUR",null,null,null,null,null,{"$f":"I105","v":0},0,0,0,1386756.1736238208,6551774.1301491959,7510095.1837601718,13070370.135807991,13070370.135807991,15168126.164368659,15168126.164368659]
[null,null,"Drawdown","EUR",null,null,null,null,{"$f":"SUM(J104:CP104)","v":15168126.164368659},{"$f":"J82*Inputs!$E$351","v":0},{"$f":"K82*Inputs!$E$351","v":0},{"$f":"L82*Inputs!$E$351","v":0},{"$f":"M82*Inputs!$E$351","v":1386756.1736238208},{"$f":"N82*Inputs!$E$351","v":5165017.9565253751},{"$f":"O82*Inputs!$E$351","v":958321.05361097562},{"$f":"P82*Inputs!$E$351","v":5560274.9520478193},{"$f":"Q82*Inputs!$E$351","v":0},{"$f":"R82*Inputs!$E$351","v":2097756.0285606678},{"$f":"S82*Inputs!$E$351","v":0},{"$f":"T82*Inputs!$E$351","v":0}]
[null,null,"Balance C/f","EUR",null,null,null,null,null,{"$f":"SUM(J103:J104)","v":0},0,0,1386756.1736238208,6551774.1301491959,7510095.1837601718,13070370.135807991,13070370.135807991,15168126.164368659,15168126.164368659,15168126.164368659]
[]
[null,null,"Undrawn Amount","EUR",{"$f":"Inputs!D351","v":15168126.164368659},null,null,null,null,{"$f":"IF(J$3>=Fin_Close_Date,($E107-J103),0)","v":0},0,0,15168126.164368659,13781369.990744838,8616352.0342194624,7658030.9806084875,2097756.0285606682,2097756.0285606682,0,0]
[]
[null,null,"Interest During Construction "]
[null,null,"All in rate","% p.p.",null,null,null,null,null,{"$f":"Inputs!$D$378*J$10/Days_Yr","v":3.2410958904109589E-2},{"$f":"Inputs!$D$378*K$10/Days_Yr","v":3.2767123287671236E-2},{"$f":"Inputs!$D$378*L$10/Days_Yr","v":3.2232876712328766E-2},{"$f":"Inputs!$D$378*M$10/Days_Yr","v":3.2767123287671236E-2},{"$f":"Inputs!$D$378*N$10/Days_Yr","v":3.2232876712328766E-2},{"$f":"Inputs!$D$378*O$10/Days_Yr","v":3.2767123287671236E-2},{"$f":"Inputs!$D$378*P$10/Days_Yr","v":3.2232876712328766E-2},{"$f":"Inputs!$D$378*Q$10/Days_Yr","v":3.2767123287671236E-2},{"$f":"Inputs!$D$378*R$10/Days_Yr","v":3.2410958904109589E-2},{"$f":"Inputs!$D$378*S$10/Days_Yr","v":3.2767123287671236E-2},{"$f":"Inputs!$D$378*T$10/Days_Yr","v":3.2232876712328766E-2},{"$f":"Inputs!$D$378*U$10/Days_Yr","v":3.2767123287671236E-2},{"$f":"Inputs!$D$378*V$10/Days_Yr","v":3.2232876712328766E-2},{"$f":"Inputs!$D$378*W$10/Days_Yr","v":3.2767123287671236E-2},{"$f":"Inputs!$D$378*X$10/Days_Yr","v":3.2232876712328766E-2},{"$f":"Inputs!$D$378*Y$10/Days_Yr","v":3.2767123287671236E-2},{"$f":"Inputs!$D$378*Z$10/Days_Yr","v":3.2410958904109589E-2},{"$f":"Inputs!$D$378*AA$10/Days_Yr","v":3.2767123287671236E-2},{"$f":"Inputs!$D$378*AB$10/Days_Yr","v":3.2232876712328766E-2},{"$f":"Inputs!$D$378*AC$10/Days_Yr","v":3.2767123287671236E-2},{"$f":"Inputs!$D$378*AD$10/Days_Yr","v":3.2232876712328766E-2},{"$f":"Inputs!$D$378*AE$10/Days_Yr","v":3.2767123287671236E-2},{"$f":"Inputs!$D$378*AF$10/Days_Yr","v":3.2232876712328766E-2},{"$f":"Inputs!$D$378*AG$10/Days_Yr","v":3.2767123287671236E-2},{"$f":"Inputs!$D$378*AH$10/Days_Yr","v":3.2410958904109589E-2},{"$f":"Inputs!$D$378*AI$10/Days_Yr","v":3.2767123287671236E-2},{"$f":"Inputs!$D$378*AJ$10/Days_Yr","v":3.2232876712328766E-2},{"$f":"Inputs!$D$378*AK$10/Days_Yr","v":3.2767123287671236E-2},{"$f":"Inputs!$D$378*AL$10/Days_Yr","v":3.2232876712328766E-2},{"$f":"Inputs!$D$378*AM$10/Days_Yr","v":3.2767123287671236E-2},{"$f":"Inputs!$D$378*AN$10/Days_Yr","v":3.2232876712328766E-2},{"$f":"Inputs!$D$378*AO$10/Days_Yr","v":3.2767123287671236E-2},{"$f":"Inputs!$D$378*AP$10/Days_Yr","v":3.2410958904109589E-2},{"$f":"Inputs!$D$378*AQ$10/Days_Yr","v":3.2767123287671236E-2},{"$f":"Inputs!$D$378*AR$10/Days_Yr","v":3.2232876712328766E-2},{"$f":"Inputs!$D$378*AS$10/Days_Yr","v":3.2767123287671236E-2}]
[null,null,"Interest During Construction ","EUR",null,null,null,null,{"$f":"SUM(J111:CP111)","v":1843894.3256768321},{"$f":"J105*J110*J$22","v":0},0,0,45440.010511070956,211182.52778412407,246084.21478841553,421295.62917200278,428278.42965551669,491613.51376570202,0,0]
[]
[null,null,"Financing Fees",null,null,null,null,null,null,{"$f":"$E$114*J$10/Days_Yr_Interest","v":5.0555555555555553E-3},5.1111111111111114E-3,5.0277777777777777E-3,5.1111111111111114E-3,5.0277777777777777E-3,5.1111111111111114E-3,5.0277777777777777E-3,5.1111111111111114E-3,5.0555555555555553E-3,5.1111111111111114E-3,5.0277777777777777E-3,5.1111111111111114E-3,5.0277777777777777E-3,5.1111111111111114E-3,5.0277777777777777E-3,5.1111111111111114E-3,5.0555555555555553E-3,5.1111111111111114E-3,5.0277777777777777E-3,5.1111111111111114E-3,5.0277777777777777E-3,5.1111111111111114E-3,5.0277777777777777E-3,5.1111111111111114E-3,5.0555555555555553E-3,5.1111111111111114E-3,5.0277777777777777E-3,5.1111111111111114E-3,5.0277777777777777E-3,5.1111111111111114E-3,5.0277777777777777E-3,5.1111111111111114E-3,5.0555555555555553E-3,5.1111111111111114E-3,5.0277777777777777E-3,5.1111111111111114E-3,5.0277777777777777E-3,5.1111111111111114E-3,5.0277777777777777E-3,5.1111111111111114E-3,5.0555555555555553E-3,5.1111111111111114E-3,5.0277777777777777E-3,5.1111111111111114E-3,5.0277777777777777E-3,5.1111111111111114E-3]
[null,null,"Commitment Fee ","EUR",{"$f":"Inputs!D379","v":0.01},null,null,null,{"$f":"SUM(J114:CP114)","v":250684.84085578809},{"$f":"J107*J113","v":0},{"$f":"K107*K113","v":0},0,77525.978173439813,69289.66578680044,44039.132619343924,38502.87798583712,10721.86414597675,10605.322144390044,0,0]
[null,null,"Front-end-fee","EUR",{"$f":"Inputs!D380","v":1.4999999999999999E-2},null,null,null,{"$f":"SUM(J115:CP115)","v":227521.89246552988},{"$f":"(J3=Fin_Close_Date)*Funding!$E$115*Funding!$I$111","v":0},{"$f":"(K3=Fin_Close_Date)*Funding!$E$115*Funding!$I$111","v":0},{"$f":"(L3=Fin_Close_Date)*Funding!$E$115*Funding!$I$111","v":0},{"$f":"(M3=Fin_Close_Date)*Funding!$E$115*Funding!$I$104","v":227521.89246552988},{"$f":"(N3=Fin_Close_Date)*Funding!$E$115*Funding!$I$111","v":0},{"$f":"(O3=Fin_Close_Date)*Funding!$E$115*Funding!$I$111","v":0},{"$f":"(P3=Fin_Close_Date)*Funding!$E$115*Funding!$I$111","v":0},{"$f":"(Q3=Fin_Close_Date)*Funding!$E$115*Funding!$I$111","v":0},{"$f":"(R3=Fin_Close_Date)*Funding!$E$115*Funding!$I$111","v":0},{"$f":"(S3=Fin_Close_Date)*Funding!$E$115*Funding!$I$111","v":0},{"$f":"(T3=Fin_Close_Date)*Funding!$E$115*Funding!$I$111","v":0}]
[]
[null,null,{"$f":"Inputs!B352","v":"Spare 1"}]
[null,null,"Balance B/f","EUR",null,null,null,null,null,{"$f":"I120","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"Drawdown","EUR",null,null,null,null,{"$f":"SUM(J119:CP119)","v":0},{"$f":"J$82*Inputs!E$352","v":0},{"$f":"K$82*Inputs!F$352","v":0},{"$f":"L$82*Inputs!G$352","v":0},{"$f":"M$82*Inputs!H$352","v":0},{"$f":"N$82*Inputs!I$352","v":0},{"$f":"O$82*Inputs!J$352","v":0},{"$f":"P$82*Inputs!K$352","v":0},{"$f":"Q$82*Inputs!L$352","v":0},{"$f":"R$82*Inputs!M$352","v":0},{"$f":"S$82*Inputs!N$352","v":0},{"$f":"T$82*Inputs!O$352","v":0}]
[null,null,"Balance C/f","EUR",null,null,null,null,null,{"$f":"SUM(J118:J119)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Undrawn Amount","EUR",{"$f":"Inputs!D352","v":0},null,null,null,null,{"$f":"IF(J$3>=Fin_Close_Date,($E122-J118),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Interest During Construction "]
[null,null,"All in rate","% p.p.",null,null,null,null,null,{"$f":"Inputs!$D$392/Semester_Yr","v":2.75E-2},{"$f":"Inputs!$D$392/Semester_Yr","v":2.75E-2},{"$f":"Inputs!$D$392/Semester_Yr","v":2.75E-2},{"$f":"Inputs!$D$392/Semester_Yr","v":2.75E-2},{"$f":"Inputs!$D$392/Semester_Yr","v":2.75E-2},{"$f":"Inputs!$D$392/Semester_Yr","v":2.75E-2},{"$f":"Inputs!$D$392/Semester_Yr","v":2.75E-2},{"$f":"Inputs!$D$392/Semester_Yr","v":2.75E-2},{"$f":"Inputs!$D$392/Semester_Yr","v":2.75E-2},{"$f":"Inputs!$D$392/Semester_Yr","v":2.75E-2},{"$f":"Inputs!$D$392/Semester_Yr","v":2.75E-2},{"$f":"Inputs!$D$392/Semester_Yr","v":2.75E-2},{"$f":"Inputs!$D$392/Semester_Yr","v":2.75E-2},{"$f":"Inputs!$D$392/Semester_Yr","v":2.75E-2},{"$f":"Inputs!$D$392/Semester_Yr","v":2.75E-2},{"$f":"Inputs!$D$392/Semester_Yr","v":2.75E-2},{"$f":"Inputs!$D$392/Semester_Yr","v":2.75E-2},{"$f":"Inputs!$D$392/Semester_Yr","v":2.75E-2},{"$f":"Inputs!$D$392/Semester_Yr","v":2.75E-2},{"$f":"Inputs!$D$392/Semester_Yr","v":2.75E-2},{"$f":"Inputs!$D$392/Semester_Yr","v":2.75E-2},{"$f":"Inputs!$D$392/Semester_Yr","v":2.75E-2},{"$f":"Inputs!$D$392/Semester_Yr","v":2.75E-2},{"$f":"Inputs!$D$392/Semester_Yr","v":2.75E-2},{"$f":"Inputs!$D$392/Semester_Yr","v":2.75E-2},{"$f":"Inputs!$D$392/Semester_Yr","v":2.75E-2},{"$f":"Inputs!$D$392/Semester_Yr","v":2.75E-2},{"$f":"Inputs!$D$392/Semester_Yr","v":2.75E-2},{"$f":"Inputs!$D$392/Semester_Yr","v":2.75E-2},{"$f":"Inputs!$D$392/Semester_Yr","v":2.75E-2},{"$f":"Inputs!$D$392/Semester_Yr","v":2.75E-2},{"$f":"Inputs!$D$392/Semester_Yr","v":2.75E-2},{"$f":"Inputs!$D$392/Semester_Yr","v":2.75E-2},{"$f":"Inputs!$D$392/Semester_Yr","v":2.75E-2},{"$f":"Inputs!$D$392/Semester_Yr","v":2.75E-2},{"$f":"Inputs!$D$392/Semester_Yr","v":2.75E-2},{"$f":"Inputs!$D$392/Semester_Yr","v":2.75E-2},{"$f":"Inputs!$D$392/Semester_Yr","v":2.75E-2},{"$f":"Inputs!$D$392/Semester_Yr","v":2.75E-2},{"$f":"Inputs!$D$392/Semester_Yr","v":2.75E-2},{"$f":"Inputs!$D$392/Semester_Yr","v":2.75E-2},{"$f":"Inputs!$D$392/Semester_Yr","v":2.75E-2}]
[null,null,"Interest During Construction ","EUR",null,null,null,null,{"$f":"SUM(J126:CP126)","v":0},{"$f":"J120*J125*J$22","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Financing Fees"]
[null,null,"Commitment Fee","EUR",{"$f":"Inputs!D393","v":0.01},null,null,null,{"$f":"SUM(J129:CP129)","v":0},{"$f":"J122*$E$129","v":0},{"$f":"K122*$E$114","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"Front-end-fee","EUR",{"$f":"Inputs!D394","v":1.4999999999999999E-2},null,null,null,{"$f":"SUM(J130:CP130)","v":0},{"$f":"E122*E130","v":0}]
[]
[null,null,{"$f":"Inputs!B353","v":"Spare 2"}]
[null,null,"Balance B/f","EUR",null,null,null,null,null,{"$f":"I135","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"Drawdown","EUR",null,null,null,null,{"$f":"SUM(J134:CP134)","v":0},{"$f":"J$82*Inputs!E$353","v":0},{"$f":"K$82*Inputs!F$353","v":0},{"$f":"L$82*Inputs!G$353","v":0},{"$f":"M$82*Inputs!H$353","v":0},{"$f":"N$82*Inputs!I$353","v":0},{"$f":"O$82*Inputs!J$353","v":0},{"$f":"P$82*Inputs!K$353","v":0},{"$f":"Q$82*Inputs!L$353","v":0},{"$f":"R$82*Inputs!M$353","v":0},{"$f":"S$82*Inputs!N$353","v":0},{"$f":"T$82*Inputs!O$353","v":0}]
[null,null,"Balance C/f","EUR",null,null,null,null,null,{"$f":"SUM(J133:J134)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Undrawn Amount","EUR",{"$f":"Inputs!D353","v":0},null,null,null,null,{"$f":"IF(J$3>=Fin_Close_Date,($E137-J133),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Interest During Construction "]
[null,null,"All in rate","% p.p.",null,null,null,null,null,{"$f":"Inputs!$D$406/Semester_Yr","v":2.75E-2},{"$f":"Inputs!$D$406/Semester_Yr","v":2.75E-2},{"$f":"Inputs!$D$406/Semester_Yr","v":2.75E-2},{"$f":"Inputs!$D$406/Semester_Yr","v":2.75E-2},{"$f":"Inputs!$D$406/Semester_Yr","v":2.75E-2},{"$f":"Inputs!$D$406/Semester_Yr","v":2.75E-2},{"$f":"Inputs!$D$406/Semester_Yr","v":2.75E-2},{"$f":"Inputs!$D$406/Semester_Yr","v":2.75E-2},{"$f":"Inputs!$D$406/Semester_Yr","v":2.75E-2},{"$f":"Inputs!$D$406/Semester_Yr","v":2.75E-2},{"$f":"Inputs!$D$406/Semester_Yr","v":2.75E-2},{"$f":"Inputs!$D$406/Semester_Yr","v":2.75E-2},{"$f":"Inputs!$D$406/Semester_Yr","v":2.75E-2},{"$f":"Inputs!$D$406/Semester_Yr","v":2.75E-2},{"$f":"Inputs!$D$406/Semester_Yr","v":2.75E-2},{"$f":"Inputs!$D$406/Semester_Yr","v":2.75E-2},{"$f":"Inputs!$D$406/Semester_Yr","v":2.75E-2},{"$f":"Inputs!$D$406/Semester_Yr","v":2.75E-2},{"$f":"Inputs!$D$406/Semester_Yr","v":2.75E-2},{"$f":"Inputs!$D$406/Semester_Yr","v":2.75E-2},{"$f":"Inputs!$D$406/Semester_Yr","v":2.75E-2},{"$f":"Inputs!$D$406/Semester_Yr","v":2.75E-2},{"$f":"Inputs!$D$406/Semester_Yr","v":2.75E-2},{"$f":"Inputs!$D$406/Semester_Yr","v":2.75E-2},{"$f":"Inputs!$D$406/Semester_Yr","v":2.75E-2},{"$f":"Inputs!$D$406/Semester_Yr","v":2.75E-2},{"$f":"Inputs!$D$406/Semester_Yr","v":2.75E-2},{"$f":"Inputs!$D$406/Semester_Yr","v":2.75E-2}]
[null,null,"Interest During Construction ","EUR",null,null,null,null,{"$f":"SUM(J141:CP141)","v":0},{"$f":"J135*J140*J$22","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Financing Fees"]
[null,null,"Commitment Fee","EUR",{"$f":"Inputs!D407","v":0.01},null,null,null,{"$f":"SUM(J144:CP144)","v":0},{"$f":"J137*$E$144","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"Front-end-fee ","EUR",{"$f":"Inputs!D408","v":1.4999999999999999E-2},null,null,null,{"$f":"SUM(J145:CP145)","v":0},{"$f":"E137*E145","v":0}]
[]
[null,null,"Summary "]
[null,null,"Interest during construction "]
[null,null,{"$f":"Inputs!B350","v":"Senior Lender 1"},"EUR",null,null,null,null,{"$f":"SUM(J149:CP149)","v":1232521.3733260268},{"$f":"J96","v":0},0,0,{"$f":"M96","v":30373.640928959645},141161.54897944481,164491.01781011341,281608.25716122752,286275.79733517044,328611.11111111107,0,0]
[null,null,{"$f":"Inputs!B351","v":"Other DFIs"},"EUR",null,null,null,null,{"$f":"SUM(J150:CP150)","v":1843894.3256768321},{"$f":"J111","v":0},0,0,45440.010511070956,211182.52778412407,246084.21478841553,421295.62917200278,428278.42965551669,491613.51376570202,0,0]
[null,null,{"$f":"Inputs!B352","v":"Spare 1"},"EUR",null,null,null,null,{"$f":"SUM(J151:CP151)","v":0},{"$f":"J126","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Inputs!B353","v":"Spare 2"},"EUR",null,null,null,null,{"$f":"SUM(J152:CP152)","v":0},{"$f":"J141","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"Total IDC","EUR",null,null,null,null,{"$f":"SUM(J153:CP153)","v":3076415.6990028592},{"$f":"SUM(J149:J152)","v":0},0,0,75813.651440030604,352344.07676356891,410575.23259852896,702903.8863332303,714554.2269906872,820224.62487681303,0,0]
[]
[null,null,"Commitment Fees"]
[null,null,{"$f":"C149","v":"Senior Lender 1"},"EUR",null,null,null,null,{"$f":"SUM(J156:CP156)","v":165270.80414499069},{"$f":"J99","v":0},0,0,51111.111111111117,45681.098005084059,29033.99677858426,25384.070232936203,7068.6807518541164,6991.847265420919,9.5201863182915587E-12,9.3649658891889783E-12]
[null,null,{"$f":"C150","v":"Other DFIs"},"EUR",null,null,null,null,{"$f":"SUM(J157:CP157)","v":250684.84085578809},{"$f":"J114","v":0},0,0,77525.978173439813,69289.66578680044,44039.132619343924,38502.87798583712,10721.86414597675,10605.322144390044,0,0]
[null,null,{"$f":"C151","v":"Spare 1"},"EUR",null,null,null,null,{"$f":"SUM(J158:CP158)","v":0},{"$f":"J129","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C152","v":"Spare 2"},"EUR",null,null,null,null,{"$f":"SUM(J159:CP159)","v":0},{"$f":"J144","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"Total commitment fees","EUR",null,null,null,null,{"$f":"SUM(J160:CP160)","v":415955.64500077884},{"$f":"SUM(J156:J159)","v":0},0,0,128637.08928455092,114970.7637918845,73073.129397928191,63886.948218773323,17790.544897830867,17597.169409810962,9.5201863182915587E-12,9.3649658891889783E-12]
[]
[null,null,"Front-end-fee "]
[null,null,{"$f":"C156","v":"Senior Lender 1"},"EUR",null,null,null,null,{"$f":"SUM(J163:CP163)","v":149999.99999999997},{"$f":"J100","v":0},0,0,149999.99999999997,0,0,0,0,0,0,0]
[null,null,{"$f":"C157","v":"Other DFIs"},"EUR",null,null,null,null,{"$f":"SUM(J164:CP164)","v":227521.89246552988},{"$f":"J115","v":0},0,0,227521.89246552988,0,0,0,0,0,0,0]
[null,null,{"$f":"C158","v":"Spare 1"},"EUR",null,null,null,null,{"$f":"SUM(J165:CP165)","v":0},{"$f":"J130","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C159","v":"Spare 2"},"EUR",null,null,null,null,{"$f":"SUM(J166:CP166)","v":0},{"$f":"J145","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Front-end-fee","EUR",null,null,null,null,{"$f":"SUM(J167:CP167)","v":377521.89246552985},{"$f":"SUM(J163:J166)","v":0},0,0,377521.89246552985,0,0,0,0,0,0,0]
[]
[null,null,"Senior Facilities"]
[null,null,"Senior Lender 1"]
[null,null,"Loan Tenor","[1,0]",{"$f":"Inputs!D366","v":"2013-07-01"},{"$f":"Inputs!D368","v":"2023-06-30"},null,null,null,{"$f":"IF(AND(J$3>=$E171,J$4<=$F171),1,0)","v":0},{"$f":"IF(AND(K$3>=$E171,K$4<=$F171),1,0)","v":0},0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Grace Period","[1,0]",{"$f":"Inputs!D366","v":"2013-07-01"},{"$f":"Inputs!D367","v":"2016-06-30"},null,null,null,{"$f":"IF(AND(J$3>=$E172,J$3<=$F$172),1,0)","v":0},0,0,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Repayment","[1,0]",null,null,null,null,null,{"$f":"J171-J172","v":0},{"$f":"K171-K172","v":0},0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Remaining Periods","Num#",null,null,null,null,null,{"$f":"SUM(J173:$BD$173)*J173","v":0},{"$f":"SUM(K173:$BD$173)*K173","v":0},{"$f":"SUM(L173:$BD$173)*L173","v":0},{"$f":"SUM(M173:$BD$173)*M173","v":0},{"$f":"SUM(N173:$BD$173)*N173","v":0},{"$f":"SUM(O173:$BD$173)*O173","v":0},{"$f":"SUM(P173:$BD$173)*P173","v":0},{"$f":"SUM(Q173:$BD$173)*Q173","v":0},{"$f":"SUM(R173:$BD$173)*R173","v":0},{"$f":"SUM(S173:$BD$173)*S173","v":14},{"$f":"SUM(T173:$BD$173)*T173","v":13},{"$f":"SUM(U173:$BD$173)*U173","v":12},{"$f":"SUM(V173:$BD$173)*V173","v":11},{"$f":"SUM(W173:$BD$173)*W173","v":10},{"$f":"SUM(X173:$BD$173)*X173","v":9},{"$f":"SUM(Y173:$BD$173)*Y173","v":8},{"$f":"SUM(Z173:$BD$173)*Z173","v":7},{"$f":"SUM(AA173:$BD$173)*AA173","v":6},{"$f":"SUM(AB173:$BD$173)*AB173","v":5},{"$f":"SUM(AC173:$BD$173)*AC173","v":4},{"$f":"SUM(AD173:$BD$173)*AD173","v":3},{"$f":"SUM(AE173:$BD$173)*AE173","v":2},{"$f":"SUM(AF173:$BD$173)*AF173","v":1},{"$f":"SUM(AG173:$BD$173)*AG173","v":0},{"$f":"SUM(AH173:$BD$173)*AH173","v":0},{"$f":"SUM(AI173:$BD$173)*AI173","v":0},{"$f":"SUM(AJ173:$BD$173)*AJ173","v":0},{"$f":"SUM(AK173:$BD$173)*AK173","v":0},{"$f":"SUM(AL173:$BD$173)*AL173","v":0},{"$f":"SUM(AM173:$BD$173)*AM173","v":0},{"$f":"SUM(AN173:$BD$173)*AN173","v":0},{"$f":"SUM(AO173:$BD$173)*AO173","v":0},{"$f":"SUM(AP173:$BD$173)*AP173","v":0},{"$f":"SUM(AQ173:$BD$173)*AQ173","v":0},{"$f":"SUM(AR173:$BD$173)*AR173","v":0},{"$f":"SUM(AS173:$BD$173)*AS173","v":0},{"$f":"SUM(AT173:$BD$173)*AT173","v":0},{"$f":"SUM(AU173:$BD$173)*AU173","v":0},{"$f":"SUM(AV173:$BD$173)*AV173","v":0},{"$f":"SUM(AW173:$BD$173)*AW173","v":0},{"$f":"SUM(AX173:$BD$173)*AX173","v":0},{"$f":"SUM(AY173:$BD$173)*AY173","v":0},{"$f":"SUM(AZ173:$BD$173)*AZ173","v":0},{"$f":"SUM(BA173:$BD$173)*BA173","v":0},{"$f":"SUM(BB173:$BD$173)*BB173","v":0},{"$f":"SUM(BC173:$BD$173)*BC173","v":0},{"$f":"SUM(BD173:$BD$173)*BD173","v":0}]
[]
[null,null,"Debt Account"]
[null,null,"Balance B/f","EUR",null,null,null,null,null,{"$f":"I180","v":0},{"$f":"J180","v":0},0,0,914256.75037002272,4319435.4128856882,4951234.6498027444,8616997.2442024555,8616997.2442024555,9999999.9999999981,9285714.2857142836,8571428.571428569,7857142.8571428545,7142857.1428571399,6428571.4285714254,5714285.7142857108,4999999.9999999963,4285714.2857142817,3571428.5714285676,2857142.8571428536,2142857.1428571395,1428571.4285714254,714285.71428571118,-3.0267983675003052E-9,-3.0267983675003052E-9,-3.0267983675003052E-9,-3.0267983675003052E-9,-3.0267983675003052E-9,-3.0267983675003052E-9,-3.0267983675003052E-9,-3.0267983675003052E-9,-3.0267983675003052E-9,-3.0267983675003052E-9,-3.0267983675003052E-9,-3.0267983675003052E-9,-3.0267983675003052E-9,-3.0267983675003052E-9,-3.0267983675003052E-9,-3.0267983675003052E-9,-3.0267983675003052E-9,-3.0267983675003052E-9,-3.0267983675003052E-9,-3.0267983675003052E-9,-3.0267983675003052E-9,-3.0267983675003052E-9,-3.0267983675003052E-9,-3.0267983675003052E-9]
[null,null,"Drawings ","EUR",null,null,null,null,{"$f":"SUM(J178:BD178)","v":9999999.9999999981},{"$f":"J89","v":0},0,0,914256.75037002272,3405178.6625156659,631799.23691705638,3665762.5943997107,0,1383002.7557975433,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Principal Repayments","EUR",null,null,null,null,{"$f":"SUM(J179:BD179)","v":-10000000.000000002},{"$f":"-J197","v":0},{"$f":"-K197","v":0},0,0,0,0,0,0,0,{"$f":"-S197","v":-714285.7142857142},-714285.7142857142,-714285.7142857142,-714285.7142857142,-714285.7142857142,-714285.7142857142,-714285.7142857142,-714285.7142857142,-714285.7142857142,-714285.7142857142,-714285.7142857142,-714285.7142857142,-714285.7142857142,-714285.7142857142,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Balance C/f","EUR",null,null,null,null,null,{"$f":"SUM(J177:J179)","v":0},{"$f":"SUM(K177:K179)","v":0},0,914256.75037002272,4319435.4128856882,4951234.6498027444,8616997.2442024555,8616997.2442024555,9999999.9999999981,9285714.2857142836,8571428.571428569,7857142.8571428545,7142857.1428571399,6428571.4285714254,5714285.7142857108,4999999.9999999963,4285714.2857142817,3571428.5714285676,2857142.8571428536,2142857.1428571395,1428571.4285714254,714285.71428571118,-3.0267983675003052E-9,-3.0267983675003052E-9,-3.0267983675003052E-9,-3.0267983675003052E-9,-3.0267983675003052E-9,-3.0267983675003052E-9,-3.0267983675003052E-9,-3.0267983675003052E-9,-3.0267983675003052E-9,-3.0267983675003052E-9,-3.0267983675003052E-9,-3.0267983675003052E-9,-3.0267983675003052E-9,-3.0267983675003052E-9,-3.0267983675003052E-9,-3.0267983675003052E-9,-3.0267983675003052E-9,-3.0267983675003052E-9,-3.0267983675003052E-9,-3.0267983675003052E-9,-3.0267983675003052E-9,-3.0267983675003052E-9,-3.0267983675003052E-9,-3.0267983675003052E-9,-3.0267983675003052E-9]
[]
[null,null,"Interest"]
[null,null,"Base Rate","% p.a."]
[null,null,"Margin","% p.a."]
[null,null,"All in Rate","% p.a.",null,null,null,null,null,{"$f":"J171*Inputs!$D$362","v":0},{"$f":"K171*Inputs!$D$362","v":0},{"$f":"L171*Inputs!$D$362","v":0},{"$f":"M171*Inputs!$D$362","v":6.5000000000000002E-2},{"$f":"N171*Inputs!$D$362","v":6.5000000000000002E-2},{"$f":"O171*Inputs!$D$362","v":6.5000000000000002E-2},{"$f":"P171*Inputs!$D$362","v":6.5000000000000002E-2},{"$f":"Q171*Inputs!$D$362","v":6.5000000000000002E-2},{"$f":"R171*Inputs!$D$362","v":6.5000000000000002E-2},{"$f":"S171*Inputs!$D$362","v":6.5000000000000002E-2},{"$f":"T171*Inputs!$D$362","v":6.5000000000000002E-2},{"$f":"U171*Inputs!$D$362","v":6.5000000000000002E-2},{"$f":"V171*Inputs!$D$362","v":6.5000000000000002E-2},{"$f":"W171*Inputs!$D$362","v":6.5000000000000002E-2},{"$f":"X171*Inputs!$D$362","v":6.5000000000000002E-2},{"$f":"Y171*Inputs!$D$362","v":6.5000000000000002E-2},{"$f":"Z171*Inputs!$D$362","v":6.5000000000000002E-2},{"$f":"AA171*Inputs!$D$362","v":6.5000000000000002E-2},{"$f":"AB171*Inputs!$D$362","v":6.5000000000000002E-2},{"$f":"AC171*Inputs!$D$362","v":6.5000000000000002E-2},{"$f":"AD171*Inputs!$D$362","v":6.5000000000000002E-2},{"$f":"AE171*Inputs!$D$362","v":6.5000000000000002E-2},{"$f":"AF171*Inputs!$D$362","v":6.5000000000000002E-2},{"$f":"AG171*Inputs!$D$362","v":0},{"$f":"AH171*Inputs!$D$362","v":0},{"$f":"AI171*Inputs!$D$362","v":0},{"$f":"AJ171*Inputs!$D$362","v":0},{"$f":"AK171*Inputs!$D$362","v":0},{"$f":"AL171*Inputs!$D$362","v":0},{"$f":"AM171*Inputs!$D$362","v":0},{"$f":"AN171*Inputs!$D$362","v":0},{"$f":"AO171*Inputs!$D$362","v":0},{"$f":"AP171*Inputs!$D$362","v":0},{"$f":"AQ171*Inputs!$D$362","v":0},{"$f":"AR171*Inputs!$D$362","v":0},{"$f":"AS171*Inputs!$D$362","v":0},{"$f":"AT171*Inputs!$D$362","v":0},{"$f":"AU171*Inputs!$D$362","v":0},{"$f":"AV171*Inputs!$D$362","v":0},{"$f":"AW171*Inputs!$D$362","v":0},{"$f":"AX171*Inputs!$D$362","v":0},{"$f":"AY171*Inputs!$D$362","v":0},{"$f":"AZ171*Inputs!$D$362","v":0},{"$f":"BA171*Inputs!$D$362","v":0},{"$f":"BB171*Inputs!$D$362","v":0},{"$f":"BC171*Inputs!$D$362","v":0},{"$f":"BD171*Inputs!$D$362","v":0}]
[null,null,"All in Rate","% p.p.",null,null,null,null,null,{"$f":"J185*J10/Days_Yr_Interest","v":0},0,0,3.3222222222222222E-2,3.268055555555556E-2,3.3222222222222222E-2,3.268055555555556E-2,3.3222222222222222E-2,{"$f":"R185*R10/Days_Yr_Interest","v":3.2861111111111112E-2},{"$f":"S185*S10/Days_Yr_Interest","v":3.3222222222222222E-2},3.268055555555556E-2,3.3222222222222222E-2,3.268055555555556E-2,3.3222222222222222E-2,3.268055555555556E-2,3.3222222222222222E-2,3.2861111111111112E-2,3.3222222222222222E-2,3.268055555555556E-2,3.3222222222222222E-2,3.268055555555556E-2,3.3222222222222222E-2,3.268055555555556E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Funded interest ","EUR",null,null,null,null,{"$f":"SUM(J188:BD188)","v":1232521.3733260268},{"$f":"J149","v":0},0,0,{"$f":"M149","v":30373.640928959645},141161.54897944481,164491.01781011341,281608.25716122752,286275.79733517044,328611.11111111107,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Interest after construction completion","EUR",null,null,null,null,{"$f":"SUM(J189:BD189)","v":2473611.1111111096},{"$f":"J177*J186*(J$171-J$6)","v":0},0,0,0,0,0,0,0,0,{"$f":"S177*S186*(S$171-S$6)","v":332222.22222222219},303462.30158730154,284761.90476190468,256775.79365079361,237301.58730158722,210089.28571428565,189841.26984126974,164305.55555555545,142380.95238095225,116716.26984126974,94920.634920634795,70029.761904761806,47460.317460317354,23343.25396825387,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Interest Paid","EUR",null,null,null,null,{"$f":"SUM(J190:BD190)","v":3706132.484437136},{"$f":"J188+J189","v":0},{"$f":"K188+K189","v":0},0,30373.640928959645,141161.54897944481,164491.01781011341,281608.25716122752,286275.79733517044,328611.11111111107,332222.22222222219,303462.30158730154,284761.90476190468,256775.79365079361,237301.58730158722,210089.28571428565,189841.26984126974,164305.55555555545,142380.95238095225,116716.26984126974,94920.634920634795,70029.761904761806,47460.317460317354,23343.25396825387,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Repayment"]
[null,null,"Applied Method"]
[null,{"$f":"IF(C194=$E$197,1,0)","v":0},"Annuity","EUR",null,null,null,null,null,{"$f":"$B194*J205","v":0},{"$f":"$B194*K205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(C195=$E$197,1,0)","v":1},"Equal P","EUR",null,null,null,null,null,{"$f":"$B195*J209","v":0},{"$f":"$B195*K209","v":0},0,0,0,0,0,0,0,714285.7142857142,714285.7142857142,714285.7142857142,714285.7142857142,714285.7142857142,714285.7142857142,714285.7142857142,714285.7142857142,714285.7142857142,714285.7142857142,714285.7142857142,714285.7142857142,714285.7142857142,714285.7142857142,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(C196=$E$197,1,0)","v":0},"Sculpted","EUR",null,null,null,null,null,{"$f":"$B196*J214","v":0},{"$f":"$B196*K214","v":0},0,0,0,0,0,0,0,{"$f":"$B196*S214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Applied Method","EUR",{"$f":"Inputs!D370","v":"Equal P"},null,null,null,null,{"$f":"SUM(J194:J196)","v":0},{"$f":"SUM(K194:K196)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(S194:S196)","v":714285.7142857142},714285.7142857142,714285.7142857142,714285.7142857142,714285.7142857142,714285.7142857142,714285.7142857142,714285.7142857142,714285.7142857142,714285.7142857142,714285.7142857142,714285.7142857142,714285.7142857142,714285.7142857142,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C194","v":"Annuity"}]
[null,null,"Repayment Period","[1,0]",null,null,null,null,null,{"$f":"J173","v":0},{"$f":"K173","v":0},0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Repayments Remaining","[1,0]",null,null,null,null,null,{"$f":"J174","v":0},0,0,0,0,0,0,0,0,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Principal calculated","EUR",null,null,null,null,{"$f":"SUM(J203:BD203)","v":8991674.5906100571},{"$f":"-IF(J173=0,0,PPMT(J186,1,J174,J180))","v":0},{"$f":"-IF(K173=0,0,PPMT(K186,1,K174,K180))","v":0},0,0,0,0,0,0,{"$f":"-IF(R173=0,0,PPMT(R186,1,R174,R177,1))","v":0},{"$f":"-IF(S173=0,0,PPMT(S186,1,S174,S177,1))","v":572598.54449617444},584704.96943032637,592988.18236575101,605060.48466707673,613886.94722328067,625910.20425857301,635297.23471030279,646902.21963402384,657221.02035149303,669100.06150920072,679659.86571724969,691443.143483227,702614.9984776671,714286.71428571094,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Calculated % Principal","%",{"$f":"I178","v":9999999.9999999981},null,null,null,{"$f":"SUM(J204:BD204)","v":0.89916745906100604},{"$f":"J203/$E$204*J$200","v":0},0,0,0,0,0,0,0,0,5.7259854449617453E-2,5.8470496943032649E-2,5.929881823657511E-2,6.0506048466707686E-2,6.138869472232808E-2,6.2591020425857319E-2,6.3529723471030294E-2,6.4690221963402392E-2,6.5722102035149318E-2,6.691000615092009E-2,6.7965986571724979E-2,6.9144314348322716E-2,7.0261499847766723E-2,7.1428671428571108E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Principal used","EUR",null,null,null,null,{"$f":"SUM(J205:BD205)","v":8991674.5906100571},{"$f":"J204*$E$204","v":0},0,0,0,0,0,0,0,0,572598.54449617444,584704.96943032637,592988.18236575101,605060.48466707673,613886.94722328067,625910.20425857313,635297.23471030279,646902.21963402384,657221.02035149303,669100.06150920072,679659.86571724969,691443.143483227,702614.9984776671,714286.71428571094,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"`"]
[null,null,{"$f":"C195","v":"Equal P"}]
[null,null,"Repayment Period","[1,0]",null,null,null,null,{"$f":"SUM(J208:BD208)","v":14},{"$f":"J200","v":0},{"$f":"K200","v":0},0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Principal","EUR",{"$f":"I178","v":9999999.9999999981},null,null,null,{"$f":"SUM(J209:BD209)","v":10000000.000000002},{"$f":"$E209/$I208*J208","v":0},{"$f":"$E209/$I208*K208","v":0},0,0,0,0,0,0,0,714285.7142857142,714285.7142857142,714285.7142857142,714285.7142857142,714285.7142857142,714285.7142857142,714285.7142857142,714285.7142857142,714285.7142857142,714285.7142857142,714285.7142857142,714285.7142857142,714285.7142857142,714285.7142857142,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C196","v":"Sculpted"}]
[null,null,"Repayment Period","[1,0]",null,null,null,null,null,{"$f":"J208","v":0},{"$f":"K208","v":0},0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Depreciation",null,null,null,null,null,{"$f":"SUM(J213:BD213)","v":1},{"$f":"IF(J$212=0,0,LOOKUP(J$3,Inputs!$I$447:$AN$447,Inputs!$I448:$AN448))","v":0},{"$f":"IF(K$212=0,0,LOOKUP(K$3,Inputs!$I$447:$AN$447,Inputs!$I448:$AN448))","v":0},{"$f":"IF(L$212=0,0,LOOKUP(L$3,Inputs!$I$447:$AN$447,Inputs!$I448:$AN448))","v":0},{"$f":"IF(M$212=0,0,LOOKUP(M$3,Inputs!$I$447:$AN$447,Inputs!$I448:$AN448))","v":0},{"$f":"IF(N$212=0,0,LOOKUP(N$3,Inputs!$I$447:$AN$447,Inputs!$I448:$AN448))","v":0},{"$f":"IF(O$212=0,0,LOOKUP(O$3,Inputs!$I$447:$AN$447,Inputs!$I448:$AN448))","v":0},{"$f":"IF(P$212=0,0,LOOKUP(P$3,Inputs!$I$447:$AN$447,Inputs!$I448:$AN448))","v":0},{"$f":"IF(Q$212=0,0,LOOKUP(Q$3,Inputs!$I$447:$AN$447,Inputs!$I448:$AN448))","v":0},{"$f":"IF(R$212=0,0,LOOKUP(R$3,Inputs!$I$447:$AN$447,Inputs!$I448:$AN448))","v":0},{"$f":"IF(S$212=0,0,LOOKUP(S$3,Inputs!$I$447:$AN$447,Inputs!$I448:$AN448))","v":0.01},{"$f":"IF(T$212=0,0,LOOKUP(T$3,Inputs!$I$447:$AN$447,Inputs!$I448:$AN448))","v":3.0625501194796083E-3},{"$f":"IF(U$212=0,0,LOOKUP(U$3,Inputs!$I$447:$AN$447,Inputs!$I448:$AN448))","v":0.11061334329191171},{"$f":"IF(V$212=0,0,LOOKUP(V$3,Inputs!$I$447:$AN$447,Inputs!$I448:$AN448))","v":2.2291647159765871E-3},{"$f":"IF(W$212=0,0,LOOKUP(W$3,Inputs!$I$447:$AN$447,Inputs!$I448:$AN448))","v":0.14319513260524677},{"$f":"IF(X$212=0,0,LOOKUP(X$3,Inputs!$I$447:$AN$447,Inputs!$I448:$AN448))","v":2.3801178108639656E-2},{"$f":"IF(Y$212=0,0,LOOKUP(Y$3,Inputs!$I$447:$AN$447,Inputs!$I448:$AN448))","v":0.12},{"$f":"IF(Z$212=0,0,LOOKUP(Z$3,Inputs!$I$447:$AN$447,Inputs!$I448:$AN448))","v":4.069135243407488E-2},{"$f":"IF(AA$212=0,0,LOOKUP(AA$3,Inputs!$I$447:$AN$447,Inputs!$I448:$AN448))","v":0.12},{"$f":"IF(AB$212=0,0,LOOKUP(AB$3,Inputs!$I$447:$AN$447,Inputs!$I448:$AN448))","v":4.6131630455331716E-4},{"$f":"IF(AC$212=0,0,LOOKUP(AC$3,Inputs!$I$447:$AN$447,Inputs!$I448:$AN448))","v":0.15},{"$f":"IF(AD$212=0,0,LOOKUP(AD$3,Inputs!$I$447:$AN$447,Inputs!$I448:$AN448))","v":0},{"$f":"IF(AE$212=0,0,LOOKUP(AE$3,Inputs!$I$447:$AN$447,Inputs!$I448:$AN448))","v":0.1},{"$f":"IF(AF$212=0,0,LOOKUP(AF$3,Inputs!$I$447:$AN$447,Inputs!$I448:$AN448))","v":0.1759459624201174},{"$f":"IF(AG$212=0,0,LOOKUP(AG$3,Inputs!$I$447:$AN$447,Inputs!$I448:$AN448))","v":0},{"$f":"IF(AH$212=0,0,LOOKUP(AH$3,Inputs!$I$447:$AN$447,Inputs!$I448:$AN448))","v":0},{"$f":"IF(AI$212=0,0,LOOKUP(AI$3,Inputs!$I$447:$AN$447,Inputs!$I448:$AN448))","v":0},{"$f":"IF(AJ$212=0,0,LOOKUP(AJ$3,Inputs!$I$447:$AN$447,Inputs!$I448:$AN448))","v":0},{"$f":"IF(AK$212=0,0,LOOKUP(AK$3,Inputs!$I$447:$AN$447,Inputs!$I448:$AN448))","v":0},{"$f":"IF(AL$212=0,0,LOOKUP(AL$3,Inputs!$I$447:$AN$447,Inputs!$I448:$AN448))","v":0},{"$f":"IF(AM$212=0,0,LOOKUP(AM$3,Inputs!$I$447:$AN$447,Inputs!$I448:$AN448))","v":0},{"$f":"IF(AN$212=0,0,LOOKUP(AN$3,Inputs!$I$447:$AN$447,Inputs!$I448:$AN448))","v":0},{"$f":"IF(AO$212=0,0,LOOKUP(AO$3,Inputs!$I$447:$AN$447,Inputs!$I448:$AN448))","v":0},{"$f":"IF(AP$212=0,0,LOOKUP(AP$3,Inputs!$I$447:$AN$447,Inputs!$I448:$AN448))","v":0},{"$f":"IF(AQ$212=0,0,LOOKUP(AQ$3,Inputs!$I$447:$AN$447,Inputs!$I448:$AN448))","v":0},{"$f":"IF(AR$212=0,0,LOOKUP(AR$3,Inputs!$I$447:$AN$447,Inputs!$I448:$AN448))","v":0},{"$f":"IF(AS$212=0,0,LOOKUP(AS$3,Inputs!$I$447:$AN$447,Inputs!$I448:$AN448))","v":0},{"$f":"IF(AT$212=0,0,LOOKUP(AT$3,Inputs!$I$447:$AN$447,Inputs!$I448:$AN448))","v":0},{"$f":"IF(AU$212=0,0,LOOKUP(AU$3,Inputs!$I$447:$AN$447,Inputs!$I448:$AN448))","v":0},{"$f":"IF(AV$212=0,0,LOOKUP(AV$3,Inputs!$I$447:$AN$447,Inputs!$I448:$AN448))","v":0},{"$f":"IF(AW$212=0,0,LOOKUP(AW$3,Inputs!$I$447:$AN$447,Inputs!$I448:$AN448))","v":0},{"$f":"IF(AX$212=0,0,LOOKUP(AX$3,Inputs!$I$447:$AN$447,Inputs!$I448:$AN448))","v":0},{"$f":"IF(AY$212=0,0,LOOKUP(AY$3,Inputs!$I$447:$AN$447,Inputs!$I448:$AN448))","v":0},{"$f":"IF(AZ$212=0,0,LOOKUP(AZ$3,Inputs!$I$447:$AN$447,Inputs!$I448:$AN448))","v":0},{"$f":"IF(BA$212=0,0,LOOKUP(BA$3,Inputs!$I$447:$AN$447,Inputs!$I448:$AN448))","v":0},{"$f":"IF(BB$212=0,0,LOOKUP(BB$3,Inputs!$I$447:$AN$447,Inputs!$I448:$AN448))","v":0},{"$f":"IF(BC$212=0,0,LOOKUP(BC$3,Inputs!$I$447:$AN$447,Inputs!$I448:$AN448))","v":0},{"$f":"IF(BD$212=0,0,LOOKUP(BD$3,Inputs!$I$447:$AN$447,Inputs!$I448:$AN448))","v":0}]
[null,null,"Principal","EUR",{"$f":"I178","v":9999999.9999999981},null,null,null,{"$f":"SUM(J214:BD214)","v":9999999.9999999981},{"$f":"$E214*J213","v":0},0,0,0,0,0,0,0,0,99999.999999999985,30625.501194796077,1106133.4329191169,22291.647159765867,1431951.3260524673,238011.78108639651,1199999.9999999998,406913.52434074873,1199999.9999999998,4613.1630455331706,1499999.9999999998,0,999999.99999999988,{"$f":"$E214*AF213","v":1759459.6242011737},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"Inputs!B351","v":"Other DFIs"}]
[null,null,"Loan Tenor","[1,0]",{"$f":"Inputs!D381","v":"2013-07-01"},{"$f":"Inputs!D383","v":"2023-06-30"},null,null,null,{"$f":"IF(AND(J$3>=$E217,J$3<=$F217),1,0)","v":0},{"$f":"IF(AND(K$3>=$E217,K$3<=$F217),1,0)","v":0},0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Grace Period","[1,0]",{"$f":"Inputs!D381","v":"2013-07-01"},{"$f":"Inputs!D382","v":"2016-06-30"},null,null,null,{"$f":"IF(AND(J$3>=$E218,J$3<=$F$172),1,0)","v":0},0,0,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Repayment","[1,0]",null,null,null,null,null,{"$f":"J217-J218","v":0},{"$f":"K217-K218","v":0},0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Remaining Periods","Num#",null,null,null,null,null,{"$f":"SUM(J$219:$BD219)*J219","v":0},{"$f":"SUM(K$219:$BD219)*K219","v":0},{"$f":"SUM(L$219:$BD219)*L219","v":0},{"$f":"SUM(M$219:$BD219)*M219","v":0},{"$f":"SUM(N$219:$BD219)*N219","v":0},{"$f":"SUM(O$219:$BD219)*O219","v":0},{"$f":"SUM(P$219:$BD219)*P219","v":0},{"$f":"SUM(Q$219:$BD219)*Q219","v":0},{"$f":"SUM(R$219:$BD219)*R219","v":0},{"$f":"SUM(S$219:$BD219)*S219","v":14},{"$f":"SUM(T$219:$BD219)*T219","v":13},{"$f":"SUM(U$219:$BD219)*U219","v":12},{"$f":"SUM(V$219:$BD219)*V219","v":11},{"$f":"SUM(W$219:$BD219)*W219","v":10},{"$f":"SUM(X$219:$BD219)*X219","v":9},{"$f":"SUM(Y$219:$BD219)*Y219","v":8},{"$f":"SUM(Z$219:$BD219)*Z219","v":7},{"$f":"SUM(AA$219:$BD219)*AA219","v":6},{"$f":"SUM(AB$219:$BD219)*AB219","v":5},{"$f":"SUM(AC$219:$BD219)*AC219","v":4},{"$f":"SUM(AD$219:$BD219)*AD219","v":3},{"$f":"SUM(AE$219:$BD219)*AE219","v":2},{"$f":"SUM(AF$219:$BD219)*AF219","v":1},{"$f":"SUM(AG$219:$BD219)*AG219","v":0},{"$f":"SUM(AH$219:$BD219)*AH219","v":0},{"$f":"SUM(AI$219:$BD219)*AI219","v":0},{"$f":"SUM(AJ$219:$BD219)*AJ219","v":0},{"$f":"SUM(AK$219:$BD219)*AK219","v":0},{"$f":"SUM(AL$219:$BD219)*AL219","v":0},{"$f":"SUM(AM$219:$BD219)*AM219","v":0},{"$f":"SUM(AN$219:$BD219)*AN219","v":0},{"$f":"SUM(AO$219:$BD219)*AO219","v":0},{"$f":"SUM(AP$219:$BD219)*AP219","v":0},{"$f":"SUM(AQ$219:$BD219)*AQ219","v":0},{"$f":"SUM(AR$219:$BD219)*AR219","v":0},{"$f":"SUM(AS$219:$BD219)*AS219","v":0},{"$f":"SUM(AT$219:$BD219)*AT219","v":0},{"$f":"SUM(AU$219:$BD219)*AU219","v":0},{"$f":"SUM(AV$219:$BD219)*AV219","v":0},{"$f":"SUM(AW$219:$BD219)*AW219","v":0},{"$f":"SUM(AX$219:$BD219)*AX219","v":0},{"$f":"SUM(AY$219:$BD219)*AY219","v":0},{"$f":"SUM(AZ$219:$BD219)*AZ219","v":0},{"$f":"SUM(BA$219:$BD219)*BA219","v":0},{"$f":"SUM(BB$219:$BD219)*BB219","v":0},{"$f":"SUM(BC$219:$BD219)*BC219","v":0},{"$f":"SUM(BD$219:$BD219)*BD219","v":0}]
[]
[null,null,"Debt Account"]
[null,null,"Balance B/f","EUR",null,null,null,null,null,{"$f":"I226","v":0},{"$f":"J226","v":0},0,0,1386756.1736238208,6551774.1301491959,7510095.1837601718,13070370.135807991,13070370.135807991,15168126.164368659,14084688.581199469,13001250.998030279,11917813.414861089,10834375.831691898,9750938.2485227082,8667500.665353518,7584063.0821843278,6500625.4990151376,5417187.9158459473,4333750.3326767571,3250312.7495075669,2166875.1663383767,1083437.5831691867,-3.2596290111541748E-9,-3.2596290111541748E-9,-3.2596290111541748E-9,-3.2596290111541748E-9,-3.2596290111541748E-9,-3.2596290111541748E-9,-3.2596290111541748E-9,-3.2596290111541748E-9,-3.2596290111541748E-9,-3.2596290111541748E-9,-3.2596290111541748E-9,-3.2596290111541748E-9,-3.2596290111541748E-9,-3.2596290111541748E-9,-3.2596290111541748E-9,-3.2596290111541748E-9,-3.2596290111541748E-9,-3.2596290111541748E-9,-3.2596290111541748E-9,{"$f":"AY226","v":-3.2596290111541748E-9},-3.2596290111541748E-9,-3.2596290111541748E-9,-3.2596290111541748E-9,-3.2596290111541748E-9]
[null,null,"Drawings ","EUR",null,null,null,null,{"$f":"SUM(J224:BD224)","v":15168126.164368659},{"$f":"J104","v":0},0,0,1386756.1736238208,5165017.9565253751,958321.05361097562,5560274.9520478193,0,2097756.0285606678,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Principal Repayments","EUR",null,null,null,null,{"$f":"SUM(J225:BD225)","v":-15168126.164368661},{"$f":"-J243","v":0},{"$f":"-K243","v":0},0,0,0,0,0,0,0,-1083437.58316919,-1083437.58316919,-1083437.58316919,-1083437.58316919,-1083437.58316919,-1083437.58316919,-1083437.58316919,-1083437.58316919,-1083437.58316919,-1083437.58316919,-1083437.58316919,-1083437.58316919,-1083437.58316919,-1083437.58316919,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Balance C/f","EUR",null,null,null,null,null,{"$f":"SUM(J223:J225)","v":0},{"$f":"SUM(K223:K225)","v":0},0,1386756.1736238208,6551774.1301491959,7510095.1837601718,13070370.135807991,13070370.135807991,15168126.164368659,14084688.581199469,13001250.998030279,11917813.414861089,10834375.831691898,9750938.2485227082,8667500.665353518,7584063.0821843278,6500625.4990151376,5417187.9158459473,4333750.3326767571,3250312.7495075669,2166875.1663383767,1083437.5831691867,-3.2596290111541748E-9,-3.2596290111541748E-9,-3.2596290111541748E-9,-3.2596290111541748E-9,-3.2596290111541748E-9,-3.2596290111541748E-9,-3.2596290111541748E-9,-3.2596290111541748E-9,-3.2596290111541748E-9,-3.2596290111541748E-9,-3.2596290111541748E-9,-3.2596290111541748E-9,-3.2596290111541748E-9,-3.2596290111541748E-9,-3.2596290111541748E-9,-3.2596290111541748E-9,-3.2596290111541748E-9,-3.2596290111541748E-9,-3.2596290111541748E-9,-3.2596290111541748E-9,-3.2596290111541748E-9,-3.2596290111541748E-9,-3.2596290111541748E-9,-3.2596290111541748E-9,-3.2596290111541748E-9]
[]
[null,null,"Interest"]
[null,null,"Base Rate","% p.a."]
[null,null,"Margin","% p.a."]
[null,null,"All in Rate","% p.a.",null,null,null,null,null,{"$f":"Inputs!$D$378","v":6.5000000000000002E-2},{"$f":"Inputs!$D$378","v":6.5000000000000002E-2},{"$f":"Inputs!$D$378","v":6.5000000000000002E-2},{"$f":"Inputs!$D$378","v":6.5000000000000002E-2},{"$f":"Inputs!$D$378","v":6.5000000000000002E-2},{"$f":"Inputs!$D$378","v":6.5000000000000002E-2},{"$f":"Inputs!$D$378","v":6.5000000000000002E-2},{"$f":"Inputs!$D$378","v":6.5000000000000002E-2},{"$f":"Inputs!$D$378","v":6.5000000000000002E-2},{"$f":"Inputs!$D$378","v":6.5000000000000002E-2},{"$f":"Inputs!$D$378","v":6.5000000000000002E-2},{"$f":"Inputs!$D$378","v":6.5000000000000002E-2},{"$f":"Inputs!$D$378","v":6.5000000000000002E-2},{"$f":"Inputs!$D$378","v":6.5000000000000002E-2},{"$f":"Inputs!$D$378","v":6.5000000000000002E-2},{"$f":"Inputs!$D$378","v":6.5000000000000002E-2},{"$f":"Inputs!$D$378","v":6.5000000000000002E-2},{"$f":"Inputs!$D$378","v":6.5000000000000002E-2},{"$f":"Inputs!$D$378","v":6.5000000000000002E-2},{"$f":"Inputs!$D$378","v":6.5000000000000002E-2},{"$f":"Inputs!$D$378","v":6.5000000000000002E-2},{"$f":"Inputs!$D$378","v":6.5000000000000002E-2},{"$f":"Inputs!$D$378","v":6.5000000000000002E-2},{"$f":"Inputs!$D$378","v":6.5000000000000002E-2},{"$f":"Inputs!$D$378","v":6.5000000000000002E-2},{"$f":"Inputs!$D$378","v":6.5000000000000002E-2},{"$f":"Inputs!$D$378","v":6.5000000000000002E-2},{"$f":"Inputs!$D$378","v":6.5000000000000002E-2},{"$f":"Inputs!$D$378","v":6.5000000000000002E-2},{"$f":"Inputs!$D$378","v":6.5000000000000002E-2},{"$f":"Inputs!$D$378","v":6.5000000000000002E-2},{"$f":"Inputs!$D$378","v":6.5000000000000002E-2},{"$f":"Inputs!$D$378","v":6.5000000000000002E-2},{"$f":"Inputs!$D$378","v":6.5000000000000002E-2},{"$f":"Inputs!$D$378","v":6.5000000000000002E-2},{"$f":"Inputs!$D$378","v":6.5000000000000002E-2},{"$f":"Inputs!$D$378","v":6.5000000000000002E-2},{"$f":"Inputs!$D$378","v":6.5000000000000002E-2},{"$f":"Inputs!$D$378","v":6.5000000000000002E-2},{"$f":"Inputs!$D$378","v":6.5000000000000002E-2},{"$f":"Inputs!$D$378","v":6.5000000000000002E-2},{"$f":"Inputs!$D$378","v":6.5000000000000002E-2},{"$f":"Inputs!$D$378","v":6.5000000000000002E-2},{"$f":"Inputs!$D$378","v":6.5000000000000002E-2},{"$f":"Inputs!$D$378","v":6.5000000000000002E-2},{"$f":"Inputs!$D$378","v":6.5000000000000002E-2},{"$f":"Inputs!$D$378","v":6.5000000000000002E-2}]
[null,null,"All in Rate","% p.p.",null,null,null,null,null,{"$f":"J$231*J$10/Days_Yr","v":3.2410958904109589E-2},3.2767123287671236E-2,3.2232876712328766E-2,3.2767123287671236E-2,3.2232876712328766E-2,3.2767123287671236E-2,3.2232876712328766E-2,3.2767123287671236E-2,3.2410958904109589E-2,3.2767123287671236E-2,3.2232876712328766E-2,3.2767123287671236E-2,3.2232876712328766E-2,3.2767123287671236E-2,3.2232876712328766E-2,3.2767123287671236E-2,3.2410958904109589E-2,3.2767123287671236E-2,3.2232876712328766E-2,3.2767123287671236E-2,3.2232876712328766E-2,3.2767123287671236E-2,3.2232876712328766E-2,3.2767123287671236E-2,3.2410958904109589E-2,3.2767123287671236E-2,3.2232876712328766E-2,3.2767123287671236E-2,3.2232876712328766E-2,3.2767123287671236E-2,3.2232876712328766E-2,3.2767123287671236E-2,3.2410958904109589E-2,3.2767123287671236E-2,3.2232876712328766E-2,3.2767123287671236E-2,3.2232876712328766E-2,3.2767123287671236E-2,3.2232876712328766E-2,3.2767123287671236E-2,3.2410958904109589E-2,3.2767123287671236E-2,3.2232876712328766E-2,3.2767123287671236E-2,3.2232876712328766E-2,3.2767123287671236E-2,3.2232876712328766E-2]
[]
[null,null,"Funded interest ","EUR",null,null,null,null,{"$f":"SUM(J234:BD234)","v":1843894.3256768321},{"$f":"J150","v":0},0,0,45440.010511070956,211182.52778412407,246084.21478841553,421295.62917200278,428278.42965551669,491613.51376570202,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Interest after construction completion","EUR",null,null,null,null,{"$f":"SUM(J235:BD235)","v":3700607.2190055596},{"$f":"J223*J232*(J$217-J$6)","v":0},0,0,0,0,0,0,0,0,497015.86007081968,453990.03056934726,426013.59434641682,384145.41048175533,355011.32862201403,314300.79039416346,284009.06289761118,245806.75688285095,213006.79717320835,174611.55021897965,142004.53144880553,104766.93013138774,71002.265724402707,34922.310043795842,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Interest Paid","EUR",null,null,null,null,{"$f":"SUM(J236:BD236)","v":5544501.5446823919},{"$f":"J234+J235","v":0},{"$f":"K234+K235","v":0},0,45440.010511070956,211182.52778412407,246084.21478841553,421295.62917200278,428278.42965551669,491613.51376570202,497015.86007081968,453990.03056934726,426013.59434641682,384145.41048175533,355011.32862201403,314300.79039416346,284009.06289761118,245806.75688285095,213006.79717320835,174611.55021897965,142004.53144880553,104766.93013138774,71002.265724402707,34922.310043795842,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Repayment"]
[null,null,"Applied Method"]
[null,{"$f":"IF(C240=$E$197,1,0)","v":0},"Annuity","EUR",null,null,null,null,null,{"$f":"$B240*J251","v":0},{"$f":"$B240*K251","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(C241=$E$197,1,0)","v":1},"Equal P","EUR",null,null,null,null,null,{"$f":"$B241*J255","v":0},{"$f":"$B241*K255","v":0},0,0,0,0,0,0,0,1083437.58316919,1083437.58316919,1083437.58316919,1083437.58316919,1083437.58316919,1083437.58316919,1083437.58316919,1083437.58316919,1083437.58316919,1083437.58316919,1083437.58316919,1083437.58316919,1083437.58316919,1083437.58316919,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(C242=$E$197,1,0)","v":0},"Sculpted","EUR",null,null,null,null,null,{"$f":"$B242*J260","v":0},{"$f":"$B242*K260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Applied Method","EUR",{"$f":"Inputs!D384","v":"Equal P"},null,null,null,null,{"$f":"SUM(J240:J242)","v":0},{"$f":"SUM(K240:K242)","v":0},0,0,0,0,0,0,0,1083437.58316919,1083437.58316919,1083437.58316919,1083437.58316919,1083437.58316919,1083437.58316919,1083437.58316919,1083437.58316919,1083437.58316919,1083437.58316919,1083437.58316919,1083437.58316919,1083437.58316919,1083437.58316919,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C240","v":"Annuity"}]
[null,null,"Repayment Period","[1,0]",null,null,null,null,null,{"$f":"J219","v":0},{"$f":"K219","v":0},0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Repayments Remaining","[1,0]",null,null,null,null,null,{"$f":"J220","v":0},0,0,0,0,0,0,0,0,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Principal calculated","EUR",null,null,null,null,{"$f":"SUM(J249:BD249)","v":13658356.922469717},{"$f":"-IF(J219=0,0,PPMT(J232,1,J220,J226))","v":0},{"$f":"-IF(K219=0,0,PPMT(K232,1,K220,K226))","v":0},0,0,0,0,0,0,{"$f":"-IF(R219=0,0,PPMT(R232,1,R220,R223,1))","v":0},{"$f":"-IF(S219=0,0,PPMT(S232,1,S220,S223,1))","v":871217.13930341799},889370.13612014707,901787.30642786296,919882.36126844073,933109.18524134252,951124.20621379232,965186.21657494619,982568.42282918654,998021.23507349018,1015807.9563288941,1031616.4729876986,1049254.0625768066,1065973.6383545038,1083438.5831691867,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Calculated % Principal","%",{"$f":"I224","v":15168126.164368659},null,null,null,{"$f":"SUM(J250:BD250)","v":1.3658356922469723},{"$f":"J249/$E$204*J$200","v":0},{"$f":"K249/$E$204*K$200","v":0},0,0,0,0,0,0,0,8.7121713930341821E-2,8.8937013612014726E-2,9.0178730642786309E-2,9.1988236126844092E-2,9.331091852413427E-2,9.5112420621379257E-2,9.6518621657494641E-2,9.8256842282918672E-2,9.980212350734903E-2,0.10158079563288944,0.10316164729876988,0.10492540625768068,0.1065973638354504,0.10834385831691869,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Principal used","EUR",null,null,null,null,{"$f":"SUM(J251:BD251)","v":13658356.922469717},{"$f":"J250*$E$204","v":0},{"$f":"K250*$E$204","v":0},0,0,0,0,0,0,0,871217.13930341799,889370.13612014707,901787.30642786296,919882.36126844073,933109.18524134252,951124.20621379244,965186.21657494619,982568.42282918654,998021.23507349007,1015807.9563288941,1031616.4729876986,1049254.0625768066,1065973.6383545038,1083438.5831691867,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"`"]
[null,null,{"$f":"C241","v":"Equal P"}]
[null,null,"Repayment Period","[1,0]",null,null,null,null,{"$f":"SUM(J254:BD254)","v":14},{"$f":"J246","v":0},{"$f":"K246","v":0},0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Principal","EUR",{"$f":"I224","v":15168126.164368659},null,null,null,{"$f":"SUM(J255:BD255)","v":15168126.164368661},{"$f":"$E255/$I254*J254","v":0},{"$f":"$E255/$I254*K254","v":0},0,0,0,0,0,0,0,1083437.58316919,1083437.58316919,1083437.58316919,1083437.58316919,1083437.58316919,1083437.58316919,1083437.58316919,1083437.58316919,1083437.58316919,1083437.58316919,1083437.58316919,1083437.58316919,1083437.58316919,1083437.58316919,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C242","v":"Sculpted"}]
[null,null,"Repayment Period","[1,0]",null,null,null,null,null,{"$f":"J254","v":0},{"$f":"K254","v":0},0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Depreciation",null,null,null,null,null,{"$f":"SUM(J259:BD259)","v":1},{"$f":"IF(J$258=0,0,LOOKUP(J$3,Inputs!$I$447:$AN$447,Inputs!$I455:$AN455))","v":0},{"$f":"IF(K$258=0,0,LOOKUP(K$3,Inputs!$I$447:$AN$447,Inputs!$I455:$AN455))","v":0},{"$f":"IF(L$258=0,0,LOOKUP(L$3,Inputs!$I$447:$AN$447,Inputs!$I455:$AN455))","v":0},{"$f":"IF(M$258=0,0,LOOKUP(M$3,Inputs!$I$447:$AN$447,Inputs!$I455:$AN455))","v":0},{"$f":"IF(N$258=0,0,LOOKUP(N$3,Inputs!$I$447:$AN$447,Inputs!$I455:$AN455))","v":0},{"$f":"IF(O$258=0,0,LOOKUP(O$3,Inputs!$I$447:$AN$447,Inputs!$I455:$AN455))","v":0},{"$f":"IF(P$258=0,0,LOOKUP(P$3,Inputs!$I$447:$AN$447,Inputs!$I455:$AN455))","v":0},{"$f":"IF(Q$258=0,0,LOOKUP(Q$3,Inputs!$I$447:$AN$447,Inputs!$I455:$AN455))","v":0},{"$f":"IF(R$258=0,0,LOOKUP(R$3,Inputs!$I$447:$AN$447,Inputs!$I455:$AN455))","v":0},{"$f":"IF(S$258=0,0,LOOKUP(S$3,Inputs!$I$447:$AN$447,Inputs!$I455:$AN455))","v":0.01},{"$f":"IF(T$258=0,0,LOOKUP(T$3,Inputs!$I$447:$AN$447,Inputs!$I455:$AN455))","v":3.0625501194796083E-3},{"$f":"IF(U$258=0,0,LOOKUP(U$3,Inputs!$I$447:$AN$447,Inputs!$I455:$AN455))","v":0.11061334329191171},{"$f":"IF(V$258=0,0,LOOKUP(V$3,Inputs!$I$447:$AN$447,Inputs!$I455:$AN455))","v":2.2291647159765871E-3},{"$f":"IF(W$258=0,0,LOOKUP(W$3,Inputs!$I$447:$AN$447,Inputs!$I455:$AN455))","v":0.14319513260524677},{"$f":"IF(X$258=0,0,LOOKUP(X$3,Inputs!$I$447:$AN$447,Inputs!$I455:$AN455))","v":2.3801178108639656E-2},{"$f":"IF(Y$258=0,0,LOOKUP(Y$3,Inputs!$I$447:$AN$447,Inputs!$I455:$AN455))","v":0.12},{"$f":"IF(Z$258=0,0,LOOKUP(Z$3,Inputs!$I$447:$AN$447,Inputs!$I455:$AN455))","v":4.069135243407488E-2},{"$f":"IF(AA$258=0,0,LOOKUP(AA$3,Inputs!$I$447:$AN$447,Inputs!$I455:$AN455))","v":0.12},{"$f":"IF(AB$258=0,0,LOOKUP(AB$3,Inputs!$I$447:$AN$447,Inputs!$I455:$AN455))","v":4.6131630455331716E-4},{"$f":"IF(AC$258=0,0,LOOKUP(AC$3,Inputs!$I$447:$AN$447,Inputs!$I455:$AN455))","v":0.15},{"$f":"IF(AD$258=0,0,LOOKUP(AD$3,Inputs!$I$447:$AN$447,Inputs!$I455:$AN455))","v":0},{"$f":"IF(AE$258=0,0,LOOKUP(AE$3,Inputs!$I$447:$AN$447,Inputs!$I455:$AN455))","v":0.1},{"$f":"IF(AF$258=0,0,LOOKUP(AF$3,Inputs!$I$447:$AN$447,Inputs!$I455:$AN455))","v":0.1759459624201174},{"$f":"IF(AG$258=0,0,LOOKUP(AG$3,Inputs!$I$447:$AN$447,Inputs!$I455:$AN455))","v":0},{"$f":"IF(AH$258=0,0,LOOKUP(AH$3,Inputs!$I$447:$AN$447,Inputs!$I455:$AN455))","v":0},{"$f":"IF(AI$258=0,0,LOOKUP(AI$3,Inputs!$I$447:$AN$447,Inputs!$I455:$AN455))","v":0},{"$f":"IF(AJ$258=0,0,LOOKUP(AJ$3,Inputs!$I$447:$AN$447,Inputs!$I455:$AN455))","v":0},{"$f":"IF(AK$258=0,0,LOOKUP(AK$3,Inputs!$I$447:$AN$447,Inputs!$I455:$AN455))","v":0},{"$f":"IF(AL$258=0,0,LOOKUP(AL$3,Inputs!$I$447:$AN$447,Inputs!$I455:$AN455))","v":0},{"$f":"IF(AM$258=0,0,LOOKUP(AM$3,Inputs!$I$447:$AN$447,Inputs!$I455:$AN455))","v":0},{"$f":"IF(AN$258=0,0,LOOKUP(AN$3,Inputs!$I$447:$AN$447,Inputs!$I455:$AN455))","v":0},{"$f":"IF(AO$258=0,0,LOOKUP(AO$3,Inputs!$I$447:$AN$447,Inputs!$I455:$AN455))","v":0},{"$f":"IF(AP$258=0,0,LOOKUP(AP$3,Inputs!$I$447:$AN$447,Inputs!$I455:$AN455))","v":0},{"$f":"IF(AQ$258=0,0,LOOKUP(AQ$3,Inputs!$I$447:$AN$447,Inputs!$I455:$AN455))","v":0},{"$f":"IF(AR$258=0,0,LOOKUP(AR$3,Inputs!$I$447:$AN$447,Inputs!$I455:$AN455))","v":0},{"$f":"IF(AS$258=0,0,LOOKUP(AS$3,Inputs!$I$447:$AN$447,Inputs!$I455:$AN455))","v":0},{"$f":"IF(AT$258=0,0,LOOKUP(AT$3,Inputs!$I$447:$AN$447,Inputs!$I455:$AN455))","v":0},{"$f":"IF(AU$258=0,0,LOOKUP(AU$3,Inputs!$I$447:$AN$447,Inputs!$I455:$AN455))","v":0},{"$f":"IF(AV$258=0,0,LOOKUP(AV$3,Inputs!$I$447:$AN$447,Inputs!$I455:$AN455))","v":0},{"$f":"IF(AW$258=0,0,LOOKUP(AW$3,Inputs!$I$447:$AN$447,Inputs!$I455:$AN455))","v":0},{"$f":"IF(AX$258=0,0,LOOKUP(AX$3,Inputs!$I$447:$AN$447,Inputs!$I455:$AN455))","v":0},{"$f":"IF(AY$258=0,0,LOOKUP(AY$3,Inputs!$I$447:$AN$447,Inputs!$I455:$AN455))","v":0},{"$f":"IF(AZ$258=0,0,LOOKUP(AZ$3,Inputs!$I$447:$AN$447,Inputs!$I455:$AN455))","v":0},{"$f":"IF(BA$258=0,0,LOOKUP(BA$3,Inputs!$I$447:$AN$447,Inputs!$I455:$AN455))","v":0},{"$f":"IF(BB$258=0,0,LOOKUP(BB$3,Inputs!$I$447:$AN$447,Inputs!$I455:$AN455))","v":0},{"$f":"IF(BC$258=0,0,LOOKUP(BC$3,Inputs!$I$447:$AN$447,Inputs!$I455:$AN455))","v":0},{"$f":"IF(BD$258=0,0,LOOKUP(BD$3,Inputs!$I$447:$AN$447,Inputs!$I455:$AN455))","v":0}]
[null,null,"Principal","EUR",{"$f":"I224","v":15168126.164368659},null,null,null,{"$f":"SUM(J260:BD260)","v":15168126.164368659},{"$f":"$E260*J259","v":0},0,0,0,0,0,0,0,0,151681.26164368659,46453.146596969011,1677797.1465143384,33812.251653091902,2172001.8374798833,361019.2724124557,1820175.139724239,617211.56751883752,1820175.139724239,6997.303909145031,2275218.9246552987,0,1516812.6164368661,2668770.5560996076,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"Inputs!B352","v":"Spare 1"}]
[null,null,"Loan Tenor","[1,0]",{"$f":"Inputs!D395","v":"2013-07-01"},{"$f":"Inputs!D397","v":"2023-06-30"},null,null,null,{"$f":"IF(AND(J$3>=$E263,J$3<=$F263),1,0)","v":0},{"$f":"IF(AND(K$3>=$E263,K$3<=$F263),1,0)","v":0},0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Grace Period","[1,0]",{"$f":"Inputs!D395","v":"2013-07-01"},{"$f":"Inputs!D396","v":"2016-06-30"},null,null,null,{"$f":"IF(AND(J$3>=$E264,J$3<=$F$172),1,0)","v":0},0,0,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Repayment","[1,0]",null,null,null,null,null,{"$f":"J263-J264","v":0},{"$f":"K263-K264","v":0},0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Remaining Periods","Num#",null,null,null,null,null,{"$f":"SUM(J$265:$BD265)*J265","v":0},{"$f":"SUM(K$265:$BD265)*K265","v":0},{"$f":"SUM(L$265:$BD265)*L265","v":0},{"$f":"SUM(M$265:$BD265)*M265","v":0},{"$f":"SUM(N$265:$BD265)*N265","v":0},{"$f":"SUM(O$265:$BD265)*O265","v":0},{"$f":"SUM(P$265:$BD265)*P265","v":0},{"$f":"SUM(Q$265:$BD265)*Q265","v":0},{"$f":"SUM(R$265:$BD265)*R265","v":0},{"$f":"SUM(S$265:$BD265)*S265","v":14},{"$f":"SUM(T$265:$BD265)*T265","v":13},{"$f":"SUM(U$265:$BD265)*U265","v":12},{"$f":"SUM(V$265:$BD265)*V265","v":11},{"$f":"SUM(W$265:$BD265)*W265","v":10},{"$f":"SUM(X$265:$BD265)*X265","v":9},{"$f":"SUM(Y$265:$BD265)*Y265","v":8},{"$f":"SUM(Z$265:$BD265)*Z265","v":7},{"$f":"SUM(AA$265:$BD265)*AA265","v":6},{"$f":"SUM(AB$265:$BD265)*AB265","v":5},{"$f":"SUM(AC$265:$BD265)*AC265","v":4},{"$f":"SUM(AD$265:$BD265)*AD265","v":3},{"$f":"SUM(AE$265:$BD265)*AE265","v":2},{"$f":"SUM(AF$265:$BD265)*AF265","v":1},{"$f":"SUM(AG$265:$BD265)*AG265","v":0},{"$f":"SUM(AH$265:$BD265)*AH265","v":0},{"$f":"SUM(AI$265:$BD265)*AI265","v":0},{"$f":"SUM(AJ$265:$BD265)*AJ265","v":0},{"$f":"SUM(AK$265:$BD265)*AK265","v":0},{"$f":"SUM(AL$265:$BD265)*AL265","v":0},{"$f":"SUM(AM$265:$BD265)*AM265","v":0},{"$f":"SUM(AN$265:$BD265)*AN265","v":0},{"$f":"SUM(AO$265:$BD265)*AO265","v":0},{"$f":"SUM(AP$265:$BD265)*AP265","v":0},{"$f":"SUM(AQ$265:$BD265)*AQ265","v":0},{"$f":"SUM(AR$265:$BD265)*AR265","v":0},{"$f":"SUM(AS$265:$BD265)*AS265","v":0},{"$f":"SUM(AT$265:$BD265)*AT265","v":0},{"$f":"SUM(AU$265:$BD265)*AU265","v":0},{"$f":"SUM(AV$265:$BD265)*AV265","v":0},{"$f":"SUM(AW$265:$BD265)*AW265","v":0},{"$f":"SUM(AX$265:$BD265)*AX265","v":0},{"$f":"SUM(AY$265:$BD265)*AY265","v":0},{"$f":"SUM(AZ$265:$BD265)*AZ265","v":0},{"$f":"SUM(BA$265:$BD265)*BA265","v":0},{"$f":"SUM(BB$265:$BD265)*BB265","v":0},{"$f":"SUM(BC$265:$BD265)*BC265","v":0},{"$f":"SUM(BD$265:$BD265)*BD265","v":0}]
[]
[null,null,"Debt Account"]
[null,null,"Balance B/f","EUR",null,null,null,null,null,{"$f":"I272","v":0},{"$f":"J272","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY272","v":0},{"$f":"AZ272","v":0},{"$f":"BA272","v":0},{"$f":"BB272","v":0},{"$f":"BC272","v":0}]
[null,null,"Drawings ","EUR",null,null,null,null,{"$f":"SUM(J270:BD270)","v":0},{"$f":"J119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Principal Repayments","EUR",null,null,null,null,{"$f":"SUM(J271:BD271)","v":0},{"$f":"-J289","v":0},{"$f":"-K289","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Balance C/f","EUR",null,null,null,null,null,{"$f":"SUM(J269:J271)","v":0},{"$f":"SUM(K269:K271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Interest"]
[null,null,"Base Rate","% p.a."]
[null,null,"Margin","% p.a."]
[null,null,"All in Rate","% p.a.",null,null,null,null,null,{"$f":"Inputs!$D$392*J$263","v":0},{"$f":"Inputs!$D$392*K$263","v":0},{"$f":"Inputs!$D$392*L$263","v":0},{"$f":"Inputs!$D$392*M$263","v":5.5E-2},{"$f":"Inputs!$D$392*N$263","v":5.5E-2},{"$f":"Inputs!$D$392*O$263","v":5.5E-2},{"$f":"Inputs!$D$392*P$263","v":5.5E-2},{"$f":"Inputs!$D$392*Q$263","v":5.5E-2},{"$f":"Inputs!$D$392*R$263","v":5.5E-2},{"$f":"Inputs!$D$392*S$263","v":5.5E-2},{"$f":"Inputs!$D$392*T$263","v":5.5E-2},{"$f":"Inputs!$D$392*U$263","v":5.5E-2},{"$f":"Inputs!$D$392*V$263","v":5.5E-2},{"$f":"Inputs!$D$392*W$263","v":5.5E-2},{"$f":"Inputs!$D$392*X$263","v":5.5E-2},{"$f":"Inputs!$D$392*Y$263","v":5.5E-2},{"$f":"Inputs!$D$392*Z$263","v":5.5E-2},{"$f":"Inputs!$D$392*AA$263","v":5.5E-2},{"$f":"Inputs!$D$392*AB$263","v":5.5E-2},{"$f":"Inputs!$D$392*AC$263","v":5.5E-2},{"$f":"Inputs!$D$392*AD$263","v":5.5E-2},{"$f":"Inputs!$D$392*AE$263","v":5.5E-2},{"$f":"Inputs!$D$392*AF$263","v":5.5E-2},{"$f":"Inputs!$D$392*AG$263","v":0},{"$f":"Inputs!$D$392*AH$263","v":0},{"$f":"Inputs!$D$392*AI$263","v":0},{"$f":"Inputs!$D$392*AJ$263","v":0},{"$f":"Inputs!$D$392*AK$263","v":0},{"$f":"Inputs!$D$392*AL$263","v":0},{"$f":"Inputs!$D$392*AM$263","v":0},{"$f":"Inputs!$D$392*AN$263","v":0},{"$f":"Inputs!$D$392*AO$263","v":0},{"$f":"Inputs!$D$392*AP$263","v":0},{"$f":"Inputs!$D$392*AQ$263","v":0},{"$f":"Inputs!$D$392*AR$263","v":0},{"$f":"Inputs!$D$392*AS$263","v":0},{"$f":"Inputs!$D$392*AT$263","v":0},{"$f":"Inputs!$D$392*AU$263","v":0},{"$f":"Inputs!$D$392*AV$263","v":0},{"$f":"Inputs!$D$392*AW$263","v":0},{"$f":"Inputs!$D$392*AX$263","v":0},{"$f":"Inputs!$D$392*AY$263","v":0},{"$f":"Inputs!$D$392*AZ$263","v":0},{"$f":"Inputs!$D$392*BA$263","v":0},{"$f":"Inputs!$D$392*BB$263","v":0},{"$f":"Inputs!$D$392*BC$263","v":0},{"$f":"Inputs!$D$392*BD$263","v":0}]
[null,null,"All in Rate","% p.p.",null,null,null,null,null,{"$f":"J277*J$10/Days_Yr","v":0},0,0,2.772602739726027E-2,2.7273972602739727E-2,2.772602739726027E-2,2.7273972602739727E-2,2.772602739726027E-2,2.7424657534246576E-2,2.772602739726027E-2,2.7273972602739727E-2,2.772602739726027E-2,2.7273972602739727E-2,2.772602739726027E-2,2.7273972602739727E-2,2.772602739726027E-2,2.7424657534246576E-2,2.772602739726027E-2,2.7273972602739727E-2,2.772602739726027E-2,2.7273972602739727E-2,2.772602739726027E-2,2.7273972602739727E-2,0,0,0,0,0,0,0,0,0,{"$f":"AP277*AP$10/Days_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Funded interest ","EUR",null,null,null,null,{"$f":"SUM(J280:BD280)","v":0},{"$f":"J151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Interest after construction completion","EUR",null,null,null,null,{"$f":"SUM(J281:BD281)","v":0},{"$f":"J269*J278*(J$217-J$6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Interest Paid","EUR",null,null,null,null,{"$f":"SUM(J282:BD282)","v":0},{"$f":"J280+J281","v":0},{"$f":"K280+K281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Repayment"]
[null,null,"Applied Method"]
[null,{"$f":"IF(C286=$E$289,1,0)","v":0},"Annuity","EUR",null,null,null,null,null,{"$f":"$B286*J297","v":0},{"$f":"$B286*K297","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(C287=$E$289,1,0)","v":1},"Equal P","EUR",null,null,null,null,null,{"$f":"$B287*J301","v":0},{"$f":"$B287*K301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(C288=$E$289,1,0)","v":0},"Sculpted","EUR",null,null,null,null,null,{"$f":"$B288*J306","v":0},{"$f":"$B288*K306","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Applied Method","EUR",{"$f":"Inputs!D398","v":"Equal P"},null,null,null,null,{"$f":"SUM(J286:J288)","v":0},{"$f":"SUM(K286:K288)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C286","v":"Annuity"}]
[null,null,"Repayment Period","[1,0]",null,null,null,null,null,{"$f":"J265","v":0},{"$f":"K265","v":0},0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Repayments Remaining","[1,0]",null,null,null,null,null,{"$f":"J266","v":0},0,0,0,0,0,0,0,0,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Principal calculated","EUR",null,null,null,null,{"$f":"SUM(J295:BD295)","v":3.1099623480073726},{"$f":"-IF(J265=0,0,PPMT(J278,1,J266,J272))","v":0},{"$f":"-IF(K265=0,0,PPMT(K278,1,K266,K272))","v":0},0,0,0,0,0,0,{"$f":"-IF(R265=0,0,PPMT(R278,1,R266,R269,1))","v":0},{"$f":"-IF(S265=0,0,PPMT(S278,1,S266,S269,1))","v":5.9433752335744737E-2},6.512383333422106E-2,7.1377216041838359E-2,7.9178037839428547E-2,8.8148073061053836E-2,9.9532442515609096E-2,0.11336707405058856,0.13152745030252255,0.15548258814968557,0.18938388136744838,0.23983964846838671,0.32440507971989696,0.49316327082094796,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Calculated % Principal","%",{"$f":"I270","v":0},null,null,null,{"$f":"SUM(J296:BD296)","v":3.1099623480073732E-7},{"$f":"J295/$E$204*J$200","v":0},{"$f":"K295/$E$204*K$200","v":0},0,0,0,0,0,0,0,5.9433752335744748E-9,6.5123833334221074E-9,7.1377216041838371E-9,7.9178037839428565E-9,8.814807306105385E-9,9.9532442515609121E-9,1.1336707405058858E-8,1.3152745030252258E-8,1.5548258814968559E-8,1.8938388136744842E-8,2.3983964846838676E-8,3.24405079719897E-8,4.9316327082094808E-8,1.0000000000000002E-7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Principal used","EUR",null,null,null,null,{"$f":"SUM(J297:BD297)","v":3.1099623480073721},{"$f":"J296*$E$204","v":0},{"$f":"K296*$E$204","v":0},0,0,0,0,0,0,0,5.9433752335744737E-2,6.512383333422106E-2,7.1377216041838359E-2,7.9178037839428547E-2,8.8148073061053836E-2,9.9532442515609096E-2,0.11336707405058856,0.13152745030252255,0.15548258814968555,0.18938388136744838,0.23983964846838671,0.32440507971989696,0.49316327082094802,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"`"]
[null,null,{"$f":"C287","v":"Equal P"}]
[null,null,"Repayment Period","[1,0]",null,null,null,null,{"$f":"SUM(J300:BD300)","v":14},{"$f":"J292","v":0},{"$f":"K292","v":0},0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Principal","EUR",{"$f":"I270","v":0},null,null,null,{"$f":"SUM(J301:BD301)","v":0},{"$f":"$E301/$I300*J300","v":0},{"$f":"$E301/$I300*K300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C288","v":"Sculpted"}]
[null,null,"Repayment Period","[1,0]",null,null,null,null,null,{"$f":"J300","v":0},{"$f":"K300","v":0},0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Depreciation",null,null,null,null,null,{"$f":"SUM(J305:BD305)","v":0},{"$f":"IF(J$304=0,0,LOOKUP(J$3,Inputs!$I$447:$AN$447,Inputs!$I462:$AN462))","v":0},{"$f":"IF(K$304=0,0,LOOKUP(K$3,Inputs!$I$447:$AN$447,Inputs!$I462:$AN462))","v":0},{"$f":"IF(L$304=0,0,LOOKUP(L$3,Inputs!$I$447:$AN$447,Inputs!$I462:$AN462))","v":0},{"$f":"IF(M$304=0,0,LOOKUP(M$3,Inputs!$I$447:$AN$447,Inputs!$I462:$AN462))","v":0},{"$f":"IF(N$304=0,0,LOOKUP(N$3,Inputs!$I$447:$AN$447,Inputs!$I462:$AN462))","v":0},{"$f":"IF(O$304=0,0,LOOKUP(O$3,Inputs!$I$447:$AN$447,Inputs!$I462:$AN462))","v":0},{"$f":"IF(P$304=0,0,LOOKUP(P$3,Inputs!$I$447:$AN$447,Inputs!$I462:$AN462))","v":0},{"$f":"IF(Q$304=0,0,LOOKUP(Q$3,Inputs!$I$447:$AN$447,Inputs!$I462:$AN462))","v":0},{"$f":"IF(R$304=0,0,LOOKUP(R$3,Inputs!$I$447:$AN$447,Inputs!$I462:$AN462))","v":0},{"$f":"IF(S$304=0,0,LOOKUP(S$3,Inputs!$I$447:$AN$447,Inputs!$I462:$AN462))","v":0},{"$f":"IF(T$304=0,0,LOOKUP(T$3,Inputs!$I$447:$AN$447,Inputs!$I462:$AN462))","v":0},{"$f":"IF(U$304=0,0,LOOKUP(U$3,Inputs!$I$447:$AN$447,Inputs!$I462:$AN462))","v":0},{"$f":"IF(V$304=0,0,LOOKUP(V$3,Inputs!$I$447:$AN$447,Inputs!$I462:$AN462))","v":0},{"$f":"IF(W$304=0,0,LOOKUP(W$3,Inputs!$I$447:$AN$447,Inputs!$I462:$AN462))","v":0},{"$f":"IF(X$304=0,0,LOOKUP(X$3,Inputs!$I$447:$AN$447,Inputs!$I462:$AN462))","v":0},{"$f":"IF(Y$304=0,0,LOOKUP(Y$3,Inputs!$I$447:$AN$447,Inputs!$I462:$AN462))","v":0},{"$f":"IF(Z$304=0,0,LOOKUP(Z$3,Inputs!$I$447:$AN$447,Inputs!$I462:$AN462))","v":0},{"$f":"IF(AA$304=0,0,LOOKUP(AA$3,Inputs!$I$447:$AN$447,Inputs!$I462:$AN462))","v":0},{"$f":"IF(AB$304=0,0,LOOKUP(AB$3,Inputs!$I$447:$AN$447,Inputs!$I462:$AN462))","v":0},{"$f":"IF(AC$304=0,0,LOOKUP(AC$3,Inputs!$I$447:$AN$447,Inputs!$I462:$AN462))","v":0},{"$f":"IF(AD$304=0,0,LOOKUP(AD$3,Inputs!$I$447:$AN$447,Inputs!$I462:$AN462))","v":0},{"$f":"IF(AE$304=0,0,LOOKUP(AE$3,Inputs!$I$447:$AN$447,Inputs!$I462:$AN462))","v":0},{"$f":"IF(AF$304=0,0,LOOKUP(AF$3,Inputs!$I$447:$AN$447,Inputs!$I462:$AN462))","v":0},{"$f":"IF(AG$304=0,0,LOOKUP(AG$3,Inputs!$I$447:$AN$447,Inputs!$I462:$AN462))","v":0},{"$f":"IF(AH$304=0,0,LOOKUP(AH$3,Inputs!$I$447:$AN$447,Inputs!$I462:$AN462))","v":0},{"$f":"IF(AI$304=0,0,LOOKUP(AI$3,Inputs!$I$447:$AN$447,Inputs!$I462:$AN462))","v":0},{"$f":"IF(AJ$304=0,0,LOOKUP(AJ$3,Inputs!$I$447:$AN$447,Inputs!$I462:$AN462))","v":0},{"$f":"IF(AK$304=0,0,LOOKUP(AK$3,Inputs!$I$447:$AN$447,Inputs!$I462:$AN462))","v":0},{"$f":"IF(AL$304=0,0,LOOKUP(AL$3,Inputs!$I$447:$AN$447,Inputs!$I462:$AN462))","v":0},{"$f":"IF(AM$304=0,0,LOOKUP(AM$3,Inputs!$I$447:$AN$447,Inputs!$I462:$AN462))","v":0},{"$f":"IF(AN$304=0,0,LOOKUP(AN$3,Inputs!$I$447:$AN$447,Inputs!$I462:$AN462))","v":0},{"$f":"IF(AO$304=0,0,LOOKUP(AO$3,Inputs!$I$447:$AN$447,Inputs!$I462:$AN462))","v":0},{"$f":"IF(AP$304=0,0,LOOKUP(AP$3,Inputs!$I$447:$AN$447,Inputs!$I462:$AN462))","v":0},{"$f":"IF(AQ$304=0,0,LOOKUP(AQ$3,Inputs!$I$447:$AN$447,Inputs!$I462:$AN462))","v":0},{"$f":"IF(AR$304=0,0,LOOKUP(AR$3,Inputs!$I$447:$AN$447,Inputs!$I462:$AN462))","v":0},{"$f":"IF(AS$304=0,0,LOOKUP(AS$3,Inputs!$I$447:$AN$447,Inputs!$I462:$AN462))","v":0},{"$f":"IF(AT$304=0,0,LOOKUP(AT$3,Inputs!$I$447:$AN$447,Inputs!$I462:$AN462))","v":0},{"$f":"IF(AU$304=0,0,LOOKUP(AU$3,Inputs!$I$447:$AN$447,Inputs!$I462:$AN462))","v":0},{"$f":"IF(AV$304=0,0,LOOKUP(AV$3,Inputs!$I$447:$AN$447,Inputs!$I462:$AN462))","v":0},{"$f":"IF(AW$304=0,0,LOOKUP(AW$3,Inputs!$I$447:$AN$447,Inputs!$I462:$AN462))","v":0},{"$f":"IF(AX$304=0,0,LOOKUP(AX$3,Inputs!$I$447:$AN$447,Inputs!$I462:$AN462))","v":0},{"$f":"IF(AY$304=0,0,LOOKUP(AY$3,Inputs!$I$447:$AN$447,Inputs!$I462:$AN462))","v":0},{"$f":"IF(AZ$304=0,0,LOOKUP(AZ$3,Inputs!$I$447:$AN$447,Inputs!$I462:$AN462))","v":0},{"$f":"IF(BA$304=0,0,LOOKUP(BA$3,Inputs!$I$447:$AN$447,Inputs!$I462:$AN462))","v":0},{"$f":"IF(BB$304=0,0,LOOKUP(BB$3,Inputs!$I$447:$AN$447,Inputs!$I462:$AN462))","v":0},{"$f":"IF(BC$304=0,0,LOOKUP(BC$3,Inputs!$I$447:$AN$447,Inputs!$I462:$AN462))","v":0},{"$f":"IF(BD$304=0,0,LOOKUP(BD$3,Inputs!$I$447:$AN$447,Inputs!$I462:$AN462))","v":0}]
[null,null,"Principal","EUR",{"$f":"I270","v":0},null,null,null,{"$f":"SUM(J306:BD306)","v":0},{"$f":"$E306*J305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"Inputs!B353","v":"Spare 2"}]
[null,null,"Loan Tenor","[1,0]",{"$f":"Inputs!D409","v":"2013-07-01"},{"$f":"Inputs!D411","v":"2023-06-30"},null,null,null,{"$f":"IF(AND(J$3>=$E309,J$3<=$F309),1,0)","v":0},{"$f":"IF(AND(K$3>=$E309,K$3<=$F309),1,0)","v":0},0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Grace Period","[1,0]",{"$f":"Inputs!D409","v":"2013-07-01"},{"$f":"Inputs!D410","v":"2016-06-30"},null,null,null,{"$f":"IF(AND(J$3>=$E310,J$3<=$F$172),1,0)","v":0},0,0,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Repayment","[1,0]",null,null,null,null,null,{"$f":"J309-J310","v":0},{"$f":"K309-K310","v":0},0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Remaining Periods","Num#",null,null,null,null,null,{"$f":"SUM(J$311:$BD311)*J311","v":0},{"$f":"SUM(K$311:$BD311)*K311","v":0},{"$f":"SUM(L$311:$BD311)*L311","v":0},{"$f":"SUM(M$311:$BD311)*M311","v":0},{"$f":"SUM(N$311:$BD311)*N311","v":0},{"$f":"SUM(O$311:$BD311)*O311","v":0},{"$f":"SUM(P$311:$BD311)*P311","v":0},{"$f":"SUM(Q$311:$BD311)*Q311","v":0},{"$f":"SUM(R$311:$BD311)*R311","v":0},{"$f":"SUM(S$311:$BD311)*S311","v":14},{"$f":"SUM(T$311:$BD311)*T311","v":13},{"$f":"SUM(U$311:$BD311)*U311","v":12},{"$f":"SUM(V$311:$BD311)*V311","v":11},{"$f":"SUM(W$311:$BD311)*W311","v":10},{"$f":"SUM(X$311:$BD311)*X311","v":9},{"$f":"SUM(Y$311:$BD311)*Y311","v":8},{"$f":"SUM(Z$311:$BD311)*Z311","v":7},{"$f":"SUM(AA$311:$BD311)*AA311","v":6},{"$f":"SUM(AB$311:$BD311)*AB311","v":5},{"$f":"SUM(AC$311:$BD311)*AC311","v":4},{"$f":"SUM(AD$311:$BD311)*AD311","v":3},{"$f":"SUM(AE$311:$BD311)*AE311","v":2},{"$f":"SUM(AF$311:$BD311)*AF311","v":1},{"$f":"SUM(AG$311:$BD311)*AG311","v":0},{"$f":"SUM(AH$311:$BD311)*AH311","v":0},{"$f":"SUM(AI$311:$BD311)*AI311","v":0},{"$f":"SUM(AJ$311:$BD311)*AJ311","v":0},{"$f":"SUM(AK$311:$BD311)*AK311","v":0},{"$f":"SUM(AL$311:$BD311)*AL311","v":0},{"$f":"SUM(AM$311:$BD311)*AM311","v":0},{"$f":"SUM(AN$311:$BD311)*AN311","v":0},{"$f":"SUM(AO$311:$BD311)*AO311","v":0},{"$f":"SUM(AP$311:$BD311)*AP311","v":0},{"$f":"SUM(AQ$311:$BD311)*AQ311","v":0},{"$f":"SUM(AR$311:$BD311)*AR311","v":0},{"$f":"SUM(AS$311:$BD311)*AS311","v":0},{"$f":"SUM(AT$311:$BD311)*AT311","v":0},{"$f":"SUM(AU$311:$BD311)*AU311","v":0},{"$f":"SUM(AV$311:$BD311)*AV311","v":0},{"$f":"SUM(AW$311:$BD311)*AW311","v":0},{"$f":"SUM(AX$311:$BD311)*AX311","v":0},{"$f":"SUM(AY$311:$BD311)*AY311","v":0},{"$f":"SUM(AZ$311:$BD311)*AZ311","v":0},{"$f":"SUM(BA$311:$BD311)*BA311","v":0},{"$f":"SUM(BB$311:$BD311)*BB311","v":0},{"$f":"SUM(BC$311:$BD311)*BC311","v":0},{"$f":"SUM(BD$311:$BD311)*BD311","v":0}]
[]
[null,null,"Debt Account"]
[null,null,"Balance B/f","EUR",null,null,null,null,null,{"$f":"I318","v":0},{"$f":"J318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY318","v":0},{"$f":"AZ318","v":0},{"$f":"BA318","v":0},{"$f":"BB318","v":0},{"$f":"BC318","v":0}]
[null,null,"Drawings ","EUR",null,null,null,null,{"$f":"SUM(J316:BD316)","v":0},{"$f":"J134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Principal Repayments","EUR",null,null,null,null,{"$f":"SUM(J317:BD317)","v":0},{"$f":"-J335","v":0},{"$f":"-K335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Balance C/f","EUR",null,null,null,null,null,{"$f":"SUM(J315:J317)","v":0},{"$f":"SUM(K315:K317)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Interest"]
[null,null,"Base Rate","% p.a."]
[null,null,"Margin","% p.a."]
[null,null,"All in Rate","% p.a.",null,null,null,null,null,{"$f":"Inputs!$D$406","v":5.5E-2},{"$f":"Inputs!$D$406","v":5.5E-2},{"$f":"Inputs!$D$406","v":5.5E-2},{"$f":"Inputs!$D$406","v":5.5E-2},{"$f":"Inputs!$D$406","v":5.5E-2},{"$f":"Inputs!$D$406","v":5.5E-2},{"$f":"Inputs!$D$406","v":5.5E-2},{"$f":"Inputs!$D$406","v":5.5E-2},{"$f":"Inputs!$D$406","v":5.5E-2},{"$f":"Inputs!$D$406","v":5.5E-2},{"$f":"Inputs!$D$406","v":5.5E-2},{"$f":"Inputs!$D$406","v":5.5E-2},{"$f":"Inputs!$D$406","v":5.5E-2},{"$f":"Inputs!$D$406","v":5.5E-2},{"$f":"Inputs!$D$406","v":5.5E-2},{"$f":"Inputs!$D$406","v":5.5E-2},{"$f":"Inputs!$D$406","v":5.5E-2},{"$f":"Inputs!$D$406","v":5.5E-2},{"$f":"Inputs!$D$406","v":5.5E-2},{"$f":"Inputs!$D$406","v":5.5E-2},{"$f":"Inputs!$D$406","v":5.5E-2},{"$f":"Inputs!$D$406","v":5.5E-2},{"$f":"Inputs!$D$406","v":5.5E-2},{"$f":"Inputs!$D$406","v":5.5E-2},{"$f":"Inputs!$D$406","v":5.5E-2},{"$f":"Inputs!$D$406","v":5.5E-2},{"$f":"Inputs!$D$406","v":5.5E-2},{"$f":"Inputs!$D$406","v":5.5E-2},{"$f":"Inputs!$D$406","v":5.5E-2},{"$f":"Inputs!$D$406","v":5.5E-2},{"$f":"Inputs!$D$406","v":5.5E-2},{"$f":"Inputs!$D$406","v":5.5E-2},{"$f":"Inputs!$D$406","v":5.5E-2},{"$f":"Inputs!$D$406","v":5.5E-2},{"$f":"Inputs!$D$406","v":5.5E-2},{"$f":"Inputs!$D$406","v":5.5E-2},{"$f":"Inputs!$D$406","v":5.5E-2},{"$f":"Inputs!$D$406","v":5.5E-2},{"$f":"Inputs!$D$406","v":5.5E-2},{"$f":"Inputs!$D$406","v":5.5E-2},{"$f":"Inputs!$D$406","v":5.5E-2},{"$f":"Inputs!$D$406","v":5.5E-2},{"$f":"Inputs!$D$406","v":5.5E-2},{"$f":"Inputs!$D$406","v":5.5E-2},{"$f":"Inputs!$D$406","v":5.5E-2},{"$f":"Inputs!$D$406","v":5.5E-2},{"$f":"Inputs!$D$406","v":5.5E-2}]
[null,null,"All in Rate","% p.p.",null,null,null,null,null,{"$f":"J$323*J$10/Days_Yr","v":2.7424657534246576E-2},2.772602739726027E-2,2.7273972602739727E-2,2.772602739726027E-2,2.7273972602739727E-2,2.772602739726027E-2,2.7273972602739727E-2,2.772602739726027E-2,2.7424657534246576E-2,2.772602739726027E-2,2.7273972602739727E-2,2.772602739726027E-2,2.7273972602739727E-2,2.772602739726027E-2,2.7273972602739727E-2,2.772602739726027E-2,2.7424657534246576E-2,2.772602739726027E-2,2.7273972602739727E-2,2.772602739726027E-2,2.7273972602739727E-2,2.772602739726027E-2,2.7273972602739727E-2,2.772602739726027E-2,2.7424657534246576E-2,2.772602739726027E-2,2.7273972602739727E-2,2.772602739726027E-2,2.7273972602739727E-2,2.772602739726027E-2,2.7273972602739727E-2,2.772602739726027E-2,2.7424657534246576E-2,2.772602739726027E-2,2.7273972602739727E-2,2.772602739726027E-2,2.7273972602739727E-2,2.772602739726027E-2,2.7273972602739727E-2,2.772602739726027E-2,2.7424657534246576E-2,2.772602739726027E-2,2.7273972602739727E-2,2.772602739726027E-2,2.7273972602739727E-2,2.772602739726027E-2,2.7273972602739727E-2]
[]
[null,null,"Funded interest ","EUR",null,null,null,null,{"$f":"SUM(J326:BD326)","v":0},{"$f":"J152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Interest after construction completion","EUR",null,null,null,null,{"$f":"SUM(J327:BD327)","v":0},{"$f":"J315*J324*(J$217-J$6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Interest Paid","EUR",null,null,null,null,{"$f":"SUM(J328:BD328)","v":0},{"$f":"J326+J327","v":0},{"$f":"K326+K327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Repayment"]
[null,null,"Applied Method"]
[null,{"$f":"IF(C332=$E$335,1,0)","v":0},"Annuity","EUR",null,null,null,null,null,{"$f":"$B332*J343","v":0},{"$f":"$B332*K343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(C333=$E$335,1,0)","v":1},"Equal P","EUR",null,null,null,null,null,{"$f":"$B333*J347","v":0},{"$f":"$B333*K347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(C334=$E$335,1,0)","v":0},"Sculpted","EUR",null,null,null,null,null,{"$f":"$B334*J352","v":0},{"$f":"$B334*K352","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Applied Method","EUR",{"$f":"Inputs!D412","v":"Equal P"},null,null,null,null,{"$f":"SUM(J332:J334)","v":0},{"$f":"SUM(K332:K334)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C332","v":"Annuity"}]
[null,null,"Repayment Period","[1,0]",null,null,null,null,null,{"$f":"J311","v":0},{"$f":"K311","v":0},0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Repayments Remaining","[1,0]",null,null,null,null,null,{"$f":"J312","v":0},0,0,0,0,0,0,0,0,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Principal calculated","EUR",null,null,null,null,{"$f":"SUM(J341:BD341)","v":3.1099623480073726},{"$f":"-IF(J311=0,0,PPMT(J324,1,J312,J318))","v":0},{"$f":"-IF(K311=0,0,PPMT(K324,1,K312,K318))","v":0},0,0,0,0,0,0,{"$f":"-IF(R311=0,0,PPMT(R324,1,R312,R315,1))","v":0},{"$f":"-IF(S311=0,0,PPMT(S324,1,S312,S315,1))","v":5.9433752335744737E-2},6.512383333422106E-2,7.1377216041838359E-2,7.9178037839428547E-2,8.8148073061053836E-2,9.9532442515609096E-2,0.11336707405058856,0.13152745030252255,0.15548258814968557,0.18938388136744838,0.23983964846838671,0.32440507971989696,0.49316327082094796,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Calculated % Principal","%",{"$f":"I316","v":0},null,null,null,{"$f":"SUM(J342:BD342)","v":3.1099623480073732E-7},{"$f":"J341/$E$204*J$200","v":0},{"$f":"K341/$E$204*K$200","v":0},0,0,0,0,0,0,0,5.9433752335744748E-9,6.5123833334221074E-9,7.1377216041838371E-9,7.9178037839428565E-9,8.814807306105385E-9,9.9532442515609121E-9,1.1336707405058858E-8,1.3152745030252258E-8,1.5548258814968559E-8,1.8938388136744842E-8,2.3983964846838676E-8,3.24405079719897E-8,4.9316327082094808E-8,1.0000000000000002E-7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Principal used","EUR",null,null,null,null,{"$f":"SUM(J343:BD343)","v":3.1099623480073721},{"$f":"J342*$E$204","v":0},{"$f":"K342*$E$204","v":0},0,0,0,0,0,0,0,5.9433752335744737E-2,6.512383333422106E-2,7.1377216041838359E-2,7.9178037839428547E-2,8.8148073061053836E-2,9.9532442515609096E-2,0.11336707405058856,0.13152745030252255,0.15548258814968555,0.18938388136744838,0.23983964846838671,0.32440507971989696,0.49316327082094802,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"`"]
[null,null,{"$f":"C333","v":"Equal P"}]
[null,null,"Repayment Period","[1,0]",null,null,null,null,{"$f":"SUM(J346:BD346)","v":14},{"$f":"J338","v":0},{"$f":"K338","v":0},0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Principal","EUR",{"$f":"I316","v":0},null,null,null,{"$f":"SUM(J347:BD347)","v":0},{"$f":"$E347/$I346*J346","v":0},{"$f":"$E347/$I346*K346","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C334","v":"Sculpted"}]
[null,null,"Repayment Period","[1,0]",null,null,null,null,null,{"$f":"J346","v":0},{"$f":"K346","v":0},0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Depreciation",null,null,null,null,null,{"$f":"SUM(J351:BD351)","v":0},{"$f":"IF(J$350=0,0,LOOKUP(J$3,Inputs!$I$447:$AN$447,Inputs!$I469:$AN469))","v":0},{"$f":"IF(K$350=0,0,LOOKUP(K$3,Inputs!$I$447:$AN$447,Inputs!$I469:$AN469))","v":0},{"$f":"IF(L$350=0,0,LOOKUP(L$3,Inputs!$I$447:$AN$447,Inputs!$I469:$AN469))","v":0},{"$f":"IF(M$350=0,0,LOOKUP(M$3,Inputs!$I$447:$AN$447,Inputs!$I469:$AN469))","v":0},{"$f":"IF(N$350=0,0,LOOKUP(N$3,Inputs!$I$447:$AN$447,Inputs!$I469:$AN469))","v":0},{"$f":"IF(O$350=0,0,LOOKUP(O$3,Inputs!$I$447:$AN$447,Inputs!$I469:$AN469))","v":0},{"$f":"IF(P$350=0,0,LOOKUP(P$3,Inputs!$I$447:$AN$447,Inputs!$I469:$AN469))","v":0},{"$f":"IF(Q$350=0,0,LOOKUP(Q$3,Inputs!$I$447:$AN$447,Inputs!$I469:$AN469))","v":0},{"$f":"IF(R$350=0,0,LOOKUP(R$3,Inputs!$I$447:$AN$447,Inputs!$I469:$AN469))","v":0},{"$f":"IF(S$350=0,0,LOOKUP(S$3,Inputs!$I$447:$AN$447,Inputs!$I469:$AN469))","v":0},{"$f":"IF(T$350=0,0,LOOKUP(T$3,Inputs!$I$447:$AN$447,Inputs!$I469:$AN469))","v":0},{"$f":"IF(U$350=0,0,LOOKUP(U$3,Inputs!$I$447:$AN$447,Inputs!$I469:$AN469))","v":0},{"$f":"IF(V$350=0,0,LOOKUP(V$3,Inputs!$I$447:$AN$447,Inputs!$I469:$AN469))","v":0},{"$f":"IF(W$350=0,0,LOOKUP(W$3,Inputs!$I$447:$AN$447,Inputs!$I469:$AN469))","v":0},{"$f":"IF(X$350=0,0,LOOKUP(X$3,Inputs!$I$447:$AN$447,Inputs!$I469:$AN469))","v":0},{"$f":"IF(Y$350=0,0,LOOKUP(Y$3,Inputs!$I$447:$AN$447,Inputs!$I469:$AN469))","v":0},{"$f":"IF(Z$350=0,0,LOOKUP(Z$3,Inputs!$I$447:$AN$447,Inputs!$I469:$AN469))","v":0},{"$f":"IF(AA$350=0,0,LOOKUP(AA$3,Inputs!$I$447:$AN$447,Inputs!$I469:$AN469))","v":0},{"$f":"IF(AB$350=0,0,LOOKUP(AB$3,Inputs!$I$447:$AN$447,Inputs!$I469:$AN469))","v":0},{"$f":"IF(AC$350=0,0,LOOKUP(AC$3,Inputs!$I$447:$AN$447,Inputs!$I469:$AN469))","v":0},{"$f":"IF(AD$350=0,0,LOOKUP(AD$3,Inputs!$I$447:$AN$447,Inputs!$I469:$AN469))","v":0},{"$f":"IF(AE$350=0,0,LOOKUP(AE$3,Inputs!$I$447:$AN$447,Inputs!$I469:$AN469))","v":0},{"$f":"IF(AF$350=0,0,LOOKUP(AF$3,Inputs!$I$447:$AN$447,Inputs!$I469:$AN469))","v":0},{"$f":"IF(AG$350=0,0,LOOKUP(AG$3,Inputs!$I$447:$AN$447,Inputs!$I469:$AN469))","v":0},{"$f":"IF(AH$350=0,0,LOOKUP(AH$3,Inputs!$I$447:$AN$447,Inputs!$I469:$AN469))","v":0},{"$f":"IF(AI$350=0,0,LOOKUP(AI$3,Inputs!$I$447:$AN$447,Inputs!$I469:$AN469))","v":0},{"$f":"IF(AJ$350=0,0,LOOKUP(AJ$3,Inputs!$I$447:$AN$447,Inputs!$I469:$AN469))","v":0},{"$f":"IF(AK$350=0,0,LOOKUP(AK$3,Inputs!$I$447:$AN$447,Inputs!$I469:$AN469))","v":0},{"$f":"IF(AL$350=0,0,LOOKUP(AL$3,Inputs!$I$447:$AN$447,Inputs!$I469:$AN469))","v":0},{"$f":"IF(AM$350=0,0,LOOKUP(AM$3,Inputs!$I$447:$AN$447,Inputs!$I469:$AN469))","v":0},{"$f":"IF(AN$350=0,0,LOOKUP(AN$3,Inputs!$I$447:$AN$447,Inputs!$I469:$AN469))","v":0},{"$f":"IF(AO$350=0,0,LOOKUP(AO$3,Inputs!$I$447:$AN$447,Inputs!$I469:$AN469))","v":0},{"$f":"IF(AP$350=0,0,LOOKUP(AP$3,Inputs!$I$447:$AN$447,Inputs!$I469:$AN469))","v":0},{"$f":"IF(AQ$350=0,0,LOOKUP(AQ$3,Inputs!$I$447:$AN$447,Inputs!$I469:$AN469))","v":0},{"$f":"IF(AR$350=0,0,LOOKUP(AR$3,Inputs!$I$447:$AN$447,Inputs!$I469:$AN469))","v":0},{"$f":"IF(AS$350=0,0,LOOKUP(AS$3,Inputs!$I$447:$AN$447,Inputs!$I469:$AN469))","v":0},{"$f":"IF(AT$350=0,0,LOOKUP(AT$3,Inputs!$I$447:$AN$447,Inputs!$I469:$AN469))","v":0},{"$f":"IF(AU$350=0,0,LOOKUP(AU$3,Inputs!$I$447:$AN$447,Inputs!$I469:$AN469))","v":0},{"$f":"IF(AV$350=0,0,LOOKUP(AV$3,Inputs!$I$447:$AN$447,Inputs!$I469:$AN469))","v":0},{"$f":"IF(AW$350=0,0,LOOKUP(AW$3,Inputs!$I$447:$AN$447,Inputs!$I469:$AN469))","v":0},{"$f":"IF(AX$350=0,0,LOOKUP(AX$3,Inputs!$I$447:$AN$447,Inputs!$I469:$AN469))","v":0},{"$f":"IF(AY$350=0,0,LOOKUP(AY$3,Inputs!$I$447:$AN$447,Inputs!$I469:$AN469))","v":0},{"$f":"IF(AZ$350=0,0,LOOKUP(AZ$3,Inputs!$I$447:$AN$447,Inputs!$I469:$AN469))","v":0},{"$f":"IF(BA$350=0,0,LOOKUP(BA$3,Inputs!$I$447:$AN$447,Inputs!$I469:$AN469))","v":0},{"$f":"IF(BB$350=0,0,LOOKUP(BB$3,Inputs!$I$447:$AN$447,Inputs!$I469:$AN469))","v":0},{"$f":"IF(BC$350=0,0,LOOKUP(BC$3,Inputs!$I$447:$AN$447,Inputs!$I469:$AN469))","v":0},{"$f":"IF(BD$350=0,0,LOOKUP(BD$3,Inputs!$I$447:$AN$447,Inputs!$I469:$AN469))","v":0}]
[null,null,"Principal","EUR",{"$f":"I316","v":0},null,null,null,{"$f":"SUM(J352:BD352)","v":0},{"$f":"$E352*J351","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Summary "]
[]
[null,null,"Drawdown"]
[null,null,{"$f":"Inputs!B350","v":"Senior Lender 1"},"EUR",null,null,null,null,{"$f":"SUM(J357:BD357)","v":9999999.9999999981},{"$f":"J178","v":0},{"$f":"K178","v":0},0,914256.75037002272,3405178.6625156659,631799.23691705638,3665762.5943997107,0,1383002.7557975433,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Inputs!B351","v":"Other DFIs"},"EUR",null,null,null,null,{"$f":"SUM(J358:BD358)","v":15168126.164368659},{"$f":"J224","v":0},{"$f":"K224","v":0},0,1386756.1736238208,5165017.9565253751,958321.05361097562,5560274.9520478193,0,2097756.0285606678,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Inputs!B352","v":"Spare 1"},"EUR",null,null,null,null,{"$f":"SUM(J359:BD359)","v":0},{"$f":"J270","v":0},{"$f":"K270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Inputs!B353","v":"Spare 2"},"EUR",null,null,null,null,{"$f":"SUM(J360:BD360)","v":0},{"$f":"J316","v":0},{"$f":"K316","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total drawdowns","EUR",null,null,null,null,{"$f":"SUM(J361:BD361)","v":25168126.164368659},{"$f":"SUM(J357:J360)","v":0},{"$f":"SUM(K357:K360)","v":0},0,2301012.9239938436,8570196.6190410405,1590120.290528032,9226037.5464475304,0,3480758.7843582109,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Financial Fees"]
[null,null,{"$f":"C357","v":"Senior Lender 1"},"EUR",null,null,null,null,{"$f":"SUM(J364:BD364)","v":315270.80414499063},{"$f":"J99+J100","v":0},0,0,201111.11111111109,45681.098005084059,29033.99677858426,25384.070232936203,7068.6807518541164,6991.847265420919,9.5201863182915587E-12,9.3649658891889783E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C358","v":"Other DFIs"},"EUR",null,null,null,null,{"$f":"SUM(J365:BD365)","v":478206.73332131794},{"$f":"J114+J115","v":0},0,0,305047.8706389697,69289.66578680044,44039.132619343924,38502.87798583712,10721.86414597675,10605.322144390044,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C359","v":"Spare 1"},"EUR",null,null,null,null,{"$f":"SUM(J366:BD366)","v":0},{"$f":"J129+J130","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C360","v":"Spare 2"},"EUR",null,null,null,null,{"$f":"SUM(J367:BD367)","v":0},{"$f":"J144+J145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Financial Fees","EUR",null,null,null,null,{"$f":"SUM(J368:BD368)","v":793477.53746630868},{"$f":"SUM(J364:J367)","v":0},{"$f":"SUM(K364:K367)","v":0},0,506158.98175008083,114970.7637918845,73073.129397928191,63886.948218773323,17790.544897830867,17597.169409810962,9.5201863182915587E-12,9.3649658891889783E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Funded interest"]
[null,null,{"$f":"C364","v":"Senior Lender 1"},"EUR",null,null,null,null,{"$f":"SUM(J371:BD371)","v":1232521.3733260268},{"$f":"J188","v":0},{"$f":"K188","v":0},0,30373.640928959645,141161.54897944481,164491.01781011341,281608.25716122752,286275.79733517044,328611.11111111107,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C365","v":"Other DFIs"},"EUR",null,null,null,null,{"$f":"SUM(J372:BD372)","v":1843894.3256768321},{"$f":"J234","v":0},{"$f":"K234","v":0},0,45440.010511070956,211182.52778412407,246084.21478841553,421295.62917200278,428278.42965551669,491613.51376570202,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C366","v":"Spare 1"},"EUR",null,null,null,null,{"$f":"SUM(J373:BD373)","v":0},{"$f":"J280","v":0},{"$f":"K280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C367","v":"Spare 2"},"EUR",null,null,null,null,{"$f":"SUM(J374:BD374)","v":0},{"$f":"J326","v":0},{"$f":"K326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total IDC and fees","EUR",null,null,null,null,{"$f":"SUM(J375:BD375)","v":3076415.6990028592},{"$f":"SUM(J371:J374)","v":0},{"$f":"SUM(K371:K374)","v":0},0,75813.651440030604,352344.07676356891,410575.23259852896,702903.8863332303,714554.2269906872,820224.62487681303,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Unfunded interest"]
[null,null,{"$f":"C371","v":"Senior Lender 1"},"EUR",null,null,null,null,{"$f":"SUM(J378:BD378)","v":2473611.1111111096},{"$f":"J189","v":0},{"$f":"K189","v":0},0,0,0,0,0,0,0,{"$f":"S189","v":332222.22222222219},303462.30158730154,284761.90476190468,256775.79365079361,237301.58730158722,210089.28571428565,189841.26984126974,164305.55555555545,142380.95238095225,116716.26984126974,94920.634920634795,70029.761904761806,47460.317460317354,23343.25396825387,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C372","v":"Other DFIs"},"EUR",null,null,null,null,{"$f":"SUM(J379:BD379)","v":3700607.2190055596},{"$f":"J235","v":0},{"$f":"K235","v":0},0,0,0,0,0,0,0,497015.86007081968,453990.03056934726,426013.59434641682,384145.41048175533,355011.32862201403,314300.79039416346,284009.06289761118,245806.75688285095,213006.79717320835,174611.55021897965,142004.53144880553,104766.93013138774,71002.265724402707,34922.310043795842,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C373","v":"Spare 1"},"EUR",null,null,null,null,{"$f":"SUM(J380:BD380)","v":0},{"$f":"J281","v":0},{"$f":"K281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C374","v":"Spare 2"},"EUR",null,null,null,null,{"$f":"SUM(J381:BD381)","v":0},{"$f":"J327","v":0},{"$f":"K327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total interest during operation","EUR",null,null,null,null,{"$f":"SUM(J382:BD382)","v":6174218.3301166687},{"$f":"SUM(J378:J381)","v":0},{"$f":"SUM(K378:K381)","v":0},0,0,0,0,0,0,0,829238.08229304187,757452.33215664886,710775.4991083215,640921.204132549,592312.91592360125,524390.07610844914,473850.33273888088,410112.3124384064,355387.74955416063,291327.82006024942,236925.16636944033,174796.69203614956,118462.58318472006,58265.564012049712,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Principal Repayment"]
[null,null,{"$f":"C378","v":"Senior Lender 1"},"EUR",null,null,null,null,{"$f":"SUM(J385:BD385)","v":10000000.000000002},{"$f":"-J179","v":0},{"$f":"-K179","v":0},0,0,0,0,0,0,0,714285.7142857142,714285.7142857142,714285.7142857142,714285.7142857142,714285.7142857142,714285.7142857142,714285.7142857142,714285.7142857142,714285.7142857142,714285.7142857142,714285.7142857142,714285.7142857142,714285.7142857142,714285.7142857142,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C379","v":"Other DFIs"},"EUR",null,null,null,null,{"$f":"SUM(J386:BD386)","v":15168126.164368661},{"$f":"-J225","v":0},{"$f":"-K225","v":0},0,0,0,0,0,0,0,1083437.58316919,1083437.58316919,1083437.58316919,1083437.58316919,1083437.58316919,1083437.58316919,1083437.58316919,1083437.58316919,1083437.58316919,1083437.58316919,1083437.58316919,1083437.58316919,1083437.58316919,1083437.58316919,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C380","v":"Spare 1"},null,null,null,null,null,{"$f":"SUM(J387:BD387)","v":0},{"$f":"-J271","v":0},{"$f":"-K271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C381","v":"Spare 2"},"EUR",null,null,null,null,{"$f":"SUM(J388:BD388)","v":0},{"$f":"-J317","v":0},{"$f":"-K317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total principal repayment","EUR",null,null,null,null,{"$f":"SUM(J389:BD389)","v":25168126.164368663},{"$f":"SUM(J385:J388)","v":0},{"$f":"SUM(K385:K388)","v":0},0,0,0,0,0,0,0,1797723.2974549043,1797723.2974549043,1797723.2974549043,1797723.2974549043,1797723.2974549043,1797723.2974549043,1797723.2974549043,1797723.2974549043,1797723.2974549043,1797723.2974549043,1797723.2974549043,1797723.2974549043,1797723.2974549043,1797723.2974549043,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Balance B/f"]
[null,null,{"$f":"C385","v":"Senior Lender 1"},"EUR",null,null,null,null,{"$f":"SUM(J392:BD392)","v":102418921.30146332},{"$f":"J177","v":0},{"$f":"K177","v":0},0,0,914256.75037002272,4319435.4128856882,4951234.6498027444,8616997.2442024555,8616997.2442024555,9999999.9999999981,9285714.2857142836,8571428.571428569,7857142.8571428545,7142857.1428571399,6428571.4285714254,5714285.7142857108,4999999.9999999963,4285714.2857142817,3571428.5714285676,2857142.8571428536,2142857.1428571395,1428571.4285714254,714285.71428571118,-3.0267983675003052E-9,-3.0267983675003052E-9,-3.0267983675003052E-9,-3.0267983675003052E-9,-3.0267983675003052E-9,-3.0267983675003052E-9,-3.0267983675003052E-9,-3.0267983675003052E-9,-3.0267983675003052E-9,-3.0267983675003052E-9,-3.0267983675003052E-9,-3.0267983675003052E-9,-3.0267983675003052E-9,-3.0267983675003052E-9,-3.0267983675003052E-9,-3.0267983675003052E-9,-3.0267983675003052E-9,-3.0267983675003052E-9,-3.0267983675003052E-9,-3.0267983675003052E-9,-3.0267983675003052E-9,-3.0267983675003052E-9,-3.0267983675003052E-9,-3.0267983675003052E-9]
[null,null,{"$f":"C386","v":"Other DFIs"},"EUR",null,null,null,null,{"$f":"SUM(J393:BD393)","v":155350311.99191415},{"$f":"J223","v":0},{"$f":"K223","v":0},0,0,1386756.1736238208,6551774.1301491959,7510095.1837601718,13070370.135807991,13070370.135807991,15168126.164368659,14084688.581199469,13001250.998030279,11917813.414861089,10834375.831691898,9750938.2485227082,8667500.665353518,7584063.0821843278,6500625.4990151376,5417187.9158459473,4333750.3326767571,3250312.7495075669,2166875.1663383767,1083437.5831691867,-3.2596290111541748E-9,-3.2596290111541748E-9,-3.2596290111541748E-9,-3.2596290111541748E-9,-3.2596290111541748E-9,-3.2596290111541748E-9,-3.2596290111541748E-9,-3.2596290111541748E-9,-3.2596290111541748E-9,-3.2596290111541748E-9,-3.2596290111541748E-9,-3.2596290111541748E-9,-3.2596290111541748E-9,-3.2596290111541748E-9,-3.2596290111541748E-9,-3.2596290111541748E-9,-3.2596290111541748E-9,-3.2596290111541748E-9,-3.2596290111541748E-9,-3.2596290111541748E-9,-3.2596290111541748E-9,-3.2596290111541748E-9,-3.2596290111541748E-9,-3.2596290111541748E-9]
[null,null,{"$f":"C387","v":"Spare 1"},null,null,null,null,null,{"$f":"SUM(J394:BD394)","v":0},{"$f":"J269","v":0},{"$f":"K269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C388","v":"Spare 2"},"EUR",null,null,null,null,{"$f":"SUM(J395:BD395)","v":0},{"$f":"J315","v":0},{"$f":"K315","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Balance B/f","EUR",null,null,null,null,{"$f":"SUM(J396:BD396)","v":257769233.2933774},{"$f":"SUM(J392:J395)","v":0},{"$f":"SUM(K392:K395)","v":0},0,0,2301012.9239938436,10871209.543034885,12461329.833562916,21687367.380010448,21687367.380010448,25168126.164368659,23370402.866913751,21572679.56945885,19774956.272003941,17977232.97454904,16179509.677094134,14381786.379639229,12584063.082184324,10786339.784729419,8988616.4872745145,7190893.1898196107,5393169.8923647068,3595446.5949098021,1797723.2974548978,-6.28642737865448E-9,-6.28642737865448E-9,-6.28642737865448E-9,-6.28642737865448E-9,-6.28642737865448E-9,-6.28642737865448E-9,-6.28642737865448E-9,-6.28642737865448E-9,-6.28642737865448E-9,-6.28642737865448E-9,-6.28642737865448E-9,-6.28642737865448E-9,-6.28642737865448E-9,-6.28642737865448E-9,-6.28642737865448E-9,-6.28642737865448E-9,-6.28642737865448E-9,-6.28642737865448E-9,-6.28642737865448E-9,-6.28642737865448E-9,-6.28642737865448E-9,-6.28642737865448E-9,-6.28642737865448E-9,-6.28642737865448E-9]
[]
[null,null,"Balance C/f"]
[null,null,{"$f":"C392","v":"Senior Lender 1"},"EUR",null,null,null,null,{"$f":"SUM(J399:BD399)","v":102418921.30146332},{"$f":"J180","v":0},{"$f":"K180","v":0},0,914256.75037002272,{"$f":"N180","v":4319435.4128856882},4951234.6498027444,8616997.2442024555,8616997.2442024555,9999999.9999999981,9285714.2857142836,8571428.571428569,7857142.8571428545,7142857.1428571399,6428571.4285714254,5714285.7142857108,4999999.9999999963,4285714.2857142817,3571428.5714285676,2857142.8571428536,2142857.1428571395,1428571.4285714254,714285.71428571118,-3.0267983675003052E-9,-3.0267983675003052E-9,-3.0267983675003052E-9,-3.0267983675003052E-9,-3.0267983675003052E-9,-3.0267983675003052E-9,-3.0267983675003052E-9,-3.0267983675003052E-9,-3.0267983675003052E-9,-3.0267983675003052E-9,-3.0267983675003052E-9,-3.0267983675003052E-9,-3.0267983675003052E-9,-3.0267983675003052E-9,-3.0267983675003052E-9,-3.0267983675003052E-9,-3.0267983675003052E-9,-3.0267983675003052E-9,-3.0267983675003052E-9,-3.0267983675003052E-9,-3.0267983675003052E-9,-3.0267983675003052E-9,-3.0267983675003052E-9,-3.0267983675003052E-9,-3.0267983675003052E-9]
[null,null,{"$f":"C393","v":"Other DFIs"},"EUR",null,null,null,null,{"$f":"SUM(J400:BD400)","v":155350311.99191415},{"$f":"J226","v":0},{"$f":"K226","v":0},0,1386756.1736238208,6551774.1301491959,7510095.1837601718,13070370.135807991,13070370.135807991,15168126.164368659,14084688.581199469,13001250.998030279,11917813.414861089,10834375.831691898,9750938.2485227082,8667500.665353518,7584063.0821843278,6500625.4990151376,5417187.9158459473,4333750.3326767571,3250312.7495075669,2166875.1663383767,1083437.5831691867,-3.2596290111541748E-9,-3.2596290111541748E-9,-3.2596290111541748E-9,-3.2596290111541748E-9,-3.2596290111541748E-9,-3.2596290111541748E-9,-3.2596290111541748E-9,-3.2596290111541748E-9,-3.2596290111541748E-9,-3.2596290111541748E-9,-3.2596290111541748E-9,-3.2596290111541748E-9,-3.2596290111541748E-9,-3.2596290111541748E-9,-3.2596290111541748E-9,-3.2596290111541748E-9,-3.2596290111541748E-9,-3.2596290111541748E-9,-3.2596290111541748E-9,-3.2596290111541748E-9,-3.2596290111541748E-9,-3.2596290111541748E-9,-3.2596290111541748E-9,-3.2596290111541748E-9,-3.2596290111541748E-9]
[null,null,{"$f":"C394","v":"Spare 1"},null,null,null,null,null,{"$f":"SUM(J401:BD401)","v":0},{"$f":"J272","v":0},{"$f":"K272","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C395","v":"Spare 2"},"EUR",null,null,null,null,{"$f":"SUM(J402:BD402)","v":0},{"$f":"J318","v":0},{"$f":"K318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Balance C/f","EUR",null,null,null,null,{"$f":"SUM(J403:BD403)","v":257769233.2933774},{"$f":"SUM(J399:J402)","v":0},{"$f":"SUM(K399:K402)","v":0},0,2301012.9239938436,10871209.543034885,12461329.833562916,21687367.380010448,21687367.380010448,25168126.164368659,23370402.866913751,21572679.56945885,19774956.272003941,17977232.97454904,16179509.677094134,14381786.379639229,12584063.082184324,10786339.784729419,8988616.4872745145,7190893.1898196107,5393169.8923647068,{"$f":"SUM(AD399:AD402)","v":3595446.5949098021},1797723.2974548978,-6.28642737865448E-9,-6.28642737865448E-9,-6.28642737865448E-9,-6.28642737865448E-9,-6.28642737865448E-9,-6.28642737865448E-9,-6.28642737865448E-9,-6.28642737865448E-9,-6.28642737865448E-9,-6.28642737865448E-9,-6.28642737865448E-9,-6.28642737865448E-9,-6.28642737865448E-9,-6.28642737865448E-9,-6.28642737865448E-9,-6.28642737865448E-9,-6.28642737865448E-9,-6.28642737865448E-9,-6.28642737865448E-9,-6.28642737865448E-9,-6.28642737865448E-9,-6.28642737865448E-9,-6.28642737865448E-9,-6.28642737865448E-9,-6.28642737865448E-9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AD403-AB403","v":-3595446.5949098086},{"$f":"+AE403-AC403","v":-3595446.5949098091}]
[null,null,"Total Debt repayment"]
[null,null,{"$f":"C399","v":"Senior Lender 1"},"EUR",null,null,null,null,{"$f":"SUM(J406:BD406)","v":14021403.288582124},{"$f":"J364+J371+J378+J385","v":0},{"$f":"K364+K371+K378+K385","v":0},0,231484.75204007074,186842.64698452887,193525.01458869767,306992.3273941637,293344.47808702453,335602.95837653201,1046507.9365079363,1017748.0158730157,999047.61904761894,971061.50793650781,951587.30158730142,924374.99999999988,904126.98412698391,878591.26984126959,856666.66666666651,831001.98412698391,809206.349206349,784315.47619047598,761746.0317460316,737628.96825396805,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C400","v":"Other DFIs"},"EUR",null,null,null,null,{"$f":"SUM(J407:BD407)","v":21190834.442372367},{"$f":"J365+J372+J379+J386","v":0},0,0,350487.88115004066,280472.19357092452,290123.34740775946,459798.50715783989,439000.29380149342,502218.83591009205,1580453.4432400097,1537427.6137385373,1509451.1775156069,1467582.9936509454,1438448.911791204,1397738.3735633534,1367446.6460668012,1329244.340052041,1296444.3803423983,1258049.1333881696,1225442.1146179955,1188204.5133005776,1154439.8488935926,1118359.8932129857,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C401","v":"Spare 1"},"EUR",null,null,null,null,{"$f":"SUM(J408:BD408)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C402","v":"Spare 2"},"EUR",null,null,null,null,{"$f":"SUM(J409:BD409)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total debt repayment ","EUR",null,null,null,null,{"$f":"SUM(J410:BD410)","v":35212237.730954498},{"$f":"SUM(J406:J409)","v":0},{"$f":"SUM(K406:K409)","v":0},0,581972.63319011137,467314.84055545338,483648.3619964571,766790.83455200354,732344.77188851801,837821.79428662406,2626961.3797479458,2555175.6296115532,2508498.7965632258,2438644.5015874533,2390036.2133785053,2322113.3735633534,2271573.6301937848,2207835.6098933108,2153111.0470090648,2089051.1175151535,2034648.4638243443,1972519.9894910536,1916185.8806396243,1855988.8614669538,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"DSRA "]
[null,null,"DSRA Financing",null,{"$f":"Inputs!D431","v":2}]
[null,null,{"$f":"C406","v":"Senior Lender 1"},"EUR",null,null,null,null,{"$f":"SUM(J414:BD414)","v":1046507.9365079363},{"$f":"(J$4=Con_End)*(MAX($J406:$BD406)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J406:$BD406))","v":0},{"$f":"(K$4=Con_End)*(MAX($J406:$BD406)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J406:$BD406))","v":0},{"$f":"(L$4=Con_End)*(MAX($J406:$BD406)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J406:$BD406))","v":0},{"$f":"(M$4=Con_End)*(MAX($J406:$BD406)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J406:$BD406))","v":0},{"$f":"(N$4=Con_End)*(MAX($J406:$BD406)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J406:$BD406))","v":0},{"$f":"(O$4=Con_End)*(MAX($J406:$BD406)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J406:$BD406))","v":0},{"$f":"(P$4=Con_End)*(MAX($J406:$BD406)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J406:$BD406))","v":0},{"$f":"(Q$4=Con_End)*(MAX($J406:$BD406)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J406:$BD406))","v":0},{"$f":"(R$4=Con_End)*(MAX($J406:$BD406)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J406:$BD406))","v":1046507.9365079363},{"$f":"(S$4=Con_End)*(MAX($J406:$BD406)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J406:$BD406))","v":0},{"$f":"(T$4=Con_End)*(MAX($J406:$BD406)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J406:$BD406))","v":0},{"$f":"(U$4=Con_End)*(MAX($J406:$BD406)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J406:$BD406))","v":0},{"$f":"(V$4=Con_End)*(MAX($J406:$BD406)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J406:$BD406))","v":0},{"$f":"(W$4=Con_End)*(MAX($J406:$BD406)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J406:$BD406))","v":0},{"$f":"(X$4=Con_End)*(MAX($J406:$BD406)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J406:$BD406))","v":0},{"$f":"(Y$4=Con_End)*(MAX($J406:$BD406)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J406:$BD406))","v":0},{"$f":"(Z$4=Con_End)*(MAX($J406:$BD406)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J406:$BD406))","v":0},{"$f":"(AA$4=Con_End)*(MAX($J406:$BD406)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J406:$BD406))","v":0},{"$f":"(AB$4=Con_End)*(MAX($J406:$BD406)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J406:$BD406))","v":0},{"$f":"(AC$4=Con_End)*(MAX($J406:$BD406)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J406:$BD406))","v":0},{"$f":"(AD$4=Con_End)*(MAX($J406:$BD406)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J406:$BD406))","v":0},{"$f":"(AE$4=Con_End)*(MAX($J406:$BD406)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J406:$BD406))","v":0},{"$f":"(AF$4=Con_End)*(MAX($J406:$BD406)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J406:$BD406))","v":0},{"$f":"(AG$4=Con_End)*(MAX($J406:$BD406)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J406:$BD406))","v":0},{"$f":"(AH$4=Con_End)*(MAX($J406:$BD406)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J406:$BD406))","v":0},{"$f":"(AI$4=Con_End)*(MAX($J406:$BD406)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J406:$BD406))","v":0},{"$f":"(AJ$4=Con_End)*(MAX($J406:$BD406)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J406:$BD406))","v":0},{"$f":"(AK$4=Con_End)*(MAX($J406:$BD406)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J406:$BD406))","v":0},{"$f":"(AL$4=Con_End)*(MAX($J406:$BD406)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J406:$BD406))","v":0},{"$f":"(AM$4=Con_End)*(MAX($J406:$BD406)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J406:$BD406))","v":0},{"$f":"(AN$4=Con_End)*(MAX($J406:$BD406)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J406:$BD406))","v":0},{"$f":"(AO$4=Con_End)*(MAX($J406:$BD406)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J406:$BD406))","v":0},{"$f":"(AP$4=Con_End)*(MAX($J406:$BD406)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J406:$BD406))","v":0},{"$f":"(AQ$4=Con_End)*(MAX($J406:$BD406)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J406:$BD406))","v":0},{"$f":"(AR$4=Con_End)*(MAX($J406:$BD406)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J406:$BD406))","v":0},{"$f":"(AS$4=Con_End)*(MAX($J406:$BD406)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J406:$BD406))","v":0},{"$f":"(AT$4=Con_End)*(MAX($J406:$BD406)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J406:$BD406))","v":0},{"$f":"(AU$4=Con_End)*(MAX($J406:$BD406)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J406:$BD406))","v":0},{"$f":"(AV$4=Con_End)*(MAX($J406:$BD406)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J406:$BD406))","v":0},{"$f":"(AW$4=Con_End)*(MAX($J406:$BD406)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J406:$BD406))","v":0},{"$f":"(AX$4=Con_End)*(MAX($J406:$BD406)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J406:$BD406))","v":0},{"$f":"(AY$4=Con_End)*(MAX($J406:$BD406)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J406:$BD406))","v":0},{"$f":"(AZ$4=Con_End)*(MAX($J406:$BD406)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J406:$BD406))","v":0},{"$f":"(BA$4=Con_End)*(MAX($J406:$BD406)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J406:$BD406))","v":0},{"$f":"(BB$4=Con_End)*(MAX($J406:$BD406)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J406:$BD406))","v":0},{"$f":"(BC$4=Con_End)*(MAX($J406:$BD406)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J406:$BD406))","v":0},{"$f":"(BD$4=Con_End)*(MAX($J406:$BD406)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J406:$BD406))","v":0}]
[null,null,{"$f":"C407","v":"Other DFIs"},"EUR",null,null,null,null,{"$f":"SUM(J415:BD415)","v":1580453.4432400097},{"$f":"(J$4=Con_End)*(MAX($J407:$BD407)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J407:$BD407))","v":0},{"$f":"(K$4=Con_End)*(MAX($J407:$BD407)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J407:$BD407))","v":0},{"$f":"(L$4=Con_End)*(MAX($J407:$BD407)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J407:$BD407))","v":0},{"$f":"(M$4=Con_End)*(MAX($J407:$BD407)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J407:$BD407))","v":0},{"$f":"(N$4=Con_End)*(MAX($J407:$BD407)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J407:$BD407))","v":0},{"$f":"(O$4=Con_End)*(MAX($J407:$BD407)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J407:$BD407))","v":0},{"$f":"(P$4=Con_End)*(MAX($J407:$BD407)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J407:$BD407))","v":0},{"$f":"(Q$4=Con_End)*(MAX($J407:$BD407)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J407:$BD407))","v":0},{"$f":"(R$4=Con_End)*(MAX($J407:$BD407)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J407:$BD407))","v":1580453.4432400097},{"$f":"(S$4=Con_End)*(MAX($J407:$BD407)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J407:$BD407))","v":0},{"$f":"(T$4=Con_End)*(MAX($J407:$BD407)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J407:$BD407))","v":0},{"$f":"(U$4=Con_End)*(MAX($J407:$BD407)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J407:$BD407))","v":0},{"$f":"(V$4=Con_End)*(MAX($J407:$BD407)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J407:$BD407))","v":0},{"$f":"(W$4=Con_End)*(MAX($J407:$BD407)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J407:$BD407))","v":0},{"$f":"(X$4=Con_End)*(MAX($J407:$BD407)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J407:$BD407))","v":0},{"$f":"(Y$4=Con_End)*(MAX($J407:$BD407)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J407:$BD407))","v":0},{"$f":"(Z$4=Con_End)*(MAX($J407:$BD407)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J407:$BD407))","v":0},{"$f":"(AA$4=Con_End)*(MAX($J407:$BD407)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J407:$BD407))","v":0},{"$f":"(AB$4=Con_End)*(MAX($J407:$BD407)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J407:$BD407))","v":0},{"$f":"(AC$4=Con_End)*(MAX($J407:$BD407)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J407:$BD407))","v":0},{"$f":"(AD$4=Con_End)*(MAX($J407:$BD407)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J407:$BD407))","v":0},{"$f":"(AE$4=Con_End)*(MAX($J407:$BD407)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J407:$BD407))","v":0},{"$f":"(AF$4=Con_End)*(MAX($J407:$BD407)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J407:$BD407))","v":0},{"$f":"(AG$4=Con_End)*(MAX($J407:$BD407)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J407:$BD407))","v":0},{"$f":"(AH$4=Con_End)*(MAX($J407:$BD407)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J407:$BD407))","v":0},{"$f":"(AI$4=Con_End)*(MAX($J407:$BD407)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J407:$BD407))","v":0},{"$f":"(AJ$4=Con_End)*(MAX($J407:$BD407)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J407:$BD407))","v":0},{"$f":"(AK$4=Con_End)*(MAX($J407:$BD407)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J407:$BD407))","v":0},{"$f":"(AL$4=Con_End)*(MAX($J407:$BD407)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J407:$BD407))","v":0},{"$f":"(AM$4=Con_End)*(MAX($J407:$BD407)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J407:$BD407))","v":0},{"$f":"(AN$4=Con_End)*(MAX($J407:$BD407)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J407:$BD407))","v":0},{"$f":"(AO$4=Con_End)*(MAX($J407:$BD407)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J407:$BD407))","v":0},{"$f":"(AP$4=Con_End)*(MAX($J407:$BD407)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J407:$BD407))","v":0},{"$f":"(AQ$4=Con_End)*(MAX($J407:$BD407)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J407:$BD407))","v":0},{"$f":"(AR$4=Con_End)*(MAX($J407:$BD407)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J407:$BD407))","v":0},{"$f":"(AS$4=Con_End)*(MAX($J407:$BD407)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J407:$BD407))","v":0},{"$f":"(AT$4=Con_End)*(MAX($J407:$BD407)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J407:$BD407))","v":0},{"$f":"(AU$4=Con_End)*(MAX($J407:$BD407)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J407:$BD407))","v":0},{"$f":"(AV$4=Con_End)*(MAX($J407:$BD407)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J407:$BD407))","v":0},{"$f":"(AW$4=Con_End)*(MAX($J407:$BD407)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J407:$BD407))","v":0},{"$f":"(AX$4=Con_End)*(MAX($J407:$BD407)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J407:$BD407))","v":0},{"$f":"(AY$4=Con_End)*(MAX($J407:$BD407)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J407:$BD407))","v":0},{"$f":"(AZ$4=Con_End)*(MAX($J407:$BD407)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J407:$BD407))","v":0},{"$f":"(BA$4=Con_End)*(MAX($J407:$BD407)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J407:$BD407))","v":0},{"$f":"(BB$4=Con_End)*(MAX($J407:$BD407)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J407:$BD407))","v":0},{"$f":"(BC$4=Con_End)*(MAX($J407:$BD407)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J407:$BD407))","v":0},{"$f":"(BD$4=Con_End)*(MAX($J407:$BD407)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J407:$BD407))","v":0}]
[null,null,{"$f":"C408","v":"Spare 1"},"EUR",null,null,null,null,{"$f":"SUM(J416:BD416)","v":0},{"$f":"(J$4=Con_End)*(MAX($J408:$BD408)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J408:$BD408))","v":0},{"$f":"(K$4=Con_End)*(MAX($J408:$BD408)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J408:$BD408))","v":0},{"$f":"(L$4=Con_End)*(MAX($J408:$BD408)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J408:$BD408))","v":0},{"$f":"(M$4=Con_End)*(MAX($J408:$BD408)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J408:$BD408))","v":0},{"$f":"(N$4=Con_End)*(MAX($J408:$BD408)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J408:$BD408))","v":0},{"$f":"(O$4=Con_End)*(MAX($J408:$BD408)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J408:$BD408))","v":0},{"$f":"(P$4=Con_End)*(MAX($J408:$BD408)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J408:$BD408))","v":0},{"$f":"(Q$4=Con_End)*(MAX($J408:$BD408)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J408:$BD408))","v":0},{"$f":"(R$4=Con_End)*(MAX($J408:$BD408)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J408:$BD408))","v":0},{"$f":"(S$4=Con_End)*(MAX($J408:$BD408)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J408:$BD408))","v":0},{"$f":"(T$4=Con_End)*(MAX($J408:$BD408)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J408:$BD408))","v":0},{"$f":"(U$4=Con_End)*(MAX($J408:$BD408)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J408:$BD408))","v":0},{"$f":"(V$4=Con_End)*(MAX($J408:$BD408)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J408:$BD408))","v":0},{"$f":"(W$4=Con_End)*(MAX($J408:$BD408)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J408:$BD408))","v":0},{"$f":"(X$4=Con_End)*(MAX($J408:$BD408)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J408:$BD408))","v":0},{"$f":"(Y$4=Con_End)*(MAX($J408:$BD408)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J408:$BD408))","v":0},{"$f":"(Z$4=Con_End)*(MAX($J408:$BD408)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J408:$BD408))","v":0},{"$f":"(AA$4=Con_End)*(MAX($J408:$BD408)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J408:$BD408))","v":0},{"$f":"(AB$4=Con_End)*(MAX($J408:$BD408)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J408:$BD408))","v":0},{"$f":"(AC$4=Con_End)*(MAX($J408:$BD408)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J408:$BD408))","v":0},{"$f":"(AD$4=Con_End)*(MAX($J408:$BD408)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J408:$BD408))","v":0},{"$f":"(AE$4=Con_End)*(MAX($J408:$BD408)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J408:$BD408))","v":0},{"$f":"(AF$4=Con_End)*(MAX($J408:$BD408)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J408:$BD408))","v":0},{"$f":"(AG$4=Con_End)*(MAX($J408:$BD408)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J408:$BD408))","v":0},{"$f":"(AH$4=Con_End)*(MAX($J408:$BD408)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J408:$BD408))","v":0},{"$f":"(AI$4=Con_End)*(MAX($J408:$BD408)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J408:$BD408))","v":0},{"$f":"(AJ$4=Con_End)*(MAX($J408:$BD408)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J408:$BD408))","v":0},{"$f":"(AK$4=Con_End)*(MAX($J408:$BD408)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J408:$BD408))","v":0},{"$f":"(AL$4=Con_End)*(MAX($J408:$BD408)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J408:$BD408))","v":0},{"$f":"(AM$4=Con_End)*(MAX($J408:$BD408)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J408:$BD408))","v":0},{"$f":"(AN$4=Con_End)*(MAX($J408:$BD408)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J408:$BD408))","v":0},{"$f":"(AO$4=Con_End)*(MAX($J408:$BD408)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J408:$BD408))","v":0},{"$f":"(AP$4=Con_End)*(MAX($J408:$BD408)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J408:$BD408))","v":0},{"$f":"(AQ$4=Con_End)*(MAX($J408:$BD408)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J408:$BD408))","v":0},{"$f":"(AR$4=Con_End)*(MAX($J408:$BD408)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J408:$BD408))","v":0},{"$f":"(AS$4=Con_End)*(MAX($J408:$BD408)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J408:$BD408))","v":0},{"$f":"(AT$4=Con_End)*(MAX($J408:$BD408)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J408:$BD408))","v":0},{"$f":"(AU$4=Con_End)*(MAX($J408:$BD408)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J408:$BD408))","v":0},{"$f":"(AV$4=Con_End)*(MAX($J408:$BD408)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J408:$BD408))","v":0},{"$f":"(AW$4=Con_End)*(MAX($J408:$BD408)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J408:$BD408))","v":0},{"$f":"(AX$4=Con_End)*(MAX($J408:$BD408)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J408:$BD408))","v":0},{"$f":"(AY$4=Con_End)*(MAX($J408:$BD408)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J408:$BD408))","v":0},{"$f":"(AZ$4=Con_End)*(MAX($J408:$BD408)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J408:$BD408))","v":0},{"$f":"(BA$4=Con_End)*(MAX($J408:$BD408)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J408:$BD408))","v":0},{"$f":"(BB$4=Con_End)*(MAX($J408:$BD408)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J408:$BD408))","v":0},{"$f":"(BC$4=Con_End)*(MAX($J408:$BD408)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J408:$BD408))","v":0},{"$f":"(BD$4=Con_End)*(MAX($J408:$BD408)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J408:$BD408))","v":0}]
[null,null,{"$f":"C409","v":"Spare 2"},"EUR",null,null,null,null,{"$f":"SUM(J417:BD417)","v":0},{"$f":"(J$4=Con_End)*(MAX($J409:$BD409)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J409:$BD409))","v":0},{"$f":"(K$4=Con_End)*(MAX($J409:$BD409)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J409:$BD409))","v":0},{"$f":"(L$4=Con_End)*(MAX($J409:$BD409)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J409:$BD409))","v":0},{"$f":"(M$4=Con_End)*(MAX($J409:$BD409)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J409:$BD409))","v":0},{"$f":"(N$4=Con_End)*(MAX($J409:$BD409)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J409:$BD409))","v":0},{"$f":"(O$4=Con_End)*(MAX($J409:$BD409)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J409:$BD409))","v":0},{"$f":"(P$4=Con_End)*(MAX($J409:$BD409)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J409:$BD409))","v":0},{"$f":"(Q$4=Con_End)*(MAX($J409:$BD409)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J409:$BD409))","v":0},{"$f":"(R$4=Con_End)*(MAX($J409:$BD409)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J409:$BD409))","v":0},{"$f":"(S$4=Con_End)*(MAX($J409:$BD409)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J409:$BD409))","v":0},{"$f":"(T$4=Con_End)*(MAX($J409:$BD409)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J409:$BD409))","v":0},{"$f":"(U$4=Con_End)*(MAX($J409:$BD409)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J409:$BD409))","v":0},{"$f":"(V$4=Con_End)*(MAX($J409:$BD409)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J409:$BD409))","v":0},{"$f":"(W$4=Con_End)*(MAX($J409:$BD409)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J409:$BD409))","v":0},{"$f":"(X$4=Con_End)*(MAX($J409:$BD409)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J409:$BD409))","v":0},{"$f":"(Y$4=Con_End)*(MAX($J409:$BD409)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J409:$BD409))","v":0},{"$f":"(Z$4=Con_End)*(MAX($J409:$BD409)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J409:$BD409))","v":0},{"$f":"(AA$4=Con_End)*(MAX($J409:$BD409)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J409:$BD409))","v":0},{"$f":"(AB$4=Con_End)*(MAX($J409:$BD409)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J409:$BD409))","v":0},{"$f":"(AC$4=Con_End)*(MAX($J409:$BD409)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J409:$BD409))","v":0},{"$f":"(AD$4=Con_End)*(MAX($J409:$BD409)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J409:$BD409))","v":0},{"$f":"(AE$4=Con_End)*(MAX($J409:$BD409)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J409:$BD409))","v":0},{"$f":"(AF$4=Con_End)*(MAX($J409:$BD409)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J409:$BD409))","v":0},{"$f":"(AG$4=Con_End)*(MAX($J409:$BD409)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J409:$BD409))","v":0},{"$f":"(AH$4=Con_End)*(MAX($J409:$BD409)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J409:$BD409))","v":0},{"$f":"(AI$4=Con_End)*(MAX($J409:$BD409)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J409:$BD409))","v":0},{"$f":"(AJ$4=Con_End)*(MAX($J409:$BD409)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J409:$BD409))","v":0},{"$f":"(AK$4=Con_End)*(MAX($J409:$BD409)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J409:$BD409))","v":0},{"$f":"(AL$4=Con_End)*(MAX($J409:$BD409)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J409:$BD409))","v":0},{"$f":"(AM$4=Con_End)*(MAX($J409:$BD409)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J409:$BD409))","v":0},{"$f":"(AN$4=Con_End)*(MAX($J409:$BD409)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J409:$BD409))","v":0},{"$f":"(AO$4=Con_End)*(MAX($J409:$BD409)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J409:$BD409))","v":0},{"$f":"(AP$4=Con_End)*(MAX($J409:$BD409)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J409:$BD409))","v":0},{"$f":"(AQ$4=Con_End)*(MAX($J409:$BD409)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J409:$BD409))","v":0},{"$f":"(AR$4=Con_End)*(MAX($J409:$BD409)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J409:$BD409))","v":0},{"$f":"(AS$4=Con_End)*(MAX($J409:$BD409)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J409:$BD409))","v":0},{"$f":"(AT$4=Con_End)*(MAX($J409:$BD409)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J409:$BD409))","v":0},{"$f":"(AU$4=Con_End)*(MAX($J409:$BD409)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J409:$BD409))","v":0},{"$f":"(AV$4=Con_End)*(MAX($J409:$BD409)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J409:$BD409))","v":0},{"$f":"(AW$4=Con_End)*(MAX($J409:$BD409)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J409:$BD409))","v":0},{"$f":"(AX$4=Con_End)*(MAX($J409:$BD409)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J409:$BD409))","v":0},{"$f":"(AY$4=Con_End)*(MAX($J409:$BD409)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J409:$BD409))","v":0},{"$f":"(AZ$4=Con_End)*(MAX($J409:$BD409)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J409:$BD409))","v":0},{"$f":"(BA$4=Con_End)*(MAX($J409:$BD409)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J409:$BD409))","v":0},{"$f":"(BB$4=Con_End)*(MAX($J409:$BD409)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J409:$BD409))","v":0},{"$f":"(BC$4=Con_End)*(MAX($J409:$BD409)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J409:$BD409))","v":0},{"$f":"(BD$4=Con_End)*(MAX($J409:$BD409)*($E$413=1)+($E$413=2)*LOOKUP(Inputs!$D$367+1,Funding!$J$3:$BD$3,Funding!$J409:$BD409))","v":0}]
[null,null,"DSRA Financing on Senior Debt ","EUR",null,null,null,null,{"$f":"SUM(J418:BD418)","v":2626961.3797479458},{"$f":"SUM(J414:J417)","v":0},{"$f":"SUM(K414:K417)","v":0},0,0,0,0,0,0,2626961.3797479458,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"DSRA/c"]
[null,null,"Balance B/f",null,null,null,null,null,null,{"$f":"I426","v":0},{"$f":"J426","v":0},0,0,0,0,0,0,0,2626961.3797479458,2555175.6296115532,834530.97994841402,2438644.5015874533,1254645.1853017323,2322113.3735633534,2022158.0332931429,2207835.6098933108,2153111.0470090648,2089051.1175151535,545288.9166268697,1972519.9894910536,0,1855988.8614669538,1194256.1565091568,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"+ Initial Funding","EUR",null,null,null,null,{"$f":"SUM(J422:BD422)","v":2626961.3797479458},{"$f":"J418","v":0},{"$f":"K418","v":0},0,0,0,0,0,0,2626961.3797479458,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"+ Funding from Cashflow","EUR",null,null,null,null,{"$f":"SUM(J423:BD423)","v":6140479.220831966},{"$f":"J442","v":0},{"$f":"K442","v":0},0,0,0,0,0,0,0,0,0,1604113.5216390393,0,1067468.1882616212,0,185677.5766001679,0,0,0,1427231.0728641839,0,1855988.8614669538,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- Release to Cashflow","EUR",null,null,null,null,{"$f":"SUM(J424:BD424)","v":-7382614.2015562057},{"$f":"-J435","v":0},{"$f":"-K435","v":0},0,0,0,0,0,0,0,0,-1720644.6496631391,0,-1183999.316285721,0,-299955.34027021052,0,0,0,-1543762.2008882838,0,-1972519.9894910536,0,-661732.70495779696,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- Excess Cash Released","EUR",null,null,null,null,{"$f":"SUM(J425:BD425)","v":-1384826.3990237068},{"$f":"-J443","v":0},{"$f":"-K443","v":0},0,0,0,0,0,0,0,-71785.750136392657,0,0,0,0,0,0,-54724.562884245999,-64059.929493911332,0,0,0,0,0,-1194256.1565091568,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Balance C/f","EUR",null,null,null,null,0,{"$f":"SUM(J421:J425)","v":0},{"$f":"SUM(K421:K425)","v":0},0,0,0,0,0,0,2626961.3797479458,2555175.6296115532,834530.97994841402,2438644.5015874533,1254645.1853017323,2322113.3735633534,2022158.0332931429,2207835.6098933108,2153111.0470090648,2089051.1175151535,545288.9166268697,1972519.9894910536,0,1855988.8614669538,1194256.1565091568,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Flag for max debt service ","Flag",null,null,null,null,null,{"$f":"IF(J432=MAX($J$426:$BD$426),1,0)","v":0},{"$f":"IF(K432=MAX($J$426:$BD$426),1,0)","v":0},0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Flag for max debt service ","Flag",null,null,null,null,null,{"$f":"SUM($J$428:J428)","v":0},{"$f":"SUM($J$428:K428)","v":0},{"$f":"SUM($J$428:L428)","v":0},{"$f":"SUM($J$428:M428)","v":0},{"$f":"SUM($J$428:N428)","v":0},{"$f":"SUM($J$428:O428)","v":0},{"$f":"SUM($J$428:P428)","v":0},{"$f":"SUM($J$428:Q428)","v":0},{"$f":"SUM($J$428:R428)","v":0},{"$f":"SUM($J$428:S428)","v":1},{"$f":"SUM($J$428:T428)","v":1},{"$f":"SUM($J$428:U428)","v":1},{"$f":"SUM($J$428:V428)","v":1},{"$f":"SUM($J$428:W428)","v":1},{"$f":"SUM($J$428:X428)","v":1},{"$f":"SUM($J$428:Y428)","v":1},{"$f":"SUM($J$428:Z428)","v":1},{"$f":"SUM($J$428:AA428)","v":1},{"$f":"SUM($J$428:AB428)","v":1},{"$f":"SUM($J$428:AC428)","v":1},{"$f":"SUM($J$428:AD428)","v":1},{"$f":"SUM($J$428:AE428)","v":1},{"$f":"SUM($J$428:AF428)","v":1},{"$f":"SUM($J$428:AG428)","v":1},{"$f":"SUM($J$428:AH428)","v":1},{"$f":"SUM($J$428:AI428)","v":1},{"$f":"SUM($J$428:AJ428)","v":1},{"$f":"SUM($J$428:AK428)","v":1},{"$f":"SUM($J$428:AL428)","v":1},{"$f":"SUM($J$428:AM428)","v":1},{"$f":"SUM($J$428:AN428)","v":1},{"$f":"SUM($J$428:AO428)","v":1},{"$f":"SUM($J$428:AP428)","v":1},{"$f":"SUM($J$428:AQ428)","v":1},{"$f":"SUM($J$428:AR428)","v":1},{"$f":"SUM($J$428:AS428)","v":1},{"$f":"SUM($J$428:AT428)","v":1},{"$f":"SUM($J$428:AU428)","v":1},{"$f":"SUM($J$428:AV428)","v":1},{"$f":"SUM($J$428:AW428)","v":1},{"$f":"SUM($J$428:AX428)","v":1},{"$f":"SUM($J$428:AY428)","v":1},{"$f":"SUM($J$428:AZ428)","v":1},{"$f":"SUM($J$428:BA428)","v":1},{"$f":"SUM($J$428:BB428)","v":1},{"$f":"SUM($J$428:BC428)","v":1},{"$f":"SUM($J$428:BD428)","v":1}]
[null,null,"Shortfall"]
[null,null,"CFADS",null,null,null,null,null,{"$f":"SUM(J431:BD431)","v":124370155.72040947},{"$f":"IFS!K101*Thousand","v":4.5474735088646412E-10},{"$f":"IFS!L101*Thousand","v":1.1368683772161603E-10},{"$f":"IFS!M101*Thousand","v":0},{"$f":"IFS!N101*Thousand","v":-4.5474735088646412E-10},{"$f":"IFS!O101*Thousand","v":1.8189894035458565E-9},{"$f":"IFS!P101*Thousand","v":-9.0949470177292824E-10},{"$f":"IFS!Q101*Thousand","v":5.4569682106375694E-9},{"$f":"IFS!R101*Thousand","v":0},{"$f":"IFS!S101*Thousand","v":0},{"$f":"IFS!T101*Thousand","v":5600307.8827680973},{"$f":"IFS!U101*Thousand","v":834530.97994841391},{"$f":"IFS!V101*Thousand","v":6290470.9413751988},{"$f":"IFS!W101*Thousand","v":1254645.1853017323},{"$f":"IFS!X101*Thousand","v":7553278.9430207144},{"$f":"IFS!Y101*Thousand","v":2022158.0332931429},{"$f":"IFS!Z101*Thousand","v":8138257.2636140874},{"$f":"IFS!AA101*Thousand","v":2581627.327736387},{"$f":"IFS!AB101*Thousand","v":8643451.8798611537},{"$f":"IFS!AC101*Thousand","v":545288.9166268697},{"$f":"IFS!AD101*Thousand","v":9000738.4728778005},{"$f":"IFS!AE101*Thousand","v":-188870.23378561458},{"$f":"IFS!AF101*Thousand","v":9376196.1826056205},{"$f":"IFS!AG101*Thousand","v":1194256.1565091568},{"$f":"IFS!AH101*Thousand","v":9749344.4203671291},{"$f":"IFS!AI101*Thousand","v":2622380.6631669383},{"$f":"IFS!AJ101*Thousand","v":10204601.375143064},{"$f":"IFS!AK101*Thousand","v":3236690.2983301235},{"$f":"IFS!AL101*Thousand","v":10547869.14949437},{"$f":"IFS!AM101*Thousand","v":3663216.2375536291},{"$f":"IFS!AN101*Thousand","v":11095048.991275325},{"$f":"IFS!AO101*Thousand","v":3845850.8633266566},{"$f":"IFS!AP101*Thousand","v":11447028.799251588},{"$f":"IFS!AQ101*Thousand","v":-4461163.1624358343},{"$f":"IFS!AR101*Thousand","v":-427049.84681628708},{"$f":"IFS!AS101*Thousand","v":0},{"$f":"IFS!AT101*Thousand","v":0},{"$f":"IFS!AU101*Thousand","v":0},{"$f":"IFS!AV101*Thousand","v":0},{"$f":"IFS!AW101*Thousand","v":0},{"$f":"IFS!AX101*Thousand","v":0},{"$f":"IFS!AY101*Thousand","v":0},{"$f":"IFS!AZ101*Thousand","v":0},{"$f":"IFS!BA101*Thousand","v":0},{"$f":"IFS!BB101*Thousand","v":0},{"$f":"IFS!BC101*Thousand","v":0},{"$f":"IFS!BD101*Thousand","v":0},{"$f":"IFS!BE101*Thousand","v":0}]
[null,null,"Scheduled Debt Service",null,null,null,null,null,{"$f":"SUM(J432:BD432)","v":31342344.494485326},{"$f":"J410*NOT(J6)","v":0},0,0,0,0,0,0,0,0,2626961.3797479458,2555175.6296115532,2508498.7965632258,2438644.5015874533,2390036.2133785053,2322113.3735633534,2271573.6301937848,2207835.6098933108,2153111.0470090648,2089051.1175151535,2034648.4638243443,1972519.9894910536,1916185.8806396243,1855988.8614669538,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Shortfall",null,null,null,null,null,{"$f":"SUM(J433:BD433)","v":12459697.444593942},{"$f":"MAX(0,J432-J431)","v":0},{"$f":"MAX(0,K432-K431)","v":0},0,4.5474735088646412E-10,0,9.0949470177292824E-10,0,0,0,0,1720644.6496631391,0,1183999.316285721,0,299955.34027021052,0,0,0,1543762.2008882838,0,2161390.2232766682,0,661732.70495779696,0,0,0,0,0,0,0,0,0,4461163.1624358343,427049.84681628708,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Available in DSRA/c",null,null,null,null,null,{"$f":"SUM(J434:BD434)","v":26072280.781565163},{"$f":"J421","v":0},{"$f":"K421","v":0},0,0,0,0,0,0,0,2626961.3797479458,2555175.6296115532,834530.97994841402,2438644.5015874533,1254645.1853017323,2322113.3735633534,2022158.0332931429,2207835.6098933108,2153111.0470090648,2089051.1175151535,545288.9166268697,1972519.9894910536,0,1855988.8614669538,1194256.1565091568,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Release to Cashflow",null,null,null,null,null,{"$f":"SUM(J435:BD435)","v":7382614.2015562057},{"$f":"MIN(J434,J433)","v":0},{"$f":"MIN(K434,K433)","v":0},0,0,0,0,0,0,0,0,1720644.6496631391,0,1183999.316285721,0,299955.34027021052,0,0,0,1543762.2008882838,0,1972519.9894910536,0,661732.70495779696,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Target"]
[null,null,"Scheduled Debt Service",null,null,null,null,null,{"$f":"SUM(J438:BD438)","v":31342344.494485326},{"$f":"J432","v":0},{"$f":"K432","v":0},0,0,0,0,0,0,0,2626961.3797479458,2555175.6296115532,2508498.7965632258,2438644.5015874533,2390036.2133785053,2322113.3735633534,2271573.6301937848,2207835.6098933108,2153111.0470090648,2089051.1175151535,2034648.4638243443,1972519.9894910536,1916185.8806396243,1855988.8614669538,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Target Debt Service",null,null,null,null,null,28715383.11473738,{"$f":"IF(K438>0,K438*NOT(J6),0)","v":0},0,0,0,0,0,0,0,0,2555175.6296115532,2508498.7965632258,2438644.5015874533,2390036.2133785053,2322113.3735633534,2271573.6301937848,2207835.6098933108,2153111.0470090648,2089051.1175151535,2034648.4638243443,1972519.9894910536,1916185.8806396243,1855988.8614669538,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Funding Required for Target",null,null,null,null,null,6140479.220831966,{"$f":"MAX(0,J439-J421)","v":0},{"$f":"MAX(0,K439-K421)","v":0},0,0,0,0,0,0,0,0,0,1604113.5216390393,0,1067468.1882616212,0,185677.5766001679,0,0,0,1427231.0728641839,0,1855988.8614669538,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cash Available to Fund DSRA/c",null,null,null,null,null,106395384.59691842,{"$f":"MAX(0,IFS!K111*Thousand)","v":4.5474735088646412E-10},{"$f":"MAX(0,IFS!L111*Thousand)","v":1.1368683772161603E-10},{"$f":"MAX(0,IFS!M111*Thousand)","v":0},{"$f":"MAX(0,IFS!N111*Thousand)","v":0},{"$f":"MAX(0,IFS!O111*Thousand)","v":1.8189894035458565E-9},{"$f":"MAX(0,IFS!P111*Thousand)","v":0},{"$f":"MAX(0,IFS!Q111*Thousand)","v":5.4569682106375694E-9},{"$f":"MAX(0,IFS!R111*Thousand)","v":0},{"$f":"MAX(0,IFS!S111*Thousand)","v":0},{"$f":"MAX(0,IFS!T111*Thousand)","v":3156765.7895911047},{"$f":"MAX(0,IFS!U111*Thousand)","v":0},{"$f":"MAX(0,IFS!V111*Thousand)","v":3959666.0195890535},{"$f":"MAX(0,IFS!W111*Thousand)","v":0},{"$f":"MAX(0,IFS!X111*Thousand)","v":5311320.9586231094},{"$f":"MAX(0,IFS!Y111*Thousand)","v":0},{"$f":"MAX(0,IFS!Z111*Thousand)","v":5985146.2166050235},{"$f":"MAX(0,IFS!AA111*Thousand)","v":476319.79595267825},{"$f":"MAX(0,IFS!AB111*Thousand)","v":6579187.7702406291},{"$f":"MAX(0,IFS!AC111*Thousand)","v":0},{"$f":"MAX(0,IFS!AD111*Thousand)","v":7025321.3006458152},{"$f":"MAX(0,IFS!AE111*Thousand)","v":0},{"$f":"MAX(0,IFS!AF111*Thousand)","v":7489625.9477621773},{"$f":"MAX(0,IFS!AG111*Thousand)","v":0},{"$f":"MAX(0,IFS!AH111*Thousand)","v":9749344.4203671291},{"$f":"MAX(0,IFS!AI111*Thousand)","v":2622380.6631669383},{"$f":"MAX(0,IFS!AJ111*Thousand)","v":10204601.375143064},{"$f":"MAX(0,IFS!AK111*Thousand)","v":3236690.2983301235},{"$f":"MAX(0,IFS!AL111*Thousand)","v":10547869.14949437},{"$f":"MAX(0,IFS!AM111*Thousand)","v":3663216.2375536291},{"$f":"MAX(0,IFS!AN111*Thousand)","v":11095048.991275325},{"$f":"MAX(0,IFS!AO111*Thousand)","v":3845850.8633266566},{"$f":"MAX(0,IFS!AP111*Thousand)","v":11447028.799251588},{"$f":"MAX(0,IFS!AQ111*Thousand)","v":0},{"$f":"MAX(0,IFS!AR111*Thousand)","v":0},{"$f":"MAX(0,IFS!AS111*Thousand)","v":0},{"$f":"MAX(0,IFS!AT111*Thousand)","v":0},{"$f":"MAX(0,IFS!AU111*Thousand)","v":0},{"$f":"MAX(0,IFS!AV111*Thousand)","v":0},{"$f":"MAX(0,IFS!AW111*Thousand)","v":0},{"$f":"MAX(0,IFS!AX111*Thousand)","v":0},{"$f":"MAX(0,IFS!AY111*Thousand)","v":0},{"$f":"MAX(0,IFS!AZ111*Thousand)","v":0},{"$f":"MAX(0,IFS!BA111*Thousand)","v":0},{"$f":"MAX(0,IFS!BB111*Thousand)","v":0},{"$f":"MAX(0,IFS!BC111*Thousand)","v":0},{"$f":"MAX(0,IFS!BD111*Thousand)","v":0},{"$f":"MAX(0,IFS!BE111*Thousand)","v":0}]
[null,null,"Funding from Cashflow",null,null,null,null,null,6140479.220831966,{"$f":"IF(J440>0,MIN(J440,J441),0)*NOT(J6)","v":0},0,0,0,0,0,0,0,0,0,0,1604113.5216390393,0,1067468.1882616212,0,185677.5766001679,0,0,0,1427231.0728641839,0,1855988.8614669538,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Excess Cash Released",null,null,null,null,null,1384826.3990237068,{"$f":"IF(J435=0,MAX(0,J421-J439),0)","v":0},{"$f":"IF(K435=0,MAX(0,K421-K439),0)","v":0},0,0,0,0,0,0,0,71785.750136392657,0,0,0,0,0,0,54724.562884245999,64059.929493911332,0,0,0,0,0,1194256.1565091568,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Is the DSRA/c Fully Funded?",null,null,null,null,null,null,{"$f":"IF(OR(J440=0,J421>=J439),1,0)*NOT(J6)","v":0},0,0,0,0,0,0,0,0,1,1,0,1,0,1,0,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]

{"sheet":"AFS","index":6,"n_rows":196,"n_cols":56,"rows_kept":196,"cut":false,"hidden":false,"merged":[]}
[null,null,null,{"$f":"'Alt 1'!$C$2","v":"WORK IN PROGRESS: Last modified: July 17 2012"}]
[null,null,null,null,null,null,null,null,null,null,null,"N","N+1","N+2","N+3","N+4","N+5","N+6","N+7","N+8","N+9","N+10","N+11","N+12","N+13","N+14"]
[null,null,"Farm 1 : Ndiayène - Ordinary rice",null,null,null,null,null,null,null,{"$f":"'Alt 1'!J3","v":"2012-01-01"},{"$f":"+K4+1","v":"2013-01-01"},{"$f":"+L4+1","v":"2014-01-01"},"2015-01-01","2016-01-01","2017-01-01","2018-01-01","2019-01-01","2020-01-01","2021-01-01","2022-01-01","2023-01-01","2024-01-01","2025-01-01","2026-01-01","2027-01-01","2028-01-01","2029-01-01","2030-01-01","2031-01-01","2032-01-01","2033-01-01","2034-01-01","2035-01-01","2036-01-01","2037-01-01","2038-01-01","2039-01-01","2040-01-01","2041-01-01","2042-01-01","2043-01-01",{"$f":"+AP4+1","v":"2044-01-01"},"2045-01-01","2046-01-01","2047-01-01","2048-01-01","2049-01-01","2050-01-01","2051-01-01","2052-01-01","2053-01-01","2054-01-01","2055-01-01"]
[null,null,null,"Annual Financial Statement",null,null,null,null,null,{"$f":"'Alt 1'!I4","v":"2011-12-31"},{"$f":"EOMONTH(K3,Months_Yr-1)","v":"2012-12-31"},"2013-12-31","2014-12-31","2015-12-31","2016-12-31","2017-12-31","2018-12-31","2019-12-31","2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31","2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31","2041-12-31","2042-12-31","2043-12-31","2044-12-31","2045-12-31","2046-12-31","2047-12-31","2048-12-31","2049-12-31","2050-12-31","2051-12-31","2052-12-31","2053-12-31","2054-12-31","2055-12-31"]
[]
[null,null,"Planning period",null,null,null,null,null,null,null,0,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Full Operations",null,null,null,null,null,null,{"$f":"SUM(K7:BB7)","v":15},{"$f":"IF(AND(K$3>=Ops_Start,K$4<=Ops_End),1,0)","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Flags & Counters"]
[null,null,"Days in Period",null,"Num#",null,null,null,null,null,{"$f":"K4-K3+1","v":366},365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365]
[null,null,"Planning",null,"Num#",null,null,null,null,null,{"$f":"SUM($K6:K6)*K6","v":0},{"$f":"SUM($K6:L6)*L6","v":1},{"$f":"SUM($K6:M6)*M6","v":2},{"$f":"SUM($K6:N6)*N6","v":3},{"$f":"SUM($K6:O6)*O6","v":0},{"$f":"SUM($K6:P6)*P6","v":0},{"$f":"SUM($K6:Q6)*Q6","v":0},{"$f":"SUM($K6:R6)*R6","v":0},{"$f":"SUM($K6:S6)*S6","v":0},{"$f":"SUM($K6:T6)*T6","v":0},{"$f":"SUM($K6:U6)*U6","v":0},{"$f":"SUM($K6:V6)*V6","v":0},{"$f":"SUM($K6:W6)*W6","v":0},{"$f":"SUM($K6:X6)*X6","v":0},{"$f":"SUM($K6:Y6)*Y6","v":0},{"$f":"SUM($K6:Z6)*Z6","v":0},{"$f":"SUM($K6:AA6)*AA6","v":0},{"$f":"SUM($K6:AB6)*AB6","v":0},{"$f":"SUM($K6:AC6)*AC6","v":0},{"$f":"SUM($K6:AD6)*AD6","v":0},{"$f":"SUM($K6:AE6)*AE6","v":0},{"$f":"SUM($K6:AF6)*AF6","v":0},{"$f":"SUM($K6:AG6)*AG6","v":0},{"$f":"SUM($K6:AH6)*AH6","v":0},{"$f":"SUM($K6:AI6)*AI6","v":0},{"$f":"SUM($K6:AJ6)*AJ6","v":0},{"$f":"SUM($K6:AK6)*AK6","v":0},{"$f":"SUM($K6:AL6)*AL6","v":0},{"$f":"SUM($K6:AM6)*AM6","v":0},{"$f":"SUM($K6:AN6)*AN6","v":0},{"$f":"SUM($K6:AO6)*AO6","v":0},{"$f":"SUM($K6:AP6)*AP6","v":0},{"$f":"SUM($K6:AQ6)*AQ6","v":0},{"$f":"SUM($K6:AR6)*AR6","v":0},{"$f":"SUM($K6:AS6)*AS6","v":0},{"$f":"SUM($K6:AT6)*AT6","v":0},{"$f":"SUM($K6:AU6)*AU6","v":0},{"$f":"SUM($K6:AV6)*AV6","v":0},{"$f":"SUM($K6:AW6)*AW6","v":0},{"$f":"SUM($K6:AX6)*AX6","v":0},{"$f":"SUM($K6:AY6)*AY6","v":0},{"$f":"SUM($K6:AZ6)*AZ6","v":0},{"$f":"SUM($K6:BA6)*BA6","v":0},{"$f":"SUM($K6:BB6)*BB6","v":0}]
[null,null,"Year: Calendar",null,"Year",null,null,null,null,null,{"$f":"YEAR(K4)","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[]
[null,null,"Year: Operational",null,"Num#",null,null,null,null,null,{"$f":"SUM($K15:K15)","v":0},{"$f":"SUM($K15:L15)","v":1},{"$f":"SUM($K15:M15)","v":2},{"$f":"SUM($K15:N15)","v":3},{"$f":"SUM($K15:O15)","v":4},{"$f":"SUM($K15:P15)","v":5},{"$f":"SUM($K15:Q15)","v":6},{"$f":"SUM($K15:R15)","v":7},{"$f":"SUM($K15:S15)","v":8},{"$f":"SUM($K15:T15)","v":9},{"$f":"SUM($K15:U15)","v":10},{"$f":"SUM($K15:V15)","v":11},{"$f":"SUM($K15:W15)","v":12},{"$f":"SUM($K15:X15)","v":13},{"$f":"SUM($K15:Y15)","v":14},{"$f":"SUM($K15:Z15)","v":15},{"$f":"SUM($K15:AA15)","v":15},{"$f":"SUM($K15:AB15)","v":15},{"$f":"SUM($K15:AC15)","v":15},{"$f":"SUM($K15:AD15)","v":15},{"$f":"SUM($K15:AE15)","v":15},{"$f":"SUM($K15:AF15)","v":15},{"$f":"SUM($K15:AG15)","v":15},{"$f":"SUM($K15:AH15)","v":15},{"$f":"SUM($K15:AI15)","v":15},{"$f":"SUM($K15:AJ15)","v":15},{"$f":"SUM($K15:AK15)","v":15},{"$f":"SUM($K15:AL15)","v":15},{"$f":"SUM($K15:AM15)","v":15},{"$f":"SUM($K15:AN15)","v":15},{"$f":"SUM($K15:AO15)","v":15},{"$f":"SUM($K15:AP15)","v":15},{"$f":"SUM($K15:AQ15)","v":15},{"$f":"SUM($K15:AR15)","v":15},{"$f":"SUM($K15:AS15)","v":15},{"$f":"SUM($K15:AT15)","v":15},{"$f":"SUM($K15:AU15)","v":15},{"$f":"SUM($K15:AV15)","v":15},{"$f":"SUM($K15:AW15)","v":15},{"$f":"SUM($K15:AX15)","v":15},{"$f":"SUM($K15:AY15)","v":15},{"$f":"SUM($K15:AZ15)","v":15},{"$f":"SUM($K15:BA15)","v":15},{"$f":"SUM($K15:BB15)","v":15}]
[null,null,"Start of Year Flag",null,"[1,0]",null,null,null,null,null,{"$f":"IF((MONTH(K3)=1),1,0)*K7","v":0},{"$f":"IF((MONTH(L3)=1),1,0)*L7","v":1},{"$f":"IF((MONTH(M3)=1),1,0)*M7","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"Cashflow Waterfall"]
[]
[null,null,"Revenues"]
[]
[null,null,null,{"$f":"'Alt 1'!C201","v":"Farm 1: importers sales of ordinary rice "},"000'EUR",null,null,null,null,{"$f":"SUM(K24:BB24)","v":36920.255189875214},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!K$14,IFS!$J24:$CP24)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!L$14,IFS!$J24:$CP24)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!M$14,IFS!$J24:$CP24)","v":2904.970068000001},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!N$14,IFS!$J24:$CP24)","v":9155.3450788800019},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!O$14,IFS!$J24:$CP24)","v":15660.675366336003},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!P$14,IFS!$J24:$CP24)","v":9199.2646766592043},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Q$14,IFS!$J24:$CP24)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!R$14,IFS!$J24:$CP24)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!S$14,IFS!$J24:$CP24)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!T$14,IFS!$J24:$CP24)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!U$14,IFS!$J24:$CP24)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!V$14,IFS!$J24:$CP24)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!W$14,IFS!$J24:$CP24)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!X$14,IFS!$J24:$CP24)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Y$14,IFS!$J24:$CP24)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Z$14,IFS!$J24:$CP24)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AA$14,IFS!$J24:$CP24)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AB$14,IFS!$J24:$CP24)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AC$14,IFS!$J24:$CP24)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AD$14,IFS!$J24:$CP24)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AE$14,IFS!$J24:$CP24)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AF$14,IFS!$J24:$CP24)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AG$14,IFS!$J24:$CP24)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AH$14,IFS!$J24:$CP24)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AI$14,IFS!$J24:$CP24)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AJ$14,IFS!$J24:$CP24)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AK$14,IFS!$J24:$CP24)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AL$14,IFS!$J24:$CP24)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AM$14,IFS!$J24:$CP24)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AN$14,IFS!$J24:$CP24)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AO$14,IFS!$J24:$CP24)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AP$14,IFS!$J24:$CP24)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AQ$14,IFS!$J24:$CP24)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AR$14,IFS!$J24:$CP24)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AS$14,IFS!$J24:$CP24)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AT$14,IFS!$J24:$CP24)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AU$14,IFS!$J24:$CP24)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AV$14,IFS!$J24:$CP24)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AW$14,IFS!$J24:$CP24)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AX$14,IFS!$J24:$CP24)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AY$14,IFS!$J24:$CP24)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AZ$14,IFS!$J24:$CP24)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BA$14,IFS!$J24:$CP24)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BB$14,IFS!$J24:$CP24)","v":0}]
[null,null,null,{"$f":"'Alt 1'!C202","v":"Farm 1: Local sales of flour"},"000'EUR",null,null,null,null,{"$f":"SUM(K25:BB25)","v":61307.37695140596},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!K$14,IFS!$J25:$CP25)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!L$14,IFS!$J25:$CP25)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!M$14,IFS!$J25:$CP25)","v":158.07205540911986},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!N$14,IFS!$J25:$CP25)","v":498.18214326548855},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!O$14,IFS!$J25:$CP25)","v":852.16545654669449},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!P$14,IFS!$J25:$CP25)","v":1001.1439991828734},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Q$14,IFS!$J25:$CP25)","v":1112.0792746667971},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!R$14,IFS!$J25:$CP25)","v":1179.6015381963671},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!S$14,IFS!$J25:$CP25)","v":1226.7855997242216},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!T$14,IFS!$J25:$CP25)","v":1275.8570237131905},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!U$14,IFS!$J25:$CP25)","v":1326.8913046617183},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!V$14,IFS!$J25:$CP25)","v":1379.966956848187},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!W$14,IFS!$J25:$CP25)","v":1435.1656351221145},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!X$14,IFS!$J25:$CP25)","v":1492.5722605269993},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Y$14,IFS!$J25:$CP25)","v":1552.2751509480795},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Z$14,IFS!$J25:$CP25)","v":1614.3661569860024},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AA$14,IFS!$J25:$CP25)","v":1614.3661569860024},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AB$14,IFS!$J25:$CP25)","v":1614.3661569860024},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AC$14,IFS!$J25:$CP25)","v":1614.3661569860024},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AD$14,IFS!$J25:$CP25)","v":1614.3661569860024},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AE$14,IFS!$J25:$CP25)","v":1614.3661569860024},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AF$14,IFS!$J25:$CP25)","v":1614.3661569860024},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AG$14,IFS!$J25:$CP25)","v":1614.3661569860024},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AH$14,IFS!$J25:$CP25)","v":1614.3661569860024},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AI$14,IFS!$J25:$CP25)","v":1614.3661569860024},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AJ$14,IFS!$J25:$CP25)","v":1614.3661569860024},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AK$14,IFS!$J25:$CP25)","v":1614.3661569860024},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AL$14,IFS!$J25:$CP25)","v":1614.3661569860024},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AM$14,IFS!$J25:$CP25)","v":1614.3661569860024},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AN$14,IFS!$J25:$CP25)","v":1614.3661569860024},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AO$14,IFS!$J25:$CP25)","v":1614.3661569860024},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AP$14,IFS!$J25:$CP25)","v":1614.3661569860024},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AQ$14,IFS!$J25:$CP25)","v":1614.3661569860024},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AR$14,IFS!$J25:$CP25)","v":1614.3661569860024},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AS$14,IFS!$J25:$CP25)","v":1614.3661569860024},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AT$14,IFS!$J25:$CP25)","v":1614.3661569860024},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AU$14,IFS!$J25:$CP25)","v":1614.3661569860024},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AV$14,IFS!$J25:$CP25)","v":1614.3661569860024},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AW$14,IFS!$J25:$CP25)","v":1614.3661569860024},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AX$14,IFS!$J25:$CP25)","v":1614.3661569860024},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AY$14,IFS!$J25:$CP25)","v":1614.3661569860024},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AZ$14,IFS!$J25:$CP25)","v":1614.3661569860024},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BA$14,IFS!$J25:$CP25)","v":1614.3661569860024},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BB$14,IFS!$J25:$CP25)","v":1614.3661569860024}]
[null,null,{"$f":"'Alt 1'!C203","v":"Farm 1 Subtotal: Local Market"},null,"000'EUR",null,null,null,null,98227.63214128105,{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!K$14,IFS!$J26:$CP26)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!L$14,IFS!$J26:$CP26)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!M$14,IFS!$J26:$CP26)","v":3063.0421234091209},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!N$14,IFS!$J26:$CP26)","v":9653.5272221454907},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!O$14,IFS!$J26:$CP26)","v":16512.840822882699},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!P$14,IFS!$J26:$CP26)","v":10200.408675842076},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Q$14,IFS!$J26:$CP26)","v":1112.0792746667971},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!R$14,IFS!$J26:$CP26)","v":1179.6015381963671},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!S$14,IFS!$J26:$CP26)","v":1226.7855997242216},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!T$14,IFS!$J26:$CP26)","v":1275.8570237131905},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!U$14,IFS!$J26:$CP26)","v":1326.8913046617183},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!V$14,IFS!$J26:$CP26)","v":1379.966956848187},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!W$14,IFS!$J26:$CP26)","v":1435.1656351221145},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!X$14,IFS!$J26:$CP26)","v":1492.5722605269993},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Y$14,IFS!$J26:$CP26)","v":1552.2751509480795},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Z$14,IFS!$J26:$CP26)","v":1614.3661569860024},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AA$14,IFS!$J26:$CP26)","v":1614.3661569860024},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AB$14,IFS!$J26:$CP26)","v":1614.3661569860024},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AC$14,IFS!$J26:$CP26)","v":1614.3661569860024},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AD$14,IFS!$J26:$CP26)","v":1614.3661569860024},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AE$14,IFS!$J26:$CP26)","v":1614.3661569860024},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AF$14,IFS!$J26:$CP26)","v":1614.3661569860024},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AG$14,IFS!$J26:$CP26)","v":1614.3661569860024},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AH$14,IFS!$J26:$CP26)","v":1614.3661569860024},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AI$14,IFS!$J26:$CP26)","v":1614.3661569860024},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AJ$14,IFS!$J26:$CP26)","v":1614.3661569860024},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AK$14,IFS!$J26:$CP26)","v":1614.3661569860024},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AL$14,IFS!$J26:$CP26)","v":1614.3661569860024},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AM$14,IFS!$J26:$CP26)","v":1614.3661569860024},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AN$14,IFS!$J26:$CP26)","v":1614.3661569860024},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AO$14,IFS!$J26:$CP26)","v":1614.3661569860024},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AP$14,IFS!$J26:$CP26)","v":1614.3661569860024},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AQ$14,IFS!$J26:$CP26)","v":1614.3661569860024},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AR$14,IFS!$J26:$CP26)","v":1614.3661569860024},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AS$14,IFS!$J26:$CP26)","v":1614.3661569860024},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AT$14,IFS!$J26:$CP26)","v":1614.3661569860024},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AU$14,IFS!$J26:$CP26)","v":1614.3661569860024},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AV$14,IFS!$J26:$CP26)","v":1614.3661569860024},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AW$14,IFS!$J26:$CP26)","v":1614.3661569860024},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AX$14,IFS!$J26:$CP26)","v":1614.3661569860024},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AY$14,IFS!$J26:$CP26)","v":1614.3661569860024},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AZ$14,IFS!$J26:$CP26)","v":1614.3661569860024},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BA$14,IFS!$J26:$CP26)","v":1614.3661569860024},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BB$14,IFS!$J26:$CP26)","v":1614.3661569860024}]
[]
[null,null,null,{"$f":"'Alt 1'!C204","v":"Farm 1: Ordinary rice wholesalers discounted sales"},"000'EUR",null,null,null,null,42094.597526554135,{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!K$14,IFS!$J28:$CP28)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!L$14,IFS!$J28:$CP28)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!M$14,IFS!$J28:$CP28)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!N$14,IFS!$J28:$CP28)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!O$14,IFS!$J28:$CP28)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!P$14,IFS!$J28:$CP28)","v":9567.2352637255699},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Q$14,IFS!$J28:$CP28)","v":21254.732708450407},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!R$14,IFS!$J28:$CP28)","v":11272.62955437816},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!S$14,IFS!$J28:$CP28)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!T$14,IFS!$J28:$CP28)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!U$14,IFS!$J28:$CP28)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!V$14,IFS!$J28:$CP28)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!W$14,IFS!$J28:$CP28)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!X$14,IFS!$J28:$CP28)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Y$14,IFS!$J28:$CP28)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Z$14,IFS!$J28:$CP28)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AA$14,IFS!$J28:$CP28)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AB$14,IFS!$J28:$CP28)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AC$14,IFS!$J28:$CP28)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AD$14,IFS!$J28:$CP28)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AE$14,IFS!$J28:$CP28)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AF$14,IFS!$J28:$CP28)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AG$14,IFS!$J28:$CP28)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AH$14,IFS!$J28:$CP28)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AI$14,IFS!$J28:$CP28)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AJ$14,IFS!$J28:$CP28)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AK$14,IFS!$J28:$CP28)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AL$14,IFS!$J28:$CP28)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AM$14,IFS!$J28:$CP28)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AN$14,IFS!$J28:$CP28)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AO$14,IFS!$J28:$CP28)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AP$14,IFS!$J28:$CP28)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AQ$14,IFS!$J28:$CP28)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AR$14,IFS!$J28:$CP28)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AS$14,IFS!$J28:$CP28)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AT$14,IFS!$J28:$CP28)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AU$14,IFS!$J28:$CP28)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AV$14,IFS!$J28:$CP28)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AW$14,IFS!$J28:$CP28)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AX$14,IFS!$J28:$CP28)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AY$14,IFS!$J28:$CP28)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AZ$14,IFS!$J28:$CP28)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BA$14,IFS!$J28:$CP28)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BB$14,IFS!$J28:$CP28)","v":0}]
[null,null,null,{"$f":"'Alt 1'!C205","v":"Farm 1: Flour sales"},"000'EUR",null,null,null,null,0,{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!K$14,IFS!$J29:$CP29)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!L$14,IFS!$J29:$CP29)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!M$14,IFS!$J29:$CP29)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!N$14,IFS!$J29:$CP29)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!O$14,IFS!$J29:$CP29)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!P$14,IFS!$J29:$CP29)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Q$14,IFS!$J29:$CP29)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!R$14,IFS!$J29:$CP29)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!S$14,IFS!$J29:$CP29)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!T$14,IFS!$J29:$CP29)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!U$14,IFS!$J29:$CP29)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!V$14,IFS!$J29:$CP29)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!W$14,IFS!$J29:$CP29)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!X$14,IFS!$J29:$CP29)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Y$14,IFS!$J29:$CP29)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Z$14,IFS!$J29:$CP29)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AA$14,IFS!$J29:$CP29)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AB$14,IFS!$J29:$CP29)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AC$14,IFS!$J29:$CP29)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AD$14,IFS!$J29:$CP29)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AE$14,IFS!$J29:$CP29)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AF$14,IFS!$J29:$CP29)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AG$14,IFS!$J29:$CP29)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AH$14,IFS!$J29:$CP29)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AI$14,IFS!$J29:$CP29)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AJ$14,IFS!$J29:$CP29)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AK$14,IFS!$J29:$CP29)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AL$14,IFS!$J29:$CP29)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AM$14,IFS!$J29:$CP29)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AN$14,IFS!$J29:$CP29)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AO$14,IFS!$J29:$CP29)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AP$14,IFS!$J29:$CP29)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AQ$14,IFS!$J29:$CP29)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AR$14,IFS!$J29:$CP29)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AS$14,IFS!$J29:$CP29)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AT$14,IFS!$J29:$CP29)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AU$14,IFS!$J29:$CP29)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AV$14,IFS!$J29:$CP29)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AW$14,IFS!$J29:$CP29)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AX$14,IFS!$J29:$CP29)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AY$14,IFS!$J29:$CP29)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AZ$14,IFS!$J29:$CP29)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BA$14,IFS!$J29:$CP29)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BB$14,IFS!$J29:$CP29)","v":0}]
[null,null,{"$f":"'Alt 1'!C206","v":"Farm 1: Subtotal: wholesalers discounted"},null,"000'EUR",null,null,null,null,42094.597526554135,{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!K$14,IFS!$J30:$CP30)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!L$14,IFS!$J30:$CP30)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!M$14,IFS!$J30:$CP30)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!N$14,IFS!$J30:$CP30)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!O$14,IFS!$J30:$CP30)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!P$14,IFS!$J30:$CP30)","v":9567.2352637255699},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Q$14,IFS!$J30:$CP30)","v":21254.732708450407},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!R$14,IFS!$J30:$CP30)","v":11272.62955437816},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!S$14,IFS!$J30:$CP30)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!T$14,IFS!$J30:$CP30)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!U$14,IFS!$J30:$CP30)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!V$14,IFS!$J30:$CP30)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!W$14,IFS!$J30:$CP30)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!X$14,IFS!$J30:$CP30)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Y$14,IFS!$J30:$CP30)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Z$14,IFS!$J30:$CP30)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AA$14,IFS!$J30:$CP30)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AB$14,IFS!$J30:$CP30)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AC$14,IFS!$J30:$CP30)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AD$14,IFS!$J30:$CP30)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AE$14,IFS!$J30:$CP30)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AF$14,IFS!$J30:$CP30)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AG$14,IFS!$J30:$CP30)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AH$14,IFS!$J30:$CP30)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AI$14,IFS!$J30:$CP30)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AJ$14,IFS!$J30:$CP30)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AK$14,IFS!$J30:$CP30)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AL$14,IFS!$J30:$CP30)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AM$14,IFS!$J30:$CP30)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AN$14,IFS!$J30:$CP30)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AO$14,IFS!$J30:$CP30)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AP$14,IFS!$J30:$CP30)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AQ$14,IFS!$J30:$CP30)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AR$14,IFS!$J30:$CP30)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AS$14,IFS!$J30:$CP30)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AT$14,IFS!$J30:$CP30)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AU$14,IFS!$J30:$CP30)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AV$14,IFS!$J30:$CP30)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AW$14,IFS!$J30:$CP30)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AX$14,IFS!$J30:$CP30)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AY$14,IFS!$J30:$CP30)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AZ$14,IFS!$J30:$CP30)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BA$14,IFS!$J30:$CP30)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BB$14,IFS!$J30:$CP30)","v":0}]
[]
[null,null,null,{"$f":"'Alt 1'!C207","v":"Farm 1: Ordinary rice wholesalers sales"},"000'EUR",null,null,null,null,{"$f":"SUM(K32:BB32)","v":1122730.4854308995},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!K$14,IFS!$J32:$CP32)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!L$14,IFS!$J32:$CP32)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!M$14,IFS!$J32:$CP32)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!N$14,IFS!$J32:$CP32)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!O$14,IFS!$J32:$CP32)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!P$14,IFS!$J32:$CP32)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Q$14,IFS!$J32:$CP32)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!R$14,IFS!$J32:$CP32)","v":11597.801560754457},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!S$14,IFS!$J32:$CP32)","v":24123.427246369269},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!T$14,IFS!$J32:$CP32)","v":25088.36433622404},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!U$14,IFS!$J32:$CP32)","v":26091.898909673},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!V$14,IFS!$J32:$CP32)","v":27135.57486605992},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!W$14,IFS!$J32:$CP32)","v":28220.997860702322},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!X$14,IFS!$J32:$CP32)","v":29349.837775130422},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Y$14,IFS!$J32:$CP32)","v":30523.831286135635},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Z$14,IFS!$J32:$CP32)","v":31744.784537581061},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AA$14,IFS!$J32:$CP32)","v":31744.784537581061},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AB$14,IFS!$J32:$CP32)","v":31744.784537581061},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AC$14,IFS!$J32:$CP32)","v":31744.784537581061},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AD$14,IFS!$J32:$CP32)","v":31744.784537581061},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AE$14,IFS!$J32:$CP32)","v":31744.784537581061},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AF$14,IFS!$J32:$CP32)","v":31744.784537581061},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AG$14,IFS!$J32:$CP32)","v":31744.784537581061},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AH$14,IFS!$J32:$CP32)","v":31744.784537581061},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AI$14,IFS!$J32:$CP32)","v":31744.784537581061},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AJ$14,IFS!$J32:$CP32)","v":31744.784537581061},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AK$14,IFS!$J32:$CP32)","v":31744.784537581061},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AL$14,IFS!$J32:$CP32)","v":31744.784537581061},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AM$14,IFS!$J32:$CP32)","v":31744.784537581061},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AN$14,IFS!$J32:$CP32)","v":31744.784537581061},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AO$14,IFS!$J32:$CP32)","v":31744.784537581061},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AP$14,IFS!$J32:$CP32)","v":31744.784537581061},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AQ$14,IFS!$J32:$CP32)","v":31744.784537581061},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AR$14,IFS!$J32:$CP32)","v":31744.784537581061},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AS$14,IFS!$J32:$CP32)","v":31744.784537581061},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AT$14,IFS!$J32:$CP32)","v":31744.784537581061},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AU$14,IFS!$J32:$CP32)","v":31744.784537581061},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AV$14,IFS!$J32:$CP32)","v":31744.784537581061},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AW$14,IFS!$J32:$CP32)","v":31744.784537581061},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AX$14,IFS!$J32:$CP32)","v":31744.784537581061},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AY$14,IFS!$J32:$CP32)","v":31744.784537581061},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AZ$14,IFS!$J32:$CP32)","v":31744.784537581061},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BA$14,IFS!$J32:$CP32)","v":31744.784537581061},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BB$14,IFS!$J32:$CP32)","v":31744.784537581061}]
[null,null,null,{"$f":"'Alt 1'!C208","v":"Farm 1: Flour sales"},"000'EUR",null,null,null,null,0,{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!K$14,IFS!$J33:$CP33)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!L$14,IFS!$J33:$CP33)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!M$14,IFS!$J33:$CP33)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!N$14,IFS!$J33:$CP33)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!O$14,IFS!$J33:$CP33)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!P$14,IFS!$J33:$CP33)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Q$14,IFS!$J33:$CP33)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!R$14,IFS!$J33:$CP33)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!S$14,IFS!$J33:$CP33)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!T$14,IFS!$J33:$CP33)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!U$14,IFS!$J33:$CP33)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!V$14,IFS!$J33:$CP33)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!W$14,IFS!$J33:$CP33)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!X$14,IFS!$J33:$CP33)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Y$14,IFS!$J33:$CP33)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Z$14,IFS!$J33:$CP33)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AA$14,IFS!$J33:$CP33)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AB$14,IFS!$J33:$CP33)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AC$14,IFS!$J33:$CP33)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AD$14,IFS!$J33:$CP33)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AE$14,IFS!$J33:$CP33)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AF$14,IFS!$J33:$CP33)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AG$14,IFS!$J33:$CP33)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AH$14,IFS!$J33:$CP33)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AI$14,IFS!$J33:$CP33)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AJ$14,IFS!$J33:$CP33)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AK$14,IFS!$J33:$CP33)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AL$14,IFS!$J33:$CP33)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AM$14,IFS!$J33:$CP33)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AN$14,IFS!$J33:$CP33)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AO$14,IFS!$J33:$CP33)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AP$14,IFS!$J33:$CP33)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AQ$14,IFS!$J33:$CP33)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AR$14,IFS!$J33:$CP33)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AS$14,IFS!$J33:$CP33)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AT$14,IFS!$J33:$CP33)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AU$14,IFS!$J33:$CP33)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AV$14,IFS!$J33:$CP33)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AW$14,IFS!$J33:$CP33)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AX$14,IFS!$J33:$CP33)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AY$14,IFS!$J33:$CP33)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AZ$14,IFS!$J33:$CP33)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BA$14,IFS!$J33:$CP33)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BB$14,IFS!$J33:$CP33)","v":0}]
[null,null,{"$f":"'Alt 1'!C209","v":"Farm 1: Subtotal:wholesalers"},null,"000'EUR",null,null,null,null,1122730.4854308995,{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!K$14,IFS!$J34:$CP34)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!L$14,IFS!$J34:$CP34)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!M$14,IFS!$J34:$CP34)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!N$14,IFS!$J34:$CP34)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!O$14,IFS!$J34:$CP34)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!P$14,IFS!$J34:$CP34)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Q$14,IFS!$J34:$CP34)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!R$14,IFS!$J34:$CP34)","v":11597.801560754457},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!S$14,IFS!$J34:$CP34)","v":24123.427246369269},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!T$14,IFS!$J34:$CP34)","v":25088.36433622404},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!U$14,IFS!$J34:$CP34)","v":26091.898909673},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!V$14,IFS!$J34:$CP34)","v":27135.57486605992},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!W$14,IFS!$J34:$CP34)","v":28220.997860702322},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!X$14,IFS!$J34:$CP34)","v":29349.837775130422},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Y$14,IFS!$J34:$CP34)","v":30523.831286135635},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Z$14,IFS!$J34:$CP34)","v":31744.784537581061},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AA$14,IFS!$J34:$CP34)","v":31744.784537581061},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AB$14,IFS!$J34:$CP34)","v":31744.784537581061},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AC$14,IFS!$J34:$CP34)","v":31744.784537581061},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AD$14,IFS!$J34:$CP34)","v":31744.784537581061},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AE$14,IFS!$J34:$CP34)","v":31744.784537581061},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AF$14,IFS!$J34:$CP34)","v":31744.784537581061},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AG$14,IFS!$J34:$CP34)","v":31744.784537581061},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AH$14,IFS!$J34:$CP34)","v":31744.784537581061},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AI$14,IFS!$J34:$CP34)","v":31744.784537581061},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AJ$14,IFS!$J34:$CP34)","v":31744.784537581061},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AK$14,IFS!$J34:$CP34)","v":31744.784537581061},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AL$14,IFS!$J34:$CP34)","v":31744.784537581061},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AM$14,IFS!$J34:$CP34)","v":31744.784537581061},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AN$14,IFS!$J34:$CP34)","v":31744.784537581061},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AO$14,IFS!$J34:$CP34)","v":31744.784537581061},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AP$14,IFS!$J34:$CP34)","v":31744.784537581061},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AQ$14,IFS!$J34:$CP34)","v":31744.784537581061},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AR$14,IFS!$J34:$CP34)","v":31744.784537581061},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AS$14,IFS!$J34:$CP34)","v":31744.784537581061},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AT$14,IFS!$J34:$CP34)","v":31744.784537581061},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AU$14,IFS!$J34:$CP34)","v":31744.784537581061},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AV$14,IFS!$J34:$CP34)","v":31744.784537581061},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AW$14,IFS!$J34:$CP34)","v":31744.784537581061},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AX$14,IFS!$J34:$CP34)","v":31744.784537581061},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AY$14,IFS!$J34:$CP34)","v":31744.784537581061},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AZ$14,IFS!$J34:$CP34)","v":31744.784537581061},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BA$14,IFS!$J34:$CP34)","v":31744.784537581061},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BB$14,IFS!$J34:$CP34)","v":31744.784537581061}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!K$14,IFS!$J35:$CP35)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!L$14,IFS!$J35:$CP35)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!M$14,IFS!$J35:$CP35)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!N$14,IFS!$J35:$CP35)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!O$14,IFS!$J35:$CP35)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!P$14,IFS!$J35:$CP35)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Q$14,IFS!$J35:$CP35)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!R$14,IFS!$J35:$CP35)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!S$14,IFS!$J35:$CP35)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!T$14,IFS!$J35:$CP35)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!U$14,IFS!$J35:$CP35)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!V$14,IFS!$J35:$CP35)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!W$14,IFS!$J35:$CP35)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!X$14,IFS!$J35:$CP35)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Y$14,IFS!$J35:$CP35)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Z$14,IFS!$J35:$CP35)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AA$14,IFS!$J35:$CP35)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AB$14,IFS!$J35:$CP35)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AC$14,IFS!$J35:$CP35)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AD$14,IFS!$J35:$CP35)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AE$14,IFS!$J35:$CP35)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AF$14,IFS!$J35:$CP35)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AG$14,IFS!$J35:$CP35)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AH$14,IFS!$J35:$CP35)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AI$14,IFS!$J35:$CP35)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AJ$14,IFS!$J35:$CP35)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AK$14,IFS!$J35:$CP35)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AL$14,IFS!$J35:$CP35)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AM$14,IFS!$J35:$CP35)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AN$14,IFS!$J35:$CP35)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AO$14,IFS!$J35:$CP35)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AP$14,IFS!$J35:$CP35)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AQ$14,IFS!$J35:$CP35)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AR$14,IFS!$J35:$CP35)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AS$14,IFS!$J35:$CP35)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AT$14,IFS!$J35:$CP35)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AU$14,IFS!$J35:$CP35)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AV$14,IFS!$J35:$CP35)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AW$14,IFS!$J35:$CP35)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AX$14,IFS!$J35:$CP35)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AY$14,IFS!$J35:$CP35)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AZ$14,IFS!$J35:$CP35)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BA$14,IFS!$J35:$CP35)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BB$14,IFS!$J35:$CP35)","v":0}]
[null,null,null,{"$f":"'Alt 1'!C212","v":"Trading: Local sales of ordinary rice"},"000'EUR",null,null,null,null,1711.8782626682885,{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!K$14,IFS!$J36:$CP36)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!L$14,IFS!$J36:$CP36)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!M$14,IFS!$J36:$CP36)","v":131.54581440000004},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!N$14,IFS!$J36:$CP36)","v":386.53589145600017},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!O$14,IFS!$J36:$CP36)","v":688.81564477440008},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!P$14,IFS!$J36:$CP36)","v":504.98091203788817},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Q$14,IFS!$J36:$CP36)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!R$14,IFS!$J36:$CP36)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!S$14,IFS!$J36:$CP36)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!T$14,IFS!$J36:$CP36)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!U$14,IFS!$J36:$CP36)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!V$14,IFS!$J36:$CP36)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!W$14,IFS!$J36:$CP36)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!X$14,IFS!$J36:$CP36)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Y$14,IFS!$J36:$CP36)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Z$14,IFS!$J36:$CP36)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AA$14,IFS!$J36:$CP36)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AB$14,IFS!$J36:$CP36)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AC$14,IFS!$J36:$CP36)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AD$14,IFS!$J36:$CP36)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AE$14,IFS!$J36:$CP36)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AF$14,IFS!$J36:$CP36)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AG$14,IFS!$J36:$CP36)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AH$14,IFS!$J36:$CP36)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AI$14,IFS!$J36:$CP36)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AJ$14,IFS!$J36:$CP36)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AK$14,IFS!$J36:$CP36)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AL$14,IFS!$J36:$CP36)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AM$14,IFS!$J36:$CP36)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AN$14,IFS!$J36:$CP36)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AO$14,IFS!$J36:$CP36)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AP$14,IFS!$J36:$CP36)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AQ$14,IFS!$J36:$CP36)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AR$14,IFS!$J36:$CP36)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AS$14,IFS!$J36:$CP36)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AT$14,IFS!$J36:$CP36)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AU$14,IFS!$J36:$CP36)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AV$14,IFS!$J36:$CP36)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AW$14,IFS!$J36:$CP36)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AX$14,IFS!$J36:$CP36)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AY$14,IFS!$J36:$CP36)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AZ$14,IFS!$J36:$CP36)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BA$14,IFS!$J36:$CP36)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BB$14,IFS!$J36:$CP36)","v":0}]
[null,null,null,{"$f":"'Alt 1'!C213","v":"Trading: Local sales of flour"},"000'EUR",null,null,null,null,4249.761935362917,{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!K$14,IFS!$J37:$CP37)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!L$14,IFS!$J37:$CP37)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!M$14,IFS!$J37:$CP37)","v":7.1579798675827835},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!N$14,IFS!$J37:$CP37)","v":21.033098937887701},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!O$14,IFS!$J37:$CP37)","v":37.4814549612246},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!P$14,IFS!$J37:$CP37)","v":54.956415274293903},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Q$14,IFS!$J37:$CP37)","v":73.104812876502592},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!R$14,IFS!$J37:$CP37)","v":82.940733154432067},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!S$14,IFS!$J37:$CP37)","v":86.258362480609335},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!T$14,IFS!$J37:$CP37)","v":89.708696979833704},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!U$14,IFS!$J37:$CP37)","v":93.297044859027068},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!V$14,IFS!$J37:$CP37)","v":97.02892665338814},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!W$14,IFS!$J37:$CP37)","v":100.91008371952367},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!X$14,IFS!$J37:$CP37)","v":104.94648706830465},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Y$14,IFS!$J37:$CP37)","v":109.14434655103683},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Z$14,IFS!$J37:$CP37)","v":113.5101204130783},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AA$14,IFS!$J37:$CP37)","v":113.5101204130783},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AB$14,IFS!$J37:$CP37)","v":113.5101204130783},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AC$14,IFS!$J37:$CP37)","v":113.5101204130783},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AD$14,IFS!$J37:$CP37)","v":113.5101204130783},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AE$14,IFS!$J37:$CP37)","v":113.5101204130783},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AF$14,IFS!$J37:$CP37)","v":113.5101204130783},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AG$14,IFS!$J37:$CP37)","v":113.5101204130783},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AH$14,IFS!$J37:$CP37)","v":113.5101204130783},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AI$14,IFS!$J37:$CP37)","v":113.5101204130783},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AJ$14,IFS!$J37:$CP37)","v":113.5101204130783},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AK$14,IFS!$J37:$CP37)","v":113.5101204130783},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AL$14,IFS!$J37:$CP37)","v":113.5101204130783},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AM$14,IFS!$J37:$CP37)","v":113.5101204130783},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AN$14,IFS!$J37:$CP37)","v":113.5101204130783},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AO$14,IFS!$J37:$CP37)","v":113.5101204130783},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AP$14,IFS!$J37:$CP37)","v":113.5101204130783},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AQ$14,IFS!$J37:$CP37)","v":113.5101204130783},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AR$14,IFS!$J37:$CP37)","v":113.5101204130783},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AS$14,IFS!$J37:$CP37)","v":113.5101204130783},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AT$14,IFS!$J37:$CP37)","v":113.5101204130783},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AU$14,IFS!$J37:$CP37)","v":113.5101204130783},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AV$14,IFS!$J37:$CP37)","v":113.5101204130783},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AW$14,IFS!$J37:$CP37)","v":113.5101204130783},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AX$14,IFS!$J37:$CP37)","v":113.5101204130783},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AY$14,IFS!$J37:$CP37)","v":113.5101204130783},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AZ$14,IFS!$J37:$CP37)","v":113.5101204130783},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BA$14,IFS!$J37:$CP37)","v":113.5101204130783},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BB$14,IFS!$J37:$CP37)","v":113.5101204130783}]
[null,null,{"$f":"'Alt 1'!C221","v":"Trading: Subtotal"},null,"000'EUR",null,null,null,null,5961.6401980311994,{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!K$14,IFS!$J38:$CP38)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!L$14,IFS!$J38:$CP38)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!M$14,IFS!$J38:$CP38)","v":138.70379426758282},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!N$14,IFS!$J38:$CP38)","v":407.56899039388793},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!O$14,IFS!$J38:$CP38)","v":726.29709973562467},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!P$14,IFS!$J38:$CP38)","v":559.93732731218211},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Q$14,IFS!$J38:$CP38)","v":73.104812876502592},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!R$14,IFS!$J38:$CP38)","v":82.940733154432067},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!S$14,IFS!$J38:$CP38)","v":86.258362480609335},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!T$14,IFS!$J38:$CP38)","v":89.708696979833704},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!U$14,IFS!$J38:$CP38)","v":93.297044859027068},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!V$14,IFS!$J38:$CP38)","v":97.02892665338814},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!W$14,IFS!$J38:$CP38)","v":100.91008371952367},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!X$14,IFS!$J38:$CP38)","v":104.94648706830465},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Y$14,IFS!$J38:$CP38)","v":109.14434655103683},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Z$14,IFS!$J38:$CP38)","v":113.5101204130783},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AA$14,IFS!$J38:$CP38)","v":113.5101204130783},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AB$14,IFS!$J38:$CP38)","v":113.5101204130783},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AC$14,IFS!$J38:$CP38)","v":113.5101204130783},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AD$14,IFS!$J38:$CP38)","v":113.5101204130783},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AE$14,IFS!$J38:$CP38)","v":113.5101204130783},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AF$14,IFS!$J38:$CP38)","v":113.5101204130783},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AG$14,IFS!$J38:$CP38)","v":113.5101204130783},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AH$14,IFS!$J38:$CP38)","v":113.5101204130783},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AI$14,IFS!$J38:$CP38)","v":113.5101204130783},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AJ$14,IFS!$J38:$CP38)","v":113.5101204130783},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AK$14,IFS!$J38:$CP38)","v":113.5101204130783},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AL$14,IFS!$J38:$CP38)","v":113.5101204130783},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AM$14,IFS!$J38:$CP38)","v":113.5101204130783},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AN$14,IFS!$J38:$CP38)","v":113.5101204130783},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AO$14,IFS!$J38:$CP38)","v":113.5101204130783},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AP$14,IFS!$J38:$CP38)","v":113.5101204130783},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AQ$14,IFS!$J38:$CP38)","v":113.5101204130783},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AR$14,IFS!$J38:$CP38)","v":113.5101204130783},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AS$14,IFS!$J38:$CP38)","v":113.5101204130783},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AT$14,IFS!$J38:$CP38)","v":113.5101204130783},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AU$14,IFS!$J38:$CP38)","v":113.5101204130783},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AV$14,IFS!$J38:$CP38)","v":113.5101204130783},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AW$14,IFS!$J38:$CP38)","v":113.5101204130783},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AX$14,IFS!$J38:$CP38)","v":113.5101204130783},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AY$14,IFS!$J38:$CP38)","v":113.5101204130783},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AZ$14,IFS!$J38:$CP38)","v":113.5101204130783},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BA$14,IFS!$J38:$CP38)","v":113.5101204130783},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BB$14,IFS!$J38:$CP38)","v":113.5101204130783}]
[]
[null,null,null,{"$f":"'Alt 1'!C215","v":"Trading: Wholesalers discounted  sales of ordinary rice"},"000'EUR",null,null,null,null,{"$f":"SUM(K40:BB40)","v":2715.0103789597524},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!K$14,IFS!$J40:$CP40)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!L$14,IFS!$J40:$CP40)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!M$14,IFS!$J40:$CP40)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!N$14,IFS!$J40:$CP40)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!O$14,IFS!$J40:$CP40)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!P$14,IFS!$J40:$CP40)","v":525.18014851940347},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Q$14,IFS!$J40:$CP40)","v":1397.2234648981344},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!R$14,IFS!$J40:$CP40)","v":792.60676554221436},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!S$14,IFS!$J40:$CP40)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!T$14,IFS!$J40:$CP40)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!U$14,IFS!$J40:$CP40)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!V$14,IFS!$J40:$CP40)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!W$14,IFS!$J40:$CP40)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!X$14,IFS!$J40:$CP40)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Y$14,IFS!$J40:$CP40)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Z$14,IFS!$J40:$CP40)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AA$14,IFS!$J40:$CP40)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AB$14,IFS!$J40:$CP40)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AC$14,IFS!$J40:$CP40)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AD$14,IFS!$J40:$CP40)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AE$14,IFS!$J40:$CP40)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AF$14,IFS!$J40:$CP40)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AG$14,IFS!$J40:$CP40)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AH$14,IFS!$J40:$CP40)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AI$14,IFS!$J40:$CP40)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AJ$14,IFS!$J40:$CP40)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AK$14,IFS!$J40:$CP40)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AL$14,IFS!$J40:$CP40)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AM$14,IFS!$J40:$CP40)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AN$14,IFS!$J40:$CP40)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AO$14,IFS!$J40:$CP40)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AP$14,IFS!$J40:$CP40)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AQ$14,IFS!$J40:$CP40)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AR$14,IFS!$J40:$CP40)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AS$14,IFS!$J40:$CP40)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AT$14,IFS!$J40:$CP40)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AU$14,IFS!$J40:$CP40)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AV$14,IFS!$J40:$CP40)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AW$14,IFS!$J40:$CP40)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AX$14,IFS!$J40:$CP40)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AY$14,IFS!$J40:$CP40)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AZ$14,IFS!$J40:$CP40)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BA$14,IFS!$J40:$CP40)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BB$14,IFS!$J40:$CP40)","v":0}]
[null,null,null,{"$f":"'Alt 1'!C216","v":"Trading: Wholesalers discounted sales of flour"},"000'EUR",null,null,null,null,0,{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!K$14,IFS!$J41:$CP41)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!L$14,IFS!$J41:$CP41)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!M$14,IFS!$J41:$CP41)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!N$14,IFS!$J41:$CP41)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!O$14,IFS!$J41:$CP41)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!P$14,IFS!$J41:$CP41)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Q$14,IFS!$J41:$CP41)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!R$14,IFS!$J41:$CP41)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!S$14,IFS!$J41:$CP41)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!T$14,IFS!$J41:$CP41)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!U$14,IFS!$J41:$CP41)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!V$14,IFS!$J41:$CP41)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!W$14,IFS!$J41:$CP41)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!X$14,IFS!$J41:$CP41)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Y$14,IFS!$J41:$CP41)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Z$14,IFS!$J41:$CP41)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AA$14,IFS!$J41:$CP41)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AB$14,IFS!$J41:$CP41)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AC$14,IFS!$J41:$CP41)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AD$14,IFS!$J41:$CP41)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AE$14,IFS!$J41:$CP41)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AF$14,IFS!$J41:$CP41)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AG$14,IFS!$J41:$CP41)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AH$14,IFS!$J41:$CP41)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AI$14,IFS!$J41:$CP41)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AJ$14,IFS!$J41:$CP41)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AK$14,IFS!$J41:$CP41)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AL$14,IFS!$J41:$CP41)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AM$14,IFS!$J41:$CP41)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AN$14,IFS!$J41:$CP41)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AO$14,IFS!$J41:$CP41)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AP$14,IFS!$J41:$CP41)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AQ$14,IFS!$J41:$CP41)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AR$14,IFS!$J41:$CP41)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AS$14,IFS!$J41:$CP41)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AT$14,IFS!$J41:$CP41)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AU$14,IFS!$J41:$CP41)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AV$14,IFS!$J41:$CP41)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AW$14,IFS!$J41:$CP41)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AX$14,IFS!$J41:$CP41)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AY$14,IFS!$J41:$CP41)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AZ$14,IFS!$J41:$CP41)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BA$14,IFS!$J41:$CP41)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BB$14,IFS!$J41:$CP41)","v":0}]
[null,null,null,null,"000'EUR",null,null,null,null,2715.0103789597524,{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!K$14,IFS!$J42:$CP42)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!L$14,IFS!$J42:$CP42)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!M$14,IFS!$J42:$CP42)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!N$14,IFS!$J42:$CP42)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!O$14,IFS!$J42:$CP42)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!P$14,IFS!$J42:$CP42)","v":525.18014851940347},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Q$14,IFS!$J42:$CP42)","v":1397.2234648981344},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!R$14,IFS!$J42:$CP42)","v":792.60676554221436},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!S$14,IFS!$J42:$CP42)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!T$14,IFS!$J42:$CP42)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!U$14,IFS!$J42:$CP42)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!V$14,IFS!$J42:$CP42)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!W$14,IFS!$J42:$CP42)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!X$14,IFS!$J42:$CP42)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Y$14,IFS!$J42:$CP42)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Z$14,IFS!$J42:$CP42)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AA$14,IFS!$J42:$CP42)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AB$14,IFS!$J42:$CP42)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AC$14,IFS!$J42:$CP42)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AD$14,IFS!$J42:$CP42)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AE$14,IFS!$J42:$CP42)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AF$14,IFS!$J42:$CP42)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AG$14,IFS!$J42:$CP42)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AH$14,IFS!$J42:$CP42)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AI$14,IFS!$J42:$CP42)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AJ$14,IFS!$J42:$CP42)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AK$14,IFS!$J42:$CP42)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AL$14,IFS!$J42:$CP42)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AM$14,IFS!$J42:$CP42)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AN$14,IFS!$J42:$CP42)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AO$14,IFS!$J42:$CP42)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AP$14,IFS!$J42:$CP42)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AQ$14,IFS!$J42:$CP42)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AR$14,IFS!$J42:$CP42)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AS$14,IFS!$J42:$CP42)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AT$14,IFS!$J42:$CP42)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AU$14,IFS!$J42:$CP42)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AV$14,IFS!$J42:$CP42)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AW$14,IFS!$J42:$CP42)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AX$14,IFS!$J42:$CP42)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AY$14,IFS!$J42:$CP42)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AZ$14,IFS!$J42:$CP42)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BA$14,IFS!$J42:$CP42)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BB$14,IFS!$J42:$CP42)","v":0}]
[]
[null,null,null,{"$f":"'Alt 1'!C218","v":"Trading:Retailers sales of ordinary rice"},"000'EUR",null,null,null,null,{"$f":"SUM(K44:BB44)","v":78941.9872568602},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!K$14,IFS!$J44:$CP44)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!L$14,IFS!$J44:$CP44)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!M$14,IFS!$J44:$CP44)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!N$14,IFS!$J44:$CP44)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!O$14,IFS!$J44:$CP44)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!P$14,IFS!$J44:$CP44)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Q$14,IFS!$J44:$CP44)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!R$14,IFS!$J44:$CP44)","v":815.47042224054769},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!S$14,IFS!$J44:$CP44)","v":1696.1784782603393},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!T$14,IFS!$J44:$CP44)","v":1764.0256173907528},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!U$14,IFS!$J44:$CP44)","v":1834.5866420863829},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!V$14,IFS!$J44:$CP44)","v":1907.970107769838},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!W$14,IFS!$J44:$CP44)","v":1984.2889120806319},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!X$14,IFS!$J44:$CP44)","v":2063.6604685638576},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Y$14,IFS!$J44:$CP44)","v":2146.2068873064118},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Z$14,IFS!$J44:$CP44)","v":2232.0551627986683},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AA$14,IFS!$J44:$CP44)","v":2232.0551627986683},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AB$14,IFS!$J44:$CP44)","v":2232.0551627986683},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AC$14,IFS!$J44:$CP44)","v":2232.0551627986683},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AD$14,IFS!$J44:$CP44)","v":2232.0551627986683},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AE$14,IFS!$J44:$CP44)","v":2232.0551627986683},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AF$14,IFS!$J44:$CP44)","v":2232.0551627986683},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AG$14,IFS!$J44:$CP44)","v":2232.0551627986683},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AH$14,IFS!$J44:$CP44)","v":2232.0551627986683},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AI$14,IFS!$J44:$CP44)","v":2232.0551627986683},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AJ$14,IFS!$J44:$CP44)","v":2232.0551627986683},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AK$14,IFS!$J44:$CP44)","v":2232.0551627986683},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AL$14,IFS!$J44:$CP44)","v":2232.0551627986683},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AM$14,IFS!$J44:$CP44)","v":2232.0551627986683},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AN$14,IFS!$J44:$CP44)","v":2232.0551627986683},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AO$14,IFS!$J44:$CP44)","v":2232.0551627986683},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AP$14,IFS!$J44:$CP44)","v":2232.0551627986683},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AQ$14,IFS!$J44:$CP44)","v":2232.0551627986683},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AR$14,IFS!$J44:$CP44)","v":2232.0551627986683},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AS$14,IFS!$J44:$CP44)","v":2232.0551627986683},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AT$14,IFS!$J44:$CP44)","v":2232.0551627986683},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AU$14,IFS!$J44:$CP44)","v":2232.0551627986683},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AV$14,IFS!$J44:$CP44)","v":2232.0551627986683},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AW$14,IFS!$J44:$CP44)","v":2232.0551627986683},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AX$14,IFS!$J44:$CP44)","v":2232.0551627986683},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AY$14,IFS!$J44:$CP44)","v":2232.0551627986683},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AZ$14,IFS!$J44:$CP44)","v":2232.0551627986683},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BA$14,IFS!$J44:$CP44)","v":2232.0551627986683},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BB$14,IFS!$J44:$CP44)","v":2232.0551627986683}]
[null,null,null,{"$f":"'Alt 1'!C219","v":"Trading: Retailers sales of flour"},"000'EUR",null,null,null,null,0,{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!K$14,IFS!$J45:$CP45)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!L$14,IFS!$J45:$CP45)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!M$14,IFS!$J45:$CP45)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!N$14,IFS!$J45:$CP45)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!O$14,IFS!$J45:$CP45)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!P$14,IFS!$J45:$CP45)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Q$14,IFS!$J45:$CP45)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!R$14,IFS!$J45:$CP45)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!S$14,IFS!$J45:$CP45)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!T$14,IFS!$J45:$CP45)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!U$14,IFS!$J45:$CP45)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!V$14,IFS!$J45:$CP45)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!W$14,IFS!$J45:$CP45)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!X$14,IFS!$J45:$CP45)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Y$14,IFS!$J45:$CP45)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Z$14,IFS!$J45:$CP45)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AA$14,IFS!$J45:$CP45)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AB$14,IFS!$J45:$CP45)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AC$14,IFS!$J45:$CP45)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AD$14,IFS!$J45:$CP45)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AE$14,IFS!$J45:$CP45)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AF$14,IFS!$J45:$CP45)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AG$14,IFS!$J45:$CP45)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AH$14,IFS!$J45:$CP45)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AI$14,IFS!$J45:$CP45)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AJ$14,IFS!$J45:$CP45)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AK$14,IFS!$J45:$CP45)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AL$14,IFS!$J45:$CP45)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AM$14,IFS!$J45:$CP45)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AN$14,IFS!$J45:$CP45)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AO$14,IFS!$J45:$CP45)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AP$14,IFS!$J45:$CP45)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AQ$14,IFS!$J45:$CP45)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AR$14,IFS!$J45:$CP45)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AS$14,IFS!$J45:$CP45)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AT$14,IFS!$J45:$CP45)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AU$14,IFS!$J45:$CP45)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AV$14,IFS!$J45:$CP45)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AW$14,IFS!$J45:$CP45)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AX$14,IFS!$J45:$CP45)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AY$14,IFS!$J45:$CP45)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AZ$14,IFS!$J45:$CP45)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BA$14,IFS!$J45:$CP45)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BB$14,IFS!$J45:$CP45)","v":0}]
[null,null,{"$f":"'Alt 1'!C227","v":"Farm 1 Subtotal: Local Market"},null,"000'EUR",null,null,null,null,78941.9872568602,{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!K$14,IFS!$J46:$CP46)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!L$14,IFS!$J46:$CP46)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!M$14,IFS!$J46:$CP46)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!N$14,IFS!$J46:$CP46)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!O$14,IFS!$J46:$CP46)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!P$14,IFS!$J46:$CP46)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Q$14,IFS!$J46:$CP46)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!R$14,IFS!$J46:$CP46)","v":815.47042224054769},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!S$14,IFS!$J46:$CP46)","v":1696.1784782603393},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!T$14,IFS!$J46:$CP46)","v":1764.0256173907528},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!U$14,IFS!$J46:$CP46)","v":1834.5866420863829},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!V$14,IFS!$J46:$CP46)","v":1907.970107769838},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!W$14,IFS!$J46:$CP46)","v":1984.2889120806319},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!X$14,IFS!$J46:$CP46)","v":2063.6604685638576},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Y$14,IFS!$J46:$CP46)","v":2146.2068873064118},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Z$14,IFS!$J46:$CP46)","v":2232.0551627986683},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AA$14,IFS!$J46:$CP46)","v":2232.0551627986683},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AB$14,IFS!$J46:$CP46)","v":2232.0551627986683},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AC$14,IFS!$J46:$CP46)","v":2232.0551627986683},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AD$14,IFS!$J46:$CP46)","v":2232.0551627986683},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AE$14,IFS!$J46:$CP46)","v":2232.0551627986683},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AF$14,IFS!$J46:$CP46)","v":2232.0551627986683},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AG$14,IFS!$J46:$CP46)","v":2232.0551627986683},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AH$14,IFS!$J46:$CP46)","v":2232.0551627986683},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AI$14,IFS!$J46:$CP46)","v":2232.0551627986683},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AJ$14,IFS!$J46:$CP46)","v":2232.0551627986683},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AK$14,IFS!$J46:$CP46)","v":2232.0551627986683},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AL$14,IFS!$J46:$CP46)","v":2232.0551627986683},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AM$14,IFS!$J46:$CP46)","v":2232.0551627986683},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AN$14,IFS!$J46:$CP46)","v":2232.0551627986683},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AO$14,IFS!$J46:$CP46)","v":2232.0551627986683},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AP$14,IFS!$J46:$CP46)","v":2232.0551627986683},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AQ$14,IFS!$J46:$CP46)","v":2232.0551627986683},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AR$14,IFS!$J46:$CP46)","v":2232.0551627986683},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AS$14,IFS!$J46:$CP46)","v":2232.0551627986683},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AT$14,IFS!$J46:$CP46)","v":2232.0551627986683},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AU$14,IFS!$J46:$CP46)","v":2232.0551627986683},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AV$14,IFS!$J46:$CP46)","v":2232.0551627986683},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AW$14,IFS!$J46:$CP46)","v":2232.0551627986683},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AX$14,IFS!$J46:$CP46)","v":2232.0551627986683},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AY$14,IFS!$J46:$CP46)","v":2232.0551627986683},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AZ$14,IFS!$J46:$CP46)","v":2232.0551627986683},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BA$14,IFS!$J46:$CP46)","v":2232.0551627986683},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BB$14,IFS!$J46:$CP46)","v":2232.0551627986683}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!K$14,IFS!$J47:$CP47)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!L$14,IFS!$J47:$CP47)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!M$14,IFS!$J47:$CP47)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!N$14,IFS!$J47:$CP47)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!O$14,IFS!$J47:$CP47)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!P$14,IFS!$J47:$CP47)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Q$14,IFS!$J47:$CP47)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!R$14,IFS!$J47:$CP47)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!S$14,IFS!$J47:$CP47)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!T$14,IFS!$J47:$CP47)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!U$14,IFS!$J47:$CP47)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!V$14,IFS!$J47:$CP47)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!W$14,IFS!$J47:$CP47)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!X$14,IFS!$J47:$CP47)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Y$14,IFS!$J47:$CP47)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Z$14,IFS!$J47:$CP47)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AA$14,IFS!$J47:$CP47)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AB$14,IFS!$J47:$CP47)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AC$14,IFS!$J47:$CP47)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AD$14,IFS!$J47:$CP47)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AE$14,IFS!$J47:$CP47)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AF$14,IFS!$J47:$CP47)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AG$14,IFS!$J47:$CP47)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AH$14,IFS!$J47:$CP47)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AI$14,IFS!$J47:$CP47)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AJ$14,IFS!$J47:$CP47)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AK$14,IFS!$J47:$CP47)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AL$14,IFS!$J47:$CP47)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AM$14,IFS!$J47:$CP47)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AN$14,IFS!$J47:$CP47)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AO$14,IFS!$J47:$CP47)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AP$14,IFS!$J47:$CP47)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AQ$14,IFS!$J47:$CP47)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AR$14,IFS!$J47:$CP47)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AS$14,IFS!$J47:$CP47)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AT$14,IFS!$J47:$CP47)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AU$14,IFS!$J47:$CP47)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AV$14,IFS!$J47:$CP47)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AW$14,IFS!$J47:$CP47)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AX$14,IFS!$J47:$CP47)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AY$14,IFS!$J47:$CP47)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AZ$14,IFS!$J47:$CP47)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BA$14,IFS!$J47:$CP47)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BB$14,IFS!$J47:$CP47)","v":0}]
[null,null,{"$f":"'Alt 1'!C223","v":"Total Sales"},null,"000'EUR",null,null,null,null,1350671.3529325866,{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!K$14,IFS!$J48:$CP48)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!L$14,IFS!$J48:$CP48)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!M$14,IFS!$J48:$CP48)","v":3201.7459176767034},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!N$14,IFS!$J48:$CP48)","v":10061.096212539378},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!O$14,IFS!$J48:$CP48)","v":17239.137922618324},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!P$14,IFS!$J48:$CP48)","v":20852.761415399229},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Q$14,IFS!$J48:$CP48)","v":23837.14026089184},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!R$14,IFS!$J48:$CP48)","v":25741.050574266177},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!S$14,IFS!$J48:$CP48)","v":27132.64968683444},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!T$14,IFS!$J48:$CP48)","v":28217.955674307817},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!U$14,IFS!$J48:$CP48)","v":29346.67390128013},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!V$14,IFS!$J48:$CP48)","v":30520.540857331333},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!W$14,IFS!$J48:$CP48)","v":31741.36249162459},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!X$14,IFS!$J48:$CP48)","v":33011.01699128958},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Y$14,IFS!$J48:$CP48)","v":34331.457670941163},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Z$14,IFS!$J48:$CP48)","v":35704.715977778811},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AA$14,IFS!$J48:$CP48)","v":35704.715977778811},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AB$14,IFS!$J48:$CP48)","v":35704.715977778811},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AC$14,IFS!$J48:$CP48)","v":35704.715977778811},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AD$14,IFS!$J48:$CP48)","v":35704.715977778811},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AE$14,IFS!$J48:$CP48)","v":35704.715977778811},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AF$14,IFS!$J48:$CP48)","v":35704.715977778811},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AG$14,IFS!$J48:$CP48)","v":35704.715977778811},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AH$14,IFS!$J48:$CP48)","v":35704.715977778811},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AI$14,IFS!$J48:$CP48)","v":35704.715977778811},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AJ$14,IFS!$J48:$CP48)","v":35704.715977778811},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AK$14,IFS!$J48:$CP48)","v":35704.715977778811},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AL$14,IFS!$J48:$CP48)","v":35704.715977778811},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AM$14,IFS!$J48:$CP48)","v":35704.715977778811},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AN$14,IFS!$J48:$CP48)","v":35704.715977778811},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AO$14,IFS!$J48:$CP48)","v":35704.715977778811},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AP$14,IFS!$J48:$CP48)","v":35704.715977778811},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AQ$14,IFS!$J48:$CP48)","v":35704.715977778811},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AR$14,IFS!$J48:$CP48)","v":35704.715977778811},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AS$14,IFS!$J48:$CP48)","v":35704.715977778811},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AT$14,IFS!$J48:$CP48)","v":35704.715977778811},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AU$14,IFS!$J48:$CP48)","v":35704.715977778811},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AV$14,IFS!$J48:$CP48)","v":35704.715977778811},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AW$14,IFS!$J48:$CP48)","v":35704.715977778811},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AX$14,IFS!$J48:$CP48)","v":35704.715977778811},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AY$14,IFS!$J48:$CP48)","v":35704.715977778811},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AZ$14,IFS!$J48:$CP48)","v":35704.715977778811},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BA$14,IFS!$J48:$CP48)","v":35704.715977778811},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BB$14,IFS!$J48:$CP48)","v":35704.715977778811}]
[]
[null,null,null,"Net Revenues","000'EUR",null,null,null,null,1350671.3529325866,{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!K$14,IFS!$J50:$CP50)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!L$14,IFS!$J50:$CP50)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!M$14,IFS!$J50:$CP50)","v":3201.7459176767034},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!N$14,IFS!$J50:$CP50)","v":10061.096212539378},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!O$14,IFS!$J50:$CP50)","v":17239.137922618324},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!P$14,IFS!$J50:$CP50)","v":20852.761415399229},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Q$14,IFS!$J50:$CP50)","v":23837.14026089184},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!R$14,IFS!$J50:$CP50)","v":25741.050574266177},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!S$14,IFS!$J50:$CP50)","v":27132.64968683444},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!T$14,IFS!$J50:$CP50)","v":28217.955674307817},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!U$14,IFS!$J50:$CP50)","v":29346.67390128013},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!V$14,IFS!$J50:$CP50)","v":30520.540857331333},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!W$14,IFS!$J50:$CP50)","v":31741.36249162459},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!X$14,IFS!$J50:$CP50)","v":33011.01699128958},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Y$14,IFS!$J50:$CP50)","v":34331.457670941163},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Z$14,IFS!$J50:$CP50)","v":35704.715977778811},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AA$14,IFS!$J50:$CP50)","v":35704.715977778811},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AB$14,IFS!$J50:$CP50)","v":35704.715977778811},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AC$14,IFS!$J50:$CP50)","v":35704.715977778811},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AD$14,IFS!$J50:$CP50)","v":35704.715977778811},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AE$14,IFS!$J50:$CP50)","v":35704.715977778811},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AF$14,IFS!$J50:$CP50)","v":35704.715977778811},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AG$14,IFS!$J50:$CP50)","v":35704.715977778811},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AH$14,IFS!$J50:$CP50)","v":35704.715977778811},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AI$14,IFS!$J50:$CP50)","v":35704.715977778811},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AJ$14,IFS!$J50:$CP50)","v":35704.715977778811},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AK$14,IFS!$J50:$CP50)","v":35704.715977778811},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AL$14,IFS!$J50:$CP50)","v":35704.715977778811},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AM$14,IFS!$J50:$CP50)","v":35704.715977778811},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AN$14,IFS!$J50:$CP50)","v":35704.715977778811},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AO$14,IFS!$J50:$CP50)","v":35704.715977778811},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AP$14,IFS!$J50:$CP50)","v":35704.715977778811},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AQ$14,IFS!$J50:$CP50)","v":35704.715977778811},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AR$14,IFS!$J50:$CP50)","v":35704.715977778811},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AS$14,IFS!$J50:$CP50)","v":35704.715977778811},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AT$14,IFS!$J50:$CP50)","v":35704.715977778811},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AU$14,IFS!$J50:$CP50)","v":35704.715977778811},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AV$14,IFS!$J50:$CP50)","v":35704.715977778811},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AW$14,IFS!$J50:$CP50)","v":35704.715977778811},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AX$14,IFS!$J50:$CP50)","v":35704.715977778811},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AY$14,IFS!$J50:$CP50)","v":35704.715977778811},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AZ$14,IFS!$J50:$CP50)","v":35704.715977778811},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BA$14,IFS!$J50:$CP50)","v":35704.715977778811},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BB$14,IFS!$J50:$CP50)","v":35704.715977778811}]
[]
[null,null,"OpEx"]
[]
[null,null,null,"Fixed Costs","000'EUR",null,null,null,null,{"$f":"SUM(K54:BB54)","v":-71750.970583834103},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!K$14,IFS!$J54:$CP54)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!L$14,IFS!$J54:$CP54)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!M$14,IFS!$J54:$CP54)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!N$14,IFS!$J54:$CP54)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!O$14,IFS!$J54:$CP54)","v":-662.81214737851235},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!P$14,IFS!$J54:$CP54)","v":-1404.3001243044841},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Q$14,IFS!$J54:$CP54)","v":-1449.6491658704604},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!R$14,IFS!$J54:$CP54)","v":-1493.6847371439821},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!S$14,IFS!$J54:$CP54)","v":-1538.4952792583017},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!T$14,IFS!$J54:$CP54)","v":-1586.5813161757837},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!U$14,IFS!$J54:$CP54)","v":-1634.1787556610573},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!V$14,IFS!$J54:$CP54)","v":-1683.2041183308888},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!W$14,IFS!$J54:$CP54)","v":-1733.7002418808156},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!X$14,IFS!$J54:$CP54)","v":-1785.71124913724},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Y$14,IFS!$J54:$CP54)","v":-1839.2825866113576},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Z$14,IFS!$J54:$CP54)","v":-1894.4610642096984},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AA$14,IFS!$J54:$CP54)","v":-1894.4610642096984},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AB$14,IFS!$J54:$CP54)","v":-1894.4610642096984},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AC$14,IFS!$J54:$CP54)","v":-1894.4610642096984},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AD$14,IFS!$J54:$CP54)","v":-1894.4610642096984},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AE$14,IFS!$J54:$CP54)","v":-1894.4610642096984},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AF$14,IFS!$J54:$CP54)","v":-1894.4610642096984},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AG$14,IFS!$J54:$CP54)","v":-1894.4610642096984},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AH$14,IFS!$J54:$CP54)","v":-1894.4610642096984},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AI$14,IFS!$J54:$CP54)","v":-1894.4610642096984},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AJ$14,IFS!$J54:$CP54)","v":-1894.4610642096984},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AK$14,IFS!$J54:$CP54)","v":-1894.4610642096984},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AL$14,IFS!$J54:$CP54)","v":-1894.4610642096984},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AM$14,IFS!$J54:$CP54)","v":-1894.4610642096984},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AN$14,IFS!$J54:$CP54)","v":-1894.4610642096984},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AO$14,IFS!$J54:$CP54)","v":-1894.4610642096984},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AP$14,IFS!$J54:$CP54)","v":-1894.4610642096984},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AQ$14,IFS!$J54:$CP54)","v":-1894.4610642096984},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AR$14,IFS!$J54:$CP54)","v":-1894.4610642096984},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AS$14,IFS!$J54:$CP54)","v":-1894.4610642096984},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AT$14,IFS!$J54:$CP54)","v":-1894.4610642096984},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AU$14,IFS!$J54:$CP54)","v":-1894.4610642096984},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AV$14,IFS!$J54:$CP54)","v":-1894.4610642096984},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AW$14,IFS!$J54:$CP54)","v":-1894.4610642096984},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AX$14,IFS!$J54:$CP54)","v":-1894.4610642096984},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AY$14,IFS!$J54:$CP54)","v":-1894.4610642096984},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AZ$14,IFS!$J54:$CP54)","v":-1894.4610642096984},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BA$14,IFS!$J54:$CP54)","v":-1894.4610642096984},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BB$14,IFS!$J54:$CP54)","v":-1894.4610642096984}]
[null,null,null,"Labor Costs","000'EUR",null,null,null,null,-147040.71598726569,{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!K$14,IFS!$J55:$CP55)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!L$14,IFS!$J55:$CP55)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!M$14,IFS!$J55:$CP55)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!N$14,IFS!$J55:$CP55)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!O$14,IFS!$J55:$CP55)","v":-1301.6550036710589},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!P$14,IFS!$J55:$CP55)","v":-2762.7223896568385},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Q$14,IFS!$J55:$CP55)","v":-2978.8271018370101},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!R$14,IFS!$J55:$CP55)","v":-3068.1919148921206},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!S$14,IFS!$J55:$CP55)","v":-3160.2376723388843},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!T$14,IFS!$J55:$CP55)","v":-3255.0448025090509},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!U$14,IFS!$J55:$CP55)","v":-3352.6961465843228},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!V$14,IFS!$J55:$CP55)","v":-3453.277030981852},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!W$14,IFS!$J55:$CP55)","v":-3556.8753419113082},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!X$14,IFS!$J55:$CP55)","v":-3663.5816021686469},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Y$14,IFS!$J55:$CP55)","v":-3773.4890502337066},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Z$14,IFS!$J55:$CP55)","v":-3886.6937217407185},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AA$14,IFS!$J55:$CP55)","v":-3886.6937217407185},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AB$14,IFS!$J55:$CP55)","v":-3886.6937217407185},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AC$14,IFS!$J55:$CP55)","v":-3886.6937217407185},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AD$14,IFS!$J55:$CP55)","v":-3886.6937217407185},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AE$14,IFS!$J55:$CP55)","v":-3886.6937217407185},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AF$14,IFS!$J55:$CP55)","v":-3886.6937217407185},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AG$14,IFS!$J55:$CP55)","v":-3886.6937217407185},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AH$14,IFS!$J55:$CP55)","v":-3886.6937217407185},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AI$14,IFS!$J55:$CP55)","v":-3886.6937217407185},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AJ$14,IFS!$J55:$CP55)","v":-3886.6937217407185},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AK$14,IFS!$J55:$CP55)","v":-3886.6937217407185},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AL$14,IFS!$J55:$CP55)","v":-3886.6937217407185},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AM$14,IFS!$J55:$CP55)","v":-3886.6937217407185},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AN$14,IFS!$J55:$CP55)","v":-3886.6937217407185},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AO$14,IFS!$J55:$CP55)","v":-3886.6937217407185},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AP$14,IFS!$J55:$CP55)","v":-3886.6937217407185},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AQ$14,IFS!$J55:$CP55)","v":-3886.6937217407185},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AR$14,IFS!$J55:$CP55)","v":-3886.6937217407185},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AS$14,IFS!$J55:$CP55)","v":-3886.6937217407185},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AT$14,IFS!$J55:$CP55)","v":-3886.6937217407185},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AU$14,IFS!$J55:$CP55)","v":-3886.6937217407185},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AV$14,IFS!$J55:$CP55)","v":-3886.6937217407185},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AW$14,IFS!$J55:$CP55)","v":-3886.6937217407185},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AX$14,IFS!$J55:$CP55)","v":-3886.6937217407185},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AY$14,IFS!$J55:$CP55)","v":-3886.6937217407185},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AZ$14,IFS!$J55:$CP55)","v":-3886.6937217407185},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BA$14,IFS!$J55:$CP55)","v":-3886.6937217407185},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BB$14,IFS!$J55:$CP55)","v":-3886.6937217407185}]
[null,null,null,"Variable Operating Costs","000'EUR",null,null,null,null,-370020.93650967506,{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!K$14,IFS!$J56:$CP56)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!L$14,IFS!$J56:$CP56)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!M$14,IFS!$J56:$CP56)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!N$14,IFS!$J56:$CP56)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!O$14,IFS!$J56:$CP56)","v":-3508.9725133616903},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!P$14,IFS!$J56:$CP56)","v":-7328.8475036215787},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Q$14,IFS!$J56:$CP56)","v":-7483.366915482593},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!R$14,IFS!$J56:$CP56)","v":-7707.8679229470727},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!S$14,IFS!$J56:$CP56)","v":-7939.1039606354843},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!T$14,IFS!$J56:$CP56)","v":-8177.2770794545495},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!U$14,IFS!$J56:$CP56)","v":-8422.5953918381856},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!V$14,IFS!$J56:$CP56)","v":-8675.2732535933319},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!W$14,IFS!$J56:$CP56)","v":-8935.5314512011319},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!X$14,IFS!$J56:$CP56)","v":-9203.5973947371658},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Y$14,IFS!$J56:$CP56)","v":-9479.7053165792822},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Z$14,IFS!$J56:$CP56)","v":-9764.0964760766619},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AA$14,IFS!$J56:$CP56)","v":-9764.0964760766619},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AB$14,IFS!$J56:$CP56)","v":-9764.0964760766619},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AC$14,IFS!$J56:$CP56)","v":-9764.0964760766619},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AD$14,IFS!$J56:$CP56)","v":-9764.0964760766619},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AE$14,IFS!$J56:$CP56)","v":-9764.0964760766619},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AF$14,IFS!$J56:$CP56)","v":-9764.0964760766619},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AG$14,IFS!$J56:$CP56)","v":-9764.0964760766619},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AH$14,IFS!$J56:$CP56)","v":-9764.0964760766619},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AI$14,IFS!$J56:$CP56)","v":-9764.0964760766619},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AJ$14,IFS!$J56:$CP56)","v":-9764.0964760766619},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AK$14,IFS!$J56:$CP56)","v":-9764.0964760766619},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AL$14,IFS!$J56:$CP56)","v":-9764.0964760766619},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AM$14,IFS!$J56:$CP56)","v":-9764.0964760766619},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AN$14,IFS!$J56:$CP56)","v":-9764.0964760766619},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AO$14,IFS!$J56:$CP56)","v":-9764.0964760766619},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AP$14,IFS!$J56:$CP56)","v":-9764.0964760766619},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AQ$14,IFS!$J56:$CP56)","v":-9764.0964760766619},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AR$14,IFS!$J56:$CP56)","v":-9764.0964760766619},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AS$14,IFS!$J56:$CP56)","v":-9764.0964760766619},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AT$14,IFS!$J56:$CP56)","v":-9764.0964760766619},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AU$14,IFS!$J56:$CP56)","v":-9764.0964760766619},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AV$14,IFS!$J56:$CP56)","v":-9764.0964760766619},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AW$14,IFS!$J56:$CP56)","v":-9764.0964760766619},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AX$14,IFS!$J56:$CP56)","v":-9764.0964760766619},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AY$14,IFS!$J56:$CP56)","v":-9764.0964760766619},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AZ$14,IFS!$J56:$CP56)","v":-9764.0964760766619},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BA$14,IFS!$J56:$CP56)","v":-9764.0964760766619},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BB$14,IFS!$J56:$CP56)","v":-9764.0964760766619}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!K$14,IFS!$J57:$CP57)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!L$14,IFS!$J57:$CP57)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!M$14,IFS!$J57:$CP57)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!N$14,IFS!$J57:$CP57)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!O$14,IFS!$J57:$CP57)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!P$14,IFS!$J57:$CP57)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Q$14,IFS!$J57:$CP57)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!R$14,IFS!$J57:$CP57)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!S$14,IFS!$J57:$CP57)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!T$14,IFS!$J57:$CP57)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!U$14,IFS!$J57:$CP57)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!V$14,IFS!$J57:$CP57)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!W$14,IFS!$J57:$CP57)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!X$14,IFS!$J57:$CP57)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Y$14,IFS!$J57:$CP57)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Z$14,IFS!$J57:$CP57)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AA$14,IFS!$J57:$CP57)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AB$14,IFS!$J57:$CP57)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AC$14,IFS!$J57:$CP57)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AD$14,IFS!$J57:$CP57)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AE$14,IFS!$J57:$CP57)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AF$14,IFS!$J57:$CP57)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AG$14,IFS!$J57:$CP57)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AH$14,IFS!$J57:$CP57)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AI$14,IFS!$J57:$CP57)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AJ$14,IFS!$J57:$CP57)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AK$14,IFS!$J57:$CP57)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AL$14,IFS!$J57:$CP57)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AM$14,IFS!$J57:$CP57)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AN$14,IFS!$J57:$CP57)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AO$14,IFS!$J57:$CP57)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AP$14,IFS!$J57:$CP57)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AQ$14,IFS!$J57:$CP57)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AR$14,IFS!$J57:$CP57)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AS$14,IFS!$J57:$CP57)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AT$14,IFS!$J57:$CP57)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AU$14,IFS!$J57:$CP57)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AV$14,IFS!$J57:$CP57)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AW$14,IFS!$J57:$CP57)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AX$14,IFS!$J57:$CP57)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AY$14,IFS!$J57:$CP57)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AZ$14,IFS!$J57:$CP57)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BA$14,IFS!$J57:$CP57)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BB$14,IFS!$J57:$CP57)","v":0}]
[null,null,"Total OpEx",null,"000'EUR",null,null,null,null,-588812.62308077491,{"$f":"K54+K55+K56","v":0},{"$f":"L54+L55+L56","v":0},0,0,-5473.4396644112621,-11495.870017582902,-11911.843183190063,-12269.744574983175,-12637.836912232669,-13018.903198139385,-13409.470294083567,-13811.754402906074,-14226.107034993256,-14652.890246043053,-15092.476953424346,-15545.251262027079,-15545.251262027079,-15545.251262027079,-15545.251262027079,-15545.251262027079,-15545.251262027079,-15545.251262027079,-15545.251262027079,-15545.251262027079,-15545.251262027079,-15545.251262027079,-15545.251262027079,-15545.251262027079,-15545.251262027079,-15545.251262027079,-15545.251262027079,-15545.251262027079,-15545.251262027079,-15545.251262027079,-15545.251262027079,-15545.251262027079,-15545.251262027079,-15545.251262027079,-15545.251262027079,-15545.251262027079,-15545.251262027079,-15545.251262027079,-15545.251262027079,-15545.251262027079]
[]
[null,null,"Operating Cashflow",null,null,null,null,null,null,761858.72985181049,{"$f":"K50+K58","v":0},{"$f":"L50+L58","v":0},3201.7459176767034,10061.096212539378,11765.698258207061,9356.8913978163273,11925.297077701776,13471.305999283002,14494.812774601771,15199.052476168432,15937.203607196563,16708.786454425259,17515.255456631334,18358.126745246525,19238.980717516817,20159.464715751732,20159.464715751732,20159.464715751732,20159.464715751732,20159.464715751732,20159.464715751732,20159.464715751732,20159.464715751732,20159.464715751732,20159.464715751732,20159.464715751732,20159.464715751732,20159.464715751732,20159.464715751732,20159.464715751732,20159.464715751732,20159.464715751732,20159.464715751732,20159.464715751732,20159.464715751732,20159.464715751732,20159.464715751732,20159.464715751732,20159.464715751732,20159.464715751732,20159.464715751732,20159.464715751732,20159.464715751732,20159.464715751732]
[]
[null,null,"CapEx"]
[null,null,null,null,"000'EUR"]
[null,null,null,"Funded CapEx","000'EUR",null,null,null,null,{"$f":"SUM(K64:BB64)","v":-26295.057095381399},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!K$14,IFS!$J64:$CP64)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!L$14,IFS!$J64:$CP64)","v":-13059.703658296279},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!M$14,IFS!$J64:$CP64)","v":-5121.4641402063007},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!N$14,IFS!$J64:$CP64)","v":-6368.1804604823619},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!O$14,IFS!$J64:$CP64)","v":-1745.7088363964556},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!P$14,IFS!$J64:$CP64)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Q$14,IFS!$J64:$CP64)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!R$14,IFS!$J64:$CP64)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!S$14,IFS!$J64:$CP64)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!T$14,IFS!$J64:$CP64)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!U$14,IFS!$J64:$CP64)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!V$14,IFS!$J64:$CP64)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!W$14,IFS!$J64:$CP64)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!X$14,IFS!$J64:$CP64)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Y$14,IFS!$J64:$CP64)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Z$14,IFS!$J64:$CP64)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AA$14,IFS!$J64:$CP64)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AB$14,IFS!$J64:$CP64)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AC$14,IFS!$J64:$CP64)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AD$14,IFS!$J64:$CP64)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AE$14,IFS!$J64:$CP64)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AF$14,IFS!$J64:$CP64)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AG$14,IFS!$J64:$CP64)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AH$14,IFS!$J64:$CP64)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AI$14,IFS!$J64:$CP64)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AJ$14,IFS!$J64:$CP64)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AK$14,IFS!$J64:$CP64)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AL$14,IFS!$J64:$CP64)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AM$14,IFS!$J64:$CP64)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AN$14,IFS!$J64:$CP64)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AO$14,IFS!$J64:$CP64)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AP$14,IFS!$J64:$CP64)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AQ$14,IFS!$J64:$CP64)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AR$14,IFS!$J64:$CP64)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AS$14,IFS!$J64:$CP64)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AT$14,IFS!$J64:$CP64)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AU$14,IFS!$J64:$CP64)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AV$14,IFS!$J64:$CP64)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AW$14,IFS!$J64:$CP64)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AX$14,IFS!$J64:$CP64)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AY$14,IFS!$J64:$CP64)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AZ$14,IFS!$J64:$CP64)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BA$14,IFS!$J64:$CP64)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BB$14,IFS!$J64:$CP64)","v":0}]
[null,null,null,"Operational CapEx","000'EUR",null,null,null,null,-8973.8314801443394,{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!K$14,IFS!$J65:$CP65)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!L$14,IFS!$J65:$CP65)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!M$14,IFS!$J65:$CP65)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!N$14,IFS!$J65:$CP65)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!O$14,IFS!$J65:$CP65)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!P$14,IFS!$J65:$CP65)","v":-5.62754405},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Q$14,IFS!$J65:$CP65)","v":-243.44755560300001},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!R$14,IFS!$J65:$CP65)","v":-318.81196317324304},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!S$14,IFS!$J65:$CP65)","v":-98.389909233989613},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!T$14,IFS!$J65:$CP65)","v":-2179.7985778928196},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!U$14,IFS!$J65:$CP65)","v":-3033.0589459139524},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!V$14,IFS!$J65:$CP65)","v":-1856.2377306790672},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!W$14,IFS!$J65:$CP65)","v":-707.00617014589625},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!X$14,IFS!$J65:$CP65)","v":-218.14141568746544},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Y$14,IFS!$J65:$CP65)","v":-93.986157660900147},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Z$14,IFS!$J65:$CP65)","v":-7.5629486242755597},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AA$14,IFS!$J65:$CP65)","v":-7.5629486242755597},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AB$14,IFS!$J65:$CP65)","v":-7.5629486242755597},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AC$14,IFS!$J65:$CP65)","v":-7.5629486242755597},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AD$14,IFS!$J65:$CP65)","v":-7.5629486242755597},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AE$14,IFS!$J65:$CP65)","v":-7.5629486242755597},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AF$14,IFS!$J65:$CP65)","v":-7.5629486242755597},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AG$14,IFS!$J65:$CP65)","v":-7.5629486242755597},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AH$14,IFS!$J65:$CP65)","v":-7.5629486242755597},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AI$14,IFS!$J65:$CP65)","v":-7.5629486242755597},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AJ$14,IFS!$J65:$CP65)","v":-7.5629486242755597},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AK$14,IFS!$J65:$CP65)","v":-7.5629486242755597},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AL$14,IFS!$J65:$CP65)","v":-7.5629486242755597},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AM$14,IFS!$J65:$CP65)","v":-7.5629486242755597},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AN$14,IFS!$J65:$CP65)","v":-7.5629486242755597},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AO$14,IFS!$J65:$CP65)","v":-7.5629486242755597},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AP$14,IFS!$J65:$CP65)","v":-7.5629486242755597},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AQ$14,IFS!$J65:$CP65)","v":-7.5629486242755597},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AR$14,IFS!$J65:$CP65)","v":-7.5629486242755597},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AS$14,IFS!$J65:$CP65)","v":-7.5629486242755597},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AT$14,IFS!$J65:$CP65)","v":-7.5629486242755597},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AU$14,IFS!$J65:$CP65)","v":-7.5629486242755597},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AV$14,IFS!$J65:$CP65)","v":-7.5629486242755597},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AW$14,IFS!$J65:$CP65)","v":-7.5629486242755597},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AX$14,IFS!$J65:$CP65)","v":-7.5629486242755597},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AY$14,IFS!$J65:$CP65)","v":-7.5629486242755597},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AZ$14,IFS!$J65:$CP65)","v":-7.5629486242755597},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BA$14,IFS!$J65:$CP65)","v":-7.5629486242755597},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BB$14,IFS!$J65:$CP65)","v":-7.5629486242755597}]
[null,null,null,{"$f":"Funding!C25","v":"Capex disposal"},"000'EUR",null,null,null,null,{"$f":"SUM(K66:BB66)","v":1583.0959999999998},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!K$14,IFS!$J66:$CP66)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!L$14,IFS!$J66:$CP66)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!M$14,IFS!$J66:$CP66)","v":186.77909090909088},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!N$14,IFS!$J66:$CP66)","v":254.10687272727267},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!O$14,IFS!$J66:$CP66)","v":1142.2100363636362},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!P$14,IFS!$J66:$CP66)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Q$14,IFS!$J66:$CP66)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!R$14,IFS!$J66:$CP66)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!S$14,IFS!$J66:$CP66)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!T$14,IFS!$J66:$CP66)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!U$14,IFS!$J66:$CP66)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!V$14,IFS!$J66:$CP66)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!W$14,IFS!$J66:$CP66)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!X$14,IFS!$J66:$CP66)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Y$14,IFS!$J66:$CP66)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Z$14,IFS!$J66:$CP66)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AA$14,IFS!$J66:$CP66)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AB$14,IFS!$J66:$CP66)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AC$14,IFS!$J66:$CP66)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AD$14,IFS!$J66:$CP66)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AE$14,IFS!$J66:$CP66)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AF$14,IFS!$J66:$CP66)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AG$14,IFS!$J66:$CP66)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AH$14,IFS!$J66:$CP66)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AI$14,IFS!$J66:$CP66)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AJ$14,IFS!$J66:$CP66)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AK$14,IFS!$J66:$CP66)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AL$14,IFS!$J66:$CP66)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AM$14,IFS!$J66:$CP66)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AN$14,IFS!$J66:$CP66)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AO$14,IFS!$J66:$CP66)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AP$14,IFS!$J66:$CP66)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AQ$14,IFS!$J66:$CP66)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AR$14,IFS!$J66:$CP66)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AS$14,IFS!$J66:$CP66)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AT$14,IFS!$J66:$CP66)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AU$14,IFS!$J66:$CP66)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AV$14,IFS!$J66:$CP66)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AW$14,IFS!$J66:$CP66)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AX$14,IFS!$J66:$CP66)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AY$14,IFS!$J66:$CP66)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AZ$14,IFS!$J66:$CP66)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BA$14,IFS!$J66:$CP66)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BB$14,IFS!$J66:$CP66)","v":0}]
[null,null,null,{"$f":"Funding!C26","v":"Physical Contingency Provision "},"000'EUR",{"$f":"conting_capex","v":0.05},null,null,null,-1684.2896287762885,{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!K$14,IFS!$J67:$CP67)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!L$14,IFS!$J67:$CP67)","v":-652.985182914814},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!M$14,IFS!$J67:$CP67)","v":-246.7342524648605},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!N$14,IFS!$J67:$CP67)","v":-305.70367938775451},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!O$14,IFS!$J67:$CP67)","v":-30.174940001640973},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!P$14,IFS!$J67:$CP67)","v":-0.28137720250000003},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Q$14,IFS!$J67:$CP67)","v":-12.172377780150001},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!R$14,IFS!$J67:$CP67)","v":-15.940598158662153},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!S$14,IFS!$J67:$CP67)","v":-4.9194954616994808},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!T$14,IFS!$J67:$CP67)","v":-108.98992889464098},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!U$14,IFS!$J67:$CP67)","v":-151.65294729569763},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!V$14,IFS!$J67:$CP67)","v":-92.81188653395337},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!W$14,IFS!$J67:$CP67)","v":-35.350308507294812},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!X$14,IFS!$J67:$CP67)","v":-10.907070784373273},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Y$14,IFS!$J67:$CP67)","v":-4.6993078830450079},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Z$14,IFS!$J67:$CP67)","v":-0.37814743121377803},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AA$14,IFS!$J67:$CP67)","v":-0.37814743121377803},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AB$14,IFS!$J67:$CP67)","v":-0.37814743121377803},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AC$14,IFS!$J67:$CP67)","v":-0.37814743121377803},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AD$14,IFS!$J67:$CP67)","v":-0.37814743121377803},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AE$14,IFS!$J67:$CP67)","v":-0.37814743121377803},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AF$14,IFS!$J67:$CP67)","v":-0.37814743121377803},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AG$14,IFS!$J67:$CP67)","v":-0.37814743121377803},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AH$14,IFS!$J67:$CP67)","v":-0.37814743121377803},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AI$14,IFS!$J67:$CP67)","v":-0.37814743121377803},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AJ$14,IFS!$J67:$CP67)","v":-0.37814743121377803},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AK$14,IFS!$J67:$CP67)","v":-0.37814743121377803},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AL$14,IFS!$J67:$CP67)","v":-0.37814743121377803},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AM$14,IFS!$J67:$CP67)","v":-0.37814743121377803},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AN$14,IFS!$J67:$CP67)","v":-0.37814743121377803},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AO$14,IFS!$J67:$CP67)","v":-0.37814743121377803},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AP$14,IFS!$J67:$CP67)","v":-0.37814743121377803},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AQ$14,IFS!$J67:$CP67)","v":-0.37814743121377803},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AR$14,IFS!$J67:$CP67)","v":-0.37814743121377803},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AS$14,IFS!$J67:$CP67)","v":-0.37814743121377803},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AT$14,IFS!$J67:$CP67)","v":-0.37814743121377803},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AU$14,IFS!$J67:$CP67)","v":-0.37814743121377803},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AV$14,IFS!$J67:$CP67)","v":-0.37814743121377803},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AW$14,IFS!$J67:$CP67)","v":-0.37814743121377803},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AX$14,IFS!$J67:$CP67)","v":-0.37814743121377803},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AY$14,IFS!$J67:$CP67)","v":-0.37814743121377803},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AZ$14,IFS!$J67:$CP67)","v":-0.37814743121377803},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BA$14,IFS!$J67:$CP67)","v":-0.37814743121377803},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BB$14,IFS!$J67:$CP67)","v":-0.37814743121377803}]
[null,null,null,{"$f":"Funding!C27","v":"Provision for Inflation "},"000'EUR",null,null,null,null,0,{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!K$14,IFS!$J68:$CP68)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!L$14,IFS!$J68:$CP68)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!M$14,IFS!$J68:$CP68)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!N$14,IFS!$J68:$CP68)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!O$14,IFS!$J68:$CP68)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!P$14,IFS!$J68:$CP68)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Q$14,IFS!$J68:$CP68)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!R$14,IFS!$J68:$CP68)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!S$14,IFS!$J68:$CP68)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!T$14,IFS!$J68:$CP68)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!U$14,IFS!$J68:$CP68)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!V$14,IFS!$J68:$CP68)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!W$14,IFS!$J68:$CP68)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!X$14,IFS!$J68:$CP68)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Y$14,IFS!$J68:$CP68)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Z$14,IFS!$J68:$CP68)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AA$14,IFS!$J68:$CP68)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AB$14,IFS!$J68:$CP68)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AC$14,IFS!$J68:$CP68)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AD$14,IFS!$J68:$CP68)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AE$14,IFS!$J68:$CP68)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AF$14,IFS!$J68:$CP68)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AG$14,IFS!$J68:$CP68)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AH$14,IFS!$J68:$CP68)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AI$14,IFS!$J68:$CP68)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AJ$14,IFS!$J68:$CP68)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AK$14,IFS!$J68:$CP68)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AL$14,IFS!$J68:$CP68)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AM$14,IFS!$J68:$CP68)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AN$14,IFS!$J68:$CP68)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AO$14,IFS!$J68:$CP68)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AP$14,IFS!$J68:$CP68)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AQ$14,IFS!$J68:$CP68)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AR$14,IFS!$J68:$CP68)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AS$14,IFS!$J68:$CP68)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AT$14,IFS!$J68:$CP68)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AU$14,IFS!$J68:$CP68)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AV$14,IFS!$J68:$CP68)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AW$14,IFS!$J68:$CP68)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AX$14,IFS!$J68:$CP68)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AY$14,IFS!$J68:$CP68)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AZ$14,IFS!$J68:$CP68)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BA$14,IFS!$J68:$CP68)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BB$14,IFS!$J68:$CP68)","v":0}]
[null,null,null,{"$f":"Funding!C28","v":"Operating costs"},"000'EUR"]
[null,null,null,{"$f":"Funding!C29","v":"Land development operating costs"},"000'EUR",null,null,null,null,{"$f":"SUM(K70:BB70)","v":-3093.1638947938386},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!K$14,IFS!$J70:$CP70)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!L$14,IFS!$J70:$CP70)","v":-1090.2779986250134},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!M$14,IFS!$J70:$CP70)","v":-831.26092147459633},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!N$14,IFS!$J70:$CP70)","v":-1153.3295198027176},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!O$14,IFS!$J70:$CP70)","v":-9.0125393554243676},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!P$14,IFS!$J70:$CP70)","v":-9.2829155360870992},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Q$14,IFS!$J70:$CP70)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!R$14,IFS!$J70:$CP70)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!S$14,IFS!$J70:$CP70)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!T$14,IFS!$J70:$CP70)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!U$14,IFS!$J70:$CP70)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!V$14,IFS!$J70:$CP70)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!W$14,IFS!$J70:$CP70)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!X$14,IFS!$J70:$CP70)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Y$14,IFS!$J70:$CP70)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Z$14,IFS!$J70:$CP70)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AA$14,IFS!$J70:$CP70)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AB$14,IFS!$J70:$CP70)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AC$14,IFS!$J70:$CP70)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AD$14,IFS!$J70:$CP70)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AE$14,IFS!$J70:$CP70)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AF$14,IFS!$J70:$CP70)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AG$14,IFS!$J70:$CP70)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AH$14,IFS!$J70:$CP70)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AI$14,IFS!$J70:$CP70)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AJ$14,IFS!$J70:$CP70)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AK$14,IFS!$J70:$CP70)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AL$14,IFS!$J70:$CP70)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AM$14,IFS!$J70:$CP70)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AN$14,IFS!$J70:$CP70)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AO$14,IFS!$J70:$CP70)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AP$14,IFS!$J70:$CP70)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AQ$14,IFS!$J70:$CP70)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AR$14,IFS!$J70:$CP70)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AS$14,IFS!$J70:$CP70)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AT$14,IFS!$J70:$CP70)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AU$14,IFS!$J70:$CP70)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AV$14,IFS!$J70:$CP70)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AW$14,IFS!$J70:$CP70)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AX$14,IFS!$J70:$CP70)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AY$14,IFS!$J70:$CP70)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AZ$14,IFS!$J70:$CP70)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BA$14,IFS!$J70:$CP70)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BB$14,IFS!$J70:$CP70)","v":0}]
[null,null,null,"Land development Wages","000'EUR",null,null,null,null,{"$f":"SUM(K71:BB71)","v":-1760.6275566443187},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!K$14,IFS!$J71:$CP71)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!L$14,IFS!$J71:$CP71)","v":-501.11248949245146},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!M$14,IFS!$J71:$CP71)","v":-592.65852583035178},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!N$14,IFS!$J71:$CP71)","v":-666.85654132151546},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!O$14,IFS!$J71:$CP71)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!P$14,IFS!$J71:$CP71)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Q$14,IFS!$J71:$CP71)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!R$14,IFS!$J71:$CP71)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!S$14,IFS!$J71:$CP71)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!T$14,IFS!$J71:$CP71)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!U$14,IFS!$J71:$CP71)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!V$14,IFS!$J71:$CP71)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!W$14,IFS!$J71:$CP71)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!X$14,IFS!$J71:$CP71)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Y$14,IFS!$J71:$CP71)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Z$14,IFS!$J71:$CP71)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AA$14,IFS!$J71:$CP71)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AB$14,IFS!$J71:$CP71)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AC$14,IFS!$J71:$CP71)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AD$14,IFS!$J71:$CP71)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AE$14,IFS!$J71:$CP71)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AF$14,IFS!$J71:$CP71)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AG$14,IFS!$J71:$CP71)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AH$14,IFS!$J71:$CP71)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AI$14,IFS!$J71:$CP71)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AJ$14,IFS!$J71:$CP71)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AK$14,IFS!$J71:$CP71)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AL$14,IFS!$J71:$CP71)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AM$14,IFS!$J71:$CP71)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AN$14,IFS!$J71:$CP71)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AO$14,IFS!$J71:$CP71)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AP$14,IFS!$J71:$CP71)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AQ$14,IFS!$J71:$CP71)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AR$14,IFS!$J71:$CP71)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AS$14,IFS!$J71:$CP71)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AT$14,IFS!$J71:$CP71)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AU$14,IFS!$J71:$CP71)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AV$14,IFS!$J71:$CP71)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AW$14,IFS!$J71:$CP71)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AX$14,IFS!$J71:$CP71)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AY$14,IFS!$J71:$CP71)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AZ$14,IFS!$J71:$CP71)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BA$14,IFS!$J71:$CP71)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BB$14,IFS!$J71:$CP71)","v":0}]
[null,null,null,"Land development Fixed costs","000'EUR",null,null,null,null,{"$f":"SUM(K72:BB72)","v":-944.83942695648147},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!K$14,IFS!$J72:$CP72)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!L$14,IFS!$J72:$CP72)","v":-354.35113662835823},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!M$14,IFS!$J72:$CP72)","v":-328.43308224523548},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!N$14,IFS!$J72:$CP72)","v":-262.0552080828877},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!O$14,IFS!$J72:$CP72)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!P$14,IFS!$J72:$CP72)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Q$14,IFS!$J72:$CP72)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!R$14,IFS!$J72:$CP72)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!S$14,IFS!$J72:$CP72)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!T$14,IFS!$J72:$CP72)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!U$14,IFS!$J72:$CP72)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!V$14,IFS!$J72:$CP72)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!W$14,IFS!$J72:$CP72)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!X$14,IFS!$J72:$CP72)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Y$14,IFS!$J72:$CP72)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Z$14,IFS!$J72:$CP72)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AA$14,IFS!$J72:$CP72)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AB$14,IFS!$J72:$CP72)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AC$14,IFS!$J72:$CP72)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AD$14,IFS!$J72:$CP72)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AE$14,IFS!$J72:$CP72)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AF$14,IFS!$J72:$CP72)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AG$14,IFS!$J72:$CP72)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AH$14,IFS!$J72:$CP72)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AI$14,IFS!$J72:$CP72)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AJ$14,IFS!$J72:$CP72)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AK$14,IFS!$J72:$CP72)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AL$14,IFS!$J72:$CP72)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AM$14,IFS!$J72:$CP72)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AN$14,IFS!$J72:$CP72)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AO$14,IFS!$J72:$CP72)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AP$14,IFS!$J72:$CP72)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AQ$14,IFS!$J72:$CP72)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AR$14,IFS!$J72:$CP72)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AS$14,IFS!$J72:$CP72)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AT$14,IFS!$J72:$CP72)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AU$14,IFS!$J72:$CP72)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AV$14,IFS!$J72:$CP72)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AW$14,IFS!$J72:$CP72)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AX$14,IFS!$J72:$CP72)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AY$14,IFS!$J72:$CP72)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AZ$14,IFS!$J72:$CP72)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BA$14,IFS!$J72:$CP72)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BB$14,IFS!$J72:$CP72)","v":0}]
[]
[null,null,null,{"$f":"Funding!C33","v":"Variable Operating Costs"},"000'EUR",null,null,null,null,{"$f":"SUM(K74:BB74)","v":-9635.2114440572841},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!K$14,IFS!$J74:$CP74)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!L$14,IFS!$J74:$CP74)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!M$14,IFS!$J74:$CP74)","v":-1901.3336534096197},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!N$14,IFS!$J74:$CP74)","v":-4462.9019518991327},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!O$14,IFS!$J74:$CP74)","v":-3270.9758387485308},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!P$14,IFS!$J74:$CP74)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Q$14,IFS!$J74:$CP74)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!R$14,IFS!$J74:$CP74)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!S$14,IFS!$J74:$CP74)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!T$14,IFS!$J74:$CP74)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!U$14,IFS!$J74:$CP74)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!V$14,IFS!$J74:$CP74)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!W$14,IFS!$J74:$CP74)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!X$14,IFS!$J74:$CP74)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Y$14,IFS!$J74:$CP74)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Z$14,IFS!$J74:$CP74)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AA$14,IFS!$J74:$CP74)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AB$14,IFS!$J74:$CP74)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AC$14,IFS!$J74:$CP74)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AD$14,IFS!$J74:$CP74)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AE$14,IFS!$J74:$CP74)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AF$14,IFS!$J74:$CP74)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AG$14,IFS!$J74:$CP74)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AH$14,IFS!$J74:$CP74)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AI$14,IFS!$J74:$CP74)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AJ$14,IFS!$J74:$CP74)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AK$14,IFS!$J74:$CP74)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AL$14,IFS!$J74:$CP74)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AM$14,IFS!$J74:$CP74)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AN$14,IFS!$J74:$CP74)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AO$14,IFS!$J74:$CP74)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AP$14,IFS!$J74:$CP74)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AQ$14,IFS!$J74:$CP74)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AR$14,IFS!$J74:$CP74)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AS$14,IFS!$J74:$CP74)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AT$14,IFS!$J74:$CP74)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AU$14,IFS!$J74:$CP74)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AV$14,IFS!$J74:$CP74)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AW$14,IFS!$J74:$CP74)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AX$14,IFS!$J74:$CP74)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AY$14,IFS!$J74:$CP74)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AZ$14,IFS!$J74:$CP74)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BA$14,IFS!$J74:$CP74)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BB$14,IFS!$J74:$CP74)","v":0}]
[null,null,null,"Wages","000'EUR",null,null,null,null,{"$f":"SUM(K75:BB75)","v":-8487.9298788759806},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!K$14,IFS!$J75:$CP75)","v":-1909.1174267114052},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!L$14,IFS!$J75:$CP75)","v":-1244.0621699135768},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!M$14,IFS!$J75:$CP75)","v":-1774.8448300769714},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!N$14,IFS!$J75:$CP75)","v":-2258.2504485029672},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!O$14,IFS!$J75:$CP75)","v":-1301.6550036710589},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!P$14,IFS!$J75:$CP75)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Q$14,IFS!$J75:$CP75)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!R$14,IFS!$J75:$CP75)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!S$14,IFS!$J75:$CP75)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!T$14,IFS!$J75:$CP75)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!U$14,IFS!$J75:$CP75)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!V$14,IFS!$J75:$CP75)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!W$14,IFS!$J75:$CP75)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!X$14,IFS!$J75:$CP75)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Y$14,IFS!$J75:$CP75)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Z$14,IFS!$J75:$CP75)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AA$14,IFS!$J75:$CP75)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AB$14,IFS!$J75:$CP75)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AC$14,IFS!$J75:$CP75)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AD$14,IFS!$J75:$CP75)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AE$14,IFS!$J75:$CP75)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AF$14,IFS!$J75:$CP75)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AG$14,IFS!$J75:$CP75)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AH$14,IFS!$J75:$CP75)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AI$14,IFS!$J75:$CP75)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AJ$14,IFS!$J75:$CP75)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AK$14,IFS!$J75:$CP75)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AL$14,IFS!$J75:$CP75)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AM$14,IFS!$J75:$CP75)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AN$14,IFS!$J75:$CP75)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AO$14,IFS!$J75:$CP75)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AP$14,IFS!$J75:$CP75)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AQ$14,IFS!$J75:$CP75)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AR$14,IFS!$J75:$CP75)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AS$14,IFS!$J75:$CP75)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AT$14,IFS!$J75:$CP75)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AU$14,IFS!$J75:$CP75)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AV$14,IFS!$J75:$CP75)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AW$14,IFS!$J75:$CP75)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AX$14,IFS!$J75:$CP75)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AY$14,IFS!$J75:$CP75)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AZ$14,IFS!$J75:$CP75)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BA$14,IFS!$J75:$CP75)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BB$14,IFS!$J75:$CP75)","v":0}]
[null,null,null,"Fixed costs","000'EUR",null,null,null,null,{"$f":"SUM(K76:BB76)","v":-5094.1955305182946},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!K$14,IFS!$J76:$CP76)","v":-1342.0670000000002},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!L$14,IFS!$J76:$CP76)","v":-843.51338860262217},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!M$14,IFS!$J76:$CP76)","v":-1001.4729415778974},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!N$14,IFS!$J76:$CP76)","v":-1244.330052959262},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!O$14,IFS!$J76:$CP76)","v":-662.81214737851235},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!P$14,IFS!$J76:$CP76)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Q$14,IFS!$J76:$CP76)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!R$14,IFS!$J76:$CP76)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!S$14,IFS!$J76:$CP76)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!T$14,IFS!$J76:$CP76)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!U$14,IFS!$J76:$CP76)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!V$14,IFS!$J76:$CP76)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!W$14,IFS!$J76:$CP76)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!X$14,IFS!$J76:$CP76)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Y$14,IFS!$J76:$CP76)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Z$14,IFS!$J76:$CP76)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AA$14,IFS!$J76:$CP76)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AB$14,IFS!$J76:$CP76)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AC$14,IFS!$J76:$CP76)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AD$14,IFS!$J76:$CP76)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AE$14,IFS!$J76:$CP76)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AF$14,IFS!$J76:$CP76)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AG$14,IFS!$J76:$CP76)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AH$14,IFS!$J76:$CP76)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AI$14,IFS!$J76:$CP76)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AJ$14,IFS!$J76:$CP76)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AK$14,IFS!$J76:$CP76)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AL$14,IFS!$J76:$CP76)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AM$14,IFS!$J76:$CP76)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AN$14,IFS!$J76:$CP76)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AO$14,IFS!$J76:$CP76)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AP$14,IFS!$J76:$CP76)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AQ$14,IFS!$J76:$CP76)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AR$14,IFS!$J76:$CP76)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AS$14,IFS!$J76:$CP76)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AT$14,IFS!$J76:$CP76)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AU$14,IFS!$J76:$CP76)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AV$14,IFS!$J76:$CP76)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AW$14,IFS!$J76:$CP76)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AX$14,IFS!$J76:$CP76)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AY$14,IFS!$J76:$CP76)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AZ$14,IFS!$J76:$CP76)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BA$14,IFS!$J76:$CP76)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BB$14,IFS!$J76:$CP76)","v":0}]
[]
[null,null,null,{"$f":"Funding!C37","v":"Working Capital Requirment"},"000'EUR",null,null,null,null,-2885.5145169987727,{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!K$14,IFS!$J78:$CP78)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!L$14,IFS!$J78:$CP78)","v":186.04693498825597},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!M$14,IFS!$J78:$CP78)","v":-799.67636831712252},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!N$14,IFS!$J78:$CP78)","v":-836.5992073861803},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!O$14,IFS!$J78:$CP78)","v":-1435.2858762837261},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!P$14,IFS!$J78:$CP78)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Q$14,IFS!$J78:$CP78)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!R$14,IFS!$J78:$CP78)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!S$14,IFS!$J78:$CP78)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!T$14,IFS!$J78:$CP78)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!U$14,IFS!$J78:$CP78)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!V$14,IFS!$J78:$CP78)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!W$14,IFS!$J78:$CP78)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!X$14,IFS!$J78:$CP78)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Y$14,IFS!$J78:$CP78)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Z$14,IFS!$J78:$CP78)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AA$14,IFS!$J78:$CP78)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AB$14,IFS!$J78:$CP78)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AC$14,IFS!$J78:$CP78)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AD$14,IFS!$J78:$CP78)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AE$14,IFS!$J78:$CP78)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AF$14,IFS!$J78:$CP78)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AG$14,IFS!$J78:$CP78)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AH$14,IFS!$J78:$CP78)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AI$14,IFS!$J78:$CP78)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AJ$14,IFS!$J78:$CP78)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AK$14,IFS!$J78:$CP78)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AL$14,IFS!$J78:$CP78)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AM$14,IFS!$J78:$CP78)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AN$14,IFS!$J78:$CP78)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AO$14,IFS!$J78:$CP78)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AP$14,IFS!$J78:$CP78)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AQ$14,IFS!$J78:$CP78)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AR$14,IFS!$J78:$CP78)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AS$14,IFS!$J78:$CP78)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AT$14,IFS!$J78:$CP78)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AU$14,IFS!$J78:$CP78)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AV$14,IFS!$J78:$CP78)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AW$14,IFS!$J78:$CP78)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AX$14,IFS!$J78:$CP78)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AY$14,IFS!$J78:$CP78)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AZ$14,IFS!$J78:$CP78)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BA$14,IFS!$J78:$CP78)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BB$14,IFS!$J78:$CP78)","v":0}]
[]
[null,null,null,{"$f":"Funding!C39","v":"Cash contingency reserve"},"000'EUR",null,null,null,null,-1000,{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!K$14,IFS!$J80:$CP80)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!L$14,IFS!$J80:$CP80)","v":-1000},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!M$14,IFS!$J80:$CP80)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!N$14,IFS!$J80:$CP80)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!O$14,IFS!$J80:$CP80)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!P$14,IFS!$J80:$CP80)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Q$14,IFS!$J80:$CP80)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!R$14,IFS!$J80:$CP80)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!S$14,IFS!$J80:$CP80)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!T$14,IFS!$J80:$CP80)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!U$14,IFS!$J80:$CP80)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!V$14,IFS!$J80:$CP80)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!W$14,IFS!$J80:$CP80)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!X$14,IFS!$J80:$CP80)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Y$14,IFS!$J80:$CP80)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Z$14,IFS!$J80:$CP80)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AA$14,IFS!$J80:$CP80)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AB$14,IFS!$J80:$CP80)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AC$14,IFS!$J80:$CP80)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AD$14,IFS!$J80:$CP80)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AE$14,IFS!$J80:$CP80)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AF$14,IFS!$J80:$CP80)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AG$14,IFS!$J80:$CP80)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AH$14,IFS!$J80:$CP80)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AI$14,IFS!$J80:$CP80)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AJ$14,IFS!$J80:$CP80)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AK$14,IFS!$J80:$CP80)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AL$14,IFS!$J80:$CP80)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AM$14,IFS!$J80:$CP80)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AN$14,IFS!$J80:$CP80)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AO$14,IFS!$J80:$CP80)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AP$14,IFS!$J80:$CP80)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AQ$14,IFS!$J80:$CP80)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AR$14,IFS!$J80:$CP80)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AS$14,IFS!$J80:$CP80)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AT$14,IFS!$J80:$CP80)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AU$14,IFS!$J80:$CP80)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AV$14,IFS!$J80:$CP80)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AW$14,IFS!$J80:$CP80)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AX$14,IFS!$J80:$CP80)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AY$14,IFS!$J80:$CP80)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AZ$14,IFS!$J80:$CP80)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BA$14,IFS!$J80:$CP80)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BB$14,IFS!$J80:$CP80)","v":0}]
[null,null,null,{"$f":"Funding!C40","v":"Previous development costs"},"000'EUR",null,null,null,null,0,{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!K$14,IFS!$J81:$CP81)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!L$14,IFS!$J81:$CP81)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!M$14,IFS!$J81:$CP81)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!N$14,IFS!$J81:$CP81)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!O$14,IFS!$J81:$CP81)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!P$14,IFS!$J81:$CP81)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Q$14,IFS!$J81:$CP81)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!R$14,IFS!$J81:$CP81)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!S$14,IFS!$J81:$CP81)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!T$14,IFS!$J81:$CP81)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!U$14,IFS!$J81:$CP81)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!V$14,IFS!$J81:$CP81)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!W$14,IFS!$J81:$CP81)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!X$14,IFS!$J81:$CP81)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Y$14,IFS!$J81:$CP81)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Z$14,IFS!$J81:$CP81)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AA$14,IFS!$J81:$CP81)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AB$14,IFS!$J81:$CP81)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AC$14,IFS!$J81:$CP81)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AD$14,IFS!$J81:$CP81)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AE$14,IFS!$J81:$CP81)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AF$14,IFS!$J81:$CP81)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AG$14,IFS!$J81:$CP81)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AH$14,IFS!$J81:$CP81)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AI$14,IFS!$J81:$CP81)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AJ$14,IFS!$J81:$CP81)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AK$14,IFS!$J81:$CP81)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AL$14,IFS!$J81:$CP81)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AM$14,IFS!$J81:$CP81)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AN$14,IFS!$J81:$CP81)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AO$14,IFS!$J81:$CP81)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AP$14,IFS!$J81:$CP81)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AQ$14,IFS!$J81:$CP81)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AR$14,IFS!$J81:$CP81)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AS$14,IFS!$J81:$CP81)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AT$14,IFS!$J81:$CP81)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AU$14,IFS!$J81:$CP81)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AV$14,IFS!$J81:$CP81)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AW$14,IFS!$J81:$CP81)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AX$14,IFS!$J81:$CP81)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AY$14,IFS!$J81:$CP81)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AZ$14,IFS!$J81:$CP81)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BA$14,IFS!$J81:$CP81)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BB$14,IFS!$J81:$CP81)","v":0}]
[null,null,null,{"$f":"Funding!C41","v":"Lenders Advisory fees"},"000'EUR",null,null,null,null,-500,{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!K$14,IFS!$J82:$CP82)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!L$14,IFS!$J82:$CP82)","v":-500},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!M$14,IFS!$J82:$CP82)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!N$14,IFS!$J82:$CP82)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!O$14,IFS!$J82:$CP82)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!P$14,IFS!$J82:$CP82)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Q$14,IFS!$J82:$CP82)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!R$14,IFS!$J82:$CP82)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!S$14,IFS!$J82:$CP82)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!T$14,IFS!$J82:$CP82)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!U$14,IFS!$J82:$CP82)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!V$14,IFS!$J82:$CP82)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!W$14,IFS!$J82:$CP82)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!X$14,IFS!$J82:$CP82)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Y$14,IFS!$J82:$CP82)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Z$14,IFS!$J82:$CP82)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AA$14,IFS!$J82:$CP82)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AB$14,IFS!$J82:$CP82)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AC$14,IFS!$J82:$CP82)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AD$14,IFS!$J82:$CP82)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AE$14,IFS!$J82:$CP82)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AF$14,IFS!$J82:$CP82)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AG$14,IFS!$J82:$CP82)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AH$14,IFS!$J82:$CP82)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AI$14,IFS!$J82:$CP82)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AJ$14,IFS!$J82:$CP82)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AK$14,IFS!$J82:$CP82)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AL$14,IFS!$J82:$CP82)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AM$14,IFS!$J82:$CP82)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AN$14,IFS!$J82:$CP82)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AO$14,IFS!$J82:$CP82)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AP$14,IFS!$J82:$CP82)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AQ$14,IFS!$J82:$CP82)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AR$14,IFS!$J82:$CP82)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AS$14,IFS!$J82:$CP82)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AT$14,IFS!$J82:$CP82)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AU$14,IFS!$J82:$CP82)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AV$14,IFS!$J82:$CP82)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AW$14,IFS!$J82:$CP82)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AX$14,IFS!$J82:$CP82)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AY$14,IFS!$J82:$CP82)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AZ$14,IFS!$J82:$CP82)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BA$14,IFS!$J82:$CP82)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BB$14,IFS!$J82:$CP82)","v":0}]
[null,null,null,{"$f":"Funding!C42","v":"Commitment fee"},"000'EUR",null,null,null,null,-415.95564500077876,{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!K$14,IFS!$J83:$CP83)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!L$14,IFS!$J83:$CP83)","v":-128.63708928455091},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!M$14,IFS!$J83:$CP83)","v":-188.04389318981268},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!N$14,IFS!$J83:$CP83)","v":-81.677493116604182},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!O$14,IFS!$J83:$CP83)","v":-17.597169409810974},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!P$14,IFS!$J83:$CP83)","v":-9.364965889188978E-15},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Q$14,IFS!$J83:$CP83)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!R$14,IFS!$J83:$CP83)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!S$14,IFS!$J83:$CP83)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!T$14,IFS!$J83:$CP83)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!U$14,IFS!$J83:$CP83)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!V$14,IFS!$J83:$CP83)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!W$14,IFS!$J83:$CP83)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!X$14,IFS!$J83:$CP83)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Y$14,IFS!$J83:$CP83)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Z$14,IFS!$J83:$CP83)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AA$14,IFS!$J83:$CP83)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AB$14,IFS!$J83:$CP83)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AC$14,IFS!$J83:$CP83)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AD$14,IFS!$J83:$CP83)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AE$14,IFS!$J83:$CP83)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AF$14,IFS!$J83:$CP83)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AG$14,IFS!$J83:$CP83)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AH$14,IFS!$J83:$CP83)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AI$14,IFS!$J83:$CP83)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AJ$14,IFS!$J83:$CP83)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AK$14,IFS!$J83:$CP83)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AL$14,IFS!$J83:$CP83)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AM$14,IFS!$J83:$CP83)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AN$14,IFS!$J83:$CP83)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AO$14,IFS!$J83:$CP83)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AP$14,IFS!$J83:$CP83)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AQ$14,IFS!$J83:$CP83)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AR$14,IFS!$J83:$CP83)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AS$14,IFS!$J83:$CP83)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AT$14,IFS!$J83:$CP83)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AU$14,IFS!$J83:$CP83)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AV$14,IFS!$J83:$CP83)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AW$14,IFS!$J83:$CP83)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AX$14,IFS!$J83:$CP83)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AY$14,IFS!$J83:$CP83)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AZ$14,IFS!$J83:$CP83)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BA$14,IFS!$J83:$CP83)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BB$14,IFS!$J83:$CP83)","v":0}]
[null,null,null,{"$f":"Funding!C43","v":"Front-end-fee "},"000'EUR",null,null,null,null,-377.52189246552985,{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!K$14,IFS!$J84:$CP84)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!L$14,IFS!$J84:$CP84)","v":-377.52189246552985},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!M$14,IFS!$J84:$CP84)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!N$14,IFS!$J84:$CP84)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!O$14,IFS!$J84:$CP84)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!P$14,IFS!$J84:$CP84)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Q$14,IFS!$J84:$CP84)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!R$14,IFS!$J84:$CP84)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!S$14,IFS!$J84:$CP84)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!T$14,IFS!$J84:$CP84)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!U$14,IFS!$J84:$CP84)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!V$14,IFS!$J84:$CP84)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!W$14,IFS!$J84:$CP84)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!X$14,IFS!$J84:$CP84)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Y$14,IFS!$J84:$CP84)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Z$14,IFS!$J84:$CP84)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AA$14,IFS!$J84:$CP84)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AB$14,IFS!$J84:$CP84)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AC$14,IFS!$J84:$CP84)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AD$14,IFS!$J84:$CP84)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AE$14,IFS!$J84:$CP84)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AF$14,IFS!$J84:$CP84)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AG$14,IFS!$J84:$CP84)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AH$14,IFS!$J84:$CP84)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AI$14,IFS!$J84:$CP84)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AJ$14,IFS!$J84:$CP84)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AK$14,IFS!$J84:$CP84)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AL$14,IFS!$J84:$CP84)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AM$14,IFS!$J84:$CP84)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AN$14,IFS!$J84:$CP84)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AO$14,IFS!$J84:$CP84)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AP$14,IFS!$J84:$CP84)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AQ$14,IFS!$J84:$CP84)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AR$14,IFS!$J84:$CP84)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AS$14,IFS!$J84:$CP84)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AT$14,IFS!$J84:$CP84)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AU$14,IFS!$J84:$CP84)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AV$14,IFS!$J84:$CP84)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AW$14,IFS!$J84:$CP84)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AX$14,IFS!$J84:$CP84)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AY$14,IFS!$J84:$CP84)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AZ$14,IFS!$J84:$CP84)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BA$14,IFS!$J84:$CP84)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BB$14,IFS!$J84:$CP84)","v":0}]
[null,null,null,{"$f":"Funding!C44","v":"Funded interest"},"000'EUR",null,null,null,null,-3076.4156990028591,{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!K$14,IFS!$J85:$CP85)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!L$14,IFS!$J85:$CP85)","v":-75.813651440030611},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!M$14,IFS!$J85:$CP85)","v":-762.91930936209792},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!N$14,IFS!$J85:$CP85)","v":-1417.4581133239176},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!O$14,IFS!$J85:$CP85)","v":-820.22462487681298},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!P$14,IFS!$J85:$CP85)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Q$14,IFS!$J85:$CP85)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!R$14,IFS!$J85:$CP85)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!S$14,IFS!$J85:$CP85)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!T$14,IFS!$J85:$CP85)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!U$14,IFS!$J85:$CP85)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!V$14,IFS!$J85:$CP85)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!W$14,IFS!$J85:$CP85)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!X$14,IFS!$J85:$CP85)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Y$14,IFS!$J85:$CP85)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Z$14,IFS!$J85:$CP85)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AA$14,IFS!$J85:$CP85)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AB$14,IFS!$J85:$CP85)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AC$14,IFS!$J85:$CP85)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AD$14,IFS!$J85:$CP85)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AE$14,IFS!$J85:$CP85)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AF$14,IFS!$J85:$CP85)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AG$14,IFS!$J85:$CP85)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AH$14,IFS!$J85:$CP85)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AI$14,IFS!$J85:$CP85)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AJ$14,IFS!$J85:$CP85)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AK$14,IFS!$J85:$CP85)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AL$14,IFS!$J85:$CP85)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AM$14,IFS!$J85:$CP85)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AN$14,IFS!$J85:$CP85)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AO$14,IFS!$J85:$CP85)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AP$14,IFS!$J85:$CP85)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AQ$14,IFS!$J85:$CP85)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AR$14,IFS!$J85:$CP85)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AS$14,IFS!$J85:$CP85)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AT$14,IFS!$J85:$CP85)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AU$14,IFS!$J85:$CP85)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AV$14,IFS!$J85:$CP85)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AW$14,IFS!$J85:$CP85)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AX$14,IFS!$J85:$CP85)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AY$14,IFS!$J85:$CP85)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AZ$14,IFS!$J85:$CP85)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BA$14,IFS!$J85:$CP85)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BB$14,IFS!$J85:$CP85)","v":0}]
[null,null,null,{"$f":"Funding!C45","v":"DSRA initial financing "},"000'EUR",null,null,null,null,-2626.961379747946,{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!K$14,IFS!$J86:$CP86)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!L$14,IFS!$J86:$CP86)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!M$14,IFS!$J86:$CP86)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!N$14,IFS!$J86:$CP86)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!O$14,IFS!$J86:$CP86)","v":-2626.961379747946},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!P$14,IFS!$J86:$CP86)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Q$14,IFS!$J86:$CP86)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!R$14,IFS!$J86:$CP86)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!S$14,IFS!$J86:$CP86)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!T$14,IFS!$J86:$CP86)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!U$14,IFS!$J86:$CP86)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!V$14,IFS!$J86:$CP86)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!W$14,IFS!$J86:$CP86)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!X$14,IFS!$J86:$CP86)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Y$14,IFS!$J86:$CP86)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Z$14,IFS!$J86:$CP86)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AA$14,IFS!$J86:$CP86)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AB$14,IFS!$J86:$CP86)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AC$14,IFS!$J86:$CP86)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AD$14,IFS!$J86:$CP86)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AE$14,IFS!$J86:$CP86)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AF$14,IFS!$J86:$CP86)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AG$14,IFS!$J86:$CP86)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AH$14,IFS!$J86:$CP86)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AI$14,IFS!$J86:$CP86)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AJ$14,IFS!$J86:$CP86)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AK$14,IFS!$J86:$CP86)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AL$14,IFS!$J86:$CP86)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AM$14,IFS!$J86:$CP86)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AN$14,IFS!$J86:$CP86)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AO$14,IFS!$J86:$CP86)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AP$14,IFS!$J86:$CP86)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AQ$14,IFS!$J86:$CP86)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AR$14,IFS!$J86:$CP86)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AS$14,IFS!$J86:$CP86)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AT$14,IFS!$J86:$CP86)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AU$14,IFS!$J86:$CP86)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AV$14,IFS!$J86:$CP86)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AW$14,IFS!$J86:$CP86)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AX$14,IFS!$J86:$CP86)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AY$14,IFS!$J86:$CP86)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AZ$14,IFS!$J86:$CP86)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BA$14,IFS!$J86:$CP86)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BB$14,IFS!$J86:$CP86)","v":0}]
[null,null,null,null,"000'EUR",null,null,null,null,0]
[null,null,"Total CapEx",null,"000' EUR",null,null,null,null,-75268.419069364274,{"$f":"SUM(K64:K87)","v":-3251.1844267114056},{"$f":"SUM(L64:L87)","v":-19641.931722674974},-13362.062827245774,-18803.235803538031,-10778.198319506282,-15.191836788587109,-255.61993338315,-334.75256133190521,-103.3094046956891,-2288.7885067874604,-3184.71189320965,-1949.0496172130206,-742.35647865319106,-229.04848647183871,-98.685465543945156,-7.9410960554893375,-7.9410960554893375,-7.9410960554893375,-7.9410960554893375,-7.9410960554893375,-7.9410960554893375,-7.9410960554893375,-7.9410960554893375,-7.9410960554893375,-7.9410960554893375,-7.9410960554893375,-7.9410960554893375,-7.9410960554893375,-7.9410960554893375,-7.9410960554893375,-7.9410960554893375,-7.9410960554893375,-7.9410960554893375,-7.9410960554893375,-7.9410960554893375,-7.9410960554893375,-7.9410960554893375,-7.9410960554893375,-7.9410960554893375,-7.9410960554893375,-7.9410960554893375,-7.9410960554893375,-7.9410960554893375,-7.9410960554893375]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!K$14,IFS!$J89:$CP89)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!L$14,IFS!$J89:$CP89)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!M$14,IFS!$J89:$CP89)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!N$14,IFS!$J89:$CP89)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!O$14,IFS!$J89:$CP89)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!P$14,IFS!$J89:$CP89)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Q$14,IFS!$J89:$CP89)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!R$14,IFS!$J89:$CP89)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!S$14,IFS!$J89:$CP89)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!T$14,IFS!$J89:$CP89)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!U$14,IFS!$J89:$CP89)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!V$14,IFS!$J89:$CP89)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!W$14,IFS!$J89:$CP89)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!X$14,IFS!$J89:$CP89)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Y$14,IFS!$J89:$CP89)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Z$14,IFS!$J89:$CP89)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AA$14,IFS!$J89:$CP89)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AB$14,IFS!$J89:$CP89)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AC$14,IFS!$J89:$CP89)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AD$14,IFS!$J89:$CP89)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AE$14,IFS!$J89:$CP89)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AF$14,IFS!$J89:$CP89)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AG$14,IFS!$J89:$CP89)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AH$14,IFS!$J89:$CP89)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AI$14,IFS!$J89:$CP89)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AJ$14,IFS!$J89:$CP89)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AK$14,IFS!$J89:$CP89)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AL$14,IFS!$J89:$CP89)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AM$14,IFS!$J89:$CP89)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AN$14,IFS!$J89:$CP89)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AO$14,IFS!$J89:$CP89)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AP$14,IFS!$J89:$CP89)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AQ$14,IFS!$J89:$CP89)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AR$14,IFS!$J89:$CP89)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AS$14,IFS!$J89:$CP89)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AT$14,IFS!$J89:$CP89)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AU$14,IFS!$J89:$CP89)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AV$14,IFS!$J89:$CP89)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AW$14,IFS!$J89:$CP89)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AX$14,IFS!$J89:$CP89)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AY$14,IFS!$J89:$CP89)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AZ$14,IFS!$J89:$CP89)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BA$14,IFS!$J89:$CP89)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BB$14,IFS!$J89:$CP89)","v":0}]
[null,null,"Corporate income tax",null,"000'EUR",null,null,null,null,{"$f":"SUM(M90:BD90)","v":-309542.03792518057},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!K$14,IFS!$J90:$CP90)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!L$14,IFS!$J90:$CP90)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!M$14,IFS!$J90:$CP90)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!N$14,IFS!$J90:$CP90)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!O$14,IFS!$J90:$CP90)","v":-183.41928657095343},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!P$14,IFS!$J90:$CP90)","v":-1872.213798878407},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Q$14,IFS!$J90:$CP90)","v":-2491.3110196462981},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!R$14,IFS!$J90:$CP90)","v":-2817.9062689565571},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!S$14,IFS!$J90:$CP90)","v":-3072.0521573338228},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!T$14,IFS!$J90:$CP90)","v":-3269.3307331984429},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!U$14,IFS!$J90:$CP90)","v":-3471.6743775544137},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!V$14,IFS!$J90:$CP90)","v":-3719.8401310950871},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!W$14,IFS!$J90:$CP90)","v":-3846.731926550045},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!X$14,IFS!$J90:$CP90)","v":-4242.3582474385612},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Y$14,IFS!$J90:$CP90)","v":-4276.8046427269355},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Z$14,IFS!$J90:$CP90)","v":-9526.841218456244},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AA$14,IFS!$J90:$CP90)","v":-9526.841218456244},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AB$14,IFS!$J90:$CP90)","v":-9526.841218456244},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AC$14,IFS!$J90:$CP90)","v":-9526.841218456244},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AD$14,IFS!$J90:$CP90)","v":-9526.841218456244},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AE$14,IFS!$J90:$CP90)","v":-9526.841218456244},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AF$14,IFS!$J90:$CP90)","v":-9526.841218456244},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AG$14,IFS!$J90:$CP90)","v":-9526.841218456244},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AH$14,IFS!$J90:$CP90)","v":-9526.841218456244},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AI$14,IFS!$J90:$CP90)","v":-9526.841218456244},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AJ$14,IFS!$J90:$CP90)","v":-9526.841218456244},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AK$14,IFS!$J90:$CP90)","v":-9526.841218456244},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AL$14,IFS!$J90:$CP90)","v":-9526.841218456244},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AM$14,IFS!$J90:$CP90)","v":-9526.841218456244},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AN$14,IFS!$J90:$CP90)","v":-9526.841218456244},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AO$14,IFS!$J90:$CP90)","v":-9526.841218456244},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AP$14,IFS!$J90:$CP90)","v":-9526.841218456244},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AQ$14,IFS!$J90:$CP90)","v":-9526.841218456244},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AR$14,IFS!$J90:$CP90)","v":-9526.841218456244},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AS$14,IFS!$J90:$CP90)","v":-9526.841218456244},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AT$14,IFS!$J90:$CP90)","v":-9526.841218456244},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AU$14,IFS!$J90:$CP90)","v":-9526.841218456244},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AV$14,IFS!$J90:$CP90)","v":-9526.841218456244},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AW$14,IFS!$J90:$CP90)","v":-9526.841218456244},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AX$14,IFS!$J90:$CP90)","v":-9526.841218456244},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AY$14,IFS!$J90:$CP90)","v":-9526.841218456244},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AZ$14,IFS!$J90:$CP90)","v":-9526.841218456244},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BA$14,IFS!$J90:$CP90)","v":-9526.841218456244},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BB$14,IFS!$J90:$CP90)","v":-9526.841218456244},{"$f":"('Farm 1'!BX49+'Trading 1 Farm'!BX50)/Thousand","v":0},{"$f":"('Farm 1'!BY49+'Trading 1 Farm'!BY50)/Thousand","v":0}]
[null,null,"Working capital adjustment",null,"000'EUR",null,null,null,null,{"$f":"SUM(K91:BB91)","v":-7107.6802334867352},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!K$14,IFS!$J91:$CP91)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!L$14,IFS!$J91:$CP91)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!M$14,IFS!$J91:$CP91)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!N$14,IFS!$J91:$CP91)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!O$14,IFS!$J91:$CP91)","v":831.57049083118397},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!P$14,IFS!$J91:$CP91)","v":-344.48384082572034},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Q$14,IFS!$J91:$CP91)","v":-370.44199634987967},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!R$14,IFS!$J91:$CP91)","v":-158.23187208731019},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!S$14,IFS!$J91:$CP91)","v":-94.372004974719175},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!T$14,IFS!$J91:$CP91)","v":-94.905846677860154},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!U$14,IFS!$J91:$CP91)","v":-93.491387612492872},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!V$14,IFS!$J91:$CP91)","v":-96.296129240866776},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!W$14,IFS!$J91:$CP91)","v":-99.185013118093366},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!X$14,IFS!$J91:$CP91)","v":-102.16056351163593},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Y$14,IFS!$J91:$CP91)","v":-105.22538041698476},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Z$14,IFS!$J91:$CP91)","v":-220.01574791387452},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AA$14,IFS!$J91:$CP91)","v":-220.01574791387452},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AB$14,IFS!$J91:$CP91)","v":-220.01574791387452},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AC$14,IFS!$J91:$CP91)","v":-220.01574791387452},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AD$14,IFS!$J91:$CP91)","v":-220.01574791387452},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AE$14,IFS!$J91:$CP91)","v":-220.01574791387452},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AF$14,IFS!$J91:$CP91)","v":-220.01574791387452},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AG$14,IFS!$J91:$CP91)","v":-220.01574791387452},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AH$14,IFS!$J91:$CP91)","v":-220.01574791387452},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AI$14,IFS!$J91:$CP91)","v":-220.01574791387452},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AJ$14,IFS!$J91:$CP91)","v":-220.01574791387452},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AK$14,IFS!$J91:$CP91)","v":-220.01574791387452},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AL$14,IFS!$J91:$CP91)","v":-220.01574791387452},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AM$14,IFS!$J91:$CP91)","v":-220.01574791387452},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AN$14,IFS!$J91:$CP91)","v":-220.01574791387452},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AO$14,IFS!$J91:$CP91)","v":-220.01574791387452},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AP$14,IFS!$J91:$CP91)","v":-220.01574791387452},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AQ$14,IFS!$J91:$CP91)","v":-220.01574791387452},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AR$14,IFS!$J91:$CP91)","v":-220.01574791387452},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AS$14,IFS!$J91:$CP91)","v":-220.01574791387452},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AT$14,IFS!$J91:$CP91)","v":-220.01574791387452},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AU$14,IFS!$J91:$CP91)","v":-220.01574791387452},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AV$14,IFS!$J91:$CP91)","v":-220.01574791387452},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AW$14,IFS!$J91:$CP91)","v":-220.01574791387452},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AX$14,IFS!$J91:$CP91)","v":-220.01574791387452},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AY$14,IFS!$J91:$CP91)","v":-220.01574791387452},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AZ$14,IFS!$J91:$CP91)","v":-220.01574791387452},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BA$14,IFS!$J91:$CP91)","v":-220.01574791387452},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BB$14,IFS!$J91:$CP91)","v":-220.01574791387452}]
[]
[null,null,"Cashflow before Funding",null,"000'EUR",null,null,null,null,369940.5926237799,{"$f":"K60+K88+K90+K91","v":-3251.1844267114056},{"$f":"L60+L88+L90+L91","v":-19641.931722674974},-10160.316909569072,-8742.1395909986531,1635.6511429610098,7125.0019213236137,8807.9241283224474,10160.415296907229,11225.079207597541,9546.0273895046685,9187.3259488200092,10943.600576876284,12826.982038310007,13784.559447824489,14758.26522882895,10404.666653326125,10404.666653326125,10404.666653326125,10404.666653326125,10404.666653326125,10404.666653326125,10404.666653326125,10404.666653326125,10404.666653326125,10404.666653326125,10404.666653326125,10404.666653326125,10404.666653326125,10404.666653326125,10404.666653326125,10404.666653326125,10404.666653326125,10404.666653326125,10404.666653326125,10404.666653326125,10404.666653326125,10404.666653326125,10404.666653326125,10404.666653326125,10404.666653326125,10404.666653326125,10404.666653326125,10404.666653326125,10404.666653326125]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L93","v":-19641.931722674974},{"$f":"M93+L94","v":-29802.248632244045},{"$f":"N93+M94","v":-38544.388223242699},{"$f":"O93+N94","v":-36908.737080281688},-29783.735158958072,-20975.811030635625,-10815.395733728395,409.68347386914502,9955.7108633738135,19143.036812193823,30086.637389070107,42913.619427380116,56698.178875204605,71456.444104033551,81861.110757359682,92265.777410685812,102670.44406401194,113075.11071733807,123479.7773706642,133884.44402399033,144289.11067731646,154693.7773306426,165098.44398396873,175503.11063729486,185907.77729062099,196312.44394394712,206717.11059727325,217121.77725059938,227526.44390392551,237931.11055725164,248335.77721057777,258740.4438639039,269145.11051723,279549.77717055613,289954.44382388226,300359.11047720839,310763.77713053452,321168.44378386065,331573.11043718678,341977.77709051291,352382.44374383905,362787.11039716518,373191.77705049131]
[null,null,"Funding"]
[]
[null,null,{"$f":"Funding!C54","v":"Upfront Equity"},null,"000'EUR",null,null,null,null,{"$f":"SUM(K97:BB97)","v":20592.103225392533},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!K$14,IFS!$J97:$CP97)","v":3251.1844267114061},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!L$14,IFS!$J97:$CP97)","v":17340.918798681127},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!M$14,IFS!$J97:$CP97)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!N$14,IFS!$J97:$CP97)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!O$14,IFS!$J97:$CP97)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!P$14,IFS!$J97:$CP97)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Q$14,IFS!$J97:$CP97)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!R$14,IFS!$J97:$CP97)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!S$14,IFS!$J97:$CP97)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!T$14,IFS!$J97:$CP97)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!U$14,IFS!$J97:$CP97)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!V$14,IFS!$J97:$CP97)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!W$14,IFS!$J97:$CP97)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!X$14,IFS!$J97:$CP97)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Y$14,IFS!$J97:$CP97)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Z$14,IFS!$J97:$CP97)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AA$14,IFS!$J97:$CP97)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AB$14,IFS!$J97:$CP97)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AC$14,IFS!$J97:$CP97)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AD$14,IFS!$J97:$CP97)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AE$14,IFS!$J97:$CP97)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AF$14,IFS!$J97:$CP97)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AG$14,IFS!$J97:$CP97)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AH$14,IFS!$J97:$CP97)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AI$14,IFS!$J97:$CP97)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AJ$14,IFS!$J97:$CP97)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AK$14,IFS!$J97:$CP97)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AL$14,IFS!$J97:$CP97)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AM$14,IFS!$J97:$CP97)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AN$14,IFS!$J97:$CP97)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AO$14,IFS!$J97:$CP97)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AP$14,IFS!$J97:$CP97)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AQ$14,IFS!$J97:$CP97)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AR$14,IFS!$J97:$CP97)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AS$14,IFS!$J97:$CP97)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AT$14,IFS!$J97:$CP97)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AU$14,IFS!$J97:$CP97)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AV$14,IFS!$J97:$CP97)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AW$14,IFS!$J97:$CP97)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AX$14,IFS!$J97:$CP97)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AY$14,IFS!$J97:$CP97)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AZ$14,IFS!$J97:$CP97)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BA$14,IFS!$J97:$CP97)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BB$14,IFS!$J97:$CP97)","v":0}]
[null,null,{"$f":"Funding!C57","v":"Senior Debt"},null,"000'EUR",null,null,null,null,{"$f":"SUM(K98:BB98)","v":25168.126164368656},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!K$14,IFS!$J98:$CP98)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!L$14,IFS!$J98:$CP98)","v":2301.0129239938437},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!M$14,IFS!$J98:$CP98)","v":10160.316909569072},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!N$14,IFS!$J98:$CP98)","v":9226.037546447531},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!O$14,IFS!$J98:$CP98)","v":3480.758784358211},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!P$14,IFS!$J98:$CP98)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Q$14,IFS!$J98:$CP98)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!R$14,IFS!$J98:$CP98)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!S$14,IFS!$J98:$CP98)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!T$14,IFS!$J98:$CP98)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!U$14,IFS!$J98:$CP98)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!V$14,IFS!$J98:$CP98)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!W$14,IFS!$J98:$CP98)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!X$14,IFS!$J98:$CP98)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Y$14,IFS!$J98:$CP98)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Z$14,IFS!$J98:$CP98)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AA$14,IFS!$J98:$CP98)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AB$14,IFS!$J98:$CP98)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AC$14,IFS!$J98:$CP98)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AD$14,IFS!$J98:$CP98)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AE$14,IFS!$J98:$CP98)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AF$14,IFS!$J98:$CP98)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AG$14,IFS!$J98:$CP98)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AH$14,IFS!$J98:$CP98)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AI$14,IFS!$J98:$CP98)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AJ$14,IFS!$J98:$CP98)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AK$14,IFS!$J98:$CP98)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AL$14,IFS!$J98:$CP98)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AM$14,IFS!$J98:$CP98)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AN$14,IFS!$J98:$CP98)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AO$14,IFS!$J98:$CP98)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AP$14,IFS!$J98:$CP98)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AQ$14,IFS!$J98:$CP98)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AR$14,IFS!$J98:$CP98)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AS$14,IFS!$J98:$CP98)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AT$14,IFS!$J98:$CP98)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AU$14,IFS!$J98:$CP98)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AV$14,IFS!$J98:$CP98)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AW$14,IFS!$J98:$CP98)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AX$14,IFS!$J98:$CP98)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AY$14,IFS!$J98:$CP98)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AZ$14,IFS!$J98:$CP98)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BA$14,IFS!$J98:$CP98)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BB$14,IFS!$J98:$CP98)","v":0}]
[]
[null,null,"Cashflow available for Debt Service ",null,"000'EUR",null,null,null,null,{"$f":"SUM(K100:BB100)","v":415700.82201354112},{"$f":"K93+K97+K98","v":4.5474735088646412E-13},{"$f":"L93+L97+L98","v":0},0,483.89795544887784,5116.4099273192205,7125.0019213236137,8807.9241283224474,10160.415296907229,11225.079207597541,9546.0273895046685,9187.3259488200092,10943.600576876284,12826.982038310007,13784.559447824489,14758.26522882895,10404.666653326125,10404.666653326125,10404.666653326125,10404.666653326125,10404.666653326125,10404.666653326125,10404.666653326125,10404.666653326125,10404.666653326125,10404.666653326125,10404.666653326125,10404.666653326125,10404.666653326125,10404.666653326125,10404.666653326125,10404.666653326125,10404.666653326125,10404.666653326125,10404.666653326125,10404.666653326125,10404.666653326125,10404.666653326125,10404.666653326125,10404.666653326125,10404.666653326125,10404.666653326125,10404.666653326125,10404.666653326125,10404.666653326125]
[]
[null,null,"Debt Service"]
[]
[null,null,null,"Interest",null,null,null,null,null,{"$f":"SUM(K104:BB104)","v":-6174.2183301166688},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!K$14,IFS!$J105:$CP105)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!L$14,IFS!$J105:$CP105)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!M$14,IFS!$J105:$CP105)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!N$14,IFS!$J105:$CP105)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!O$14,IFS!$J105:$CP105)","v":-829.23808229304188},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!P$14,IFS!$J105:$CP105)","v":-1468.2278312649703},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Q$14,IFS!$J105:$CP105)","v":-1233.2341200561502},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!R$14,IFS!$J105:$CP105)","v":-998.24040884733006},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!S$14,IFS!$J105:$CP105)","v":-765.500061992567},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!T$14,IFS!$J105:$CP105)","v":-528.25298642968971},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!U$14,IFS!$J105:$CP105)","v":-293.2592752208696},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!V$14,IFS!$J105:$CP105)","v":-58.265564012049715},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!W$14,IFS!$J105:$CP105)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!X$14,IFS!$J105:$CP105)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Y$14,IFS!$J105:$CP105)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Z$14,IFS!$J105:$CP105)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AA$14,IFS!$J105:$CP105)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AB$14,IFS!$J105:$CP105)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AC$14,IFS!$J105:$CP105)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AD$14,IFS!$J105:$CP105)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AE$14,IFS!$J105:$CP105)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AF$14,IFS!$J105:$CP105)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AG$14,IFS!$J105:$CP105)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AH$14,IFS!$J105:$CP105)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AI$14,IFS!$J105:$CP105)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AJ$14,IFS!$J105:$CP105)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AK$14,IFS!$J105:$CP105)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AL$14,IFS!$J105:$CP105)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AM$14,IFS!$J105:$CP105)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AN$14,IFS!$J105:$CP105)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AO$14,IFS!$J105:$CP105)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AP$14,IFS!$J105:$CP105)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AQ$14,IFS!$J105:$CP105)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AR$14,IFS!$J105:$CP105)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AS$14,IFS!$J105:$CP105)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AT$14,IFS!$J105:$CP105)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AU$14,IFS!$J105:$CP105)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AV$14,IFS!$J105:$CP105)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AW$14,IFS!$J105:$CP105)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AX$14,IFS!$J105:$CP105)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AY$14,IFS!$J105:$CP105)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AZ$14,IFS!$J105:$CP105)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BA$14,IFS!$J105:$CP105)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BB$14,IFS!$J105:$CP105)","v":0}]
[null,null,null,"Principal",null,null,null,null,null,{"$f":"SUM(K105:BB105)","v":-25168.126164368659},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!K$14,IFS!$J106:$CP106)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!L$14,IFS!$J106:$CP106)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!M$14,IFS!$J106:$CP106)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!N$14,IFS!$J106:$CP106)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!O$14,IFS!$J106:$CP106)","v":-1797.7232974549042},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!P$14,IFS!$J106:$CP106)","v":-3595.4465949098085},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Q$14,IFS!$J106:$CP106)","v":-3595.4465949098085},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!R$14,IFS!$J106:$CP106)","v":-3595.4465949098085},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!S$14,IFS!$J106:$CP106)","v":-3595.4465949098085},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!T$14,IFS!$J106:$CP106)","v":-3595.4465949098085},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!U$14,IFS!$J106:$CP106)","v":-3595.4465949098085},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!V$14,IFS!$J106:$CP106)","v":-1797.7232974549042},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!W$14,IFS!$J106:$CP106)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!X$14,IFS!$J106:$CP106)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Y$14,IFS!$J106:$CP106)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Z$14,IFS!$J106:$CP106)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AA$14,IFS!$J106:$CP106)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AB$14,IFS!$J106:$CP106)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AC$14,IFS!$J106:$CP106)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AD$14,IFS!$J106:$CP106)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AE$14,IFS!$J106:$CP106)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AF$14,IFS!$J106:$CP106)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AG$14,IFS!$J106:$CP106)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AH$14,IFS!$J106:$CP106)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AI$14,IFS!$J106:$CP106)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AJ$14,IFS!$J106:$CP106)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AK$14,IFS!$J106:$CP106)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AL$14,IFS!$J106:$CP106)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AM$14,IFS!$J106:$CP106)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AN$14,IFS!$J106:$CP106)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AO$14,IFS!$J106:$CP106)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AP$14,IFS!$J106:$CP106)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AQ$14,IFS!$J106:$CP106)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AR$14,IFS!$J106:$CP106)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AS$14,IFS!$J106:$CP106)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AT$14,IFS!$J106:$CP106)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AU$14,IFS!$J106:$CP106)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AV$14,IFS!$J106:$CP106)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AW$14,IFS!$J106:$CP106)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AX$14,IFS!$J106:$CP106)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AY$14,IFS!$J106:$CP106)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AZ$14,IFS!$J106:$CP106)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BA$14,IFS!$J106:$CP106)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BB$14,IFS!$J106:$CP106)","v":0}]
[null,null,"Total Debt Service",null,null,null,null,null,null,{"$f":"SUM(K106:BB106)","v":-31342.344494485325},{"$f":"SUM(K104:K105)","v":0},{"$f":"SUM(L104:L105)","v":0},0,0,-2626.961379747946,-5063.674426174779,-4828.6807149659589,-4593.6870037571389,-4360.9466569023753,-4123.6995813394979,-3888.7058701306782,-1855.9888614669539,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Corporate tax cut from interest","000'EUR",null,null,null,null,{"$f":"SUM(K108:BB108)","v":1519.6643485268601},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!K$14,IFS!$J109:$CP109)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!L$14,IFS!$J109:$CP109)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!M$14,IFS!$J109:$CP109)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!N$14,IFS!$J109:$CP109)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!O$14,IFS!$J109:$CP109)","v":183.41928657095343},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!P$14,IFS!$J109:$CP109)","v":367.05695781624257},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Q$14,IFS!$J109:$CP109)","v":308.30853001403756},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!R$14,IFS!$J109:$CP109)","v":249.56010221183251},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!S$14,IFS!$J109:$CP109)","v":191.37501549814175},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!T$14,IFS!$J109:$CP109)","v":132.06324660742243},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!U$14,IFS!$J109:$CP109)","v":73.314818805217399},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!V$14,IFS!$J109:$CP109)","v":14.566391003012429},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!W$14,IFS!$J109:$CP109)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!X$14,IFS!$J109:$CP109)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Y$14,IFS!$J109:$CP109)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Z$14,IFS!$J109:$CP109)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AA$14,IFS!$J109:$CP109)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AB$14,IFS!$J109:$CP109)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AC$14,IFS!$J109:$CP109)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AD$14,IFS!$J109:$CP109)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AE$14,IFS!$J109:$CP109)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AF$14,IFS!$J109:$CP109)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AG$14,IFS!$J109:$CP109)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AH$14,IFS!$J109:$CP109)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AI$14,IFS!$J109:$CP109)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AJ$14,IFS!$J109:$CP109)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AK$14,IFS!$J109:$CP109)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AL$14,IFS!$J109:$CP109)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AM$14,IFS!$J109:$CP109)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AN$14,IFS!$J109:$CP109)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AO$14,IFS!$J109:$CP109)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AP$14,IFS!$J109:$CP109)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AQ$14,IFS!$J109:$CP109)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AR$14,IFS!$J109:$CP109)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AS$14,IFS!$J109:$CP109)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AT$14,IFS!$J109:$CP109)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AU$14,IFS!$J109:$CP109)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AV$14,IFS!$J109:$CP109)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AW$14,IFS!$J109:$CP109)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AX$14,IFS!$J109:$CP109)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AY$14,IFS!$J109:$CP109)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AZ$14,IFS!$J109:$CP109)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BA$14,IFS!$J109:$CP109)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BB$14,IFS!$J109:$CP109)","v":0}]
[]
[null,null,"Cashflow available for DSRA",null,"000'EUR",null,null,null,null,{"$f":"SUM(K110:BB110)","v":385878.14186758263},{"$f":"K100+K106+K108","v":4.5474735088646412E-13},{"$f":"L100+L106+L108","v":0},0,483.89795544887784,2672.8678341422278,2428.3844529650773,4287.5519433705258,5816.288395361923,7055.507566193307,5554.3910547725927,5371.9348974945487,9102.1781064123425,12826.982038310007,13784.559447824489,14758.26522882895,10404.666653326125,10404.666653326125,10404.666653326125,10404.666653326125,10404.666653326125,10404.666653326125,10404.666653326125,10404.666653326125,10404.666653326125,10404.666653326125,10404.666653326125,10404.666653326125,10404.666653326125,10404.666653326125,10404.666653326125,10404.666653326125,10404.666653326125,10404.666653326125,10404.666653326125,10404.666653326125,10404.666653326125,10404.666653326125,10404.666653326125,10404.666653326125,10404.666653326125,10404.666653326125,10404.666653326125,10404.666653326125,10404.666653326125]
[]
[null,null,null,"DSRA/c: Addition","000'EUR",null,null,null,null,{"$f":"SUM(K112:BB112)","v":-6140.4792208319659},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!K$14,IFS!$J113:$CP113)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!L$14,IFS!$J113:$CP113)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!M$14,IFS!$J113:$CP113)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!N$14,IFS!$J113:$CP113)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!O$14,IFS!$J113:$CP113)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!P$14,IFS!$J113:$CP113)","v":-1604.1135216390392},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Q$14,IFS!$J113:$CP113)","v":-1067.4681882616212},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!R$14,IFS!$J113:$CP113)","v":-185.6775766001679},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!S$14,IFS!$J113:$CP113)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!T$14,IFS!$J113:$CP113)","v":-1427.2310728641839},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!U$14,IFS!$J113:$CP113)","v":-1855.9888614669537},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!V$14,IFS!$J113:$CP113)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!W$14,IFS!$J113:$CP113)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!X$14,IFS!$J113:$CP113)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Y$14,IFS!$J113:$CP113)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Z$14,IFS!$J113:$CP113)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AA$14,IFS!$J113:$CP113)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AB$14,IFS!$J113:$CP113)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AC$14,IFS!$J113:$CP113)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AD$14,IFS!$J113:$CP113)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AE$14,IFS!$J113:$CP113)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AF$14,IFS!$J113:$CP113)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AG$14,IFS!$J113:$CP113)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AH$14,IFS!$J113:$CP113)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AI$14,IFS!$J113:$CP113)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AJ$14,IFS!$J113:$CP113)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AK$14,IFS!$J113:$CP113)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AL$14,IFS!$J113:$CP113)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AM$14,IFS!$J113:$CP113)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AN$14,IFS!$J113:$CP113)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AO$14,IFS!$J113:$CP113)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AP$14,IFS!$J113:$CP113)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AQ$14,IFS!$J113:$CP113)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AR$14,IFS!$J113:$CP113)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AS$14,IFS!$J113:$CP113)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AT$14,IFS!$J113:$CP113)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AU$14,IFS!$J113:$CP113)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AV$14,IFS!$J113:$CP113)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AW$14,IFS!$J113:$CP113)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AX$14,IFS!$J113:$CP113)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AY$14,IFS!$J113:$CP113)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AZ$14,IFS!$J113:$CP113)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BA$14,IFS!$J113:$CP113)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BB$14,IFS!$J113:$CP113)","v":0}]
[null,null,null,"DSRA/c: Release","000'EUR",null,null,null,null,{"$f":"SUM(K113:BB113)","v":1384.8263990237069},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!K$14,IFS!$J114:$CP114)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!L$14,IFS!$J114:$CP114)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!M$14,IFS!$J114:$CP114)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!N$14,IFS!$J114:$CP114)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!O$14,IFS!$J114:$CP114)","v":71.78575013639265},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!P$14,IFS!$J114:$CP114)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Q$14,IFS!$J114:$CP114)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!R$14,IFS!$J114:$CP114)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!S$14,IFS!$J114:$CP114)","v":118.78449237815732},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!T$14,IFS!$J114:$CP114)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!U$14,IFS!$J114:$CP114)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!V$14,IFS!$J114:$CP114)","v":1194.2561565091569},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!W$14,IFS!$J114:$CP114)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!X$14,IFS!$J114:$CP114)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Y$14,IFS!$J114:$CP114)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Z$14,IFS!$J114:$CP114)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AA$14,IFS!$J114:$CP114)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AB$14,IFS!$J114:$CP114)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AC$14,IFS!$J114:$CP114)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AD$14,IFS!$J114:$CP114)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AE$14,IFS!$J114:$CP114)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AF$14,IFS!$J114:$CP114)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AG$14,IFS!$J114:$CP114)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AH$14,IFS!$J114:$CP114)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AI$14,IFS!$J114:$CP114)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AJ$14,IFS!$J114:$CP114)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AK$14,IFS!$J114:$CP114)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AL$14,IFS!$J114:$CP114)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AM$14,IFS!$J114:$CP114)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AN$14,IFS!$J114:$CP114)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AO$14,IFS!$J114:$CP114)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AP$14,IFS!$J114:$CP114)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AQ$14,IFS!$J114:$CP114)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AR$14,IFS!$J114:$CP114)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AS$14,IFS!$J114:$CP114)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AT$14,IFS!$J114:$CP114)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AU$14,IFS!$J114:$CP114)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AV$14,IFS!$J114:$CP114)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AW$14,IFS!$J114:$CP114)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AX$14,IFS!$J114:$CP114)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AY$14,IFS!$J114:$CP114)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AZ$14,IFS!$J114:$CP114)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BA$14,IFS!$J114:$CP114)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BB$14,IFS!$J114:$CP114)","v":0}]
[]
[null,null,"Cashflow available to Equity",null,"000'EUR",null,null,null,null,{"$f":"SUM(K115:BB115)","v":381122.48904577439},{"$f":"K110+K112+K113","v":4.5474735088646412E-13},{"$f":"L110+L112+L113","v":0},0,483.89795544887784,2744.6535842786207,824.27093132603818,3220.0837551089044,5630.6108187617547,7174.2920585714646,4127.1599819084086,3515.9460360275953,10296.434262921499,12826.982038310007,13784.559447824489,14758.26522882895,10404.666653326125,10404.666653326125,10404.666653326125,10404.666653326125,10404.666653326125,10404.666653326125,10404.666653326125,10404.666653326125,10404.666653326125,10404.666653326125,10404.666653326125,10404.666653326125,10404.666653326125,10404.666653326125,10404.666653326125,10404.666653326125,10404.666653326125,10404.666653326125,10404.666653326125,10404.666653326125,10404.666653326125,10404.666653326125,10404.666653326125,10404.666653326125,10404.666653326125,10404.666653326125,10404.666653326125,10404.666653326125,10404.666653326125]
[]
[null,null,null,"Distributions","000'EUR",null,null,null,null,{"$f":"SUM(K117:BB117)","v":-834659.86667641962},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!K$14,IFS!$J118:$CP118)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!L$14,IFS!$J118:$CP118)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!M$14,IFS!$J118:$CP118)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!N$14,IFS!$J118:$CP118)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!O$14,IFS!$J118:$CP118)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!P$14,IFS!$J118:$CP118)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Q$14,IFS!$J118:$CP118)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!R$14,IFS!$J118:$CP118)","v":-3986.0894014479763},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!S$14,IFS!$J118:$CP118)","v":-6330.5129988417793},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!T$14,IFS!$J118:$CP118)","v":-6643.2476997345402},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!U$14,IFS!$J118:$CP118)","v":-5598.0902277816313},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!V$14,IFS!$J118:$CP118)","v":-5633.6370862952235},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!W$14,IFS!$J118:$CP118)","v":-13565.981240043224},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!X$14,IFS!$J118:$CP118)","v":-13441.291673473188},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Y$14,IFS!$J118:$CP118)","v":-14211.085387047999},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Z$14,IFS!$J118:$CP118)","v":-26387.928653853571},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AA$14,IFS!$J118:$CP118)","v":-26387.928653853571},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AB$14,IFS!$J118:$CP118)","v":-26387.928653853571},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AC$14,IFS!$J118:$CP118)","v":-26387.928653853571},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AD$14,IFS!$J118:$CP118)","v":-26387.928653853571},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AE$14,IFS!$J118:$CP118)","v":-26387.928653853571},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AF$14,IFS!$J118:$CP118)","v":-26387.928653853571},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AG$14,IFS!$J118:$CP118)","v":-26387.928653853571},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AH$14,IFS!$J118:$CP118)","v":-26387.928653853571},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AI$14,IFS!$J118:$CP118)","v":-26387.928653853571},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AJ$14,IFS!$J118:$CP118)","v":-26387.928653853571},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AK$14,IFS!$J118:$CP118)","v":-26387.928653853571},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AL$14,IFS!$J118:$CP118)","v":-26387.928653853571},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AM$14,IFS!$J118:$CP118)","v":-26387.928653853571},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AN$14,IFS!$J118:$CP118)","v":-26387.928653853571},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AO$14,IFS!$J118:$CP118)","v":-26387.928653853571},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AP$14,IFS!$J118:$CP118)","v":-26387.928653853571},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AQ$14,IFS!$J118:$CP118)","v":-26387.928653853571},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AR$14,IFS!$J118:$CP118)","v":-26387.928653853571},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AS$14,IFS!$J118:$CP118)","v":-26387.928653853571},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AT$14,IFS!$J118:$CP118)","v":-26387.928653853571},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AU$14,IFS!$J118:$CP118)","v":-26387.928653853571},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AV$14,IFS!$J118:$CP118)","v":-26387.928653853571},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AW$14,IFS!$J118:$CP118)","v":-26387.928653853571},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AX$14,IFS!$J118:$CP118)","v":-26387.928653853571},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AY$14,IFS!$J118:$CP118)","v":-26387.928653853571},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AZ$14,IFS!$J118:$CP118)","v":-26387.928653853571},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BA$14,IFS!$J118:$CP118)","v":-26387.928653853571},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BB$14,IFS!$J118:$CP118)","v":-26387.928653853571}]
[]
[null,null,"Net Cashflow",null,"000'EUR",null,null,null,null,{"$f":"SUM(K119:BB119)","v":-453537.37763064506},{"$f":"K115+K117","v":4.5474735088646412E-13},{"$f":"L115+L117","v":0},0,483.89795544887784,2744.6535842786207,824.27093132603818,3220.0837551089044,1644.5214173137783,843.77905972968529,-2516.0877178261317,-2082.144191754036,4662.7971766262754,-738.99920173321698,343.26777435130134,547.17984178095139,-15983.262000527446,-15983.262000527446,-15983.262000527446,-15983.262000527446,-15983.262000527446,-15983.262000527446,-15983.262000527446,-15983.262000527446,-15983.262000527446,-15983.262000527446,-15983.262000527446,-15983.262000527446,-15983.262000527446,-15983.262000527446,-15983.262000527446,-15983.262000527446,-15983.262000527446,-15983.262000527446,-15983.262000527446,-15983.262000527446,-15983.262000527446,-15983.262000527446,-15983.262000527446,-15983.262000527446,-15983.262000527446,-15983.262000527446,-15983.262000527446,-15983.262000527446,-15983.262000527446]
[]
[null,null,null,"Cash Balance B/f",null,null,null,null,null,null,{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!K$14,IFS!$J122:$CP122)","v":4.5474735088646412E-13},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!L$14,IFS!$J122:$CP122)","v":1.1368683772161603E-12},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!M$14,IFS!$J122:$CP122)","v":2.0463630789890885E-12},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!N$14,IFS!$J122:$CP122)","v":7.503331289626658E-12},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!O$14,IFS!$J122:$CP122)","v":1.2960299500264227E-11},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!P$14,IFS!$J122:$CP122)","v":4925.8215128310312},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Q$14,IFS!$J122:$CP122)","v":7081.8759268544982},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!R$14,IFS!$J122:$CP122)","v":10390.865229633817},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!S$14,IFS!$J122:$CP122)","v":12566.43100578452},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!T$14,IFS!$J122:$CP122)","v":11408.235460804057},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!U$14,IFS!$J122:$CP122)","v":6774.4566927102951},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!V$14,IFS!$J122:$CP122)","v":4045.1461870014718},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!W$14,IFS!$J122:$CP122)","v":11330.324026794689},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!X$14,IFS!$J122:$CP122)","v":11205.634460224654},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Y$14,IFS!$J122:$CP122)","v":11975.428173799464},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Z$14,IFS!$J122:$CP122)","v":-42604.96509384321},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AA$14,IFS!$J122:$CP122)","v":-42604.96509384321},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AB$14,IFS!$J122:$CP122)","v":-42604.96509384321},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AC$14,IFS!$J122:$CP122)","v":-42604.96509384321},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AD$14,IFS!$J122:$CP122)","v":-42604.96509384321},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AE$14,IFS!$J122:$CP122)","v":-42604.96509384321},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AF$14,IFS!$J122:$CP122)","v":-42604.96509384321},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AG$14,IFS!$J122:$CP122)","v":-42604.96509384321},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AH$14,IFS!$J122:$CP122)","v":-42604.96509384321},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AI$14,IFS!$J122:$CP122)","v":-42604.96509384321},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AJ$14,IFS!$J122:$CP122)","v":-42604.96509384321},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AK$14,IFS!$J122:$CP122)","v":-42604.96509384321},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AL$14,IFS!$J122:$CP122)","v":-42604.96509384321},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AM$14,IFS!$J122:$CP122)","v":-42604.96509384321},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AN$14,IFS!$J122:$CP122)","v":-42604.96509384321},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AO$14,IFS!$J122:$CP122)","v":-42604.96509384321},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AP$14,IFS!$J122:$CP122)","v":-42604.96509384321},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AQ$14,IFS!$J122:$CP122)","v":-42604.96509384321},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AR$14,IFS!$J122:$CP122)","v":-42604.96509384321},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AS$14,IFS!$J122:$CP122)","v":-42604.96509384321},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AT$14,IFS!$J122:$CP122)","v":-42604.96509384321},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AU$14,IFS!$J122:$CP122)","v":-42604.96509384321},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AV$14,IFS!$J122:$CP122)","v":-42604.96509384321},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AW$14,IFS!$J122:$CP122)","v":-42604.96509384321},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AX$14,IFS!$J122:$CP122)","v":-42604.96509384321},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AY$14,IFS!$J122:$CP122)","v":-42604.96509384321},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AZ$14,IFS!$J122:$CP122)","v":-42604.96509384321},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BA$14,IFS!$J122:$CP122)","v":-42604.96509384321},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BB$14,IFS!$J122:$CP122)","v":-42604.96509384321}]
[null,null,null,"Cash Balance C/f",null,null,null,null,null,null,{"$f":"K121+K119","v":9.0949470177292824E-13},{"$f":"L121+L119","v":1.1368683772161603E-12},2.0463630789890885E-12,483.89795544888534,2744.6535842786334,5750.0924441570696,10301.959681963403,12035.386646947594,13410.210065514206,8892.1477429779261,4692.3125009562591,8707.9433636277463,10591.324825061472,11548.902234575955,12522.608015580416,-58588.227094370654,-58588.227094370654,-58588.227094370654,-58588.227094370654,-58588.227094370654,-58588.227094370654,-58588.227094370654,-58588.227094370654,-58588.227094370654,-58588.227094370654,-58588.227094370654,-58588.227094370654,-58588.227094370654,-58588.227094370654,-58588.227094370654,-58588.227094370654,-58588.227094370654,-58588.227094370654,-58588.227094370654,-58588.227094370654,-58588.227094370654,-58588.227094370654,-58588.227094370654,-58588.227094370654,-58588.227094370654,-58588.227094370654,-58588.227094370654,-58588.227094370654,-58588.227094370654]
[]
[null,null,"Profit & Loss Statement (EUR '000)"]
[null,null,null,"Revenue","000'EUR",null,null,null,null,{"$f":"SUM(K125:BB125)","v":1350671.3529325866},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!K$14,IFS!$J126:$CP126)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!L$14,IFS!$J126:$CP126)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!M$14,IFS!$J126:$CP126)","v":3201.7459176767034},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!N$14,IFS!$J126:$CP126)","v":10061.096212539378},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!O$14,IFS!$J126:$CP126)","v":17239.137922618324},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!P$14,IFS!$J126:$CP126)","v":20852.761415399229},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Q$14,IFS!$J126:$CP126)","v":23837.14026089184},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!R$14,IFS!$J126:$CP126)","v":25741.050574266177},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!S$14,IFS!$J126:$CP126)","v":27132.64968683444},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!T$14,IFS!$J126:$CP126)","v":28217.955674307817},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!U$14,IFS!$J126:$CP126)","v":29346.67390128013},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!V$14,IFS!$J126:$CP126)","v":30520.540857331333},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!W$14,IFS!$J126:$CP126)","v":31741.36249162459},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!X$14,IFS!$J126:$CP126)","v":33011.01699128958},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Y$14,IFS!$J126:$CP126)","v":34331.457670941163},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Z$14,IFS!$J126:$CP126)","v":35704.715977778811},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AA$14,IFS!$J126:$CP126)","v":35704.715977778811},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AB$14,IFS!$J126:$CP126)","v":35704.715977778811},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AC$14,IFS!$J126:$CP126)","v":35704.715977778811},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AD$14,IFS!$J126:$CP126)","v":35704.715977778811},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AE$14,IFS!$J126:$CP126)","v":35704.715977778811},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AF$14,IFS!$J126:$CP126)","v":35704.715977778811},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AG$14,IFS!$J126:$CP126)","v":35704.715977778811},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AH$14,IFS!$J126:$CP126)","v":35704.715977778811},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AI$14,IFS!$J126:$CP126)","v":35704.715977778811},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AJ$14,IFS!$J126:$CP126)","v":35704.715977778811},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AK$14,IFS!$J126:$CP126)","v":35704.715977778811},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AL$14,IFS!$J126:$CP126)","v":35704.715977778811},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AM$14,IFS!$J126:$CP126)","v":35704.715977778811},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AN$14,IFS!$J126:$CP126)","v":35704.715977778811},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AO$14,IFS!$J126:$CP126)","v":35704.715977778811},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AP$14,IFS!$J126:$CP126)","v":35704.715977778811},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AQ$14,IFS!$J126:$CP126)","v":35704.715977778811},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AR$14,IFS!$J126:$CP126)","v":35704.715977778811},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AS$14,IFS!$J126:$CP126)","v":35704.715977778811},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AT$14,IFS!$J126:$CP126)","v":35704.715977778811},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AU$14,IFS!$J126:$CP126)","v":35704.715977778811},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AV$14,IFS!$J126:$CP126)","v":35704.715977778811},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AW$14,IFS!$J126:$CP126)","v":35704.715977778811},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AX$14,IFS!$J126:$CP126)","v":35704.715977778811},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AY$14,IFS!$J126:$CP126)","v":35704.715977778811},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AZ$14,IFS!$J126:$CP126)","v":35704.715977778811},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BA$14,IFS!$J126:$CP126)","v":35704.715977778811},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BB$14,IFS!$J126:$CP126)","v":35704.715977778811}]
[null,null,null,"Stock variation","000'EUR",null,null,null,null,{"$f":"SUM(K126:BB126)","v":11757.537423709169},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!K$14,IFS!$J127:$CP127)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!L$14,IFS!$J127:$CP127)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!M$14,IFS!$J127:$CP127)","v":1006.3195540816431},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!N$14,IFS!$J127:$CP127)","v":1039.1083701583598},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!O$14,IFS!$J127:$CP127)","v":739.35461330354303},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!P$14,IFS!$J127:$CP127)","v":371.59318201824453},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Q$14,IFS!$J127:$CP127)","v":391.3824686555497},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!R$14,IFS!$J127:$CP127)","v":106.43274564652029},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!S$14,IFS!$J127:$CP127)","v":109.62572801591614},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!T$14,IFS!$J127:$CP127)","v":67.562268133357065},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!U$14,IFS!$J127:$CP127)","v":81.800958964490746},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!V$14,IFS!$J127:$CP127)","v":-23.294379473246408},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!W$14,IFS!$J127:$CP127)","v":116.69656528513133},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!X$14,IFS!$J127:$CP127)","v":120.19746224368555},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Y$14,IFS!$J127:$CP127)","v":123.80338611099478},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Z$14,IFS!$J127:$CP127)","v":258.86050001948206},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AA$14,IFS!$J127:$CP127)","v":258.86050001948206},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AB$14,IFS!$J127:$CP127)","v":258.86050001948206},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AC$14,IFS!$J127:$CP127)","v":258.86050001948206},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AD$14,IFS!$J127:$CP127)","v":258.86050001948206},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AE$14,IFS!$J127:$CP127)","v":258.86050001948206},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AF$14,IFS!$J127:$CP127)","v":258.86050001948206},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AG$14,IFS!$J127:$CP127)","v":258.86050001948206},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AH$14,IFS!$J127:$CP127)","v":258.86050001948206},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AI$14,IFS!$J127:$CP127)","v":258.86050001948206},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AJ$14,IFS!$J127:$CP127)","v":258.86050001948206},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AK$14,IFS!$J127:$CP127)","v":258.86050001948206},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AL$14,IFS!$J127:$CP127)","v":258.86050001948206},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AM$14,IFS!$J127:$CP127)","v":258.86050001948206},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AN$14,IFS!$J127:$CP127)","v":258.86050001948206},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AO$14,IFS!$J127:$CP127)","v":258.86050001948206},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AP$14,IFS!$J127:$CP127)","v":258.86050001948206},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AQ$14,IFS!$J127:$CP127)","v":258.86050001948206},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AR$14,IFS!$J127:$CP127)","v":258.86050001948206},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AS$14,IFS!$J127:$CP127)","v":258.86050001948206},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AT$14,IFS!$J127:$CP127)","v":258.86050001948206},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AU$14,IFS!$J127:$CP127)","v":258.86050001948206},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AV$14,IFS!$J127:$CP127)","v":258.86050001948206},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AW$14,IFS!$J127:$CP127)","v":258.86050001948206},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AX$14,IFS!$J127:$CP127)","v":258.86050001948206},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AY$14,IFS!$J127:$CP127)","v":258.86050001948206},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AZ$14,IFS!$J127:$CP127)","v":258.86050001948206},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BA$14,IFS!$J127:$CP127)","v":258.86050001948206},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BB$14,IFS!$J127:$CP127)","v":258.86050001948206}]
[null,null,null,"OpEx","000'EUR",null,null,null,null,-614577.40638590965,{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!K$14,IFS!$J128:$CP128)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!L$14,IFS!$J128:$CP128)","v":-4033.3171832620224},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!M$14,IFS!$J128:$CP128)","v":-6430.0039546146727},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!N$14,IFS!$J128:$CP128)","v":-10047.723722568482},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!O$14,IFS!$J128:$CP128)","v":-10717.895193564789},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!P$14,IFS!$J128:$CP128)","v":-11505.152933118989},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Q$14,IFS!$J128:$CP128)","v":-11911.843183190063},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!R$14,IFS!$J128:$CP128)","v":-12269.744574983175},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!S$14,IFS!$J128:$CP128)","v":-12637.836912232671},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!T$14,IFS!$J128:$CP128)","v":-13018.903198139385},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!U$14,IFS!$J128:$CP128)","v":-13409.470294083567},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!V$14,IFS!$J128:$CP128)","v":-13811.754402906072},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!W$14,IFS!$J128:$CP128)","v":-14226.107034993256},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!X$14,IFS!$J128:$CP128)","v":-14652.890246043053},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Y$14,IFS!$J128:$CP128)","v":-15092.476953424346},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Z$14,IFS!$J128:$CP128)","v":-15545.251262027079},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AA$14,IFS!$J128:$CP128)","v":-15545.251262027079},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AB$14,IFS!$J128:$CP128)","v":-15545.251262027079},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AC$14,IFS!$J128:$CP128)","v":-15545.251262027079},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AD$14,IFS!$J128:$CP128)","v":-15545.251262027079},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AE$14,IFS!$J128:$CP128)","v":-15545.251262027079},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AF$14,IFS!$J128:$CP128)","v":-15545.251262027079},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AG$14,IFS!$J128:$CP128)","v":-15545.251262027079},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AH$14,IFS!$J128:$CP128)","v":-15545.251262027079},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AI$14,IFS!$J128:$CP128)","v":-15545.251262027079},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AJ$14,IFS!$J128:$CP128)","v":-15545.251262027079},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AK$14,IFS!$J128:$CP128)","v":-15545.251262027079},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AL$14,IFS!$J128:$CP128)","v":-15545.251262027079},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AM$14,IFS!$J128:$CP128)","v":-15545.251262027079},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AN$14,IFS!$J128:$CP128)","v":-15545.251262027079},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AO$14,IFS!$J128:$CP128)","v":-15545.251262027079},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AP$14,IFS!$J128:$CP128)","v":-15545.251262027079},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AQ$14,IFS!$J128:$CP128)","v":-15545.251262027079},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AR$14,IFS!$J128:$CP128)","v":-15545.251262027079},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AS$14,IFS!$J128:$CP128)","v":-15545.251262027079},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AT$14,IFS!$J128:$CP128)","v":-15545.251262027079},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AU$14,IFS!$J128:$CP128)","v":-15545.251262027079},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AV$14,IFS!$J128:$CP128)","v":-15545.251262027079},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AW$14,IFS!$J128:$CP128)","v":-15545.251262027079},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AX$14,IFS!$J128:$CP128)","v":-15545.251262027079},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AY$14,IFS!$J128:$CP128)","v":-15545.251262027079},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AZ$14,IFS!$J128:$CP128)","v":-15545.251262027079},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BA$14,IFS!$J128:$CP128)","v":-15545.251262027079},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BB$14,IFS!$J128:$CP128)","v":-15545.251262027079}]
[null,null,null,"Commitment & front-end fees","000'EUR",null,null,null,null,{"$f":"SUM(K128:BB128)","v":-793.4775374663086},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!K$14,IFS!$J129:$CP129)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!L$14,IFS!$J129:$CP129)","v":-506.15898175008078},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!M$14,IFS!$J129:$CP129)","v":-188.04389318981268},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!N$14,IFS!$J129:$CP129)","v":-81.677493116604182},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!O$14,IFS!$J129:$CP129)","v":-17.597169409810974},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!P$14,IFS!$J129:$CP129)","v":-9.364965889188978E-15},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Q$14,IFS!$J129:$CP129)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!R$14,IFS!$J129:$CP129)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!S$14,IFS!$J129:$CP129)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!T$14,IFS!$J129:$CP129)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!U$14,IFS!$J129:$CP129)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!V$14,IFS!$J129:$CP129)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!W$14,IFS!$J129:$CP129)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!X$14,IFS!$J129:$CP129)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Y$14,IFS!$J129:$CP129)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Z$14,IFS!$J129:$CP129)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AA$14,IFS!$J129:$CP129)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AB$14,IFS!$J129:$CP129)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AC$14,IFS!$J129:$CP129)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AD$14,IFS!$J129:$CP129)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AE$14,IFS!$J129:$CP129)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AF$14,IFS!$J129:$CP129)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AG$14,IFS!$J129:$CP129)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AH$14,IFS!$J129:$CP129)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AI$14,IFS!$J129:$CP129)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AJ$14,IFS!$J129:$CP129)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AK$14,IFS!$J129:$CP129)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AL$14,IFS!$J129:$CP129)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AM$14,IFS!$J129:$CP129)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AN$14,IFS!$J129:$CP129)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AO$14,IFS!$J129:$CP129)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AP$14,IFS!$J129:$CP129)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AQ$14,IFS!$J129:$CP129)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AR$14,IFS!$J129:$CP129)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AS$14,IFS!$J129:$CP129)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AT$14,IFS!$J129:$CP129)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AU$14,IFS!$J129:$CP129)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AV$14,IFS!$J129:$CP129)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AW$14,IFS!$J129:$CP129)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AX$14,IFS!$J129:$CP129)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AY$14,IFS!$J129:$CP129)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AZ$14,IFS!$J129:$CP129)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BA$14,IFS!$J129:$CP129)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BB$14,IFS!$J129:$CP129)","v":0}]
[null,null,null,"Capitalized production","000'EUR",null,null,null,null,{"$f":"SUM(K129:BB129)","v":5798.6308783946388},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!K$14,IFS!$J130:$CP130)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!L$14,IFS!$J130:$CP130)","v":1945.7416247458232},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!M$14,IFS!$J130:$CP130)","v":1752.3525295501836},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!N$14,IFS!$J130:$CP130)","v":2082.2412692071207},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!O$14,IFS!$J130:$CP130)","v":9.0125393554243676},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!P$14,IFS!$J130:$CP130)","v":9.2829155360870974},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Q$14,IFS!$J130:$CP130)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!R$14,IFS!$J130:$CP130)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!S$14,IFS!$J130:$CP130)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!T$14,IFS!$J130:$CP130)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!U$14,IFS!$J130:$CP130)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!V$14,IFS!$J130:$CP130)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!W$14,IFS!$J130:$CP130)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!X$14,IFS!$J130:$CP130)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Y$14,IFS!$J130:$CP130)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Z$14,IFS!$J130:$CP130)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AA$14,IFS!$J130:$CP130)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AB$14,IFS!$J130:$CP130)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AC$14,IFS!$J130:$CP130)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AD$14,IFS!$J130:$CP130)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AE$14,IFS!$J130:$CP130)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AF$14,IFS!$J130:$CP130)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AG$14,IFS!$J130:$CP130)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AH$14,IFS!$J130:$CP130)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AI$14,IFS!$J130:$CP130)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AJ$14,IFS!$J130:$CP130)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AK$14,IFS!$J130:$CP130)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AL$14,IFS!$J130:$CP130)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AM$14,IFS!$J130:$CP130)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AN$14,IFS!$J130:$CP130)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AO$14,IFS!$J130:$CP130)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AP$14,IFS!$J130:$CP130)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AQ$14,IFS!$J130:$CP130)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AR$14,IFS!$J130:$CP130)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AS$14,IFS!$J130:$CP130)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AT$14,IFS!$J130:$CP130)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AU$14,IFS!$J130:$CP130)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AV$14,IFS!$J130:$CP130)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AW$14,IFS!$J130:$CP130)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AX$14,IFS!$J130:$CP130)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AY$14,IFS!$J130:$CP130)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AZ$14,IFS!$J130:$CP130)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BA$14,IFS!$J130:$CP130)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BB$14,IFS!$J130:$CP130)","v":0}]
[null,null,"EBITDA",null,"000'EUR",null,null,null,null,752856.63731131388,{"$f":"SUM(K125:K129)","v":0},{"$f":"SUM(L125:L129)","v":-2593.7345402662804},-657.62984649595501,3053.0446362197717,7252.0127123026896,9728.4845798345723,12316.679546357325,13577.738744929524,14604.438502617684,15266.614744301791,16019.004566161053,16685.492074952017,17631.952021916466,18478.324207490208,19362.784103627811,20418.325215771212,20418.325215771212,20418.325215771212,20418.325215771212,20418.325215771212,20418.325215771212,20418.325215771212,20418.325215771212,20418.325215771212,20418.325215771212,20418.325215771212,20418.325215771212,20418.325215771212,20418.325215771212,20418.325215771212,20418.325215771212,20418.325215771212,20418.325215771212,20418.325215771212,20418.325215771212,20418.325215771212,20418.325215771212,20418.325215771212,20418.325215771212,20418.325215771212,20418.325215771212,20418.325215771212,20418.325215771212,20418.325215771212]
[]
[null,null,null,"Depreciation","000'EUR",null,null,null,null,-157044.09251184025,{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!K$14,IFS!$J133:$CP133)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!L$14,IFS!$J133:$CP133)","v":-1677.4790860963317},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!M$14,IFS!$J133:$CP133)","v":-2317.2257763818193},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!N$14,IFS!$J133:$CP133)","v":-2970.3686821312776},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!O$14,IFS!$J133:$CP133)","v":-2676.8256808910864},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!P$14,IFS!$J133:$CP133)","v":-2600.1469230154203},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Q$14,IFS!$J133:$CP133)","v":-2575.4464746767712},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!R$14,IFS!$J133:$CP133)","v":-2633.7783360030094},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!S$14,IFS!$J133:$CP133)","v":-2653.7244801890884},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!T$14,IFS!$J133:$CP133)","v":-2536.9112566219201},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!U$14,IFS!$J133:$CP133)","v":-2490.3550844107117},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!V$14,IFS!$J133:$CP133)","v":-2174.9210198930045},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!W$14,IFS!$J133:$CP133)","v":-2629.2758160415651},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!X$14,IFS!$J133:$CP133)","v":-1927.1553570319652},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Y$14,IFS!$J133:$CP133)","v":-2634.8648249030571},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Z$14,IFS!$J133:$CP133)","v":-4225.710817708733},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AA$14,IFS!$J133:$CP133)","v":-4225.710817708733},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AB$14,IFS!$J133:$CP133)","v":-4225.710817708733},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AC$14,IFS!$J133:$CP133)","v":-4225.710817708733},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AD$14,IFS!$J133:$CP133)","v":-4225.710817708733},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AE$14,IFS!$J133:$CP133)","v":-4225.710817708733},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AF$14,IFS!$J133:$CP133)","v":-4225.710817708733},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AG$14,IFS!$J133:$CP133)","v":-4225.710817708733},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AH$14,IFS!$J133:$CP133)","v":-4225.710817708733},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AI$14,IFS!$J133:$CP133)","v":-4225.710817708733},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AJ$14,IFS!$J133:$CP133)","v":-4225.710817708733},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AK$14,IFS!$J133:$CP133)","v":-4225.710817708733},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AL$14,IFS!$J133:$CP133)","v":-4225.710817708733},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AM$14,IFS!$J133:$CP133)","v":-4225.710817708733},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AN$14,IFS!$J133:$CP133)","v":-4225.710817708733},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AO$14,IFS!$J133:$CP133)","v":-4225.710817708733},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AP$14,IFS!$J133:$CP133)","v":-4225.710817708733},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AQ$14,IFS!$J133:$CP133)","v":-4225.710817708733},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AR$14,IFS!$J133:$CP133)","v":-4225.710817708733},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AS$14,IFS!$J133:$CP133)","v":-4225.710817708733},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AT$14,IFS!$J133:$CP133)","v":-4225.710817708733},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AU$14,IFS!$J133:$CP133)","v":-4225.710817708733},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AV$14,IFS!$J133:$CP133)","v":-4225.710817708733},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AW$14,IFS!$J133:$CP133)","v":-4225.710817708733},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AX$14,IFS!$J133:$CP133)","v":-4225.710817708733},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AY$14,IFS!$J133:$CP133)","v":-4225.710817708733},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AZ$14,IFS!$J133:$CP133)","v":-4225.710817708733},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BA$14,IFS!$J133:$CP133)","v":-4225.710817708733},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BB$14,IFS!$J133:$CP133)","v":-4225.710817708733}]
[null,null,"EBIT",null,"000'EUR",null,null,null,null,595812.54479947337,{"$f":"+K130+K132","v":0},{"$f":"+L130+L132","v":-4271.2136263626126},-2974.8556228777743,82.675954088494109,4575.1870314116031,7128.3376568191525,9741.2330716805536,10943.960408926514,11950.714022428596,12729.703487679872,13528.649481750341,14510.571055059012,15002.676205874901,16551.168850458242,16727.919278724756,16192.61439806248,16192.61439806248,16192.61439806248,16192.61439806248,16192.61439806248,16192.61439806248,16192.61439806248,16192.61439806248,16192.61439806248,16192.61439806248,16192.61439806248,16192.61439806248,16192.61439806248,16192.61439806248,16192.61439806248,16192.61439806248,16192.61439806248,16192.61439806248,16192.61439806248,16192.61439806248,16192.61439806248,16192.61439806248,16192.61439806248,16192.61439806248,16192.61439806248,16192.61439806248,16192.61439806248,16192.61439806248,16192.61439806248]
[]
[null,null,null,"Interest Income","000'EUR",null,null,null,null,0,{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!K$14,IFS!$J136:$CP136)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!L$14,IFS!$J136:$CP136)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!M$14,IFS!$J136:$CP136)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!N$14,IFS!$J136:$CP136)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!O$14,IFS!$J136:$CP136)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!P$14,IFS!$J136:$CP136)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Q$14,IFS!$J136:$CP136)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!R$14,IFS!$J136:$CP136)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!S$14,IFS!$J136:$CP136)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!T$14,IFS!$J136:$CP136)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!U$14,IFS!$J136:$CP136)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!V$14,IFS!$J136:$CP136)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!W$14,IFS!$J136:$CP136)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!X$14,IFS!$J136:$CP136)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Y$14,IFS!$J136:$CP136)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Z$14,IFS!$J136:$CP136)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AA$14,IFS!$J136:$CP136)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AB$14,IFS!$J136:$CP136)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AC$14,IFS!$J136:$CP136)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AD$14,IFS!$J136:$CP136)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AE$14,IFS!$J136:$CP136)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AF$14,IFS!$J136:$CP136)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AG$14,IFS!$J136:$CP136)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AH$14,IFS!$J136:$CP136)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AI$14,IFS!$J136:$CP136)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AJ$14,IFS!$J136:$CP136)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AK$14,IFS!$J136:$CP136)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AL$14,IFS!$J136:$CP136)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AM$14,IFS!$J136:$CP136)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AN$14,IFS!$J136:$CP136)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AO$14,IFS!$J136:$CP136)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AP$14,IFS!$J136:$CP136)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AQ$14,IFS!$J136:$CP136)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AR$14,IFS!$J136:$CP136)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AS$14,IFS!$J136:$CP136)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AT$14,IFS!$J136:$CP136)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AU$14,IFS!$J136:$CP136)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AV$14,IFS!$J136:$CP136)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AW$14,IFS!$J136:$CP136)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AX$14,IFS!$J136:$CP136)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AY$14,IFS!$J136:$CP136)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AZ$14,IFS!$J136:$CP136)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BA$14,IFS!$J136:$CP136)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BB$14,IFS!$J136:$CP136)","v":0}]
[null,null,null,"Interest Payable","000'EUR",null,null,null,null,-9250.6340291195302,{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!K$14,IFS!$J137:$CP137)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!L$14,IFS!$J137:$CP137)","v":-75.813651440030611},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!M$14,IFS!$J137:$CP137)","v":-762.91930936209792},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!N$14,IFS!$J137:$CP137)","v":-1417.4581133239176},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!O$14,IFS!$J137:$CP137)","v":-1649.4627071698549},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!P$14,IFS!$J137:$CP137)","v":-1468.2278312649703},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Q$14,IFS!$J137:$CP137)","v":-1233.2341200561502},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!R$14,IFS!$J137:$CP137)","v":-998.24040884733006},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!S$14,IFS!$J137:$CP137)","v":-765.500061992567},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!T$14,IFS!$J137:$CP137)","v":-528.25298642968971},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!U$14,IFS!$J137:$CP137)","v":-293.2592752208696},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!V$14,IFS!$J137:$CP137)","v":-58.265564012049715},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!W$14,IFS!$J137:$CP137)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!X$14,IFS!$J137:$CP137)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Y$14,IFS!$J137:$CP137)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Z$14,IFS!$J137:$CP137)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AA$14,IFS!$J137:$CP137)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AB$14,IFS!$J137:$CP137)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AC$14,IFS!$J137:$CP137)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AD$14,IFS!$J137:$CP137)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AE$14,IFS!$J137:$CP137)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AF$14,IFS!$J137:$CP137)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AG$14,IFS!$J137:$CP137)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AH$14,IFS!$J137:$CP137)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AI$14,IFS!$J137:$CP137)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AJ$14,IFS!$J137:$CP137)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AK$14,IFS!$J137:$CP137)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AL$14,IFS!$J137:$CP137)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AM$14,IFS!$J137:$CP137)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AN$14,IFS!$J137:$CP137)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AO$14,IFS!$J137:$CP137)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AP$14,IFS!$J137:$CP137)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AQ$14,IFS!$J137:$CP137)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AR$14,IFS!$J137:$CP137)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AS$14,IFS!$J137:$CP137)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AT$14,IFS!$J137:$CP137)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AU$14,IFS!$J137:$CP137)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AV$14,IFS!$J137:$CP137)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AW$14,IFS!$J137:$CP137)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AX$14,IFS!$J137:$CP137)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AY$14,IFS!$J137:$CP137)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AZ$14,IFS!$J137:$CP137)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BA$14,IFS!$J137:$CP137)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BB$14,IFS!$J137:$CP137)","v":0}]
[null,null,"EBT",null,"000'EUR",null,null,null,null,586561.91077035374,{"$f":"+K133+K135+K136","v":0},{"$f":"+L133+L135+L136","v":-4347.0272778026429},-3737.7749322398722,-1334.7821592354235,2925.724324241748,5660.109825554182,8507.9989516244041,9945.7200000791836,11185.213960436029,12201.450501250181,13235.390206529471,14452.305491046962,15002.676205874901,16551.168850458242,16727.919278724756,16192.61439806248,16192.61439806248,16192.61439806248,16192.61439806248,16192.61439806248,16192.61439806248,16192.61439806248,16192.61439806248,16192.61439806248,16192.61439806248,16192.61439806248,16192.61439806248,16192.61439806248,16192.61439806248,16192.61439806248,16192.61439806248,16192.61439806248,16192.61439806248,16192.61439806248,16192.61439806248,16192.61439806248,16192.61439806248,16192.61439806248,16192.61439806248,16192.61439806248,16192.61439806248,16192.61439806248,16192.61439806248,16192.61439806248]
[]
[null,null,null,"Tax payable","000'EUR",null,null,null,null,-308022.37357665371,{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!K$14,IFS!$J140:$CP140)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!L$14,IFS!$J140:$CP140)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!M$14,IFS!$J140:$CP140)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!N$14,IFS!$J140:$CP140)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!O$14,IFS!$J140:$CP140)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!P$14,IFS!$J140:$CP140)","v":-1505.1568410621644},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Q$14,IFS!$J140:$CP140)","v":-2183.0024896322602},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!R$14,IFS!$J140:$CP140)","v":-2568.3461667447245},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!S$14,IFS!$J140:$CP140)","v":-2880.6771418356811},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!T$14,IFS!$J140:$CP140)","v":-3137.2674865910203},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!U$14,IFS!$J140:$CP140)","v":-3398.3595587491964},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!V$14,IFS!$J140:$CP140)","v":-3705.2737400920746},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!W$14,IFS!$J140:$CP140)","v":-3846.731926550045},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!X$14,IFS!$J140:$CP140)","v":-4242.3582474385612},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Y$14,IFS!$J140:$CP140)","v":-4276.8046427269355},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Z$14,IFS!$J140:$CP140)","v":-9526.841218456244},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AA$14,IFS!$J140:$CP140)","v":-9526.841218456244},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AB$14,IFS!$J140:$CP140)","v":-9526.841218456244},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AC$14,IFS!$J140:$CP140)","v":-9526.841218456244},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AD$14,IFS!$J140:$CP140)","v":-9526.841218456244},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AE$14,IFS!$J140:$CP140)","v":-9526.841218456244},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AF$14,IFS!$J140:$CP140)","v":-9526.841218456244},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AG$14,IFS!$J140:$CP140)","v":-9526.841218456244},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AH$14,IFS!$J140:$CP140)","v":-9526.841218456244},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AI$14,IFS!$J140:$CP140)","v":-9526.841218456244},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AJ$14,IFS!$J140:$CP140)","v":-9526.841218456244},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AK$14,IFS!$J140:$CP140)","v":-9526.841218456244},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AL$14,IFS!$J140:$CP140)","v":-9526.841218456244},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AM$14,IFS!$J140:$CP140)","v":-9526.841218456244},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AN$14,IFS!$J140:$CP140)","v":-9526.841218456244},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AO$14,IFS!$J140:$CP140)","v":-9526.841218456244},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AP$14,IFS!$J140:$CP140)","v":-9526.841218456244},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AQ$14,IFS!$J140:$CP140)","v":-9526.841218456244},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AR$14,IFS!$J140:$CP140)","v":-9526.841218456244},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AS$14,IFS!$J140:$CP140)","v":-9526.841218456244},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AT$14,IFS!$J140:$CP140)","v":-9526.841218456244},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AU$14,IFS!$J140:$CP140)","v":-9526.841218456244},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AV$14,IFS!$J140:$CP140)","v":-9526.841218456244},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AW$14,IFS!$J140:$CP140)","v":-9526.841218456244},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AX$14,IFS!$J140:$CP140)","v":-9526.841218456244},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AY$14,IFS!$J140:$CP140)","v":-9526.841218456244},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AZ$14,IFS!$J140:$CP140)","v":-9526.841218456244},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BA$14,IFS!$J140:$CP140)","v":-9526.841218456244},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BB$14,IFS!$J140:$CP140)","v":-9526.841218456244}]
[null,null,"Net Profit after tax",null,"000'EUR",null,null,null,null,278539.5371937005,{"$f":"+K137+K139","v":0},{"$f":"+L137+L139","v":-4347.0272778026429},-3737.7749322398722,-1334.7821592354235,2925.724324241748,{"$f":"+P137+P139","v":4154.952984492018},6324.9964619921438,7377.3738333344591,8304.536818600347,9064.1830146591601,9837.0306477802751,10747.031750954888,11155.944279324856,12308.81060301968,12451.114635997819,6665.7731796062362,6665.7731796062362,6665.7731796062362,6665.7731796062362,6665.7731796062362,6665.7731796062362,6665.7731796062362,6665.7731796062362,6665.7731796062362,6665.7731796062362,6665.7731796062362,6665.7731796062362,6665.7731796062362,6665.7731796062362,6665.7731796062362,6665.7731796062362,6665.7731796062362,6665.7731796062362,6665.7731796062362,6665.7731796062362,6665.7731796062362,6665.7731796062362,6665.7731796062362,6665.7731796062362,6665.7731796062362,6665.7731796062362,6665.7731796062362,6665.7731796062362,6665.7731796062362]
[]
[null,null,null,"Distributions","000'EUR",null,null,null,null,-834659.86667641962,{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!K$14,IFS!$J143:$CP143)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!L$14,IFS!$J143:$CP143)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!M$14,IFS!$J143:$CP143)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!N$14,IFS!$J143:$CP143)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!O$14,IFS!$J143:$CP143)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!P$14,IFS!$J143:$CP143)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Q$14,IFS!$J143:$CP143)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!R$14,IFS!$J143:$CP143)","v":-3986.0894014479763},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!S$14,IFS!$J143:$CP143)","v":-6330.5129988417793},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!T$14,IFS!$J143:$CP143)","v":-6643.2476997345402},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!U$14,IFS!$J143:$CP143)","v":-5598.0902277816313},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!V$14,IFS!$J143:$CP143)","v":-5633.6370862952235},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!W$14,IFS!$J143:$CP143)","v":-13565.981240043224},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!X$14,IFS!$J143:$CP143)","v":-13441.291673473188},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Y$14,IFS!$J143:$CP143)","v":-14211.085387047999},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Z$14,IFS!$J143:$CP143)","v":-26387.928653853571},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AA$14,IFS!$J143:$CP143)","v":-26387.928653853571},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AB$14,IFS!$J143:$CP143)","v":-26387.928653853571},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AC$14,IFS!$J143:$CP143)","v":-26387.928653853571},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AD$14,IFS!$J143:$CP143)","v":-26387.928653853571},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AE$14,IFS!$J143:$CP143)","v":-26387.928653853571},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AF$14,IFS!$J143:$CP143)","v":-26387.928653853571},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AG$14,IFS!$J143:$CP143)","v":-26387.928653853571},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AH$14,IFS!$J143:$CP143)","v":-26387.928653853571},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AI$14,IFS!$J143:$CP143)","v":-26387.928653853571},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AJ$14,IFS!$J143:$CP143)","v":-26387.928653853571},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AK$14,IFS!$J143:$CP143)","v":-26387.928653853571},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AL$14,IFS!$J143:$CP143)","v":-26387.928653853571},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AM$14,IFS!$J143:$CP143)","v":-26387.928653853571},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AN$14,IFS!$J143:$CP143)","v":-26387.928653853571},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AO$14,IFS!$J143:$CP143)","v":-26387.928653853571},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AP$14,IFS!$J143:$CP143)","v":-26387.928653853571},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AQ$14,IFS!$J143:$CP143)","v":-26387.928653853571},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AR$14,IFS!$J143:$CP143)","v":-26387.928653853571},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AS$14,IFS!$J143:$CP143)","v":-26387.928653853571},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AT$14,IFS!$J143:$CP143)","v":-26387.928653853571},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AU$14,IFS!$J143:$CP143)","v":-26387.928653853571},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AV$14,IFS!$J143:$CP143)","v":-26387.928653853571},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AW$14,IFS!$J143:$CP143)","v":-26387.928653853571},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AX$14,IFS!$J143:$CP143)","v":-26387.928653853571},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AY$14,IFS!$J143:$CP143)","v":-26387.928653853571},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AZ$14,IFS!$J143:$CP143)","v":-26387.928653853571},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BA$14,IFS!$J143:$CP143)","v":-26387.928653853571},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BB$14,IFS!$J143:$CP143)","v":-26387.928653853571}]
[null,null,null,"Retained Earnings","000'EUR",null,null,null,null,-556120.32948271895,{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!K$14,IFS!$J144:$CP144)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!L$14,IFS!$J144:$CP144)","v":-4347.0272778026429},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!M$14,IFS!$J144:$CP144)","v":-3737.7749322398722},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!N$14,IFS!$J144:$CP144)","v":-1334.782159235423},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!O$14,IFS!$J144:$CP144)","v":2925.7243242417508},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!P$14,IFS!$J144:$CP144)","v":4154.9529844920162},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Q$14,IFS!$J144:$CP144)","v":6324.9964619921457},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!R$14,IFS!$J144:$CP144)","v":3391.2844318864836},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!S$14,IFS!$J144:$CP144)","v":1974.0238197585686},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!T$14,IFS!$J144:$CP144)","v":2420.9353149246217},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!U$14,IFS!$J144:$CP144)","v":4238.9404199986438},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!V$14,IFS!$J144:$CP144)","v":5113.3946646596623},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!W$14,IFS!$J144:$CP144)","v":-2410.0369607183702},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!X$14,IFS!$J144:$CP144)","v":-1132.4810704534984},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Y$14,IFS!$J144:$CP144)","v":-1759.9707510501767},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Z$14,IFS!$J144:$CP144)","v":-19722.155474247334},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AA$14,IFS!$J144:$CP144)","v":-19722.155474247334},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AB$14,IFS!$J144:$CP144)","v":-19722.155474247334},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AC$14,IFS!$J144:$CP144)","v":-19722.155474247334},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AD$14,IFS!$J144:$CP144)","v":-19722.155474247334},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AE$14,IFS!$J144:$CP144)","v":-19722.155474247334},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AF$14,IFS!$J144:$CP144)","v":-19722.155474247334},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AG$14,IFS!$J144:$CP144)","v":-19722.155474247334},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AH$14,IFS!$J144:$CP144)","v":-19722.155474247334},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AI$14,IFS!$J144:$CP144)","v":-19722.155474247334},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AJ$14,IFS!$J144:$CP144)","v":-19722.155474247334},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AK$14,IFS!$J144:$CP144)","v":-19722.155474247334},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AL$14,IFS!$J144:$CP144)","v":-19722.155474247334},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AM$14,IFS!$J144:$CP144)","v":-19722.155474247334},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AN$14,IFS!$J144:$CP144)","v":-19722.155474247334},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AO$14,IFS!$J144:$CP144)","v":-19722.155474247334},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AP$14,IFS!$J144:$CP144)","v":-19722.155474247334},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AQ$14,IFS!$J144:$CP144)","v":-19722.155474247334},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AR$14,IFS!$J144:$CP144)","v":-19722.155474247334},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AS$14,IFS!$J144:$CP144)","v":-19722.155474247334},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AT$14,IFS!$J144:$CP144)","v":-19722.155474247334},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AU$14,IFS!$J144:$CP144)","v":-19722.155474247334},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AV$14,IFS!$J144:$CP144)","v":-19722.155474247334},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AW$14,IFS!$J144:$CP144)","v":-19722.155474247334},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AX$14,IFS!$J144:$CP144)","v":-19722.155474247334},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AY$14,IFS!$J144:$CP144)","v":-19722.155474247334},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AZ$14,IFS!$J144:$CP144)","v":-19722.155474247334},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BA$14,IFS!$J144:$CP144)","v":-19722.155474247334},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BB$14,IFS!$J144:$CP144)","v":-19722.155474247334}]
[]
[null,null,null,"Retained Earnings B/f","000'EUR",null,null,null,null,null,{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!K$14,IFS!$J146:$CP146)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!L$14,IFS!$J146:$CP146)","v":-1980.9861344447111},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!M$14,IFS!$J146:$CP146)","v":-11704.641470696057},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!N$14,IFS!$J146:$CP146)","v":-18963.529061724319},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!O$14,IFS!$J146:$CP146)","v":-20434.987208650033},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!P$14,IFS!$J146:$CP146)","v":-14120.819712766714},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Q$14,IFS!$J146:$CP146)","v":-5101.8921219198965},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!R$14,IFS!$J146:$CP146)","v":4095.7971879816441},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!S$14,IFS!$J146:$CP146)","v":9384.0307458987863},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!T$14,IFS!$J146:$CP146)","v":12745.844630437159},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!U$14,IFS!$J146:$CP146)","v":18913.73116074859},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!V$14,IFS!$J146:$CP146)","v":27710.846075667658},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!W$14,IFS!$J146:$CP146)","v":32785.608542436123},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!X$14,IFS!$J146:$CP146)","v":29139.488908624069},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Y$14,IFS!$J146:$CP146)","v":26455.947187532809},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Z$14,IFS!$J146:$CP146)","v":-4353.9775706070686},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AA$14,IFS!$J146:$CP146)","v":-4353.9775706070686},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AB$14,IFS!$J146:$CP146)","v":-4353.9775706070686},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AC$14,IFS!$J146:$CP146)","v":-4353.9775706070686},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AD$14,IFS!$J146:$CP146)","v":-4353.9775706070686},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AE$14,IFS!$J146:$CP146)","v":-4353.9775706070686},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AF$14,IFS!$J146:$CP146)","v":-4353.9775706070686},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AG$14,IFS!$J146:$CP146)","v":-4353.9775706070686},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AH$14,IFS!$J146:$CP146)","v":-4353.9775706070686},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AI$14,IFS!$J146:$CP146)","v":-4353.9775706070686},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AJ$14,IFS!$J146:$CP146)","v":-4353.9775706070686},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AK$14,IFS!$J146:$CP146)","v":-4353.9775706070686},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AL$14,IFS!$J146:$CP146)","v":-4353.9775706070686},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AM$14,IFS!$J146:$CP146)","v":-4353.9775706070686},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AN$14,IFS!$J146:$CP146)","v":-4353.9775706070686},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AO$14,IFS!$J146:$CP146)","v":-4353.9775706070686},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AP$14,IFS!$J146:$CP146)","v":-4353.9775706070686},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AQ$14,IFS!$J146:$CP146)","v":-4353.9775706070686},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AR$14,IFS!$J146:$CP146)","v":-4353.9775706070686},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AS$14,IFS!$J146:$CP146)","v":-4353.9775706070686},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AT$14,IFS!$J146:$CP146)","v":-4353.9775706070686},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AU$14,IFS!$J146:$CP146)","v":-4353.9775706070686},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AV$14,IFS!$J146:$CP146)","v":-4353.9775706070686},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AW$14,IFS!$J146:$CP146)","v":-4353.9775706070686},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AX$14,IFS!$J146:$CP146)","v":-4353.9775706070686},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AY$14,IFS!$J146:$CP146)","v":-4353.9775706070686},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AZ$14,IFS!$J146:$CP146)","v":-4353.9775706070686},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BA$14,IFS!$J146:$CP146)","v":-4353.9775706070686},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BB$14,IFS!$J146:$CP146)","v":-4353.9775706070686}]
[null,null,null,"Retained Earnings C/f","000'EUR",null,null,null,null,null,{"$f":"+K143+K145","v":0},{"$f":"+L143+L145","v":-6328.0134122473537},-15442.416402935929,-20298.311220959742,-17509.262884408283,-9965.8667282746974,1223.1043400722492,7487.0816198681277,11358.054565657356,15166.779945361781,23152.671580747236,32824.240740327317,30375.571581717752,28007.007838170572,24695.976436482633,-24076.133044854403,-24076.133044854403,-24076.133044854403,-24076.133044854403,-24076.133044854403,-24076.133044854403,-24076.133044854403,-24076.133044854403,-24076.133044854403,-24076.133044854403,-24076.133044854403,-24076.133044854403,-24076.133044854403,-24076.133044854403,-24076.133044854403,-24076.133044854403,-24076.133044854403,-24076.133044854403,-24076.133044854403,-24076.133044854403,-24076.133044854403,-24076.133044854403,-24076.133044854403,-24076.133044854403,-24076.133044854403,-24076.133044854403,-24076.133044854403,-24076.133044854403,-24076.133044854403]
[]
[]
[null,null,"Balance Sheet Statement (EUR '000)"]
[]
[null,null,null,"Cash","000'EUR",null,null,null,null,null,{"$f":"LOOKUP(K$4,IFS!$J$4:$CP$4,IFS!$J152:$CP152)","v":5.6843418860808015E-13},{"$f":"LOOKUP(L$4,IFS!$J$4:$CP$4,IFS!$J152:$CP152)","v":1.1368683772161603E-13},{"$f":"LOOKUP(M$4,IFS!$J$4:$CP$4,IFS!$J152:$CP152)","v":1.0231815394945443E-12},{"$f":"LOOKUP(N$4,IFS!$J$4:$CP$4,IFS!$J152:$CP152)","v":6.4801497501321137E-12},{"$f":"LOOKUP(O$4,IFS!$J$4:$CP$4,IFS!$J152:$CP152)","v":3228.551539727504},{"$f":"LOOKUP(P$4,IFS!$J$4:$CP$4,IFS!$J152:$CP152)","v":4052.822471053541},{"$f":"LOOKUP(Q$4,IFS!$J$4:$CP$4,IFS!$J152:$CP152)","v":7272.9062261624458},{"$f":"LOOKUP(R$4,IFS!$J$4:$CP$4,IFS!$J152:$CP152)","v":8917.4276434762251},{"$f":"LOOKUP(S$4,IFS!$J$4:$CP$4,IFS!$J152:$CP152)","v":9761.2067032059094},{"$f":"LOOKUP(T$4,IFS!$J$4:$CP$4,IFS!$J152:$CP152)","v":7245.1189853797787},{"$f":"LOOKUP(U$4,IFS!$J$4:$CP$4,IFS!$J152:$CP152)","v":5162.9747936257399},{"$f":"LOOKUP(V$4,IFS!$J$4:$CP$4,IFS!$J152:$CP152)","v":9825.7719702520189},{"$f":"LOOKUP(W$4,IFS!$J$4:$CP$4,IFS!$J152:$CP152)","v":9086.7727685187965},{"$f":"LOOKUP(X$4,IFS!$J$4:$CP$4,IFS!$J152:$CP152)","v":9430.0405428701033},{"$f":"LOOKUP(Y$4,IFS!$J$4:$CP$4,IFS!$J152:$CP152)","v":9977.2203846510583},{"$f":"LOOKUP(Z$4,IFS!$J$4:$CP$4,IFS!$J152:$CP152)","v":10329.200192627321},{"$f":"LOOKUP(AA$4,IFS!$J$4:$CP$4,IFS!$J152:$CP152)","v":-6006.0416158763883},{"$f":"LOOKUP(AB$4,IFS!$J$4:$CP$4,IFS!$J152:$CP152)","v":-6006.0416158763883},{"$f":"LOOKUP(AC$4,IFS!$J$4:$CP$4,IFS!$J152:$CP152)","v":-6006.0416158763883},{"$f":"LOOKUP(AD$4,IFS!$J$4:$CP$4,IFS!$J152:$CP152)","v":-6006.0416158763883},{"$f":"LOOKUP(AE$4,IFS!$J$4:$CP$4,IFS!$J152:$CP152)","v":-6006.0416158763883},{"$f":"LOOKUP(AF$4,IFS!$J$4:$CP$4,IFS!$J152:$CP152)","v":-6006.0416158763883},{"$f":"LOOKUP(AG$4,IFS!$J$4:$CP$4,IFS!$J152:$CP152)","v":-6006.0416158763883},{"$f":"LOOKUP(AH$4,IFS!$J$4:$CP$4,IFS!$J152:$CP152)","v":-6006.0416158763883},{"$f":"LOOKUP(AI$4,IFS!$J$4:$CP$4,IFS!$J152:$CP152)","v":-6006.0416158763883},{"$f":"LOOKUP(AJ$4,IFS!$J$4:$CP$4,IFS!$J152:$CP152)","v":-6006.0416158763883},{"$f":"LOOKUP(AK$4,IFS!$J$4:$CP$4,IFS!$J152:$CP152)","v":-6006.0416158763883},{"$f":"LOOKUP(AL$4,IFS!$J$4:$CP$4,IFS!$J152:$CP152)","v":-6006.0416158763883},{"$f":"LOOKUP(AM$4,IFS!$J$4:$CP$4,IFS!$J152:$CP152)","v":-6006.0416158763883},{"$f":"LOOKUP(AN$4,IFS!$J$4:$CP$4,IFS!$J152:$CP152)","v":-6006.0416158763883},{"$f":"LOOKUP(AO$4,IFS!$J$4:$CP$4,IFS!$J152:$CP152)","v":-6006.0416158763883},{"$f":"LOOKUP(AP$4,IFS!$J$4:$CP$4,IFS!$J152:$CP152)","v":-6006.0416158763883},{"$f":"LOOKUP(AQ$4,IFS!$J$4:$CP$4,IFS!$J152:$CP152)","v":-6006.0416158763883},{"$f":"LOOKUP(AR$4,IFS!$J$4:$CP$4,IFS!$J152:$CP152)","v":-6006.0416158763883},{"$f":"LOOKUP(AS$4,IFS!$J$4:$CP$4,IFS!$J152:$CP152)","v":-6006.0416158763883},{"$f":"LOOKUP(AT$4,IFS!$J$4:$CP$4,IFS!$J152:$CP152)","v":-6006.0416158763883},{"$f":"LOOKUP(AU$4,IFS!$J$4:$CP$4,IFS!$J152:$CP152)","v":-6006.0416158763883},{"$f":"LOOKUP(AV$4,IFS!$J$4:$CP$4,IFS!$J152:$CP152)","v":-6006.0416158763883},{"$f":"LOOKUP(AW$4,IFS!$J$4:$CP$4,IFS!$J152:$CP152)","v":-6006.0416158763883},{"$f":"LOOKUP(AX$4,IFS!$J$4:$CP$4,IFS!$J152:$CP152)","v":-6006.0416158763883},{"$f":"LOOKUP(AY$4,IFS!$J$4:$CP$4,IFS!$J152:$CP152)","v":-6006.0416158763883},{"$f":"LOOKUP(AZ$4,IFS!$J$4:$CP$4,IFS!$J152:$CP152)","v":-6006.0416158763883},{"$f":"LOOKUP(BA$4,IFS!$J$4:$CP$4,IFS!$J152:$CP152)","v":-6006.0416158763883},{"$f":"LOOKUP(BB$4,IFS!$J$4:$CP$4,IFS!$J152:$CP152)","v":-6006.0416158763883}]
[null,null,null,"Cash reserve","000'EUR",null,null,null,null,null,{"$f":"LOOKUP(K$4,IFS!$J$4:$CP$4,IFS!$J153:$CP153)","v":0},{"$f":"LOOKUP(L$4,IFS!$J$4:$CP$4,IFS!$J153:$CP153)","v":1000},{"$f":"LOOKUP(M$4,IFS!$J$4:$CP$4,IFS!$J153:$CP153)","v":1000},{"$f":"LOOKUP(N$4,IFS!$J$4:$CP$4,IFS!$J153:$CP153)","v":1000},{"$f":"LOOKUP(O$4,IFS!$J$4:$CP$4,IFS!$J153:$CP153)","v":1000},{"$f":"LOOKUP(P$4,IFS!$J$4:$CP$4,IFS!$J153:$CP153)","v":1000},{"$f":"LOOKUP(Q$4,IFS!$J$4:$CP$4,IFS!$J153:$CP153)","v":1000},{"$f":"LOOKUP(R$4,IFS!$J$4:$CP$4,IFS!$J153:$CP153)","v":1000},{"$f":"LOOKUP(S$4,IFS!$J$4:$CP$4,IFS!$J153:$CP153)","v":1000},{"$f":"LOOKUP(T$4,IFS!$J$4:$CP$4,IFS!$J153:$CP153)","v":1000},{"$f":"LOOKUP(U$4,IFS!$J$4:$CP$4,IFS!$J153:$CP153)","v":1000},{"$f":"LOOKUP(V$4,IFS!$J$4:$CP$4,IFS!$J153:$CP153)","v":1000},{"$f":"LOOKUP(W$4,IFS!$J$4:$CP$4,IFS!$J153:$CP153)","v":1000},{"$f":"LOOKUP(X$4,IFS!$J$4:$CP$4,IFS!$J153:$CP153)","v":1000},{"$f":"LOOKUP(Y$4,IFS!$J$4:$CP$4,IFS!$J153:$CP153)","v":1000},{"$f":"LOOKUP(Z$4,IFS!$J$4:$CP$4,IFS!$J153:$CP153)","v":1000},{"$f":"LOOKUP(AA$4,IFS!$J$4:$CP$4,IFS!$J153:$CP153)","v":1000},{"$f":"LOOKUP(AB$4,IFS!$J$4:$CP$4,IFS!$J153:$CP153)","v":1000},{"$f":"LOOKUP(AC$4,IFS!$J$4:$CP$4,IFS!$J153:$CP153)","v":1000},{"$f":"LOOKUP(AD$4,IFS!$J$4:$CP$4,IFS!$J153:$CP153)","v":1000},{"$f":"LOOKUP(AE$4,IFS!$J$4:$CP$4,IFS!$J153:$CP153)","v":1000},{"$f":"LOOKUP(AF$4,IFS!$J$4:$CP$4,IFS!$J153:$CP153)","v":1000},{"$f":"LOOKUP(AG$4,IFS!$J$4:$CP$4,IFS!$J153:$CP153)","v":1000},{"$f":"LOOKUP(AH$4,IFS!$J$4:$CP$4,IFS!$J153:$CP153)","v":1000},{"$f":"LOOKUP(AI$4,IFS!$J$4:$CP$4,IFS!$J153:$CP153)","v":1000},{"$f":"LOOKUP(AJ$4,IFS!$J$4:$CP$4,IFS!$J153:$CP153)","v":1000},{"$f":"LOOKUP(AK$4,IFS!$J$4:$CP$4,IFS!$J153:$CP153)","v":1000},{"$f":"LOOKUP(AL$4,IFS!$J$4:$CP$4,IFS!$J153:$CP153)","v":1000},{"$f":"LOOKUP(AM$4,IFS!$J$4:$CP$4,IFS!$J153:$CP153)","v":1000},{"$f":"LOOKUP(AN$4,IFS!$J$4:$CP$4,IFS!$J153:$CP153)","v":1000},{"$f":"LOOKUP(AO$4,IFS!$J$4:$CP$4,IFS!$J153:$CP153)","v":1000},{"$f":"LOOKUP(AP$4,IFS!$J$4:$CP$4,IFS!$J153:$CP153)","v":1000},{"$f":"LOOKUP(AQ$4,IFS!$J$4:$CP$4,IFS!$J153:$CP153)","v":1000},{"$f":"LOOKUP(AR$4,IFS!$J$4:$CP$4,IFS!$J153:$CP153)","v":1000},{"$f":"LOOKUP(AS$4,IFS!$J$4:$CP$4,IFS!$J153:$CP153)","v":1000},{"$f":"LOOKUP(AT$4,IFS!$J$4:$CP$4,IFS!$J153:$CP153)","v":1000},{"$f":"LOOKUP(AU$4,IFS!$J$4:$CP$4,IFS!$J153:$CP153)","v":1000},{"$f":"LOOKUP(AV$4,IFS!$J$4:$CP$4,IFS!$J153:$CP153)","v":1000},{"$f":"LOOKUP(AW$4,IFS!$J$4:$CP$4,IFS!$J153:$CP153)","v":1000},{"$f":"LOOKUP(AX$4,IFS!$J$4:$CP$4,IFS!$J153:$CP153)","v":1000},{"$f":"LOOKUP(AY$4,IFS!$J$4:$CP$4,IFS!$J153:$CP153)","v":1000},{"$f":"LOOKUP(AZ$4,IFS!$J$4:$CP$4,IFS!$J153:$CP153)","v":1000},{"$f":"LOOKUP(BA$4,IFS!$J$4:$CP$4,IFS!$J153:$CP153)","v":1000},{"$f":"LOOKUP(BB$4,IFS!$J$4:$CP$4,IFS!$J153:$CP153)","v":1000}]
[null,null,null,"Accounts receivable","000'EUR",null,null,null,null,null,{"$f":"LOOKUP(K$4,IFS!$J$4:$CP$4,IFS!$J154:$CP154)","v":0},{"$f":"LOOKUP(L$4,IFS!$J$4:$CP$4,IFS!$J154:$CP154)","v":0},{"$f":"LOOKUP(M$4,IFS!$J$4:$CP$4,IFS!$J154:$CP154)","v":848.73512206592329},{"$f":"LOOKUP(N$4,IFS!$J$4:$CP$4,IFS!$J154:$CP154)","v":1736.5568265799495},{"$f":"LOOKUP(O$4,IFS!$J$4:$CP$4,IFS!$J154:$CP154)","v":2365.4266199040017},{"$f":"LOOKUP(P$4,IFS!$J$4:$CP$4,IFS!$J154:$CP154)","v":2725.4113346467734},{"$f":"LOOKUP(Q$4,IFS!$J$4:$CP$4,IFS!$J154:$CP154)","v":3118.8781649765028},{"$f":"LOOKUP(R$4,IFS!$J$4:$CP$4,IFS!$J154:$CP154)","v":3288.0904018223214},{"$f":"LOOKUP(S$4,IFS!$J$4:$CP$4,IFS!$J154:$CP154)","v":3393.5145109062646},{"$f":"LOOKUP(T$4,IFS!$J$4:$CP$4,IFS!$J154:$CP154)","v":3498.2906743013541},{"$f":"LOOKUP(U$4,IFS!$J$4:$CP$4,IFS!$J154:$CP154)","v":3603.2393945303952},{"$f":"LOOKUP(V$4,IFS!$J$4:$CP$4,IFS!$J154:$CP154)","v":3711.3365763663069},{"$f":"LOOKUP(W$4,IFS!$J$4:$CP$4,IFS!$J154:$CP154)","v":3822.6766736572963},{"$f":"LOOKUP(X$4,IFS!$J$4:$CP$4,IFS!$J154:$CP154)","v":3937.3569738670149},{"$f":"LOOKUP(Y$4,IFS!$J$4:$CP$4,IFS!$J154:$CP154)","v":4055.4776830830251},{"$f":"LOOKUP(Z$4,IFS!$J$4:$CP$4,IFS!$J154:$CP154)","v":4177.1420135755161},{"$f":"LOOKUP(AA$4,IFS!$J$4:$CP$4,IFS!$J154:$CP154)","v":4302.4562739827816},{"$f":"LOOKUP(AB$4,IFS!$J$4:$CP$4,IFS!$J154:$CP154)","v":0},{"$f":"LOOKUP(AC$4,IFS!$J$4:$CP$4,IFS!$J154:$CP154)","v":0},{"$f":"LOOKUP(AD$4,IFS!$J$4:$CP$4,IFS!$J154:$CP154)","v":0},{"$f":"LOOKUP(AE$4,IFS!$J$4:$CP$4,IFS!$J154:$CP154)","v":0},{"$f":"LOOKUP(AF$4,IFS!$J$4:$CP$4,IFS!$J154:$CP154)","v":0},{"$f":"LOOKUP(AG$4,IFS!$J$4:$CP$4,IFS!$J154:$CP154)","v":0},{"$f":"LOOKUP(AH$4,IFS!$J$4:$CP$4,IFS!$J154:$CP154)","v":0},{"$f":"LOOKUP(AI$4,IFS!$J$4:$CP$4,IFS!$J154:$CP154)","v":0},{"$f":"LOOKUP(AJ$4,IFS!$J$4:$CP$4,IFS!$J154:$CP154)","v":0},{"$f":"LOOKUP(AK$4,IFS!$J$4:$CP$4,IFS!$J154:$CP154)","v":0},{"$f":"LOOKUP(AL$4,IFS!$J$4:$CP$4,IFS!$J154:$CP154)","v":0},{"$f":"LOOKUP(AM$4,IFS!$J$4:$CP$4,IFS!$J154:$CP154)","v":0},{"$f":"LOOKUP(AN$4,IFS!$J$4:$CP$4,IFS!$J154:$CP154)","v":0},{"$f":"LOOKUP(AO$4,IFS!$J$4:$CP$4,IFS!$J154:$CP154)","v":0},{"$f":"LOOKUP(AP$4,IFS!$J$4:$CP$4,IFS!$J154:$CP154)","v":0},{"$f":"LOOKUP(AQ$4,IFS!$J$4:$CP$4,IFS!$J154:$CP154)","v":0},{"$f":"LOOKUP(AR$4,IFS!$J$4:$CP$4,IFS!$J154:$CP154)","v":0},{"$f":"LOOKUP(AS$4,IFS!$J$4:$CP$4,IFS!$J154:$CP154)","v":0},{"$f":"LOOKUP(AT$4,IFS!$J$4:$CP$4,IFS!$J154:$CP154)","v":0},{"$f":"LOOKUP(AU$4,IFS!$J$4:$CP$4,IFS!$J154:$CP154)","v":0},{"$f":"LOOKUP(AV$4,IFS!$J$4:$CP$4,IFS!$J154:$CP154)","v":0},{"$f":"LOOKUP(AW$4,IFS!$J$4:$CP$4,IFS!$J154:$CP154)","v":0},{"$f":"LOOKUP(AX$4,IFS!$J$4:$CP$4,IFS!$J154:$CP154)","v":0},{"$f":"LOOKUP(AY$4,IFS!$J$4:$CP$4,IFS!$J154:$CP154)","v":0},{"$f":"LOOKUP(AZ$4,IFS!$J$4:$CP$4,IFS!$J154:$CP154)","v":0},{"$f":"LOOKUP(BA$4,IFS!$J$4:$CP$4,IFS!$J154:$CP154)","v":0},{"$f":"LOOKUP(BB$4,IFS!$J$4:$CP$4,IFS!$J154:$CP154)","v":0}]
[null,null,null,"Inventory","000'EUR",null,null,null,null,null,{"$f":"LOOKUP(K$4,IFS!$J$4:$CP$4,IFS!$J155:$CP155)","v":0},{"$f":"LOOKUP(L$4,IFS!$J$4:$CP$4,IFS!$J155:$CP155)","v":0},{"$f":"LOOKUP(M$4,IFS!$J$4:$CP$4,IFS!$J155:$CP155)","v":1006.3195540816431},{"$f":"LOOKUP(N$4,IFS!$J$4:$CP$4,IFS!$J155:$CP155)","v":2045.4279242400025},{"$f":"LOOKUP(O$4,IFS!$J$4:$CP$4,IFS!$J155:$CP155)","v":2784.7825375435459},{"$f":"LOOKUP(P$4,IFS!$J$4:$CP$4,IFS!$J155:$CP155)","v":3156.3757195617904},{"$f":"LOOKUP(Q$4,IFS!$J$4:$CP$4,IFS!$J155:$CP155)","v":3547.7581882173399},{"$f":"LOOKUP(R$4,IFS!$J$4:$CP$4,IFS!$J155:$CP155)","v":3654.1909338638602},{"$f":"LOOKUP(S$4,IFS!$J$4:$CP$4,IFS!$J155:$CP155)","v":3763.8166618797763},{"$f":"LOOKUP(T$4,IFS!$J$4:$CP$4,IFS!$J155:$CP155)","v":3831.3789300131339},{"$f":"LOOKUP(U$4,IFS!$J$4:$CP$4,IFS!$J155:$CP155)","v":3913.1798889776246},{"$f":"LOOKUP(V$4,IFS!$J$4:$CP$4,IFS!$J155:$CP155)","v":3889.8855095043782},{"$f":"LOOKUP(W$4,IFS!$J$4:$CP$4,IFS!$J155:$CP155)","v":4006.58207478951},{"$f":"LOOKUP(X$4,IFS!$J$4:$CP$4,IFS!$J155:$CP155)","v":4126.779537033196},{"$f":"LOOKUP(Y$4,IFS!$J$4:$CP$4,IFS!$J155:$CP155)","v":4250.5829231441903},{"$f":"LOOKUP(Z$4,IFS!$J$4:$CP$4,IFS!$J155:$CP155)","v":4378.1004108385177},{"$f":"LOOKUP(AA$4,IFS!$J$4:$CP$4,IFS!$J155:$CP155)","v":4509.4434231636733},{"$f":"LOOKUP(AB$4,IFS!$J$4:$CP$4,IFS!$J155:$CP155)","v":0},{"$f":"LOOKUP(AC$4,IFS!$J$4:$CP$4,IFS!$J155:$CP155)","v":0},{"$f":"LOOKUP(AD$4,IFS!$J$4:$CP$4,IFS!$J155:$CP155)","v":0},{"$f":"LOOKUP(AE$4,IFS!$J$4:$CP$4,IFS!$J155:$CP155)","v":0},{"$f":"LOOKUP(AF$4,IFS!$J$4:$CP$4,IFS!$J155:$CP155)","v":0},{"$f":"LOOKUP(AG$4,IFS!$J$4:$CP$4,IFS!$J155:$CP155)","v":0},{"$f":"LOOKUP(AH$4,IFS!$J$4:$CP$4,IFS!$J155:$CP155)","v":0},{"$f":"LOOKUP(AI$4,IFS!$J$4:$CP$4,IFS!$J155:$CP155)","v":0},{"$f":"LOOKUP(AJ$4,IFS!$J$4:$CP$4,IFS!$J155:$CP155)","v":0},{"$f":"LOOKUP(AK$4,IFS!$J$4:$CP$4,IFS!$J155:$CP155)","v":0},{"$f":"LOOKUP(AL$4,IFS!$J$4:$CP$4,IFS!$J155:$CP155)","v":0},{"$f":"LOOKUP(AM$4,IFS!$J$4:$CP$4,IFS!$J155:$CP155)","v":0},{"$f":"LOOKUP(AN$4,IFS!$J$4:$CP$4,IFS!$J155:$CP155)","v":0},{"$f":"LOOKUP(AO$4,IFS!$J$4:$CP$4,IFS!$J155:$CP155)","v":0},{"$f":"LOOKUP(AP$4,IFS!$J$4:$CP$4,IFS!$J155:$CP155)","v":0},{"$f":"LOOKUP(AQ$4,IFS!$J$4:$CP$4,IFS!$J155:$CP155)","v":0},{"$f":"LOOKUP(AR$4,IFS!$J$4:$CP$4,IFS!$J155:$CP155)","v":0},{"$f":"LOOKUP(AS$4,IFS!$J$4:$CP$4,IFS!$J155:$CP155)","v":0},{"$f":"LOOKUP(AT$4,IFS!$J$4:$CP$4,IFS!$J155:$CP155)","v":0},{"$f":"LOOKUP(AU$4,IFS!$J$4:$CP$4,IFS!$J155:$CP155)","v":0},{"$f":"LOOKUP(AV$4,IFS!$J$4:$CP$4,IFS!$J155:$CP155)","v":0},{"$f":"LOOKUP(AW$4,IFS!$J$4:$CP$4,IFS!$J155:$CP155)","v":0},{"$f":"LOOKUP(AX$4,IFS!$J$4:$CP$4,IFS!$J155:$CP155)","v":0},{"$f":"LOOKUP(AY$4,IFS!$J$4:$CP$4,IFS!$J155:$CP155)","v":0},{"$f":"LOOKUP(AZ$4,IFS!$J$4:$CP$4,IFS!$J155:$CP155)","v":0},{"$f":"LOOKUP(BA$4,IFS!$J$4:$CP$4,IFS!$J155:$CP155)","v":0},{"$f":"LOOKUP(BB$4,IFS!$J$4:$CP$4,IFS!$J155:$CP155)","v":0}]
[]
[null,null,null,"DSRA","000'EUR",null,null,null,null,null,{"$f":"LOOKUP(K$4,IFS!$J$4:$CP$4,IFS!$J157:$CP157)","v":0},{"$f":"LOOKUP(L$4,IFS!$J$4:$CP$4,IFS!$J157:$CP157)","v":0},{"$f":"LOOKUP(M$4,IFS!$J$4:$CP$4,IFS!$J157:$CP157)","v":0},{"$f":"LOOKUP(N$4,IFS!$J$4:$CP$4,IFS!$J157:$CP157)","v":0},{"$f":"LOOKUP(O$4,IFS!$J$4:$CP$4,IFS!$J157:$CP157)","v":2555.1756296115532},{"$f":"LOOKUP(P$4,IFS!$J$4:$CP$4,IFS!$J157:$CP157)","v":2438.6445015874533},{"$f":"LOOKUP(Q$4,IFS!$J$4:$CP$4,IFS!$J157:$CP157)","v":2322.1133735633534},{"$f":"LOOKUP(R$4,IFS!$J$4:$CP$4,IFS!$J157:$CP157)","v":2207.8356098933109},{"$f":"LOOKUP(S$4,IFS!$J$4:$CP$4,IFS!$J157:$CP157)","v":2089.0511175151537},{"$f":"LOOKUP(T$4,IFS!$J$4:$CP$4,IFS!$J157:$CP157)","v":1972.5199894910536},{"$f":"LOOKUP(U$4,IFS!$J$4:$CP$4,IFS!$J157:$CP157)","v":1855.9888614669537},{"$f":"LOOKUP(V$4,IFS!$J$4:$CP$4,IFS!$J157:$CP157)","v":0},{"$f":"LOOKUP(W$4,IFS!$J$4:$CP$4,IFS!$J157:$CP157)","v":0},{"$f":"LOOKUP(X$4,IFS!$J$4:$CP$4,IFS!$J157:$CP157)","v":0},{"$f":"LOOKUP(Y$4,IFS!$J$4:$CP$4,IFS!$J157:$CP157)","v":0},{"$f":"LOOKUP(Z$4,IFS!$J$4:$CP$4,IFS!$J157:$CP157)","v":0},{"$f":"LOOKUP(AA$4,IFS!$J$4:$CP$4,IFS!$J157:$CP157)","v":0},{"$f":"LOOKUP(AB$4,IFS!$J$4:$CP$4,IFS!$J157:$CP157)","v":0},{"$f":"LOOKUP(AC$4,IFS!$J$4:$CP$4,IFS!$J157:$CP157)","v":0},{"$f":"LOOKUP(AD$4,IFS!$J$4:$CP$4,IFS!$J157:$CP157)","v":0},{"$f":"LOOKUP(AE$4,IFS!$J$4:$CP$4,IFS!$J157:$CP157)","v":0},{"$f":"LOOKUP(AF$4,IFS!$J$4:$CP$4,IFS!$J157:$CP157)","v":0},{"$f":"LOOKUP(AG$4,IFS!$J$4:$CP$4,IFS!$J157:$CP157)","v":0},{"$f":"LOOKUP(AH$4,IFS!$J$4:$CP$4,IFS!$J157:$CP157)","v":0},{"$f":"LOOKUP(AI$4,IFS!$J$4:$CP$4,IFS!$J157:$CP157)","v":0},{"$f":"LOOKUP(AJ$4,IFS!$J$4:$CP$4,IFS!$J157:$CP157)","v":0},{"$f":"LOOKUP(AK$4,IFS!$J$4:$CP$4,IFS!$J157:$CP157)","v":0},{"$f":"LOOKUP(AL$4,IFS!$J$4:$CP$4,IFS!$J157:$CP157)","v":0},{"$f":"LOOKUP(AM$4,IFS!$J$4:$CP$4,IFS!$J157:$CP157)","v":0},{"$f":"LOOKUP(AN$4,IFS!$J$4:$CP$4,IFS!$J157:$CP157)","v":0},{"$f":"LOOKUP(AO$4,IFS!$J$4:$CP$4,IFS!$J157:$CP157)","v":0},{"$f":"LOOKUP(AP$4,IFS!$J$4:$CP$4,IFS!$J157:$CP157)","v":0},{"$f":"LOOKUP(AQ$4,IFS!$J$4:$CP$4,IFS!$J157:$CP157)","v":0},{"$f":"LOOKUP(AR$4,IFS!$J$4:$CP$4,IFS!$J157:$CP157)","v":0},{"$f":"LOOKUP(AS$4,IFS!$J$4:$CP$4,IFS!$J157:$CP157)","v":0},{"$f":"LOOKUP(AT$4,IFS!$J$4:$CP$4,IFS!$J157:$CP157)","v":0},{"$f":"LOOKUP(AU$4,IFS!$J$4:$CP$4,IFS!$J157:$CP157)","v":0},{"$f":"LOOKUP(AV$4,IFS!$J$4:$CP$4,IFS!$J157:$CP157)","v":0},{"$f":"LOOKUP(AW$4,IFS!$J$4:$CP$4,IFS!$J157:$CP157)","v":0},{"$f":"LOOKUP(AX$4,IFS!$J$4:$CP$4,IFS!$J157:$CP157)","v":0},{"$f":"LOOKUP(AY$4,IFS!$J$4:$CP$4,IFS!$J157:$CP157)","v":0},{"$f":"LOOKUP(AZ$4,IFS!$J$4:$CP$4,IFS!$J157:$CP157)","v":0},{"$f":"LOOKUP(BA$4,IFS!$J$4:$CP$4,IFS!$J157:$CP157)","v":0},{"$f":"LOOKUP(BB$4,IFS!$J$4:$CP$4,IFS!$J157:$CP157)","v":0}]
[null,null,null,"Fixed assets ","000'EUR",null,null,null,null,null,{"$f":"LOOKUP(K$4,IFS!$J$4:$CP$4,IFS!$J158:$CP158)","v":0},{"$f":"LOOKUP(L$4,IFS!$J$4:$CP$4,IFS!$J158:$CP158)","v":15658.430465956921},{"$f":"LOOKUP(M$4,IFS!$J$4:$CP$4,IFS!$J158:$CP158)","v":22543.172785905535},{"$f":"LOOKUP(N$4,IFS!$J$4:$CP$4,IFS!$J158:$CP158)","v":30867.316511346409},{"$f":"LOOKUP(O$4,IFS!$J$4:$CP$4,IFS!$J158:$CP158)","v":29711.021983463572},{"$f":"LOOKUP(P$4,IFS!$J$4:$CP$4,IFS!$J158:$CP158)","v":29726.213820252156},{"$f":"LOOKUP(Q$4,IFS!$J$4:$CP$4,IFS!$J158:$CP158)","v":29598.058753635301},{"$f":"LOOKUP(R$4,IFS!$J$4:$CP$4,IFS!$J158:$CP158)","v":29932.81131496721},{"$f":"LOOKUP(S$4,IFS!$J$4:$CP$4,IFS!$J158:$CP158)","v":30036.120719662897},{"$f":"LOOKUP(T$4,IFS!$J$4:$CP$4,IFS!$J158:$CP158)","v":32324.90922645036},{"$f":"LOOKUP(U$4,IFS!$J$4:$CP$4,IFS!$J158:$CP158)","v":35509.621119660005},{"$f":"LOOKUP(V$4,IFS!$J$4:$CP$4,IFS!$J158:$CP158)","v":37458.670736873028},{"$f":"LOOKUP(W$4,IFS!$J$4:$CP$4,IFS!$J158:$CP158)","v":38201.027215526221},{"$f":"LOOKUP(X$4,IFS!$J$4:$CP$4,IFS!$J158:$CP158)","v":38430.075701998059},{"$f":"LOOKUP(Y$4,IFS!$J$4:$CP$4,IFS!$J158:$CP158)","v":38528.761167542012},{"$f":"LOOKUP(Z$4,IFS!$J$4:$CP$4,IFS!$J158:$CP158)","v":38536.702263597501},{"$f":"LOOKUP(AA$4,IFS!$J$4:$CP$4,IFS!$J158:$CP158)","v":38880.234078957961},{"$f":"LOOKUP(AB$4,IFS!$J$4:$CP$4,IFS!$J158:$CP158)","v":0},{"$f":"LOOKUP(AC$4,IFS!$J$4:$CP$4,IFS!$J158:$CP158)","v":0},{"$f":"LOOKUP(AD$4,IFS!$J$4:$CP$4,IFS!$J158:$CP158)","v":0},{"$f":"LOOKUP(AE$4,IFS!$J$4:$CP$4,IFS!$J158:$CP158)","v":0},{"$f":"LOOKUP(AF$4,IFS!$J$4:$CP$4,IFS!$J158:$CP158)","v":0},{"$f":"LOOKUP(AG$4,IFS!$J$4:$CP$4,IFS!$J158:$CP158)","v":0},{"$f":"LOOKUP(AH$4,IFS!$J$4:$CP$4,IFS!$J158:$CP158)","v":0},{"$f":"LOOKUP(AI$4,IFS!$J$4:$CP$4,IFS!$J158:$CP158)","v":0},{"$f":"LOOKUP(AJ$4,IFS!$J$4:$CP$4,IFS!$J158:$CP158)","v":0},{"$f":"LOOKUP(AK$4,IFS!$J$4:$CP$4,IFS!$J158:$CP158)","v":0},{"$f":"LOOKUP(AL$4,IFS!$J$4:$CP$4,IFS!$J158:$CP158)","v":0},{"$f":"LOOKUP(AM$4,IFS!$J$4:$CP$4,IFS!$J158:$CP158)","v":0},{"$f":"LOOKUP(AN$4,IFS!$J$4:$CP$4,IFS!$J158:$CP158)","v":0},{"$f":"LOOKUP(AO$4,IFS!$J$4:$CP$4,IFS!$J158:$CP158)","v":0},{"$f":"LOOKUP(AP$4,IFS!$J$4:$CP$4,IFS!$J158:$CP158)","v":0},{"$f":"LOOKUP(AQ$4,IFS!$J$4:$CP$4,IFS!$J158:$CP158)","v":0},{"$f":"LOOKUP(AR$4,IFS!$J$4:$CP$4,IFS!$J158:$CP158)","v":0},{"$f":"LOOKUP(AS$4,IFS!$J$4:$CP$4,IFS!$J158:$CP158)","v":0},{"$f":"LOOKUP(AT$4,IFS!$J$4:$CP$4,IFS!$J158:$CP158)","v":0},{"$f":"LOOKUP(AU$4,IFS!$J$4:$CP$4,IFS!$J158:$CP158)","v":0},{"$f":"LOOKUP(AV$4,IFS!$J$4:$CP$4,IFS!$J158:$CP158)","v":0},{"$f":"LOOKUP(AW$4,IFS!$J$4:$CP$4,IFS!$J158:$CP158)","v":0},{"$f":"LOOKUP(AX$4,IFS!$J$4:$CP$4,IFS!$J158:$CP158)","v":0},{"$f":"LOOKUP(AY$4,IFS!$J$4:$CP$4,IFS!$J158:$CP158)","v":0},{"$f":"LOOKUP(AZ$4,IFS!$J$4:$CP$4,IFS!$J158:$CP158)","v":0},{"$f":"LOOKUP(BA$4,IFS!$J$4:$CP$4,IFS!$J158:$CP158)","v":0},{"$f":"LOOKUP(BB$4,IFS!$J$4:$CP$4,IFS!$J158:$CP158)","v":0}]
[null,null,null,"Accumulated depreciation","000'EUR",null,null,null,null,null,{"$f":"LOOKUP(K$4,IFS!$J$4:$CP$4,IFS!$J159:$CP159)","v":0},{"$f":"LOOKUP(L$4,IFS!$J$4:$CP$4,IFS!$J159:$CP159)","v":-1677.4790860963317},{"$f":"LOOKUP(M$4,IFS!$J$4:$CP$4,IFS!$J159:$CP159)","v":-3945.6753511145153},{"$f":"LOOKUP(N$4,IFS!$J$4:$CP$4,IFS!$J159:$CP159)","v":-6738.1692223367027},{"$f":"LOOKUP(O$4,IFS!$J$4:$CP$4,IFS!$J159:$CP159)","v":-7616.0140959550617},{"$f":"LOOKUP(P$4,IFS!$J$4:$CP$4,IFS!$J159:$CP159)","v":-10216.161018970482},{"$f":"LOOKUP(Q$4,IFS!$J$4:$CP$4,IFS!$J159:$CP159)","v":-12407.832493647251},{"$f":"LOOKUP(R$4,IFS!$J$4:$CP$4,IFS!$J159:$CP159)","v":-15041.610829650263},{"$f":"LOOKUP(S$4,IFS!$J$4:$CP$4,IFS!$J159:$CP159)","v":-17695.335309839353},{"$f":"LOOKUP(T$4,IFS!$J$4:$CP$4,IFS!$J159:$CP159)","v":-20232.246566461265},{"$f":"LOOKUP(U$4,IFS!$J$4:$CP$4,IFS!$J159:$CP159)","v":-22722.601650871984},{"$f":"LOOKUP(V$4,IFS!$J$4:$CP$4,IFS!$J159:$CP159)","v":-24897.522670764989},{"$f":"LOOKUP(W$4,IFS!$J$4:$CP$4,IFS!$J159:$CP159)","v":-27526.798486806558},{"$f":"LOOKUP(X$4,IFS!$J$4:$CP$4,IFS!$J159:$CP159)","v":-29453.953843838521},{"$f":"LOOKUP(Y$4,IFS!$J$4:$CP$4,IFS!$J159:$CP159)","v":-32088.81866874158},{"$f":"LOOKUP(Z$4,IFS!$J$4:$CP$4,IFS!$J159:$CP159)","v":-33742.505198000195},{"$f":"LOOKUP(AA$4,IFS!$J$4:$CP$4,IFS!$J159:$CP159)","v":-36314.529486450323},{"$f":"LOOKUP(AB$4,IFS!$J$4:$CP$4,IFS!$J159:$CP159)","v":0},{"$f":"LOOKUP(AC$4,IFS!$J$4:$CP$4,IFS!$J159:$CP159)","v":0},{"$f":"LOOKUP(AD$4,IFS!$J$4:$CP$4,IFS!$J159:$CP159)","v":0},{"$f":"LOOKUP(AE$4,IFS!$J$4:$CP$4,IFS!$J159:$CP159)","v":0},{"$f":"LOOKUP(AF$4,IFS!$J$4:$CP$4,IFS!$J159:$CP159)","v":0},{"$f":"LOOKUP(AG$4,IFS!$J$4:$CP$4,IFS!$J159:$CP159)","v":0},{"$f":"LOOKUP(AH$4,IFS!$J$4:$CP$4,IFS!$J159:$CP159)","v":0},{"$f":"LOOKUP(AI$4,IFS!$J$4:$CP$4,IFS!$J159:$CP159)","v":0},{"$f":"LOOKUP(AJ$4,IFS!$J$4:$CP$4,IFS!$J159:$CP159)","v":0},{"$f":"LOOKUP(AK$4,IFS!$J$4:$CP$4,IFS!$J159:$CP159)","v":0},{"$f":"LOOKUP(AL$4,IFS!$J$4:$CP$4,IFS!$J159:$CP159)","v":0},{"$f":"LOOKUP(AM$4,IFS!$J$4:$CP$4,IFS!$J159:$CP159)","v":0},{"$f":"LOOKUP(AN$4,IFS!$J$4:$CP$4,IFS!$J159:$CP159)","v":0},{"$f":"LOOKUP(AO$4,IFS!$J$4:$CP$4,IFS!$J159:$CP159)","v":0},{"$f":"LOOKUP(AP$4,IFS!$J$4:$CP$4,IFS!$J159:$CP159)","v":0},{"$f":"LOOKUP(AQ$4,IFS!$J$4:$CP$4,IFS!$J159:$CP159)","v":0},{"$f":"LOOKUP(AR$4,IFS!$J$4:$CP$4,IFS!$J159:$CP159)","v":0},{"$f":"LOOKUP(AS$4,IFS!$J$4:$CP$4,IFS!$J159:$CP159)","v":0},{"$f":"LOOKUP(AT$4,IFS!$J$4:$CP$4,IFS!$J159:$CP159)","v":0},{"$f":"LOOKUP(AU$4,IFS!$J$4:$CP$4,IFS!$J159:$CP159)","v":0},{"$f":"LOOKUP(AV$4,IFS!$J$4:$CP$4,IFS!$J159:$CP159)","v":0},{"$f":"LOOKUP(AW$4,IFS!$J$4:$CP$4,IFS!$J159:$CP159)","v":0},{"$f":"LOOKUP(AX$4,IFS!$J$4:$CP$4,IFS!$J159:$CP159)","v":0},{"$f":"LOOKUP(AY$4,IFS!$J$4:$CP$4,IFS!$J159:$CP159)","v":0},{"$f":"LOOKUP(AZ$4,IFS!$J$4:$CP$4,IFS!$J159:$CP159)","v":0},{"$f":"LOOKUP(BA$4,IFS!$J$4:$CP$4,IFS!$J159:$CP159)","v":0},{"$f":"LOOKUP(BB$4,IFS!$J$4:$CP$4,IFS!$J159:$CP159)","v":0}]
[]
[null,null,"Total Assets",null,"000'EUR",null,null,null,null,null,{"$f":"SUM(K150:K159)","v":5.6843418860808015E-13},{"$f":"SUM(L150:L159)","v":14980.951379860589},21452.552110938588,28911.132039829663,34028.944214295116,32883.30682813123,34451.882212907694,33958.745074372666,32348.374403330647,29639.971239174414,28322.402407388734,30988.142122230744,28590.260245685266,27470.298911929851,25723.223489678705,24678.639682638655,6371.5626737777056,-5006.0416158763883,-5006.0416158763883,-5006.0416158763883,-5006.0416158763883,-5006.0416158763883,-5006.0416158763883,-5006.0416158763883,-5006.0416158763883,-5006.0416158763883,-5006.0416158763883,-5006.0416158763883,-5006.0416158763883,-5006.0416158763883,-5006.0416158763883,-5006.0416158763883,-5006.0416158763883,-5006.0416158763883,-5006.0416158763883,-5006.0416158763883,-5006.0416158763883,-5006.0416158763883,-5006.0416158763883,-5006.0416158763883,-5006.0416158763883,-5006.0416158763883,-5006.0416158763883,-5006.0416158763883]
[]
[null,null,null,"Accounts payable","000'EUR",null,null,null,null,null,{"$f":"LOOKUP(K$4,IFS!$J$4:$CP$4,IFS!$J163:$CP163)","v":0},{"$f":"LOOKUP(L$4,IFS!$J$4:$CP$4,IFS!$J163:$CP163)","v":186.04693498825597},{"$f":"LOOKUP(M$4,IFS!$J$4:$CP$4,IFS!$J163:$CP163)","v":235.10568873705679},{"$f":"LOOKUP(N$4,IFS!$J$4:$CP$4,IFS!$J163:$CP163)","v":286.32818586490282},{"$f":"LOOKUP(O$4,IFS!$J$4:$CP$4,IFS!$J163:$CP163)","v":311.48259373641275},{"$f":"LOOKUP(P$4,IFS!$J$4:$CP$4,IFS!$J163:$CP163)","v":326.98346765346423},{"$f":"LOOKUP(Q$4,IFS!$J$4:$CP$4,IFS!$J163:$CP163)","v":350.00830163331392},{"$f":"LOOKUP(R$4,IFS!$J$4:$CP$4,IFS!$J163:$CP163)","v":360.98866639182239},{"$f":"LOOKUP(S$4,IFS!$J$4:$CP$4,IFS!$J163:$CP163)","v":372.04077050104627},{"$f":"LOOKUP(T$4,IFS!$J$4:$CP$4,IFS!$J163:$CP163)","v":381.91108721827567},{"$f":"LOOKUP(U$4,IFS!$J$4:$CP$4,IFS!$J163:$CP163)","v":393.36841983482395},{"$f":"LOOKUP(V$4,IFS!$J$4:$CP$4,IFS!$J163:$CP163)","v":405.16947242986868},{"$f":"LOOKUP(W$4,IFS!$J$4:$CP$4,IFS!$J163:$CP163)","v":417.32455660276469},{"$f":"LOOKUP(X$4,IFS!$J$4:$CP$4,IFS!$J163:$CP163)","v":429.84429330084765},{"$f":"LOOKUP(Y$4,IFS!$J$4:$CP$4,IFS!$J163:$CP163)","v":442.73962209987309},{"$f":"LOOKUP(Z$4,IFS!$J$4:$CP$4,IFS!$J163:$CP163)","v":456.02181076286934},{"$f":"LOOKUP(AA$4,IFS!$J$4:$CP$4,IFS!$J163:$CP163)","v":469.70246508575542},{"$f":"LOOKUP(AB$4,IFS!$J$4:$CP$4,IFS!$J163:$CP163)","v":0},{"$f":"LOOKUP(AC$4,IFS!$J$4:$CP$4,IFS!$J163:$CP163)","v":0},{"$f":"LOOKUP(AD$4,IFS!$J$4:$CP$4,IFS!$J163:$CP163)","v":0},{"$f":"LOOKUP(AE$4,IFS!$J$4:$CP$4,IFS!$J163:$CP163)","v":0},{"$f":"LOOKUP(AF$4,IFS!$J$4:$CP$4,IFS!$J163:$CP163)","v":0},{"$f":"LOOKUP(AG$4,IFS!$J$4:$CP$4,IFS!$J163:$CP163)","v":0},{"$f":"LOOKUP(AH$4,IFS!$J$4:$CP$4,IFS!$J163:$CP163)","v":0},{"$f":"LOOKUP(AI$4,IFS!$J$4:$CP$4,IFS!$J163:$CP163)","v":0},{"$f":"LOOKUP(AJ$4,IFS!$J$4:$CP$4,IFS!$J163:$CP163)","v":0},{"$f":"LOOKUP(AK$4,IFS!$J$4:$CP$4,IFS!$J163:$CP163)","v":0},{"$f":"LOOKUP(AL$4,IFS!$J$4:$CP$4,IFS!$J163:$CP163)","v":0},{"$f":"LOOKUP(AM$4,IFS!$J$4:$CP$4,IFS!$J163:$CP163)","v":0},{"$f":"LOOKUP(AN$4,IFS!$J$4:$CP$4,IFS!$J163:$CP163)","v":0},{"$f":"LOOKUP(AO$4,IFS!$J$4:$CP$4,IFS!$J163:$CP163)","v":0},{"$f":"LOOKUP(AP$4,IFS!$J$4:$CP$4,IFS!$J163:$CP163)","v":0},{"$f":"LOOKUP(AQ$4,IFS!$J$4:$CP$4,IFS!$J163:$CP163)","v":0},{"$f":"LOOKUP(AR$4,IFS!$J$4:$CP$4,IFS!$J163:$CP163)","v":0},{"$f":"LOOKUP(AS$4,IFS!$J$4:$CP$4,IFS!$J163:$CP163)","v":0},{"$f":"LOOKUP(AT$4,IFS!$J$4:$CP$4,IFS!$J163:$CP163)","v":0},{"$f":"LOOKUP(AU$4,IFS!$J$4:$CP$4,IFS!$J163:$CP163)","v":0},{"$f":"LOOKUP(AV$4,IFS!$J$4:$CP$4,IFS!$J163:$CP163)","v":0},{"$f":"LOOKUP(AW$4,IFS!$J$4:$CP$4,IFS!$J163:$CP163)","v":0},{"$f":"LOOKUP(AX$4,IFS!$J$4:$CP$4,IFS!$J163:$CP163)","v":0},{"$f":"LOOKUP(AY$4,IFS!$J$4:$CP$4,IFS!$J163:$CP163)","v":0},{"$f":"LOOKUP(AZ$4,IFS!$J$4:$CP$4,IFS!$J163:$CP163)","v":0},{"$f":"LOOKUP(BA$4,IFS!$J$4:$CP$4,IFS!$J163:$CP163)","v":0},{"$f":"LOOKUP(BB$4,IFS!$J$4:$CP$4,IFS!$J163:$CP163)","v":0}]
[]
[null,null,null,"Debt","000'EUR",null,null,null,null,null,{"$f":"LOOKUP(K$4,IFS!$J$4:$CP$4,IFS!$J165:$CP165)","v":0},{"$f":"LOOKUP(L$4,IFS!$J$4:$CP$4,IFS!$J165:$CP165)","v":2301.0129239938437},{"$f":"LOOKUP(M$4,IFS!$J$4:$CP$4,IFS!$J165:$CP165)","v":12461.329833562917},{"$f":"LOOKUP(N$4,IFS!$J$4:$CP$4,IFS!$J165:$CP165)","v":21687.367380010448},{"$f":"LOOKUP(O$4,IFS!$J$4:$CP$4,IFS!$J165:$CP165)","v":23370.402866913751},{"$f":"LOOKUP(P$4,IFS!$J$4:$CP$4,IFS!$J165:$CP165)","v":19774.956272003943},{"$f":"LOOKUP(Q$4,IFS!$J$4:$CP$4,IFS!$J165:$CP165)","v":16179.509677094133},{"$f":"LOOKUP(R$4,IFS!$J$4:$CP$4,IFS!$J165:$CP165)","v":12584.063082184324},{"$f":"LOOKUP(S$4,IFS!$J$4:$CP$4,IFS!$J165:$CP165)","v":8988.6164872745139},{"$f":"LOOKUP(T$4,IFS!$J$4:$CP$4,IFS!$J165:$CP165)","v":5393.1698923647073},{"$f":"LOOKUP(U$4,IFS!$J$4:$CP$4,IFS!$J165:$CP165)","v":1797.7232974548979},{"$f":"LOOKUP(V$4,IFS!$J$4:$CP$4,IFS!$J165:$CP165)","v":-6.2864273786544799E-12},{"$f":"LOOKUP(W$4,IFS!$J$4:$CP$4,IFS!$J165:$CP165)","v":-6.2864273786544799E-12},{"$f":"LOOKUP(X$4,IFS!$J$4:$CP$4,IFS!$J165:$CP165)","v":-6.2864273786544799E-12},{"$f":"LOOKUP(Y$4,IFS!$J$4:$CP$4,IFS!$J165:$CP165)","v":-6.2864273786544799E-12},{"$f":"LOOKUP(Z$4,IFS!$J$4:$CP$4,IFS!$J165:$CP165)","v":-6.2864273786544799E-12},{"$f":"LOOKUP(AA$4,IFS!$J$4:$CP$4,IFS!$J165:$CP165)","v":-6.2864273786544799E-12},{"$f":"LOOKUP(AB$4,IFS!$J$4:$CP$4,IFS!$J165:$CP165)","v":-6.2864273786544799E-12},{"$f":"LOOKUP(AC$4,IFS!$J$4:$CP$4,IFS!$J165:$CP165)","v":-6.2864273786544799E-12},{"$f":"LOOKUP(AD$4,IFS!$J$4:$CP$4,IFS!$J165:$CP165)","v":-6.2864273786544799E-12},{"$f":"LOOKUP(AE$4,IFS!$J$4:$CP$4,IFS!$J165:$CP165)","v":-6.2864273786544799E-12},{"$f":"LOOKUP(AF$4,IFS!$J$4:$CP$4,IFS!$J165:$CP165)","v":-6.2864273786544799E-12},{"$f":"LOOKUP(AG$4,IFS!$J$4:$CP$4,IFS!$J165:$CP165)","v":-6.2864273786544799E-12},{"$f":"LOOKUP(AH$4,IFS!$J$4:$CP$4,IFS!$J165:$CP165)","v":-6.2864273786544799E-12},{"$f":"LOOKUP(AI$4,IFS!$J$4:$CP$4,IFS!$J165:$CP165)","v":-6.2864273786544799E-12},{"$f":"LOOKUP(AJ$4,IFS!$J$4:$CP$4,IFS!$J165:$CP165)","v":-6.2864273786544799E-12},{"$f":"LOOKUP(AK$4,IFS!$J$4:$CP$4,IFS!$J165:$CP165)","v":-6.2864273786544799E-12},{"$f":"LOOKUP(AL$4,IFS!$J$4:$CP$4,IFS!$J165:$CP165)","v":-6.2864273786544799E-12},{"$f":"LOOKUP(AM$4,IFS!$J$4:$CP$4,IFS!$J165:$CP165)","v":-6.2864273786544799E-12},{"$f":"LOOKUP(AN$4,IFS!$J$4:$CP$4,IFS!$J165:$CP165)","v":-6.2864273786544799E-12},{"$f":"LOOKUP(AO$4,IFS!$J$4:$CP$4,IFS!$J165:$CP165)","v":-6.2864273786544799E-12},{"$f":"LOOKUP(AP$4,IFS!$J$4:$CP$4,IFS!$J165:$CP165)","v":-6.2864273786544799E-12},{"$f":"LOOKUP(AQ$4,IFS!$J$4:$CP$4,IFS!$J165:$CP165)","v":-6.2864273786544799E-12},{"$f":"LOOKUP(AR$4,IFS!$J$4:$CP$4,IFS!$J165:$CP165)","v":-6.2864273786544799E-12},{"$f":"LOOKUP(AS$4,IFS!$J$4:$CP$4,IFS!$J165:$CP165)","v":-6.2864273786544799E-12},{"$f":"LOOKUP(AT$4,IFS!$J$4:$CP$4,IFS!$J165:$CP165)","v":-6.2864273786544799E-12},{"$f":"LOOKUP(AU$4,IFS!$J$4:$CP$4,IFS!$J165:$CP165)","v":-6.2864273786544799E-12},{"$f":"LOOKUP(AV$4,IFS!$J$4:$CP$4,IFS!$J165:$CP165)","v":-6.2864273786544799E-12},{"$f":"LOOKUP(AW$4,IFS!$J$4:$CP$4,IFS!$J165:$CP165)","v":-6.2864273786544799E-12},{"$f":"LOOKUP(AX$4,IFS!$J$4:$CP$4,IFS!$J165:$CP165)","v":-6.2864273786544799E-12},{"$f":"LOOKUP(AY$4,IFS!$J$4:$CP$4,IFS!$J165:$CP165)","v":-6.2864273786544799E-12},{"$f":"LOOKUP(AZ$4,IFS!$J$4:$CP$4,IFS!$J165:$CP165)","v":-6.2864273786544799E-12},{"$f":"LOOKUP(BA$4,IFS!$J$4:$CP$4,IFS!$J165:$CP165)","v":-6.2864273786544799E-12},{"$f":"LOOKUP(BB$4,IFS!$J$4:$CP$4,IFS!$J165:$CP165)","v":-6.2864273786544799E-12}]
[]
[null,null,null,"Equity","000'EUR",null,null,null,null,null,{"$f":"LOOKUP(K$4,IFS!$J$4:$CP$4,IFS!$J167:$CP167)","v":0},{"$f":"LOOKUP(L$4,IFS!$J$4:$CP$4,IFS!$J167:$CP167)","v":17340.918798681127},{"$f":"LOOKUP(M$4,IFS!$J$4:$CP$4,IFS!$J167:$CP167)","v":17340.918798681127},{"$f":"LOOKUP(N$4,IFS!$J$4:$CP$4,IFS!$J167:$CP167)","v":17340.918798681127},{"$f":"LOOKUP(O$4,IFS!$J$4:$CP$4,IFS!$J167:$CP167)","v":17340.918798681127},{"$f":"LOOKUP(P$4,IFS!$J$4:$CP$4,IFS!$J167:$CP167)","v":17340.918798681127},{"$f":"LOOKUP(Q$4,IFS!$J$4:$CP$4,IFS!$J167:$CP167)","v":17340.918798681127},{"$f":"LOOKUP(R$4,IFS!$J$4:$CP$4,IFS!$J167:$CP167)","v":17340.918798681127},{"$f":"LOOKUP(S$4,IFS!$J$4:$CP$4,IFS!$J167:$CP167)","v":17340.918798681127},{"$f":"LOOKUP(T$4,IFS!$J$4:$CP$4,IFS!$J167:$CP167)","v":17340.918798681127},{"$f":"LOOKUP(U$4,IFS!$J$4:$CP$4,IFS!$J167:$CP167)","v":17340.918798681127},{"$f":"LOOKUP(V$4,IFS!$J$4:$CP$4,IFS!$J167:$CP167)","v":17340.918798681127},{"$f":"LOOKUP(W$4,IFS!$J$4:$CP$4,IFS!$J167:$CP167)","v":17340.918798681127},{"$f":"LOOKUP(X$4,IFS!$J$4:$CP$4,IFS!$J167:$CP167)","v":17340.918798681127},{"$f":"LOOKUP(Y$4,IFS!$J$4:$CP$4,IFS!$J167:$CP167)","v":17340.918798681127},{"$f":"LOOKUP(Z$4,IFS!$J$4:$CP$4,IFS!$J167:$CP167)","v":17340.918798681127},{"$f":"LOOKUP(AA$4,IFS!$J$4:$CP$4,IFS!$J167:$CP167)","v":17340.918798681127},{"$f":"LOOKUP(AB$4,IFS!$J$4:$CP$4,IFS!$J167:$CP167)","v":17340.918798681127},{"$f":"LOOKUP(AC$4,IFS!$J$4:$CP$4,IFS!$J167:$CP167)","v":17340.918798681127},{"$f":"LOOKUP(AD$4,IFS!$J$4:$CP$4,IFS!$J167:$CP167)","v":17340.918798681127},{"$f":"LOOKUP(AE$4,IFS!$J$4:$CP$4,IFS!$J167:$CP167)","v":17340.918798681127},{"$f":"LOOKUP(AF$4,IFS!$J$4:$CP$4,IFS!$J167:$CP167)","v":17340.918798681127},{"$f":"LOOKUP(AG$4,IFS!$J$4:$CP$4,IFS!$J167:$CP167)","v":17340.918798681127},{"$f":"LOOKUP(AH$4,IFS!$J$4:$CP$4,IFS!$J167:$CP167)","v":17340.918798681127},{"$f":"LOOKUP(AI$4,IFS!$J$4:$CP$4,IFS!$J167:$CP167)","v":17340.918798681127},{"$f":"LOOKUP(AJ$4,IFS!$J$4:$CP$4,IFS!$J167:$CP167)","v":17340.918798681127},{"$f":"LOOKUP(AK$4,IFS!$J$4:$CP$4,IFS!$J167:$CP167)","v":17340.918798681127},{"$f":"LOOKUP(AL$4,IFS!$J$4:$CP$4,IFS!$J167:$CP167)","v":17340.918798681127},{"$f":"LOOKUP(AM$4,IFS!$J$4:$CP$4,IFS!$J167:$CP167)","v":17340.918798681127},{"$f":"LOOKUP(AN$4,IFS!$J$4:$CP$4,IFS!$J167:$CP167)","v":17340.918798681127},{"$f":"LOOKUP(AO$4,IFS!$J$4:$CP$4,IFS!$J167:$CP167)","v":17340.918798681127},{"$f":"LOOKUP(AP$4,IFS!$J$4:$CP$4,IFS!$J167:$CP167)","v":17340.918798681127},{"$f":"LOOKUP(AQ$4,IFS!$J$4:$CP$4,IFS!$J167:$CP167)","v":17340.918798681127},{"$f":"LOOKUP(AR$4,IFS!$J$4:$CP$4,IFS!$J167:$CP167)","v":17340.918798681127},{"$f":"LOOKUP(AS$4,IFS!$J$4:$CP$4,IFS!$J167:$CP167)","v":17340.918798681127},{"$f":"LOOKUP(AT$4,IFS!$J$4:$CP$4,IFS!$J167:$CP167)","v":17340.918798681127},{"$f":"LOOKUP(AU$4,IFS!$J$4:$CP$4,IFS!$J167:$CP167)","v":17340.918798681127},{"$f":"LOOKUP(AV$4,IFS!$J$4:$CP$4,IFS!$J167:$CP167)","v":17340.918798681127},{"$f":"LOOKUP(AW$4,IFS!$J$4:$CP$4,IFS!$J167:$CP167)","v":17340.918798681127},{"$f":"LOOKUP(AX$4,IFS!$J$4:$CP$4,IFS!$J167:$CP167)","v":17340.918798681127},{"$f":"LOOKUP(AY$4,IFS!$J$4:$CP$4,IFS!$J167:$CP167)","v":17340.918798681127},{"$f":"LOOKUP(AZ$4,IFS!$J$4:$CP$4,IFS!$J167:$CP167)","v":17340.918798681127},{"$f":"LOOKUP(BA$4,IFS!$J$4:$CP$4,IFS!$J167:$CP167)","v":17340.918798681127},{"$f":"LOOKUP(BB$4,IFS!$J$4:$CP$4,IFS!$J167:$CP167)","v":17340.918798681127}]
[null,null,null,"Retained Earnings","000'EUR",null,null,null,null,null,{"$f":"LOOKUP(K$4,IFS!$J$4:$CP$4,IFS!$J168:$CP168)","v":0},{"$f":"LOOKUP(L$4,IFS!$J$4:$CP$4,IFS!$J168:$CP168)","v":-1980.9861344447111},{"$f":"LOOKUP(M$4,IFS!$J$4:$CP$4,IFS!$J168:$CP168)","v":-7357.6141928934139},{"$f":"LOOKUP(N$4,IFS!$J$4:$CP$4,IFS!$J168:$CP168)","v":-10878.726851681804},{"$f":"LOOKUP(O$4,IFS!$J$4:$CP$4,IFS!$J168:$CP168)","v":-11015.402839372095},{"$f":"LOOKUP(P$4,IFS!$J$4:$CP$4,IFS!$J168:$CP168)","v":-7626.9596677305271},{"$f":"LOOKUP(Q$4,IFS!$J$4:$CP$4,IFS!$J168:$CP168)","v":-2762.9850613757271},{"$f":"LOOKUP(R$4,IFS!$J$4:$CP$4,IFS!$J168:$CP168)","v":109.70778653366756},{"$f":"LOOKUP(S$4,IFS!$J$4:$CP$4,IFS!$J168:$CP168)","v":1475.6125537274024},{"$f":"LOOKUP(T$4,IFS!$J$4:$CP$4,IFS!$J168:$CP168)","v":3394.4469773441306},{"$f":"LOOKUP(U$4,IFS!$J$4:$CP$4,IFS!$J168:$CP168)","v":7141.3981927309414},{"$f":"LOOKUP(V$4,IFS!$J$4:$CP$4,IFS!$J168:$CP168)","v":11699.572687651365},{"$f":"LOOKUP(W$4,IFS!$J$4:$CP$4,IFS!$J168:$CP168)","v":9038.559826593224},{"$f":"LOOKUP(X$4,IFS!$J$4:$CP$4,IFS!$J168:$CP168)","v":7188.1675183363577},{"$f":"LOOKUP(Y$4,IFS!$J$4:$CP$4,IFS!$J168:$CP168)","v":5210.5809284750912},{"$f":"LOOKUP(Z$4,IFS!$J$4:$CP$4,IFS!$J168:$CP168)","v":3285.1265240789189},{"$f":"LOOKUP(AA$4,IFS!$J$4:$CP$4,IFS!$J168:$CP168)","v":-3071.6854652832362},{"$f":"LOOKUP(AB$4,IFS!$J$4:$CP$4,IFS!$J168:$CP168)","v":-3899.9762037934197},{"$f":"LOOKUP(AC$4,IFS!$J$4:$CP$4,IFS!$J168:$CP168)","v":-3899.9762037934197},{"$f":"LOOKUP(AD$4,IFS!$J$4:$CP$4,IFS!$J168:$CP168)","v":-3899.9762037934197},{"$f":"LOOKUP(AE$4,IFS!$J$4:$CP$4,IFS!$J168:$CP168)","v":-3899.9762037934197},{"$f":"LOOKUP(AF$4,IFS!$J$4:$CP$4,IFS!$J168:$CP168)","v":-3899.9762037934197},{"$f":"LOOKUP(AG$4,IFS!$J$4:$CP$4,IFS!$J168:$CP168)","v":-3899.9762037934197},{"$f":"LOOKUP(AH$4,IFS!$J$4:$CP$4,IFS!$J168:$CP168)","v":-3899.9762037934197},{"$f":"LOOKUP(AI$4,IFS!$J$4:$CP$4,IFS!$J168:$CP168)","v":-3899.9762037934197},{"$f":"LOOKUP(AJ$4,IFS!$J$4:$CP$4,IFS!$J168:$CP168)","v":-3899.9762037934197},{"$f":"LOOKUP(AK$4,IFS!$J$4:$CP$4,IFS!$J168:$CP168)","v":-3899.9762037934197},{"$f":"LOOKUP(AL$4,IFS!$J$4:$CP$4,IFS!$J168:$CP168)","v":-3899.9762037934197},{"$f":"LOOKUP(AM$4,IFS!$J$4:$CP$4,IFS!$J168:$CP168)","v":-3899.9762037934197},{"$f":"LOOKUP(AN$4,IFS!$J$4:$CP$4,IFS!$J168:$CP168)","v":-3899.9762037934197},{"$f":"LOOKUP(AO$4,IFS!$J$4:$CP$4,IFS!$J168:$CP168)","v":-3899.9762037934197},{"$f":"LOOKUP(AP$4,IFS!$J$4:$CP$4,IFS!$J168:$CP168)","v":-3899.9762037934197},{"$f":"LOOKUP(AQ$4,IFS!$J$4:$CP$4,IFS!$J168:$CP168)","v":-3899.9762037934197},{"$f":"LOOKUP(AR$4,IFS!$J$4:$CP$4,IFS!$J168:$CP168)","v":-3899.9762037934197},{"$f":"LOOKUP(AS$4,IFS!$J$4:$CP$4,IFS!$J168:$CP168)","v":-3899.9762037934197},{"$f":"LOOKUP(AT$4,IFS!$J$4:$CP$4,IFS!$J168:$CP168)","v":-3899.9762037934197},{"$f":"LOOKUP(AU$4,IFS!$J$4:$CP$4,IFS!$J168:$CP168)","v":-3899.9762037934197},{"$f":"LOOKUP(AV$4,IFS!$J$4:$CP$4,IFS!$J168:$CP168)","v":-3899.9762037934197},{"$f":"LOOKUP(AW$4,IFS!$J$4:$CP$4,IFS!$J168:$CP168)","v":-3899.9762037934197},{"$f":"LOOKUP(AX$4,IFS!$J$4:$CP$4,IFS!$J168:$CP168)","v":-3899.9762037934197},{"$f":"LOOKUP(AY$4,IFS!$J$4:$CP$4,IFS!$J168:$CP168)","v":-3899.9762037934197},{"$f":"LOOKUP(AZ$4,IFS!$J$4:$CP$4,IFS!$J168:$CP168)","v":-3899.9762037934197},{"$f":"LOOKUP(BA$4,IFS!$J$4:$CP$4,IFS!$J168:$CP168)","v":-3899.9762037934197},{"$f":"LOOKUP(BB$4,IFS!$J$4:$CP$4,IFS!$J168:$CP168)","v":-3899.9762037934197}]
[null,null,null,"Net profit",null,null,null,null,null,null,{"$f":"LOOKUP(K$4,IFS!$J$4:$CP$4,IFS!$J169:$CP169)","v":0},{"$f":"LOOKUP(L$4,IFS!$J$4:$CP$4,IFS!$J169:$CP169)","v":-2366.0411433579316},{"$f":"LOOKUP(M$4,IFS!$J$4:$CP$4,IFS!$J169:$CP169)","v":-727.1880171491008},{"$f":"LOOKUP(N$4,IFS!$J$4:$CP$4,IFS!$J169:$CP169)","v":1459.1424824038654},{"$f":"LOOKUP(O$4,IFS!$J$4:$CP$4,IFS!$J169:$CP169)","v":4521.5427943359082},{"$f":"LOOKUP(P$4,IFS!$J$4:$CP$4,IFS!$J169:$CP169)","v":5288.0526071863578},{"$f":"LOOKUP(Q$4,IFS!$J$4:$CP$4,IFS!$J169:$CP169)","v":6749.0744628237035},{"$f":"LOOKUP(R$4,IFS!$J$4:$CP$4,IFS!$J169:$CP169)","v":7267.6660468007922},{"$f":"LOOKUP(S$4,IFS!$J$4:$CP$4,IFS!$J169:$CP169)","v":7875.7850993656266},{"$f":"LOOKUP(T$4,IFS!$J$4:$CP$4,IFS!$J169:$CP169)","v":8377.8859906735197},{"$f":"LOOKUP(U$4,IFS!$J$4:$CP$4,IFS!$J169:$CP169)","v":8869.8751952853527},{"$f":"LOOKUP(V$4,IFS!$J$4:$CP$4,IFS!$J169:$CP169)","v":9425.095365024592},{"$f":"LOOKUP(W$4,IFS!$J$4:$CP$4,IFS!$J169:$CP169)","v":9676.0712653643641},{"$f":"LOOKUP(X$4,IFS!$J$4:$CP$4,IFS!$J169:$CP169)","v":10393.982503167732},{"$f":"LOOKUP(Y$4,IFS!$J$4:$CP$4,IFS!$J169:$CP169)","v":10611.598341978823},{"$f":"LOOKUP(Z$4,IFS!$J$4:$CP$4,IFS!$J169:$CP169)","v":11479.186750671961},{"$f":"LOOKUP(AA$4,IFS!$J$4:$CP$4,IFS!$J169:$CP169)","v":-828.29073851018325},{"$f":"LOOKUP(AB$4,IFS!$J$4:$CP$4,IFS!$J169:$CP169)","v":0},{"$f":"LOOKUP(AC$4,IFS!$J$4:$CP$4,IFS!$J169:$CP169)","v":0},{"$f":"LOOKUP(AD$4,IFS!$J$4:$CP$4,IFS!$J169:$CP169)","v":0},{"$f":"LOOKUP(AE$4,IFS!$J$4:$CP$4,IFS!$J169:$CP169)","v":0},{"$f":"LOOKUP(AF$4,IFS!$J$4:$CP$4,IFS!$J169:$CP169)","v":0},{"$f":"LOOKUP(AG$4,IFS!$J$4:$CP$4,IFS!$J169:$CP169)","v":0},{"$f":"LOOKUP(AH$4,IFS!$J$4:$CP$4,IFS!$J169:$CP169)","v":0},{"$f":"LOOKUP(AI$4,IFS!$J$4:$CP$4,IFS!$J169:$CP169)","v":0},{"$f":"LOOKUP(AJ$4,IFS!$J$4:$CP$4,IFS!$J169:$CP169)","v":0},{"$f":"LOOKUP(AK$4,IFS!$J$4:$CP$4,IFS!$J169:$CP169)","v":0},{"$f":"LOOKUP(AL$4,IFS!$J$4:$CP$4,IFS!$J169:$CP169)","v":0},{"$f":"LOOKUP(AM$4,IFS!$J$4:$CP$4,IFS!$J169:$CP169)","v":0},{"$f":"LOOKUP(AN$4,IFS!$J$4:$CP$4,IFS!$J169:$CP169)","v":0},{"$f":"LOOKUP(AO$4,IFS!$J$4:$CP$4,IFS!$J169:$CP169)","v":0},{"$f":"LOOKUP(AP$4,IFS!$J$4:$CP$4,IFS!$J169:$CP169)","v":0},{"$f":"LOOKUP(AQ$4,IFS!$J$4:$CP$4,IFS!$J169:$CP169)","v":0},{"$f":"LOOKUP(AR$4,IFS!$J$4:$CP$4,IFS!$J169:$CP169)","v":0},{"$f":"LOOKUP(AS$4,IFS!$J$4:$CP$4,IFS!$J169:$CP169)","v":0},{"$f":"LOOKUP(AT$4,IFS!$J$4:$CP$4,IFS!$J169:$CP169)","v":0},{"$f":"LOOKUP(AU$4,IFS!$J$4:$CP$4,IFS!$J169:$CP169)","v":0},{"$f":"LOOKUP(AV$4,IFS!$J$4:$CP$4,IFS!$J169:$CP169)","v":0},{"$f":"LOOKUP(AW$4,IFS!$J$4:$CP$4,IFS!$J169:$CP169)","v":0},{"$f":"LOOKUP(AX$4,IFS!$J$4:$CP$4,IFS!$J169:$CP169)","v":0},{"$f":"LOOKUP(AY$4,IFS!$J$4:$CP$4,IFS!$J169:$CP169)","v":0},{"$f":"LOOKUP(AZ$4,IFS!$J$4:$CP$4,IFS!$J169:$CP169)","v":0},{"$f":"LOOKUP(BA$4,IFS!$J$4:$CP$4,IFS!$J169:$CP169)","v":0},{"$f":"LOOKUP(BB$4,IFS!$J$4:$CP$4,IFS!$J169:$CP169)","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(K$4,IFS!$J$4:$CP$4,IFS!$J170:$CP170)","v":0},{"$f":"LOOKUP(L$4,IFS!$J$4:$CP$4,IFS!$J170:$CP170)","v":0},{"$f":"LOOKUP(M$4,IFS!$J$4:$CP$4,IFS!$J170:$CP170)","v":0},{"$f":"LOOKUP(N$4,IFS!$J$4:$CP$4,IFS!$J170:$CP170)","v":0},{"$f":"LOOKUP(O$4,IFS!$J$4:$CP$4,IFS!$J170:$CP170)","v":0},{"$f":"LOOKUP(P$4,IFS!$J$4:$CP$4,IFS!$J170:$CP170)","v":0},{"$f":"LOOKUP(Q$4,IFS!$J$4:$CP$4,IFS!$J170:$CP170)","v":0},{"$f":"LOOKUP(R$4,IFS!$J$4:$CP$4,IFS!$J170:$CP170)","v":0},{"$f":"LOOKUP(S$4,IFS!$J$4:$CP$4,IFS!$J170:$CP170)","v":0},{"$f":"LOOKUP(T$4,IFS!$J$4:$CP$4,IFS!$J170:$CP170)","v":0},{"$f":"LOOKUP(U$4,IFS!$J$4:$CP$4,IFS!$J170:$CP170)","v":0},{"$f":"LOOKUP(V$4,IFS!$J$4:$CP$4,IFS!$J170:$CP170)","v":0},{"$f":"LOOKUP(W$4,IFS!$J$4:$CP$4,IFS!$J170:$CP170)","v":0},{"$f":"LOOKUP(X$4,IFS!$J$4:$CP$4,IFS!$J170:$CP170)","v":0},{"$f":"LOOKUP(Y$4,IFS!$J$4:$CP$4,IFS!$J170:$CP170)","v":0},{"$f":"LOOKUP(Z$4,IFS!$J$4:$CP$4,IFS!$J170:$CP170)","v":0},{"$f":"LOOKUP(AA$4,IFS!$J$4:$CP$4,IFS!$J170:$CP170)","v":0},{"$f":"LOOKUP(AB$4,IFS!$J$4:$CP$4,IFS!$J170:$CP170)","v":0},{"$f":"LOOKUP(AC$4,IFS!$J$4:$CP$4,IFS!$J170:$CP170)","v":0},{"$f":"LOOKUP(AD$4,IFS!$J$4:$CP$4,IFS!$J170:$CP170)","v":0},{"$f":"LOOKUP(AE$4,IFS!$J$4:$CP$4,IFS!$J170:$CP170)","v":0},{"$f":"LOOKUP(AF$4,IFS!$J$4:$CP$4,IFS!$J170:$CP170)","v":0},{"$f":"LOOKUP(AG$4,IFS!$J$4:$CP$4,IFS!$J170:$CP170)","v":0},{"$f":"LOOKUP(AH$4,IFS!$J$4:$CP$4,IFS!$J170:$CP170)","v":0},{"$f":"LOOKUP(AI$4,IFS!$J$4:$CP$4,IFS!$J170:$CP170)","v":0},{"$f":"LOOKUP(AJ$4,IFS!$J$4:$CP$4,IFS!$J170:$CP170)","v":0},{"$f":"LOOKUP(AK$4,IFS!$J$4:$CP$4,IFS!$J170:$CP170)","v":0},{"$f":"LOOKUP(AL$4,IFS!$J$4:$CP$4,IFS!$J170:$CP170)","v":0},{"$f":"LOOKUP(AM$4,IFS!$J$4:$CP$4,IFS!$J170:$CP170)","v":0},{"$f":"LOOKUP(AN$4,IFS!$J$4:$CP$4,IFS!$J170:$CP170)","v":0},{"$f":"LOOKUP(AO$4,IFS!$J$4:$CP$4,IFS!$J170:$CP170)","v":0},{"$f":"LOOKUP(AP$4,IFS!$J$4:$CP$4,IFS!$J170:$CP170)","v":0},{"$f":"LOOKUP(AQ$4,IFS!$J$4:$CP$4,IFS!$J170:$CP170)","v":0},{"$f":"LOOKUP(AR$4,IFS!$J$4:$CP$4,IFS!$J170:$CP170)","v":0},{"$f":"LOOKUP(AS$4,IFS!$J$4:$CP$4,IFS!$J170:$CP170)","v":0},{"$f":"LOOKUP(AT$4,IFS!$J$4:$CP$4,IFS!$J170:$CP170)","v":0},{"$f":"LOOKUP(AU$4,IFS!$J$4:$CP$4,IFS!$J170:$CP170)","v":0},{"$f":"LOOKUP(AV$4,IFS!$J$4:$CP$4,IFS!$J170:$CP170)","v":0},{"$f":"LOOKUP(AW$4,IFS!$J$4:$CP$4,IFS!$J170:$CP170)","v":0},{"$f":"LOOKUP(AX$4,IFS!$J$4:$CP$4,IFS!$J170:$CP170)","v":0},{"$f":"LOOKUP(AY$4,IFS!$J$4:$CP$4,IFS!$J170:$CP170)","v":0},{"$f":"LOOKUP(AZ$4,IFS!$J$4:$CP$4,IFS!$J170:$CP170)","v":0},{"$f":"LOOKUP(BA$4,IFS!$J$4:$CP$4,IFS!$J170:$CP170)","v":0},{"$f":"LOOKUP(BB$4,IFS!$J$4:$CP$4,IFS!$J170:$CP170)","v":0}]
[null,null,"Total liabilities & equity",null,"000'EUR",null,null,null,null,null,{"$f":"SUM(K162:K169)","v":0},{"$f":"SUM(L162:L169)","v":15480.95137986058},21952.552110938588,29895.029995278535,34528.944214295101,35103.95147779437,37856.526178856548,37663.344380591734,36052.973709549718,34888.332746281754,35543.283903987147,38870.756323786947,36472.874447241469,35352.913113486058,33605.837691234905,32561.25388419487,13910.645059973456,13440.9425948877,13440.9425948877,13440.9425948877,13440.9425948877,13440.9425948877,13440.9425948877,13440.9425948877,13440.9425948877,13440.9425948877,13440.9425948877,13440.9425948877,13440.9425948877,13440.9425948877,13440.9425948877,13440.9425948877,13440.9425948877,13440.9425948877,13440.9425948877,13440.9425948877,13440.9425948877,13440.9425948877,13440.9425948877,13440.9425948877,13440.9425948877,13440.9425948877,13440.9425948877,13440.9425948877]
[]
[null,null,null,"Check: Assets = liabilities + equity","[1,0]",null,null,null,null,null,{"$f":"IF(ABS(K160-K170)<VerySmallNo,\"Ok\", \"Check\")","v":"Ok"},{"$f":"IF(ABS(L160-L170)<VerySmallNo,\"Ok\", \"Check\")","v":"Check"},"Check","Check","Check","Check","Check","Check","Check","Check","Check","Check","Check","Check",{"$f":"IF(ABS(Y160-Y170)<VerySmallNo,\"Ok\", \"Check\")","v":"Check"},{"$f":"IF(ABS(Z160-Z170)<VerySmallNo,\"Ok\", \"Check\")","v":"Check"},"Check","Check","Check","Check","Check","Check","Check","Check","Check","Check","Check","Check","Check","Check","Check","Check","Check","Check","Check","Check","Check","Check","Check","Check","Check","Check","Check","Check"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+M160-M170","v":-500},{"$f":"+N160-N170","v":-983.89795544887238},-499.99999999998545,-2220.6446496631397,-3404.6439659488533,-3704.5993062190682,-3704.5993062190719,-5248.36150710734,-7220.8814965984129,-7882.6142015562036,-7882.6142015562036,-7882.6142015562073,-7882.6142015562,-7882.6142015562145,-7539.0823861957506,-18446.984210764087,-18446.984210764087,-18446.984210764087,-18446.984210764087,-18446.984210764087,-18446.984210764087,-18446.984210764087,-18446.984210764087,-18446.984210764087,-18446.984210764087,-18446.984210764087,-18446.984210764087,-18446.984210764087,-18446.984210764087,-18446.984210764087,-18446.984210764087,-18446.984210764087,-18446.984210764087,-18446.984210764087,-18446.984210764087,-18446.984210764087,-18446.984210764087,-18446.984210764087,-18446.984210764087,-18446.984210764087,-18446.984210764087,-18446.984210764087]
[null,null,"Cash Flow Statement (EUR '000)"]
[]
[null,null,null,"Net profit","000'EUR",null,null,null,null,{"$f":"SUM(K177:BB177)","v":278539.5371937005},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!K$14,IFS!$J178:$CP178)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!L$14,IFS!$J178:$CP178)","v":-4347.0272778026429},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!M$14,IFS!$J178:$CP178)","v":-3737.7749322398722},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!N$14,IFS!$J178:$CP178)","v":-1334.782159235423},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!O$14,IFS!$J178:$CP178)","v":2925.7243242417508},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!P$14,IFS!$J178:$CP178)","v":4154.9529844920162},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Q$14,IFS!$J178:$CP178)","v":6324.9964619921457},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!R$14,IFS!$J178:$CP178)","v":7377.37383333446},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!S$14,IFS!$J178:$CP178)","v":8304.5368186003489},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!T$14,IFS!$J178:$CP178)","v":9064.1830146591619},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!U$14,IFS!$J178:$CP178)","v":9837.0306477802751},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!V$14,IFS!$J178:$CP178)","v":10747.031750954886},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!W$14,IFS!$J178:$CP178)","v":11155.944279324855},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!X$14,IFS!$J178:$CP178)","v":12308.810603019689},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Y$14,IFS!$J178:$CP178)","v":12451.114635997823},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Z$14,IFS!$J178:$CP178)","v":6665.7731796062362},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AA$14,IFS!$J178:$CP178)","v":6665.7731796062362},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AB$14,IFS!$J178:$CP178)","v":6665.7731796062362},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AC$14,IFS!$J178:$CP178)","v":6665.7731796062362},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AD$14,IFS!$J178:$CP178)","v":6665.7731796062362},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AE$14,IFS!$J178:$CP178)","v":6665.7731796062362},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AF$14,IFS!$J178:$CP178)","v":6665.7731796062362},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AG$14,IFS!$J178:$CP178)","v":6665.7731796062362},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AH$14,IFS!$J178:$CP178)","v":6665.7731796062362},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AI$14,IFS!$J178:$CP178)","v":6665.7731796062362},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AJ$14,IFS!$J178:$CP178)","v":6665.7731796062362},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AK$14,IFS!$J178:$CP178)","v":6665.7731796062362},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AL$14,IFS!$J178:$CP178)","v":6665.7731796062362},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AM$14,IFS!$J178:$CP178)","v":6665.7731796062362},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AN$14,IFS!$J178:$CP178)","v":6665.7731796062362},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AO$14,IFS!$J178:$CP178)","v":6665.7731796062362},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AP$14,IFS!$J178:$CP178)","v":6665.7731796062362},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AQ$14,IFS!$J178:$CP178)","v":6665.7731796062362},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AR$14,IFS!$J178:$CP178)","v":6665.7731796062362},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AS$14,IFS!$J178:$CP178)","v":6665.7731796062362},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AT$14,IFS!$J178:$CP178)","v":6665.7731796062362},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AU$14,IFS!$J178:$CP178)","v":6665.7731796062362},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AV$14,IFS!$J178:$CP178)","v":6665.7731796062362},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AW$14,IFS!$J178:$CP178)","v":6665.7731796062362},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AX$14,IFS!$J178:$CP178)","v":6665.7731796062362},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AY$14,IFS!$J178:$CP178)","v":6665.7731796062362},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AZ$14,IFS!$J178:$CP178)","v":6665.7731796062362},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BA$14,IFS!$J178:$CP178)","v":6665.7731796062362},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BB$14,IFS!$J178:$CP178)","v":6665.7731796062362}]
[null,null,null,"Depreciation","000'EUR",null,null,null,null,{"$f":"SUM(K178:BB178)","v":157044.09251184025},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!K$14,IFS!$J179:$CP179)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!L$14,IFS!$J179:$CP179)","v":1677.4790860963317},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!M$14,IFS!$J179:$CP179)","v":2317.2257763818193},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!N$14,IFS!$J179:$CP179)","v":2970.3686821312776},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!O$14,IFS!$J179:$CP179)","v":2676.8256808910864},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!P$14,IFS!$J179:$CP179)","v":2600.1469230154203},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Q$14,IFS!$J179:$CP179)","v":2575.4464746767712},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!R$14,IFS!$J179:$CP179)","v":2633.7783360030094},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!S$14,IFS!$J179:$CP179)","v":2653.7244801890884},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!T$14,IFS!$J179:$CP179)","v":2536.9112566219201},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!U$14,IFS!$J179:$CP179)","v":2490.3550844107117},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!V$14,IFS!$J179:$CP179)","v":2174.9210198930045},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!W$14,IFS!$J179:$CP179)","v":2629.2758160415651},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!X$14,IFS!$J179:$CP179)","v":1927.1553570319652},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Y$14,IFS!$J179:$CP179)","v":2634.8648249030571},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Z$14,IFS!$J179:$CP179)","v":4225.710817708733},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AA$14,IFS!$J179:$CP179)","v":4225.710817708733},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AB$14,IFS!$J179:$CP179)","v":4225.710817708733},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AC$14,IFS!$J179:$CP179)","v":4225.710817708733},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AD$14,IFS!$J179:$CP179)","v":4225.710817708733},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AE$14,IFS!$J179:$CP179)","v":4225.710817708733},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AF$14,IFS!$J179:$CP179)","v":4225.710817708733},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AG$14,IFS!$J179:$CP179)","v":4225.710817708733},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AH$14,IFS!$J179:$CP179)","v":4225.710817708733},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AI$14,IFS!$J179:$CP179)","v":4225.710817708733},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AJ$14,IFS!$J179:$CP179)","v":4225.710817708733},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AK$14,IFS!$J179:$CP179)","v":4225.710817708733},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AL$14,IFS!$J179:$CP179)","v":4225.710817708733},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AM$14,IFS!$J179:$CP179)","v":4225.710817708733},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AN$14,IFS!$J179:$CP179)","v":4225.710817708733},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AO$14,IFS!$J179:$CP179)","v":4225.710817708733},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AP$14,IFS!$J179:$CP179)","v":4225.710817708733},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AQ$14,IFS!$J179:$CP179)","v":4225.710817708733},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AR$14,IFS!$J179:$CP179)","v":4225.710817708733},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AS$14,IFS!$J179:$CP179)","v":4225.710817708733},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AT$14,IFS!$J179:$CP179)","v":4225.710817708733},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AU$14,IFS!$J179:$CP179)","v":4225.710817708733},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AV$14,IFS!$J179:$CP179)","v":4225.710817708733},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AW$14,IFS!$J179:$CP179)","v":4225.710817708733},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AX$14,IFS!$J179:$CP179)","v":4225.710817708733},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AY$14,IFS!$J179:$CP179)","v":4225.710817708733},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AZ$14,IFS!$J179:$CP179)","v":4225.710817708733},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BA$14,IFS!$J179:$CP179)","v":4225.710817708733},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BB$14,IFS!$J179:$CP179)","v":4225.710817708733}]
[null,null,null,"Working capital adjustment","000'EUR",null,null,null,null,{"$f":"SUM(K179:BB179)","v":-21750.732174194676},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!K$14,IFS!$J180:$CP180)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!L$14,IFS!$J180:$CP180)","v":186.04693498825597},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!M$14,IFS!$J180:$CP180)","v":-1805.9959223987653},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!N$14,IFS!$J180:$CP180)","v":-1875.7075775445396},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!O$14,IFS!$J180:$CP180)","v":-1343.0699987560856},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!P$14,IFS!$J180:$CP180)","v":-716.07702284396532},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Q$14,IFS!$J180:$CP180)","v":-761.82446500542858},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!R$14,IFS!$J180:$CP180)","v":-264.6646177338306},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!S$14,IFS!$J180:$CP180)","v":-203.99773299063554},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!T$14,IFS!$J180:$CP180)","v":-162.46811481121745},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!U$14,IFS!$J180:$CP180)","v":-175.29234657698316},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!V$14,IFS!$J180:$CP180)","v":-73.00174976762105},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!W$14,IFS!$J180:$CP180)","v":-215.88157840322515},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!X$14,IFS!$J180:$CP180)","v":-222.35802575532159},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Y$14,IFS!$J180:$CP180)","v":-229.02876652797966},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Z$14,IFS!$J180:$CP180)","v":-478.87624793335613},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AA$14,IFS!$J180:$CP180)","v":-478.87624793335613},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AB$14,IFS!$J180:$CP180)","v":-478.87624793335613},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AC$14,IFS!$J180:$CP180)","v":-478.87624793335613},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AD$14,IFS!$J180:$CP180)","v":-478.87624793335613},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AE$14,IFS!$J180:$CP180)","v":-478.87624793335613},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AF$14,IFS!$J180:$CP180)","v":-478.87624793335613},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AG$14,IFS!$J180:$CP180)","v":-478.87624793335613},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AH$14,IFS!$J180:$CP180)","v":-478.87624793335613},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AI$14,IFS!$J180:$CP180)","v":-478.87624793335613},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AJ$14,IFS!$J180:$CP180)","v":-478.87624793335613},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AK$14,IFS!$J180:$CP180)","v":-478.87624793335613},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AL$14,IFS!$J180:$CP180)","v":-478.87624793335613},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AM$14,IFS!$J180:$CP180)","v":-478.87624793335613},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AN$14,IFS!$J180:$CP180)","v":-478.87624793335613},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AO$14,IFS!$J180:$CP180)","v":-478.87624793335613},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AP$14,IFS!$J180:$CP180)","v":-478.87624793335613},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AQ$14,IFS!$J180:$CP180)","v":-478.87624793335613},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AR$14,IFS!$J180:$CP180)","v":-478.87624793335613},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AS$14,IFS!$J180:$CP180)","v":-478.87624793335613},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AT$14,IFS!$J180:$CP180)","v":-478.87624793335613},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AU$14,IFS!$J180:$CP180)","v":-478.87624793335613},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AV$14,IFS!$J180:$CP180)","v":-478.87624793335613},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AW$14,IFS!$J180:$CP180)","v":-478.87624793335613},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AX$14,IFS!$J180:$CP180)","v":-478.87624793335613},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AY$14,IFS!$J180:$CP180)","v":-478.87624793335613},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AZ$14,IFS!$J180:$CP180)","v":-478.87624793335613},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BA$14,IFS!$J180:$CP180)","v":-478.87624793335613},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BB$14,IFS!$J180:$CP180)","v":-478.87624793335613}]
[null,null,null,"Operating cash flow",null,null,null,null,null,null,{"$f":"SUM(K177:K179)","v":0},{"$f":"SUM(L177:L179)","v":-2483.5012567180552},-3226.5450782568182,-240.121054648685,4259.4800063767516,6039.0228846634709,8138.618471663488,9746.4875516036391,10754.263565798801,11438.626156469865,12152.093385614004,12848.951021080269,13569.338516963195,14013.607934296331,14856.950694372901,10412.607749381612,10412.607749381612,10412.607749381612,10412.607749381612,10412.607749381612,10412.607749381612,10412.607749381612,10412.607749381612,10412.607749381612,10412.607749381612,10412.607749381612,10412.607749381612,10412.607749381612,10412.607749381612,10412.607749381612,10412.607749381612,10412.607749381612,10412.607749381612,10412.607749381612,10412.607749381612,10412.607749381612,10412.607749381612,10412.607749381612,10412.607749381612,10412.607749381612,10412.607749381612,10412.607749381612,10412.607749381612,10412.607749381612]
[]
[null,null,null,"Net acquisition of assets","000'EUR",null,null,null,null,{"$f":"SUM(K182:BB182)","v":-42168.713082696631},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!K$14,IFS!$J183:$CP183)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!L$14,IFS!$J183:$CP183)","v":-16658.430465956917},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!M$14,IFS!$J183:$CP183)","v":-6933.7718313122541},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!N$14,IFS!$J183:$CP183)","v":-8502.0185363499641},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!O$14,IFS!$J183:$CP183)","v":-642.68627938988482},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!P$14,IFS!$J183:$CP183)","v":-15.191836788587098},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Q$14,IFS!$J183:$CP183)","v":-255.61993338315},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!R$14,IFS!$J183:$CP183)","v":-334.75256133190521},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!S$14,IFS!$J183:$CP183)","v":-103.3094046956891},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!T$14,IFS!$J183:$CP183)","v":-2288.7885067874604},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!U$14,IFS!$J183:$CP183)","v":-3184.71189320965},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!V$14,IFS!$J183:$CP183)","v":-1949.0496172130206},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!W$14,IFS!$J183:$CP183)","v":-742.35647865319106},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!X$14,IFS!$J183:$CP183)","v":-229.04848647183871},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Y$14,IFS!$J183:$CP183)","v":-98.685465543945156},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Z$14,IFS!$J183:$CP183)","v":-7.9410960554893375},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AA$14,IFS!$J183:$CP183)","v":-7.9410960554893375},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AB$14,IFS!$J183:$CP183)","v":-7.9410960554893375},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AC$14,IFS!$J183:$CP183)","v":-7.9410960554893375},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AD$14,IFS!$J183:$CP183)","v":-7.9410960554893375},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AE$14,IFS!$J183:$CP183)","v":-7.9410960554893375},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AF$14,IFS!$J183:$CP183)","v":-7.9410960554893375},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AG$14,IFS!$J183:$CP183)","v":-7.9410960554893375},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AH$14,IFS!$J183:$CP183)","v":-7.9410960554893375},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AI$14,IFS!$J183:$CP183)","v":-7.9410960554893375},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AJ$14,IFS!$J183:$CP183)","v":-7.9410960554893375},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AK$14,IFS!$J183:$CP183)","v":-7.9410960554893375},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AL$14,IFS!$J183:$CP183)","v":-7.9410960554893375},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AM$14,IFS!$J183:$CP183)","v":-7.9410960554893375},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AN$14,IFS!$J183:$CP183)","v":-7.9410960554893375},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AO$14,IFS!$J183:$CP183)","v":-7.9410960554893375},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AP$14,IFS!$J183:$CP183)","v":-7.9410960554893375},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AQ$14,IFS!$J183:$CP183)","v":-7.9410960554893375},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AR$14,IFS!$J183:$CP183)","v":-7.9410960554893375},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AS$14,IFS!$J183:$CP183)","v":-7.9410960554893375},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AT$14,IFS!$J183:$CP183)","v":-7.9410960554893375},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AU$14,IFS!$J183:$CP183)","v":-7.9410960554893375},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AV$14,IFS!$J183:$CP183)","v":-7.9410960554893375},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AW$14,IFS!$J183:$CP183)","v":-7.9410960554893375},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AX$14,IFS!$J183:$CP183)","v":-7.9410960554893375},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AY$14,IFS!$J183:$CP183)","v":-7.9410960554893375},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AZ$14,IFS!$J183:$CP183)","v":-7.9410960554893375},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BA$14,IFS!$J183:$CP183)","v":-7.9410960554893375},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BB$14,IFS!$J183:$CP183)","v":-7.9410960554893375}]
[null,null,null,"DSRA funding","000'EUR",null,null,null,null,{"$f":"SUM(K183:BB183)","v":-7382.6142015562054},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!K$14,IFS!$J184:$CP184)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!L$14,IFS!$J184:$CP184)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!M$14,IFS!$J184:$CP184)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!N$14,IFS!$J184:$CP184)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!O$14,IFS!$J184:$CP184)","v":-2555.1756296115532},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!P$14,IFS!$J184:$CP184)","v":-1604.1135216390392},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Q$14,IFS!$J184:$CP184)","v":-1067.4681882616212},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!R$14,IFS!$J184:$CP184)","v":-185.6775766001679},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!S$14,IFS!$J184:$CP184)","v":118.78449237815732},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!T$14,IFS!$J184:$CP184)","v":-1427.2310728641839},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!U$14,IFS!$J184:$CP184)","v":-1855.9888614669537},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!V$14,IFS!$J184:$CP184)","v":1194.2561565091569},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!W$14,IFS!$J184:$CP184)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!X$14,IFS!$J184:$CP184)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Y$14,IFS!$J184:$CP184)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Z$14,IFS!$J184:$CP184)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AA$14,IFS!$J184:$CP184)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AB$14,IFS!$J184:$CP184)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AC$14,IFS!$J184:$CP184)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AD$14,IFS!$J184:$CP184)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AE$14,IFS!$J184:$CP184)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AF$14,IFS!$J184:$CP184)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AG$14,IFS!$J184:$CP184)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AH$14,IFS!$J184:$CP184)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AI$14,IFS!$J184:$CP184)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AJ$14,IFS!$J184:$CP184)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AK$14,IFS!$J184:$CP184)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AL$14,IFS!$J184:$CP184)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AM$14,IFS!$J184:$CP184)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AN$14,IFS!$J184:$CP184)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AO$14,IFS!$J184:$CP184)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AP$14,IFS!$J184:$CP184)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AQ$14,IFS!$J184:$CP184)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AR$14,IFS!$J184:$CP184)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AS$14,IFS!$J184:$CP184)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AT$14,IFS!$J184:$CP184)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AU$14,IFS!$J184:$CP184)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AV$14,IFS!$J184:$CP184)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AW$14,IFS!$J184:$CP184)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AX$14,IFS!$J184:$CP184)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AY$14,IFS!$J184:$CP184)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AZ$14,IFS!$J184:$CP184)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BA$14,IFS!$J184:$CP184)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BB$14,IFS!$J184:$CP184)","v":0}]
[null,null,null,"Loan inflows","000'EUR",null,null,null,null,{"$f":"SUM(K184:BB184)","v":-3.637978807091713E-12},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!K$14,IFS!$J185:$CP185)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!L$14,IFS!$J185:$CP185)","v":2301.0129239938437},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!M$14,IFS!$J185:$CP185)","v":10160.316909569072},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!N$14,IFS!$J185:$CP185)","v":9226.037546447531},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!O$14,IFS!$J185:$CP185)","v":1683.0354869033067},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!P$14,IFS!$J185:$CP185)","v":-3595.4465949098085},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Q$14,IFS!$J185:$CP185)","v":-3595.4465949098085},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!R$14,IFS!$J185:$CP185)","v":-3595.4465949098085},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!S$14,IFS!$J185:$CP185)","v":-3595.4465949098085},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!T$14,IFS!$J185:$CP185)","v":-3595.4465949098085},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!U$14,IFS!$J185:$CP185)","v":-3595.4465949098085},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!V$14,IFS!$J185:$CP185)","v":-1797.7232974549042},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!W$14,IFS!$J185:$CP185)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!X$14,IFS!$J185:$CP185)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Y$14,IFS!$J185:$CP185)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Z$14,IFS!$J185:$CP185)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AA$14,IFS!$J185:$CP185)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AB$14,IFS!$J185:$CP185)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AC$14,IFS!$J185:$CP185)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AD$14,IFS!$J185:$CP185)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AE$14,IFS!$J185:$CP185)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AF$14,IFS!$J185:$CP185)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AG$14,IFS!$J185:$CP185)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AH$14,IFS!$J185:$CP185)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AI$14,IFS!$J185:$CP185)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AJ$14,IFS!$J185:$CP185)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AK$14,IFS!$J185:$CP185)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AL$14,IFS!$J185:$CP185)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AM$14,IFS!$J185:$CP185)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AN$14,IFS!$J185:$CP185)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AO$14,IFS!$J185:$CP185)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AP$14,IFS!$J185:$CP185)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AQ$14,IFS!$J185:$CP185)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AR$14,IFS!$J185:$CP185)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AS$14,IFS!$J185:$CP185)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AT$14,IFS!$J185:$CP185)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AU$14,IFS!$J185:$CP185)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AV$14,IFS!$J185:$CP185)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AW$14,IFS!$J185:$CP185)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AX$14,IFS!$J185:$CP185)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AY$14,IFS!$J185:$CP185)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AZ$14,IFS!$J185:$CP185)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BA$14,IFS!$J185:$CP185)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BB$14,IFS!$J185:$CP185)","v":0}]
[null,null,null,"Capital inflows","000'EUR",null,null,null,null,{"$f":"SUM(K185:BB185)","v":17340.918798681127},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!K$14,IFS!$J186:$CP186)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!L$14,IFS!$J186:$CP186)","v":17340.918798681127},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!M$14,IFS!$J186:$CP186)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!N$14,IFS!$J186:$CP186)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!O$14,IFS!$J186:$CP186)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!P$14,IFS!$J186:$CP186)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Q$14,IFS!$J186:$CP186)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!R$14,IFS!$J186:$CP186)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!S$14,IFS!$J186:$CP186)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!T$14,IFS!$J186:$CP186)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!U$14,IFS!$J186:$CP186)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!V$14,IFS!$J186:$CP186)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!W$14,IFS!$J186:$CP186)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!X$14,IFS!$J186:$CP186)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Y$14,IFS!$J186:$CP186)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Z$14,IFS!$J186:$CP186)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AA$14,IFS!$J186:$CP186)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AB$14,IFS!$J186:$CP186)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AC$14,IFS!$J186:$CP186)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AD$14,IFS!$J186:$CP186)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AE$14,IFS!$J186:$CP186)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AF$14,IFS!$J186:$CP186)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AG$14,IFS!$J186:$CP186)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AH$14,IFS!$J186:$CP186)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AI$14,IFS!$J186:$CP186)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AJ$14,IFS!$J186:$CP186)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AK$14,IFS!$J186:$CP186)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AL$14,IFS!$J186:$CP186)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AM$14,IFS!$J186:$CP186)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AN$14,IFS!$J186:$CP186)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AO$14,IFS!$J186:$CP186)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AP$14,IFS!$J186:$CP186)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AQ$14,IFS!$J186:$CP186)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AR$14,IFS!$J186:$CP186)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AS$14,IFS!$J186:$CP186)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AT$14,IFS!$J186:$CP186)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AU$14,IFS!$J186:$CP186)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AV$14,IFS!$J186:$CP186)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AW$14,IFS!$J186:$CP186)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AX$14,IFS!$J186:$CP186)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AY$14,IFS!$J186:$CP186)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AZ$14,IFS!$J186:$CP186)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BA$14,IFS!$J186:$CP186)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BB$14,IFS!$J186:$CP186)","v":0}]
[null,null,null,"Dividend","000'EUR",null,null,null,null,{"$f":"SUM(K186:BB186)","v":-834659.86667641962},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!K$14,IFS!$J187:$CP187)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!L$14,IFS!$J187:$CP187)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!M$14,IFS!$J187:$CP187)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!N$14,IFS!$J187:$CP187)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!O$14,IFS!$J187:$CP187)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!P$14,IFS!$J187:$CP187)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Q$14,IFS!$J187:$CP187)","v":0},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!R$14,IFS!$J187:$CP187)","v":-3986.0894014479763},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!S$14,IFS!$J187:$CP187)","v":-6330.5129988417793},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!T$14,IFS!$J187:$CP187)","v":-6643.2476997345402},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!U$14,IFS!$J187:$CP187)","v":-5598.0902277816313},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!V$14,IFS!$J187:$CP187)","v":-5633.6370862952235},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!W$14,IFS!$J187:$CP187)","v":-13565.981240043224},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!X$14,IFS!$J187:$CP187)","v":-13441.291673473188},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Y$14,IFS!$J187:$CP187)","v":-14211.085387047999},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!Z$14,IFS!$J187:$CP187)","v":-26387.928653853571},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AA$14,IFS!$J187:$CP187)","v":-26387.928653853571},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AB$14,IFS!$J187:$CP187)","v":-26387.928653853571},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AC$14,IFS!$J187:$CP187)","v":-26387.928653853571},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AD$14,IFS!$J187:$CP187)","v":-26387.928653853571},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AE$14,IFS!$J187:$CP187)","v":-26387.928653853571},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AF$14,IFS!$J187:$CP187)","v":-26387.928653853571},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AG$14,IFS!$J187:$CP187)","v":-26387.928653853571},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AH$14,IFS!$J187:$CP187)","v":-26387.928653853571},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AI$14,IFS!$J187:$CP187)","v":-26387.928653853571},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AJ$14,IFS!$J187:$CP187)","v":-26387.928653853571},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AK$14,IFS!$J187:$CP187)","v":-26387.928653853571},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AL$14,IFS!$J187:$CP187)","v":-26387.928653853571},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AM$14,IFS!$J187:$CP187)","v":-26387.928653853571},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AN$14,IFS!$J187:$CP187)","v":-26387.928653853571},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AO$14,IFS!$J187:$CP187)","v":-26387.928653853571},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AP$14,IFS!$J187:$CP187)","v":-26387.928653853571},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AQ$14,IFS!$J187:$CP187)","v":-26387.928653853571},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AR$14,IFS!$J187:$CP187)","v":-26387.928653853571},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AS$14,IFS!$J187:$CP187)","v":-26387.928653853571},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AT$14,IFS!$J187:$CP187)","v":-26387.928653853571},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AU$14,IFS!$J187:$CP187)","v":-26387.928653853571},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AV$14,IFS!$J187:$CP187)","v":-26387.928653853571},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AW$14,IFS!$J187:$CP187)","v":-26387.928653853571},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AX$14,IFS!$J187:$CP187)","v":-26387.928653853571},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AY$14,IFS!$J187:$CP187)","v":-26387.928653853571},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!AZ$14,IFS!$J187:$CP187)","v":-26387.928653853571},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BA$14,IFS!$J187:$CP187)","v":-26387.928653853571},{"$f":"SUMIF(IFS!$J$14:$CP$14,AFS!BB$14,IFS!$J187:$CP187)","v":-26387.928653853571}]
[]
[null,null,null,"Cash change","000'EUR",null,null,null,null,{"$f":"SUM(K188:BB188)","v":-453037.37763064506},{"$f":"SUM(K180:K186)","v":0},{"$f":"SUM(L180:L186)","v":499.99999999999636},0,483.89795544888148,2744.6535842786202,824.27093132603568,3220.083755108908,1644.5214173137811,843.77905972968256,-2516.0877178261271,-2082.1441917540387,4662.7971766262772,-738.99920173322062,343.26777435130498,547.17984178095685,-15983.262000527448,-15983.262000527448,-15983.262000527448,-15983.262000527448,-15983.262000527448,-15983.262000527448,-15983.262000527448,-15983.262000527448,-15983.262000527448,-15983.262000527448,-15983.262000527448,-15983.262000527448,-15983.262000527448,-15983.262000527448,-15983.262000527448,-15983.262000527448,-15983.262000527448,-15983.262000527448,-15983.262000527448,-15983.262000527448,-15983.262000527448,-15983.262000527448,-15983.262000527448,-15983.262000527448,-15983.262000527448,-15983.262000527448,-15983.262000527448,-15983.262000527448,-15983.262000527448]
[]
[null,null,null,"Cash b/f","000'EUR",null,null,null,null,{"$f":"SUM(K190:BB190)","v":-6104397.4894595426},null,{"$f":"+K191","v":0},499.99999999999636,499.99999999999636,983.89795544887784,3728.551539727498,4552.8224710535342,7772.9062261624422,9417.4276434762232,10261.206703205906,7745.1189853797787,5662.9747936257399,10325.771970252017,9586.7727685187965,9930.0405428701015,10477.220384651058,-5506.0416158763892,-21489.303616403835,-37472.565616931286,-53455.827617458737,-69439.089617986188,-85422.35161851364,-101405.61361904109,-117388.87561956854,-133372.13762009598,-149355.39962062342,-165338.66162115085,-181321.92362167829,-197305.18562220572,-213288.44762273316,-229271.7096232606,-245254.97162378803,-261238.23362431547,-277221.49562484294,-293204.7576253704,-309188.01962589787,-325171.28162642533,-341154.5436269528,-357137.80562748027,-373121.06762800773,-389104.3296285352,-405087.59162906266,-421070.85362959013,-437054.11563011759]
[null,null,null,"Cash  c/f","000'EUR",null,null,null,null,{"$f":"SUM(K191:BB191)","v":-6557434.867090188},{"$f":"+K188+K190","v":0},{"$f":"+L188+L190","v":499.99999999999636},499.99999999999636,983.89795544887784,3728.551539727498,4552.8224710535342,7772.9062261624422,9417.4276434762232,10261.206703205906,7745.1189853797787,5662.9747936257399,10325.771970252017,9586.7727685187965,9930.0405428701015,10477.220384651058,-5506.0416158763892,-21489.303616403835,-37472.565616931286,-53455.827617458737,-69439.089617986188,-85422.35161851364,-101405.61361904109,-117388.87561956854,-133372.13762009598,-149355.39962062342,-165338.66162115085,-181321.92362167829,-197305.18562220572,-213288.44762273316,-229271.7096232606,-245254.97162378803,-261238.23362431547,-277221.49562484294,-293204.7576253704,-309188.01962589787,-325171.28162642533,-341154.5436269528,-357137.80562748027,-373121.06762800773,-389104.3296285352,-405087.59162906266,-421070.85362959013,-437054.11563011759,-453037.37763064506]
[]
[]
[null,null,null,"Operating WCR",null,null,null,null,null,null,null,{"$f":"L153+L154-L162","v":-186.04693498825597},{"$f":"M153+M154-M162","v":1619.9489874105095},3495.6565649550489,4838.7265637111341,5554.8035865550992,6316.6280515605285,6581.2926692943593,6785.2904022849943,6947.758517096212,7123.0508636731956,7196.0526134408165,7411.9341918440414,7634.2922175993635,7863.3209841273429,8099.220613651165]
[null,null,null,"WCR change",null,null,null,null,null,null,null,{"$f":"+L194","v":-186.04693498825597},{"$f":"+M194-L194","v":1805.9959223987655},{"$f":"+N194-M194","v":1875.7075775445394},1343.0699987560852,716.0770228439651,761.82446500542937,264.66461773383071,203.99773299063509,162.46811481121767,175.29234657698362,73.001749767620822,215.88157840322492,222.35802575532216,229.02876652797931,235.89962952382211]
[null,null,null,"Working capital (% sales)",null,null,null,null,null,null,null,null,{"$f":"M194/M125","v":0.5059580082438272},{"$f":"N194/N125","v":0.34744291189645227},0.28068262957410206,0.26638215802215143,0.26499101748055909,0.2556730406284895,0.25007842877864661,0.24621764231567209,0.24272089190190924,0.23577736210766573,0.23351027208739972,0.23126498100963622,0.2290412792691589,0.22683895927618627]

{"sheet":"IFS","index":7,"n_rows":194,"n_cols":56,"rows_kept":194,"cut":false,"hidden":false,"merged":[]}
[null,null,null,{"$f":"'Alt 1'!$C$2","v":"WORK IN PROGRESS: Last modified: July 17 2012"}]
[null,null,null,null,null,null,null,null,null,null,-1,{"$f":"+K2+1","v":0},{"$f":"+L2+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,{"$f":"+AH2+1","v":23},24,25,26,27,28,29,30,31,32]
[null,null,"Farm 1 : Ndiayène - Ordinary rice",null,null,null,null,null,null,null,{"$f":"'Alt 1'!J3","v":"2012-01-01"},{"$f":"'Alt 1'!K3","v":"2012-07-01"},{"$f":"'Alt 1'!L3","v":"2013-01-01"},{"$f":"'Alt 1'!M3","v":"2013-07-01"},{"$f":"'Alt 1'!N3","v":"2014-01-01"},{"$f":"'Alt 1'!O3","v":"2014-07-01"},{"$f":"'Alt 1'!P3","v":"2015-01-01"},{"$f":"'Alt 1'!Q3","v":"2015-07-01"},{"$f":"'Alt 1'!R3","v":"2016-01-01"},{"$f":"'Alt 1'!S3","v":"2016-07-01"},{"$f":"'Alt 1'!T3","v":"2017-01-01"},{"$f":"'Alt 1'!U3","v":"2017-07-01"},{"$f":"'Alt 1'!V3","v":"2018-01-01"},{"$f":"'Alt 1'!W3","v":"2018-07-01"},{"$f":"'Alt 1'!X3","v":"2019-01-01"},{"$f":"'Alt 1'!Y3","v":"2019-07-01"},{"$f":"'Alt 1'!Z3","v":"2020-01-01"},{"$f":"'Alt 1'!AA3","v":"2020-07-01"},{"$f":"'Alt 1'!AB3","v":"2021-01-01"},{"$f":"'Alt 1'!AC3","v":"2021-07-01"},{"$f":"'Alt 1'!AD3","v":"2022-01-01"},{"$f":"'Alt 1'!AE3","v":"2022-07-01"},{"$f":"'Alt 1'!AF3","v":"2023-01-01"},{"$f":"'Alt 1'!AG3","v":"2023-07-01"},{"$f":"'Alt 1'!AH3","v":"2024-01-01"},{"$f":"'Alt 1'!AI3","v":"2024-07-01"},{"$f":"'Alt 1'!AJ3","v":"2025-01-01"},{"$f":"'Alt 1'!AK3","v":"2025-07-01"},{"$f":"'Alt 1'!AL3","v":"2026-01-01"},{"$f":"'Alt 1'!AM3","v":"2026-07-01"},{"$f":"'Alt 1'!AN3","v":"2027-01-01"},{"$f":"'Alt 1'!AO3","v":"2027-07-01"},{"$f":"'Alt 1'!AP3","v":"2028-01-01"},{"$f":"'Alt 1'!AQ3","v":"2028-07-01"},{"$f":"'Alt 1'!AR3","v":"2029-01-01"},{"$f":"'Alt 1'!AS3","v":"2029-07-01"},{"$f":"'Alt 1'!AT3","v":"2030-01-01"},{"$f":"'Alt 1'!AU3","v":"2030-07-01"},{"$f":"'Alt 1'!AV3","v":"2031-01-01"},{"$f":"'Alt 1'!AW3","v":"2031-07-01"},{"$f":"'Alt 1'!AX3","v":"2032-01-01"},{"$f":"'Alt 1'!AY3","v":"2032-07-01"},{"$f":"'Alt 1'!AZ3","v":"2033-01-01"},{"$f":"'Alt 1'!BA3","v":"2033-07-01"}]
[null,null,null,"Semesters",null,null,null,null,null,{"$f":"'Alt 1'!I4","v":"2011-12-31"},{"$f":"'Alt 1'!J4","v":"2012-06-30"},{"$f":"'Alt 1'!K4","v":"2012-12-31"},{"$f":"'Alt 1'!L4","v":"2013-06-30"},{"$f":"'Alt 1'!M4","v":"2013-12-31"},{"$f":"'Alt 1'!N4","v":"2014-06-30"},{"$f":"'Alt 1'!O4","v":"2014-12-31"},{"$f":"'Alt 1'!P4","v":"2015-06-30"},{"$f":"'Alt 1'!Q4","v":"2015-12-31"},{"$f":"'Alt 1'!R4","v":"2016-06-30"},{"$f":"'Alt 1'!S4","v":"2016-12-31"},{"$f":"'Alt 1'!T4","v":"2017-06-30"},{"$f":"'Alt 1'!U4","v":"2017-12-31"},{"$f":"'Alt 1'!V4","v":"2018-06-30"},{"$f":"'Alt 1'!W4","v":"2018-12-31"},{"$f":"'Alt 1'!X4","v":"2019-06-30"},{"$f":"'Alt 1'!Y4","v":"2019-12-31"},{"$f":"'Alt 1'!Z4","v":"2020-06-30"},{"$f":"'Alt 1'!AA4","v":"2020-12-31"},{"$f":"'Alt 1'!AB4","v":"2021-06-30"},{"$f":"'Alt 1'!AC4","v":"2021-12-31"},{"$f":"'Alt 1'!AD4","v":"2022-06-30"},{"$f":"'Alt 1'!AE4","v":"2022-12-31"},{"$f":"'Alt 1'!AF4","v":"2023-06-30"},{"$f":"'Alt 1'!AG4","v":"2023-12-31"},{"$f":"'Alt 1'!AH4","v":"2024-06-30"},{"$f":"'Alt 1'!AI4","v":"2024-12-31"},{"$f":"'Alt 1'!AJ4","v":"2025-06-30"},{"$f":"'Alt 1'!AK4","v":"2025-12-31"},{"$f":"'Alt 1'!AL4","v":"2026-06-30"},{"$f":"'Alt 1'!AM4","v":"2026-12-31"},{"$f":"'Alt 1'!AN4","v":"2027-06-30"},{"$f":"'Alt 1'!AO4","v":"2027-12-31"},{"$f":"'Alt 1'!AP4","v":"2028-06-30"},{"$f":"'Alt 1'!AQ4","v":"2028-12-31"},{"$f":"'Alt 1'!AR4","v":"2029-06-30"},{"$f":"'Alt 1'!AS4","v":"2029-12-31"},{"$f":"'Alt 1'!AT4","v":"2030-06-30"},{"$f":"'Alt 1'!AU4","v":"2030-12-31"},{"$f":"'Alt 1'!AV4","v":"2031-06-30"},{"$f":"'Alt 1'!AW4","v":"2031-12-31"},{"$f":"'Alt 1'!AX4","v":"2032-06-30"},{"$f":"'Alt 1'!AY4","v":"2032-12-31"},{"$f":"'Alt 1'!AZ4","v":"2033-06-30"},{"$f":"'Alt 1'!BA4","v":"2033-12-31"}]
[]
[null,null,"Planning period",null,null,null,null,null,null,null,{"$f":"'Alt 1'!J6","v":1},{"$f":"'Alt 1'!K6","v":1},{"$f":"'Alt 1'!L6","v":1},{"$f":"'Alt 1'!M6","v":1},{"$f":"'Alt 1'!N6","v":1},{"$f":"'Alt 1'!O6","v":1},{"$f":"'Alt 1'!P6","v":1},{"$f":"'Alt 1'!Q6","v":1},{"$f":"'Alt 1'!R6","v":1},{"$f":"'Alt 1'!S6","v":0},{"$f":"'Alt 1'!T6","v":0},{"$f":"'Alt 1'!U6","v":0},{"$f":"'Alt 1'!V6","v":0},{"$f":"'Alt 1'!W6","v":0},{"$f":"'Alt 1'!X6","v":0},{"$f":"'Alt 1'!Y6","v":0},{"$f":"'Alt 1'!Z6","v":0},{"$f":"'Alt 1'!AA6","v":0},{"$f":"'Alt 1'!AB6","v":0},{"$f":"'Alt 1'!AC6","v":0},{"$f":"'Alt 1'!AD6","v":0},{"$f":"'Alt 1'!AE6","v":0},{"$f":"'Alt 1'!AF6","v":0},{"$f":"'Alt 1'!AG6","v":0},{"$f":"'Alt 1'!AH6","v":0},{"$f":"'Alt 1'!AI6","v":0},{"$f":"'Alt 1'!AJ6","v":0},{"$f":"'Alt 1'!AK6","v":0},{"$f":"'Alt 1'!AL6","v":0},{"$f":"'Alt 1'!AM6","v":0},{"$f":"'Alt 1'!AN6","v":0},{"$f":"'Alt 1'!AO6","v":0},{"$f":"'Alt 1'!AP6","v":0},{"$f":"'Alt 1'!AQ6","v":0},{"$f":"'Alt 1'!AR6","v":0},{"$f":"'Alt 1'!AS6","v":0},{"$f":"'Alt 1'!AT6","v":0},{"$f":"'Alt 1'!AU6","v":0},{"$f":"'Alt 1'!AV6","v":0},{"$f":"'Alt 1'!AW6","v":0},{"$f":"'Alt 1'!AX6","v":0},{"$f":"'Alt 1'!AY6","v":0},{"$f":"'Alt 1'!AZ6","v":0},{"$f":"'Alt 1'!BA6","v":0}]
[null,null,"Full Operations",null,null,null,null,null,null,{"$f":"SUM(K7:BB7)","v":30},{"$f":"'Alt 1'!J7","v":0},{"$f":"'Alt 1'!K7","v":0},{"$f":"'Alt 1'!L7","v":1},{"$f":"'Alt 1'!M7","v":1},{"$f":"'Alt 1'!N7","v":1},{"$f":"'Alt 1'!O7","v":1},{"$f":"'Alt 1'!P7","v":1},{"$f":"'Alt 1'!Q7","v":1},{"$f":"'Alt 1'!R7","v":1},{"$f":"'Alt 1'!S7","v":1},{"$f":"'Alt 1'!T7","v":1},{"$f":"'Alt 1'!U7","v":1},{"$f":"'Alt 1'!V7","v":1},{"$f":"'Alt 1'!W7","v":1},{"$f":"'Alt 1'!X7","v":1},{"$f":"'Alt 1'!Y7","v":1},{"$f":"'Alt 1'!Z7","v":1},{"$f":"'Alt 1'!AA7","v":1},{"$f":"'Alt 1'!AB7","v":1},{"$f":"'Alt 1'!AC7","v":1},{"$f":"'Alt 1'!AD7","v":1},{"$f":"'Alt 1'!AE7","v":1},{"$f":"'Alt 1'!AF7","v":1},{"$f":"'Alt 1'!AG7","v":1},{"$f":"'Alt 1'!AH7","v":1},{"$f":"'Alt 1'!AI7","v":1},{"$f":"'Alt 1'!AJ7","v":1},{"$f":"'Alt 1'!AK7","v":1},{"$f":"'Alt 1'!AL7","v":1},{"$f":"'Alt 1'!AM7","v":1},{"$f":"'Alt 1'!AN7","v":1},{"$f":"'Alt 1'!AO7","v":1},{"$f":"'Alt 1'!AP7","v":0},{"$f":"'Alt 1'!AQ7","v":0},{"$f":"'Alt 1'!AR7","v":0},{"$f":"'Alt 1'!AS7","v":0},{"$f":"'Alt 1'!AT7","v":0},{"$f":"'Alt 1'!AU7","v":0},{"$f":"'Alt 1'!AV7","v":0},{"$f":"'Alt 1'!AW7","v":0},{"$f":"'Alt 1'!AX7","v":0},{"$f":"'Alt 1'!AY7","v":0},{"$f":"'Alt 1'!AZ7","v":0},{"$f":"'Alt 1'!BA7","v":0}]
[]
[null,null,"Flags & Counters"]
[null,null,"Days in Period",null,"Num#",null,null,null,null,null,{"$f":"K4-K3+1","v":182},184,181,184,181,184,181,184,182,184,181,184,181,184,181,184,182,184,181,184,181,184,181,184,182,184,181,184,181,184,181,184,182,184,181,184,181,184,181,184,182,184,181,184]
[null,null,"Planning",null,"Num#",null,null,null,null,null,{"$f":"SUM($K6:K6)*K6","v":1},{"$f":"SUM($K6:L6)*L6","v":2},{"$f":"SUM($K6:M6)*M6","v":3},{"$f":"SUM($K6:N6)*N6","v":4},{"$f":"SUM($K6:O6)*O6","v":5},{"$f":"SUM($K6:P6)*P6","v":6},{"$f":"SUM($K6:Q6)*Q6","v":7},{"$f":"SUM($K6:R6)*R6","v":8},{"$f":"SUM($K6:S6)*S6","v":9},{"$f":"SUM($K6:T6)*T6","v":0},{"$f":"SUM($K6:U6)*U6","v":0},{"$f":"SUM($K6:V6)*V6","v":0},{"$f":"SUM($K6:W6)*W6","v":0},{"$f":"SUM($K6:X6)*X6","v":0},{"$f":"SUM($K6:Y6)*Y6","v":0},{"$f":"SUM($K6:Z6)*Z6","v":0},{"$f":"SUM($K6:AA6)*AA6","v":0},{"$f":"SUM($K6:AB6)*AB6","v":0},{"$f":"SUM($K6:AC6)*AC6","v":0},{"$f":"SUM($K6:AD6)*AD6","v":0},{"$f":"SUM($K6:AE6)*AE6","v":0},{"$f":"SUM($K6:AF6)*AF6","v":0},{"$f":"SUM($K6:AG6)*AG6","v":0},{"$f":"SUM($K6:AH6)*AH6","v":0},{"$f":"SUM($K6:AI6)*AI6","v":0},{"$f":"SUM($K6:AJ6)*AJ6","v":0},{"$f":"SUM($K6:AK6)*AK6","v":0},{"$f":"SUM($K6:AL6)*AL6","v":0},{"$f":"SUM($K6:AM6)*AM6","v":0},{"$f":"SUM($K6:AN6)*AN6","v":0},{"$f":"SUM($K6:AO6)*AO6","v":0},{"$f":"SUM($K6:AP6)*AP6","v":0},{"$f":"SUM($K6:AQ6)*AQ6","v":0},{"$f":"SUM($K6:AR6)*AR6","v":0},{"$f":"SUM($K6:AS6)*AS6","v":0},{"$f":"SUM($K6:AT6)*AT6","v":0},{"$f":"SUM($K6:AU6)*AU6","v":0},{"$f":"SUM($K6:AV6)*AV6","v":0},{"$f":"SUM($K6:AW6)*AW6","v":0},{"$f":"SUM($K6:AX6)*AX6","v":0},{"$f":"SUM($K6:AY6)*AY6","v":0},{"$f":"SUM($K6:AZ6)*AZ6","v":0},{"$f":"SUM($K6:BA6)*BA6","v":0},{"$f":"SUM($K6:BB6)*BB6","v":0}]
[null,null,"Year: Calendar",null,"Year",null,null,null,null,null,{"$f":"YEAR(K4)","v":2012},2012,2013,2013,2014,2014,2015,2015,2016,2016,2017,2017,2018,2018,2019,2019,2020,2020,2021,2021,2022,2022,2023,2023,2024,2024,2025,2025,2026,2026,2027,2027,2028,2028,2029,2029,2030,2030,2031,2031,2032,2032,2033,2033]
[null,null,"Semester: Operational",null,"Num#",null,null,null,null,null,{"$f":"SUM($K7:K7)*K7","v":0},{"$f":"SUM($K7:L7)*L7","v":0},{"$f":"SUM($K7:M7)*M7","v":1},{"$f":"SUM($K7:N7)*N7","v":2},{"$f":"SUM($K7:O7)*O7","v":3},{"$f":"SUM($K7:P7)*P7","v":4},{"$f":"SUM($K7:Q7)*Q7","v":5},{"$f":"SUM($K7:R7)*R7","v":6},{"$f":"SUM($K7:S7)*S7","v":7},{"$f":"SUM($K7:T7)*T7","v":8},{"$f":"SUM($K7:U7)*U7","v":9},{"$f":"SUM($K7:V7)*V7","v":10},{"$f":"SUM($K7:W7)*W7","v":11},{"$f":"SUM($K7:X7)*X7","v":12},{"$f":"SUM($K7:Y7)*Y7","v":13},{"$f":"SUM($K7:Z7)*Z7","v":14},{"$f":"SUM($K7:AA7)*AA7","v":15},{"$f":"SUM($K7:AB7)*AB7","v":16},{"$f":"SUM($K7:AC7)*AC7","v":17},{"$f":"SUM($K7:AD7)*AD7","v":18},{"$f":"SUM($K7:AE7)*AE7","v":19},{"$f":"SUM($K7:AF7)*AF7","v":20},{"$f":"SUM($K7:AG7)*AG7","v":21},{"$f":"SUM($K7:AH7)*AH7","v":22},{"$f":"SUM($K7:AI7)*AI7","v":23},{"$f":"SUM($K7:AJ7)*AJ7","v":24},{"$f":"SUM($K7:AK7)*AK7","v":25},{"$f":"SUM($K7:AL7)*AL7","v":26},{"$f":"SUM($K7:AM7)*AM7","v":27},{"$f":"SUM($K7:AN7)*AN7","v":28},{"$f":"SUM($K7:AO7)*AO7","v":29},{"$f":"SUM($K7:AP7)*AP7","v":30},{"$f":"SUM($K7:AQ7)*AQ7","v":0},{"$f":"SUM($K7:AR7)*AR7","v":0},{"$f":"SUM($K7:AS7)*AS7","v":0},{"$f":"SUM($K7:AT7)*AT7","v":0},{"$f":"SUM($K7:AU7)*AU7","v":0},{"$f":"SUM($K7:AV7)*AV7","v":0},{"$f":"SUM($K7:AW7)*AW7","v":0},{"$f":"SUM($K7:AX7)*AX7","v":0},{"$f":"SUM($K7:AY7)*AY7","v":0},{"$f":"SUM($K7:AZ7)*AZ7","v":0},{"$f":"SUM($K7:BA7)*BA7","v":0},{"$f":"SUM($K7:BB7)*BB7","v":0}]
[null,null,"Year: Operational",null,"Num#",null,null,null,null,null,{"$f":"SUM($K15:K15)","v":0},{"$f":"SUM($K15:L15)","v":0},{"$f":"SUM($K15:M15)","v":1},{"$f":"SUM($K15:N15)","v":1},{"$f":"SUM($K15:O15)","v":2},{"$f":"SUM($K15:P15)","v":2},{"$f":"SUM($K15:Q15)","v":3},{"$f":"SUM($K15:R15)","v":3},{"$f":"SUM($K15:S15)","v":4},{"$f":"SUM($K15:T15)","v":4},{"$f":"SUM($K15:U15)","v":5},{"$f":"SUM($K15:V15)","v":5},{"$f":"SUM($K15:W15)","v":6},{"$f":"SUM($K15:X15)","v":6},{"$f":"SUM($K15:Y15)","v":7},{"$f":"SUM($K15:Z15)","v":7},{"$f":"SUM($K15:AA15)","v":8},{"$f":"SUM($K15:AB15)","v":8},{"$f":"SUM($K15:AC15)","v":9},{"$f":"SUM($K15:AD15)","v":9},{"$f":"SUM($K15:AE15)","v":10},{"$f":"SUM($K15:AF15)","v":10},{"$f":"SUM($K15:AG15)","v":11},{"$f":"SUM($K15:AH15)","v":11},{"$f":"SUM($K15:AI15)","v":12},{"$f":"SUM($K15:AJ15)","v":12},{"$f":"SUM($K15:AK15)","v":13},{"$f":"SUM($K15:AL15)","v":13},{"$f":"SUM($K15:AM15)","v":14},{"$f":"SUM($K15:AN15)","v":14},{"$f":"SUM($K15:AO15)","v":15},{"$f":"SUM($K15:AP15)","v":15},{"$f":"SUM($K15:AQ15)","v":15},{"$f":"SUM($K15:AR15)","v":15},{"$f":"SUM($K15:AS15)","v":15},{"$f":"SUM($K15:AT15)","v":15},{"$f":"SUM($K15:AU15)","v":15},{"$f":"SUM($K15:AV15)","v":15},{"$f":"SUM($K15:AW15)","v":15},{"$f":"SUM($K15:AX15)","v":15},{"$f":"SUM($K15:AY15)","v":15},{"$f":"SUM($K15:AZ15)","v":15},{"$f":"SUM($K15:BA15)","v":15},{"$f":"SUM($K15:BB15)","v":15}]
[null,null,"Start of Year Flag",null,"[1,0]",null,null,null,null,null,{"$f":"IF((MONTH(K3)=1),1,0)*K7","v":0},{"$f":"IF((MONTH(L3)=1),1,0)*L7","v":0},{"$f":"IF((MONTH(M3)=1),1,0)*M7","v":1},0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Start of semester Flag",null,"[1,0]",null,null,null,null,null,{"$f":"IF(OR(MONTH(K4)=12, MONTH(K4)=6),1,0)","v":1},{"$f":"IF(OR(MONTH(L4)=12, MONTH(L4)=6),1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,{"$f":"'Alt 1'!C23","v":"Euro Inflation rate"},null,null,null,null,null,null,null,{"$f":"'Alt 1'!J24","v":1},{"$f":"'Alt 1'!K24","v":1},{"$f":"'Alt 1'!L24","v":1},{"$f":"'Alt 1'!M24","v":1},{"$f":"'Alt 1'!N24","v":1.03},{"$f":"'Alt 1'!O24","v":1.03},{"$f":"'Alt 1'!P24","v":1.0609},{"$f":"'Alt 1'!Q24","v":1.0609},{"$f":"'Alt 1'!R24","v":1.092727},{"$f":"'Alt 1'!S24","v":1.092727},{"$f":"'Alt 1'!T24","v":1.1255088100000001},{"$f":"'Alt 1'!U24","v":1.1255088100000001},{"$f":"'Alt 1'!V24","v":1.1592740743000001},{"$f":"'Alt 1'!W24","v":1.1592740743000001},{"$f":"'Alt 1'!X24","v":1.1940522965290001},{"$f":"'Alt 1'!Y24","v":1.1940522965290001},{"$f":"'Alt 1'!Z24","v":1.2298738654248702},{"$f":"'Alt 1'!AA24","v":1.2298738654248702},{"$f":"'Alt 1'!AB24","v":1.2667700813876164},{"$f":"'Alt 1'!AC24","v":1.2667700813876164},{"$f":"'Alt 1'!AD24","v":1.3047731838292449},{"$f":"'Alt 1'!AE24","v":1.3047731838292449},{"$f":"'Alt 1'!AF24","v":1.3439163793441222},{"$f":"'Alt 1'!AG24","v":1.3439163793441222},{"$f":"'Alt 1'!AH24","v":1.3842338707244459},{"$f":"'Alt 1'!AI24","v":1.3842338707244459},{"$f":"'Alt 1'!AJ24","v":1.4257608868461793},{"$f":"'Alt 1'!AK24","v":1.4257608868461793},{"$f":"'Alt 1'!AL24","v":1.4685337134515648},{"$f":"'Alt 1'!AM24","v":1.4685337134515648},{"$f":"'Alt 1'!AN24","v":1.5125897248551119},{"$f":"'Alt 1'!AO24","v":1.5125897248551119},{"$f":"'Alt 1'!AP24","v":0},{"$f":"'Alt 1'!AQ24","v":0},{"$f":"'Alt 1'!AR24","v":0},{"$f":"'Alt 1'!AS24","v":0},{"$f":"'Alt 1'!AT24","v":0},{"$f":"'Alt 1'!AU24","v":0},{"$f":"'Alt 1'!AV24","v":0},{"$f":"'Alt 1'!AW24","v":0},{"$f":"'Alt 1'!AX24","v":0},{"$f":"'Alt 1'!AY24","v":0},{"$f":"'Alt 1'!AZ24","v":0},{"$f":"'Alt 1'!BA24","v":0}]
[]
[null,null,"Cashflow Waterfall"]
[]
[null,null,"Revenues"]
[]
[null,null,null,{"$f":"'Alt 1'!C201","v":"Farm 1: importers sales of ordinary rice "},"000'EUR",null,null,null,null,{"$f":"SUM(K24:BB24)","v":36920.255189875206},{"$f":"'Alt 1'!J201/Thousand","v":0},{"$f":"'Alt 1'!K201/Thousand","v":0},{"$f":"'Alt 1'!L201/Thousand","v":0},{"$f":"'Alt 1'!M201/Thousand","v":0},{"$f":"'Alt 1'!N201/Thousand","v":438.4860480000001},{"$f":"'Alt 1'!O201/Thousand","v":2466.4840200000008},{"$f":"'Alt 1'!P201/Thousand","v":3198.512116800001},{"$f":"'Alt 1'!Q201/Thousand","v":5956.8329620800005},{"$f":"'Alt 1'!R201/Thousand","v":6175.3451760000016},{"$f":"'Alt 1'!S201/Thousand","v":9485.3301903360025},{"$f":"'Alt 1'!T201/Thousand","v":3914.5807134720017},{"$f":"'Alt 1'!U201/Thousand","v":5284.6839631872017},{"$f":"'Alt 1'!V201/Thousand","v":0},{"$f":"'Alt 1'!W201/Thousand","v":0},{"$f":"'Alt 1'!X201/Thousand","v":0},{"$f":"'Alt 1'!Y201/Thousand","v":0},{"$f":"'Alt 1'!Z201/Thousand","v":0},{"$f":"'Alt 1'!AA201/Thousand","v":0},{"$f":"'Alt 1'!AB201/Thousand","v":0},{"$f":"'Alt 1'!AC201/Thousand","v":0},{"$f":"'Alt 1'!AD201/Thousand","v":0},{"$f":"'Alt 1'!AE201/Thousand","v":0},{"$f":"'Alt 1'!AF201/Thousand","v":0},{"$f":"'Alt 1'!AG201/Thousand","v":0},{"$f":"'Alt 1'!AH201/Thousand","v":0},{"$f":"'Alt 1'!AI201/Thousand","v":0},{"$f":"'Alt 1'!AJ201/Thousand","v":0},{"$f":"'Alt 1'!AK201/Thousand","v":0},{"$f":"'Alt 1'!AL201/Thousand","v":0},{"$f":"'Alt 1'!AM201/Thousand","v":0},{"$f":"'Alt 1'!AN201/Thousand","v":0},{"$f":"'Alt 1'!AO201/Thousand","v":0},{"$f":"'Alt 1'!AP201/Thousand","v":0},{"$f":"'Alt 1'!AQ201/Thousand","v":0},{"$f":"'Alt 1'!AR201/Thousand","v":0},{"$f":"'Alt 1'!AS201/Thousand","v":0},{"$f":"'Alt 1'!AT201/Thousand","v":0},{"$f":"'Alt 1'!AU201/Thousand","v":0},{"$f":"'Alt 1'!AV201/Thousand","v":0},{"$f":"'Alt 1'!AW201/Thousand","v":0},{"$f":"'Alt 1'!AX201/Thousand","v":0},{"$f":"'Alt 1'!AY201/Thousand","v":0},{"$f":"'Alt 1'!AZ201/Thousand","v":0},{"$f":"'Alt 1'!BA201/Thousand","v":0}]
[null,null,null,{"$f":"'Alt 1'!C202","v":"Farm 1: Local sales of flour"},"000'EUR",null,null,null,null,{"$f":"SUM(K25:BB25)","v":16105.124555797855},{"$f":"'Alt 1'!J202/Thousand","v":0},{"$f":"'Alt 1'!K202/Thousand","v":0},{"$f":"'Alt 1'!L202/Thousand","v":0},{"$f":"'Alt 1'!M202/Thousand","v":0},{"$f":"'Alt 1'!N202/Thousand","v":23.859932891942613},{"$f":"'Alt 1'!O202/Thousand","v":134.21212251717725},{"$f":"'Alt 1'!P202/Thousand","v":174.04495492844811},{"$f":"'Alt 1'!Q202/Thousand","v":324.13718833704041},{"$f":"'Alt 1'!R202/Thousand","v":336.0273882281918},{"$f":"'Alt 1'!S202/Thousand","v":516.13806831850263},{"$f":"'Alt 1'!T202/Thousand","v":426.01872305654189},{"$f":"'Alt 1'!U202/Thousand","v":575.12527612633153},{"$f":"'Alt 1'!V202/Thousand","v":474.07363501731993},{"$f":"'Alt 1'!W202/Thousand","v":638.0056396494773},{"$f":"'Alt 1'!X202/Thousand","v":516.07567296091054},{"$f":"'Alt 1'!Y202/Thousand","v":663.52586523545654},{"$f":"'Alt 1'!Z202/Thousand","v":536.7186998793469},{"$f":"'Alt 1'!AA202/Thousand","v":690.06689984487468},{"$f":"'Alt 1'!AB202/Thousand","v":558.1874478745209},{"$f":"'Alt 1'!AC202/Thousand","v":717.66957583866963},{"$f":"'Alt 1'!AD202/Thousand","v":580.51494578950178},{"$f":"'Alt 1'!AE202/Thousand","v":746.37635887221654},{"$f":"'Alt 1'!AF202/Thousand","v":603.73554362108189},{"$f":"'Alt 1'!AG202/Thousand","v":776.23141322710512},{"$f":"'Alt 1'!AH202/Thousand","v":627.88496536592515},{"$f":"'Alt 1'!AI202/Thousand","v":807.28066975618935},{"$f":"'Alt 1'!AJ202/Thousand","v":653.00036398056204},{"$f":"'Alt 1'!AK202/Thousand","v":839.57189654643719},{"$f":"'Alt 1'!AL202/Thousand","v":679.12037853978472},{"$f":"'Alt 1'!AM202/Thousand","v":873.15477240829466},{"$f":"'Alt 1'!AN202/Thousand","v":706.28519368137597},{"$f":"'Alt 1'!AO202/Thousand","v":908.08096330462638},{"$f":"'Alt 1'!AP202/Thousand","v":0},{"$f":"'Alt 1'!AQ202/Thousand","v":0},{"$f":"'Alt 1'!AR202/Thousand","v":0},{"$f":"'Alt 1'!AS202/Thousand","v":0},{"$f":"'Alt 1'!AT202/Thousand","v":0},{"$f":"'Alt 1'!AU202/Thousand","v":0},{"$f":"'Alt 1'!AV202/Thousand","v":0},{"$f":"'Alt 1'!AW202/Thousand","v":0},{"$f":"'Alt 1'!AX202/Thousand","v":0},{"$f":"'Alt 1'!AY202/Thousand","v":0},{"$f":"'Alt 1'!AZ202/Thousand","v":0},{"$f":"'Alt 1'!BA202/Thousand","v":0}]
[null,null,{"$f":"'Alt 1'!C203","v":"Farm 1 Subtotal: Local Market"},null,"000'EUR",null,null,null,null,53025.379745673054,{"$f":"SUM(K24:K25)","v":0},{"$f":"SUM(L24:L25)","v":0},0,0,462.3459808919427,2600.696142517178,3372.557071728449,6280.9701504170407,6511.3725642281934,10001.468258654506,4340.5994365285433,5859.809239313533,474.07363501731993,638.0056396494773,516.07567296091054,663.52586523545654,536.7186998793469,690.06689984487468,558.1874478745209,717.66957583866963,580.51494578950178,746.37635887221654,603.73554362108189,776.23141322710512,627.88496536592515,807.28066975618935,653.00036398056204,839.57189654643719,679.12037853978472,{"$f":"SUM(AN24:AN25)","v":873.15477240829466},706.28519368137597,908.08096330462638,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"'Alt 1'!C204","v":"Farm 1: Ordinary rice wholesalers discounted sales"},"000'EUR",null,null,null,null,42094.597526554135,{"$f":"'Alt 1'!J204/Thousand","v":0},{"$f":"'Alt 1'!K204/Thousand","v":0},{"$f":"'Alt 1'!L204/Thousand","v":0},{"$f":"'Alt 1'!M204/Thousand","v":0},{"$f":"'Alt 1'!N204/Thousand","v":0},{"$f":"'Alt 1'!O204/Thousand","v":0},{"$f":"'Alt 1'!P204/Thousand","v":0},{"$f":"'Alt 1'!Q204/Thousand","v":0},{"$f":"'Alt 1'!R204/Thousand","v":0},{"$f":"'Alt 1'!S204/Thousand","v":0},{"$f":"'Alt 1'!T204/Thousand","v":4071.16394201088},{"$f":"'Alt 1'!U204/Thousand","v":5496.0713217146895},{"$f":"'Alt 1'!V204/Thousand","v":9060.7824693394159},{"$f":"'Alt 1'!W204/Thousand","v":12193.950239110989},{"$f":"'Alt 1'!X204/Thousand","v":4931.775430040444},{"$f":"'Alt 1'!Y204/Thousand","v":6340.8541243377149},{"$f":"'Alt 1'!Z204/Thousand","v":0},{"$f":"'Alt 1'!AA204/Thousand","v":0},{"$f":"'Alt 1'!AB204/Thousand","v":0},{"$f":"'Alt 1'!AC204/Thousand","v":0},{"$f":"'Alt 1'!AD204/Thousand","v":0},{"$f":"'Alt 1'!AE204/Thousand","v":0},{"$f":"'Alt 1'!AF204/Thousand","v":0},{"$f":"'Alt 1'!AG204/Thousand","v":0},{"$f":"'Alt 1'!AH204/Thousand","v":0},{"$f":"'Alt 1'!AI204/Thousand","v":0},{"$f":"'Alt 1'!AJ204/Thousand","v":0},{"$f":"'Alt 1'!AK204/Thousand","v":0},{"$f":"'Alt 1'!AL204/Thousand","v":0},{"$f":"'Alt 1'!AM204/Thousand","v":0},{"$f":"'Alt 1'!AN204/Thousand","v":0},{"$f":"'Alt 1'!AO204/Thousand","v":0},{"$f":"'Alt 1'!AP204/Thousand","v":0},{"$f":"'Alt 1'!AQ204/Thousand","v":0},{"$f":"'Alt 1'!AR204/Thousand","v":0},{"$f":"'Alt 1'!AS204/Thousand","v":0},{"$f":"'Alt 1'!AT204/Thousand","v":0},{"$f":"'Alt 1'!AU204/Thousand","v":0},{"$f":"'Alt 1'!AV204/Thousand","v":0},{"$f":"'Alt 1'!AW204/Thousand","v":0},{"$f":"'Alt 1'!AX204/Thousand","v":0},{"$f":"'Alt 1'!AY204/Thousand","v":0},{"$f":"'Alt 1'!AZ204/Thousand","v":0},{"$f":"'Alt 1'!BA204/Thousand","v":0}]
[null,null,null,{"$f":"'Alt 1'!C205","v":"Farm 1: Flour sales"},"000'EUR",null,null,null,null,0,{"$f":"'Alt 1'!J205/Thousand","v":0},{"$f":"'Alt 1'!K205/Thousand","v":0},{"$f":"'Alt 1'!L205/Thousand","v":0},{"$f":"'Alt 1'!M205/Thousand","v":0},{"$f":"'Alt 1'!N205/Thousand","v":0},{"$f":"'Alt 1'!O205/Thousand","v":0},{"$f":"'Alt 1'!P205/Thousand","v":0},{"$f":"'Alt 1'!Q205/Thousand","v":0},{"$f":"'Alt 1'!R205/Thousand","v":0},{"$f":"'Alt 1'!S205/Thousand","v":0},{"$f":"'Alt 1'!T205/Thousand","v":0},{"$f":"'Alt 1'!U205/Thousand","v":0},{"$f":"'Alt 1'!V205/Thousand","v":0},{"$f":"'Alt 1'!W205/Thousand","v":0},{"$f":"'Alt 1'!X205/Thousand","v":0},{"$f":"'Alt 1'!Y205/Thousand","v":0},{"$f":"'Alt 1'!Z205/Thousand","v":0},{"$f":"'Alt 1'!AA205/Thousand","v":0},{"$f":"'Alt 1'!AB205/Thousand","v":0},{"$f":"'Alt 1'!AC205/Thousand","v":0},{"$f":"'Alt 1'!AD205/Thousand","v":0},{"$f":"'Alt 1'!AE205/Thousand","v":0},{"$f":"'Alt 1'!AF205/Thousand","v":0},{"$f":"'Alt 1'!AG205/Thousand","v":0},{"$f":"'Alt 1'!AH205/Thousand","v":0},{"$f":"'Alt 1'!AI205/Thousand","v":0},{"$f":"'Alt 1'!AJ205/Thousand","v":0},{"$f":"'Alt 1'!AK205/Thousand","v":0},{"$f":"'Alt 1'!AL205/Thousand","v":0},{"$f":"'Alt 1'!AM205/Thousand","v":0},{"$f":"'Alt 1'!AN205/Thousand","v":0},{"$f":"'Alt 1'!AO205/Thousand","v":0},{"$f":"'Alt 1'!AP205/Thousand","v":0},{"$f":"'Alt 1'!AQ205/Thousand","v":0},{"$f":"'Alt 1'!AR205/Thousand","v":0},{"$f":"'Alt 1'!AS205/Thousand","v":0},{"$f":"'Alt 1'!AT205/Thousand","v":0},{"$f":"'Alt 1'!AU205/Thousand","v":0},{"$f":"'Alt 1'!AV205/Thousand","v":0},{"$f":"'Alt 1'!AW205/Thousand","v":0},{"$f":"'Alt 1'!AX205/Thousand","v":0},{"$f":"'Alt 1'!AY205/Thousand","v":0},{"$f":"'Alt 1'!AZ205/Thousand","v":0},{"$f":"'Alt 1'!BA205/Thousand","v":0}]
[null,null,{"$f":"'Alt 1'!C206","v":"Farm 1: Subtotal: wholesalers discounted"},null,"000'EUR",null,null,null,null,42094.597526554135,{"$f":"SUM(K28:K29)","v":0},{"$f":"SUM(L28:L29)","v":0},0,0,0,0,0,0,0,0,4071.16394201088,5496.0713217146895,9060.7824693394159,12193.950239110989,4931.775430040444,6340.8541243377149,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN28:AN29)","v":0},{"$f":"SUM(AO28:AO29)","v":0},{"$f":"SUM(AP28:AP29)","v":0},{"$f":"SUM(AQ28:AQ29)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"'Alt 1'!C207","v":"Farm 1: Ordinary rice wholesalers sales"},"000'EUR",null,null,null,null,{"$f":"SUM(K32:BB32)","v":233876.51837863013},{"$f":"'Alt 1'!J207/Thousand","v":0},{"$f":"'Alt 1'!K207/Thousand","v":0},{"$f":"'Alt 1'!L207/Thousand","v":0},{"$f":"'Alt 1'!M207/Thousand","v":0},{"$f":"'Alt 1'!N207/Thousand","v":0},{"$f":"'Alt 1'!O207/Thousand","v":0},{"$f":"'Alt 1'!P207/Thousand","v":0},{"$f":"'Alt 1'!Q207/Thousand","v":0},{"$f":"'Alt 1'!R207/Thousand","v":0},{"$f":"'Alt 1'!S207/Thousand","v":0},{"$f":"'Alt 1'!T207/Thousand","v":0},{"$f":"'Alt 1'!U207/Thousand","v":0},{"$f":"'Alt 1'!V207/Thousand","v":0},{"$f":"'Alt 1'!W207/Thousand","v":0},{"$f":"'Alt 1'!X207/Thousand","v":5074.0381828300751},{"$f":"'Alt 1'!Y207/Thousand","v":6523.7633779243815},{"$f":"'Alt 1'!Z207/Thousand","v":10553.999420286556},{"$f":"'Alt 1'!AA207/Thousand","v":13569.427826082714},{"$f":"'Alt 1'!AB207/Thousand","v":10976.159397098016},{"$f":"'Alt 1'!AC207/Thousand","v":14112.204939126023},{"$f":"'Alt 1'!AD207/Thousand","v":11415.205772981939},{"$f":"'Alt 1'!AE207/Thousand","v":14676.693136691063},{"$f":"'Alt 1'!AF207/Thousand","v":11871.814003901216},{"$f":"'Alt 1'!AG207/Thousand","v":15263.760862158704},{"$f":"'Alt 1'!AH207/Thousand","v":12346.686564057267},{"$f":"'Alt 1'!AI207/Thousand","v":15874.311296645055},{"$f":"'Alt 1'!AJ207/Thousand","v":12840.55402661956},{"$f":"'Alt 1'!AK207/Thousand","v":16509.283748510861},{"$f":"'Alt 1'!AL207/Thousand","v":13354.176187684341},{"$f":"'Alt 1'!AM207/Thousand","v":17169.655098451294},{"$f":"'Alt 1'!AN207/Thousand","v":13888.343235191714},{"$f":"'Alt 1'!AO207/Thousand","v":17856.441302389347},{"$f":"'Alt 1'!AP207/Thousand","v":0},{"$f":"'Alt 1'!AQ207/Thousand","v":0},{"$f":"'Alt 1'!AR207/Thousand","v":0},{"$f":"'Alt 1'!AS207/Thousand","v":0},{"$f":"'Alt 1'!AT207/Thousand","v":0},{"$f":"'Alt 1'!AU207/Thousand","v":0},{"$f":"'Alt 1'!AV207/Thousand","v":0},{"$f":"'Alt 1'!AW207/Thousand","v":0},{"$f":"'Alt 1'!AX207/Thousand","v":0},{"$f":"'Alt 1'!AY207/Thousand","v":0},{"$f":"'Alt 1'!AZ207/Thousand","v":0},{"$f":"'Alt 1'!BA207/Thousand","v":0}]
[null,null,null,{"$f":"'Alt 1'!C208","v":"Farm 1: Flour sales"},"000'EUR",null,null,null,null,0,{"$f":"'Alt 1'!J208/Thousand","v":0},{"$f":"'Alt 1'!K208/Thousand","v":0},{"$f":"'Alt 1'!L208/Thousand","v":0},{"$f":"'Alt 1'!M208/Thousand","v":0},{"$f":"'Alt 1'!N208/Thousand","v":0},{"$f":"'Alt 1'!O208/Thousand","v":0},{"$f":"'Alt 1'!P208/Thousand","v":0},{"$f":"'Alt 1'!Q208/Thousand","v":0},{"$f":"'Alt 1'!R208/Thousand","v":0},{"$f":"'Alt 1'!S208/Thousand","v":0},{"$f":"'Alt 1'!T208/Thousand","v":0},{"$f":"'Alt 1'!U208/Thousand","v":0},{"$f":"'Alt 1'!V208/Thousand","v":0},{"$f":"'Alt 1'!W208/Thousand","v":0},{"$f":"'Alt 1'!X208/Thousand","v":0},{"$f":"'Alt 1'!Y208/Thousand","v":0},{"$f":"'Alt 1'!Z208/Thousand","v":0},{"$f":"'Alt 1'!AA208/Thousand","v":0},{"$f":"'Alt 1'!AB208/Thousand","v":0},{"$f":"'Alt 1'!AC208/Thousand","v":0},{"$f":"'Alt 1'!AD208/Thousand","v":0},{"$f":"'Alt 1'!AE208/Thousand","v":0},{"$f":"'Alt 1'!AF208/Thousand","v":0},{"$f":"'Alt 1'!AG208/Thousand","v":0},{"$f":"'Alt 1'!AH208/Thousand","v":0},{"$f":"'Alt 1'!AI208/Thousand","v":0},{"$f":"'Alt 1'!AJ208/Thousand","v":0},{"$f":"'Alt 1'!AK208/Thousand","v":0},{"$f":"'Alt 1'!AL208/Thousand","v":0},{"$f":"'Alt 1'!AM208/Thousand","v":0},{"$f":"'Alt 1'!AN208/Thousand","v":0},{"$f":"'Alt 1'!AO208/Thousand","v":0},{"$f":"'Alt 1'!AP208/Thousand","v":0},{"$f":"'Alt 1'!AQ208/Thousand","v":0},{"$f":"'Alt 1'!AR208/Thousand","v":0},{"$f":"'Alt 1'!AS208/Thousand","v":0},{"$f":"'Alt 1'!AT208/Thousand","v":0},{"$f":"'Alt 1'!AU208/Thousand","v":0},{"$f":"'Alt 1'!AV208/Thousand","v":0},{"$f":"'Alt 1'!AW208/Thousand","v":0},{"$f":"'Alt 1'!AX208/Thousand","v":0},{"$f":"'Alt 1'!AY208/Thousand","v":0},{"$f":"'Alt 1'!AZ208/Thousand","v":0},{"$f":"'Alt 1'!BA208/Thousand","v":0}]
[null,null,{"$f":"'Alt 1'!C209","v":"Farm 1: Subtotal:wholesalers"},null,"000'EUR",null,null,null,null,233876.51837863013,{"$f":"SUM(K32:K33)","v":0},{"$f":"SUM(L32:L33)","v":0},{"$f":"SUM(M32:M33)","v":0},{"$f":"SUM(N32:N33)","v":0},{"$f":"SUM(O32:O33)","v":0},{"$f":"SUM(P32:P33)","v":0},{"$f":"SUM(Q32:Q33)","v":0},{"$f":"SUM(R32:R33)","v":0},{"$f":"SUM(S32:S33)","v":0},{"$f":"SUM(T32:T33)","v":0},{"$f":"SUM(U32:U33)","v":0},{"$f":"SUM(V32:V33)","v":0},{"$f":"SUM(W32:W33)","v":0},{"$f":"SUM(X32:X33)","v":0},{"$f":"SUM(Y32:Y33)","v":5074.0381828300751},{"$f":"SUM(Z32:Z33)","v":6523.7633779243815},{"$f":"SUM(AA32:AA33)","v":10553.999420286556},{"$f":"SUM(AB32:AB33)","v":13569.427826082714},{"$f":"SUM(AC32:AC33)","v":10976.159397098016},{"$f":"SUM(AD32:AD33)","v":14112.204939126023},{"$f":"SUM(AE32:AE33)","v":11415.205772981939},{"$f":"SUM(AF32:AF33)","v":14676.693136691063},{"$f":"SUM(AG32:AG33)","v":11871.814003901216},{"$f":"SUM(AH32:AH33)","v":15263.760862158704},{"$f":"SUM(AI32:AI33)","v":12346.686564057267},{"$f":"SUM(AJ32:AJ33)","v":15874.311296645055},{"$f":"SUM(AK32:AK33)","v":12840.55402661956},{"$f":"SUM(AL32:AL33)","v":16509.283748510861},{"$f":"SUM(AM32:AM33)","v":13354.176187684341},{"$f":"SUM(AN32:AN33)","v":17169.655098451294},{"$f":"SUM(AO32:AO33)","v":13888.343235191714},{"$f":"SUM(AP32:AP33)","v":17856.441302389347},{"$f":"SUM(AQ32:AQ33)","v":0},{"$f":"SUM(AR32:AR33)","v":0},{"$f":"SUM(AS32:AS33)","v":0},{"$f":"SUM(AT32:AT33)","v":0},{"$f":"SUM(AU32:AU33)","v":0},{"$f":"SUM(AV32:AV33)","v":0},{"$f":"SUM(AW32:AW33)","v":0},{"$f":"SUM(AX32:AX33)","v":0},{"$f":"SUM(AY32:AY33)","v":0},{"$f":"SUM(AZ32:AZ33)","v":0},{"$f":"SUM(BA32:BA33)","v":0},{"$f":"SUM(BB32:BB33)","v":0}]
[]
[null,null,null,{"$f":"'Alt 1'!C212","v":"Trading: Local sales of ordinary rice"},"000'EUR",null,null,null,null,1711.8782626682887,{"$f":"'Alt 1'!J212/Thousand","v":0},{"$f":"'Alt 1'!K212/Thousand","v":0},{"$f":"'Alt 1'!L212/Thousand","v":0},{"$f":"'Alt 1'!M212/Thousand","v":0},{"$f":"'Alt 1'!N212/Thousand","v":18.792259200000004},{"$f":"'Alt 1'!O212/Thousand","v":112.75355520000004},{"$f":"'Alt 1'!P212/Thousand","v":138.97919692800005},{"$f":"'Alt 1'!Q212/Thousand","v":247.55669452800015},{"$f":"'Alt 1'!R212/Thousand","v":282.30149376000003},{"$f":"'Alt 1'!S212/Thousand","v":406.51415101440006},{"$f":"'Alt 1'!T212/Thousand","v":223.13110066790406},{"$f":"'Alt 1'!U212/Thousand","v":281.84981136998414},{"$f":"'Alt 1'!V212/Thousand","v":0},{"$f":"'Alt 1'!W212/Thousand","v":0},{"$f":"'Alt 1'!X212/Thousand","v":0},{"$f":"'Alt 1'!Y212/Thousand","v":0},{"$f":"'Alt 1'!Z212/Thousand","v":0},{"$f":"'Alt 1'!AA212/Thousand","v":0},{"$f":"'Alt 1'!AB212/Thousand","v":0},{"$f":"'Alt 1'!AC212/Thousand","v":0},{"$f":"'Alt 1'!AD212/Thousand","v":0},{"$f":"'Alt 1'!AE212/Thousand","v":0},{"$f":"'Alt 1'!AF212/Thousand","v":0},{"$f":"'Alt 1'!AG212/Thousand","v":0},{"$f":"'Alt 1'!AH212/Thousand","v":0},{"$f":"'Alt 1'!AI212/Thousand","v":0},{"$f":"'Alt 1'!AJ212/Thousand","v":0},{"$f":"'Alt 1'!AK212/Thousand","v":0},{"$f":"'Alt 1'!AL212/Thousand","v":0},{"$f":"'Alt 1'!AM212/Thousand","v":0},{"$f":"'Alt 1'!AN212/Thousand","v":0},{"$f":"'Alt 1'!AO212/Thousand","v":0},{"$f":"'Alt 1'!AP212/Thousand","v":0},{"$f":"'Alt 1'!AQ212/Thousand","v":0},{"$f":"'Alt 1'!AR212/Thousand","v":0},{"$f":"'Alt 1'!AS212/Thousand","v":0},{"$f":"'Alt 1'!AT212/Thousand","v":0},{"$f":"'Alt 1'!AU212/Thousand","v":0},{"$f":"'Alt 1'!AV212/Thousand","v":0},{"$f":"'Alt 1'!AW212/Thousand","v":0},{"$f":"'Alt 1'!AX212/Thousand","v":0},{"$f":"'Alt 1'!AY212/Thousand","v":0},{"$f":"'Alt 1'!AZ212/Thousand","v":0},{"$f":"'Alt 1'!BA212/Thousand","v":0}]
[null,null,null,{"$f":"'Alt 1'!C213","v":"Trading: Local sales of flour"},"000'EUR",null,null,null,null,1071.4785637967252,{"$f":"'Alt 1'!J213/Thousand","v":0},{"$f":"'Alt 1'!K213/Thousand","v":0},{"$f":"'Alt 1'!L213/Thousand","v":0},{"$f":"'Alt 1'!M213/Thousand","v":0},{"$f":"'Alt 1'!N213/Thousand","v":1.0225685525118262},{"$f":"'Alt 1'!O213/Thousand","v":6.1354113150709573},{"$f":"'Alt 1'!P213/Thousand","v":7.5624625394652387},{"$f":"'Alt 1'!Q213/Thousand","v":13.47063639842246},{"$f":"'Alt 1'!R213/Thousand","v":15.361252033288769},{"$f":"'Alt 1'!S213/Thousand","v":22.120202927935832},{"$f":"'Alt 1'!T213/Thousand","v":24.283067214222886},{"$f":"'Alt 1'!U213/Thousand","v":30.673348060071014},{"$f":"'Alt 1'!V213/Thousand","v":33.229460398410268},{"$f":"'Alt 1'!W213/Thousand","v":39.875352478092331},{"$f":"'Alt 1'!X213/Thousand","v":41.470366577216033},{"$f":"'Alt 1'!Y213/Thousand","v":41.470366577216033},{"$f":"'Alt 1'!Z213/Thousand","v":43.129181240304668},{"$f":"'Alt 1'!AA213/Thousand","v":43.129181240304668},{"$f":"'Alt 1'!AB213/Thousand","v":44.854348489916852},{"$f":"'Alt 1'!AC213/Thousand","v":44.854348489916852},{"$f":"'Alt 1'!AD213/Thousand","v":46.648522429513534},{"$f":"'Alt 1'!AE213/Thousand","v":46.648522429513534},{"$f":"'Alt 1'!AF213/Thousand","v":48.51446332669407},{"$f":"'Alt 1'!AG213/Thousand","v":48.51446332669407},{"$f":"'Alt 1'!AH213/Thousand","v":50.455041859761835},{"$f":"'Alt 1'!AI213/Thousand","v":50.455041859761835},{"$f":"'Alt 1'!AJ213/Thousand","v":52.473243534152324},{"$f":"'Alt 1'!AK213/Thousand","v":52.473243534152324},{"$f":"'Alt 1'!AL213/Thousand","v":54.572173275518416},{"$f":"'Alt 1'!AM213/Thousand","v":54.572173275518416},{"$f":"'Alt 1'!AN213/Thousand","v":56.755060206539149},{"$f":"'Alt 1'!AO213/Thousand","v":56.755060206539149},{"$f":"'Alt 1'!AP213/Thousand","v":0},{"$f":"'Alt 1'!AQ213/Thousand","v":0},{"$f":"'Alt 1'!AR213/Thousand","v":0},{"$f":"'Alt 1'!AS213/Thousand","v":0},{"$f":"'Alt 1'!AT213/Thousand","v":0},{"$f":"'Alt 1'!AU213/Thousand","v":0},{"$f":"'Alt 1'!AV213/Thousand","v":0},{"$f":"'Alt 1'!AW213/Thousand","v":0},{"$f":"'Alt 1'!AX213/Thousand","v":0},{"$f":"'Alt 1'!AY213/Thousand","v":0},{"$f":"'Alt 1'!AZ213/Thousand","v":0},{"$f":"'Alt 1'!BA213/Thousand","v":0}]
[null,null,{"$f":"'Alt 1'!C221","v":"Trading: Subtotal"},null,"000'EUR",null,null,null,null,2783.3568264650135,{"$f":"SUM(K36:K37)","v":0},{"$f":"SUM(L36:L37)","v":0},{"$f":"SUM(M36:M37)","v":0},0,19.814827752511832,118.88896651507099,146.54165946746528,261.02733092642262,297.66274579328882,428.63435394233591,247.41416788212695,312.52315943005516,33.229460398410268,39.875352478092331,41.470366577216033,41.470366577216033,43.129181240304668,43.129181240304668,44.854348489916852,44.854348489916852,46.648522429513534,46.648522429513534,48.51446332669407,48.51446332669407,50.455041859761835,50.455041859761835,52.473243534152324,52.473243534152324,54.572173275518416,{"$f":"SUM(AN36:AN37)","v":54.572173275518416},56.755060206539149,56.755060206539149,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"'Alt 1'!C215","v":"Trading: Wholesalers discounted  sales of ordinary rice"},"000'EUR",null,null,null,null,{"$f":"SUM(K40:BB40)","v":2715.0103789597524},{"$f":"'Alt 1'!J215/Thousand","v":0},{"$f":"'Alt 1'!K215/Thousand","v":0},{"$f":"'Alt 1'!L215/Thousand","v":0},{"$f":"'Alt 1'!M215/Thousand","v":0},{"$f":"'Alt 1'!N215/Thousand","v":0},{"$f":"'Alt 1'!O215/Thousand","v":0},{"$f":"'Alt 1'!P215/Thousand","v":0},{"$f":"'Alt 1'!Q215/Thousand","v":0},{"$f":"'Alt 1'!R215/Thousand","v":0},{"$f":"'Alt 1'!S215/Thousand","v":0},{"$f":"'Alt 1'!T215/Thousand","v":232.05634469462018},{"$f":"'Alt 1'!U215/Thousand","v":293.12380382478335},{"$f":"'Alt 1'!V215/Thousand","v":635.10157495369742},{"$f":"'Alt 1'!W215/Thousand","v":762.12188994443682},{"$f":"'Alt 1'!X215/Thousand","v":396.30338277110718},{"$f":"'Alt 1'!Y215/Thousand","v":396.30338277110718},{"$f":"'Alt 1'!Z215/Thousand","v":0},{"$f":"'Alt 1'!AA215/Thousand","v":0},{"$f":"'Alt 1'!AB215/Thousand","v":0},{"$f":"'Alt 1'!AC215/Thousand","v":0},{"$f":"'Alt 1'!AD215/Thousand","v":0},{"$f":"'Alt 1'!AE215/Thousand","v":0},{"$f":"'Alt 1'!AF215/Thousand","v":0},{"$f":"'Alt 1'!AG215/Thousand","v":0},{"$f":"'Alt 1'!AH215/Thousand","v":0},{"$f":"'Alt 1'!AI215/Thousand","v":0},{"$f":"'Alt 1'!AJ215/Thousand","v":0},{"$f":"'Alt 1'!AK215/Thousand","v":0},{"$f":"'Alt 1'!AL215/Thousand","v":0},{"$f":"'Alt 1'!AM215/Thousand","v":0},{"$f":"'Alt 1'!AN215/Thousand","v":0},{"$f":"'Alt 1'!AO215/Thousand","v":0},{"$f":"'Alt 1'!AP215/Thousand","v":0},{"$f":"'Alt 1'!AQ215/Thousand","v":0},{"$f":"'Alt 1'!AR215/Thousand","v":0},{"$f":"'Alt 1'!AS215/Thousand","v":0},{"$f":"'Alt 1'!AT215/Thousand","v":0},{"$f":"'Alt 1'!AU215/Thousand","v":0},{"$f":"'Alt 1'!AV215/Thousand","v":0},{"$f":"'Alt 1'!AW215/Thousand","v":0},{"$f":"'Alt 1'!AX215/Thousand","v":0},{"$f":"'Alt 1'!AY215/Thousand","v":0},{"$f":"'Alt 1'!AZ215/Thousand","v":0},{"$f":"'Alt 1'!BA215/Thousand","v":0}]
[null,null,null,{"$f":"'Alt 1'!C216","v":"Trading: Wholesalers discounted sales of flour"},"000'EUR",null,null,null,null,0,{"$f":"'Alt 1'!J216/Thousand","v":0},{"$f":"'Alt 1'!K216/Thousand","v":0},{"$f":"'Alt 1'!L216/Thousand","v":0},{"$f":"'Alt 1'!M216/Thousand","v":0},{"$f":"'Alt 1'!N216/Thousand","v":0},{"$f":"'Alt 1'!O216/Thousand","v":0},{"$f":"'Alt 1'!P216/Thousand","v":0},{"$f":"'Alt 1'!Q216/Thousand","v":0},{"$f":"'Alt 1'!R216/Thousand","v":0},{"$f":"'Alt 1'!S216/Thousand","v":0},{"$f":"'Alt 1'!T216/Thousand","v":0},{"$f":"'Alt 1'!U216/Thousand","v":0},{"$f":"'Alt 1'!V216/Thousand","v":0},{"$f":"'Alt 1'!W216/Thousand","v":0},{"$f":"'Alt 1'!X216/Thousand","v":0},{"$f":"'Alt 1'!Y216/Thousand","v":0},{"$f":"'Alt 1'!Z216/Thousand","v":0},{"$f":"'Alt 1'!AA216/Thousand","v":0},{"$f":"'Alt 1'!AB216/Thousand","v":0},{"$f":"'Alt 1'!AC216/Thousand","v":0},{"$f":"'Alt 1'!AD216/Thousand","v":0},{"$f":"'Alt 1'!AE216/Thousand","v":0},{"$f":"'Alt 1'!AF216/Thousand","v":0},{"$f":"'Alt 1'!AG216/Thousand","v":0},{"$f":"'Alt 1'!AH216/Thousand","v":0},{"$f":"'Alt 1'!AI216/Thousand","v":0},{"$f":"'Alt 1'!AJ216/Thousand","v":0},{"$f":"'Alt 1'!AK216/Thousand","v":0},{"$f":"'Alt 1'!AL216/Thousand","v":0},{"$f":"'Alt 1'!AM216/Thousand","v":0},{"$f":"'Alt 1'!AN216/Thousand","v":0},{"$f":"'Alt 1'!AO216/Thousand","v":0},{"$f":"'Alt 1'!AP216/Thousand","v":0},{"$f":"'Alt 1'!AQ216/Thousand","v":0},{"$f":"'Alt 1'!AR216/Thousand","v":0},{"$f":"'Alt 1'!AS216/Thousand","v":0},{"$f":"'Alt 1'!AT216/Thousand","v":0},{"$f":"'Alt 1'!AU216/Thousand","v":0},{"$f":"'Alt 1'!AV216/Thousand","v":0},{"$f":"'Alt 1'!AW216/Thousand","v":0},{"$f":"'Alt 1'!AX216/Thousand","v":0},{"$f":"'Alt 1'!AY216/Thousand","v":0},{"$f":"'Alt 1'!AZ216/Thousand","v":0},{"$f":"'Alt 1'!BA216/Thousand","v":0}]
[null,null,null,null,"000'EUR",null,null,null,null,2715.0103789597524,{"$f":"SUM(K40:K41)","v":0},{"$f":"SUM(L40:L41)","v":0},{"$f":"SUM(M40:M41)","v":0},0,0,0,0,0,0,0,232.05634469462018,293.12380382478335,635.10157495369742,762.12188994443682,396.30338277110718,396.30338277110718,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN40:AN41)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"'Alt 1'!C218","v":"Trading:Retailers sales of ordinary rice"},"000'EUR",null,null,null,null,{"$f":"SUM(K44:BB44)","v":16444.442698497431},{"$f":"'Alt 1'!J218/Thousand","v":0},{"$f":"'Alt 1'!K218/Thousand","v":0},{"$f":"'Alt 1'!L218/Thousand","v":0},{"$f":"'Alt 1'!M218/Thousand","v":0},{"$f":"'Alt 1'!N218/Thousand","v":0},{"$f":"'Alt 1'!O218/Thousand","v":0},{"$f":"'Alt 1'!P218/Thousand","v":0},{"$f":"'Alt 1'!Q218/Thousand","v":0},{"$f":"'Alt 1'!R218/Thousand","v":0},{"$f":"'Alt 1'!S218/Thousand","v":0},{"$f":"'Alt 1'!T218/Thousand","v":0},{"$f":"'Alt 1'!U218/Thousand","v":0},{"$f":"'Alt 1'!V218/Thousand","v":0},{"$f":"'Alt 1'!W218/Thousand","v":0},{"$f":"'Alt 1'!X218/Thousand","v":407.73521112027385},{"$f":"'Alt 1'!Y218/Thousand","v":407.73521112027385},{"$f":"'Alt 1'!Z218/Thousand","v":848.08923913016963},{"$f":"'Alt 1'!AA218/Thousand","v":848.08923913016963},{"$f":"'Alt 1'!AB218/Thousand","v":882.01280869537641},{"$f":"'Alt 1'!AC218/Thousand","v":882.01280869537641},{"$f":"'Alt 1'!AD218/Thousand","v":917.29332104319144},{"$f":"'Alt 1'!AE218/Thousand","v":917.29332104319144},{"$f":"'Alt 1'!AF218/Thousand","v":953.98505388491901},{"$f":"'Alt 1'!AG218/Thousand","v":953.98505388491901},{"$f":"'Alt 1'!AH218/Thousand","v":992.14445604031596},{"$f":"'Alt 1'!AI218/Thousand","v":992.14445604031596},{"$f":"'Alt 1'!AJ218/Thousand","v":1031.8302342819288},{"$f":"'Alt 1'!AK218/Thousand","v":1031.8302342819288},{"$f":"'Alt 1'!AL218/Thousand","v":1073.1034436532059},{"$f":"'Alt 1'!AM218/Thousand","v":1073.1034436532059},{"$f":"'Alt 1'!AN218/Thousand","v":1116.0275813993342},{"$f":"'Alt 1'!AO218/Thousand","v":1116.0275813993342},{"$f":"'Alt 1'!AP218/Thousand","v":0},{"$f":"'Alt 1'!AQ218/Thousand","v":0},{"$f":"'Alt 1'!AR218/Thousand","v":0},{"$f":"'Alt 1'!AS218/Thousand","v":0},{"$f":"'Alt 1'!AT218/Thousand","v":0},{"$f":"'Alt 1'!AU218/Thousand","v":0},{"$f":"'Alt 1'!AV218/Thousand","v":0},{"$f":"'Alt 1'!AW218/Thousand","v":0},{"$f":"'Alt 1'!AX218/Thousand","v":0},{"$f":"'Alt 1'!AY218/Thousand","v":0},{"$f":"'Alt 1'!AZ218/Thousand","v":0},{"$f":"'Alt 1'!BA218/Thousand","v":0}]
[null,null,null,{"$f":"'Alt 1'!C219","v":"Trading: Retailers sales of flour"},"000'EUR",null,null,null,null,0,{"$f":"'Alt 1'!J219/Thousand","v":0},{"$f":"'Alt 1'!K219/Thousand","v":0},{"$f":"'Alt 1'!L219/Thousand","v":0},{"$f":"'Alt 1'!M219/Thousand","v":0},{"$f":"'Alt 1'!N219/Thousand","v":0},{"$f":"'Alt 1'!O219/Thousand","v":0},{"$f":"'Alt 1'!P219/Thousand","v":0},{"$f":"'Alt 1'!Q219/Thousand","v":0},{"$f":"'Alt 1'!R219/Thousand","v":0},{"$f":"'Alt 1'!S219/Thousand","v":0},{"$f":"'Alt 1'!T219/Thousand","v":0},{"$f":"'Alt 1'!U219/Thousand","v":0},{"$f":"'Alt 1'!V219/Thousand","v":0},{"$f":"'Alt 1'!W219/Thousand","v":0},{"$f":"'Alt 1'!X219/Thousand","v":0},{"$f":"'Alt 1'!Y219/Thousand","v":0},{"$f":"'Alt 1'!Z219/Thousand","v":0},{"$f":"'Alt 1'!AA219/Thousand","v":0},{"$f":"'Alt 1'!AB219/Thousand","v":0},{"$f":"'Alt 1'!AC219/Thousand","v":0},{"$f":"'Alt 1'!AD219/Thousand","v":0},{"$f":"'Alt 1'!AE219/Thousand","v":0},{"$f":"'Alt 1'!AF219/Thousand","v":0},{"$f":"'Alt 1'!AG219/Thousand","v":0},{"$f":"'Alt 1'!AH219/Thousand","v":0},{"$f":"'Alt 1'!AI219/Thousand","v":0},{"$f":"'Alt 1'!AJ219/Thousand","v":0},{"$f":"'Alt 1'!AK219/Thousand","v":0},{"$f":"'Alt 1'!AL219/Thousand","v":0},{"$f":"'Alt 1'!AM219/Thousand","v":0},{"$f":"'Alt 1'!AN219/Thousand","v":0},{"$f":"'Alt 1'!AO219/Thousand","v":0},{"$f":"'Alt 1'!AP219/Thousand","v":0},{"$f":"'Alt 1'!AQ219/Thousand","v":0},{"$f":"'Alt 1'!AR219/Thousand","v":0},{"$f":"'Alt 1'!AS219/Thousand","v":0},{"$f":"'Alt 1'!AT219/Thousand","v":0},{"$f":"'Alt 1'!AU219/Thousand","v":0},{"$f":"'Alt 1'!AV219/Thousand","v":0},{"$f":"'Alt 1'!AW219/Thousand","v":0},{"$f":"'Alt 1'!AX219/Thousand","v":0},{"$f":"'Alt 1'!AY219/Thousand","v":0},{"$f":"'Alt 1'!AZ219/Thousand","v":0},{"$f":"'Alt 1'!BA219/Thousand","v":0}]
[null,null,{"$f":"'Alt 1'!C227","v":"Farm 1 Subtotal: Local Market"},null,"000'EUR",null,null,null,null,16444.442698497431,{"$f":"SUM(K44:K45)","v":0},{"$f":"SUM(L44:L45)","v":0},{"$f":"SUM(M44:M45)","v":0},0,0,0,0,0,0,0,0,0,0,0,407.73521112027385,407.73521112027385,848.08923913016963,848.08923913016963,882.01280869537641,882.01280869537641,917.29332104319144,917.29332104319144,953.98505388491901,953.98505388491901,992.14445604031596,992.14445604031596,1031.8302342819288,1031.8302342819288,1073.1034436532059,{"$f":"SUM(AN44:AN45)","v":1073.1034436532059},1116.0275813993342,1116.0275813993342,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Alt 1'!C223","v":"Total Sales"},null,"000'EUR",null,null,null,null,350939.30555477954,{"$f":"K26+K30+K34+K38+K42+K46","v":0},{"$f":"L26+L30+L34+L38+L42+L46","v":0},0,0,482.16080864445451,2719.585109032249,3519.0987311959143,6541.9974813434637,6809.0353100214825,10430.102612596842,8891.2338911161696,11961.527524283059,10203.187139708843,13633.953121182996,11367.398246300027,14373.652327966151,11981.936540536379,15150.713146298063,12461.214002157831,15756.741672149987,12959.662562244146,16387.011339035984,13478.04906473391,17042.491792597422,14017.171027323269,17724.191464301319,14577.857868416202,18433.159122873381,15160.972183152851,{"$f":"AN26+AN30+AN34+AN38+AN42+AN46","v":19170.485487788315},15767.411070478964,19937.304907299847,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Net Revenues","000'EUR",null,null,null,null,350939.30555477954,{"$f":"K48","v":0},{"$f":"L48","v":0},0,0,482.16080864445451,2719.585109032249,3519.0987311959143,6541.9974813434637,6809.0353100214825,10430.102612596842,8891.2338911161696,11961.527524283059,10203.187139708843,13633.953121182996,11367.398246300027,14373.652327966151,11981.936540536379,15150.713146298063,12461.214002157831,15756.741672149987,12959.662562244146,16387.011339035984,13478.04906473391,17042.491792597422,14017.171027323269,17724.191464301319,14577.857868416202,18433.159122873381,15160.972183152851,{"$f":"AN48","v":19170.485487788315},15767.411070478964,19937.304907299847,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"OpEx"]
[]
[null,null,null,"Fixed Costs","000'EUR",null,null,null,null,{"$f":"SUM(K54:BB54)","v":-18706.060785962578},{"$f":"-'Alt Detail'!G405*K18*NOT(K6)/Thousand","v":0},{"$f":"-'Alt Detail'!H405*L18*NOT(L6)/Thousand","v":0},{"$f":"-'Alt Detail'!I405*M18*NOT(M6)/Thousand","v":0},{"$f":"-'Alt Detail'!J405*N18*NOT(N6)/Thousand","v":0},{"$f":"-'Alt Detail'!K405*O18*NOT(O6)/Thousand","v":0},{"$f":"-'Alt Detail'!L405*P18*NOT(P6)/Thousand","v":0},{"$f":"-'Alt Detail'!M405*Q18*NOT(Q6)/Thousand","v":0},{"$f":"-'Alt Detail'!N405*R18*NOT(R6)/Thousand","v":0},{"$f":"-'Alt Detail'!O405*S18*NOT(S6)/Thousand","v":0},{"$f":"-'Alt Detail'!P405*T18*NOT(T6)/Thousand","v":-662.81214737851235},{"$f":"-'Alt Detail'!Q405*U18*NOT(U6)/Thousand","v":-702.15006215224207},{"$f":"-'Alt Detail'!R405*V18*NOT(V6)/Thousand","v":-702.15006215224207},{"$f":"-'Alt Detail'!S405*W18*NOT(W6)/Thousand","v":-724.82458293523018},{"$f":"-'Alt Detail'!T405*X18*NOT(X6)/Thousand","v":-724.82458293523018},{"$f":"-'Alt Detail'!U405*Y18*NOT(Y6)/Thousand","v":-746.84236857199107},{"$f":"-'Alt Detail'!V405*Z18*NOT(Z6)/Thousand","v":-746.84236857199107},{"$f":"-'Alt Detail'!W405*AA18*NOT(AA6)/Thousand","v":-769.24763962915085},{"$f":"-'Alt Detail'!X405*AB18*NOT(AB6)/Thousand","v":-769.24763962915085},{"$f":"-'Alt Detail'!Y405*AC18*NOT(AC6)/Thousand","v":-793.29065808789187},{"$f":"-'Alt Detail'!Z405*AD18*NOT(AD6)/Thousand","v":-793.29065808789187},{"$f":"-'Alt Detail'!AA405*AE18*NOT(AE6)/Thousand","v":-817.08937783052863},{"$f":"-'Alt Detail'!AB405*AF18*NOT(AF6)/Thousand","v":-817.08937783052863},{"$f":"-'Alt Detail'!AC405*AG18*NOT(AG6)/Thousand","v":-841.60205916544442},{"$f":"-'Alt Detail'!AD405*AH18*NOT(AH6)/Thousand","v":-841.60205916544442},{"$f":"-'Alt Detail'!AE405*AI18*NOT(AI6)/Thousand","v":-866.85012094040781},{"$f":"-'Alt Detail'!AF405*AJ18*NOT(AJ6)/Thousand","v":-866.85012094040781},{"$f":"-'Alt Detail'!AG405*AK18*NOT(AK6)/Thousand","v":-892.85562456861999},{"$f":"-'Alt Detail'!AH405*AL18*NOT(AL6)/Thousand","v":-892.85562456861999},{"$f":"-'Alt Detail'!AI405*AM18*NOT(AM6)/Thousand","v":-919.6412933056788},{"$f":"-'Alt Detail'!AJ405*AN18*NOT(AN6)/Thousand","v":-919.6412933056788},{"$f":"-'Alt Detail'!AK405*AO18*NOT(AO6)/Thousand","v":-947.2305321048492},{"$f":"-'Alt Detail'!AL405*AP18*NOT(AP6)/Thousand","v":-947.2305321048492},{"$f":"-'Alt Detail'!AM405*AQ18*NOT(AQ6)/Thousand","v":0},{"$f":"-'Alt Detail'!AN405*AR18*NOT(AR6)/Thousand","v":0},{"$f":"-'Alt Detail'!AO405*AS18*NOT(AS6)/Thousand","v":0},{"$f":"-'Alt Detail'!AP405*AT18*NOT(AT6)/Thousand","v":0},{"$f":"-'Alt Detail'!AQ405*AU18*NOT(AU6)/Thousand","v":0},{"$f":"-'Alt Detail'!AR405*AV18*NOT(AV6)/Thousand","v":0},{"$f":"-'Alt Detail'!AS405*AW18*NOT(AW6)/Thousand","v":0},{"$f":"-'Alt Detail'!AT405*AX18*NOT(AX6)/Thousand","v":0},{"$f":"-'Alt Detail'!AU405*AY18*NOT(AY6)/Thousand","v":0},{"$f":"-'Alt Detail'!AV405*AZ18*NOT(AZ6)/Thousand","v":0},{"$f":"-'Alt Detail'!AW405*BA18*NOT(BA6)/Thousand","v":0},{"$f":"-'Alt Detail'!AX405*BB18*NOT(BB6)/Thousand","v":0}]
[null,null,null,"Labor Costs","000'EUR",null,null,null,null,-38213.291778525519,{"$f":"-'Alt Detail'!G532*K18*NOT(K6)/Thousand","v":0},{"$f":"-'Alt Detail'!H532*L18*NOT(L6)/Thousand","v":0},{"$f":"-'Alt Detail'!I532*M18*NOT(M6)/Thousand","v":0},{"$f":"-'Alt Detail'!J532*N18*NOT(N6)/Thousand","v":0},{"$f":"-'Alt Detail'!K532*O18*NOT(O6)/Thousand","v":0},{"$f":"-'Alt Detail'!L532*P18*NOT(P6)/Thousand","v":0},{"$f":"-'Alt Detail'!M532*Q18*NOT(Q6)/Thousand","v":0},{"$f":"-'Alt Detail'!N532*R18*NOT(R6)/Thousand","v":0},{"$f":"-'Alt Detail'!O532*S18*NOT(S6)/Thousand","v":0},{"$f":"-'Alt Detail'!P532*T18*NOT(T6)/Thousand","v":-1301.6550036710589},{"$f":"-'Alt Detail'!Q532*U18*NOT(U6)/Thousand","v":-1381.3611948284192},{"$f":"-'Alt Detail'!R532*V18*NOT(V6)/Thousand","v":-1381.3611948284192},{"$f":"-'Alt Detail'!S532*W18*NOT(W6)/Thousand","v":-1489.4135509185051},{"$f":"-'Alt Detail'!T532*X18*NOT(X6)/Thousand","v":-1489.4135509185051},{"$f":"-'Alt Detail'!U532*Y18*NOT(Y6)/Thousand","v":-1534.0959574460603},{"$f":"-'Alt Detail'!V532*Z18*NOT(Z6)/Thousand","v":-1534.0959574460603},{"$f":"-'Alt Detail'!W532*AA18*NOT(AA6)/Thousand","v":-1580.1188361694421},{"$f":"-'Alt Detail'!X532*AB18*NOT(AB6)/Thousand","v":-1580.1188361694421},{"$f":"-'Alt Detail'!Y532*AC18*NOT(AC6)/Thousand","v":-1627.5224012545254},{"$f":"-'Alt Detail'!Z532*AD18*NOT(AD6)/Thousand","v":-1627.5224012545254},{"$f":"-'Alt Detail'!AA532*AE18*NOT(AE6)/Thousand","v":-1676.3480732921614},{"$f":"-'Alt Detail'!AB532*AF18*NOT(AF6)/Thousand","v":-1676.3480732921614},{"$f":"-'Alt Detail'!AC532*AG18*NOT(AG6)/Thousand","v":-1726.638515490926},{"$f":"-'Alt Detail'!AD532*AH18*NOT(AH6)/Thousand","v":-1726.638515490926},{"$f":"-'Alt Detail'!AE532*AI18*NOT(AI6)/Thousand","v":-1778.4376709556541},{"$f":"-'Alt Detail'!AF532*AJ18*NOT(AJ6)/Thousand","v":-1778.4376709556541},{"$f":"-'Alt Detail'!AG532*AK18*NOT(AK6)/Thousand","v":-1831.7908010843234},{"$f":"-'Alt Detail'!AH532*AL18*NOT(AL6)/Thousand","v":-1831.7908010843234},{"$f":"-'Alt Detail'!AI532*AM18*NOT(AM6)/Thousand","v":-1886.7445251168533},{"$f":"-'Alt Detail'!AJ532*AN18*NOT(AN6)/Thousand","v":-1886.7445251168533},{"$f":"-'Alt Detail'!AK532*AO18*NOT(AO6)/Thousand","v":-1943.3468608703593},{"$f":"-'Alt Detail'!AL532*AP18*NOT(AP6)/Thousand","v":-1943.3468608703593},{"$f":"-'Alt Detail'!AM532*AQ18*NOT(AQ6)/Thousand","v":0},{"$f":"-'Alt Detail'!AN532*AR18*NOT(AR6)/Thousand","v":0},{"$f":"-'Alt Detail'!AO532*AS18*NOT(AS6)/Thousand","v":0},{"$f":"-'Alt Detail'!AP532*AT18*NOT(AT6)/Thousand","v":0},{"$f":"-'Alt Detail'!AQ532*AU18*NOT(AU6)/Thousand","v":0},{"$f":"-'Alt Detail'!AR532*AV18*NOT(AV6)/Thousand","v":0},{"$f":"-'Alt Detail'!AS532*AW18*NOT(AW6)/Thousand","v":0},{"$f":"-'Alt Detail'!AT532*AX18*NOT(AX6)/Thousand","v":0},{"$f":"-'Alt Detail'!AU532*AY18*NOT(AY6)/Thousand","v":0},{"$f":"-'Alt Detail'!AV532*AZ18*NOT(AZ6)/Thousand","v":0},{"$f":"-'Alt Detail'!AW532*BA18*NOT(BA6)/Thousand","v":0},{"$f":"-'Alt Detail'!AX532*BB18*NOT(BB6)/Thousand","v":0}]
[null,null,null,"Variable Operating Costs","000'EUR",null,null,null,null,-96626.23517952874,{"$f":"-'Alt Detail'!G588*K18*NOT(K6)/Thousand","v":0},{"$f":"-'Alt Detail'!H588*L18*NOT(L6)/Thousand","v":0},{"$f":"-'Alt Detail'!I588*M18*NOT(M6)/Thousand","v":0},{"$f":"-'Alt Detail'!J588*N18*NOT(N6)/Thousand","v":0},{"$f":"-'Alt Detail'!K588*O18*NOT(O6)/Thousand","v":0},{"$f":"-'Alt Detail'!L588*P18*NOT(P6)/Thousand","v":0},{"$f":"-'Alt Detail'!M588*Q18*NOT(Q6)/Thousand","v":0},{"$f":"-'Alt Detail'!N588*R18*NOT(R6)/Thousand","v":0},{"$f":"-'Alt Detail'!O588*S18*NOT(S6)/Thousand","v":0},{"$f":"-'Alt Detail'!P588*T18*NOT(T6)/Thousand","v":-3508.9725133616903},{"$f":"-'Alt Detail'!Q588*U18*NOT(U6)/Thousand","v":-3529.6389520417256},{"$f":"-'Alt Detail'!R588*V18*NOT(V6)/Thousand","v":-3799.2085515798531},{"$f":"-'Alt Detail'!S588*W18*NOT(W6)/Thousand","v":-3552.6575517070655},{"$f":"-'Alt Detail'!T588*X18*NOT(X6)/Thousand","v":-3930.7093637755279},{"$f":"-'Alt Detail'!U588*Y18*NOT(Y6)/Thousand","v":-3659.2372782582779},{"$f":"-'Alt Detail'!V588*Z18*NOT(Z6)/Thousand","v":-4048.6306446887943},{"$f":"-'Alt Detail'!W588*AA18*NOT(AA6)/Thousand","v":-3769.0143966060264},{"$f":"-'Alt Detail'!X588*AB18*NOT(AB6)/Thousand","v":-4170.0895640294584},{"$f":"-'Alt Detail'!Y588*AC18*NOT(AC6)/Thousand","v":-3882.0848285042075},{"$f":"-'Alt Detail'!Z588*AD18*NOT(AD6)/Thousand","v":-4295.192250950342},{"$f":"-'Alt Detail'!AA588*AE18*NOT(AE6)/Thousand","v":-3998.5473733593335},{"$f":"-'Alt Detail'!AB588*AF18*NOT(AF6)/Thousand","v":-4424.048018478853},{"$f":"-'Alt Detail'!AC588*AG18*NOT(AG6)/Thousand","v":-4118.5037945601134},{"$f":"-'Alt Detail'!AD588*AH18*NOT(AH6)/Thousand","v":-4556.7694590332185},{"$f":"-'Alt Detail'!AE588*AI18*NOT(AI6)/Thousand","v":-4242.0589083969171},{"$f":"-'Alt Detail'!AF588*AJ18*NOT(AJ6)/Thousand","v":-4693.4725428042148},{"$f":"-'Alt Detail'!AG588*AK18*NOT(AK6)/Thousand","v":-4369.3206756488244},{"$f":"-'Alt Detail'!AH588*AL18*NOT(AL6)/Thousand","v":-4834.2767190883415},{"$f":"-'Alt Detail'!AI588*AM18*NOT(AM6)/Thousand","v":-4500.4002959182899},{"$f":"-'Alt Detail'!AJ588*AN18*NOT(AN6)/Thousand","v":-4979.3050206609914},{"$f":"-'Alt Detail'!AK588*AO18*NOT(AO6)/Thousand","v":-4635.4123047958392},{"$f":"-'Alt Detail'!AL588*AP18*NOT(AP6)/Thousand","v":-5128.6841712808218},{"$f":"-'Alt Detail'!AM588*AQ18*NOT(AQ6)/Thousand","v":0},{"$f":"-'Alt Detail'!AN588*AR18*NOT(AR6)/Thousand","v":0},{"$f":"-'Alt Detail'!AO588*AS18*NOT(AS6)/Thousand","v":0},{"$f":"-'Alt Detail'!AP588*AT18*NOT(AT6)/Thousand","v":0},{"$f":"-'Alt Detail'!AQ588*AU18*NOT(AU6)/Thousand","v":0},{"$f":"-'Alt Detail'!AR588*AV18*NOT(AV6)/Thousand","v":0},{"$f":"-'Alt Detail'!AS588*AW18*NOT(AW6)/Thousand","v":0},{"$f":"-'Alt Detail'!AT588*AX18*NOT(AX6)/Thousand","v":0},{"$f":"-'Alt Detail'!AU588*AY18*NOT(AY6)/Thousand","v":0},{"$f":"-'Alt Detail'!AV588*AZ18*NOT(AZ6)/Thousand","v":0},{"$f":"-'Alt Detail'!AW588*BA18*NOT(BA6)/Thousand","v":0},{"$f":"-'Alt Detail'!AX588*BB18*NOT(BB6)/Thousand","v":0}]
[]
[null,null,"Total OpEx",null,"000'EUR",null,null,null,null,-153545.58774401684,{"$f":"K54+K55+K56","v":0},0,0,0,0,0,0,0,0,-5473.4396644112621,-5613.1502090223876,-5882.7198085605141,-5766.8956855608012,-6144.9474976292631,-5940.1756042763291,-6329.568970706845,-6118.3808724046194,-6519.4560398280519,-6302.8978878466251,-6716.0053102927595,-6491.9848244820241,-6917.4854696015427,-6686.7443692164834,-7125.0100336895885,-6887.3467002929792,-7338.7603347002769,-7093.9671013017678,-7558.9231447412849,-7306.7861143408218,{"$f":"AN54+AN55+AN56","v":-7785.6908390835233},-7525.9896977710478,-8019.2615642560304,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Operating Cashflow",null,null,null,null,null,null,197393.7178107627,{"$f":"K50+K58","v":0},0,0,0,482.16080864445451,2719.585109032249,3519.0987311959143,6541.9974813434637,6809.0353100214825,4956.6629481855798,3278.083682093782,6078.8077157225453,4436.2914541480422,7489.0056235537331,5427.2226420236975,8044.0833572593056,5863.5556681317594,8631.2571064700114,6158.3161143112056,9040.7363618572272,6467.677737762122,9469.5258694344411,6791.3046955174268,9917.4817589078339,7129.8243270302901,10385.431129601042,7483.8907671144343,10874.235978132096,7854.1860688120296,{"$f":"AN50+AN58","v":11384.794648704792},8241.421372707915,11918.043343043817,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"CapEx"]
[null,null,null,null,"000'EUR"]
[null,null,null,"Funded CapEx","000'EUR",null,null,null,null,{"$f":"SUM(K64:BB64)","v":-26295.057095381399},{"$f":"-'Alt Detail'!G187*K6*K18/Thousand","v":0},{"$f":"-'Alt Detail'!H187*L6*L18/Thousand","v":0},{"$f":"-'Alt Detail'!I187*M6*M18/Thousand","v":-13059.703658296279},{"$f":"-'Alt Detail'!J187*N6*N18/Thousand","v":0},{"$f":"-'Alt Detail'!K187*O6*O18/Thousand","v":-5121.4641402063007},{"$f":"-'Alt Detail'!L187*P6*P18/Thousand","v":0},{"$f":"-'Alt Detail'!M187*Q6*Q18/Thousand","v":-6368.1804604823619},{"$f":"-'Alt Detail'!N187*R6*R18/Thousand","v":0},{"$f":"-'Alt Detail'!O187*S6*S18/Thousand","v":-1745.7088363964556},{"$f":"-'Alt Detail'!P187*T6*T18/Thousand","v":0},{"$f":"-'Alt Detail'!Q187*U6*U18/Thousand","v":0},{"$f":"-'Alt Detail'!R187*V6*V18/Thousand","v":0},{"$f":"-'Alt Detail'!S187*W6*W18/Thousand","v":0},{"$f":"-'Alt Detail'!T187*X6*X18/Thousand","v":0},{"$f":"-'Alt Detail'!U187*Y6*Y18/Thousand","v":0},{"$f":"-'Alt Detail'!V187*Z6*Z18/Thousand","v":0},{"$f":"-'Alt Detail'!W187*AA6*AA18/Thousand","v":0},{"$f":"-'Alt Detail'!X187*AB6*AB18/Thousand","v":0},{"$f":"-'Alt Detail'!Y187*AC6*AC18/Thousand","v":0},{"$f":"-'Alt Detail'!Z187*AD6*AD18/Thousand","v":0},{"$f":"-'Alt Detail'!AA187*AE6*AE18/Thousand","v":0},{"$f":"-'Alt Detail'!AB187*AF6*AF18/Thousand","v":0},{"$f":"-'Alt Detail'!AC187*AG6*AG18/Thousand","v":0},{"$f":"-'Alt Detail'!AD187*AH6*AH18/Thousand","v":0},{"$f":"-'Alt Detail'!AE187*AI6*AI18/Thousand","v":0},{"$f":"-'Alt Detail'!AF187*AJ6*AJ18/Thousand","v":0},{"$f":"-'Alt Detail'!AG187*AK6*AK18/Thousand","v":0},{"$f":"-'Alt Detail'!AH187*AL6*AL18/Thousand","v":0},{"$f":"-'Alt Detail'!AI187*AM6*AM18/Thousand","v":0},{"$f":"-'Alt Detail'!AJ187*AN6*AN18/Thousand","v":0},{"$f":"-'Alt Detail'!AK187*AO6*AO18/Thousand","v":0},{"$f":"-'Alt Detail'!AL187*AP6*AP18/Thousand","v":0},{"$f":"-'Alt Detail'!AM187*AQ6*AQ18/Thousand","v":0},{"$f":"-'Alt Detail'!AN187*AR6*AR18/Thousand","v":0},{"$f":"-'Alt Detail'!AO187*AS6*AS18/Thousand","v":0},{"$f":"-'Alt Detail'!AP187*AT6*AT18/Thousand","v":0},{"$f":"-'Alt Detail'!AQ187*AU6*AU18/Thousand","v":0},{"$f":"-'Alt Detail'!AR187*AV6*AV18/Thousand","v":0},{"$f":"-'Alt Detail'!AS187*AW6*AW18/Thousand","v":0},{"$f":"-'Alt Detail'!AT187*AX6*AX18/Thousand","v":0},{"$f":"-'Alt Detail'!AU187*AY6*AY18/Thousand","v":0},{"$f":"-'Alt Detail'!AV187*AZ6*AZ18/Thousand","v":0},{"$f":"-'Alt Detail'!AW187*BA6*BA18/Thousand","v":0},{"$f":"-'Alt Detail'!AX187*BB6*BB18/Thousand","v":0}]
[null,null,null,"Operational CapEx","000'EUR",null,null,null,null,-8762.0689186646105,{"$f":"-'Alt Detail'!G187*NOT(K6)*K18/Thousand","v":0},{"$f":"-'Alt Detail'!H187*NOT(L6)*L18/Thousand","v":0},{"$f":"-'Alt Detail'!I187*NOT(M6)*M18/Thousand","v":0},{"$f":"-'Alt Detail'!J187*NOT(N6)*N18/Thousand","v":0},{"$f":"-'Alt Detail'!K187*NOT(O6)*O18/Thousand","v":0},{"$f":"-'Alt Detail'!L187*NOT(P6)*P18/Thousand","v":0},{"$f":"-'Alt Detail'!M187*NOT(Q6)*Q18/Thousand","v":0},{"$f":"-'Alt Detail'!N187*NOT(R6)*R18/Thousand","v":0},{"$f":"-'Alt Detail'!O187*NOT(S6)*S18/Thousand","v":0},{"$f":"-'Alt Detail'!P187*NOT(T6)*T18/Thousand","v":0},{"$f":"-'Alt Detail'!Q187*NOT(U6)*U18/Thousand","v":-5.62754405},{"$f":"-'Alt Detail'!R187*NOT(V6)*V18/Thousand","v":0},{"$f":"-'Alt Detail'!S187*NOT(W6)*W18/Thousand","v":-243.44755560300001},{"$f":"-'Alt Detail'!T187*NOT(X6)*X18/Thousand","v":0},{"$f":"-'Alt Detail'!U187*NOT(Y6)*Y18/Thousand","v":-318.81196317324304},{"$f":"-'Alt Detail'!V187*NOT(Z6)*Z18/Thousand","v":0},{"$f":"-'Alt Detail'!W187*NOT(AA6)*AA18/Thousand","v":-98.389909233989613},{"$f":"-'Alt Detail'!X187*NOT(AB6)*AB18/Thousand","v":0},{"$f":"-'Alt Detail'!Y187*NOT(AC6)*AC18/Thousand","v":-2179.7985778928196},{"$f":"-'Alt Detail'!Z187*NOT(AD6)*AD18/Thousand","v":0},{"$f":"-'Alt Detail'!AA187*NOT(AE6)*AE18/Thousand","v":-3033.0589459139524},{"$f":"-'Alt Detail'!AB187*NOT(AF6)*AF18/Thousand","v":0},{"$f":"-'Alt Detail'!AC187*NOT(AG6)*AG18/Thousand","v":-1856.2377306790672},{"$f":"-'Alt Detail'!AD187*NOT(AH6)*AH18/Thousand","v":0},{"$f":"-'Alt Detail'!AE187*NOT(AI6)*AI18/Thousand","v":-707.00617014589625},{"$f":"-'Alt Detail'!AF187*NOT(AJ6)*AJ18/Thousand","v":0},{"$f":"-'Alt Detail'!AG187*NOT(AK6)*AK18/Thousand","v":-218.14141568746544},{"$f":"-'Alt Detail'!AH187*NOT(AL6)*AL18/Thousand","v":0},{"$f":"-'Alt Detail'!AI187*NOT(AM6)*AM18/Thousand","v":-93.986157660900147},{"$f":"-'Alt Detail'!AJ187*NOT(AN6)*AN18/Thousand","v":0},{"$f":"-'Alt Detail'!AK187*NOT(AO6)*AO18/Thousand","v":-7.5629486242755597},{"$f":"-'Alt Detail'!AL187*NOT(AP6)*AP18/Thousand","v":0},{"$f":"-'Alt Detail'!AM187*NOT(AQ6)*AQ18/Thousand","v":0},{"$f":"-'Alt Detail'!AN187*NOT(AR6)*AR18/Thousand","v":0},{"$f":"-'Alt Detail'!AO187*NOT(AS6)*AS18/Thousand","v":0},{"$f":"-'Alt Detail'!AP187*NOT(AT6)*AT18/Thousand","v":0},{"$f":"-'Alt Detail'!AQ187*NOT(AU6)*AU18/Thousand","v":0},{"$f":"-'Alt Detail'!AR187*NOT(AV6)*AV18/Thousand","v":0},{"$f":"-'Alt Detail'!AS187*NOT(AW6)*AW18/Thousand","v":0},{"$f":"-'Alt Detail'!AT187*NOT(AX6)*AX18/Thousand","v":0},{"$f":"-'Alt Detail'!AU187*NOT(AY6)*AY18/Thousand","v":0},{"$f":"-'Alt Detail'!AV187*NOT(AZ6)*AZ18/Thousand","v":0},{"$f":"-'Alt Detail'!AW187*NOT(BA6)*BA18/Thousand","v":0},{"$f":"-'Alt Detail'!AX187*NOT(BB6)*BB18/Thousand","v":0}]
[null,null,null,{"$f":"Funding!C25","v":"Capex disposal"},"000'EUR",null,null,null,null,{"$f":"SUM(K66:BB66)","v":1583.0959999999998},{"$f":"-Funding!J25/Thousand","v":0},{"$f":"-Funding!K25/Thousand","v":0},{"$f":"-Funding!L25/Thousand","v":0},{"$f":"-Funding!M25/Thousand","v":0},{"$f":"-Funding!N25/Thousand","v":186.77909090909088},{"$f":"-Funding!O25/Thousand","v":0},{"$f":"-Funding!P25/Thousand","v":254.10687272727267},{"$f":"-Funding!Q25/Thousand","v":0},{"$f":"-Funding!R25/Thousand","v":1142.2100363636362},{"$f":"-Funding!S25/Thousand","v":0},{"$f":"-Funding!T25/Thousand","v":0},{"$f":"-Funding!U25/Thousand","v":0},{"$f":"-Funding!V25/Thousand","v":0},{"$f":"-Funding!W25/Thousand","v":0},{"$f":"-Funding!X25/Thousand","v":0},{"$f":"-Funding!Y25/Thousand","v":0},{"$f":"-Funding!Z25/Thousand","v":0},{"$f":"-Funding!AA25/Thousand","v":0},{"$f":"-Funding!AB25/Thousand","v":0},{"$f":"-Funding!AC25/Thousand","v":0},{"$f":"-Funding!AD25/Thousand","v":0},{"$f":"-Funding!AE25/Thousand","v":0},{"$f":"-Funding!AF25/Thousand","v":0},{"$f":"-Funding!AG25/Thousand","v":0},{"$f":"-Funding!AH25/Thousand","v":0},{"$f":"-Funding!AI25/Thousand","v":0},{"$f":"-Funding!AJ25/Thousand","v":0},{"$f":"-Funding!AK25/Thousand","v":0},{"$f":"-Funding!AL25/Thousand","v":0},{"$f":"-Funding!AM25/Thousand","v":0},{"$f":"-Funding!AN25/Thousand","v":0},{"$f":"-Funding!AO25/Thousand","v":0},{"$f":"-Funding!AP25/Thousand","v":0},{"$f":"-Funding!AQ25/Thousand","v":0},{"$f":"-Funding!AR25/Thousand","v":0},{"$f":"-Funding!AS25/Thousand","v":0},{"$f":"-Funding!AT25/Thousand","v":0},{"$f":"-Funding!AU25/Thousand","v":0},{"$f":"-Funding!AV25/Thousand","v":0},{"$f":"-Funding!AW25/Thousand","v":0},{"$f":"-Funding!AX25/Thousand","v":0},{"$f":"-Funding!AY25/Thousand","v":0},{"$f":"-Funding!AZ25/Thousand","v":0},{"$f":"-Funding!BA25/Thousand","v":0}]
[null,null,null,{"$f":"Funding!C26","v":"Physical Contingency Provision "},"000'EUR",{"$f":"conting_capex","v":0.05},null,null,null,-1673.7015007023008,{"$f":"SUM(K64:K66)*$F$67","v":0},{"$f":"SUM(L64:L66)*$F$67","v":0},-652.985182914814,0,-246.7342524648605,0,-305.70367938775451,0,-30.174940001640973,0,-0.28137720250000003,0,-12.172377780150001,{"$f":"SUM(X64:X66)*$F$67","v":0},-15.940598158662153,0,-4.9194954616994808,0,-108.98992889464098,0,-151.65294729569763,0,-92.81188653395337,0,-35.350308507294812,0,-10.907070784373273,0,-4.6993078830450079,{"$f":"SUM(AN64:AN66)*$F$67","v":0},-0.37814743121377803,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Funding!C27","v":"Provision for Inflation "},"000'EUR",null,null,null,null,0,{"$f":"-Funding!J27/Thousand","v":0},{"$f":"-Funding!K27/Thousand","v":0},{"$f":"-Funding!L27/Thousand","v":0},{"$f":"-Funding!M27/Thousand","v":0},{"$f":"-Funding!N27/Thousand","v":0},{"$f":"-Funding!O27/Thousand","v":0},{"$f":"-Funding!P27/Thousand","v":0},{"$f":"-Funding!Q27/Thousand","v":0},{"$f":"-Funding!R27/Thousand","v":0},{"$f":"-Funding!S27/Thousand","v":0},{"$f":"-Funding!T27/Thousand","v":0},{"$f":"-Funding!U27/Thousand","v":0},{"$f":"-Funding!V27/Thousand","v":0},{"$f":"-Funding!W27/Thousand","v":0},{"$f":"-Funding!X27/Thousand","v":0},{"$f":"-Funding!Y27/Thousand","v":0},{"$f":"-Funding!Z27/Thousand","v":0},{"$f":"-Funding!AA27/Thousand","v":0},{"$f":"-Funding!AB27/Thousand","v":0},{"$f":"-Funding!AC27/Thousand","v":0},{"$f":"-Funding!AD27/Thousand","v":0},{"$f":"-Funding!AE27/Thousand","v":0},{"$f":"-Funding!AF27/Thousand","v":0},{"$f":"-Funding!AG27/Thousand","v":0},{"$f":"-Funding!AH27/Thousand","v":0},{"$f":"-Funding!AI27/Thousand","v":0},{"$f":"-Funding!AJ27/Thousand","v":0},{"$f":"-Funding!AK27/Thousand","v":0},{"$f":"-Funding!AL27/Thousand","v":0},{"$f":"-Funding!AM27/Thousand","v":0},{"$f":"-Funding!AN27/Thousand","v":0},{"$f":"-Funding!AO27/Thousand","v":0},{"$f":"-Funding!AP27/Thousand","v":0},{"$f":"-Funding!AQ27/Thousand","v":0},{"$f":"-Funding!AR27/Thousand","v":0},{"$f":"-Funding!AS27/Thousand","v":0},{"$f":"-Funding!AT27/Thousand","v":0},{"$f":"-Funding!AU27/Thousand","v":0},{"$f":"-Funding!AV27/Thousand","v":0},{"$f":"-Funding!AW27/Thousand","v":0},{"$f":"-Funding!AX27/Thousand","v":0},{"$f":"-Funding!AY27/Thousand","v":0},{"$f":"-Funding!AZ27/Thousand","v":0},{"$f":"-Funding!BA27/Thousand","v":0}]
[null,null,null,{"$f":"Funding!C28","v":"Operating costs"},"000'EUR"]
[null,null,null,{"$f":"Funding!C29","v":"Land development operating costs"},"000'EUR",null,null,null,null,{"$f":"SUM(K70:BB70)","v":-3093.1638947938382},{"$f":"-Funding!J29/Thousand","v":0},{"$f":"-Funding!K29/Thousand","v":0},{"$f":"-Funding!L29/Thousand","v":-545.13899931250671},{"$f":"-Funding!M29/Thousand","v":-545.13899931250671},{"$f":"-Funding!N29/Thousand","v":-415.63046073729816},{"$f":"-Funding!O29/Thousand","v":-415.63046073729816},{"$f":"-Funding!P29/Thousand","v":-576.66475990135882},{"$f":"-Funding!Q29/Thousand","v":-576.66475990135882},{"$f":"-Funding!R29/Thousand","v":-4.5062696777121838},{"$f":"-'Alt Detail'!P607*T18*NOT(T6)/Thousand","v":-4.5062696777121838},{"$f":"-'Alt Detail'!Q607*U18*NOT(U6)/Thousand","v":-4.6414577680435496},{"$f":"-'Alt Detail'!R607*V18*NOT(V6)/Thousand","v":-4.6414577680435496},{"$f":"-'Alt Detail'!S607*W18*NOT(W6)/Thousand","v":0},{"$f":"-'Alt Detail'!T607*X18*NOT(X6)/Thousand","v":0},{"$f":"-'Alt Detail'!U607*Y18*NOT(Y6)/Thousand","v":0},{"$f":"-'Alt Detail'!V607*Z18*NOT(Z6)/Thousand","v":0},{"$f":"-'Alt Detail'!W607*AA18*NOT(AA6)/Thousand","v":0},{"$f":"-'Alt Detail'!X607*AB18*NOT(AB6)/Thousand","v":0},{"$f":"-'Alt Detail'!Y607*AC18*NOT(AC6)/Thousand","v":0},{"$f":"-'Alt Detail'!Z607*AD18*NOT(AD6)/Thousand","v":0},{"$f":"-'Alt Detail'!AA607*AE18*NOT(AE6)/Thousand","v":0},{"$f":"-'Alt Detail'!AB607*AF18*NOT(AF6)/Thousand","v":0},{"$f":"-'Alt Detail'!AC607*AG18*NOT(AG6)/Thousand","v":0},{"$f":"-'Alt Detail'!AD607*AH18*NOT(AH6)/Thousand","v":0},{"$f":"-'Alt Detail'!AE607*AI18*NOT(AI6)/Thousand","v":0},{"$f":"-'Alt Detail'!AF607*AJ18*NOT(AJ6)/Thousand","v":0},{"$f":"-'Alt Detail'!AG607*AK18*NOT(AK6)/Thousand","v":0},{"$f":"-'Alt Detail'!AH607*AL18*NOT(AL6)/Thousand","v":0},{"$f":"-'Alt Detail'!AI607*AM18*NOT(AM6)/Thousand","v":0},{"$f":"-'Alt Detail'!AJ607*AN18*NOT(AN6)/Thousand","v":0},{"$f":"-'Alt Detail'!AK607*AO18*NOT(AO6)/Thousand","v":0},{"$f":"-'Alt Detail'!AL607*AP18*NOT(AP6)/Thousand","v":0},{"$f":"-'Alt Detail'!AM607*AQ18*NOT(AQ6)/Thousand","v":0},{"$f":"-'Alt Detail'!AN607*AR18*NOT(AR6)/Thousand","v":0},{"$f":"-'Alt Detail'!AO607*AS18*NOT(AS6)/Thousand","v":0},{"$f":"-'Alt Detail'!AP607*AT18*NOT(AT6)/Thousand","v":0},{"$f":"-'Alt Detail'!AQ607*AU18*NOT(AU6)/Thousand","v":0},{"$f":"-'Alt Detail'!AR607*AV18*NOT(AV6)/Thousand","v":0},{"$f":"-'Alt Detail'!AS607*AW18*NOT(AW6)/Thousand","v":0},{"$f":"-'Alt Detail'!AT607*AX18*NOT(AX6)/Thousand","v":0},{"$f":"-'Alt Detail'!AU607*AY18*NOT(AY6)/Thousand","v":0},{"$f":"-'Alt Detail'!AV607*AZ18*NOT(AZ6)/Thousand","v":0},{"$f":"-'Alt Detail'!AW607*BA18*NOT(BA6)/Thousand","v":0},{"$f":"-'Alt Detail'!AX607*BB18*NOT(BB6)/Thousand","v":0}]
[null,null,null,"Land development Wages","000'EUR",null,null,null,null,{"$f":"SUM(K71:BB71)","v":-1760.6275566443187},{"$f":"-Funding!J30/Thousand","v":0},{"$f":"-Funding!K30/Thousand","v":0},{"$f":"-Funding!L30/Thousand","v":-235.15691216802321},{"$f":"-Funding!M30/Thousand","v":-265.95557732442825},{"$f":"-Funding!N30/Thousand","v":-296.32926291517589},{"$f":"-Funding!O30/Thousand","v":-296.32926291517589},{"$f":"-Funding!P30/Thousand","v":-333.42827066075773},{"$f":"-Funding!Q30/Thousand","v":-333.42827066075773},{"$f":"-Funding!R30/Thousand","v":0},{"$f":"-Funding!S30/Thousand","v":0},{"$f":"-Funding!T30/Thousand","v":0},{"$f":"-Funding!U30/Thousand","v":0},{"$f":"-Funding!V30/Thousand","v":0},{"$f":"-Funding!W30/Thousand","v":0},{"$f":"-Funding!X30/Thousand","v":0},{"$f":"-Funding!Y30/Thousand","v":0},{"$f":"-Funding!Z30/Thousand","v":0},{"$f":"-Funding!AA30/Thousand","v":0},{"$f":"-Funding!AB30/Thousand","v":0},{"$f":"-Funding!AC30/Thousand","v":0},{"$f":"-Funding!AD30/Thousand","v":0},{"$f":"-Funding!AE30/Thousand","v":0},{"$f":"-Funding!AF30/Thousand","v":0},{"$f":"-Funding!AG30/Thousand","v":0},{"$f":"-Funding!AH30/Thousand","v":0},{"$f":"-Funding!AI30/Thousand","v":0},{"$f":"-Funding!AJ30/Thousand","v":0},{"$f":"-Funding!AK30/Thousand","v":0},{"$f":"-Funding!AL30/Thousand","v":0},{"$f":"-Funding!AM30/Thousand","v":0},{"$f":"-Funding!AN30/Thousand","v":0},{"$f":"-Funding!AO30/Thousand","v":0},{"$f":"-Funding!AP30/Thousand","v":0},{"$f":"-Funding!AQ30/Thousand","v":0},{"$f":"-Funding!AR30/Thousand","v":0},{"$f":"-Funding!AS30/Thousand","v":0},{"$f":"-Funding!AT30/Thousand","v":0},{"$f":"-Funding!AU30/Thousand","v":0},{"$f":"-Funding!AV30/Thousand","v":0},{"$f":"-Funding!AW30/Thousand","v":0},{"$f":"-Funding!AX30/Thousand","v":0},{"$f":"-Funding!AY30/Thousand","v":0},{"$f":"-Funding!AZ30/Thousand","v":0},{"$f":"-Funding!BA30/Thousand","v":0}]
[null,null,null,"Land development Fixed costs","000'EUR",null,null,null,null,{"$f":"SUM(K72:BB72)","v":-944.83942695648136},{"$f":"-Funding!J31/Thousand","v":0},{"$f":"-Funding!K31/Thousand","v":0},{"$f":"-Funding!L31/Thousand","v":-190.9200352368766},{"$f":"-Funding!M31/Thousand","v":-163.43110139148163},{"$f":"-Funding!N31/Thousand","v":-164.21654112261774},{"$f":"-Funding!O31/Thousand","v":-164.21654112261774},{"$f":"-Funding!P31/Thousand","v":-131.02760404144385},{"$f":"-Funding!Q31/Thousand","v":-131.02760404144385},{"$f":"-Funding!R31/Thousand","v":0},{"$f":"-Funding!S31/Thousand","v":0},{"$f":"-Funding!T31/Thousand","v":0},{"$f":"-Funding!U31/Thousand","v":0},{"$f":"-Funding!V31/Thousand","v":0},{"$f":"-Funding!W31/Thousand","v":0},{"$f":"-Funding!X31/Thousand","v":0},{"$f":"-Funding!Y31/Thousand","v":0},{"$f":"-Funding!Z31/Thousand","v":0},{"$f":"-Funding!AA31/Thousand","v":0},{"$f":"-Funding!AB31/Thousand","v":0},{"$f":"-Funding!AC31/Thousand","v":0},{"$f":"-Funding!AD31/Thousand","v":0},{"$f":"-Funding!AE31/Thousand","v":0},{"$f":"-Funding!AF31/Thousand","v":0},{"$f":"-Funding!AG31/Thousand","v":0},{"$f":"-Funding!AH31/Thousand","v":0},{"$f":"-Funding!AI31/Thousand","v":0},{"$f":"-Funding!AJ31/Thousand","v":0},{"$f":"-Funding!AK31/Thousand","v":0},{"$f":"-Funding!AL31/Thousand","v":0},{"$f":"-Funding!AM31/Thousand","v":0},{"$f":"-Funding!AN31/Thousand","v":0},{"$f":"-Funding!AO31/Thousand","v":0},{"$f":"-Funding!AP31/Thousand","v":0},{"$f":"-Funding!AQ31/Thousand","v":0},{"$f":"-Funding!AR31/Thousand","v":0},{"$f":"-Funding!AS31/Thousand","v":0},{"$f":"-Funding!AT31/Thousand","v":0},{"$f":"-Funding!AU31/Thousand","v":0},{"$f":"-Funding!AV31/Thousand","v":0},{"$f":"-Funding!AW31/Thousand","v":0},{"$f":"-Funding!AX31/Thousand","v":0},{"$f":"-Funding!AY31/Thousand","v":0},{"$f":"-Funding!AZ31/Thousand","v":0},{"$f":"-Funding!BA31/Thousand","v":0}]
[]
[null,null,null,{"$f":"Funding!C33","v":"Variable Operating Costs"},"000'EUR",null,null,null,null,{"$f":"SUM(K74:BB74)","v":-9635.2114440572841},{"$f":"-Funding!J33/Thousand","v":0},{"$f":"-Funding!K33/Thousand","v":0},{"$f":"-Funding!L33/Thousand","v":0},{"$f":"-Funding!M33/Thousand","v":0},{"$f":"-Funding!N33/Thousand","v":-706.18607986979032},{"$f":"-Funding!O33/Thousand","v":-1195.1475735398294},{"$f":"-Funding!P33/Thousand","v":-1908.5813323544683},{"$f":"-Funding!Q33/Thousand","v":-2554.3206195446646},{"$f":"-Funding!R33/Thousand","v":-3270.9758387485308},{"$f":"-Funding!S33/Thousand","v":0},{"$f":"-Funding!T33/Thousand","v":0},{"$f":"-Funding!U33/Thousand","v":0},{"$f":"-Funding!V33/Thousand","v":0},{"$f":"-Funding!W33/Thousand","v":0},{"$f":"-Funding!X33/Thousand","v":0},{"$f":"-Funding!Y33/Thousand","v":0},{"$f":"-Funding!Z33/Thousand","v":0},{"$f":"-Funding!AA33/Thousand","v":0},{"$f":"-Funding!AB33/Thousand","v":0},{"$f":"-Funding!AC33/Thousand","v":0},{"$f":"-Funding!AD33/Thousand","v":0},{"$f":"-Funding!AE33/Thousand","v":0},{"$f":"-Funding!AF33/Thousand","v":0},{"$f":"-Funding!AG33/Thousand","v":0},{"$f":"-Funding!AH33/Thousand","v":0},{"$f":"-Funding!AI33/Thousand","v":0},{"$f":"-Funding!AJ33/Thousand","v":0},{"$f":"-Funding!AK33/Thousand","v":0},{"$f":"-Funding!AL33/Thousand","v":0},{"$f":"-Funding!AM33/Thousand","v":0},{"$f":"-Funding!AN33/Thousand","v":0},{"$f":"-Funding!AO33/Thousand","v":0},{"$f":"-Funding!AP33/Thousand","v":0},{"$f":"-Funding!AQ33/Thousand","v":0},{"$f":"-Funding!AR33/Thousand","v":0},{"$f":"-Funding!AS33/Thousand","v":0},{"$f":"-Funding!AT33/Thousand","v":0},{"$f":"-Funding!AU33/Thousand","v":0},{"$f":"-Funding!AV33/Thousand","v":0},{"$f":"-Funding!AW33/Thousand","v":0},{"$f":"-Funding!AX33/Thousand","v":0},{"$f":"-Funding!AY33/Thousand","v":0},{"$f":"-Funding!AZ33/Thousand","v":0},{"$f":"-Funding!BA33/Thousand","v":0}]
[null,null,null,"Wages","000'EUR",null,null,null,null,{"$f":"SUM(K75:BB75)","v":-8487.9298788759806},{"$f":"-Funding!J34/Thousand","v":-1493.3950778150599},{"$f":"-Funding!K34/Thousand","v":-415.72234889634535},{"$f":"-Funding!L34/Thousand","v":-597.30697956573374},{"$f":"-Funding!M34/Thousand","v":-646.75519034784293},{"$f":"-Funding!N34/Thousand","v":-887.42241503848572},{"$f":"-Funding!O34/Thousand","v":-887.42241503848572},{"$f":"-Funding!P34/Thousand","v":-1129.1252242514836},{"$f":"-Funding!Q34/Thousand","v":-1129.1252242514836},{"$f":"-Funding!R34/Thousand","v":-1301.6550036710589},{"$f":"-Funding!S34/Thousand","v":0},{"$f":"-Funding!T34/Thousand","v":0},{"$f":"-Funding!U34/Thousand","v":0},{"$f":"-Funding!V34/Thousand","v":0},{"$f":"-Funding!W34/Thousand","v":0},{"$f":"-Funding!X34/Thousand","v":0},{"$f":"-Funding!Y34/Thousand","v":0},{"$f":"-Funding!Z34/Thousand","v":0},{"$f":"-Funding!AA34/Thousand","v":0},{"$f":"-Funding!AB34/Thousand","v":0},{"$f":"-Funding!AC34/Thousand","v":0},{"$f":"-Funding!AD34/Thousand","v":0},{"$f":"-Funding!AE34/Thousand","v":0},{"$f":"-Funding!AF34/Thousand","v":0},{"$f":"-Funding!AG34/Thousand","v":0},{"$f":"-Funding!AH34/Thousand","v":0},{"$f":"-Funding!AI34/Thousand","v":0},{"$f":"-Funding!AJ34/Thousand","v":0},{"$f":"-Funding!AK34/Thousand","v":0},{"$f":"-Funding!AL34/Thousand","v":0},{"$f":"-Funding!AM34/Thousand","v":0},{"$f":"-Funding!AN34/Thousand","v":0},{"$f":"-Funding!AO34/Thousand","v":0},{"$f":"-Funding!AP34/Thousand","v":0},{"$f":"-Funding!AQ34/Thousand","v":0},{"$f":"-Funding!AR34/Thousand","v":0},{"$f":"-Funding!AS34/Thousand","v":0},{"$f":"-Funding!AT34/Thousand","v":0},{"$f":"-Funding!AU34/Thousand","v":0},{"$f":"-Funding!AV34/Thousand","v":0},{"$f":"-Funding!AW34/Thousand","v":0},{"$f":"-Funding!AX34/Thousand","v":0},{"$f":"-Funding!AY34/Thousand","v":0},{"$f":"-Funding!AZ34/Thousand","v":0},{"$f":"-Funding!BA34/Thousand","v":0}]
[null,null,null,"Fixed costs","000'EUR",null,null,null,null,{"$f":"SUM(K76:BB76)","v":-5094.1955305182937},{"$f":"-Funding!J35/Thousand","v":-1065.7810000000002},{"$f":"-Funding!K35/Thousand","v":-276.286},{"$f":"-Funding!L35/Thousand","v":-544.93961183081126},{"$f":"-Funding!M35/Thousand","v":-298.57377677181097},{"$f":"-Funding!N35/Thousand","v":-500.73647078894868},{"$f":"-Funding!O35/Thousand","v":-500.73647078894868},{"$f":"-Funding!P35/Thousand","v":-625.96892663405765},{"$f":"-Funding!Q35/Thousand","v":-618.3611263252044},{"$f":"-Funding!R35/Thousand","v":-662.81214737851235},{"$f":"-Funding!S35/Thousand","v":0},{"$f":"-Funding!T35/Thousand","v":0},{"$f":"-Funding!U35/Thousand","v":0},{"$f":"-Funding!V35/Thousand","v":0},{"$f":"-Funding!W35/Thousand","v":0},{"$f":"-Funding!X35/Thousand","v":0},{"$f":"-Funding!Y35/Thousand","v":0},{"$f":"-Funding!Z35/Thousand","v":0},{"$f":"-Funding!AA35/Thousand","v":0},{"$f":"-Funding!AB35/Thousand","v":0},{"$f":"-Funding!AC35/Thousand","v":0},{"$f":"-Funding!AD35/Thousand","v":0},{"$f":"-Funding!AE35/Thousand","v":0},{"$f":"-Funding!AF35/Thousand","v":0},{"$f":"-Funding!AG35/Thousand","v":0},{"$f":"-Funding!AH35/Thousand","v":0},{"$f":"-Funding!AI35/Thousand","v":0},{"$f":"-Funding!AJ35/Thousand","v":0},{"$f":"-Funding!AK35/Thousand","v":0},{"$f":"-Funding!AL35/Thousand","v":0},{"$f":"-Funding!AM35/Thousand","v":0},{"$f":"-Funding!AN35/Thousand","v":0},{"$f":"-Funding!AO35/Thousand","v":0},{"$f":"-Funding!AP35/Thousand","v":0},{"$f":"-Funding!AQ35/Thousand","v":0},{"$f":"-Funding!AR35/Thousand","v":0},{"$f":"-Funding!AS35/Thousand","v":0},{"$f":"-Funding!AT35/Thousand","v":0},{"$f":"-Funding!AU35/Thousand","v":0},{"$f":"-Funding!AV35/Thousand","v":0},{"$f":"-Funding!AW35/Thousand","v":0},{"$f":"-Funding!AX35/Thousand","v":0},{"$f":"-Funding!AY35/Thousand","v":0},{"$f":"-Funding!AZ35/Thousand","v":0},{"$f":"-Funding!BA35/Thousand","v":0}]
[]
[null,null,null,{"$f":"Funding!C37","v":"Working Capital Requirment"},"000'EUR",null,null,null,null,-2885.5145169987727,{"$f":"-Funding!J37/Thousand","v":0},{"$f":"-Funding!K37/Thousand","v":0},{"$f":"-Funding!L37/Thousand","v":186.04693498825597},{"$f":"-Funding!M37/Thousand","v":0},{"$f":"-Funding!N37/Thousand","v":-433.10205489565362},{"$f":"-Funding!O37/Thousand","v":-366.57431342146884},{"$f":"-Funding!P37/Thousand","v":-853.7720581050238},{"$f":"-Funding!Q37/Thousand","v":17.172850718843517},{"$f":"-Funding!R37/Thousand","v":-1435.2858762837261},{"$f":"-Funding!S37/Thousand","v":0},{"$f":"-Funding!T37/Thousand","v":0},{"$f":"-Funding!U37/Thousand","v":0},{"$f":"-Funding!V37/Thousand","v":0},{"$f":"-Funding!W37/Thousand","v":0},{"$f":"-Funding!X37/Thousand","v":0},{"$f":"-Funding!Y37/Thousand","v":0},{"$f":"-Funding!Z37/Thousand","v":0},{"$f":"-Funding!AA37/Thousand","v":0},{"$f":"-Funding!AB37/Thousand","v":0},{"$f":"-Funding!AC37/Thousand","v":0},{"$f":"-Funding!AD37/Thousand","v":0},{"$f":"-Funding!AE37/Thousand","v":0},{"$f":"-Funding!AF37/Thousand","v":0},{"$f":"-Funding!AG37/Thousand","v":0},{"$f":"-Funding!AH37/Thousand","v":0},{"$f":"-Funding!AI37/Thousand","v":0},{"$f":"-Funding!AJ37/Thousand","v":0},{"$f":"-Funding!AK37/Thousand","v":0},{"$f":"-Funding!AL37/Thousand","v":0},{"$f":"-Funding!AM37/Thousand","v":0},{"$f":"-Funding!AN37/Thousand","v":0},{"$f":"-Funding!AO37/Thousand","v":0},{"$f":"-Funding!AP37/Thousand","v":0},{"$f":"-Funding!AQ37/Thousand","v":0},{"$f":"-Funding!AR37/Thousand","v":0},{"$f":"-Funding!AS37/Thousand","v":0},{"$f":"-Funding!AT37/Thousand","v":0},{"$f":"-Funding!AU37/Thousand","v":0},{"$f":"-Funding!AV37/Thousand","v":0},{"$f":"-Funding!AW37/Thousand","v":0},{"$f":"-Funding!AX37/Thousand","v":0},{"$f":"-Funding!AY37/Thousand","v":0},{"$f":"-Funding!AZ37/Thousand","v":0},{"$f":"-Funding!BA37/Thousand","v":0}]
[]
[null,null,null,{"$f":"Funding!C39","v":"Cash contingency reserve"},"000'EUR",null,null,null,null,-1000,{"$f":"-Funding!J39/Thousand","v":0},{"$f":"-Funding!K39/Thousand","v":0},{"$f":"-Funding!L39/Thousand","v":-1000},{"$f":"-Funding!M39/Thousand","v":0},{"$f":"-Funding!N39/Thousand","v":0},{"$f":"-Funding!O39/Thousand","v":0},{"$f":"-Funding!P39/Thousand","v":0},{"$f":"-Funding!Q39/Thousand","v":0},{"$f":"-Funding!R39/Thousand","v":0},{"$f":"-Funding!S39/Thousand","v":0},{"$f":"-Funding!T39/Thousand","v":0},{"$f":"-Funding!U39/Thousand","v":0},{"$f":"-Funding!V39/Thousand","v":0},{"$f":"-Funding!W39/Thousand","v":0},{"$f":"-Funding!X39/Thousand","v":0},{"$f":"-Funding!Y39/Thousand","v":0},{"$f":"-Funding!Z39/Thousand","v":0},{"$f":"-Funding!AA39/Thousand","v":0},{"$f":"-Funding!AB39/Thousand","v":0},{"$f":"-Funding!AC39/Thousand","v":0},{"$f":"-Funding!AD39/Thousand","v":0},{"$f":"-Funding!AE39/Thousand","v":0},{"$f":"-Funding!AF39/Thousand","v":0},{"$f":"-Funding!AG39/Thousand","v":0},{"$f":"-Funding!AH39/Thousand","v":0},{"$f":"-Funding!AI39/Thousand","v":0},{"$f":"-Funding!AJ39/Thousand","v":0},{"$f":"-Funding!AK39/Thousand","v":0},{"$f":"-Funding!AL39/Thousand","v":0},{"$f":"-Funding!AM39/Thousand","v":0},{"$f":"-Funding!AN39/Thousand","v":0},{"$f":"-Funding!AO39/Thousand","v":0},{"$f":"-Funding!AP39/Thousand","v":0},{"$f":"-Funding!AQ39/Thousand","v":0},{"$f":"-Funding!AR39/Thousand","v":0},{"$f":"-Funding!AS39/Thousand","v":0},{"$f":"-Funding!AT39/Thousand","v":0},{"$f":"-Funding!AU39/Thousand","v":0},{"$f":"-Funding!AV39/Thousand","v":0},{"$f":"-Funding!AW39/Thousand","v":0},{"$f":"-Funding!AX39/Thousand","v":0},{"$f":"-Funding!AY39/Thousand","v":0},{"$f":"-Funding!AZ39/Thousand","v":0},{"$f":"-Funding!BA39/Thousand","v":0}]
[null,null,null,{"$f":"Funding!C40","v":"Previous development costs"},"000'EUR",null,null,null,null,0,{"$f":"-Funding!J40/Thousand","v":0},{"$f":"-Funding!K40/Thousand","v":0},{"$f":"-Funding!L40/Thousand","v":0},{"$f":"-Funding!M40/Thousand","v":0},{"$f":"-Funding!N40/Thousand","v":0},{"$f":"-Funding!O40/Thousand","v":0},{"$f":"-Funding!P40/Thousand","v":0},{"$f":"-Funding!Q40/Thousand","v":0},{"$f":"-Funding!R40/Thousand","v":0},{"$f":"-Funding!S40/Thousand","v":0},{"$f":"-Funding!T40/Thousand","v":0},{"$f":"-Funding!U40/Thousand","v":0},{"$f":"-Funding!V40/Thousand","v":0},{"$f":"-Funding!W40/Thousand","v":0},{"$f":"-Funding!X40/Thousand","v":0},{"$f":"-Funding!Y40/Thousand","v":0},{"$f":"-Funding!Z40/Thousand","v":0},{"$f":"-Funding!AA40/Thousand","v":0},{"$f":"-Funding!AB40/Thousand","v":0},{"$f":"-Funding!AC40/Thousand","v":0},{"$f":"-Funding!AD40/Thousand","v":0},{"$f":"-Funding!AE40/Thousand","v":0},{"$f":"-Funding!AF40/Thousand","v":0},{"$f":"-Funding!AG40/Thousand","v":0},{"$f":"-Funding!AH40/Thousand","v":0},{"$f":"-Funding!AI40/Thousand","v":0},{"$f":"-Funding!AJ40/Thousand","v":0},{"$f":"-Funding!AK40/Thousand","v":0},{"$f":"-Funding!AL40/Thousand","v":0},{"$f":"-Funding!AM40/Thousand","v":0},{"$f":"-Funding!AN40/Thousand","v":0},{"$f":"-Funding!AO40/Thousand","v":0},{"$f":"-Funding!AP40/Thousand","v":0},{"$f":"-Funding!AQ40/Thousand","v":0},{"$f":"-Funding!AR40/Thousand","v":0},{"$f":"-Funding!AS40/Thousand","v":0},{"$f":"-Funding!AT40/Thousand","v":0},{"$f":"-Funding!AU40/Thousand","v":0},{"$f":"-Funding!AV40/Thousand","v":0},{"$f":"-Funding!AW40/Thousand","v":0},{"$f":"-Funding!AX40/Thousand","v":0},{"$f":"-Funding!AY40/Thousand","v":0},{"$f":"-Funding!AZ40/Thousand","v":0},{"$f":"-Funding!BA40/Thousand","v":0}]
[null,null,null,{"$f":"Funding!C41","v":"Lenders Advisory fees"},"000'EUR",null,null,null,null,-500,{"$f":"-Funding!J41/Thousand","v":0},{"$f":"-Funding!K41/Thousand","v":0},{"$f":"-Funding!L41/Thousand","v":0},{"$f":"-Funding!M41/Thousand","v":-500},{"$f":"-Funding!N41/Thousand","v":0},{"$f":"-Funding!O41/Thousand","v":0},{"$f":"-Funding!P41/Thousand","v":0},{"$f":"-Funding!Q41/Thousand","v":0},{"$f":"-Funding!R41/Thousand","v":0},{"$f":"-Funding!S41/Thousand","v":0},{"$f":"-Funding!T41/Thousand","v":0},{"$f":"-Funding!U41/Thousand","v":0},{"$f":"-Funding!V41/Thousand","v":0},{"$f":"-Funding!W41/Thousand","v":0},{"$f":"-Funding!X41/Thousand","v":0},{"$f":"-Funding!Y41/Thousand","v":0},{"$f":"-Funding!Z41/Thousand","v":0},{"$f":"-Funding!AA41/Thousand","v":0},{"$f":"-Funding!AB41/Thousand","v":0},{"$f":"-Funding!AC41/Thousand","v":0},{"$f":"-Funding!AD41/Thousand","v":0},{"$f":"-Funding!AE41/Thousand","v":0},{"$f":"-Funding!AF41/Thousand","v":0},{"$f":"-Funding!AG41/Thousand","v":0},{"$f":"-Funding!AH41/Thousand","v":0},{"$f":"-Funding!AI41/Thousand","v":0},{"$f":"-Funding!AJ41/Thousand","v":0},{"$f":"-Funding!AK41/Thousand","v":0},{"$f":"-Funding!AL41/Thousand","v":0},{"$f":"-Funding!AM41/Thousand","v":0},{"$f":"-Funding!AN41/Thousand","v":0},{"$f":"-Funding!AO41/Thousand","v":0},{"$f":"-Funding!AP41/Thousand","v":0},{"$f":"-Funding!AQ41/Thousand","v":0},{"$f":"-Funding!AR41/Thousand","v":0},{"$f":"-Funding!AS41/Thousand","v":0},{"$f":"-Funding!AT41/Thousand","v":0},{"$f":"-Funding!AU41/Thousand","v":0},{"$f":"-Funding!AV41/Thousand","v":0},{"$f":"-Funding!AW41/Thousand","v":0},{"$f":"-Funding!AX41/Thousand","v":0},{"$f":"-Funding!AY41/Thousand","v":0},{"$f":"-Funding!AZ41/Thousand","v":0},{"$f":"-Funding!BA41/Thousand","v":0}]
[null,null,null,{"$f":"Funding!C42","v":"Commitment fee"},"000'EUR",null,null,null,null,-415.95564500077876,{"$f":"-Funding!J42/Thousand","v":0},{"$f":"-Funding!K42/Thousand","v":0},{"$f":"-Funding!L42/Thousand","v":0},{"$f":"-Funding!M42/Thousand","v":-128.63708928455091},{"$f":"-Funding!N42/Thousand","v":-114.97076379188449},{"$f":"-Funding!O42/Thousand","v":-73.073129397928184},{"$f":"-Funding!P42/Thousand","v":-63.88694821877332},{"$f":"-Funding!Q42/Thousand","v":-17.790544897830866},{"$f":"-Funding!R42/Thousand","v":-17.597169409810963},{"$f":"-Funding!S42/Thousand","v":-9.5201863182915589E-15},{"$f":"-Funding!T42/Thousand","v":-9.364965889188978E-15},{"$f":"-Funding!U42/Thousand","v":0},{"$f":"-Funding!V42/Thousand","v":0},{"$f":"-Funding!W42/Thousand","v":0},{"$f":"-Funding!X42/Thousand","v":0},{"$f":"-Funding!Y42/Thousand","v":0},{"$f":"-Funding!Z42/Thousand","v":0},{"$f":"-Funding!AA42/Thousand","v":0},{"$f":"-Funding!AB42/Thousand","v":0},{"$f":"-Funding!AC42/Thousand","v":0},{"$f":"-Funding!AD42/Thousand","v":0},{"$f":"-Funding!AE42/Thousand","v":0},{"$f":"-Funding!AF42/Thousand","v":0},{"$f":"-Funding!AG42/Thousand","v":0},{"$f":"-Funding!AH42/Thousand","v":0},{"$f":"-Funding!AI42/Thousand","v":0},{"$f":"-Funding!AJ42/Thousand","v":0},{"$f":"-Funding!AK42/Thousand","v":0},{"$f":"-Funding!AL42/Thousand","v":0},{"$f":"-Funding!AM42/Thousand","v":0},{"$f":"-Funding!AN42/Thousand","v":0},{"$f":"-Funding!AO42/Thousand","v":0},{"$f":"-Funding!AP42/Thousand","v":0},{"$f":"-Funding!AQ42/Thousand","v":0},{"$f":"-Funding!AR42/Thousand","v":0},{"$f":"-Funding!AS42/Thousand","v":0},{"$f":"-Funding!AT42/Thousand","v":0},{"$f":"-Funding!AU42/Thousand","v":0},{"$f":"-Funding!AV42/Thousand","v":0},{"$f":"-Funding!AW42/Thousand","v":0},{"$f":"-Funding!AX42/Thousand","v":0},{"$f":"-Funding!AY42/Thousand","v":0},{"$f":"-Funding!AZ42/Thousand","v":0},{"$f":"-Funding!BA42/Thousand","v":0}]
[null,null,null,{"$f":"Funding!C43","v":"Front-end-fee "},"000'EUR",null,null,null,null,-377.52189246552985,{"$f":"-Funding!J43/Thousand","v":0},{"$f":"-Funding!K43/Thousand","v":0},{"$f":"-Funding!L43/Thousand","v":0},{"$f":"-Funding!M43/Thousand","v":-377.52189246552985},{"$f":"-Funding!N43/Thousand","v":0},{"$f":"-Funding!O43/Thousand","v":0},{"$f":"-Funding!P43/Thousand","v":0},{"$f":"-Funding!Q43/Thousand","v":0},{"$f":"-Funding!R43/Thousand","v":0},{"$f":"-Funding!S43/Thousand","v":0},{"$f":"-Funding!T43/Thousand","v":0},{"$f":"-Funding!U43/Thousand","v":0},{"$f":"-Funding!V43/Thousand","v":0},{"$f":"-Funding!W43/Thousand","v":0},{"$f":"-Funding!X43/Thousand","v":0},{"$f":"-Funding!Y43/Thousand","v":0},{"$f":"-Funding!Z43/Thousand","v":0},{"$f":"-Funding!AA43/Thousand","v":0},{"$f":"-Funding!AB43/Thousand","v":0},{"$f":"-Funding!AC43/Thousand","v":0},{"$f":"-Funding!AD43/Thousand","v":0},{"$f":"-Funding!AE43/Thousand","v":0},{"$f":"-Funding!AF43/Thousand","v":0},{"$f":"-Funding!AG43/Thousand","v":0},{"$f":"-Funding!AH43/Thousand","v":0},{"$f":"-Funding!AI43/Thousand","v":0},{"$f":"-Funding!AJ43/Thousand","v":0},{"$f":"-Funding!AK43/Thousand","v":0},{"$f":"-Funding!AL43/Thousand","v":0},{"$f":"-Funding!AM43/Thousand","v":0},{"$f":"-Funding!AN43/Thousand","v":0},{"$f":"-Funding!AO43/Thousand","v":0},{"$f":"-Funding!AP43/Thousand","v":0},{"$f":"-Funding!AQ43/Thousand","v":0},{"$f":"-Funding!AR43/Thousand","v":0},{"$f":"-Funding!AS43/Thousand","v":0},{"$f":"-Funding!AT43/Thousand","v":0},{"$f":"-Funding!AU43/Thousand","v":0},{"$f":"-Funding!AV43/Thousand","v":0},{"$f":"-Funding!AW43/Thousand","v":0},{"$f":"-Funding!AX43/Thousand","v":0},{"$f":"-Funding!AY43/Thousand","v":0},{"$f":"-Funding!AZ43/Thousand","v":0},{"$f":"-Funding!BA43/Thousand","v":0}]
[null,null,null,{"$f":"Funding!C44","v":"Funded interest"},"000'EUR",null,null,null,null,-3076.4156990028587,{"$f":"-Funding!J44/Thousand","v":0},{"$f":"-Funding!K44/Thousand","v":0},{"$f":"-Funding!L44/Thousand","v":0},{"$f":"-Funding!M44/Thousand","v":-75.813651440030611},{"$f":"-Funding!N44/Thousand","v":-352.34407676356892},{"$f":"-Funding!O44/Thousand","v":-410.57523259852894},{"$f":"-Funding!P44/Thousand","v":-702.90388633323028},{"$f":"-Funding!Q44/Thousand","v":-714.5542269906872},{"$f":"-Funding!R44/Thousand","v":-820.22462487681298},{"$f":"-Funding!S44/Thousand","v":0},{"$f":"-Funding!T44/Thousand","v":0},{"$f":"-Funding!U44/Thousand","v":0},{"$f":"-Funding!V44/Thousand","v":0},{"$f":"-Funding!W44/Thousand","v":0},{"$f":"-Funding!X44/Thousand","v":0},{"$f":"-Funding!Y44/Thousand","v":0},{"$f":"-Funding!Z44/Thousand","v":0},{"$f":"-Funding!AA44/Thousand","v":0},{"$f":"-Funding!AB44/Thousand","v":0},{"$f":"-Funding!AC44/Thousand","v":0},{"$f":"-Funding!AD44/Thousand","v":0},{"$f":"-Funding!AE44/Thousand","v":0},{"$f":"-Funding!AF44/Thousand","v":0},{"$f":"-Funding!AG44/Thousand","v":0},{"$f":"-Funding!AH44/Thousand","v":0},{"$f":"-Funding!AI44/Thousand","v":0},{"$f":"-Funding!AJ44/Thousand","v":0},{"$f":"-Funding!AK44/Thousand","v":0},{"$f":"-Funding!AL44/Thousand","v":0},{"$f":"-Funding!AM44/Thousand","v":0},{"$f":"-Funding!AN44/Thousand","v":0},{"$f":"-Funding!AO44/Thousand","v":0},{"$f":"-Funding!AP44/Thousand","v":0},{"$f":"-Funding!AQ44/Thousand","v":0},{"$f":"-Funding!AR44/Thousand","v":0},{"$f":"-Funding!AS44/Thousand","v":0},{"$f":"-Funding!AT44/Thousand","v":0},{"$f":"-Funding!AU44/Thousand","v":0},{"$f":"-Funding!AV44/Thousand","v":0},{"$f":"-Funding!AW44/Thousand","v":0},{"$f":"-Funding!AX44/Thousand","v":0},{"$f":"-Funding!AY44/Thousand","v":0},{"$f":"-Funding!AZ44/Thousand","v":0},{"$f":"-Funding!BA44/Thousand","v":0}]
[null,null,null,{"$f":"Funding!C45","v":"DSRA initial financing "},"000'EUR",null,null,null,null,-2626.961379747946,{"$f":"-Funding!J45/Thousand","v":0},{"$f":"-Funding!K45/Thousand","v":0},{"$f":"-Funding!L45/Thousand","v":0},{"$f":"-Funding!M45/Thousand","v":0},{"$f":"-Funding!N45/Thousand","v":0},{"$f":"-Funding!O45/Thousand","v":0},{"$f":"-Funding!P45/Thousand","v":0},{"$f":"-Funding!Q45/Thousand","v":0},{"$f":"-Funding!R45/Thousand","v":-2626.961379747946},{"$f":"-Funding!S45/Thousand","v":0},{"$f":"-Funding!T45/Thousand","v":0},{"$f":"-Funding!U45/Thousand","v":0},{"$f":"-Funding!V45/Thousand","v":0},{"$f":"-Funding!W45/Thousand","v":0},{"$f":"-Funding!X45/Thousand","v":0},{"$f":"-Funding!Y45/Thousand","v":0},{"$f":"-Funding!Z45/Thousand","v":0},{"$f":"-Funding!AA45/Thousand","v":0},{"$f":"-Funding!AB45/Thousand","v":0},{"$f":"-Funding!AC45/Thousand","v":0},{"$f":"-Funding!AD45/Thousand","v":0},{"$f":"-Funding!AE45/Thousand","v":0},{"$f":"-Funding!AF45/Thousand","v":0},{"$f":"-Funding!AG45/Thousand","v":0},{"$f":"-Funding!AH45/Thousand","v":0},{"$f":"-Funding!AI45/Thousand","v":0},{"$f":"-Funding!AJ45/Thousand","v":0},{"$f":"-Funding!AK45/Thousand","v":0},{"$f":"-Funding!AL45/Thousand","v":0},{"$f":"-Funding!AM45/Thousand","v":0},{"$f":"-Funding!AN45/Thousand","v":0},{"$f":"-Funding!AO45/Thousand","v":0},{"$f":"-Funding!AP45/Thousand","v":0},{"$f":"-Funding!AQ45/Thousand","v":0},{"$f":"-Funding!AR45/Thousand","v":0},{"$f":"-Funding!AS45/Thousand","v":0},{"$f":"-Funding!AT45/Thousand","v":0},{"$f":"-Funding!AU45/Thousand","v":0},{"$f":"-Funding!AV45/Thousand","v":0},{"$f":"-Funding!AW45/Thousand","v":0},{"$f":"-Funding!AX45/Thousand","v":0},{"$f":"-Funding!AY45/Thousand","v":0},{"$f":"-Funding!AZ45/Thousand","v":0},{"$f":"-Funding!BA45/Thousand","v":0}]
[null,null,null,{"$f":"Funding!C46","v":0},"000'EUR",null,null,null,null,0,{"$f":"-Funding!J46/Thousand","v":0},{"$f":"-Funding!K46/Thousand","v":0},{"$f":"-Funding!L46/Thousand","v":0},{"$f":"-Funding!M46/Thousand","v":0},{"$f":"-Funding!N46/Thousand","v":0},{"$f":"-Funding!O46/Thousand","v":0},{"$f":"-Funding!P46/Thousand","v":0},{"$f":"-Funding!Q46/Thousand","v":0},{"$f":"-Funding!R46/Thousand","v":0},{"$f":"-Funding!S46/Thousand","v":0},{"$f":"-Funding!T46/Thousand","v":0},{"$f":"-Funding!U46/Thousand","v":0},{"$f":"-Funding!V46/Thousand","v":0},{"$f":"-Funding!W46/Thousand","v":0},{"$f":"-Funding!X46/Thousand","v":0},{"$f":"-Funding!Y46/Thousand","v":0},{"$f":"-Funding!Z46/Thousand","v":0},{"$f":"-Funding!AA46/Thousand","v":0},{"$f":"-Funding!AB46/Thousand","v":0},{"$f":"-Funding!AC46/Thousand","v":0},{"$f":"-Funding!AD46/Thousand","v":0},{"$f":"-Funding!AE46/Thousand","v":0},{"$f":"-Funding!AF46/Thousand","v":0},{"$f":"-Funding!AG46/Thousand","v":0},{"$f":"-Funding!AH46/Thousand","v":0},{"$f":"-Funding!AI46/Thousand","v":0},{"$f":"-Funding!AJ46/Thousand","v":0},{"$f":"-Funding!AK46/Thousand","v":0},{"$f":"-Funding!AL46/Thousand","v":0},{"$f":"-Funding!AM46/Thousand","v":0},{"$f":"-Funding!AN46/Thousand","v":0},{"$f":"-Funding!AO46/Thousand","v":0},{"$f":"-Funding!AP46/Thousand","v":0},{"$f":"-Funding!AQ46/Thousand","v":0},{"$f":"-Funding!AR46/Thousand","v":0},{"$f":"-Funding!AS46/Thousand","v":0},{"$f":"-Funding!AT46/Thousand","v":0},{"$f":"-Funding!AU46/Thousand","v":0},{"$f":"-Funding!AV46/Thousand","v":0},{"$f":"-Funding!AW46/Thousand","v":0},{"$f":"-Funding!AX46/Thousand","v":0},{"$f":"-Funding!AY46/Thousand","v":0},{"$f":"-Funding!AZ46/Thousand","v":0},{"$f":"-Funding!BA46/Thousand","v":0}]
[null,null,"Total CapEx",null,"000' EUR",null,null,null,null,-75046.068379810386,{"$f":"SUM(K64:K87)","v":-2559.1760778150601},-692.0083488963453,{"$f":"SUM(M64:M87)","v":-16640.10444433679},-3001.8272783381822,-9052.3574276854924,-4309.7053995602819,-12745.13627764344,-6058.0995258945877,{"$f":"SUM(S64:S87)","v":-10773.692049828571},-4.5062696777121936,-10.550379020543557,-4.6414577680435496,-255.61993338315,0,-334.75256133190521,0,-103.3094046956891,0,-2288.7885067874604,0,{"$f":"SUM(AE64:AE87)","v":-3184.71189320965},0,-1949.0496172130206,0,-742.35647865319106,0,-229.04848647183871,0,-98.685465543945156,{"$f":"SUM(AN64:AN87)","v":0},-7.9410960554893375,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate income tax",null,"000'EUR",null,null,null,null,{"$f":"SUM(M90:BD90)","v":-42790.483808405763},null,{"$f":"('Farm 1'!AG49+'Trading 1 Farm'!AG50)*NOT(L6)/Thousand","v":0},{"$f":"('Farm 1'!AH49+'Trading 1 Farm'!AH50)*NOT(M6)/Thousand","v":0},{"$f":"('Farm 1'!AI49+'Trading 1 Farm'!AI50)*NOT(N6)/Thousand","v":0},{"$f":"('Farm 1'!AJ49+'Trading 1 Farm'!AJ50)*NOT(O6)/Thousand","v":0},{"$f":"('Farm 1'!AK49+'Trading 1 Farm'!AK50)*NOT(P6)/Thousand","v":0},{"$f":"('Farm 1'!AL49+'Trading 1 Farm'!AL50)*NOT(Q6)/Thousand","v":0},{"$f":"('Farm 1'!AM49+'Trading 1 Farm'!AM50)*NOT(R6)/Thousand","v":0},{"$f":"('Farm 1'!AN49+'Trading 1 Farm'!AN50)*NOT(S6)/Thousand","v":0},{"$f":"('Farm 1'!AO49+'Trading 1 Farm'!AO50)*NOT(T6)/Thousand","v":-183.41928657095343},{"$f":"('Farm 1'!AP49+'Trading 1 Farm'!AP50)*NOT(U6)/Thousand","v":-936.10689943920352},{"$f":"('Farm 1'!AQ49+'Trading 1 Farm'!AQ50)*NOT(V6)/Thousand","v":-936.10689943920352},{"$f":"('Farm 1'!AR49+'Trading 1 Farm'!AR50)*NOT(W6)/Thousand","v":-1245.655509823149},{"$f":"('Farm 1'!AS49+'Trading 1 Farm'!AS50)*NOT(X6)/Thousand","v":-1245.655509823149},{"$f":"('Farm 1'!AT49+'Trading 1 Farm'!AT50)*NOT(Y6)/Thousand","v":-1408.9531344782786},{"$f":"('Farm 1'!AU49+'Trading 1 Farm'!AU50)*NOT(Z6)/Thousand","v":-1408.9531344782786},{"$f":"('Farm 1'!AV49+'Trading 1 Farm'!AV50)*NOT(AA6)/Thousand","v":-1536.0260786669114},{"$f":"('Farm 1'!AW49+'Trading 1 Farm'!AW50)*NOT(AB6)/Thousand","v":-1536.0260786669114},{"$f":"('Farm 1'!AX49+'Trading 1 Farm'!AX50)*NOT(AC6)/Thousand","v":-1634.6653665992214},{"$f":"('Farm 1'!AY49+'Trading 1 Farm'!AY50)*NOT(AD6)/Thousand","v":-1634.6653665992214},{"$f":"('Farm 1'!AZ49+'Trading 1 Farm'!AZ50)*NOT(AE6)/Thousand","v":-1735.8371887772068},{"$f":"('Farm 1'!BA49+'Trading 1 Farm'!BA50)*NOT(AF6)/Thousand","v":-1735.8371887772068},{"$f":"('Farm 1'!BB49+'Trading 1 Farm'!BB50)*NOT(AG6)/Thousand","v":-1859.9200655475436},{"$f":"('Farm 1'!BC49+'Trading 1 Farm'!BC50)*NOT(AH6)/Thousand","v":-1859.9200655475436},{"$f":"('Farm 1'!BD49+'Trading 1 Farm'!BD50)*NOT(AI6)/Thousand","v":-1923.3659632750225},{"$f":"('Farm 1'!BE49+'Trading 1 Farm'!BE50)*NOT(AJ6)/Thousand","v":-1923.3659632750225},{"$f":"('Farm 1'!BF49+'Trading 1 Farm'!BF50)*NOT(AK6)/Thousand","v":-2121.1791237192806},{"$f":"('Farm 1'!BG49+'Trading 1 Farm'!BG50)*NOT(AL6)/Thousand","v":-2121.1791237192806},{"$f":"('Farm 1'!BH49+'Trading 1 Farm'!BH50)*NOT(AM6)/Thousand","v":-2138.4023213634678},{"$f":"('Farm 1'!BI49+'Trading 1 Farm'!BI50)*NOT(AN6)/Thousand","v":-2138.4023213634678},{"$f":"('Farm 1'!BJ49+'Trading 1 Farm'!BJ50)*NOT(AO6)/Thousand","v":-2375.1309076442517},{"$f":"('Farm 1'!BK49+'Trading 1 Farm'!BK50)*NOT(AP6)/Thousand","v":-2375.1309076442517},{"$f":"('Farm 1'!BL49+'Trading 1 Farm'!BL50)*NOT(AQ6)/Thousand","v":-2388.2897015838707},{"$f":"('Farm 1'!BM49+'Trading 1 Farm'!BM50)*NOT(AR6)/Thousand","v":-2388.2897015838707},{"$f":"('Farm 1'!BN49+'Trading 1 Farm'!BN50)*NOT(AS6)/Thousand","v":0},{"$f":"('Farm 1'!BO49+'Trading 1 Farm'!BO50)*NOT(AT6)/Thousand","v":0},{"$f":"('Farm 1'!BP49+'Trading 1 Farm'!BP50)*NOT(AU6)/Thousand","v":0},{"$f":"('Farm 1'!BQ49+'Trading 1 Farm'!BQ50)*NOT(AV6)/Thousand","v":0},{"$f":"('Farm 1'!BR49+'Trading 1 Farm'!BR50)*NOT(AW6)/Thousand","v":0},{"$f":"('Farm 1'!BS49+'Trading 1 Farm'!BS50)*NOT(AX6)/Thousand","v":0},{"$f":"('Farm 1'!BT49+'Trading 1 Farm'!BT50)*NOT(AY6)/Thousand","v":0},{"$f":"('Farm 1'!BU49+'Trading 1 Farm'!BU50)*NOT(AZ6)/Thousand","v":0},{"$f":"('Farm 1'!BV49+'Trading 1 Farm'!BV50)*NOT(BA6)/Thousand","v":0},{"$f":"('Farm 1'!BW49+'Trading 1 Farm'!BW50)*NOT(BB6)/Thousand","v":0},{"$f":"('Farm 1'!BX49+'Trading 1 Farm'!BX50)/Thousand","v":0},{"$f":"('Farm 1'!BY49+'Trading 1 Farm'!BY50)/Thousand","v":0}]
[null,null,"Working capital adjustment",null,"000'EUR",null,null,null,null,{"$f":"SUM(K91:BB91)","v":-947.23929189825344},{"$f":"IFERROR(LOOKUP(K2,'Conso 1 Farm'!$W$216:$BB$216,'Conso 1 Farm'!$W$234:$BB$234),0)*NOT(K6)/Thousand","v":0},{"$f":"IFERROR(LOOKUP(L2,'Conso 1 Farm'!$W$216:$BB$216,'Conso 1 Farm'!$W$234:$BB$234),0)*NOT(L6)/Thousand","v":0},{"$f":"IFERROR(LOOKUP(M2,'Conso 1 Farm'!$W$216:$BB$216,'Conso 1 Farm'!$W$234:$BB$234),0)*NOT(M6)/Thousand","v":0},{"$f":"IFERROR(LOOKUP(N2,'Conso 1 Farm'!$W$216:$BB$216,'Conso 1 Farm'!$W$234:$BB$234),0)*NOT(N6)/Thousand","v":0},{"$f":"IFERROR(LOOKUP(O2,'Conso 1 Farm'!$W$216:$BB$216,'Conso 1 Farm'!$W$234:$BB$234),0)*NOT(O6)/Thousand","v":0},{"$f":"IFERROR(LOOKUP(P2,'Conso 1 Farm'!$W$216:$BB$216,'Conso 1 Farm'!$W$234:$BB$234),0)*NOT(P6)/Thousand","v":0},{"$f":"IFERROR(LOOKUP(Q2,'Conso 1 Farm'!$W$216:$BB$216,'Conso 1 Farm'!$W$234:$BB$234),0)*NOT(Q6)/Thousand","v":0},{"$f":"IFERROR(LOOKUP(R2,'Conso 1 Farm'!$W$216:$BB$216,'Conso 1 Farm'!$W$234:$BB$234),0)*NOT(R6)/Thousand","v":0},{"$f":"IFERROR(LOOKUP(S2,'Conso 1 Farm'!$W$216:$BB$216,'Conso 1 Farm'!$W$234:$BB$234),0)*NOT(S6)/Thousand","v":0},{"$f":"IFERROR(LOOKUP(T2,'Conso 1 Farm'!$W$216:$BB$216,'Conso 1 Farm'!$W$234:$BB$234),0)*NOT(T6)/Thousand","v":831.57049083118397},{"$f":"IFERROR(LOOKUP(U2,'Conso 1 Farm'!$W$216:$BB$216,'Conso 1 Farm'!$W$234:$BB$234),0)*NOT(U6)/Thousand","v":-1496.8954236856212},{"$f":"IFERROR(LOOKUP(V2,'Conso 1 Farm'!$W$216:$BB$216,'Conso 1 Farm'!$W$234:$BB$234),0)*NOT(V6)/Thousand","v":1152.4115828599008},{"$f":"IFERROR(LOOKUP(W2,'Conso 1 Farm'!$W$216:$BB$216,'Conso 1 Farm'!$W$234:$BB$234),0)*NOT(W6)/Thousand","v":-1680.3708256400107},{"$f":"IFERROR(LOOKUP(X2,'Conso 1 Farm'!$W$216:$BB$216,'Conso 1 Farm'!$W$234:$BB$234),0)*NOT(X6)/Thousand","v":1309.928829290131},{"$f":"IFERROR(LOOKUP(Y2,'Conso 1 Farm'!$W$216:$BB$216,'Conso 1 Farm'!$W$234:$BB$234),0)*NOT(Y6)/Thousand","v":-1661.3589129203713},{"$f":"IFERROR(LOOKUP(Z2,'Conso 1 Farm'!$W$216:$BB$216,'Conso 1 Farm'!$W$234:$BB$234),0)*NOT(Z6)/Thousand","v":1503.1270408330611},{"$f":"IFERROR(LOOKUP(AA2,'Conso 1 Farm'!$W$216:$BB$216,'Conso 1 Farm'!$W$234:$BB$234),0)*NOT(AA6)/Thousand","v":-1642.5928570327717},{"$f":"IFERROR(LOOKUP(AB2,'Conso 1 Farm'!$W$216:$BB$216,'Conso 1 Farm'!$W$234:$BB$234),0)*NOT(AB6)/Thousand","v":1548.2208520580525},{"$f":"IFERROR(LOOKUP(AC2,'Conso 1 Farm'!$W$216:$BB$216,'Conso 1 Farm'!$W$234:$BB$234),0)*NOT(AC6)/Thousand","v":-1689.5733242976539},{"$f":"IFERROR(LOOKUP(AD2,'Conso 1 Farm'!$W$216:$BB$216,'Conso 1 Farm'!$W$234:$BB$234),0)*NOT(AD6)/Thousand","v":1594.6674776197938},{"$f":"IFERROR(LOOKUP(AE2,'Conso 1 Farm'!$W$216:$BB$216,'Conso 1 Farm'!$W$234:$BB$234),0)*NOT(AE6)/Thousand","v":-1735.9988895608797},{"$f":"IFERROR(LOOKUP(AF2,'Conso 1 Farm'!$W$216:$BB$216,'Conso 1 Farm'!$W$234:$BB$234),0)*NOT(AF6)/Thousand","v":1642.5075019483868},{"$f":"IFERROR(LOOKUP(AG2,'Conso 1 Farm'!$W$216:$BB$216,'Conso 1 Farm'!$W$234:$BB$234),0)*NOT(AG6)/Thousand","v":-1788.078856247706},{"$f":"IFERROR(LOOKUP(AH2,'Conso 1 Farm'!$W$216:$BB$216,'Conso 1 Farm'!$W$234:$BB$234),0)*NOT(AH6)/Thousand","v":1691.7827270068392},{"$f":"IFERROR(LOOKUP(AI2,'Conso 1 Farm'!$W$216:$BB$216,'Conso 1 Farm'!$W$234:$BB$234),0)*NOT(AI6)/Thousand","v":-1841.7212219351377},{"$f":"IFERROR(LOOKUP(AJ2,'Conso 1 Farm'!$W$216:$BB$216,'Conso 1 Farm'!$W$234:$BB$234),0)*NOT(AJ6)/Thousand","v":1742.5362088170443},{"$f":"IFERROR(LOOKUP(AK2,'Conso 1 Farm'!$W$216:$BB$216,'Conso 1 Farm'!$W$234:$BB$234),0)*NOT(AK6)/Thousand","v":-1896.9728585931909},{"$f":"IFERROR(LOOKUP(AL2,'Conso 1 Farm'!$W$216:$BB$216,'Conso 1 Farm'!$W$234:$BB$234),0)*NOT(AL6)/Thousand","v":1794.812295081555},{"$f":"IFERROR(LOOKUP(AM2,'Conso 1 Farm'!$W$216:$BB$216,'Conso 1 Farm'!$W$234:$BB$234),0)*NOT(AM6)/Thousand","v":-1953.8820443509874},{"$f":"IFERROR(LOOKUP(AN2,'Conso 1 Farm'!$W$216:$BB$216,'Conso 1 Farm'!$W$234:$BB$234),0)*NOT(AN6)/Thousand","v":1848.6566639340026},{"$f":"IFERROR(LOOKUP(AO2,'Conso 1 Farm'!$W$216:$BB$216,'Conso 1 Farm'!$W$234:$BB$234),0)*NOT(AO6)/Thousand","v":-2012.4985056815176},{"$f":"IFERROR(LOOKUP(AP2,'Conso 1 Farm'!$W$216:$BB$216,'Conso 1 Farm'!$W$234:$BB$234),0)*NOT(AP6)/Thousand","v":1904.1163638520227},{"$f":"IFERROR(LOOKUP(AQ2,'Conso 1 Farm'!$W$216:$BB$216,'Conso 1 Farm'!$W$234:$BB$234),0)*NOT(AQ6)/Thousand","v":-2072.873460851963},{"$f":"IFERROR(LOOKUP(AR2,'Conso 1 Farm'!$W$216:$BB$216,'Conso 1 Farm'!$W$234:$BB$234),0)*NOT(AR6)/Thousand","v":1961.2398547675837},{"$f":"IFERROR(LOOKUP(AS2,'Conso 1 Farm'!$W$216:$BB$216,'Conso 1 Farm'!$W$234:$BB$234),0)*NOT(AS6)/Thousand","v":0},{"$f":"IFERROR(LOOKUP(AT2,'Conso 1 Farm'!$W$216:$BB$216,'Conso 1 Farm'!$W$234:$BB$234),0)*NOT(AT6)/Thousand","v":0},{"$f":"IFERROR(LOOKUP(AU2,'Conso 1 Farm'!$W$216:$BB$216,'Conso 1 Farm'!$W$234:$BB$234),0)*NOT(AU6)/Thousand","v":0},{"$f":"IFERROR(LOOKUP(AV2,'Conso 1 Farm'!$W$216:$BB$216,'Conso 1 Farm'!$W$234:$BB$234),0)*NOT(AV6)/Thousand","v":0},{"$f":"IFERROR(LOOKUP(AW2,'Conso 1 Farm'!$W$216:$BB$216,'Conso 1 Farm'!$W$234:$BB$234),0)*NOT(AW6)/Thousand","v":0},{"$f":"IFERROR(LOOKUP(AX2,'Conso 1 Farm'!$W$216:$BB$216,'Conso 1 Farm'!$W$234:$BB$234),0)*NOT(AX6)/Thousand","v":0},{"$f":"IFERROR(LOOKUP(AY2,'Conso 1 Farm'!$W$216:$BB$216,'Conso 1 Farm'!$W$234:$BB$234),0)*NOT(AY6)/Thousand","v":0},{"$f":"IFERROR(LOOKUP(AZ2,'Conso 1 Farm'!$W$216:$BB$216,'Conso 1 Farm'!$W$234:$BB$234),0)*NOT(AZ6)/Thousand","v":0},{"$f":"IFERROR(LOOKUP(BA2,'Conso 1 Farm'!$W$216:$BB$216,'Conso 1 Farm'!$W$234:$BB$234),0)*NOT(BA6)/Thousand","v":0},{"$f":"IFERROR(LOOKUP(BB2,'Conso 1 Farm'!$W$216:$BB$216,'Conso 1 Farm'!$W$234:$BB$234),0)*NOT(BB6)/Thousand","v":0}]
[]
[null,null,"Cashflow before Funding",null,"000'EUR",null,null,null,null,78609.926330648275,{"$f":"K60+K88+K90+K91","v":-2559.1760778150601},-692.0083488963453,{"$f":"M60+M88+M90+M91","v":-16640.10444433679},-3001.8272783381822,-8570.1966190410385,-1590.1202905280329,-9226.0375464475255,483.89795544887602,{"$f":"S60+S88+S90+S91","v":-3964.6567398070883},5600.3078827680974,834.53097994841391,6290.4709413751989,1254.6451853017322,7553.2789430207149,2022.1580332931428,8138.2572636140876,2581.6273277363871,8643.4518798611534,545.28891662686965,9000.7384728777997,{"$f":"AE60+AE88+AE90+AE91","v":-188.87023378561457},9376.1961826056213,1194.2561565091569,9749.3444203671297,2622.3806631669386,10204.601375143064,3236.6902983301234,10547.869149494371,3663.2162375536291,{"$f":"AN60+AN88+AN90+AN91","v":11095.048991275326},3845.8508633266565,11447.028799251588,-4461.1631624358342,-427.04984681628707,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Funding",null,null,null,null,null,null,{"$f":"+T120+S120","v":3228.5515397274976}]
[]
[null,null,{"$f":"Funding!C54","v":"Upfront Equity"},null,"000'EUR",null,null,null,null,{"$f":"SUM(K97:BB97)","v":20592.103225392533},{"$f":"Funding!J54/Thousand","v":2559.1760778150606},{"$f":"Funding!K54/Thousand","v":692.00834889634541},{"$f":"Funding!L54/Thousand","v":16640.10444433679},{"$f":"Funding!M54/Thousand","v":700.8143543443382},{"$f":"Funding!N54/Thousand","v":0},{"$f":"Funding!O54/Thousand","v":0},{"$f":"Funding!P54/Thousand","v":0},{"$f":"Funding!Q54/Thousand","v":0},{"$f":"Funding!R54/Thousand","v":0},{"$f":"Funding!S54/Thousand","v":0},{"$f":"Funding!T54/Thousand","v":0},{"$f":"Funding!U54/Thousand","v":0},{"$f":"Funding!V54/Thousand","v":0},{"$f":"Funding!W54/Thousand","v":0},{"$f":"Funding!X54/Thousand","v":0},{"$f":"Funding!Y54/Thousand","v":0},{"$f":"Funding!Z54/Thousand","v":0},{"$f":"Funding!AA54/Thousand","v":0},{"$f":"Funding!AB54/Thousand","v":0},{"$f":"Funding!AC54/Thousand","v":0},{"$f":"Funding!AD54/Thousand","v":0},{"$f":"Funding!AE54/Thousand","v":0},{"$f":"Funding!AF54/Thousand","v":0},{"$f":"Funding!AG54/Thousand","v":0},{"$f":"Funding!AH54/Thousand","v":0},{"$f":"Funding!AI54/Thousand","v":0},{"$f":"Funding!AJ54/Thousand","v":0},{"$f":"Funding!AK54/Thousand","v":0},{"$f":"Funding!AL54/Thousand","v":0},{"$f":"Funding!AM54/Thousand","v":0},{"$f":"Funding!AN54/Thousand","v":0},{"$f":"Funding!AO54/Thousand","v":0},{"$f":"Funding!AP54/Thousand","v":0},{"$f":"Funding!AQ54/Thousand","v":0},{"$f":"Funding!AR54/Thousand","v":0},{"$f":"Funding!AS54/Thousand","v":0},{"$f":"Funding!AT54/Thousand","v":0},{"$f":"Funding!AU54/Thousand","v":0},{"$f":"Funding!AV54/Thousand","v":0},{"$f":"Funding!AW54/Thousand","v":0},{"$f":"Funding!AX54/Thousand","v":0},{"$f":"Funding!AY54/Thousand","v":0},{"$f":"Funding!AZ54/Thousand","v":0},{"$f":"Funding!BA54/Thousand","v":0}]
[null,null,{"$f":"Funding!C57","v":"Senior Debt"},null,"000'EUR",null,null,null,null,{"$f":"SUM(K98:BB98)","v":25168.126164368656},{"$f":"Funding!J57/Thousand","v":0},{"$f":"Funding!K57/Thousand","v":0},{"$f":"Funding!L57/Thousand","v":0},{"$f":"Funding!M57/Thousand","v":2301.0129239938437},{"$f":"Funding!N57/Thousand","v":8570.1966190410403},{"$f":"Funding!O57/Thousand","v":1590.120290528032},{"$f":"Funding!P57/Thousand","v":9226.037546447531},{"$f":"Funding!Q57/Thousand","v":0},{"$f":"Funding!R57/Thousand","v":3480.758784358211},{"$f":"Funding!S57/Thousand","v":0},{"$f":"Funding!T57/Thousand","v":0},{"$f":"Funding!U57/Thousand","v":0},{"$f":"Funding!V57/Thousand","v":0},{"$f":"Funding!W57/Thousand","v":0},{"$f":"Funding!X57/Thousand","v":0},{"$f":"Funding!Y57/Thousand","v":0},{"$f":"Funding!Z57/Thousand","v":0},{"$f":"Funding!AA57/Thousand","v":0},{"$f":"Funding!AB57/Thousand","v":0},{"$f":"Funding!AC57/Thousand","v":0},{"$f":"Funding!AD57/Thousand","v":0},{"$f":"Funding!AE57/Thousand","v":0},{"$f":"Funding!AF57/Thousand","v":0},{"$f":"Funding!AG57/Thousand","v":0},{"$f":"Funding!AH57/Thousand","v":0},{"$f":"Funding!AI57/Thousand","v":0},{"$f":"Funding!AJ57/Thousand","v":0},{"$f":"Funding!AK57/Thousand","v":0},{"$f":"Funding!AL57/Thousand","v":0},{"$f":"Funding!AM57/Thousand","v":0},{"$f":"Funding!AN57/Thousand","v":0},{"$f":"Funding!AO57/Thousand","v":0},{"$f":"Funding!AP57/Thousand","v":0},{"$f":"Funding!AQ57/Thousand","v":0},{"$f":"Funding!AR57/Thousand","v":0},{"$f":"Funding!AS57/Thousand","v":0},{"$f":"Funding!AT57/Thousand","v":0},{"$f":"Funding!AU57/Thousand","v":0},{"$f":"Funding!AV57/Thousand","v":0},{"$f":"Funding!AW57/Thousand","v":0},{"$f":"Funding!AX57/Thousand","v":0},{"$f":"Funding!AY57/Thousand","v":0},{"$f":"Funding!AZ57/Thousand","v":0},{"$f":"Funding!BA57/Thousand","v":0}]
[null,null,"Cash in Bank",null,"000'EUR",null,null,null,null,{"$f":"SUM(K99:BB99)","v":9.283798539804087E-13},{"$f":"-Funding!J62/Thousand","v":0},{"$f":"-Funding!K62/Thousand","v":0},{"$f":"-Funding!L62/Thousand","v":0},{"$f":"-Funding!M62/Thousand","v":0},{"$f":"-Funding!N62/Thousand","v":0},{"$f":"-Funding!O62/Thousand","v":0},{"$f":"-Funding!P62/Thousand","v":0},{"$f":"-Funding!Q62/Thousand","v":-483.89795544887613},{"$f":"-Funding!R62/Thousand","v":483.89795544887704},{"$f":"-Funding!S62/Thousand","v":9.5201863182915589E-15},{"$f":"-Funding!T62/Thousand","v":9.364965889188978E-15},{"$f":"-Funding!U62/Thousand","v":0},{"$f":"-Funding!V62/Thousand","v":0},{"$f":"-Funding!W62/Thousand","v":0},{"$f":"-Funding!X62/Thousand","v":0},{"$f":"-Funding!Y62/Thousand","v":0},{"$f":"-Funding!Z62/Thousand","v":0},{"$f":"-Funding!AA62/Thousand","v":0},{"$f":"-Funding!AB62/Thousand","v":0},{"$f":"-Funding!AC62/Thousand","v":0},{"$f":"-Funding!AD62/Thousand","v":0},{"$f":"-Funding!AE62/Thousand","v":0},{"$f":"-Funding!AF62/Thousand","v":0},{"$f":"-Funding!AG62/Thousand","v":0},{"$f":"-Funding!AH62/Thousand","v":0},{"$f":"-Funding!AI62/Thousand","v":0},{"$f":"-Funding!AJ62/Thousand","v":0},{"$f":"-Funding!AK62/Thousand","v":0},{"$f":"-Funding!AL62/Thousand","v":0},{"$f":"-Funding!AM62/Thousand","v":0},{"$f":"-Funding!AN62/Thousand","v":0},{"$f":"-Funding!AO62/Thousand","v":0}]
[]
[null,null,"Cashflow available for Debt Service ",null,"000'EUR",null,null,null,null,{"$f":"SUM(K101:BB101)","v":124370.15572040947},{"$f":"K93+K97+K98+K99","v":4.5474735088646412E-13},{"$f":"L93+L97+L98+L99","v":1.1368683772161603E-13},0,-4.5474735088646412E-13,1.8189894035458565E-12,-9.0949470177292824E-13,5.4569682106375694E-12,0,0,5600.3078827680974,834.53097994841391,6290.4709413751989,1254.6451853017322,7553.2789430207149,2022.1580332931428,8138.2572636140876,2581.6273277363871,8643.4518798611534,545.28891662686965,9000.7384728777997,-188.87023378561457,9376.1961826056213,1194.2561565091569,9749.3444203671297,2622.3806631669386,10204.601375143064,3236.6902983301234,10547.869149494371,3663.2162375536291,11095.048991275326,3845.8508633266565,11447.028799251588,{"$f":"AQ93+AQ97+AQ98","v":-4461.1631624358342},{"$f":"AR93+AR97+AR98","v":-427.04984681628707},0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Debt Service"]
[]
[null,null,null,"Interest",null,null,null,null,null,{"$f":"SUM(K105:BB105)","v":-6174.2183301166697},{"$f":"-Funding!J382/Thousand","v":0},{"$f":"-Funding!K382/Thousand","v":0},{"$f":"-Funding!L382/Thousand","v":0},{"$f":"-Funding!M382/Thousand","v":0},{"$f":"-Funding!N382/Thousand","v":0},{"$f":"-Funding!O382/Thousand","v":0},{"$f":"-Funding!P382/Thousand","v":0},{"$f":"-Funding!Q382/Thousand","v":0},{"$f":"-Funding!R382/Thousand","v":0},{"$f":"-Funding!S382/Thousand","v":-829.23808229304188},{"$f":"-Funding!T382/Thousand","v":-757.45233215664882},{"$f":"-Funding!U382/Thousand","v":-710.77549910832147},{"$f":"-Funding!V382/Thousand","v":-640.92120413254895},{"$f":"-Funding!W382/Thousand","v":-592.31291592360128},{"$f":"-Funding!X382/Thousand","v":-524.39007610844919},{"$f":"-Funding!Y382/Thousand","v":-473.85033273888087},{"$f":"-Funding!Z382/Thousand","v":-410.11231243840638},{"$f":"-Funding!AA382/Thousand","v":-355.38774955416062},{"$f":"-Funding!AB382/Thousand","v":-291.32782006024939},{"$f":"-Funding!AC382/Thousand","v":-236.92516636944032},{"$f":"-Funding!AD382/Thousand","v":-174.79669203614955},{"$f":"-Funding!AE382/Thousand","v":-118.46258318472006},{"$f":"-Funding!AF382/Thousand","v":-58.265564012049715},{"$f":"-Funding!AG382/Thousand","v":0},{"$f":"-Funding!AH382/Thousand","v":0},{"$f":"-Funding!AI382/Thousand","v":0},{"$f":"-Funding!AJ382/Thousand","v":0},{"$f":"-Funding!AK382/Thousand","v":0},{"$f":"-Funding!AL382/Thousand","v":0},{"$f":"-Funding!AM382/Thousand","v":0},{"$f":"-Funding!AN382/Thousand","v":0},{"$f":"-Funding!AO382/Thousand","v":0},{"$f":"-Funding!AP382/Thousand","v":0},{"$f":"-Funding!AQ382/Thousand","v":0},{"$f":"-Funding!AR382/Thousand","v":0},{"$f":"-Funding!AS382/Thousand","v":0},{"$f":"-Funding!AT382/Thousand","v":0},{"$f":"-Funding!AU382/Thousand","v":0},{"$f":"-Funding!AV382/Thousand","v":0},{"$f":"-Funding!AW382/Thousand","v":0},{"$f":"-Funding!AX382/Thousand","v":0},{"$f":"-Funding!AY382/Thousand","v":0},{"$f":"-Funding!AZ382/Thousand","v":0},{"$f":"-Funding!BA382/Thousand","v":0}]
[null,null,null,"Principal",null,null,null,null,null,{"$f":"SUM(K106:BB106)","v":-25168.126164368659},{"$f":"-Funding!J389/Thousand","v":0},{"$f":"-Funding!K389/Thousand","v":0},{"$f":"-Funding!L389/Thousand","v":0},{"$f":"-Funding!M389/Thousand","v":0},{"$f":"-Funding!N389/Thousand","v":0},{"$f":"-Funding!O389/Thousand","v":0},{"$f":"-Funding!P389/Thousand","v":0},{"$f":"-Funding!Q389/Thousand","v":0},{"$f":"-Funding!R389/Thousand","v":0},{"$f":"-Funding!S389/Thousand","v":-1797.7232974549042},{"$f":"-Funding!T389/Thousand","v":-1797.7232974549042},{"$f":"-Funding!U389/Thousand","v":-1797.7232974549042},{"$f":"-Funding!V389/Thousand","v":-1797.7232974549042},{"$f":"-Funding!W389/Thousand","v":-1797.7232974549042},{"$f":"-Funding!X389/Thousand","v":-1797.7232974549042},{"$f":"-Funding!Y389/Thousand","v":-1797.7232974549042},{"$f":"-Funding!Z389/Thousand","v":-1797.7232974549042},{"$f":"-Funding!AA389/Thousand","v":-1797.7232974549042},{"$f":"-Funding!AB389/Thousand","v":-1797.7232974549042},{"$f":"-Funding!AC389/Thousand","v":-1797.7232974549042},{"$f":"-Funding!AD389/Thousand","v":-1797.7232974549042},{"$f":"-Funding!AE389/Thousand","v":-1797.7232974549042},{"$f":"-Funding!AF389/Thousand","v":-1797.7232974549042},{"$f":"-Funding!AG389/Thousand","v":0},{"$f":"-Funding!AH389/Thousand","v":0},{"$f":"-Funding!AI389/Thousand","v":0},{"$f":"-Funding!AJ389/Thousand","v":0},{"$f":"-Funding!AK389/Thousand","v":0},{"$f":"-Funding!AL389/Thousand","v":0},{"$f":"-Funding!AM389/Thousand","v":0},{"$f":"-Funding!AN389/Thousand","v":0},{"$f":"-Funding!AO389/Thousand","v":0},{"$f":"-Funding!AP389/Thousand","v":0},{"$f":"-Funding!AQ389/Thousand","v":0},{"$f":"-Funding!AR389/Thousand","v":0},{"$f":"-Funding!AS389/Thousand","v":0},{"$f":"-Funding!AT389/Thousand","v":0},{"$f":"-Funding!AU389/Thousand","v":0},{"$f":"-Funding!AV389/Thousand","v":0},{"$f":"-Funding!AW389/Thousand","v":0},{"$f":"-Funding!AX389/Thousand","v":0},{"$f":"-Funding!AY389/Thousand","v":0},{"$f":"-Funding!AZ389/Thousand","v":0},{"$f":"-Funding!BA389/Thousand","v":0}]
[null,null,"Total Debt Service",null,null,null,null,null,null,{"$f":"SUM(K107:BB107)","v":-31342.344494485333},{"$f":"SUM(K105:K106)","v":0},{"$f":"SUM(L105:L106)","v":0},0,0,0,0,0,0,0,-2626.961379747946,-2555.1756296115532,-2508.4987965632258,-2438.6445015874533,-2390.0362133785056,-2322.1133735633534,-2271.573630193785,-2207.8356098933104,-2153.1110470090648,-2089.0511175151537,-2034.6484638243446,-1972.5199894910538,-1916.1858806396242,-1855.9888614669539,0,0,0,0,0,0,{"$f":"SUM(AN105:AN106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Corporate tax cut from interest",null,null,null,null,null,{"$f":"SUM(K109:BB109)","v":1519.6643485268603},{"$f":"-MAX(K105*incometax_loc,K87+K90)","v":0},0,0,0,0,0,0,0,{"$f":"-MAX((S105+S85)*incometax_loc,S87+S90)","v":0},{"$f":"-MAX(T105*incometax_loc,T87+T90)","v":183.41928657095343},189.36308303916221,177.69387477708037,160.23030103313724,148.07822898090032,131.0975190271123,118.46258318472022,102.52807810960159,88.846937388540155,72.831955015062348,59.23129159236008,43.699173009037388,29.615645796180015,14.566391003012429,0,0,0,0,0,0,{"$f":"-MAX(AN105*incometax_loc,AN87+AN90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Cashflow available for DSRA",null,"000'EUR",null,null,null,null,{"$f":"SUM(K111:BB111)","v":94547.475574451004},{"$f":"K101+K107+K109","v":4.5474735088646412E-13},{"$f":"L101+L107+L109","v":1.1368683772161603E-13},0,-4.5474735088646412E-13,1.8189894035458565E-12,-9.0949470177292824E-13,5.4569682106375694E-12,0,0,3156.7657895911047,-1531.2815666239771,3959.6660195890536,-1023.7690152525838,5311.3209586231096,-168.85782124309833,5985.1462166050233,476.31979595267825,6579.1877702406291,-1470.9302458732218,7025.3213006458154,-2117.6910502676315,7489.625947762177,-647.16631395478464,9749.3444203671297,2622.3806631669386,10204.601375143064,3236.6902983301234,10547.869149494371,3663.2162375536291,{"$f":"AN101+AN107+AN109","v":11095.048991275326},3845.8508633266565,11447.028799251588,-4461.1631624358342,-427.04984681628707,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"DSRA/c: Addition","000'EUR",null,null,null,null,{"$f":"SUM(K113:BB113)","v":-6140.4792208319659},{"$f":"-Funding!J423/Thousand","v":0},{"$f":"-Funding!K423/Thousand","v":0},{"$f":"-Funding!L423/Thousand","v":0},{"$f":"-Funding!M423/Thousand","v":0},{"$f":"-Funding!N423/Thousand","v":0},{"$f":"-Funding!O423/Thousand","v":0},{"$f":"-Funding!P423/Thousand","v":0},{"$f":"-Funding!Q423/Thousand","v":0},{"$f":"-Funding!R423/Thousand","v":0},{"$f":"-Funding!S423/Thousand","v":0},{"$f":"-Funding!T423/Thousand","v":0},{"$f":"-Funding!U423/Thousand","v":-1604.1135216390392},{"$f":"-Funding!V423/Thousand","v":0},{"$f":"-Funding!W423/Thousand","v":-1067.4681882616212},{"$f":"-Funding!X423/Thousand","v":0},{"$f":"-Funding!Y423/Thousand","v":-185.6775766001679},{"$f":"-Funding!Z423/Thousand","v":0},{"$f":"-Funding!AA423/Thousand","v":0},{"$f":"-Funding!AB423/Thousand","v":0},{"$f":"-Funding!AC423/Thousand","v":-1427.2310728641839},{"$f":"-Funding!AD423/Thousand","v":0},{"$f":"-Funding!AE423/Thousand","v":-1855.9888614669537},{"$f":"-Funding!AF423/Thousand","v":0},{"$f":"-Funding!AG423/Thousand","v":0},{"$f":"-Funding!AH423/Thousand","v":0},{"$f":"-Funding!AI423/Thousand","v":0},{"$f":"-Funding!AJ423/Thousand","v":0},{"$f":"-Funding!AK423/Thousand","v":0},{"$f":"-Funding!AL423/Thousand","v":0},{"$f":"-Funding!AM423/Thousand","v":0},{"$f":"-Funding!AN423/Thousand","v":0},{"$f":"-Funding!AO423/Thousand","v":0},{"$f":"-Funding!AP423/Thousand","v":0},{"$f":"-Funding!AQ423/Thousand","v":0},{"$f":"-Funding!AR423/Thousand","v":0},{"$f":"-Funding!AS423/Thousand","v":0},{"$f":"-Funding!AT423/Thousand","v":0},{"$f":"-Funding!AU423/Thousand","v":0},{"$f":"-Funding!AV423/Thousand","v":0},{"$f":"-Funding!AW423/Thousand","v":0},{"$f":"-Funding!AX423/Thousand","v":0},{"$f":"-Funding!AY423/Thousand","v":0},{"$f":"-Funding!AZ423/Thousand","v":0},{"$f":"-Funding!BA423/Thousand","v":0}]
[null,null,null,"DSRA/c: Release","000'EUR",null,null,null,null,{"$f":"SUM(K114:BB114)","v":1384.8263990237069},{"$f":"-Funding!J425/Thousand","v":0},{"$f":"-Funding!K425/Thousand","v":0},{"$f":"-Funding!L425/Thousand","v":0},{"$f":"-Funding!M425/Thousand","v":0},{"$f":"-Funding!N425/Thousand","v":0},{"$f":"-Funding!O425/Thousand","v":0},{"$f":"-Funding!P425/Thousand","v":0},{"$f":"-Funding!Q425/Thousand","v":0},{"$f":"-Funding!R425/Thousand","v":0},{"$f":"-Funding!S425/Thousand","v":71.78575013639265},{"$f":"-Funding!T425/Thousand","v":0},{"$f":"-Funding!U425/Thousand","v":0},{"$f":"-Funding!V425/Thousand","v":0},{"$f":"-Funding!W425/Thousand","v":0},{"$f":"-Funding!X425/Thousand","v":0},{"$f":"-Funding!Y425/Thousand","v":0},{"$f":"-Funding!Z425/Thousand","v":54.724562884245998},{"$f":"-Funding!AA425/Thousand","v":64.059929493911326},{"$f":"-Funding!AB425/Thousand","v":0},{"$f":"-Funding!AC425/Thousand","v":0},{"$f":"-Funding!AD425/Thousand","v":0},{"$f":"-Funding!AE425/Thousand","v":0},{"$f":"-Funding!AF425/Thousand","v":0},{"$f":"-Funding!AG425/Thousand","v":1194.2561565091569},{"$f":"-Funding!AH425/Thousand","v":0},{"$f":"-Funding!AI425/Thousand","v":0},{"$f":"-Funding!AJ425/Thousand","v":0},{"$f":"-Funding!AK425/Thousand","v":0},{"$f":"-Funding!AL425/Thousand","v":0},{"$f":"-Funding!AM425/Thousand","v":0},{"$f":"-Funding!AN425/Thousand","v":0},{"$f":"-Funding!AO425/Thousand","v":0},{"$f":"-Funding!AP425/Thousand","v":0},{"$f":"-Funding!AQ425/Thousand","v":0},{"$f":"-Funding!AR425/Thousand","v":0},{"$f":"-Funding!AS425/Thousand","v":0},{"$f":"-Funding!AT425/Thousand","v":0},{"$f":"-Funding!AU425/Thousand","v":0},{"$f":"-Funding!AV425/Thousand","v":0},{"$f":"-Funding!AW425/Thousand","v":0},{"$f":"-Funding!AX425/Thousand","v":0},{"$f":"-Funding!AY425/Thousand","v":0},{"$f":"-Funding!AZ425/Thousand","v":0},{"$f":"-Funding!BA425/Thousand","v":0}]
[]
[null,null,"Cashflow available to Equity",null,"000'EUR",null,null,null,null,{"$f":"SUM(K116:BB116)","v":89791.822752642736},{"$f":"K111+K113+K114","v":4.5474735088646412E-13},{"$f":"L111+L113+L114","v":1.1368683772161603E-13},0,-4.5474735088646412E-13,1.8189894035458565E-12,-9.0949470177292824E-13,5.4569682106375694E-12,0,0,3228.5515397274976,-1531.2815666239771,2355.5524979500142,-1023.7690152525838,4243.8527703614882,-168.85782124309833,5799.4686400048549,531.04435883692429,6643.2476997345402,-1470.9302458732218,5598.0902277816313,-2117.6910502676315,5633.6370862952235,-647.16631395478464,10943.600576876286,2622.3806631669386,10204.601375143064,3236.6902983301234,10547.869149494371,3663.2162375536291,{"$f":"AN111+AN113+AN114","v":11095.048991275326},3845.8508633266565,11447.028799251588,-4461.1631624358342,-427.04984681628707,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Distributions","000'EUR",null,null,null,null,{"$f":"SUM(K118:BB118)","v":-95797.864368519135},{"$f":"IF(K6<>1,-MAX(0,Inputs!$D$344*K116),0)","v":0},{"$f":"IF(L6<>1,-MAX(0,Inputs!$D$344*L116),0)","v":0},{"$f":"IF(M6<>1,-MAX(0,Inputs!$D$344*M116),0)","v":0},{"$f":"IF(AND(M6<>1,M147>=0),-MAX(0,MIN(Inputs!$D$344*M116,M147)),0)","v":0},{"$f":"IF(AND(N6<>1,N147>=0),-MAX(0,MIN(Inputs!$D$344*N116,N147)),0)","v":0},{"$f":"IF(AND(O6<>1,O147>=0),-MAX(0,MIN(Inputs!$D$344*O116,O147)),0)","v":0},{"$f":"IF(AND(P6<>1,P147>=0),-MAX(0,MIN(Inputs!$D$344*P116,P147)),0)","v":0},{"$f":"IF(AND(Q6<>1,Q147>=0),-MAX(0,MIN(Inputs!$D$344*Q116,Q147)),0)","v":0},{"$f":"IF(AND(R6<>1,R147>=0),-MAX(0,MIN(Inputs!$D$344*R116,R147)),0)","v":0},{"$f":"IF(AND(S6<>1,S147>=0),-MAX(0,MIN(Inputs!$D$344*S116,S147)),0)","v":0},{"$f":"IF(AND(T6<>1,T147>=0),-MAX(0,MIN(Inputs!$D$344*T116,T147)),0)","v":0},{"$f":"IF(AND(U6<>1,U147>=0),-MAX(0,MIN(Inputs!$D$344*U116,U147)),0)","v":0},{"$f":"IF(AND(V6<>1,V147>=0),-MAX(0,MIN(Inputs!$D$344*V116,V147)),0)","v":0},{"$f":"IF(AND(W6<>1,W147>=0),-MAX(0,MIN(Inputs!$D$344*W116,W147)),0)","v":0},{"$f":"IF(AND(X6<>1,X147>=0),-MAX(0,MIN(Inputs!$D$344*X116,X147)),0)","v":-3986.0894014479763},{"$f":"IF(AND(Y6<>1,Y147>=0),-MAX(0,MIN(Inputs!$D$344*Y116,Y147)),0)","v":0},{"$f":"IF(AND(Z6<>1,Z147>=0),-MAX(0,MIN(Inputs!$D$344*Z116,Z147)),0)","v":-5799.4686400048549},{"$f":"IF(AND(AA6<>1,AA147>=0),-MAX(0,MIN(Inputs!$D$344*AA116,AA147)),0)","v":-531.04435883692429},{"$f":"IF(AND(AB6<>1,AB147>=0),-MAX(0,MIN(Inputs!$D$344*AB116,AB147)),0)","v":-6643.2476997345402},{"$f":"IF(AND(AC6<>1,AC147>=0),-MAX(0,MIN(Inputs!$D$344*AC116,AC147)),0)","v":0},{"$f":"IF(AND(AD6<>1,AD147>=0),-MAX(0,MIN(Inputs!$D$344*AD116,AD147)),0)","v":-5598.0902277816313},{"$f":"IF(AND(AE6<>1,AE147>=0),-MAX(0,MIN(Inputs!$D$344*AE116,AE147)),0)","v":0},{"$f":"IF(AND(AF6<>1,AF147>=0),-MAX(0,MIN(Inputs!$D$344*AF116,AF147)),0)","v":-5633.6370862952235},{"$f":"IF(AND(AG6<>1,AG147>=0),-MAX(0,MIN(Inputs!$D$344*AG116,AG147)),0)","v":0},{"$f":"IF(AND(AH6<>1,AH147>=0),-MAX(0,MIN(Inputs!$D$344*AH116,AH147)),0)","v":-10943.600576876286},{"$f":"IF(AND(AI6<>1,AI147>=0),-MAX(0,MIN(Inputs!$D$344*AI116,AI147)),0)","v":-2622.3806631669386},{"$f":"IF(AND(AJ6<>1,AJ147>=0),-MAX(0,MIN(Inputs!$D$344*AJ116,AJ147)),0)","v":-10204.601375143064},{"$f":"IF(AND(AK6<>1,AK147>=0),-MAX(0,MIN(Inputs!$D$344*AK116,AK147)),0)","v":-3236.6902983301234},{"$f":"IF(AND(AL6<>1,AL147>=0),-MAX(0,MIN(Inputs!$D$344*AL116,AL147)),0)","v":-10547.869149494371},{"$f":"IF(AND(AM6<>1,AM147>=0),-MAX(0,MIN(Inputs!$D$344*AM116,AM147)),0)","v":-3663.2162375536291},{"$f":"IF(AND(AN6<>1,AN147>=0),-MAX(0,MIN(Inputs!$D$344*AN116,AN147)),0)","v":-11095.048991275326},{"$f":"IF(AND(AO6<>1,AO147>=0),-MAX(0,MIN(Inputs!$D$344*AO116,AO147)),0)","v":-3845.8508633266565},{"$f":"IF(AND(AP6<>1,AP147>=0),-MAX(0,MIN(Inputs!$D$344*AP116,AP147)),0)","v":-11447.028799251588},{"$f":"IF(AND(AQ6<>1,AQ147>=0),-MAX(0,MIN(Inputs!$D$344*AQ116,AQ147)),0)","v":0},{"$f":"IF(AND(AR6<>1,AR147>=0),-MAX(0,MIN(Inputs!$D$344*AR116,AR147)),0)","v":0},{"$f":"IF(AND(AS6<>1,AS147>=0),-MAX(0,MIN(Inputs!$D$344*AS116,AS147)),0)","v":0},{"$f":"IF(AND(AT6<>1,AT147>=0),-MAX(0,MIN(Inputs!$D$344*AT116,AT147)),0)","v":0},{"$f":"IF(AND(AU6<>1,AU147>=0),-MAX(0,MIN(Inputs!$D$344*AU116,AU147)),0)","v":0},{"$f":"IF(AND(AV6<>1,AV147>=0),-MAX(0,MIN(Inputs!$D$344*AV116,AV147)),0)","v":0},{"$f":"IF(AND(AW6<>1,AW147>=0),-MAX(0,MIN(Inputs!$D$344*AW116,AW147)),0)","v":0},{"$f":"IF(AND(AX6<>1,AX147>=0),-MAX(0,MIN(Inputs!$D$344*AX116,AX147)),0)","v":0},{"$f":"IF(AND(AY6<>1,AY147>=0),-MAX(0,MIN(Inputs!$D$344*AY116,AY147)),0)","v":0},{"$f":"IF(AND(AZ6<>1,AZ147>=0),-MAX(0,MIN(Inputs!$D$344*AZ116,AZ147)),0)","v":0},{"$f":"IF(AND(BA6<>1,BA147>=0),-MAX(0,MIN(Inputs!$D$344*BA116,BA147)),0)","v":0}]
[]
[null,null,"Net Cashflow",null,"000'EUR",null,null,null,null,{"$f":"SUM(K120:BB120)","v":-6006.0416158763883},{"$f":"K116+K118","v":4.5474735088646412E-13},{"$f":"L116+L118","v":1.1368683772161603E-13},0,-4.5474735088646412E-13,{"$f":"O116+O118","v":1.8189894035458565E-12},{"$f":"P116+P118","v":-9.0949470177292824E-13},5.4569682106375694E-12,0,0,3228.5515397274976,-1531.2815666239771,2355.5524979500142,-1023.7690152525838,4243.8527703614882,-4154.9472226910748,5799.4686400048549,-5268.4242811679305,6112.2033408976158,-8114.177945607762,5598.0902277816313,-7715.7812780492623,5633.6370862952235,-6280.8034002500081,10943.600576876286,-8321.2199137093485,7582.2207119761251,-6967.9110768129403,7311.1788511642471,-6884.6529119407414,{"$f":"AN116+AN118","v":7431.8327537216965},-7249.198127948669,7601.1779359249313,-15908.191961687422,-427.04984681628707,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Cash Balance B/f",null,null,null,null,null,null,{"$f":"J123","v":0},{"$f":"K123","v":4.5474735088646412E-13},5.6843418860808015E-13,5.6843418860808015E-13,1.1368683772161603E-13,1.9326762412674725E-12,1.0231815394945443E-12,6.4801497501321137E-12,6.4801497501321137E-12,6.4801497501321137E-12,3228.551539727504,1697.2699731035268,4052.822471053541,3029.0534558009572,7272.9062261624458,3117.959003471371,8917.4276434762251,3649.0033623082945,9761.2067032059094,1647.0287575981474,7245.1189853797787,-470.66229266948358,5162.9747936257399,-1117.8286066242681,{"$f":"AH123","v":9825.7719702520189},{"$f":"AI123","v":1504.5520565426705},{"$f":"AJ123","v":9086.7727685187965},{"$f":"AK123","v":2118.8616917058562},{"$f":"AL123","v":9430.0405428701033},{"$f":"AM123","v":2545.3876309293619},{"$f":"AN123","v":9977.2203846510583},{"$f":"AO123","v":2728.0222567023893},{"$f":"AP123","v":10329.200192627321},{"$f":"AQ123","v":-5578.9917690601014},-6006.0416158763883,-6006.0416158763883,-6006.0416158763883,-6006.0416158763883,-6006.0416158763883,-6006.0416158763883,-6006.0416158763883,-6006.0416158763883,-6006.0416158763883,-6006.0416158763883]
[null,null,null,"Cash Balance C/f",null,null,null,null,null,null,{"$f":"K122+K120","v":4.5474735088646412E-13},{"$f":"L122+L120","v":5.6843418860808015E-13},5.6843418860808015E-13,1.1368683772161603E-13,1.9326762412674725E-12,1.0231815394945443E-12,6.4801497501321137E-12,6.4801497501321137E-12,6.4801497501321137E-12,{"$f":"T122+T120","v":3228.551539727504},1697.2699731035268,4052.822471053541,3029.0534558009572,7272.9062261624458,3117.959003471371,8917.4276434762251,3649.0033623082945,9761.2067032059094,1647.0287575981474,7245.1189853797787,-470.66229266948358,5162.9747936257399,-1117.8286066242681,9825.7719702520189,1504.5520565426705,9086.7727685187965,2118.8616917058562,9430.0405428701033,2545.3876309293619,{"$f":"AN122+AN120","v":9977.2203846510583},2728.0222567023893,10329.200192627321,-5578.9917690601014,-6006.0416158763883,-6006.0416158763883,-6006.0416158763883,-6006.0416158763883,-6006.0416158763883,-6006.0416158763883,-6006.0416158763883,-6006.0416158763883,-6006.0416158763883,-6006.0416158763883,-6006.0416158763883]
[]
[null,null,"Profit & Loss Statement (EUR '000)"]
[null,null,null,"Revenue","000'EUR",null,null,null,null,{"$f":"SUM(K126:BB126)","v":350939.30555477954},{"$f":"K50","v":0},{"$f":"L50","v":0},0,0,482.16080864445451,2719.585109032249,3519.0987311959143,6541.9974813434637,6809.0353100214825,10430.102612596842,8891.2338911161696,11961.527524283059,10203.187139708843,13633.953121182996,11367.398246300027,14373.652327966151,11981.936540536379,15150.713146298063,12461.214002157831,15756.741672149987,12959.662562244146,16387.011339035984,13478.04906473391,17042.491792597422,14017.171027323269,17724.191464301319,14577.857868416202,18433.159122873381,15160.972183152851,{"$f":"AN50","v":19170.485487788315},15767.411070478964,19937.304907299847,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Stock variation","000'EUR",null,null,null,null,{"$f":"SUM(K127:BB127)","v":4509.4434231636715},{"$f":"IF(K2>0,HLOOKUP(K2,'Conso 1 Farm'!24:43,20,),0)/1000","v":0},{"$f":"IF(L2>0,HLOOKUP(L2,'Conso 1 Farm'!24:43,20,),0)/1000","v":0},{"$f":"IF(M2>0,HLOOKUP(M2,'Conso 1 Farm'!24:43,20,),0)/1000","v":0},{"$f":"IF(N2>0,HLOOKUP(N2,'Conso 1 Farm'!24:43,20,),0)/1000","v":0},{"$f":"IF(O2>0,HLOOKUP(O2,'Conso 1 Farm'!24:43,20,),0)/1000","v":227.52497070836196},{"$f":"IF(P2>0,HLOOKUP(P2,'Conso 1 Farm'!24:43,20,),0)/1000","v":778.79458337328117},{"$f":"IF(Q2>0,HLOOKUP(Q2,'Conso 1 Farm'!24:43,20,),0)/1000","v":-397.37271397755109},{"$f":"IF(R2>0,HLOOKUP(R2,'Conso 1 Farm'!24:43,20,),0)/1000","v":1436.4810841359108},{"$f":"IF(S2>0,HLOOKUP(S2,'Conso 1 Farm'!24:43,20,),0)/1000","v":-993.17615558537057},{"$f":"IF(T2>0,HLOOKUP(T2,'Conso 1 Farm'!24:43,20,),0)/1000","v":1732.5307688889136},{"$f":"IF(U2>0,HLOOKUP(U2,'Conso 1 Farm'!24:43,20,),0)/1000","v":-1606.9136947237228},{"$f":"IF(V2>0,HLOOKUP(V2,'Conso 1 Farm'!24:43,20,),0)/1000","v":1978.5068767419673},{"$f":"IF(W2>0,HLOOKUP(W2,'Conso 1 Farm'!24:43,20,),0)/1000","v":-1846.2998047186541},{"$f":"IF(X2>0,HLOOKUP(X2,'Conso 1 Farm'!24:43,20,),0)/1000","v":2237.6822733742038},{"$f":"IF(Y2>0,HLOOKUP(Y2,'Conso 1 Farm'!24:43,20,),0)/1000","v":-2198.3799959289095},{"$f":"IF(Z2>0,HLOOKUP(Z2,'Conso 1 Farm'!24:43,20,),0)/1000","v":2304.8127415754298},{"$f":"IF(AA2>0,HLOOKUP(AA2,'Conso 1 Farm'!24:43,20,),0)/1000","v":-2264.3313958067765},{"$f":"IF(AB2>0,HLOOKUP(AB2,'Conso 1 Farm'!24:43,20,),0)/1000","v":2373.9571238226927},{"$f":"IF(AC2>0,HLOOKUP(AC2,'Conso 1 Farm'!24:43,20,),0)/1000","v":-2350.402230370195},{"$f":"IF(AD2>0,HLOOKUP(AD2,'Conso 1 Farm'!24:43,20,),0)/1000","v":2417.964498503552},{"$f":"IF(AE2>0,HLOOKUP(AE2,'Conso 1 Farm'!24:43,20,),0)/1000","v":-2388.4100352575247},{"$f":"IF(AF2>0,HLOOKUP(AF2,'Conso 1 Farm'!24:43,20,),0)/1000","v":2470.2109942220154},{"$f":"IF(AG2>0,HLOOKUP(AG2,'Conso 1 Farm'!24:43,20,),0)/1000","v":-2478.2885610840485},{"$f":"IF(AH2>0,HLOOKUP(AH2,'Conso 1 Farm'!24:43,20,),0)/1000","v":2454.9941816108021},{"$f":"IF(AI2>0,HLOOKUP(AI2,'Conso 1 Farm'!24:43,20,),0)/1000","v":-2411.9474417739953},{"$f":"IF(AJ2>0,HLOOKUP(AJ2,'Conso 1 Farm'!24:43,20,),0)/1000","v":2528.6440070591266},{"$f":"IF(AK2>0,HLOOKUP(AK2,'Conso 1 Farm'!24:43,20,),0)/1000","v":-2484.3058650272151},{"$f":"IF(AL2>0,HLOOKUP(AL2,'Conso 1 Farm'!24:43,20,),0)/1000","v":2604.5033272709006},{"$f":"IF(AM2>0,HLOOKUP(AM2,'Conso 1 Farm'!24:43,20,),0)/1000","v":-2558.8350409780323},{"$f":"IF(AN2>0,HLOOKUP(AN2,'Conso 1 Farm'!24:43,20,),0)/1000","v":2682.6384270890271},{"$f":"IF(AO2>0,HLOOKUP(AO2,'Conso 1 Farm'!24:43,20,),0)/1000","v":-2635.6000922073722},{"$f":"IF(AP2>0,HLOOKUP(AP2,'Conso 1 Farm'!24:43,20,),0)/1000","v":2763.1175799016992},{"$f":"IF(AQ2>0,HLOOKUP(AQ2,'Conso 1 Farm'!24:43,20,),0)/1000","v":-2714.6680949735946},{"$f":"IF(AR2>0,HLOOKUP(AR2,'Conso 1 Farm'!24:43,20,),0)/1000","v":2846.0111072987497},{"$f":"IF(AS2>0,HLOOKUP(AS2,'Conso 1 Farm'!24:43,20,),0)/1000","v":0},{"$f":"IF(AT2>0,HLOOKUP(AT2,'Conso 1 Farm'!24:43,20,),0)/1000","v":0},{"$f":"IF(AU2>0,HLOOKUP(AU2,'Conso 1 Farm'!24:43,20,),0)/1000","v":0},{"$f":"IF(AV2>0,HLOOKUP(AV2,'Conso 1 Farm'!24:43,20,),0)/1000","v":0},{"$f":"IF(AW2>0,HLOOKUP(AW2,'Conso 1 Farm'!24:43,20,),0)/1000","v":0},{"$f":"IF(AX2>0,HLOOKUP(AX2,'Conso 1 Farm'!24:43,20,),0)/1000","v":0},{"$f":"IF(AY2>0,HLOOKUP(AY2,'Conso 1 Farm'!24:43,20,),0)/1000","v":0},{"$f":"IF(AZ2>0,HLOOKUP(AZ2,'Conso 1 Farm'!24:43,20,),0)/1000","v":0},{"$f":"IF(BA2>0,HLOOKUP(BA2,'Conso 1 Farm'!24:43,20,),0)/1000","v":0},{"$f":"IF(BB2>0,HLOOKUP(BB2,'Conso 1 Farm'!24:43,20,),0)/1000","v":0}]
[null,null,null,"OpEx","000'EUR",null,null,null,null,-179310.37104915164,{"$f":"+IF(K2>0,K58+K74+K70+K75+K71+K76+K72,0)","v":0},0,-2113.4625381139517,-1919.8546451480706,-2970.5212304723168,-3459.4827241423559,-4704.7961178435698,-5342.9276047249123,-5239.949259475814,-5477.9459340889744,-5617.791666790431,-5887.3612663285576,-5766.8956855608012,-6144.9474976292631,-5940.1756042763291,-6329.568970706845,-6118.3808724046194,-6519.4560398280519,-6302.8978878466251,-6716.0053102927595,-6491.9848244820241,-6917.4854696015427,-6686.7443692164834,-7125.0100336895885,-6887.3467002929792,-7338.7603347002769,-7093.9671013017678,-7558.9231447412849,-7306.7861143408218,{"$f":"+IF(AN2>0,AN58+AN74+AN70+AN75+AN71+AN76+AN72,0)","v":-7785.6908390835233},-7525.9896977710478,-8019.2615642560304,0,0,{"$f":"+IF(AS2>0,AS58+AS74+AS70+AS75+AS71+AS76+AS72,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,"Commitment & front-end fees","000'EUR",null,null,null,null,{"$f":"SUM(K129:BB129)","v":-793.47753746630849},{"$f":"+K83+K84","v":0},{"$f":"+L83+L84","v":0},0,-506.15898175008078,-114.97076379188449,-73.073129397928184,-63.88694821877332,-17.790544897830866,-17.597169409810963,-9.5201863182915589E-15,-9.364965889188978E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AN83+AN84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capitalized production","000'EUR",null,null,null,null,{"$f":"SUM(K130:BB130)","v":5798.6308783946397},{"$f":"+IF(K2>0,HLOOKUP(K2,'Conso 1 Farm'!$W$24:$BB$48,25,),0)/1000","v":0},{"$f":"+IF(L2>0,HLOOKUP(L2,'Conso 1 Farm'!$W$24:$BB$48,25,),0)/1000","v":0},{"$f":"+IF(M2>0,HLOOKUP(M2,'Conso 1 Farm'!$W$24:$BB$48,25,),0)/1000","v":971.2159467174065},{"$f":"+IF(N2>0,HLOOKUP(N2,'Conso 1 Farm'!$W$24:$BB$48,25,),0)/1000","v":974.52567802841656},{"$f":"+IF(O2>0,HLOOKUP(O2,'Conso 1 Farm'!$W$24:$BB$48,25,),0)/1000","v":876.17626477509179},{"$f":"+IF(P2>0,HLOOKUP(P2,'Conso 1 Farm'!$W$24:$BB$48,25,),0)/1000","v":876.17626477509179},{"$f":"+IF(Q2>0,HLOOKUP(Q2,'Conso 1 Farm'!$W$24:$BB$48,25,),0)/1000","v":1041.1206346035603},{"$f":"+IF(R2>0,HLOOKUP(R2,'Conso 1 Farm'!$W$24:$BB$48,25,),0)/1000","v":1041.1206346035603},{"$f":"+IF(S2>0,HLOOKUP(S2,'Conso 1 Farm'!$W$24:$BB$48,25,),0)/1000","v":4.5062696777121838},{"$f":"+IF(T2>0,HLOOKUP(T2,'Conso 1 Farm'!$W$24:$BB$48,25,),0)/1000","v":4.5062696777121838},{"$f":"+IF(U2>0,HLOOKUP(U2,'Conso 1 Farm'!$W$24:$BB$48,25,),0)/1000","v":4.6414577680435487},{"$f":"+IF(V2>0,HLOOKUP(V2,'Conso 1 Farm'!$W$24:$BB$48,25,),0)/1000","v":4.6414577680435487},{"$f":"+IF(W2>0,HLOOKUP(W2,'Conso 1 Farm'!$W$24:$BB$48,25,),0)/1000","v":0},{"$f":"+IF(X2>0,HLOOKUP(X2,'Conso 1 Farm'!$W$24:$BB$48,25,),0)/1000","v":0},{"$f":"+IF(Y2>0,HLOOKUP(Y2,'Conso 1 Farm'!$W$24:$BB$48,25,),0)/1000","v":0},{"$f":"+IF(Z2>0,HLOOKUP(Z2,'Conso 1 Farm'!$W$24:$BB$48,25,),0)/1000","v":0},{"$f":"+IF(AA2>0,HLOOKUP(AA2,'Conso 1 Farm'!$W$24:$BB$48,25,),0)/1000","v":0},{"$f":"+IF(AB2>0,HLOOKUP(AB2,'Conso 1 Farm'!$W$24:$BB$48,25,),0)/1000","v":0},{"$f":"+IF(AC2>0,HLOOKUP(AC2,'Conso 1 Farm'!$W$24:$BB$48,25,),0)/1000","v":0},{"$f":"+IF(AD2>0,HLOOKUP(AD2,'Conso 1 Farm'!$W$24:$BB$48,25,),0)/1000","v":0},{"$f":"+IF(AE2>0,HLOOKUP(AE2,'Conso 1 Farm'!$W$24:$BB$48,25,),0)/1000","v":0},{"$f":"+IF(AF2>0,HLOOKUP(AF2,'Conso 1 Farm'!$W$24:$BB$48,25,),0)/1000","v":0},{"$f":"+IF(AG2>0,HLOOKUP(AG2,'Conso 1 Farm'!$W$24:$BB$48,25,),0)/1000","v":0},{"$f":"+IF(AH2>0,HLOOKUP(AH2,'Conso 1 Farm'!$W$24:$BB$48,25,),0)/1000","v":0},{"$f":"+IF(AI2>0,HLOOKUP(AI2,'Conso 1 Farm'!$W$24:$BB$48,25,),0)/1000","v":0},{"$f":"+IF(AJ2>0,HLOOKUP(AJ2,'Conso 1 Farm'!$W$24:$BB$48,25,),0)/1000","v":0},{"$f":"+IF(AK2>0,HLOOKUP(AK2,'Conso 1 Farm'!$W$24:$BB$48,25,),0)/1000","v":0},{"$f":"+IF(AL2>0,HLOOKUP(AL2,'Conso 1 Farm'!$W$24:$BB$48,25,),0)/1000","v":0},{"$f":"+IF(AM2>0,HLOOKUP(AM2,'Conso 1 Farm'!$W$24:$BB$48,25,),0)/1000","v":0},{"$f":"+IF(AN2>0,HLOOKUP(AN2,'Conso 1 Farm'!$W$24:$BB$48,25,),0)/1000","v":0},{"$f":"+IF(AO2>0,HLOOKUP(AO2,'Conso 1 Farm'!$W$24:$BB$48,25,),0)/1000","v":0},{"$f":"+IF(AP2>0,HLOOKUP(AP2,'Conso 1 Farm'!$W$24:$BB$48,25,),0)/1000","v":0},{"$f":"+IF(AQ2>0,HLOOKUP(AQ2,'Conso 1 Farm'!$W$24:$BB$48,25,),0)/1000","v":0},{"$f":"+IF(AR2>0,HLOOKUP(AR2,'Conso 1 Farm'!$W$24:$BB$48,25,),0)/1000","v":0},{"$f":"+IF(AS2>0,HLOOKUP(AS2,'Conso 1 Farm'!$W$24:$BB$48,25,),0)/1000","v":0},{"$f":"+IF(AT2>0,HLOOKUP(AT2,'Conso 1 Farm'!$W$24:$BB$48,25,),0)/1000","v":0},{"$f":"+IF(AU2>0,HLOOKUP(AU2,'Conso 1 Farm'!$W$24:$BB$48,25,),0)/1000","v":0},{"$f":"+IF(AV2>0,HLOOKUP(AV2,'Conso 1 Farm'!$W$24:$BB$48,25,),0)/1000","v":0},{"$f":"+IF(AW2>0,HLOOKUP(AW2,'Conso 1 Farm'!$W$24:$BB$48,25,),0)/1000","v":0},{"$f":"+IF(AX2>0,HLOOKUP(AX2,'Conso 1 Farm'!$W$24:$BB$48,25,),0)/1000","v":0},{"$f":"+IF(AY2>0,HLOOKUP(AY2,'Conso 1 Farm'!$W$24:$BB$48,25,),0)/1000","v":0},{"$f":"+IF(AZ2>0,HLOOKUP(AZ2,'Conso 1 Farm'!$W$24:$BB$48,25,),0)/1000","v":0},{"$f":"+IF(BA2>0,HLOOKUP(BA2,'Conso 1 Farm'!$W$24:$BB$48,25,),0)/1000","v":0},{"$f":"+IF(BB2>0,HLOOKUP(BB2,'Conso 1 Farm'!$W$24:$BB$48,25,),0)/1000","v":0}]
[null,null,"EBITDA",null,"000'EUR",null,null,null,null,181143.53126971988,{"$f":"SUM(K126:K130)","v":0},0,-1142.2465913965452,-1451.4879488697347,{"$f":"SUM(O126:O130)","v":-1499.629950136293},842.00010364033778,-605.83641424041957,3658.8810504601915,562.8189952281989,6689.1937170744932,1671.1699873700591,8057.3145924645123,2589.9916494293884,9726.6878969279387,3228.8426460947876,10348.896098834735,3599.2242723249819,11005.214230292702,3807.9138839410107,11458.700860360779,4079.2677025045978,11939.736863656457,4313.0161344333774,12372.475940518638,4717.8768852562953,12914.075136660169,4999.5849020872201,13478.739305402996,5295.3510278339973,14067.433075793819,5605.8212805005433,14681.160922945517,-2714.6680949735946,2846.0111072987497,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Depreciation","000'EUR",null,null,null,null,-38724.189615995754,{"$f":"+IF(K2>0,LOOKUP(K2,'Conso 1 Farm'!$W$82:$BB$92)/1000,0)","v":0},{"$f":"+IF(L2>0,LOOKUP(L2,'Conso 1 Farm'!$W$82:$BB$92)/1000,0)","v":0},{"$f":"+IF(M2>0,LOOKUP(M2,'Conso 1 Farm'!$W$82:$BB$92)/1000,0)","v":-838.73954304816584},{"$f":"+IF(N2>0,LOOKUP(N2,'Conso 1 Farm'!$W$82:$BB$92)/1000,0)","v":-838.73954304816584},{"$f":"+IF(O2>0,LOOKUP(O2,'Conso 1 Farm'!$W$82:$BB$92)/1000,0)","v":-1158.6128881909096},{"$f":"+IF(P2>0,LOOKUP(P2,'Conso 1 Farm'!$W$82:$BB$92)/1000,0)","v":-1158.6128881909096},{"$f":"+IF(Q2>0,LOOKUP(Q2,'Conso 1 Farm'!$W$82:$BB$92)/1000,0)","v":-1485.1843410656388},{"$f":"+IF(R2>0,LOOKUP(R2,'Conso 1 Farm'!$W$82:$BB$92)/1000,0)","v":-1485.1843410656388},{"$f":"+IF(S2>0,LOOKUP(S2,'Conso 1 Farm'!$W$82:$BB$92)/1000,0)","v":-1338.4128404455432},{"$f":"+IF(T2>0,LOOKUP(T2,'Conso 1 Farm'!$W$82:$BB$92)/1000,0)","v":-1338.4128404455432},{"$f":"+IF(U2>0,LOOKUP(U2,'Conso 1 Farm'!$W$82:$BB$92)/1000,0)","v":-1300.0734615077101},{"$f":"+IF(V2>0,LOOKUP(V2,'Conso 1 Farm'!$W$82:$BB$92)/1000,0)","v":-1300.0734615077101},{"$f":"+IF(W2>0,LOOKUP(W2,'Conso 1 Farm'!$W$82:$BB$92)/1000,0)","v":-1287.7232373383856},{"$f":"+IF(X2>0,LOOKUP(X2,'Conso 1 Farm'!$W$82:$BB$92)/1000,0)","v":-1287.7232373383856},{"$f":"+IF(Y2>0,LOOKUP(Y2,'Conso 1 Farm'!$W$82:$BB$92)/1000,0)","v":-1316.8891680015047},{"$f":"+IF(Z2>0,LOOKUP(Z2,'Conso 1 Farm'!$W$82:$BB$92)/1000,0)","v":-1316.8891680015047},{"$f":"+IF(AA2>0,LOOKUP(AA2,'Conso 1 Farm'!$W$82:$BB$92)/1000,0)","v":-1326.8622400945442},{"$f":"+IF(AB2>0,LOOKUP(AB2,'Conso 1 Farm'!$W$82:$BB$92)/1000,0)","v":-1326.8622400945442},{"$f":"+IF(AC2>0,LOOKUP(AC2,'Conso 1 Farm'!$W$82:$BB$92)/1000,0)","v":-1268.45562831096},{"$f":"+IF(AD2>0,LOOKUP(AD2,'Conso 1 Farm'!$W$82:$BB$92)/1000,0)","v":-1268.45562831096},{"$f":"+IF(AE2>0,LOOKUP(AE2,'Conso 1 Farm'!$W$82:$BB$92)/1000,0)","v":-1245.1775422053558},{"$f":"+IF(AF2>0,LOOKUP(AF2,'Conso 1 Farm'!$W$82:$BB$92)/1000,0)","v":-1245.1775422053558},{"$f":"+IF(AG2>0,LOOKUP(AG2,'Conso 1 Farm'!$W$82:$BB$92)/1000,0)","v":-1087.4605099465023},{"$f":"+IF(AH2>0,LOOKUP(AH2,'Conso 1 Farm'!$W$82:$BB$92)/1000,0)","v":-1087.4605099465023},{"$f":"+IF(AI2>0,LOOKUP(AI2,'Conso 1 Farm'!$W$82:$BB$92)/1000,0)","v":-1314.6379080207826},{"$f":"+IF(AJ2>0,LOOKUP(AJ2,'Conso 1 Farm'!$W$82:$BB$92)/1000,0)","v":-1314.6379080207826},{"$f":"+IF(AK2>0,LOOKUP(AK2,'Conso 1 Farm'!$W$82:$BB$92)/1000,0)","v":-963.5776785159826},{"$f":"+IF(AL2>0,LOOKUP(AL2,'Conso 1 Farm'!$W$82:$BB$92)/1000,0)","v":-963.5776785159826},{"$f":"+IF(AM2>0,LOOKUP(AM2,'Conso 1 Farm'!$W$82:$BB$92)/1000,0)","v":-1317.4324124515285},{"$f":"+IF(AN2>0,LOOKUP(AN2,'Conso 1 Farm'!$W$82:$BB$92)/1000,0)","v":-1317.4324124515285},{"$f":"+IF(AO2>0,LOOKUP(AO2,'Conso 1 Farm'!$W$82:$BB$92)/1000,0)","v":-826.84326462930449},{"$f":"+IF(AP2>0,LOOKUP(AP2,'Conso 1 Farm'!$W$82:$BB$92)/1000,0)","v":-826.84326462930449},{"$f":"+IF(AQ2>0,LOOKUP(AQ2,'Conso 1 Farm'!$W$82:$BB$92)/1000,0)","v":-1286.0121442250622},{"$f":"+IF(AR2>0,LOOKUP(AR2,'Conso 1 Farm'!$W$82:$BB$92)/1000,0)","v":-1286.0121442250622},{"$f":"+IF(AS2>0,LOOKUP(AS2,'Conso 1 Farm'!$W$82:$BB$92)/1000,0)","v":0},{"$f":"+IF(AT2>0,LOOKUP(AT2,'Conso 1 Farm'!$W$82:$BB$92)/1000,0)","v":0},{"$f":"+IF(AU2>0,LOOKUP(AU2,'Conso 1 Farm'!$W$82:$BB$92)/1000,0)","v":0},{"$f":"+IF(AV2>0,LOOKUP(AV2,'Conso 1 Farm'!$W$82:$BB$92)/1000,0)","v":0},{"$f":"+IF(AW2>0,LOOKUP(AW2,'Conso 1 Farm'!$W$82:$BB$92)/1000,0)","v":0},{"$f":"+IF(AX2>0,LOOKUP(AX2,'Conso 1 Farm'!$W$82:$BB$92)/1000,0)","v":0},{"$f":"+IF(AY2>0,LOOKUP(AY2,'Conso 1 Farm'!$W$82:$BB$92)/1000,0)","v":0},{"$f":"+IF(AZ2>0,LOOKUP(AZ2,'Conso 1 Farm'!$W$82:$BB$92)/1000,0)","v":0},{"$f":"+IF(BA2>0,LOOKUP(BA2,'Conso 1 Farm'!$W$82:$BB$92)/1000,0)","v":0},{"$f":"+IF(BB2>0,LOOKUP(BB2,'Conso 1 Farm'!$W$82:$BB$92)/1000,0)","v":0}]
[null,null,"EBIT",null,"000'EUR",null,null,null,null,142419.34165372417,{"$f":"+K131+K133","v":0},{"$f":"+L131+L133","v":0},-1980.9861344447111,-2290.2274919179008,-2658.2428383272027,-316.61278455057186,-2091.0207553060582,2173.6967093945527,-775.59384521734432,5350.78087662895,371.09652586234893,6757.2411309568024,1302.2684120910028,8438.9646595895538,1911.9534780932829,9032.0069308332313,2272.3620322304378,9678.3519901981581,2539.4582556300506,10190.24523204982,2834.0901602992417,10694.559321451101,3225.5556244868749,11285.015430572135,3403.2389772355127,11599.437228639386,4036.0072235712378,12515.161626887013,3977.9186153824685,12750.000663342291,4778.9780158712383,13854.317658316213,-4000.6802391986566,1559.9989630736875,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Interest Income","000'EUR",null,null,null,null,0,null,null,{"$f":"+'Conso 1 Farm'!W104","v":0},{"$f":"+'Conso 1 Farm'!X104","v":0},{"$f":"+'Conso 1 Farm'!Y104","v":0},{"$f":"+'Conso 1 Farm'!Z104","v":0},{"$f":"+'Conso 1 Farm'!AA104","v":0},{"$f":"+'Conso 1 Farm'!AB104","v":0},{"$f":"+'Conso 1 Farm'!AC104","v":0},{"$f":"+'Conso 1 Farm'!AD104","v":0},{"$f":"+'Conso 1 Farm'!AE104","v":0},{"$f":"+'Conso 1 Farm'!AF104","v":0},{"$f":"+'Conso 1 Farm'!AG104","v":0},{"$f":"+'Conso 1 Farm'!AH104","v":0},{"$f":"+'Conso 1 Farm'!AI104","v":0},{"$f":"+'Conso 1 Farm'!AJ104","v":0},{"$f":"+'Conso 1 Farm'!AK104","v":0},{"$f":"+'Conso 1 Farm'!AL104","v":0},{"$f":"+'Conso 1 Farm'!AM104","v":0},{"$f":"+'Conso 1 Farm'!AN104","v":0},{"$f":"+'Conso 1 Farm'!AO104","v":0},{"$f":"+'Conso 1 Farm'!AP104","v":0},{"$f":"+'Conso 1 Farm'!AQ104","v":0},{"$f":"+'Conso 1 Farm'!AR104","v":0},{"$f":"+'Conso 1 Farm'!AS104","v":0},{"$f":"+'Conso 1 Farm'!AT104","v":0},{"$f":"+'Conso 1 Farm'!AU104","v":0},{"$f":"+'Conso 1 Farm'!AV104","v":0},{"$f":"+'Conso 1 Farm'!AW104","v":0},{"$f":"+'Conso 1 Farm'!AX104","v":0},{"$f":"+'Conso 1 Farm'!AY104","v":0},{"$f":"+'Conso 1 Farm'!AZ104","v":0},{"$f":"+'Conso 1 Farm'!BA104","v":0},{"$f":"+'Conso 1 Farm'!BB104","v":0},{"$f":"+'Conso 1 Farm'!BC104","v":0},{"$f":"+'Conso 1 Farm'!BD104","v":0},{"$f":"+'Conso 1 Farm'!BE104","v":0},{"$f":"+'Conso 1 Farm'!BF104","v":0},{"$f":"+'Conso 1 Farm'!BG104","v":0},{"$f":"+'Conso 1 Farm'!BH104","v":0},{"$f":"+'Conso 1 Farm'!BI104","v":0},{"$f":"+'Conso 1 Farm'!BJ104","v":0},{"$f":"+'Conso 1 Farm'!BK104","v":0},{"$f":"+'Conso 1 Farm'!BL104","v":0}]
[null,null,null,"Interest Payable","000'EUR",null,null,null,null,-9250.6340291195247,{"$f":"+K85+K105","v":0},{"$f":"+L85+L105","v":0},0,-75.813651440030611,-352.34407676356892,-410.57523259852894,-702.90388633323028,-714.5542269906872,-820.22462487681298,-829.23808229304188,-757.45233215664882,-710.77549910832147,-640.92120413254895,-592.31291592360128,-524.39007610844919,-473.85033273888087,-410.11231243840638,-355.38774955416062,-291.32782006024939,-236.92516636944032,-174.79669203614955,-118.46258318472006,-58.265564012049715,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"EBT",null,"000'EUR",null,null,null,null,133168.70762460461,{"$f":"+K134+K136+K137","v":0},{"$f":"+L134+L136+L137","v":0},-1980.9861344447111,-2366.0411433579316,-3010.5869150907715,-727.1880171491008,-2793.9246416392884,1459.1424824038654,-1595.8184700941574,4521.5427943359082,-386.3558062942999,6046.4656318484813,661.34720795845385,7846.6517436659524,1387.5634019848337,8558.1565980943506,1862.2497197920313,9322.964240643998,2248.1304355698012,9953.3200656803801,2659.2934682630921,10576.09673826638,3167.2900604748252,11285.015430572135,3403.2389772355127,11599.437228639386,4036.0072235712378,12515.161626887013,3977.9186153824685,12750.000663342291,4778.9780158712383,13854.317658316213,-4000.6802391986566,1559.9989630736875,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Tax payable","000'EUR",null,null,null,null,-41270.819459878905,{"$f":"+K90+K87+K109","v":0},{"$f":"+L90+L87+L109","v":0},0,0,0,0,0,0,0,0,-746.74381640004128,-758.41302466212312,-1085.4252087900118,-1097.5772808422487,-1277.8556154511662,-1290.4905512935584,-1433.4980005573098,-1447.1791412783712,-1561.8334115841592,-1575.4340750068613,-1692.1380157681695,-1706.2215429810269,-1845.353674544531,-1859.9200655475436,-1923.3659632750225,-1923.3659632750225,-2121.1791237192806,-2121.1791237192806,-2138.4023213634678,-2138.4023213634678,-2375.1309076442517,-2375.1309076442517,-2388.2897015838707,-2388.2897015838707,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net Profit after tax",null,"000'EUR",null,null,null,null,91897.888164725708,{"$f":"+K138+K140","v":0},{"$f":"+L138+L140","v":0},-1980.9861344447111,-2366.0411433579316,{"$f":"+O138+O140","v":-3010.5869150907715},-727.1880171491008,-2793.9246416392884,1459.1424824038654,-1595.8184700941574,4521.5427943359082,-1133.0996226943412,5288.0526071863578,-424.07800083155792,6749.0744628237035,109.70778653366756,7267.6660468007922,428.75171923472158,7875.7850993656266,686.297023985642,8377.8859906735197,967.15545249492266,8869.8751952853527,1321.9363859302941,9425.095365024592,1479.8730139604902,9676.0712653643641,1914.8280998519572,10393.982503167732,1839.5162940190007,10611.598341978823,2403.8471082269866,11479.186750671961,-6388.9699407825274,-828.29073851018325,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Distributions","000'EUR",null,null,null,null,-95797.864368519135,{"$f":"IF(ABS(K118)<=VerySmallNo,0,K118)","v":0},0,0,0,{"$f":"IF(ABS(O118)<=VerySmallNo,0,O118)","v":0},{"$f":"IF(ABS(P118)<=VerySmallNo,0,P118)","v":0},0,0,0,0,0,0,0,0,-3986.0894014479763,0,-5799.4686400048549,-531.04435883692429,-6643.2476997345402,0,-5598.0902277816313,0,-5633.6370862952235,0,-10943.600576876286,-2622.3806631669386,-10204.601375143064,-3236.6902983301234,-10547.869149494371,-3663.2162375536291,-11095.048991275326,-3845.8508633266565,-11447.028799251588,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Retained Earnings","000'EUR",null,null,null,null,-3899.9762037934206,{"$f":"+K141+K143","v":0},{"$f":"+L141+L143","v":0},-1980.9861344447111,-2366.0411433579316,{"$f":"+O141+O143","v":-3010.5869150907715},-727.1880171491008,-2793.9246416392884,1459.1424824038654,-1595.8184700941574,4521.5427943359082,-1133.0996226943412,5288.0526071863578,-424.07800083155792,6749.0744628237035,-3876.3816149143086,7267.6660468007922,-5370.7169207701336,7344.7407405287022,-5956.950675748898,8377.8859906735197,{"$f":"+AE141+AE143","v":-4630.9347752867088},8869.8751952853527,-4311.7007003649296,9425.095365024592,-9463.7275629157957,7053.6906021974255,-8289.773275291107,7157.2922048376086,-8708.3528554753702,6948.3821044251936,-8691.2018830483394,7633.3358873453044,-17835.998740034116,-828.29073851018325,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Retained Earnings B/f","000'EUR",null,null,null,null,null,null,{"$f":"+K147","v":0},{"$f":"+L147","v":0},-1980.9861344447111,-4347.0272778026429,-7357.6141928934139,-8084.8022100425151,-10878.726851681804,-9419.5843692779381,-11015.402839372095,-6493.8600450361864,-7626.9596677305271,-2338.9070605441693,-2762.9850613757271,3986.0894014479763,109.70778653366779,7377.37383333446,2006.6569125643264,9351.3976530930286,3394.4469773441306,11772.33296801765,7141.3981927309414,16011.273388016294,11699.572687651365,21124.668052675959,11660.940489760163,18714.631091957588,10424.857816666481,17582.150021504091,{"$f":"+AM147","v":8873.7971660287203},{"$f":"+AN147","v":15822.179270453915},{"$f":"+AO147","v":7130.9773874055754},{"$f":"+AP147","v":14764.313274750879},{"$f":"+AQ147","v":-3071.6854652832371},-3899.9762037934206,-3899.9762037934206,-3899.9762037934206,-3899.9762037934206,-3899.9762037934206,-3899.9762037934206,-3899.9762037934206,-3899.9762037934206,-3899.9762037934206,-3899.9762037934206]
[null,null,null,"Retained Earnings C/f","000'EUR",null,null,null,null,null,null,{"$f":"+L144+L146","v":0},{"$f":"+M144+M146","v":-1980.9861344447111},{"$f":"+N144+N146","v":-4347.0272778026429},-7357.6141928934139,-8084.8022100425151,-10878.726851681804,-9419.5843692779381,-11015.402839372095,{"$f":"+T144+T146","v":-6493.8600450361864},-7626.9596677305271,-2338.9070605441693,-2762.9850613757271,3986.0894014479763,{"$f":"+Y144+Y146","v":109.70778653366779},7377.37383333446,2006.6569125643264,9351.3976530930286,3394.4469773441306,11772.33296801765,7141.3981927309414,16011.273388016294,11699.572687651365,21124.668052675959,11660.940489760163,18714.631091957588,10424.857816666481,17582.150021504091,8873.7971660287203,15822.179270453915,7130.9773874055754,14764.313274750879,-3071.6854652832371,-3899.9762037934206,-3899.9762037934206,-3899.9762037934206,-3899.9762037934206,-3899.9762037934206,-3899.9762037934206,-3899.9762037934206,-3899.9762037934206,-3899.9762037934206,-3899.9762037934206,-3899.9762037934206]
[]
[]
[null,null,"Balance Sheet Statement (EUR '000)"]
[]
[null,null,null,"Cash","000'EUR",null,null,null,null,null,{"$f":"+K123","v":4.5474735088646412E-13},{"$f":"+L123","v":5.6843418860808015E-13},5.6843418860808015E-13,1.1368683772161603E-13,1.9326762412674725E-12,1.0231815394945443E-12,6.4801497501321137E-12,6.4801497501321137E-12,6.4801497501321137E-12,3228.551539727504,1697.2699731035268,4052.822471053541,3029.0534558009572,7272.9062261624458,3117.959003471371,8917.4276434762251,3649.0033623082945,9761.2067032059094,1647.0287575981474,7245.1189853797787,-470.66229266948358,5162.9747936257399,-1117.8286066242681,9825.7719702520189,1504.5520565426705,9086.7727685187965,2118.8616917058562,9430.0405428701033,2545.3876309293619,9977.2203846510583,2728.0222567023893,10329.200192627321,-5578.9917690601014,-6006.0416158763883,-6006.0416158763883,-6006.0416158763883,-6006.0416158763883,-6006.0416158763883,-6006.0416158763883,-6006.0416158763883,-6006.0416158763883,-6006.0416158763883,-6006.0416158763883,-6006.0416158763883]
[null,null,null,"Cash reserve","000'EUR",null,null,null,null,null,{"$f":"-K80","v":0},{"$f":"-L80+K153","v":0},1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
[null,null,null,"Accounts receivable","000'EUR",null,null,null,null,null,{"$f":"+IF(K2>0,HLOOKUP(K2,'Conso 1 Farm'!$W$216:$BB$222,7,),0)/1000","v":0},{"$f":"+IF(L2>0,HLOOKUP(L2,'Conso 1 Farm'!$W$216:$BB$222,7,),0)/1000","v":0},{"$f":"+IF(M2>0,HLOOKUP(M2,'Conso 1 Farm'!$W$216:$BB$222,7,),0)/1000","v":0},{"$f":"+IF(N2>0,HLOOKUP(N2,'Conso 1 Farm'!$W$216:$BB$222,7,),0)/1000","v":0},{"$f":"+IF(O2>0,HLOOKUP(O2,'Conso 1 Farm'!$W$216:$BB$222,7,),0)/1000","v":482.16080864445445},{"$f":"+IF(P2>0,HLOOKUP(P2,'Conso 1 Farm'!$W$216:$BB$222,7,),0)/1000","v":848.73512206592329},{"$f":"+IF(Q2>0,HLOOKUP(Q2,'Conso 1 Farm'!$W$216:$BB$222,7,),0)/1000","v":1753.7296772987931},{"$f":"+IF(R2>0,HLOOKUP(R2,'Conso 1 Farm'!$W$216:$BB$222,7,),0)/1000","v":1736.5568265799495},{"$f":"+IF(S2>0,HLOOKUP(S2,'Conso 1 Farm'!$W$216:$BB$222,7,),0)/1000","v":3196.9971107351857},{"$f":"+IF(T2>0,HLOOKUP(T2,'Conso 1 Farm'!$W$216:$BB$222,7,),0)/1000","v":2365.4266199040017},{"$f":"+IF(U2>0,HLOOKUP(U2,'Conso 1 Farm'!$W$216:$BB$222,7,),0)/1000","v":3877.8229175066745},{"$f":"+IF(V2>0,HLOOKUP(V2,'Conso 1 Farm'!$W$216:$BB$222,7,),0)/1000","v":2725.4113346467734},{"$f":"+IF(W2>0,HLOOKUP(W2,'Conso 1 Farm'!$W$216:$BB$222,7,),0)/1000","v":4428.8069942666343},{"$f":"+IF(X2>0,HLOOKUP(X2,'Conso 1 Farm'!$W$216:$BB$222,7,),0)/1000","v":3118.8781649765028},{"$f":"+IF(Y2>0,HLOOKUP(Y2,'Conso 1 Farm'!$W$216:$BB$222,7,),0)/1000","v":4791.2174426553829},{"$f":"+IF(Z2>0,HLOOKUP(Z2,'Conso 1 Farm'!$W$216:$BB$222,7,),0)/1000","v":3288.0904018223214},{"$f":"+IF(AA2>0,HLOOKUP(AA2,'Conso 1 Farm'!$W$216:$BB$222,7,),0)/1000","v":4941.7353629643176},{"$f":"+IF(AB2>0,HLOOKUP(AB2,'Conso 1 Farm'!$W$216:$BB$222,7,),0)/1000","v":3393.5145109062646},{"$f":"+IF(AC2>0,HLOOKUP(AC2,'Conso 1 Farm'!$W$216:$BB$222,7,),0)/1000","v":5092.9581519211479},{"$f":"+IF(AD2>0,HLOOKUP(AD2,'Conso 1 Farm'!$W$216:$BB$222,7,),0)/1000","v":3498.2906743013541},{"$f":"+IF(AE2>0,HLOOKUP(AE2,'Conso 1 Farm'!$W$216:$BB$222,7,),0)/1000","v":5245.7468964787822},{"$f":"+IF(AF2>0,HLOOKUP(AF2,'Conso 1 Farm'!$W$216:$BB$222,7,),0)/1000","v":3603.2393945303952},{"$f":"+IF(AG2>0,HLOOKUP(AG2,'Conso 1 Farm'!$W$216:$BB$222,7,),0)/1000","v":5403.1193033731461},{"$f":"+IF(AH2>0,HLOOKUP(AH2,'Conso 1 Farm'!$W$216:$BB$222,7,),0)/1000","v":3711.3365763663069},{"$f":"+IF(AI2>0,HLOOKUP(AI2,'Conso 1 Farm'!$W$216:$BB$222,7,),0)/1000","v":5565.2128824743404},{"$f":"+IF(AJ2>0,HLOOKUP(AJ2,'Conso 1 Farm'!$W$216:$BB$222,7,),0)/1000","v":3822.6766736572963},{"$f":"+IF(AK2>0,HLOOKUP(AK2,'Conso 1 Farm'!$W$216:$BB$222,7,),0)/1000","v":5732.1692689485699},{"$f":"+IF(AL2>0,HLOOKUP(AL2,'Conso 1 Farm'!$W$216:$BB$222,7,),0)/1000","v":3937.3569738670149},{"$f":"+IF(AM2>0,HLOOKUP(AM2,'Conso 1 Farm'!$W$216:$BB$222,7,),0)/1000","v":5904.1343470170277},{"$f":"+IF(AN2>0,HLOOKUP(AN2,'Conso 1 Farm'!$W$216:$BB$222,7,),0)/1000","v":4055.4776830830251},{"$f":"+IF(AO2>0,HLOOKUP(AO2,'Conso 1 Farm'!$W$216:$BB$222,7,),0)/1000","v":6081.258377427539},{"$f":"+IF(AP2>0,HLOOKUP(AP2,'Conso 1 Farm'!$W$216:$BB$222,7,),0)/1000","v":4177.1420135755161},{"$f":"+IF(AQ2>0,HLOOKUP(AQ2,'Conso 1 Farm'!$W$216:$BB$222,7,),0)/1000","v":6263.6961287503655},{"$f":"+IF(AR2>0,HLOOKUP(AR2,'Conso 1 Farm'!$W$216:$BB$222,7,),0)/1000","v":4302.4562739827816},{"$f":"+IF(AS2>0,HLOOKUP(AS2,'Conso 1 Farm'!$W$216:$BB$222,7,),0)/1000","v":0},{"$f":"+IF(AT2>0,HLOOKUP(AT2,'Conso 1 Farm'!$W$216:$BB$222,7,),0)/1000","v":0},{"$f":"+IF(AU2>0,HLOOKUP(AU2,'Conso 1 Farm'!$W$216:$BB$222,7,),0)/1000","v":0},{"$f":"+IF(AV2>0,HLOOKUP(AV2,'Conso 1 Farm'!$W$216:$BB$222,7,),0)/1000","v":0},{"$f":"+IF(AW2>0,HLOOKUP(AW2,'Conso 1 Farm'!$W$216:$BB$222,7,),0)/1000","v":0},{"$f":"+IF(AX2>0,HLOOKUP(AX2,'Conso 1 Farm'!$W$216:$BB$222,7,),0)/1000","v":0},{"$f":"+IF(AY2>0,HLOOKUP(AY2,'Conso 1 Farm'!$W$216:$BB$222,7,),0)/1000","v":0},{"$f":"+IF(AZ2>0,HLOOKUP(AZ2,'Conso 1 Farm'!$W$216:$BB$222,7,),0)/1000","v":0},{"$f":"+IF(BA2>0,HLOOKUP(BA2,'Conso 1 Farm'!$W$216:$BB$222,7,),0)/1000","v":0},{"$f":"+IF(BB2>0,HLOOKUP(BB2,'Conso 1 Farm'!$W$216:$BB$222,7,),0)/1000","v":0}]
[null,null,null,"Inventory","000'EUR",null,null,null,null,null,{"$f":"+IF(K2>0,HLOOKUP(K2,'Conso 1 Farm'!$W$206:$BB$211,6,),0)/1000","v":0},{"$f":"+IF(L2>0,HLOOKUP(L2,'Conso 1 Farm'!$W$206:$BB$211,6,),0)/1000","v":0},{"$f":"+IF(M2>0,HLOOKUP(M2,'Conso 1 Farm'!$W$206:$BB$211,6,),0)/1000","v":0},{"$f":"+IF(N2>0,HLOOKUP(N2,'Conso 1 Farm'!$W$206:$BB$211,6,),0)/1000","v":0},{"$f":"+IF(O2>0,HLOOKUP(O2,'Conso 1 Farm'!$W$206:$BB$211,6,),0)/1000","v":227.52497070836196},{"$f":"+IF(P2>0,HLOOKUP(P2,'Conso 1 Farm'!$W$206:$BB$211,6,),0)/1000","v":1006.3195540816431},{"$f":"+IF(Q2>0,HLOOKUP(Q2,'Conso 1 Farm'!$W$206:$BB$211,6,),0)/1000","v":608.94684010409208},{"$f":"+IF(R2>0,HLOOKUP(R2,'Conso 1 Farm'!$W$206:$BB$211,6,),0)/1000","v":2045.4279242400025},{"$f":"+IF(S2>0,HLOOKUP(S2,'Conso 1 Farm'!$W$206:$BB$211,6,),0)/1000","v":1052.2517686546321},{"$f":"+IF(T2>0,HLOOKUP(T2,'Conso 1 Farm'!$W$206:$BB$211,6,),0)/1000","v":2784.7825375435459},{"$f":"+IF(U2>0,HLOOKUP(U2,'Conso 1 Farm'!$W$206:$BB$211,6,),0)/1000","v":1177.8688428198232},{"$f":"+IF(V2>0,HLOOKUP(V2,'Conso 1 Farm'!$W$206:$BB$211,6,),0)/1000","v":3156.3757195617904},{"$f":"+IF(W2>0,HLOOKUP(W2,'Conso 1 Farm'!$W$206:$BB$211,6,),0)/1000","v":1310.0759148431364},{"$f":"+IF(X2>0,HLOOKUP(X2,'Conso 1 Farm'!$W$206:$BB$211,6,),0)/1000","v":3547.7581882173399},{"$f":"+IF(Y2>0,HLOOKUP(Y2,'Conso 1 Farm'!$W$206:$BB$211,6,),0)/1000","v":1349.3781922884305},{"$f":"+IF(Z2>0,HLOOKUP(Z2,'Conso 1 Farm'!$W$206:$BB$211,6,),0)/1000","v":3654.1909338638602},{"$f":"+IF(AA2>0,HLOOKUP(AA2,'Conso 1 Farm'!$W$206:$BB$211,6,),0)/1000","v":1389.8595380570835},{"$f":"+IF(AB2>0,HLOOKUP(AB2,'Conso 1 Farm'!$W$206:$BB$211,6,),0)/1000","v":3763.8166618797763},{"$f":"+IF(AC2>0,HLOOKUP(AC2,'Conso 1 Farm'!$W$206:$BB$211,6,),0)/1000","v":1413.4144315095814},{"$f":"+IF(AD2>0,HLOOKUP(AD2,'Conso 1 Farm'!$W$206:$BB$211,6,),0)/1000","v":3831.3789300131339},{"$f":"+IF(AE2>0,HLOOKUP(AE2,'Conso 1 Farm'!$W$206:$BB$211,6,),0)/1000","v":1442.9688947556087},{"$f":"+IF(AF2>0,HLOOKUP(AF2,'Conso 1 Farm'!$W$206:$BB$211,6,),0)/1000","v":3913.1798889776246},{"$f":"+IF(AG2>0,HLOOKUP(AG2,'Conso 1 Farm'!$W$206:$BB$211,6,),0)/1000","v":1434.8913278935759},{"$f":"+IF(AH2>0,HLOOKUP(AH2,'Conso 1 Farm'!$W$206:$BB$211,6,),0)/1000","v":3889.8855095043782},{"$f":"+IF(AI2>0,HLOOKUP(AI2,'Conso 1 Farm'!$W$206:$BB$211,6,),0)/1000","v":1477.9380677303832},{"$f":"+IF(AJ2>0,HLOOKUP(AJ2,'Conso 1 Farm'!$W$206:$BB$211,6,),0)/1000","v":4006.58207478951},{"$f":"+IF(AK2>0,HLOOKUP(AK2,'Conso 1 Farm'!$W$206:$BB$211,6,),0)/1000","v":1522.2762097622947},{"$f":"+IF(AL2>0,HLOOKUP(AL2,'Conso 1 Farm'!$W$206:$BB$211,6,),0)/1000","v":4126.779537033196},{"$f":"+IF(AM2>0,HLOOKUP(AM2,'Conso 1 Farm'!$W$206:$BB$211,6,),0)/1000","v":1567.9444960551634},{"$f":"+IF(AN2>0,HLOOKUP(AN2,'Conso 1 Farm'!$W$206:$BB$211,6,),0)/1000","v":4250.5829231441903},{"$f":"+IF(AO2>0,HLOOKUP(AO2,'Conso 1 Farm'!$W$206:$BB$211,6,),0)/1000","v":1614.9828309368186},{"$f":"+IF(AP2>0,HLOOKUP(AP2,'Conso 1 Farm'!$W$206:$BB$211,6,),0)/1000","v":4378.1004108385177},{"$f":"+IF(AQ2>0,HLOOKUP(AQ2,'Conso 1 Farm'!$W$206:$BB$211,6,),0)/1000","v":1663.4323158649229},{"$f":"+IF(AR2>0,HLOOKUP(AR2,'Conso 1 Farm'!$W$206:$BB$211,6,),0)/1000","v":4509.4434231636733},{"$f":"+IF(AS2>0,HLOOKUP(AS2,'Conso 1 Farm'!$W$206:$BB$211,6,),0)/1000","v":0},{"$f":"+IF(AT2>0,HLOOKUP(AT2,'Conso 1 Farm'!$W$206:$BB$211,6,),0)/1000","v":0},{"$f":"+IF(AU2>0,HLOOKUP(AU2,'Conso 1 Farm'!$W$206:$BB$211,6,),0)/1000","v":0},{"$f":"+IF(AV2>0,HLOOKUP(AV2,'Conso 1 Farm'!$W$206:$BB$211,6,),0)/1000","v":0},{"$f":"+IF(AW2>0,HLOOKUP(AW2,'Conso 1 Farm'!$W$206:$BB$211,6,),0)/1000","v":0},{"$f":"+IF(AX2>0,HLOOKUP(AX2,'Conso 1 Farm'!$W$206:$BB$211,6,),0)/1000","v":0},{"$f":"+IF(AY2>0,HLOOKUP(AY2,'Conso 1 Farm'!$W$206:$BB$211,6,),0)/1000","v":0},{"$f":"+IF(AZ2>0,HLOOKUP(AZ2,'Conso 1 Farm'!$W$206:$BB$211,6,),0)/1000","v":0},{"$f":"+IF(BA2>0,HLOOKUP(BA2,'Conso 1 Farm'!$W$206:$BB$211,6,),0)/1000","v":0},{"$f":"+IF(BB2>0,HLOOKUP(BB2,'Conso 1 Farm'!$W$206:$BB$211,6,),0)/1000","v":0}]
[]
[null,null,null,"DSRA","000'EUR",null,null,null,null,null,{"$f":"+Funding!J426/Thousand","v":0},{"$f":"+Funding!K426/Thousand","v":0},{"$f":"+Funding!L426/Thousand","v":0},{"$f":"+Funding!M426/Thousand","v":0},{"$f":"+Funding!N426/Thousand","v":0},{"$f":"+Funding!O426/Thousand","v":0},{"$f":"+Funding!P426/Thousand","v":0},{"$f":"+Funding!Q426/Thousand","v":0},{"$f":"+Funding!R426/Thousand","v":2626.961379747946},{"$f":"+Funding!S426/Thousand","v":2555.1756296115532},{"$f":"+Funding!T426/Thousand","v":834.53097994841403},{"$f":"+Funding!U426/Thousand","v":2438.6445015874533},{"$f":"+Funding!V426/Thousand","v":1254.6451853017322},{"$f":"+Funding!W426/Thousand","v":2322.1133735633534},{"$f":"+Funding!X426/Thousand","v":2022.1580332931428},{"$f":"+Funding!Y426/Thousand","v":2207.8356098933109},{"$f":"+Funding!Z426/Thousand","v":2153.1110470090648},{"$f":"+Funding!AA426/Thousand","v":2089.0511175151537},{"$f":"+Funding!AB426/Thousand","v":545.28891662686965},{"$f":"+Funding!AC426/Thousand","v":1972.5199894910536},{"$f":"+Funding!AD426/Thousand","v":0},{"$f":"+Funding!AE426/Thousand","v":1855.9888614669537},{"$f":"+Funding!AF426/Thousand","v":1194.2561565091569},{"$f":"+Funding!AG426/Thousand","v":0},{"$f":"+Funding!AH426/Thousand","v":0},{"$f":"+Funding!AI426/Thousand","v":0},{"$f":"+Funding!AJ426/Thousand","v":0},{"$f":"+Funding!AK426/Thousand","v":0},{"$f":"+Funding!AL426/Thousand","v":0},{"$f":"+Funding!AM426/Thousand","v":0},{"$f":"+Funding!AN426/Thousand","v":0},{"$f":"+Funding!AO426/Thousand","v":0},{"$f":"+Funding!AP426/Thousand","v":0},{"$f":"+Funding!AQ426/Thousand","v":0},{"$f":"+Funding!AR426/Thousand","v":0},{"$f":"+Funding!AS426/Thousand","v":0},{"$f":"+Funding!AT426/Thousand","v":0},{"$f":"+Funding!AU426/Thousand","v":0},{"$f":"+Funding!AV426/Thousand","v":0},{"$f":"+Funding!AW426/Thousand","v":0},{"$f":"+Funding!AX426/Thousand","v":0},{"$f":"+Funding!AY426/Thousand","v":0},{"$f":"+Funding!AZ426/Thousand","v":0},{"$f":"+Funding!BA426/Thousand","v":0}]
[null,null,null,"Fixed assets ","000'EUR",null,null,null,null,null,{"$f":"+IF(K2>0,HLOOKUP(K2,'Conso 1 Farm'!173:182,10,),0)/1000","v":0},{"$f":"+IF(L2>0,HLOOKUP(L2,'Conso 1 Farm'!173:182,10,),0)/1000","v":0},{"$f":"+IF(M2>0,HLOOKUP(M2,'Conso 1 Farm'!173:182,10,),0)/1000","v":14683.904787928504},{"$f":"+IF(N2>0,HLOOKUP(N2,'Conso 1 Farm'!173:182,10,),0)/1000","v":15658.430465956921},{"$f":"+IF(O2>0,HLOOKUP(O2,'Conso 1 Farm'!173:182,10,),0)/1000","v":21666.996521130444},{"$f":"+IF(P2>0,HLOOKUP(P2,'Conso 1 Farm'!173:182,10,),0)/1000","v":22543.172785905535},{"$f":"+IF(Q2>0,HLOOKUP(Q2,'Conso 1 Farm'!173:182,10,),0)/1000","v":29826.195876742851},{"$f":"+IF(R2>0,HLOOKUP(R2,'Conso 1 Farm'!173:182,10,),0)/1000","v":30867.316511346409},{"$f":"+IF(S2>0,HLOOKUP(S2,'Conso 1 Farm'!173:182,10,),0)/1000","v":29706.515713785859},{"$f":"+IF(T2>0,HLOOKUP(T2,'Conso 1 Farm'!173:182,10,),0)/1000","v":29711.021983463572},{"$f":"+IF(U2>0,HLOOKUP(U2,'Conso 1 Farm'!173:182,10,),0)/1000","v":29721.572362484112},{"$f":"+IF(V2>0,HLOOKUP(V2,'Conso 1 Farm'!173:182,10,),0)/1000","v":29726.213820252156},{"$f":"+IF(W2>0,HLOOKUP(W2,'Conso 1 Farm'!173:182,10,),0)/1000","v":29598.058753635301},{"$f":"+IF(X2>0,HLOOKUP(X2,'Conso 1 Farm'!173:182,10,),0)/1000","v":29598.058753635301},{"$f":"+IF(Y2>0,HLOOKUP(Y2,'Conso 1 Farm'!173:182,10,),0)/1000","v":29932.81131496721},{"$f":"+IF(Z2>0,HLOOKUP(Z2,'Conso 1 Farm'!173:182,10,),0)/1000","v":29932.81131496721},{"$f":"+IF(AA2>0,HLOOKUP(AA2,'Conso 1 Farm'!173:182,10,),0)/1000","v":30036.120719662897},{"$f":"+IF(AB2>0,HLOOKUP(AB2,'Conso 1 Farm'!173:182,10,),0)/1000","v":30036.120719662897},{"$f":"+IF(AC2>0,HLOOKUP(AC2,'Conso 1 Farm'!173:182,10,),0)/1000","v":32324.90922645036},{"$f":"+IF(AD2>0,HLOOKUP(AD2,'Conso 1 Farm'!173:182,10,),0)/1000","v":32324.90922645036},{"$f":"+IF(AE2>0,HLOOKUP(AE2,'Conso 1 Farm'!173:182,10,),0)/1000","v":35509.621119660005},{"$f":"+IF(AF2>0,HLOOKUP(AF2,'Conso 1 Farm'!173:182,10,),0)/1000","v":35509.621119660005},{"$f":"+IF(AG2>0,HLOOKUP(AG2,'Conso 1 Farm'!173:182,10,),0)/1000","v":37458.670736873028},{"$f":"+IF(AH2>0,HLOOKUP(AH2,'Conso 1 Farm'!173:182,10,),0)/1000","v":37458.670736873028},{"$f":"+IF(AI2>0,HLOOKUP(AI2,'Conso 1 Farm'!173:182,10,),0)/1000","v":38201.027215526221},{"$f":"+IF(AJ2>0,HLOOKUP(AJ2,'Conso 1 Farm'!173:182,10,),0)/1000","v":38201.027215526221},{"$f":"+IF(AK2>0,HLOOKUP(AK2,'Conso 1 Farm'!173:182,10,),0)/1000","v":38430.075701998059},{"$f":"+IF(AL2>0,HLOOKUP(AL2,'Conso 1 Farm'!173:182,10,),0)/1000","v":38430.075701998059},{"$f":"+IF(AM2>0,HLOOKUP(AM2,'Conso 1 Farm'!173:182,10,),0)/1000","v":38528.761167542012},{"$f":"+IF(AN2>0,HLOOKUP(AN2,'Conso 1 Farm'!173:182,10,),0)/1000","v":38528.761167542012},{"$f":"+IF(AO2>0,HLOOKUP(AO2,'Conso 1 Farm'!173:182,10,),0)/1000","v":38536.702263597501},{"$f":"+IF(AP2>0,HLOOKUP(AP2,'Conso 1 Farm'!173:182,10,),0)/1000","v":38536.702263597501},{"$f":"+IF(AQ2>0,HLOOKUP(AQ2,'Conso 1 Farm'!173:182,10,),0)/1000","v":38880.234078957961},{"$f":"+IF(AR2>0,HLOOKUP(AR2,'Conso 1 Farm'!173:182,10,),0)/1000","v":38880.234078957961},{"$f":"+IF(AS2>0,HLOOKUP(AS2,'Conso 1 Farm'!173:182,10,),0)/1000","v":0},{"$f":"+IF(AT2>0,HLOOKUP(AT2,'Conso 1 Farm'!173:182,10,),0)/1000","v":0},{"$f":"+IF(AU2>0,HLOOKUP(AU2,'Conso 1 Farm'!173:182,10,),0)/1000","v":0},{"$f":"+IF(AV2>0,HLOOKUP(AV2,'Conso 1 Farm'!173:182,10,),0)/1000","v":0},{"$f":"+IF(AW2>0,HLOOKUP(AW2,'Conso 1 Farm'!173:182,10,),0)/1000","v":0},{"$f":"+IF(AX2>0,HLOOKUP(AX2,'Conso 1 Farm'!173:182,10,),0)/1000","v":0},{"$f":"+IF(AY2>0,HLOOKUP(AY2,'Conso 1 Farm'!173:182,10,),0)/1000","v":0},{"$f":"+IF(AZ2>0,HLOOKUP(AZ2,'Conso 1 Farm'!173:182,10,),0)/1000","v":0},{"$f":"+IF(BA2>0,HLOOKUP(BA2,'Conso 1 Farm'!173:182,10,),0)/1000","v":0},{"$f":"+IF(BB2>0,HLOOKUP(BB2,'Conso 1 Farm'!173:182,10,),0)/1000","v":0}]
[null,null,null,"Accumulated depreciation","000'EUR",null,null,null,null,null,{"$f":"+IF(K2>0,HLOOKUP(K2,'Conso 1 Farm'!173:191,19,),0)/1000","v":0},{"$f":"+IF(L2>0,HLOOKUP(L2,'Conso 1 Farm'!173:191,19,),0)/1000","v":0},{"$f":"+IF(M2>0,HLOOKUP(M2,'Conso 1 Farm'!173:191,19,),0)/1000","v":-838.73954304816584},{"$f":"+IF(N2>0,HLOOKUP(N2,'Conso 1 Farm'!173:191,19,),0)/1000","v":-1677.4790860963317},{"$f":"+IF(O2>0,HLOOKUP(O2,'Conso 1 Farm'!173:191,19,),0)/1000","v":-2787.0624629236049},{"$f":"+IF(P2>0,HLOOKUP(P2,'Conso 1 Farm'!173:191,19,),0)/1000","v":-3945.6753511145153},{"$f":"+IF(Q2>0,HLOOKUP(Q2,'Conso 1 Farm'!173:191,19,),0)/1000","v":-5252.9848812710634},{"$f":"+IF(R2>0,HLOOKUP(R2,'Conso 1 Farm'!173:191,19,),0)/1000","v":-6738.1692223367027},{"$f":"+IF(S2>0,HLOOKUP(S2,'Conso 1 Farm'!173:191,19,),0)/1000","v":-6277.6012555095194},{"$f":"+IF(T2>0,HLOOKUP(T2,'Conso 1 Farm'!173:191,19,),0)/1000","v":-7616.0140959550617},{"$f":"+IF(U2>0,HLOOKUP(U2,'Conso 1 Farm'!173:191,19,),0)/1000","v":-8916.0875574627717},{"$f":"+IF(V2>0,HLOOKUP(V2,'Conso 1 Farm'!173:191,19,),0)/1000","v":-10216.161018970482},{"$f":"+IF(W2>0,HLOOKUP(W2,'Conso 1 Farm'!173:191,19,),0)/1000","v":-11120.109256308866},{"$f":"+IF(X2>0,HLOOKUP(X2,'Conso 1 Farm'!173:191,19,),0)/1000","v":-12407.832493647251},{"$f":"+IF(Y2>0,HLOOKUP(Y2,'Conso 1 Farm'!173:191,19,),0)/1000","v":-13724.721661648759},{"$f":"+IF(Z2>0,HLOOKUP(Z2,'Conso 1 Farm'!173:191,19,),0)/1000","v":-15041.610829650263},{"$f":"+IF(AA2>0,HLOOKUP(AA2,'Conso 1 Farm'!173:191,19,),0)/1000","v":-16368.473069744807},{"$f":"+IF(AB2>0,HLOOKUP(AB2,'Conso 1 Farm'!173:191,19,),0)/1000","v":-17695.335309839353},{"$f":"+IF(AC2>0,HLOOKUP(AC2,'Conso 1 Farm'!173:191,19,),0)/1000","v":-18963.790938150312},{"$f":"+IF(AD2>0,HLOOKUP(AD2,'Conso 1 Farm'!173:191,19,),0)/1000","v":-20232.246566461265},{"$f":"+IF(AE2>0,HLOOKUP(AE2,'Conso 1 Farm'!173:191,19,),0)/1000","v":-21477.424108666626},{"$f":"+IF(AF2>0,HLOOKUP(AF2,'Conso 1 Farm'!173:191,19,),0)/1000","v":-22722.601650871984},{"$f":"+IF(AG2>0,HLOOKUP(AG2,'Conso 1 Farm'!173:191,19,),0)/1000","v":-23810.062160818488},{"$f":"+IF(AH2>0,HLOOKUP(AH2,'Conso 1 Farm'!173:191,19,),0)/1000","v":-24897.522670764989},{"$f":"+IF(AI2>0,HLOOKUP(AI2,'Conso 1 Farm'!173:191,19,),0)/1000","v":-26212.160578785773},{"$f":"+IF(AJ2>0,HLOOKUP(AJ2,'Conso 1 Farm'!173:191,19,),0)/1000","v":-27526.798486806558},{"$f":"+IF(AK2>0,HLOOKUP(AK2,'Conso 1 Farm'!173:191,19,),0)/1000","v":-28490.376165322534},{"$f":"+IF(AL2>0,HLOOKUP(AL2,'Conso 1 Farm'!173:191,19,),0)/1000","v":-29453.953843838521},{"$f":"+IF(AM2>0,HLOOKUP(AM2,'Conso 1 Farm'!173:191,19,),0)/1000","v":-30771.386256290047},{"$f":"+IF(AN2>0,HLOOKUP(AN2,'Conso 1 Farm'!173:191,19,),0)/1000","v":-32088.81866874158},{"$f":"+IF(AO2>0,HLOOKUP(AO2,'Conso 1 Farm'!173:191,19,),0)/1000","v":-32915.661933370888},{"$f":"+IF(AP2>0,HLOOKUP(AP2,'Conso 1 Farm'!173:191,19,),0)/1000","v":-33742.505198000195},{"$f":"+IF(AQ2>0,HLOOKUP(AQ2,'Conso 1 Farm'!173:191,19,),0)/1000","v":-35028.517342225248},{"$f":"+IF(AR2>0,HLOOKUP(AR2,'Conso 1 Farm'!173:191,19,),0)/1000","v":-36314.529486450323},{"$f":"+IF(AS2>0,HLOOKUP(AS2,'Conso 1 Farm'!173:191,19,),0)/1000","v":0},{"$f":"+IF(AT2>0,HLOOKUP(AT2,'Conso 1 Farm'!173:191,19,),0)/1000","v":0},{"$f":"+IF(AU2>0,HLOOKUP(AU2,'Conso 1 Farm'!173:191,19,),0)/1000","v":0},{"$f":"+IF(AV2>0,HLOOKUP(AV2,'Conso 1 Farm'!173:191,19,),0)/1000","v":0},{"$f":"+IF(AW2>0,HLOOKUP(AW2,'Conso 1 Farm'!173:191,19,),0)/1000","v":0},{"$f":"+IF(AX2>0,HLOOKUP(AX2,'Conso 1 Farm'!173:191,19,),0)/1000","v":0},{"$f":"+IF(AY2>0,HLOOKUP(AY2,'Conso 1 Farm'!173:191,19,),0)/1000","v":0},{"$f":"+IF(AZ2>0,HLOOKUP(AZ2,'Conso 1 Farm'!173:191,19,),0)/1000","v":0},{"$f":"+IF(BA2>0,HLOOKUP(BA2,'Conso 1 Farm'!173:191,19,),0)/1000","v":0},{"$f":"+IF(BB2>0,HLOOKUP(BB2,'Conso 1 Farm'!173:191,19,),0)/1000","v":0}]
[]
[null,null,"Total Assets",null,"000'EUR",null,null,null,null,null,{"$f":"SUM(K151:K160)","v":4.5474735088646412E-13},5.6843418860808015E-13,14845.165244880338,14980.951379860589,20589.619837559658,21452.552110938588,27935.88751287468,28911.132039829663,31305.124717414114,34028.944214295116,29392.977518399777,32883.30682813123,29500.531047538891,34451.882212907694,28488.80232502678,33958.745074372666,26801.35696025685,32348.374403330647,23059.808545955791,29639.971239174414,21250.250509558286,28322.402407388734,21563.046757206146,30988.142122230744,21536.569643487845,28590.260245685266,20313.006707092241,27470.298911929851,18774.841385253516,25723.223489678705,17045.303795293359,24678.639682638655,7199.8534122878991,6371.5626737777056,-5006.0416158763883,-5006.0416158763883,-5006.0416158763883,-5006.0416158763883,-5006.0416158763883,-5006.0416158763883,-5006.0416158763883,-5006.0416158763883,-5006.0416158763883,-5006.0416158763883]
[]
[null,null,null,"Accounts payable","000'EUR",null,null,null,null,null,{"$f":"+IF(K2>0,HLOOKUP(K2,'Conso 1 Farm'!216:228,13,),0)/1000","v":0},{"$f":"+IF(L2>0,HLOOKUP(L2,'Conso 1 Farm'!216:228,13,),0)/1000","v":0},{"$f":"+IF(M2>0,HLOOKUP(M2,'Conso 1 Farm'!216:228,13,),0)/1000","v":186.04693498825597},{"$f":"+IF(N2>0,HLOOKUP(N2,'Conso 1 Farm'!216:228,13,),0)/1000","v":186.04693498825597},{"$f":"+IF(O2>0,HLOOKUP(O2,'Conso 1 Farm'!216:228,13,),0)/1000","v":235.10568873705679},{"$f":"+IF(P2>0,HLOOKUP(P2,'Conso 1 Farm'!216:228,13,),0)/1000","v":235.10568873705679},{"$f":"+IF(Q2>0,HLOOKUP(Q2,'Conso 1 Farm'!216:228,13,),0)/1000","v":286.32818586490282},{"$f":"+IF(R2>0,HLOOKUP(R2,'Conso 1 Farm'!216:228,13,),0)/1000","v":286.32818586490282},{"$f":"+IF(S2>0,HLOOKUP(S2,'Conso 1 Farm'!216:228,13,),0)/1000","v":311.48259373641275},{"$f":"+IF(T2>0,HLOOKUP(T2,'Conso 1 Farm'!216:228,13,),0)/1000","v":311.48259373641275},{"$f":"+IF(U2>0,HLOOKUP(U2,'Conso 1 Farm'!216:228,13,),0)/1000","v":326.98346765346423},{"$f":"+IF(V2>0,HLOOKUP(V2,'Conso 1 Farm'!216:228,13,),0)/1000","v":326.98346765346423},{"$f":"+IF(W2>0,HLOOKUP(W2,'Conso 1 Farm'!216:228,13,),0)/1000","v":350.00830163331392},{"$f":"+IF(X2>0,HLOOKUP(X2,'Conso 1 Farm'!216:228,13,),0)/1000","v":350.00830163331392},{"$f":"+IF(Y2>0,HLOOKUP(Y2,'Conso 1 Farm'!216:228,13,),0)/1000","v":360.98866639182239},{"$f":"+IF(Z2>0,HLOOKUP(Z2,'Conso 1 Farm'!216:228,13,),0)/1000","v":360.98866639182239},{"$f":"+IF(AA2>0,HLOOKUP(AA2,'Conso 1 Farm'!216:228,13,),0)/1000","v":372.04077050104627},{"$f":"+IF(AB2>0,HLOOKUP(AB2,'Conso 1 Farm'!216:228,13,),0)/1000","v":372.04077050104627},{"$f":"+IF(AC2>0,HLOOKUP(AC2,'Conso 1 Farm'!216:228,13,),0)/1000","v":381.91108721827567},{"$f":"+IF(AD2>0,HLOOKUP(AD2,'Conso 1 Farm'!216:228,13,),0)/1000","v":381.91108721827567},{"$f":"+IF(AE2>0,HLOOKUP(AE2,'Conso 1 Farm'!216:228,13,),0)/1000","v":393.36841983482395},{"$f":"+IF(AF2>0,HLOOKUP(AF2,'Conso 1 Farm'!216:228,13,),0)/1000","v":393.36841983482395},{"$f":"+IF(AG2>0,HLOOKUP(AG2,'Conso 1 Farm'!216:228,13,),0)/1000","v":405.16947242986868},{"$f":"+IF(AH2>0,HLOOKUP(AH2,'Conso 1 Farm'!216:228,13,),0)/1000","v":405.16947242986868},{"$f":"+IF(AI2>0,HLOOKUP(AI2,'Conso 1 Farm'!216:228,13,),0)/1000","v":417.32455660276469},{"$f":"+IF(AJ2>0,HLOOKUP(AJ2,'Conso 1 Farm'!216:228,13,),0)/1000","v":417.32455660276469},{"$f":"+IF(AK2>0,HLOOKUP(AK2,'Conso 1 Farm'!216:228,13,),0)/1000","v":429.84429330084765},{"$f":"+IF(AL2>0,HLOOKUP(AL2,'Conso 1 Farm'!216:228,13,),0)/1000","v":429.84429330084765},{"$f":"+IF(AM2>0,HLOOKUP(AM2,'Conso 1 Farm'!216:228,13,),0)/1000","v":442.73962209987309},{"$f":"+IF(AN2>0,HLOOKUP(AN2,'Conso 1 Farm'!216:228,13,),0)/1000","v":442.73962209987309},{"$f":"+IF(AO2>0,HLOOKUP(AO2,'Conso 1 Farm'!216:228,13,),0)/1000","v":456.02181076286934},{"$f":"+IF(AP2>0,HLOOKUP(AP2,'Conso 1 Farm'!216:228,13,),0)/1000","v":456.02181076286934},{"$f":"+IF(AQ2>0,HLOOKUP(AQ2,'Conso 1 Farm'!216:228,13,),0)/1000","v":469.70246508575542},{"$f":"+IF(AR2>0,HLOOKUP(AR2,'Conso 1 Farm'!216:228,13,),0)/1000","v":469.70246508575542},{"$f":"+IF(AS2>0,HLOOKUP(AS2,'Conso 1 Farm'!216:228,13,),0)/1000","v":0},{"$f":"+IF(AT2>0,HLOOKUP(AT2,'Conso 1 Farm'!216:228,13,),0)/1000","v":0},{"$f":"+IF(AU2>0,HLOOKUP(AU2,'Conso 1 Farm'!216:228,13,),0)/1000","v":0},{"$f":"+IF(AV2>0,HLOOKUP(AV2,'Conso 1 Farm'!216:228,13,),0)/1000","v":0},{"$f":"+IF(AW2>0,HLOOKUP(AW2,'Conso 1 Farm'!216:228,13,),0)/1000","v":0},{"$f":"+IF(AX2>0,HLOOKUP(AX2,'Conso 1 Farm'!216:228,13,),0)/1000","v":0},{"$f":"+IF(AY2>0,HLOOKUP(AY2,'Conso 1 Farm'!216:228,13,),0)/1000","v":0},{"$f":"+IF(AZ2>0,HLOOKUP(AZ2,'Conso 1 Farm'!216:228,13,),0)/1000","v":0},{"$f":"+IF(BA2>0,HLOOKUP(BA2,'Conso 1 Farm'!216:228,13,),0)/1000","v":0},{"$f":"+IF(BB2>0,HLOOKUP(BB2,'Conso 1 Farm'!216:228,13,),0)/1000","v":0}]
[]
[null,null,null,"Debt","000'EUR",null,null,null,null,null,{"$f":"+Funding!J403/Thousand","v":0},{"$f":"+Funding!K403/Thousand","v":0},{"$f":"+Funding!L403/Thousand","v":0},{"$f":"+Funding!M403/Thousand","v":2301.0129239938437},{"$f":"+Funding!N403/Thousand","v":10871.209543034885},{"$f":"+Funding!O403/Thousand","v":12461.329833562917},{"$f":"+Funding!P403/Thousand","v":21687.367380010448},{"$f":"+Funding!Q403/Thousand","v":21687.367380010448},{"$f":"+Funding!R403/Thousand","v":25168.126164368659},{"$f":"+Funding!S403/Thousand","v":23370.402866913751},{"$f":"+Funding!T403/Thousand","v":21572.679569458851},{"$f":"+Funding!U403/Thousand","v":19774.956272003943},{"$f":"+Funding!V403/Thousand","v":17977.232974549039},{"$f":"+Funding!W403/Thousand","v":16179.509677094133},{"$f":"+Funding!X403/Thousand","v":14381.786379639228},{"$f":"+Funding!Y403/Thousand","v":12584.063082184324},{"$f":"+Funding!Z403/Thousand","v":10786.33978472942},{"$f":"+Funding!AA403/Thousand","v":8988.6164872745139},{"$f":"+Funding!AB403/Thousand","v":7190.8931898196106},{"$f":"+Funding!AC403/Thousand","v":5393.1698923647073},{"$f":"+Funding!AD403/Thousand","v":3595.4465949098021},{"$f":"+Funding!AE403/Thousand","v":1797.7232974548979},{"$f":"+Funding!AF403/Thousand","v":-6.2864273786544799E-12},{"$f":"+Funding!AG403/Thousand","v":-6.2864273786544799E-12},{"$f":"+Funding!AH403/Thousand","v":-6.2864273786544799E-12},{"$f":"+Funding!AI403/Thousand","v":-6.2864273786544799E-12},{"$f":"+Funding!AJ403/Thousand","v":-6.2864273786544799E-12},{"$f":"+Funding!AK403/Thousand","v":-6.2864273786544799E-12},{"$f":"+Funding!AL403/Thousand","v":-6.2864273786544799E-12},{"$f":"+Funding!AM403/Thousand","v":-6.2864273786544799E-12},{"$f":"+Funding!AN403/Thousand","v":-6.2864273786544799E-12},{"$f":"+Funding!AO403/Thousand","v":-6.2864273786544799E-12},{"$f":"+Funding!AP403/Thousand","v":-6.2864273786544799E-12},{"$f":"+Funding!AQ403/Thousand","v":-6.2864273786544799E-12},{"$f":"+Funding!AR403/Thousand","v":-6.2864273786544799E-12},{"$f":"+Funding!AS403/Thousand","v":-6.2864273786544799E-12},{"$f":"+Funding!AT403/Thousand","v":-6.2864273786544799E-12},{"$f":"+Funding!AU403/Thousand","v":-6.2864273786544799E-12},{"$f":"+Funding!AV403/Thousand","v":-6.2864273786544799E-12},{"$f":"+Funding!AW403/Thousand","v":-6.2864273786544799E-12},{"$f":"+Funding!AX403/Thousand","v":-6.2864273786544799E-12},{"$f":"+Funding!AY403/Thousand","v":-6.2864273786544799E-12},{"$f":"+Funding!AZ403/Thousand","v":-6.2864273786544799E-12},{"$f":"+Funding!BA403/Thousand","v":-6.2864273786544799E-12}]
[]
[null,null,null,"Equity","000'EUR",null,null,null,null,null,{"$f":"+IF(K2>0,K97,0)","v":0},{"$f":"+IF(L2>0,L97,0)+K167","v":0},16640.10444433679,17340.918798681127,17340.918798681127,17340.918798681127,17340.918798681127,17340.918798681127,17340.918798681127,17340.918798681127,17340.918798681127,17340.918798681127,17340.918798681127,17340.918798681127,17340.918798681127,17340.918798681127,17340.918798681127,17340.918798681127,17340.918798681127,17340.918798681127,17340.918798681127,17340.918798681127,17340.918798681127,17340.918798681127,17340.918798681127,17340.918798681127,17340.918798681127,17340.918798681127,17340.918798681127,17340.918798681127,17340.918798681127,17340.918798681127,17340.918798681127,17340.918798681127,17340.918798681127,17340.918798681127,17340.918798681127,17340.918798681127,17340.918798681127,17340.918798681127,17340.918798681127,17340.918798681127,17340.918798681127,17340.918798681127]
[null,null,null,"Retained Earnings","000'EUR",null,null,null,null,null,{"$f":"+J168+J169+K118","v":0},0,0,-1980.9861344447111,-4347.0272778026429,-7357.6141928934139,-8084.8022100425151,-10878.726851681804,-9419.5843692779381,-11015.402839372095,-6493.8600450361864,-7626.9596677305271,-2338.9070605441693,-2762.9850613757271,0,109.70778653366756,{"$f":"+Z168+Z169+AA118","v":1577.905193329605},{"$f":"+AA168+AA169+AB118","v":1475.6125537274024},2708.1499533584883,3394.4469773441306,6174.242740236019,7141.3981927309414,10377.636301721072,11699.572687651365,{"$f":"+AH168+AH169+AI118","v":10181.067475799673},{"$f":"+AI168+AI169+AJ118","v":9038.559826593224},8510.0297168145244,7188.1675183363577,7034.28087200972,5210.5809284750912,4727.1302791785893,3285.1265240789189,3317.2844754992911,-3071.6854652832362,-3899.9762037934197,-3899.9762037934197,-3899.9762037934197,-3899.9762037934197,-3899.9762037934197,-3899.9762037934197,-3899.9762037934197,-3899.9762037934197,-3899.9762037934197,-3899.9762037934197]
[null,null,null,"Net profit",null,null,null,null,null,null,{"$f":"+K141","v":0},{"$f":"+L141","v":0},-1980.9861344447111,-2366.0411433579316,-3010.5869150907715,-727.1880171491008,-2793.9246416392884,1459.1424824038654,-1595.8184700941574,4521.5427943359082,-1133.0996226943412,5288.0526071863578,-424.07800083155792,6749.0744628237035,109.70778653366756,7267.6660468007922,428.75171923472158,7875.7850993656266,686.297023985642,8377.8859906735197,967.15545249492266,8869.8751952853527,1321.9363859302941,9425.095365024592,1479.8730139604902,9676.0712653643641,1914.8280998519572,10393.982503167732,1839.5162940190007,10611.598341978823,2403.8471082269866,11479.186750671961,-6388.9699407825274,-828.29073851018325,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total liabilities & equity",null,"000'EUR",null,null,null,null,null,{"$f":"SUM(K163:K170)","v":0},{"$f":"SUM(L163:L170)","v":0},14845.165244880334,15480.95137986058,21089.619837559654,21952.552110938588,28435.887512874669,29895.029995278535,31805.124717414103,34528.944214295101,31613.622168062913,35103.95147779437,32905.175013487758,37856.526178856548,32193.401631245848,37663.344380591734,30505.956266475921,36052.973709549718,28308.170053063139,34888.332746281754,28471.132006156695,35543.283903987147,29445.660958762353,38870.756323786947,29419.183845044048,36472.874447241469,28195.620908648449,35352.913113486058,26657.455586809716,33605.837691234905,24927.917996849566,32561.25388419487,14738.935798483639,13910.645059973456,13440.9425948877,13440.9425948877,13440.9425948877,13440.9425948877,13440.9425948877,13440.9425948877,13440.9425948877,13440.9425948877,13440.9425948877,13440.9425948877]
[]
[null,null,null,"Check: Assets = liabilities + equity","[1,0]",null,null,null,null,null,{"$f":"IF(ABS(K161-K171)<VerySmallNo,\"Ok\", \"Check\")","v":"Ok"},"Ok","Ok","Check",{"$f":"IF(ABS(O161-O171)<VerySmallNo,\"Ok\", \"Check\")","v":"Check"},"Check","Check","Check","Check",{"$f":"IF(ABS(T161-T171)<VerySmallNo,\"Ok\", \"Check\")","v":"Check"},"Check","Check","Check","Check","Check","Check","Check","Check","Check","Check","Check","Check","Check","Check","Check","Check","Check","Check","Check",{"$f":"IF(ABS(AN161-AN171)<VerySmallNo,\"Ok\", \"Check\")","v":"Check"},"Check",{"$f":"IF(ABS(AP161-AP171)<VerySmallNo,\"Ok\", \"Check\")","v":"Check"},"Check","Check","Check","Check","Check","Check","Check","Check","Check","Check","Check","Check"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+O161-O171","v":-499.99999999999636},-500,-499.99999999998909,-983.89795544887238,{"$f":"+S161-S171","v":-499.99999999998909},{"$f":"+T161-T171","v":-499.99999999998545},-2220.6446496631361,-2220.6446496631397,-3404.6439659488678,-3404.6439659488533,-3704.5993062190682,-3704.5993062190682,-3704.5993062190719,-3704.5993062190719,-5248.3615071073473,-5248.36150710734,-7220.8814965984093,-7220.8814965984129,-7882.6142015562073,-7882.6142015562036,-7882.6142015562036,-7882.6142015562036,-7882.6142015562073,-7882.6142015562073,-7882.6142015562,-7882.6142015562,-7882.6142015562073,-7882.6142015562145,-7539.0823861957397,-7539.0823861957506,-18446.984210764087,-18446.984210764087,-18446.984210764087,-18446.984210764087,-18446.984210764087,-18446.984210764087]
[null,null,"Cash Flow Statement (EUR '000)"]
[]
[null,null,null,"Net profit","000'EUR",null,null,null,null,{"$f":"SUM(K178:BB178)","v":91897.888164725708},{"$f":"+K141","v":0},{"$f":"+L141","v":0},-1980.9861344447111,-2366.0411433579316,-3010.5869150907715,-727.1880171491008,-2793.9246416392884,1459.1424824038654,-1595.8184700941574,4521.5427943359082,-1133.0996226943412,5288.0526071863578,-424.07800083155792,6749.0744628237035,109.70778653366756,7267.6660468007922,428.75171923472158,7875.7850993656266,686.297023985642,8377.8859906735197,967.15545249492266,8869.8751952853527,1321.9363859302941,9425.095365024592,1479.8730139604902,9676.0712653643641,1914.8280998519572,10393.982503167732,1839.5162940190007,10611.598341978823,{"$f":"+AO141","v":2403.8471082269866},11479.186750671961,-6388.9699407825274,-828.29073851018325]
[null,null,null,"Depreciation","000'EUR",null,null,null,null,{"$f":"SUM(K179:BB179)","v":38724.189615995754},{"$f":"-K133","v":0},{"$f":"-L133","v":0},838.73954304816584,838.73954304816584,1158.6128881909096,1158.6128881909096,1485.1843410656388,1485.1843410656388,1338.4128404455432,1338.4128404455432,1300.0734615077101,1300.0734615077101,1287.7232373383856,1287.7232373383856,1316.8891680015047,1316.8891680015047,1326.8622400945442,1326.8622400945442,1268.45562831096,1268.45562831096,1245.1775422053558,1245.1775422053558,1087.4605099465023,1087.4605099465023,1314.6379080207826,1314.6379080207826,963.5776785159826,963.5776785159826,1317.4324124515285,1317.4324124515285,{"$f":"-AO133","v":826.84326462930449},826.84326462930449,1286.0121442250622,1286.0121442250622]
[null,null,null,"Working capital adjustment","000'EUR",null,null,null,null,{"$f":"SUM(K180:BB180)","v":-8342.1972320607001},{"$f":"IF(K2>0,HLOOKUP(K2,'Conso 1 Farm'!216:231,16)/Thousand,0)","v":0},{"$f":"IF(L2>0,HLOOKUP(L2,'Conso 1 Farm'!216:231,16)/Thousand,0)","v":0},{"$f":"IF(M2>0,HLOOKUP(M2,'Conso 1 Farm'!216:231,16)/Thousand,0)","v":186.04693498825597},{"$f":"IF(N2>0,HLOOKUP(N2,'Conso 1 Farm'!216:231,16)/Thousand,0)","v":0},{"$f":"IF(O2>0,HLOOKUP(O2,'Conso 1 Farm'!216:231,16)/Thousand,0)","v":-660.62702560401556},{"$f":"IF(P2>0,HLOOKUP(P2,'Conso 1 Farm'!216:231,16)/Thousand,0)","v":-1145.3688967947498},{"$f":"IF(Q2>0,HLOOKUP(Q2,'Conso 1 Farm'!216:231,16)/Thousand,0)","v":-456.39934412747294},{"$f":"IF(R2>0,HLOOKUP(R2,'Conso 1 Farm'!216:231,16)/Thousand,0)","v":-1419.3082334170667},{"$f":"IF(S2>0,HLOOKUP(S2,'Conso 1 Farm'!216:231,16)/Thousand,0)","v":-442.10972069835572},{"$f":"IF(T2>0,HLOOKUP(T2,'Conso 1 Farm'!216:231,16)/Thousand,0)","v":-900.96027805772985},{"$f":"IF(U2>0,HLOOKUP(U2,'Conso 1 Farm'!216:231,16)/Thousand,0)","v":110.01827103810105},{"$f":"IF(V2>0,HLOOKUP(V2,'Conso 1 Farm'!216:231,16)/Thousand,0)","v":-826.09529388206636},{"$f":"IF(W2>0,HLOOKUP(W2,'Conso 1 Farm'!216:231,16)/Thousand,0)","v":165.92897907864395},{"$f":"IF(X2>0,HLOOKUP(X2,'Conso 1 Farm'!216:231,16)/Thousand,0)","v":-927.7534440840725},{"$f":"IF(Y2>0,HLOOKUP(Y2,'Conso 1 Farm'!216:231,16)/Thousand,0)","v":537.02108300853797},{"$f":"IF(Z2>0,HLOOKUP(Z2,'Conso 1 Farm'!216:231,16)/Thousand,0)","v":-801.68570074236857},{"$f":"IF(AA2>0,HLOOKUP(AA2,'Conso 1 Farm'!216:231,16)/Thousand,0)","v":621.73853877400518},{"$f":"IF(AB2>0,HLOOKUP(AB2,'Conso 1 Farm'!216:231,16)/Thousand,0)","v":-825.73627176464072},{"$f":"IF(AC2>0,HLOOKUP(AC2,'Conso 1 Farm'!216:231,16)/Thousand,0)","v":660.82890607254114},{"$f":"IF(AD2>0,HLOOKUP(AD2,'Conso 1 Farm'!216:231,16)/Thousand,0)","v":-823.29702088375859},{"$f":"IF(AE2>0,HLOOKUP(AE2,'Conso 1 Farm'!216:231,16)/Thousand,0)","v":652.41114569664558},{"$f":"IF(AF2>0,HLOOKUP(AF2,'Conso 1 Farm'!216:231,16)/Thousand,0)","v":-827.70349227362874},{"$f":"IF(AG2>0,HLOOKUP(AG2,'Conso 1 Farm'!216:231,16)/Thousand,0)","v":690.20970483634244},{"$f":"IF(AH2>0,HLOOKUP(AH2,'Conso 1 Farm'!216:231,16)/Thousand,0)","v":-763.21145460396349},{"$f":"IF(AI2>0,HLOOKUP(AI2,'Conso 1 Farm'!216:231,16)/Thousand,0)","v":570.22621983885767},{"$f":"IF(AJ2>0,HLOOKUP(AJ2,'Conso 1 Farm'!216:231,16)/Thousand,0)","v":-786.10779824208282},{"$f":"IF(AK2>0,HLOOKUP(AK2,'Conso 1 Farm'!216:231,16)/Thousand,0)","v":587.33300643402436},{"$f":"IF(AL2>0,HLOOKUP(AL2,'Conso 1 Farm'!216:231,16)/Thousand,0)","v":-809.69103218934595},{"$f":"IF(AM2>0,HLOOKUP(AM2,'Conso 1 Farm'!216:231,16)/Thousand,0)","v":604.95299662704485},{"$f":"IF(AN2>0,HLOOKUP(AN2,'Conso 1 Farm'!216:231,16)/Thousand,0)","v":-833.98176315502451},{"$f":"IF(AO2>0,HLOOKUP(AO2,'Conso 1 Farm'!216:231,16)/Thousand,0)","v":623.1015865258546},{"$f":"IF(AP2>0,HLOOKUP(AP2,'Conso 1 Farm'!216:231,16)/Thousand,0)","v":-859.0012160496758},{"$f":"IF(AQ2>0,HLOOKUP(AQ2,'Conso 1 Farm'!216:231,16)/Thousand,0)","v":641.79463412163034},{"$f":"IF(AR2>0,HLOOKUP(AR2,'Conso 1 Farm'!216:231,16)/Thousand,0)","v":-884.77125253116526}]
[null,null,null,"Operating cash flow",null,null,null,null,null,null,{"$f":"SUM(K178:K180)","v":0},{"$f":"SUM(L178:L180)","v":0},-956.19965640828923,-1527.3016003097657,-2512.6010525038773,-713.944025752941,-1765.1396447011225,1525.0185900524375,-699.51535034696985,4958.9953567237217,276.99210985146999,5762.0307748120013,1029.5742155854716,7109.0442560780166,1963.6180375437102,7782.8695140599275,2377.352498103271,8376.9110676955297,2615.5815583691433,8823.0445981007215,2864.7441403969242,9287.3492452170794,3099.606600713139,9749.3444203671315,3364.7371418201305,10204.601375143064,3465.7387848019644,10547.869149494369,3761.9017030975738,11095.048991275326,{"$f":"SUM(AO178:AO180)","v":3853.7919593821457},11447.02879925159,-4461.1631624358351,-427.04984681628628]
[]
[null,null,null,"Net acquisition of assets","000'EUR",null,null,null,null,{"$f":"SUM(K183:BB183)","v":-41946.362393142954},{"$f":"SUM(K64:K72)","v":0},{"$f":"SUM(L64:L72)","v":0},{"$f":"SUM(M64:M72)+M80","v":-15683.904787928501},{"$f":"SUM(N64:N72)+N80","v":-974.52567802841668},-6057.5955665371621,-876.17626477509179,-7460.8979017464035,-1041.1206346035606,-638.18000971217259,-4.5062696777121838,-10.550379020543549,-4.6414577680435496,-255.61993338315,0,-334.75256133190521,0,-103.3094046956891,0,-2288.7885067874604,0,-3184.71189320965,0,-1949.0496172130206,0,-742.35647865319106,0,-229.04848647183871,0,-98.685465543945156,0,-7.9410960554893375,0,0,0]
[null,null,null,"DSRA funding","000'EUR",null,null,null,null,{"$f":"SUM(K184:BB184)","v":-7382.6142015562073},{"$f":"+SUM(K113:K114)+K86","v":0},{"$f":"+SUM(L113:L114)+L86","v":0},0,0,0,0,0,0,-2626.961379747946,71.78575013639265,0,-1604.1135216390392,0,-1067.4681882616212,0,-185.6775766001679,54.724562884245998,64.059929493911326,0,-1427.2310728641839,0,-1855.9888614669537,0,1194.2561565091569,0,0,0,0,0,0,{"$f":"+SUM(AO113:AO114)+AO86","v":0},0,0,0]
[null,null,null,"Loan inflows","000'EUR",null,null,null,null,{"$f":"SUM(K185:BB185)","v":-3.637978807091713E-12},{"$f":"+K98+K106","v":0},{"$f":"+L98+L106","v":0},0,2301.0129239938437,8570.1966190410403,1590.120290528032,9226.037546447531,0,3480.758784358211,-1797.7232974549042,-1797.7232974549042,-1797.7232974549042,-1797.7232974549042,-1797.7232974549042,-1797.7232974549042,-1797.7232974549042,-1797.7232974549042,-1797.7232974549042,-1797.7232974549042,-1797.7232974549042,-1797.7232974549042,-1797.7232974549042,-1797.7232974549042,0,0,0,0,0,0,0,{"$f":"+AO98+AO106","v":0},0,0,0]
[null,null,null,"Capital inflows","000'EUR",null,null,null,null,{"$f":"SUM(K186:BB186)","v":17340.918798681127},null,null,{"$f":"+M97","v":16640.10444433679},700.8143543443382,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AO97","v":0},0,0,0]
[null,null,null,"Dividend","000'EUR",null,null,null,null,{"$f":"SUM(K187:BB187)","v":-95797.864368519135},{"$f":"+K118","v":0},{"$f":"+L118","v":0},0,0,{"$f":"+O118","v":0},{"$f":"+P118","v":0},0,0,0,0,0,0,0,0,-3986.0894014479763,0,-5799.4686400048549,-531.04435883692429,-6643.2476997345402,0,-5598.0902277816313,0,-5633.6370862952235,0,-10943.600576876286,-2622.3806631669386,-10204.601375143064,-3236.6902983301234,-10547.869149494371,-3663.2162375536291,{"$f":"+AO118","v":-11095.048991275326},-3845.8508633266565,-11447.028799251588,0]
[]
[null,null,null,"Cash change","000'EUR",null,null,null,null,{"$f":"SUM(K189:BB189)","v":-5506.0416158763837},{"$f":"SUM(K181:K187)","v":0},{"$f":"SUM(L181:L187)","v":0},0,499.99999999999932,1.8189894035458565E-12,-9.0949470177292824E-13,5.4569682106375694E-12,483.89795544887693,{"$f":"SUM(S181:S187)","v":-483.89795544887738},3228.5515397274976,-1531.2815666239778,2355.5524979500142,-1023.7690152525827,4243.8527703614909,-4154.9472226910757,5799.4686400048549,-5268.4242811679305,6112.2033408976122,-8114.177945607762,5598.0902277816331,-7715.7812780492613,5633.6370862952217,-6280.8034002500099,10943.600576876288,-8321.2199137093467,7582.2207119761251,-6967.9110768129376,7311.1788511642453,-6884.6529119407423,7431.8327537216965,{"$f":"SUM(AO181:AO187)","v":-7249.198127948669},7601.1779359249331,-15908.191961687422,-427.04984681628628]
[]
[null,null,null,"Cash b/f","000'EUR",null,null,null,null,{"$f":"SUM(K191:BB191)","v":124643.56769680807},null,{"$f":"+K192","v":0},0,0,499.99999999999932,500.00000000000114,500.00000000000023,500.00000000000568,983.89795544888261,500.00000000000523,3728.551539727503,2197.2699731035254,4552.8224710535396,3529.0534558009567,7772.9062261624476,3617.9590034713719,9417.4276434762269,4149.0033623082963,10261.206703205909,2147.0287575981474,7745.1189853797805,29.337707330519152,5662.9747936257409,-617.82860662426901,10325.771970252019,2004.5520565426723,9586.7727685187965,2618.8616917058589,9930.0405428701051,3045.3876309293628,{"$f":"+AN192","v":10477.22038465106},{"$f":"+AO192","v":3228.0222567023911},{"$f":"+AP192","v":10829.200192627324},{"$f":"+AQ192","v":-5078.9917690600978}]
[null,null,null,"Cash c/f","000'EUR",null,null,null,null,{"$f":"SUM(K192:BB192)","v":119137.52608093168},{"$f":"+K189+K191","v":0},{"$f":"+L189+L191","v":0},0,499.99999999999932,500.00000000000114,500.00000000000023,500.00000000000568,983.89795544888261,500.00000000000523,3728.551539727503,2197.2699731035254,4552.8224710535396,3529.0534558009567,7772.9062261624476,3617.9590034713719,9417.4276434762269,4149.0033623082963,10261.206703205909,2147.0287575981474,7745.1189853797805,29.337707330519152,5662.9747936257409,-617.82860662426901,10325.771970252019,2004.5520565426723,9586.7727685187965,2618.8616917058589,9930.0405428701051,3045.3876309293628,10477.22038465106,{"$f":"+AO189+AO191","v":3228.0222567023911},10829.200192627324,-5078.9917690600978,-5506.0416158763837]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AA192-AA123","v":500.00000000000182},{"$f":"+AB192-AB123","v":500},500,500.00000000000182,500.00000000000273,500.00000000000091,{"$f":"+AG192-AG123","v":499.99999999999909},500,500.00000000000182,500,500.00000000000273,500.00000000000182,500.00000000000091,500.00000000000182,{"$f":"+AO192-AO123","v":500.00000000000182},500.00000000000364,500.00000000000364,500.00000000000455]

{"sheet":"Alt Detail","index":8,"n_rows":1212,"n_cols":91,"rows_kept":1212,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,{"$f":"F2+1","v":"2012-01-01"},"2012-07-01","2013-01-01","2013-07-01","2014-01-01","2014-07-01","2015-01-01","2015-07-01","2016-01-01","2016-07-01","2017-01-01","2017-07-01","2018-01-01","2018-07-01","2019-01-01","2019-07-01","2020-01-01","2020-07-01","2021-01-01","2021-07-01","2022-01-01","2022-07-01","2023-01-01","2023-07-01","2024-01-01","2024-07-01","2025-01-01","2025-07-01","2026-01-01","2026-07-01","2027-01-01","2027-07-01","2028-01-01","2028-07-01","2029-01-01","2029-07-01","2030-01-01","2030-07-01","2031-01-01","2031-07-01","2032-01-01","2032-07-01","2033-01-01","2033-07-01","2034-01-01","2034-07-01","2035-01-01","2035-07-01","2036-01-01","2036-07-01","2037-01-01","2037-07-01","2038-01-01","2038-07-01","2039-01-01","2039-07-01","2040-01-01","2040-07-01","2041-01-01","2041-07-01","2042-01-01","2042-07-01","2043-01-01","2043-07-01",{"$f":"BR2+1","v":"2044-01-01"},"2044-07-01","2045-01-01","2045-07-01","2046-01-01","2046-07-01","2047-01-01","2047-07-01","2048-01-01","2048-07-01","2049-01-01","2049-07-01","2050-01-01","2050-07-01","2051-01-01","2051-07-01","2052-01-01","2052-07-01","2053-01-01","2053-07-01","2054-01-01"]
[null,null,null,null,null,{"$f":"+'Alt 1'!I4","v":"2011-12-31"},{"$f":"EOMONTH(G1,Months_Yr/2-1)","v":"2012-06-30"},"2012-12-31","2013-06-30","2013-12-31","2014-06-30","2014-12-31","2015-06-30","2015-12-31","2016-06-30","2016-12-31","2017-06-30","2017-12-31","2018-06-30","2018-12-31","2019-06-30","2019-12-31","2020-06-30","2020-12-31","2021-06-30","2021-12-31","2022-06-30","2022-12-31","2023-06-30","2023-12-31","2024-06-30","2024-12-31","2025-06-30","2025-12-31","2026-06-30","2026-12-31","2027-06-30","2027-12-31","2028-06-30","2028-12-31","2029-06-30","2029-12-31","2030-06-30","2030-12-31","2031-06-30","2031-12-31","2032-06-30","2032-12-31","2033-06-30","2033-12-31","2034-06-30","2034-12-31","2035-06-30","2035-12-31","2036-06-30","2036-12-31","2037-06-30","2037-12-31","2038-06-30","2038-12-31","2039-06-30","2039-12-31","2040-06-30","2040-12-31","2041-06-30","2041-12-31","2042-06-30","2042-12-31","2043-06-30","2043-12-31",{"$f":"EOMONTH(BS1,Months_Yr/2-1)","v":"2044-06-30"},"2044-12-31","2045-06-30","2045-12-31","2046-06-30","2046-12-31","2047-06-30","2047-12-31","2048-06-30","2048-12-31","2049-06-30","2049-12-31","2050-06-30","2050-12-31","2051-06-30","2051-12-31","2052-06-30","2052-12-31","2053-06-30","2053-12-31","2054-06-30"]
[null,null,null,null,null,null,-1,{"$f":"+$F$3","v":0},{"$f":"+H3+1","v":1},"S2","S3","S4","S5","S6","S7","S8","S9","S10","S11","S12","S13","S14","S15","S16","S17","S18","S19","S20","S21","S22","S23","S24","S25","S26","S27","S28","S29","S30","S31","S32"]
[]
[]
[null,"SUMMARY OF CAPEX, Semi-annual, Nominal, EUR"]
[]
[null,"CAPEX BEFORE CONTINGENCY AND INFLATION"]
[]
[null,"Farm 1"]
[]
[null,{"$f":"IF('Farm 1'!$AE$136=\"\",\"\",'Farm 1'!$AE$136)","v":"OTHER PADDY-FIELDS DEVELOPMENTS"},null,null,"Original currency",null,null,null,{"$f":"IF('Farm 1'!AJ136=\"\",\"\",'Farm 1'!AJ136)","v":""},{"$f":"IF('Farm 1'!AL136=\"\",\"\",'Farm 1'!AL136)","v":""},{"$f":"IF('Farm 1'!AN136=\"\",\"\",'Farm 1'!AN136)","v":""},{"$f":"IF('Farm 1'!AP136=\"\",\"\",'Farm 1'!AP136)","v":""},{"$f":"IF('Farm 1'!AR136=\"\",\"\",'Farm 1'!AR136)","v":""},{"$f":"IF('Farm 1'!AT136=\"\",\"\",'Farm 1'!AT136)","v":""},{"$f":"IF('Farm 1'!AV136=\"\",\"\",'Farm 1'!AV136)","v":""},{"$f":"IF('Farm 1'!AX136=\"\",\"\",'Farm 1'!AX136)","v":""},{"$f":"IF('Farm 1'!AZ136=\"\",\"\",'Farm 1'!AZ136)","v":""},{"$f":"IF('Farm 1'!BB136=\"\",\"\",'Farm 1'!BB136)","v":""},{"$f":"IF('Farm 1'!BD136=\"\",\"\",'Farm 1'!BD136)","v":""},{"$f":"IF('Farm 1'!BF136=\"\",\"\",'Farm 1'!BF136)","v":""},{"$f":"IF('Farm 1'!BH136=\"\",\"\",'Farm 1'!BH136)","v":""},{"$f":"IF('Farm 1'!BJ136=\"\",\"\",'Farm 1'!BJ136)","v":""},{"$f":"IF('Farm 1'!BL136=\"\",\"\",'Farm 1'!BL136)","v":""},{"$f":"IF('Farm 1'!BN136=\"\",\"\",'Farm 1'!BN136)","v":""},{"$f":"IF('Farm 1'!BP136=\"\",\"\",'Farm 1'!BP136)","v":""},{"$f":"IF('Farm 1'!BR136=\"\",\"\",'Farm 1'!BR136)","v":""},{"$f":"IF('Farm 1'!BT136=\"\",\"\",'Farm 1'!BT136)","v":""},{"$f":"IF('Farm 1'!BV136=\"\",\"\",'Farm 1'!BV136)","v":""},{"$f":"IF('Farm 1'!BX136=\"\",\"\",'Farm 1'!BX136)","v":""},{"$f":"IF('Farm 1'!BZ136=\"\",\"\",'Farm 1'!BZ136)","v":""},{"$f":"IF('Farm 1'!CB136=\"\",\"\",'Farm 1'!CB136)","v":""},{"$f":"IF('Farm 1'!CD136=\"\",\"\",'Farm 1'!CD136)","v":""},{"$f":"IF('Farm 1'!CF136=\"\",\"\",'Farm 1'!CF136)","v":""},{"$f":"IF('Farm 1'!CH136=\"\",\"\",'Farm 1'!CH136)","v":""},{"$f":"IF('Farm 1'!CJ136=\"\",\"\",'Farm 1'!CJ136)","v":""},{"$f":"IF('Farm 1'!CL136=\"\",\"\",'Farm 1'!CL136)","v":""},{"$f":"IF('Farm 1'!CN136=\"\",\"\",'Farm 1'!CN136)","v":""},{"$f":"IF('Farm 1'!CP136=\"\",\"\",'Farm 1'!CP136)","v":""},{"$f":"IF('Farm 1'!CR136=\"\",\"\",'Farm 1'!CR136)","v":""},{"$f":"IF('Farm 1'!CT136=\"\",\"\",'Farm 1'!CT136)","v":""}]
[null,{"$f":"IF('Farm 1'!$AE$137=\"\",\"\",'Farm 1'!$AE$137)","v":""},{"$f":"IF('Farm 1'!$AF$137=\"\",\"\",'Farm 1'!$AF$137)","v":"Land award fee"},null,{"$f":"VLOOKUP(C13,Inputs!$B$183:$J$279,9,FALSE)","v":"FCFA"},{"$f":"SUM(G13:CM13)","v":75462.263532518133},null,null,{"$f":"+$E618*I618","v":75462.263532518133},{"$f":"IF('Farm 1'!AL137=\"\",0,'Farm 1'!AL137)","v":0},{"$f":"+$E618*K618","v":0},{"$f":"IF('Farm 1'!AP137=\"\",0,'Farm 1'!AP137)","v":0},{"$f":"+$E618*M618","v":0},{"$f":"IF('Farm 1'!AT137=\"\",\"\",'Farm 1'!AT137)","v":""},{"$f":"IF('Farm 1'!AV137=\"\",\"\",'Farm 1'!AV137)","v":""},{"$f":"IF('Farm 1'!AX137=\"\",\"\",'Farm 1'!AX137)","v":""},{"$f":"IF('Farm 1'!AZ137=\"\",\"\",'Farm 1'!AZ137)","v":""},{"$f":"IF('Farm 1'!BB137=\"\",\"\",'Farm 1'!BB137)","v":""},{"$f":"IF('Farm 1'!BD137=\"\",\"\",'Farm 1'!BD137)","v":""},{"$f":"IF('Farm 1'!BF137=\"\",\"\",'Farm 1'!BF137)","v":""},{"$f":"IF('Farm 1'!BH137=\"\",\"\",'Farm 1'!BH137)","v":""},{"$f":"IF('Farm 1'!BJ137=\"\",\"\",'Farm 1'!BJ137)","v":""},{"$f":"IF('Farm 1'!BL137=\"\",\"\",'Farm 1'!BL137)","v":""},{"$f":"IF('Farm 1'!BN137=\"\",\"\",'Farm 1'!BN137)","v":""},{"$f":"IF('Farm 1'!BP137=\"\",\"\",'Farm 1'!BP137)","v":""},{"$f":"IF('Farm 1'!BR137=\"\",\"\",'Farm 1'!BR137)","v":""},{"$f":"IF('Farm 1'!BT137=\"\",\"\",'Farm 1'!BT137)","v":""},{"$f":"IF('Farm 1'!BV137=\"\",\"\",'Farm 1'!BV137)","v":""},{"$f":"IF('Farm 1'!BX137=\"\",\"\",'Farm 1'!BX137)","v":""},{"$f":"IF('Farm 1'!BZ137=\"\",\"\",'Farm 1'!BZ137)","v":""},{"$f":"IF('Farm 1'!CB137=\"\",\"\",'Farm 1'!CB137)","v":""},{"$f":"IF('Farm 1'!CD137=\"\",\"\",'Farm 1'!CD137)","v":""},{"$f":"IF('Farm 1'!CF137=\"\",\"\",'Farm 1'!CF137)","v":""},{"$f":"IF('Farm 1'!CH137=\"\",\"\",'Farm 1'!CH137)","v":""},{"$f":"IF('Farm 1'!CJ137=\"\",\"\",'Farm 1'!CJ137)","v":""},{"$f":"IF('Farm 1'!CL137=\"\",\"\",'Farm 1'!CL137)","v":""},{"$f":"IF('Farm 1'!CN137=\"\",\"\",'Farm 1'!CN137)","v":""},{"$f":"IF('Farm 1'!CP137=\"\",\"\",'Farm 1'!CP137)","v":""},{"$f":"IF('Farm 1'!CR137=\"\",\"\",'Farm 1'!CR137)","v":""},{"$f":"IF('Farm 1'!CT137=\"\",\"\",'Farm 1'!CT137)","v":""}]
[null,{"$f":"IF('Farm 1'!$AE$138=\"\",\"\",'Farm 1'!$AE$138)","v":""},{"$f":"IF('Farm 1'!$AF$138=\"\",\"\",'Farm 1'!$AF$138)","v":"Boundary, topographic mapping"},null,{"$f":"VLOOKUP(C14,Inputs!$B$183:$J$279,9,FALSE)","v":"FCFA"},{"$f":"SUM(G14:CM14)","v":68602.057756834663},null,null,{"$f":"+$E619*I619","v":68602.057756834663},{"$f":"IF('Farm 1'!AL138=\"\",0,'Farm 1'!AL138)","v":0},{"$f":"+$E619*K619","v":0},{"$f":"IF('Farm 1'!AP138=\"\",0,'Farm 1'!AP138)","v":0},{"$f":"+$E619*M619","v":0},{"$f":"IF('Farm 1'!AT138=\"\",\"\",'Farm 1'!AT138)","v":""},{"$f":"IF('Farm 1'!AV138=\"\",\"\",'Farm 1'!AV138)","v":""},{"$f":"IF('Farm 1'!AX138=\"\",\"\",'Farm 1'!AX138)","v":""},{"$f":"IF('Farm 1'!AZ138=\"\",\"\",'Farm 1'!AZ138)","v":""},{"$f":"IF('Farm 1'!BB138=\"\",\"\",'Farm 1'!BB138)","v":""},{"$f":"IF('Farm 1'!BD138=\"\",\"\",'Farm 1'!BD138)","v":""},{"$f":"IF('Farm 1'!BF138=\"\",\"\",'Farm 1'!BF138)","v":""},{"$f":"IF('Farm 1'!BH138=\"\",\"\",'Farm 1'!BH138)","v":""},{"$f":"IF('Farm 1'!BJ138=\"\",\"\",'Farm 1'!BJ138)","v":""},{"$f":"IF('Farm 1'!BL138=\"\",\"\",'Farm 1'!BL138)","v":""},{"$f":"IF('Farm 1'!BN138=\"\",\"\",'Farm 1'!BN138)","v":""},{"$f":"IF('Farm 1'!BP138=\"\",\"\",'Farm 1'!BP138)","v":""},{"$f":"IF('Farm 1'!BR138=\"\",\"\",'Farm 1'!BR138)","v":""},{"$f":"IF('Farm 1'!BT138=\"\",\"\",'Farm 1'!BT138)","v":""},{"$f":"IF('Farm 1'!BV138=\"\",\"\",'Farm 1'!BV138)","v":""},{"$f":"IF('Farm 1'!BX138=\"\",\"\",'Farm 1'!BX138)","v":""},{"$f":"IF('Farm 1'!BZ138=\"\",\"\",'Farm 1'!BZ138)","v":""},{"$f":"IF('Farm 1'!CB138=\"\",\"\",'Farm 1'!CB138)","v":""},{"$f":"IF('Farm 1'!CD138=\"\",\"\",'Farm 1'!CD138)","v":""},{"$f":"IF('Farm 1'!CF138=\"\",\"\",'Farm 1'!CF138)","v":""},{"$f":"IF('Farm 1'!CH138=\"\",\"\",'Farm 1'!CH138)","v":""},{"$f":"IF('Farm 1'!CJ138=\"\",\"\",'Farm 1'!CJ138)","v":""},{"$f":"IF('Farm 1'!CL138=\"\",\"\",'Farm 1'!CL138)","v":""},{"$f":"IF('Farm 1'!CN138=\"\",\"\",'Farm 1'!CN138)","v":""},{"$f":"IF('Farm 1'!CP138=\"\",\"\",'Farm 1'!CP138)","v":""},{"$f":"IF('Farm 1'!CR138=\"\",\"\",'Farm 1'!CR138)","v":""},{"$f":"IF('Farm 1'!CT138=\"\",\"\",'Farm 1'!CT138)","v":""}]
[null,{"$f":"IF('Farm 1'!$AE$139=\"\",\"\",'Farm 1'!$AE$139)","v":""},{"$f":"IF('Farm 1'!$AF$139=\"\",\"\",'Farm 1'!$AF$139)","v":"Land clearing tax"},null,{"$f":"VLOOKUP(C15,Inputs!$B$183:$J$279,9,FALSE)","v":"FCFA"},54881.646205467739,null,null,{"$f":"+$E620*I620","v":18293.882068489245},{"$f":"IF('Farm 1'!AL139=\"\",0,'Farm 1'!AL139)","v":0},{"$f":"+$E620*K620","v":18293.882068489245},{"$f":"IF('Farm 1'!AP139=\"\",0,'Farm 1'!AP139)","v":0},{"$f":"+$E620*M620","v":18293.882068489245},{"$f":"IF('Farm 1'!AT139=\"\",\"\",'Farm 1'!AT139)","v":""},{"$f":"IF('Farm 1'!AV139=\"\",\"\",'Farm 1'!AV139)","v":""},{"$f":"IF('Farm 1'!AX139=\"\",\"\",'Farm 1'!AX139)","v":""},{"$f":"IF('Farm 1'!AZ139=\"\",\"\",'Farm 1'!AZ139)","v":""},{"$f":"IF('Farm 1'!BB139=\"\",\"\",'Farm 1'!BB139)","v":""},{"$f":"IF('Farm 1'!BD139=\"\",\"\",'Farm 1'!BD139)","v":""},{"$f":"IF('Farm 1'!BF139=\"\",\"\",'Farm 1'!BF139)","v":""},{"$f":"IF('Farm 1'!BH139=\"\",\"\",'Farm 1'!BH139)","v":""},{"$f":"IF('Farm 1'!BJ139=\"\",\"\",'Farm 1'!BJ139)","v":""},{"$f":"IF('Farm 1'!BL139=\"\",\"\",'Farm 1'!BL139)","v":""},{"$f":"IF('Farm 1'!BN139=\"\",\"\",'Farm 1'!BN139)","v":""},{"$f":"IF('Farm 1'!BP139=\"\",\"\",'Farm 1'!BP139)","v":""},{"$f":"IF('Farm 1'!BR139=\"\",\"\",'Farm 1'!BR139)","v":""},{"$f":"IF('Farm 1'!BT139=\"\",\"\",'Farm 1'!BT139)","v":""},{"$f":"IF('Farm 1'!BV139=\"\",\"\",'Farm 1'!BV139)","v":""},{"$f":"IF('Farm 1'!BX139=\"\",\"\",'Farm 1'!BX139)","v":""},{"$f":"IF('Farm 1'!BZ139=\"\",\"\",'Farm 1'!BZ139)","v":""},{"$f":"IF('Farm 1'!CB139=\"\",\"\",'Farm 1'!CB139)","v":""},{"$f":"IF('Farm 1'!CD139=\"\",\"\",'Farm 1'!CD139)","v":""},{"$f":"IF('Farm 1'!CF139=\"\",\"\",'Farm 1'!CF139)","v":""},{"$f":"IF('Farm 1'!CH139=\"\",\"\",'Farm 1'!CH139)","v":""},{"$f":"IF('Farm 1'!CJ139=\"\",\"\",'Farm 1'!CJ139)","v":""},{"$f":"IF('Farm 1'!CL139=\"\",\"\",'Farm 1'!CL139)","v":""},{"$f":"IF('Farm 1'!CN139=\"\",\"\",'Farm 1'!CN139)","v":""},{"$f":"IF('Farm 1'!CP139=\"\",\"\",'Farm 1'!CP139)","v":""},{"$f":"IF('Farm 1'!CR139=\"\",\"\",'Farm 1'!CR139)","v":""},{"$f":"IF('Farm 1'!CT139=\"\",\"\",'Farm 1'!CT139)","v":""}]
[null,{"$f":"IF('Farm 1'!$AE$140=\"\",\"\",'Farm 1'!$AE$140)","v":""},{"$f":"IF('Farm 1'!$AF$140=\"\",\"\",'Farm 1'!$AF$140)","v":"Local farmers land development"},null,{"$f":"VLOOKUP(C16,Inputs!$B$183:$J$279,9,FALSE)","v":"FCFA"},914694.10342446226,null,null,{"$f":"+$E621*I621","v":304898.03447482077},{"$f":"IF('Farm 1'!AL140=\"\",0,'Farm 1'!AL140)","v":0},{"$f":"+$E621*K621","v":304898.03447482077},{"$f":"IF('Farm 1'!AP140=\"\",0,'Farm 1'!AP140)","v":0},{"$f":"+$E621*M621","v":304898.03447482077},{"$f":"IF('Farm 1'!AT140=\"\",\"\",'Farm 1'!AT140)","v":""},{"$f":"IF('Farm 1'!AV140=\"\",\"\",'Farm 1'!AV140)","v":""},{"$f":"IF('Farm 1'!AX140=\"\",\"\",'Farm 1'!AX140)","v":""},{"$f":"IF('Farm 1'!AZ140=\"\",\"\",'Farm 1'!AZ140)","v":""},{"$f":"IF('Farm 1'!BB140=\"\",\"\",'Farm 1'!BB140)","v":""},{"$f":"IF('Farm 1'!BD140=\"\",\"\",'Farm 1'!BD140)","v":""},{"$f":"IF('Farm 1'!BF140=\"\",\"\",'Farm 1'!BF140)","v":""},{"$f":"IF('Farm 1'!BH140=\"\",\"\",'Farm 1'!BH140)","v":""},{"$f":"IF('Farm 1'!BJ140=\"\",\"\",'Farm 1'!BJ140)","v":""},{"$f":"IF('Farm 1'!BL140=\"\",\"\",'Farm 1'!BL140)","v":""},{"$f":"IF('Farm 1'!BN140=\"\",\"\",'Farm 1'!BN140)","v":""},{"$f":"IF('Farm 1'!BP140=\"\",\"\",'Farm 1'!BP140)","v":""},{"$f":"IF('Farm 1'!BR140=\"\",\"\",'Farm 1'!BR140)","v":""},{"$f":"IF('Farm 1'!BT140=\"\",\"\",'Farm 1'!BT140)","v":""},{"$f":"IF('Farm 1'!BV140=\"\",\"\",'Farm 1'!BV140)","v":""},{"$f":"IF('Farm 1'!BX140=\"\",\"\",'Farm 1'!BX140)","v":""},{"$f":"IF('Farm 1'!BZ140=\"\",\"\",'Farm 1'!BZ140)","v":""},{"$f":"IF('Farm 1'!CB140=\"\",\"\",'Farm 1'!CB140)","v":""},{"$f":"IF('Farm 1'!CD140=\"\",\"\",'Farm 1'!CD140)","v":""},{"$f":"IF('Farm 1'!CF140=\"\",\"\",'Farm 1'!CF140)","v":""},{"$f":"IF('Farm 1'!CH140=\"\",\"\",'Farm 1'!CH140)","v":""},{"$f":"IF('Farm 1'!CJ140=\"\",\"\",'Farm 1'!CJ140)","v":""},{"$f":"IF('Farm 1'!CL140=\"\",\"\",'Farm 1'!CL140)","v":""},{"$f":"IF('Farm 1'!CN140=\"\",\"\",'Farm 1'!CN140)","v":""},{"$f":"IF('Farm 1'!CP140=\"\",\"\",'Farm 1'!CP140)","v":""},{"$f":"IF('Farm 1'!CR140=\"\",\"\",'Farm 1'!CR140)","v":""},{"$f":"IF('Farm 1'!CT140=\"\",\"\",'Farm 1'!CT140)","v":""}]
[null,{"$f":"IF('Farm 1'!$AE$141=\"\",\"\",'Farm 1'!$AE$141)","v":""},{"$f":"IF('Farm 1'!$AF$141=\"\",\"\",'Farm 1'!$AF$141)","v":"Estate tax"},null,{"$f":"VLOOKUP(C17,Inputs!$B$183:$J$279,9,FALSE)","v":"FCFA"},32977.009163710427,null,null,{"$f":"+$E622*I622","v":0},{"$f":"IF('Farm 1'!AL141=\"\",0,'Farm 1'!AL141)","v":0},{"$f":"+$E622*K622","v":32977.009163710427},{"$f":"IF('Farm 1'!AP141=\"\",0,'Farm 1'!AP141)","v":0},{"$f":"+$E622*M622","v":0},{"$f":"IF('Farm 1'!AT141=\"\",\"\",'Farm 1'!AT141)","v":""},{"$f":"IF('Farm 1'!AV141=\"\",\"\",'Farm 1'!AV141)","v":""},{"$f":"IF('Farm 1'!AX141=\"\",\"\",'Farm 1'!AX141)","v":""},{"$f":"IF('Farm 1'!AZ141=\"\",\"\",'Farm 1'!AZ141)","v":""},{"$f":"IF('Farm 1'!BB141=\"\",\"\",'Farm 1'!BB141)","v":""},{"$f":"IF('Farm 1'!BD141=\"\",\"\",'Farm 1'!BD141)","v":""},{"$f":"IF('Farm 1'!BF141=\"\",\"\",'Farm 1'!BF141)","v":""},{"$f":"IF('Farm 1'!BH141=\"\",\"\",'Farm 1'!BH141)","v":""},{"$f":"IF('Farm 1'!BJ141=\"\",\"\",'Farm 1'!BJ141)","v":""},{"$f":"IF('Farm 1'!BL141=\"\",\"\",'Farm 1'!BL141)","v":""},{"$f":"IF('Farm 1'!BN141=\"\",\"\",'Farm 1'!BN141)","v":""},{"$f":"IF('Farm 1'!BP141=\"\",\"\",'Farm 1'!BP141)","v":""},{"$f":"IF('Farm 1'!BR141=\"\",\"\",'Farm 1'!BR141)","v":""},{"$f":"IF('Farm 1'!BT141=\"\",\"\",'Farm 1'!BT141)","v":""},{"$f":"IF('Farm 1'!BV141=\"\",\"\",'Farm 1'!BV141)","v":""},{"$f":"IF('Farm 1'!BX141=\"\",\"\",'Farm 1'!BX141)","v":""},{"$f":"IF('Farm 1'!BZ141=\"\",\"\",'Farm 1'!BZ141)","v":""},{"$f":"IF('Farm 1'!CB141=\"\",\"\",'Farm 1'!CB141)","v":""},{"$f":"IF('Farm 1'!CD141=\"\",\"\",'Farm 1'!CD141)","v":""},{"$f":"IF('Farm 1'!CF141=\"\",\"\",'Farm 1'!CF141)","v":""},{"$f":"IF('Farm 1'!CH141=\"\",\"\",'Farm 1'!CH141)","v":""},{"$f":"IF('Farm 1'!CJ141=\"\",\"\",'Farm 1'!CJ141)","v":""},{"$f":"IF('Farm 1'!CL141=\"\",\"\",'Farm 1'!CL141)","v":""},{"$f":"IF('Farm 1'!CN141=\"\",\"\",'Farm 1'!CN141)","v":""},{"$f":"IF('Farm 1'!CP141=\"\",\"\",'Farm 1'!CP141)","v":""},{"$f":"IF('Farm 1'!CR141=\"\",\"\",'Farm 1'!CR141)","v":""},{"$f":"IF('Farm 1'!CT141=\"\",\"\",'Farm 1'!CT141)","v":""}]
[null,{"$f":"IF('Farm 1'!$AE$142=\"\",\"\",'Farm 1'!$AE$142)","v":""},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Farm 1'!AT142=\"\",\"\",'Farm 1'!AT142)","v":""},{"$f":"IF('Farm 1'!AV142=\"\",\"\",'Farm 1'!AV142)","v":""},{"$f":"IF('Farm 1'!AX142=\"\",\"\",'Farm 1'!AX142)","v":""},{"$f":"IF('Farm 1'!AZ142=\"\",\"\",'Farm 1'!AZ142)","v":""},{"$f":"IF('Farm 1'!BB142=\"\",\"\",'Farm 1'!BB142)","v":""},{"$f":"IF('Farm 1'!BD142=\"\",\"\",'Farm 1'!BD142)","v":""},{"$f":"IF('Farm 1'!BF142=\"\",\"\",'Farm 1'!BF142)","v":""},{"$f":"IF('Farm 1'!BH142=\"\",\"\",'Farm 1'!BH142)","v":""},{"$f":"IF('Farm 1'!BJ142=\"\",\"\",'Farm 1'!BJ142)","v":""},{"$f":"IF('Farm 1'!BL142=\"\",\"\",'Farm 1'!BL142)","v":""},{"$f":"IF('Farm 1'!BN142=\"\",\"\",'Farm 1'!BN142)","v":""},{"$f":"IF('Farm 1'!BP142=\"\",\"\",'Farm 1'!BP142)","v":""},{"$f":"IF('Farm 1'!BR142=\"\",\"\",'Farm 1'!BR142)","v":""},{"$f":"IF('Farm 1'!BT142=\"\",\"\",'Farm 1'!BT142)","v":""},{"$f":"IF('Farm 1'!BV142=\"\",\"\",'Farm 1'!BV142)","v":""},{"$f":"IF('Farm 1'!BX142=\"\",\"\",'Farm 1'!BX142)","v":""},{"$f":"IF('Farm 1'!BZ142=\"\",\"\",'Farm 1'!BZ142)","v":""},{"$f":"IF('Farm 1'!CB142=\"\",\"\",'Farm 1'!CB142)","v":""},{"$f":"IF('Farm 1'!CD142=\"\",\"\",'Farm 1'!CD142)","v":""},{"$f":"IF('Farm 1'!CF142=\"\",\"\",'Farm 1'!CF142)","v":""},{"$f":"IF('Farm 1'!CH142=\"\",\"\",'Farm 1'!CH142)","v":""},{"$f":"IF('Farm 1'!CJ142=\"\",\"\",'Farm 1'!CJ142)","v":""},{"$f":"IF('Farm 1'!CL142=\"\",\"\",'Farm 1'!CL142)","v":""},{"$f":"IF('Farm 1'!CN142=\"\",\"\",'Farm 1'!CN142)","v":""},{"$f":"IF('Farm 1'!CP142=\"\",\"\",'Farm 1'!CP142)","v":""},{"$f":"IF('Farm 1'!CR142=\"\",\"\",'Farm 1'!CR142)","v":""},{"$f":"IF('Farm 1'!CT142=\"\",\"\",'Farm 1'!CT142)","v":""}]
[null,{"$f":"IF('Farm 1'!$AE$143=\"\",\"\",'Farm 1'!$AE$143)","v":""},{"$f":"IF('Farm 1'!$AF$143=\"\",\"\",'Farm 1'!$AF$143)","v":"Clearing finishing (shrub removal…)"},null,{"$f":"VLOOKUP(C19,Inputs!$B$183:$J$279,9,FALSE)","v":"FCFA"},20000,null,null,{"$f":"+$E624*I624","v":10000},{"$f":"IF('Farm 1'!AL143=\"\",0,'Farm 1'!AL143)","v":0},{"$f":"+$E624*K624","v":10000},{"$f":"IF('Farm 1'!AP143=\"\",0,'Farm 1'!AP143)","v":0},{"$f":"+$E624*M624","v":0},{"$f":"IF('Farm 1'!AT143=\"\",\"\",'Farm 1'!AT143)","v":""},{"$f":"IF('Farm 1'!AV143=\"\",\"\",'Farm 1'!AV143)","v":""},{"$f":"IF('Farm 1'!AX143=\"\",\"\",'Farm 1'!AX143)","v":""},{"$f":"IF('Farm 1'!AZ143=\"\",\"\",'Farm 1'!AZ143)","v":""},{"$f":"IF('Farm 1'!BB143=\"\",\"\",'Farm 1'!BB143)","v":""},{"$f":"IF('Farm 1'!BD143=\"\",\"\",'Farm 1'!BD143)","v":""},{"$f":"IF('Farm 1'!BF143=\"\",\"\",'Farm 1'!BF143)","v":""},{"$f":"IF('Farm 1'!BH143=\"\",\"\",'Farm 1'!BH143)","v":""},{"$f":"IF('Farm 1'!BJ143=\"\",\"\",'Farm 1'!BJ143)","v":""},{"$f":"IF('Farm 1'!BL143=\"\",\"\",'Farm 1'!BL143)","v":""},{"$f":"IF('Farm 1'!BN143=\"\",\"\",'Farm 1'!BN143)","v":""},{"$f":"IF('Farm 1'!BP143=\"\",\"\",'Farm 1'!BP143)","v":""},{"$f":"IF('Farm 1'!BR143=\"\",\"\",'Farm 1'!BR143)","v":""},{"$f":"IF('Farm 1'!BT143=\"\",\"\",'Farm 1'!BT143)","v":""},{"$f":"IF('Farm 1'!BV143=\"\",\"\",'Farm 1'!BV143)","v":""},{"$f":"IF('Farm 1'!BX143=\"\",\"\",'Farm 1'!BX143)","v":""},{"$f":"IF('Farm 1'!BZ143=\"\",\"\",'Farm 1'!BZ143)","v":""},{"$f":"IF('Farm 1'!CB143=\"\",\"\",'Farm 1'!CB143)","v":""},{"$f":"IF('Farm 1'!CD143=\"\",\"\",'Farm 1'!CD143)","v":""},{"$f":"IF('Farm 1'!CF143=\"\",\"\",'Farm 1'!CF143)","v":""},{"$f":"IF('Farm 1'!CH143=\"\",\"\",'Farm 1'!CH143)","v":""},{"$f":"IF('Farm 1'!CJ143=\"\",\"\",'Farm 1'!CJ143)","v":""},{"$f":"IF('Farm 1'!CL143=\"\",\"\",'Farm 1'!CL143)","v":""},{"$f":"IF('Farm 1'!CN143=\"\",\"\",'Farm 1'!CN143)","v":""},{"$f":"IF('Farm 1'!CP143=\"\",\"\",'Farm 1'!CP143)","v":""},{"$f":"IF('Farm 1'!CR143=\"\",\"\",'Farm 1'!CR143)","v":""},{"$f":"IF('Farm 1'!CT143=\"\",\"\",'Farm 1'!CT143)","v":""}]
[null,{"$f":"IF('Farm 1'!$AE$144=\"\",\"\",'Farm 1'!$AE$144)","v":""},{"$f":"IF('Farm 1'!$AF$144=\"\",\"\",'Farm 1'!$AF$144)","v":"Power Line LV"},null,{"$f":"VLOOKUP(C20,Inputs!$B$183:$J$279,9,FALSE)","v":"FCFA"},329289.87723280641,null,null,329289.87723280641,{"$f":"IF('Farm 1'!AL144=\"\",0,'Farm 1'!AL144)","v":0},0,{"$f":"IF('Farm 1'!AP144=\"\",0,'Farm 1'!AP144)","v":0},0,{"$f":"IF('Farm 1'!AT144=\"\",\"\",'Farm 1'!AT144)","v":""},{"$f":"IF('Farm 1'!AV144=\"\",\"\",'Farm 1'!AV144)","v":""},{"$f":"IF('Farm 1'!AX144=\"\",\"\",'Farm 1'!AX144)","v":""},{"$f":"IF('Farm 1'!AZ144=\"\",\"\",'Farm 1'!AZ144)","v":""},{"$f":"IF('Farm 1'!BB144=\"\",\"\",'Farm 1'!BB144)","v":""},{"$f":"IF('Farm 1'!BD144=\"\",\"\",'Farm 1'!BD144)","v":""},{"$f":"IF('Farm 1'!BF144=\"\",\"\",'Farm 1'!BF144)","v":""},{"$f":"IF('Farm 1'!BH144=\"\",\"\",'Farm 1'!BH144)","v":""},{"$f":"IF('Farm 1'!BJ144=\"\",\"\",'Farm 1'!BJ144)","v":""},{"$f":"IF('Farm 1'!BL144=\"\",\"\",'Farm 1'!BL144)","v":""},{"$f":"IF('Farm 1'!BN144=\"\",\"\",'Farm 1'!BN144)","v":""},{"$f":"IF('Farm 1'!BP144=\"\",\"\",'Farm 1'!BP144)","v":""},{"$f":"IF('Farm 1'!BR144=\"\",\"\",'Farm 1'!BR144)","v":""},{"$f":"IF('Farm 1'!BT144=\"\",\"\",'Farm 1'!BT144)","v":""},{"$f":"IF('Farm 1'!BV144=\"\",\"\",'Farm 1'!BV144)","v":""},{"$f":"IF('Farm 1'!BX144=\"\",\"\",'Farm 1'!BX144)","v":""},{"$f":"IF('Farm 1'!BZ144=\"\",\"\",'Farm 1'!BZ144)","v":""},{"$f":"IF('Farm 1'!CB144=\"\",\"\",'Farm 1'!CB144)","v":""},{"$f":"IF('Farm 1'!CD144=\"\",\"\",'Farm 1'!CD144)","v":""},{"$f":"IF('Farm 1'!CF144=\"\",\"\",'Farm 1'!CF144)","v":""},{"$f":"IF('Farm 1'!CH144=\"\",\"\",'Farm 1'!CH144)","v":""},{"$f":"IF('Farm 1'!CJ144=\"\",\"\",'Farm 1'!CJ144)","v":""},{"$f":"IF('Farm 1'!CL144=\"\",\"\",'Farm 1'!CL144)","v":""},{"$f":"IF('Farm 1'!CN144=\"\",\"\",'Farm 1'!CN144)","v":""},{"$f":"IF('Farm 1'!CP144=\"\",\"\",'Farm 1'!CP144)","v":""},{"$f":"IF('Farm 1'!CR144=\"\",\"\",'Farm 1'!CR144)","v":""},{"$f":"IF('Farm 1'!CT144=\"\",\"\",'Farm 1'!CT144)","v":""}]
[null,{"$f":"IF('Farm 1'!$AE$145=\"\",\"\",'Farm 1'!$AE$145)","v":""},{"$f":"IF('Farm 1'!$AF$145=\"\",\"\",'Farm 1'!$AF$145)","v":"Electrical appliances - 500 Kva"},null,{"$f":"VLOOKUP(C21,Inputs!$B$183:$J$279,9,FALSE)","v":"FCFA"},90000,null,null,45000,{"$f":"IF('Farm 1'!AL145=\"\",0,'Farm 1'!AL145)","v":0},45000,{"$f":"IF('Farm 1'!AP145=\"\",0,'Farm 1'!AP145)","v":0},0,{"$f":"IF('Farm 1'!AT145=\"\",\"\",'Farm 1'!AT145)","v":""},{"$f":"IF('Farm 1'!AV145=\"\",\"\",'Farm 1'!AV145)","v":""},{"$f":"IF('Farm 1'!AX145=\"\",\"\",'Farm 1'!AX145)","v":""},{"$f":"IF('Farm 1'!AZ145=\"\",\"\",'Farm 1'!AZ145)","v":""},{"$f":"IF('Farm 1'!BB145=\"\",\"\",'Farm 1'!BB145)","v":""},{"$f":"IF('Farm 1'!BD145=\"\",\"\",'Farm 1'!BD145)","v":""},{"$f":"IF('Farm 1'!BF145=\"\",\"\",'Farm 1'!BF145)","v":""},{"$f":"IF('Farm 1'!BH145=\"\",\"\",'Farm 1'!BH145)","v":""},{"$f":"IF('Farm 1'!BJ145=\"\",\"\",'Farm 1'!BJ145)","v":""},{"$f":"IF('Farm 1'!BL145=\"\",\"\",'Farm 1'!BL145)","v":""},{"$f":"IF('Farm 1'!BN145=\"\",\"\",'Farm 1'!BN145)","v":""},{"$f":"IF('Farm 1'!BP145=\"\",\"\",'Farm 1'!BP145)","v":""},{"$f":"IF('Farm 1'!BR145=\"\",\"\",'Farm 1'!BR145)","v":""},{"$f":"IF('Farm 1'!BT145=\"\",\"\",'Farm 1'!BT145)","v":""},{"$f":"IF('Farm 1'!BV145=\"\",\"\",'Farm 1'!BV145)","v":""},{"$f":"IF('Farm 1'!BX145=\"\",\"\",'Farm 1'!BX145)","v":""},{"$f":"IF('Farm 1'!BZ145=\"\",\"\",'Farm 1'!BZ145)","v":""},{"$f":"IF('Farm 1'!CB145=\"\",\"\",'Farm 1'!CB145)","v":""},{"$f":"IF('Farm 1'!CD145=\"\",\"\",'Farm 1'!CD145)","v":""},{"$f":"IF('Farm 1'!CF145=\"\",\"\",'Farm 1'!CF145)","v":""},{"$f":"IF('Farm 1'!CH145=\"\",\"\",'Farm 1'!CH145)","v":""},{"$f":"IF('Farm 1'!CJ145=\"\",\"\",'Farm 1'!CJ145)","v":""},{"$f":"IF('Farm 1'!CL145=\"\",\"\",'Farm 1'!CL145)","v":""},{"$f":"IF('Farm 1'!CN145=\"\",\"\",'Farm 1'!CN145)","v":""},{"$f":"IF('Farm 1'!CP145=\"\",\"\",'Farm 1'!CP145)","v":""},{"$f":"IF('Farm 1'!CR145=\"\",\"\",'Farm 1'!CR145)","v":""},{"$f":"IF('Farm 1'!CT145=\"\",\"\",'Farm 1'!CT145)","v":""}]
[null,{"$f":"IF('Farm 1'!$AE$146=\"\",\"\",'Farm 1'!$AE$146)","v":""},{"$f":"IF('Farm 1'!$AF$146=\"\",\"\",'Farm 1'!$AF$146)","v":"Pumping infrastructure"},null,{"$f":"VLOOKUP(C22,Inputs!$B$183:$J$279,9,FALSE)","v":"FCFA"},106714.31206618727,null,null,53357.156033093634,{"$f":"IF('Farm 1'!AL146=\"\",0,'Farm 1'!AL146)","v":0},53357.156033093634,{"$f":"IF('Farm 1'!AP146=\"\",0,'Farm 1'!AP146)","v":0},0,{"$f":"IF('Farm 1'!AT146=\"\",\"\",'Farm 1'!AT146)","v":""},{"$f":"IF('Farm 1'!AV146=\"\",\"\",'Farm 1'!AV146)","v":""},{"$f":"IF('Farm 1'!AX146=\"\",\"\",'Farm 1'!AX146)","v":""},{"$f":"IF('Farm 1'!AZ146=\"\",\"\",'Farm 1'!AZ146)","v":""},{"$f":"IF('Farm 1'!BB146=\"\",\"\",'Farm 1'!BB146)","v":""},{"$f":"IF('Farm 1'!BD146=\"\",\"\",'Farm 1'!BD146)","v":""},{"$f":"IF('Farm 1'!BF146=\"\",\"\",'Farm 1'!BF146)","v":""},{"$f":"IF('Farm 1'!BH146=\"\",\"\",'Farm 1'!BH146)","v":""},{"$f":"IF('Farm 1'!BJ146=\"\",\"\",'Farm 1'!BJ146)","v":""},{"$f":"IF('Farm 1'!BL146=\"\",\"\",'Farm 1'!BL146)","v":""},{"$f":"IF('Farm 1'!BN146=\"\",\"\",'Farm 1'!BN146)","v":""},{"$f":"IF('Farm 1'!BP146=\"\",\"\",'Farm 1'!BP146)","v":""},{"$f":"IF('Farm 1'!BR146=\"\",\"\",'Farm 1'!BR146)","v":""},{"$f":"IF('Farm 1'!BT146=\"\",\"\",'Farm 1'!BT146)","v":""},{"$f":"IF('Farm 1'!BV146=\"\",\"\",'Farm 1'!BV146)","v":""},{"$f":"IF('Farm 1'!BX146=\"\",\"\",'Farm 1'!BX146)","v":""},{"$f":"IF('Farm 1'!BZ146=\"\",\"\",'Farm 1'!BZ146)","v":""},{"$f":"IF('Farm 1'!CB146=\"\",\"\",'Farm 1'!CB146)","v":""},{"$f":"IF('Farm 1'!CD146=\"\",\"\",'Farm 1'!CD146)","v":""},{"$f":"IF('Farm 1'!CF146=\"\",\"\",'Farm 1'!CF146)","v":""},{"$f":"IF('Farm 1'!CH146=\"\",\"\",'Farm 1'!CH146)","v":""},{"$f":"IF('Farm 1'!CJ146=\"\",\"\",'Farm 1'!CJ146)","v":""},{"$f":"IF('Farm 1'!CL146=\"\",\"\",'Farm 1'!CL146)","v":""},{"$f":"IF('Farm 1'!CN146=\"\",\"\",'Farm 1'!CN146)","v":""},{"$f":"IF('Farm 1'!CP146=\"\",\"\",'Farm 1'!CP146)","v":""},{"$f":"IF('Farm 1'!CR146=\"\",\"\",'Farm 1'!CR146)","v":""},{"$f":"IF('Farm 1'!CT146=\"\",\"\",'Farm 1'!CT146)","v":""}]
[null,{"$f":"IF('Farm 1'!$AE$147=\"\",\"\",'Farm 1'!$AE$147)","v":""},{"$f":"IF('Farm 1'!$AF$147=\"\",\"\",'Farm 1'!$AF$147)","v":"Box type culvert + water control gate"},null,{"$f":"VLOOKUP(C23,Inputs!$B$183:$J$279,9,FALSE)","v":"FCFA"},68602.057756834678,null,null,68602.057756834678,{"$f":"IF('Farm 1'!AL147=\"\",0,'Farm 1'!AL147)","v":0},0,{"$f":"IF('Farm 1'!AP147=\"\",0,'Farm 1'!AP147)","v":0},0,{"$f":"IF('Farm 1'!AT147=\"\",\"\",'Farm 1'!AT147)","v":""},{"$f":"IF('Farm 1'!AV147=\"\",\"\",'Farm 1'!AV147)","v":""},{"$f":"IF('Farm 1'!AX147=\"\",\"\",'Farm 1'!AX147)","v":""},{"$f":"IF('Farm 1'!AZ147=\"\",\"\",'Farm 1'!AZ147)","v":""},{"$f":"IF('Farm 1'!BB147=\"\",\"\",'Farm 1'!BB147)","v":""},{"$f":"IF('Farm 1'!BD147=\"\",\"\",'Farm 1'!BD147)","v":""},{"$f":"IF('Farm 1'!BF147=\"\",\"\",'Farm 1'!BF147)","v":""},{"$f":"IF('Farm 1'!BH147=\"\",\"\",'Farm 1'!BH147)","v":""},{"$f":"IF('Farm 1'!BJ147=\"\",\"\",'Farm 1'!BJ147)","v":""},{"$f":"IF('Farm 1'!BL147=\"\",\"\",'Farm 1'!BL147)","v":""},{"$f":"IF('Farm 1'!BN147=\"\",\"\",'Farm 1'!BN147)","v":""},{"$f":"IF('Farm 1'!BP147=\"\",\"\",'Farm 1'!BP147)","v":""},{"$f":"IF('Farm 1'!BR147=\"\",\"\",'Farm 1'!BR147)","v":""},{"$f":"IF('Farm 1'!BT147=\"\",\"\",'Farm 1'!BT147)","v":""},{"$f":"IF('Farm 1'!BV147=\"\",\"\",'Farm 1'!BV147)","v":""},{"$f":"IF('Farm 1'!BX147=\"\",\"\",'Farm 1'!BX147)","v":""},{"$f":"IF('Farm 1'!BZ147=\"\",\"\",'Farm 1'!BZ147)","v":""},{"$f":"IF('Farm 1'!CB147=\"\",\"\",'Farm 1'!CB147)","v":""},{"$f":"IF('Farm 1'!CD147=\"\",\"\",'Farm 1'!CD147)","v":""},{"$f":"IF('Farm 1'!CF147=\"\",\"\",'Farm 1'!CF147)","v":""},{"$f":"IF('Farm 1'!CH147=\"\",\"\",'Farm 1'!CH147)","v":""},{"$f":"IF('Farm 1'!CJ147=\"\",\"\",'Farm 1'!CJ147)","v":""},{"$f":"IF('Farm 1'!CL147=\"\",\"\",'Farm 1'!CL147)","v":""},{"$f":"IF('Farm 1'!CN147=\"\",\"\",'Farm 1'!CN147)","v":""},{"$f":"IF('Farm 1'!CP147=\"\",\"\",'Farm 1'!CP147)","v":""},{"$f":"IF('Farm 1'!CR147=\"\",\"\",'Farm 1'!CR147)","v":""},{"$f":"IF('Farm 1'!CT147=\"\",\"\",'Farm 1'!CT147)","v":""}]
[null,{"$f":"IF('Farm 1'!$AE$148=\"\",\"\",'Farm 1'!$AE$148)","v":""},{"$f":"IF('Farm 1'!$AF$148=\"\",\"\",'Farm 1'!$AF$148)","v":"Gasoil laser levelling"},null,"FCFA",1187676.0317820546,null,null,296919.00794551359,{"$f":"IF('Farm 1'!AL148=\"\",0,'Farm 1'!AL148)","v":0},445378.51191827044,{"$f":"IF('Farm 1'!AP148=\"\",0,'Farm 1'!AP148)","v":0},445378.51191827044,{"$f":"IF('Farm 1'!AT148=\"\",\"\",'Farm 1'!AT148)","v":""},{"$f":"IF('Farm 1'!AV148=\"\",\"\",'Farm 1'!AV148)","v":""},{"$f":"IF('Farm 1'!AX148=\"\",\"\",'Farm 1'!AX148)","v":""},{"$f":"IF('Farm 1'!AZ148=\"\",\"\",'Farm 1'!AZ148)","v":""},{"$f":"IF('Farm 1'!BB148=\"\",\"\",'Farm 1'!BB148)","v":""},{"$f":"IF('Farm 1'!BD148=\"\",\"\",'Farm 1'!BD148)","v":""},{"$f":"IF('Farm 1'!BF148=\"\",\"\",'Farm 1'!BF148)","v":""},{"$f":"IF('Farm 1'!BH148=\"\",\"\",'Farm 1'!BH148)","v":""},{"$f":"IF('Farm 1'!BJ148=\"\",\"\",'Farm 1'!BJ148)","v":""},{"$f":"IF('Farm 1'!BL148=\"\",\"\",'Farm 1'!BL148)","v":""},{"$f":"IF('Farm 1'!BN148=\"\",\"\",'Farm 1'!BN148)","v":""},{"$f":"IF('Farm 1'!BP148=\"\",\"\",'Farm 1'!BP148)","v":""},{"$f":"IF('Farm 1'!BR148=\"\",\"\",'Farm 1'!BR148)","v":""},{"$f":"IF('Farm 1'!BT148=\"\",\"\",'Farm 1'!BT148)","v":""},{"$f":"IF('Farm 1'!BV148=\"\",\"\",'Farm 1'!BV148)","v":""},{"$f":"IF('Farm 1'!BX148=\"\",\"\",'Farm 1'!BX148)","v":""},{"$f":"IF('Farm 1'!BZ148=\"\",\"\",'Farm 1'!BZ148)","v":""},{"$f":"IF('Farm 1'!CB148=\"\",\"\",'Farm 1'!CB148)","v":""},{"$f":"IF('Farm 1'!CD148=\"\",\"\",'Farm 1'!CD148)","v":""},{"$f":"IF('Farm 1'!CF148=\"\",\"\",'Farm 1'!CF148)","v":""},{"$f":"IF('Farm 1'!CH148=\"\",\"\",'Farm 1'!CH148)","v":""},{"$f":"IF('Farm 1'!CJ148=\"\",\"\",'Farm 1'!CJ148)","v":""},{"$f":"IF('Farm 1'!CL148=\"\",\"\",'Farm 1'!CL148)","v":""},{"$f":"IF('Farm 1'!CN148=\"\",\"\",'Farm 1'!CN148)","v":""},{"$f":"IF('Farm 1'!CP148=\"\",\"\",'Farm 1'!CP148)","v":""},{"$f":"IF('Farm 1'!CR148=\"\",\"\",'Farm 1'!CR148)","v":""},{"$f":"IF('Farm 1'!CT148=\"\",\"\",'Farm 1'!CT148)","v":""}]
[null,{"$f":"IF('Farm 1'!$AE$149=\"\",\"\",'Farm 1'!$AE$149)","v":""},{"$f":"IF('Farm 1'!$AF$149=\"\",\"\",'Farm 1'!$AF$149)","v":""},null,null,null,null,null,null,{"$f":"IF('Farm 1'!AL149=\"\",0,'Farm 1'!AL149)","v":0},null,{"$f":"IF('Farm 1'!AP149=\"\",0,'Farm 1'!AP149)","v":0},null,{"$f":"IF('Farm 1'!AT149=\"\",\"\",'Farm 1'!AT149)","v":""},{"$f":"IF('Farm 1'!AV149=\"\",\"\",'Farm 1'!AV149)","v":""},{"$f":"IF('Farm 1'!AX149=\"\",\"\",'Farm 1'!AX149)","v":""},{"$f":"IF('Farm 1'!AZ149=\"\",\"\",'Farm 1'!AZ149)","v":""},{"$f":"IF('Farm 1'!BB149=\"\",\"\",'Farm 1'!BB149)","v":""},{"$f":"IF('Farm 1'!BD149=\"\",\"\",'Farm 1'!BD149)","v":""},{"$f":"IF('Farm 1'!BF149=\"\",\"\",'Farm 1'!BF149)","v":""},{"$f":"IF('Farm 1'!BH149=\"\",\"\",'Farm 1'!BH149)","v":""},{"$f":"IF('Farm 1'!BJ149=\"\",\"\",'Farm 1'!BJ149)","v":""},{"$f":"IF('Farm 1'!BL149=\"\",\"\",'Farm 1'!BL149)","v":""},{"$f":"IF('Farm 1'!BN149=\"\",\"\",'Farm 1'!BN149)","v":""},{"$f":"IF('Farm 1'!BP149=\"\",\"\",'Farm 1'!BP149)","v":""},{"$f":"IF('Farm 1'!BR149=\"\",\"\",'Farm 1'!BR149)","v":""},{"$f":"IF('Farm 1'!BT149=\"\",\"\",'Farm 1'!BT149)","v":""},{"$f":"IF('Farm 1'!BV149=\"\",\"\",'Farm 1'!BV149)","v":""},{"$f":"IF('Farm 1'!BX149=\"\",\"\",'Farm 1'!BX149)","v":""},{"$f":"IF('Farm 1'!BZ149=\"\",\"\",'Farm 1'!BZ149)","v":""},{"$f":"IF('Farm 1'!CB149=\"\",\"\",'Farm 1'!CB149)","v":""},{"$f":"IF('Farm 1'!CD149=\"\",\"\",'Farm 1'!CD149)","v":""},{"$f":"IF('Farm 1'!CF149=\"\",\"\",'Farm 1'!CF149)","v":""},{"$f":"IF('Farm 1'!CH149=\"\",\"\",'Farm 1'!CH149)","v":""},{"$f":"IF('Farm 1'!CJ149=\"\",\"\",'Farm 1'!CJ149)","v":""},{"$f":"IF('Farm 1'!CL149=\"\",\"\",'Farm 1'!CL149)","v":""},{"$f":"IF('Farm 1'!CN149=\"\",\"\",'Farm 1'!CN149)","v":""},{"$f":"IF('Farm 1'!CP149=\"\",\"\",'Farm 1'!CP149)","v":""},{"$f":"IF('Farm 1'!CR149=\"\",\"\",'Farm 1'!CR149)","v":""},{"$f":"IF('Farm 1'!CT149=\"\",\"\",'Farm 1'!CT149)","v":""}]
[null,{"$f":"IF('Farm 1'!$AE$150=\"\",\"\",'Farm 1'!$AE$150)","v":"LAND DEVELOPMENT INPUTS"},null,null,null,null,null,null,null,{"$f":"IF('Farm 1'!AL150=\"\",0,'Farm 1'!AL150)","v":0},null,{"$f":"IF('Farm 1'!AP150=\"\",0,'Farm 1'!AP150)","v":0},null,{"$f":"IF('Farm 1'!AT150=\"\",\"\",'Farm 1'!AT150)","v":""},{"$f":"IF('Farm 1'!AV150=\"\",\"\",'Farm 1'!AV150)","v":""},{"$f":"IF('Farm 1'!AX150=\"\",\"\",'Farm 1'!AX150)","v":""},{"$f":"IF('Farm 1'!AZ150=\"\",\"\",'Farm 1'!AZ150)","v":""},{"$f":"IF('Farm 1'!BB150=\"\",\"\",'Farm 1'!BB150)","v":""},{"$f":"IF('Farm 1'!BD150=\"\",\"\",'Farm 1'!BD150)","v":""},{"$f":"IF('Farm 1'!BF150=\"\",\"\",'Farm 1'!BF150)","v":""},{"$f":"IF('Farm 1'!BH150=\"\",\"\",'Farm 1'!BH150)","v":""},{"$f":"IF('Farm 1'!BJ150=\"\",\"\",'Farm 1'!BJ150)","v":""},{"$f":"IF('Farm 1'!BL150=\"\",\"\",'Farm 1'!BL150)","v":""},{"$f":"IF('Farm 1'!BN150=\"\",\"\",'Farm 1'!BN150)","v":""},{"$f":"IF('Farm 1'!BP150=\"\",\"\",'Farm 1'!BP150)","v":""},{"$f":"IF('Farm 1'!BR150=\"\",\"\",'Farm 1'!BR150)","v":""},{"$f":"IF('Farm 1'!BT150=\"\",\"\",'Farm 1'!BT150)","v":""},{"$f":"IF('Farm 1'!BV150=\"\",\"\",'Farm 1'!BV150)","v":""},{"$f":"IF('Farm 1'!BX150=\"\",\"\",'Farm 1'!BX150)","v":""},{"$f":"IF('Farm 1'!BZ150=\"\",\"\",'Farm 1'!BZ150)","v":""},{"$f":"IF('Farm 1'!CB150=\"\",\"\",'Farm 1'!CB150)","v":""},{"$f":"IF('Farm 1'!CD150=\"\",\"\",'Farm 1'!CD150)","v":""},{"$f":"IF('Farm 1'!CF150=\"\",\"\",'Farm 1'!CF150)","v":""},{"$f":"IF('Farm 1'!CH150=\"\",\"\",'Farm 1'!CH150)","v":""},{"$f":"IF('Farm 1'!CJ150=\"\",\"\",'Farm 1'!CJ150)","v":""},{"$f":"IF('Farm 1'!CL150=\"\",\"\",'Farm 1'!CL150)","v":""},{"$f":"IF('Farm 1'!CN150=\"\",\"\",'Farm 1'!CN150)","v":""},{"$f":"IF('Farm 1'!CP150=\"\",\"\",'Farm 1'!CP150)","v":""},{"$f":"IF('Farm 1'!CR150=\"\",\"\",'Farm 1'!CR150)","v":""},{"$f":"IF('Farm 1'!CT150=\"\",\"\",'Farm 1'!CT150)","v":""}]
[null,{"$f":"IF('Farm 1'!$AE$151=\"\",\"\",'Farm 1'!$AE$151)","v":""},{"$f":"IF('Farm 1'!$AF$151=\"\",\"\",'Farm 1'!$AF$151)","v":"Fence"},null,{"$f":"VLOOKUP(C27,Inputs!$B$183:$J$279,9,FALSE)","v":"FCFA"},{"$f":"SUM(G27:CM27)","v":192085.76171913708},null,null,{"$f":"+$E632*I632","v":96042.88085956854},{"$f":"IF('Farm 1'!AL151=\"\",0,'Farm 1'!AL151)","v":0},{"$f":"+$E632*K632","v":96042.88085956854},{"$f":"IF('Farm 1'!AP151=\"\",0,'Farm 1'!AP151)","v":0},{"$f":"+$E632*M632","v":0},{"$f":"IF('Farm 1'!AT151=\"\",\"\",'Farm 1'!AT151)","v":""},{"$f":"IF('Farm 1'!AV151=\"\",\"\",'Farm 1'!AV151)","v":""},{"$f":"IF('Farm 1'!AX151=\"\",\"\",'Farm 1'!AX151)","v":""},{"$f":"IF('Farm 1'!AZ151=\"\",\"\",'Farm 1'!AZ151)","v":""},{"$f":"IF('Farm 1'!BB151=\"\",\"\",'Farm 1'!BB151)","v":""},{"$f":"IF('Farm 1'!BD151=\"\",\"\",'Farm 1'!BD151)","v":""},{"$f":"IF('Farm 1'!BF151=\"\",\"\",'Farm 1'!BF151)","v":""},{"$f":"IF('Farm 1'!BH151=\"\",\"\",'Farm 1'!BH151)","v":""},{"$f":"IF('Farm 1'!BJ151=\"\",\"\",'Farm 1'!BJ151)","v":""},{"$f":"IF('Farm 1'!BL151=\"\",\"\",'Farm 1'!BL151)","v":""},{"$f":"IF('Farm 1'!BN151=\"\",\"\",'Farm 1'!BN151)","v":""},{"$f":"IF('Farm 1'!BP151=\"\",\"\",'Farm 1'!BP151)","v":""},{"$f":"IF('Farm 1'!BR151=\"\",\"\",'Farm 1'!BR151)","v":""},{"$f":"IF('Farm 1'!BT151=\"\",\"\",'Farm 1'!BT151)","v":""},{"$f":"IF('Farm 1'!BV151=\"\",\"\",'Farm 1'!BV151)","v":""},{"$f":"IF('Farm 1'!BX151=\"\",\"\",'Farm 1'!BX151)","v":""},{"$f":"IF('Farm 1'!BZ151=\"\",\"\",'Farm 1'!BZ151)","v":""},{"$f":"IF('Farm 1'!CB151=\"\",\"\",'Farm 1'!CB151)","v":""},{"$f":"IF('Farm 1'!CD151=\"\",\"\",'Farm 1'!CD151)","v":""},{"$f":"IF('Farm 1'!CF151=\"\",\"\",'Farm 1'!CF151)","v":""},{"$f":"IF('Farm 1'!CH151=\"\",\"\",'Farm 1'!CH151)","v":""},{"$f":"IF('Farm 1'!CJ151=\"\",\"\",'Farm 1'!CJ151)","v":""},{"$f":"IF('Farm 1'!CL151=\"\",\"\",'Farm 1'!CL151)","v":""},{"$f":"IF('Farm 1'!CN151=\"\",\"\",'Farm 1'!CN151)","v":""},{"$f":"IF('Farm 1'!CP151=\"\",\"\",'Farm 1'!CP151)","v":""},{"$f":"IF('Farm 1'!CR151=\"\",\"\",'Farm 1'!CR151)","v":""},{"$f":"IF('Farm 1'!CT151=\"\",\"\",'Farm 1'!CT151)","v":""}]
[null,{"$f":"IF('Farm 1'!$AE$152=\"\",\"\",'Farm 1'!$AE$152)","v":""},{"$f":"IF('Farm 1'!$AF$152=\"\",\"\",'Farm 1'!$AF$152)","v":"Sprinkler outlets"},null,{"$f":"VLOOKUP(C28,Inputs!$B$183:$J$279,9,FALSE)","v":"EUR"},{"$f":"SUM(G28:CM28)","v":275360.40000000002},null,null,68840.100000000006,{"$f":"IF('Farm 1'!AL152=\"\",0,'Farm 1'!AL152)","v":0},103260.15000000001,{"$f":"IF('Farm 1'!AP152=\"\",0,'Farm 1'!AP152)","v":0},103260.15000000001,{"$f":"IF('Farm 1'!AT152=\"\",\"\",'Farm 1'!AT152)","v":""},{"$f":"IF('Farm 1'!AV152=\"\",\"\",'Farm 1'!AV152)","v":""},{"$f":"IF('Farm 1'!AX152=\"\",\"\",'Farm 1'!AX152)","v":""},{"$f":"IF('Farm 1'!AZ152=\"\",\"\",'Farm 1'!AZ152)","v":""},{"$f":"IF('Farm 1'!BB152=\"\",\"\",'Farm 1'!BB152)","v":""},{"$f":"IF('Farm 1'!BD152=\"\",\"\",'Farm 1'!BD152)","v":""},{"$f":"IF('Farm 1'!BF152=\"\",\"\",'Farm 1'!BF152)","v":""},{"$f":"IF('Farm 1'!BH152=\"\",\"\",'Farm 1'!BH152)","v":""},{"$f":"IF('Farm 1'!BJ152=\"\",\"\",'Farm 1'!BJ152)","v":""},{"$f":"IF('Farm 1'!BL152=\"\",\"\",'Farm 1'!BL152)","v":""},{"$f":"IF('Farm 1'!BN152=\"\",\"\",'Farm 1'!BN152)","v":""},{"$f":"IF('Farm 1'!BP152=\"\",\"\",'Farm 1'!BP152)","v":""},{"$f":"IF('Farm 1'!BR152=\"\",\"\",'Farm 1'!BR152)","v":""},{"$f":"IF('Farm 1'!BT152=\"\",\"\",'Farm 1'!BT152)","v":""},{"$f":"IF('Farm 1'!BV152=\"\",\"\",'Farm 1'!BV152)","v":""},{"$f":"IF('Farm 1'!BX152=\"\",\"\",'Farm 1'!BX152)","v":""},{"$f":"IF('Farm 1'!BZ152=\"\",\"\",'Farm 1'!BZ152)","v":""},{"$f":"IF('Farm 1'!CB152=\"\",\"\",'Farm 1'!CB152)","v":""},{"$f":"IF('Farm 1'!CD152=\"\",\"\",'Farm 1'!CD152)","v":""},{"$f":"IF('Farm 1'!CF152=\"\",\"\",'Farm 1'!CF152)","v":""},{"$f":"IF('Farm 1'!CH152=\"\",\"\",'Farm 1'!CH152)","v":""},{"$f":"IF('Farm 1'!CJ152=\"\",\"\",'Farm 1'!CJ152)","v":""},{"$f":"IF('Farm 1'!CL152=\"\",\"\",'Farm 1'!CL152)","v":""},{"$f":"IF('Farm 1'!CN152=\"\",\"\",'Farm 1'!CN152)","v":""},{"$f":"IF('Farm 1'!CP152=\"\",\"\",'Farm 1'!CP152)","v":""},{"$f":"IF('Farm 1'!CR152=\"\",\"\",'Farm 1'!CR152)","v":""},{"$f":"IF('Farm 1'!CT152=\"\",\"\",'Farm 1'!CT152)","v":""}]
[null,{"$f":"IF('Farm 1'!$AE$153=\"\",\"\",'Farm 1'!$AE$153)","v":""},{"$f":"IF('Farm 1'!$AF$153=\"\",\"\",'Farm 1'!$AF$153)","v":"Pipes and valves traps"},null,{"$f":"VLOOKUP(C29,Inputs!$B$183:$J$279,9,FALSE)","v":"EUR"},304583.99999999994,null,null,76145.999999999985,{"$f":"IF('Farm 1'!AL153=\"\",0,'Farm 1'!AL153)","v":0},114218.99999999999,{"$f":"IF('Farm 1'!AP153=\"\",0,'Farm 1'!AP153)","v":0},114218.99999999999,{"$f":"IF('Farm 1'!AT153=\"\",\"\",'Farm 1'!AT153)","v":""},{"$f":"IF('Farm 1'!AV153=\"\",\"\",'Farm 1'!AV153)","v":""},{"$f":"IF('Farm 1'!AX153=\"\",\"\",'Farm 1'!AX153)","v":""},{"$f":"IF('Farm 1'!AZ153=\"\",\"\",'Farm 1'!AZ153)","v":""},{"$f":"IF('Farm 1'!BB153=\"\",\"\",'Farm 1'!BB153)","v":""},{"$f":"IF('Farm 1'!BD153=\"\",\"\",'Farm 1'!BD153)","v":""},{"$f":"IF('Farm 1'!BF153=\"\",\"\",'Farm 1'!BF153)","v":""},{"$f":"IF('Farm 1'!BH153=\"\",\"\",'Farm 1'!BH153)","v":""},{"$f":"IF('Farm 1'!BJ153=\"\",\"\",'Farm 1'!BJ153)","v":""},{"$f":"IF('Farm 1'!BL153=\"\",\"\",'Farm 1'!BL153)","v":""},{"$f":"IF('Farm 1'!BN153=\"\",\"\",'Farm 1'!BN153)","v":""},{"$f":"IF('Farm 1'!BP153=\"\",\"\",'Farm 1'!BP153)","v":""},{"$f":"IF('Farm 1'!BR153=\"\",\"\",'Farm 1'!BR153)","v":""},{"$f":"IF('Farm 1'!BT153=\"\",\"\",'Farm 1'!BT153)","v":""},{"$f":"IF('Farm 1'!BV153=\"\",\"\",'Farm 1'!BV153)","v":""},{"$f":"IF('Farm 1'!BX153=\"\",\"\",'Farm 1'!BX153)","v":""},{"$f":"IF('Farm 1'!BZ153=\"\",\"\",'Farm 1'!BZ153)","v":""},{"$f":"IF('Farm 1'!CB153=\"\",\"\",'Farm 1'!CB153)","v":""},{"$f":"IF('Farm 1'!CD153=\"\",\"\",'Farm 1'!CD153)","v":""},{"$f":"IF('Farm 1'!CF153=\"\",\"\",'Farm 1'!CF153)","v":""},{"$f":"IF('Farm 1'!CH153=\"\",\"\",'Farm 1'!CH153)","v":""},{"$f":"IF('Farm 1'!CJ153=\"\",\"\",'Farm 1'!CJ153)","v":""},{"$f":"IF('Farm 1'!CL153=\"\",\"\",'Farm 1'!CL153)","v":""},{"$f":"IF('Farm 1'!CN153=\"\",\"\",'Farm 1'!CN153)","v":""},{"$f":"IF('Farm 1'!CP153=\"\",\"\",'Farm 1'!CP153)","v":""},{"$f":"IF('Farm 1'!CR153=\"\",\"\",'Farm 1'!CR153)","v":""},{"$f":"IF('Farm 1'!CT153=\"\",\"\",'Farm 1'!CT153)","v":""}]
[null,{"$f":"IF('Farm 1'!$AE$154=\"\",\"\",'Farm 1'!$AE$154)","v":""},{"$f":"IF('Farm 1'!$AF$154=\"\",\"\",'Farm 1'!$AF$154)","v":"Concrete"},null,{"$f":"VLOOKUP(C30,Inputs!$B$183:$J$279,9,FALSE)","v":"FCFA"},542000,null,null,135500,{"$f":"IF('Farm 1'!AL154=\"\",0,'Farm 1'!AL154)","v":0},203250,{"$f":"IF('Farm 1'!AP154=\"\",0,'Farm 1'!AP154)","v":0},203250,{"$f":"IF('Farm 1'!AT154=\"\",\"\",'Farm 1'!AT154)","v":""},{"$f":"IF('Farm 1'!AV154=\"\",\"\",'Farm 1'!AV154)","v":""},{"$f":"IF('Farm 1'!AX154=\"\",\"\",'Farm 1'!AX154)","v":""},{"$f":"IF('Farm 1'!AZ154=\"\",\"\",'Farm 1'!AZ154)","v":""},{"$f":"IF('Farm 1'!BB154=\"\",\"\",'Farm 1'!BB154)","v":""},{"$f":"IF('Farm 1'!BD154=\"\",\"\",'Farm 1'!BD154)","v":""},{"$f":"IF('Farm 1'!BF154=\"\",\"\",'Farm 1'!BF154)","v":""},{"$f":"IF('Farm 1'!BH154=\"\",\"\",'Farm 1'!BH154)","v":""},{"$f":"IF('Farm 1'!BJ154=\"\",\"\",'Farm 1'!BJ154)","v":""},{"$f":"IF('Farm 1'!BL154=\"\",\"\",'Farm 1'!BL154)","v":""},{"$f":"IF('Farm 1'!BN154=\"\",\"\",'Farm 1'!BN154)","v":""},{"$f":"IF('Farm 1'!BP154=\"\",\"\",'Farm 1'!BP154)","v":""},{"$f":"IF('Farm 1'!BR154=\"\",\"\",'Farm 1'!BR154)","v":""},{"$f":"IF('Farm 1'!BT154=\"\",\"\",'Farm 1'!BT154)","v":""},{"$f":"IF('Farm 1'!BV154=\"\",\"\",'Farm 1'!BV154)","v":""},{"$f":"IF('Farm 1'!BX154=\"\",\"\",'Farm 1'!BX154)","v":""},{"$f":"IF('Farm 1'!BZ154=\"\",\"\",'Farm 1'!BZ154)","v":""},{"$f":"IF('Farm 1'!CB154=\"\",\"\",'Farm 1'!CB154)","v":""},{"$f":"IF('Farm 1'!CD154=\"\",\"\",'Farm 1'!CD154)","v":""},{"$f":"IF('Farm 1'!CF154=\"\",\"\",'Farm 1'!CF154)","v":""},{"$f":"IF('Farm 1'!CH154=\"\",\"\",'Farm 1'!CH154)","v":""},{"$f":"IF('Farm 1'!CJ154=\"\",\"\",'Farm 1'!CJ154)","v":""},{"$f":"IF('Farm 1'!CL154=\"\",\"\",'Farm 1'!CL154)","v":""},{"$f":"IF('Farm 1'!CN154=\"\",\"\",'Farm 1'!CN154)","v":""},{"$f":"IF('Farm 1'!CP154=\"\",\"\",'Farm 1'!CP154)","v":""},{"$f":"IF('Farm 1'!CR154=\"\",\"\",'Farm 1'!CR154)","v":""},{"$f":"IF('Farm 1'!CT154=\"\",\"\",'Farm 1'!CT154)","v":""}]
[null,{"$f":"IF('Farm 1'!$AE$155=\"\",\"\",'Farm 1'!$AE$155)","v":""},{"$f":"IF('Farm 1'!$AF$155=\"\",\"\",'Farm 1'!$AF$155)","v":"Spare parts, engine oil"},null,{"$f":"VLOOKUP(C31,Inputs!$B$183:$J$279,9,FALSE)","v":"FCFA"},48000,null,null,12000,{"$f":"IF('Farm 1'!AL155=\"\",0,'Farm 1'!AL155)","v":0},18000,{"$f":"IF('Farm 1'!AP155=\"\",0,'Farm 1'!AP155)","v":0},18000,{"$f":"IF('Farm 1'!AT155=\"\",\"\",'Farm 1'!AT155)","v":""},{"$f":"IF('Farm 1'!AV155=\"\",\"\",'Farm 1'!AV155)","v":""},{"$f":"IF('Farm 1'!AX155=\"\",\"\",'Farm 1'!AX155)","v":""},{"$f":"IF('Farm 1'!AZ155=\"\",\"\",'Farm 1'!AZ155)","v":""},{"$f":"IF('Farm 1'!BB155=\"\",\"\",'Farm 1'!BB155)","v":""},{"$f":"IF('Farm 1'!BD155=\"\",\"\",'Farm 1'!BD155)","v":""},{"$f":"IF('Farm 1'!BF155=\"\",\"\",'Farm 1'!BF155)","v":""},{"$f":"IF('Farm 1'!BH155=\"\",\"\",'Farm 1'!BH155)","v":""},{"$f":"IF('Farm 1'!BJ155=\"\",\"\",'Farm 1'!BJ155)","v":""},{"$f":"IF('Farm 1'!BL155=\"\",\"\",'Farm 1'!BL155)","v":""},{"$f":"IF('Farm 1'!BN155=\"\",\"\",'Farm 1'!BN155)","v":""},{"$f":"IF('Farm 1'!BP155=\"\",\"\",'Farm 1'!BP155)","v":""},{"$f":"IF('Farm 1'!BR155=\"\",\"\",'Farm 1'!BR155)","v":""},{"$f":"IF('Farm 1'!BT155=\"\",\"\",'Farm 1'!BT155)","v":""},{"$f":"IF('Farm 1'!BV155=\"\",\"\",'Farm 1'!BV155)","v":""},{"$f":"IF('Farm 1'!BX155=\"\",\"\",'Farm 1'!BX155)","v":""},{"$f":"IF('Farm 1'!BZ155=\"\",\"\",'Farm 1'!BZ155)","v":""},{"$f":"IF('Farm 1'!CB155=\"\",\"\",'Farm 1'!CB155)","v":""},{"$f":"IF('Farm 1'!CD155=\"\",\"\",'Farm 1'!CD155)","v":""},{"$f":"IF('Farm 1'!CF155=\"\",\"\",'Farm 1'!CF155)","v":""},{"$f":"IF('Farm 1'!CH155=\"\",\"\",'Farm 1'!CH155)","v":""},{"$f":"IF('Farm 1'!CJ155=\"\",\"\",'Farm 1'!CJ155)","v":""},{"$f":"IF('Farm 1'!CL155=\"\",\"\",'Farm 1'!CL155)","v":""},{"$f":"IF('Farm 1'!CN155=\"\",\"\",'Farm 1'!CN155)","v":""},{"$f":"IF('Farm 1'!CP155=\"\",\"\",'Farm 1'!CP155)","v":""},{"$f":"IF('Farm 1'!CR155=\"\",\"\",'Farm 1'!CR155)","v":""},{"$f":"IF('Farm 1'!CT155=\"\",\"\",'Farm 1'!CT155)","v":""}]
[null,{"$f":"IF('Farm 1'!$AE$156=\"\",\"\",'Farm 1'!$AE$156)","v":""},{"$f":"IF('Farm 1'!$AF$156=\"\",\"\",'Farm 1'!$AF$156)","v":"Herbicide glyphosate "},null,"FCFA",51222.869791769888,null,null,12805.717447942472,{"$f":"IF('Farm 1'!AL156=\"\",0,'Farm 1'!AL156)","v":0},19208.576171913708,{"$f":"IF('Farm 1'!AP156=\"\",0,'Farm 1'!AP156)","v":0},19208.576171913708,{"$f":"IF('Farm 1'!AT156=\"\",\"\",'Farm 1'!AT156)","v":""},{"$f":"IF('Farm 1'!AV156=\"\",\"\",'Farm 1'!AV156)","v":""},{"$f":"IF('Farm 1'!AX156=\"\",\"\",'Farm 1'!AX156)","v":""},{"$f":"IF('Farm 1'!AZ156=\"\",\"\",'Farm 1'!AZ156)","v":""},{"$f":"IF('Farm 1'!BB156=\"\",\"\",'Farm 1'!BB156)","v":""},{"$f":"IF('Farm 1'!BD156=\"\",\"\",'Farm 1'!BD156)","v":""},{"$f":"IF('Farm 1'!BF156=\"\",\"\",'Farm 1'!BF156)","v":""},{"$f":"IF('Farm 1'!BH156=\"\",\"\",'Farm 1'!BH156)","v":""},{"$f":"IF('Farm 1'!BJ156=\"\",\"\",'Farm 1'!BJ156)","v":""},{"$f":"IF('Farm 1'!BL156=\"\",\"\",'Farm 1'!BL156)","v":""},{"$f":"IF('Farm 1'!BN156=\"\",\"\",'Farm 1'!BN156)","v":""},{"$f":"IF('Farm 1'!BP156=\"\",\"\",'Farm 1'!BP156)","v":""},{"$f":"IF('Farm 1'!BR156=\"\",\"\",'Farm 1'!BR156)","v":""},{"$f":"IF('Farm 1'!BT156=\"\",\"\",'Farm 1'!BT156)","v":""},{"$f":"IF('Farm 1'!BV156=\"\",\"\",'Farm 1'!BV156)","v":""},{"$f":"IF('Farm 1'!BX156=\"\",\"\",'Farm 1'!BX156)","v":""},{"$f":"IF('Farm 1'!BZ156=\"\",\"\",'Farm 1'!BZ156)","v":""},{"$f":"IF('Farm 1'!CB156=\"\",\"\",'Farm 1'!CB156)","v":""},{"$f":"IF('Farm 1'!CD156=\"\",\"\",'Farm 1'!CD156)","v":""},{"$f":"IF('Farm 1'!CF156=\"\",\"\",'Farm 1'!CF156)","v":""},{"$f":"IF('Farm 1'!CH156=\"\",\"\",'Farm 1'!CH156)","v":""},{"$f":"IF('Farm 1'!CJ156=\"\",\"\",'Farm 1'!CJ156)","v":""},{"$f":"IF('Farm 1'!CL156=\"\",\"\",'Farm 1'!CL156)","v":""},{"$f":"IF('Farm 1'!CN156=\"\",\"\",'Farm 1'!CN156)","v":""},{"$f":"IF('Farm 1'!CP156=\"\",\"\",'Farm 1'!CP156)","v":""},{"$f":"IF('Farm 1'!CR156=\"\",\"\",'Farm 1'!CR156)","v":""},{"$f":"IF('Farm 1'!CT156=\"\",\"\",'Farm 1'!CT156)","v":""}]
[null,{"$f":"IF('Farm 1'!$AE$157=\"\",\"\",'Farm 1'!$AE$157)","v":""},{"$f":"IF('Farm 1'!$AF$157=\"\",\"\",'Farm 1'!$AF$157)","v":"Gasoil, 3 runs"},null,"FCFA",103096.8777588589,null,null,25774.219439714725,{"$f":"IF('Farm 1'!AL157=\"\",0,'Farm 1'!AL157)","v":0},38661.329159572088,{"$f":"IF('Farm 1'!AP157=\"\",0,'Farm 1'!AP157)","v":0},38661.329159572088,{"$f":"IF('Farm 1'!AT157=\"\",\"\",'Farm 1'!AT157)","v":""},{"$f":"IF('Farm 1'!AV157=\"\",\"\",'Farm 1'!AV157)","v":""},{"$f":"IF('Farm 1'!AX157=\"\",\"\",'Farm 1'!AX157)","v":""},{"$f":"IF('Farm 1'!AZ157=\"\",\"\",'Farm 1'!AZ157)","v":""},{"$f":"IF('Farm 1'!BB157=\"\",\"\",'Farm 1'!BB157)","v":""},{"$f":"IF('Farm 1'!BD157=\"\",\"\",'Farm 1'!BD157)","v":""},{"$f":"IF('Farm 1'!BF157=\"\",\"\",'Farm 1'!BF157)","v":""},{"$f":"IF('Farm 1'!BH157=\"\",\"\",'Farm 1'!BH157)","v":""},{"$f":"IF('Farm 1'!BJ157=\"\",\"\",'Farm 1'!BJ157)","v":""},{"$f":"IF('Farm 1'!BL157=\"\",\"\",'Farm 1'!BL157)","v":""},{"$f":"IF('Farm 1'!BN157=\"\",\"\",'Farm 1'!BN157)","v":""},{"$f":"IF('Farm 1'!BP157=\"\",\"\",'Farm 1'!BP157)","v":""},{"$f":"IF('Farm 1'!BR157=\"\",\"\",'Farm 1'!BR157)","v":""},{"$f":"IF('Farm 1'!BT157=\"\",\"\",'Farm 1'!BT157)","v":""},{"$f":"IF('Farm 1'!BV157=\"\",\"\",'Farm 1'!BV157)","v":""},{"$f":"IF('Farm 1'!BX157=\"\",\"\",'Farm 1'!BX157)","v":""},{"$f":"IF('Farm 1'!BZ157=\"\",\"\",'Farm 1'!BZ157)","v":""},{"$f":"IF('Farm 1'!CB157=\"\",\"\",'Farm 1'!CB157)","v":""},{"$f":"IF('Farm 1'!CD157=\"\",\"\",'Farm 1'!CD157)","v":""},{"$f":"IF('Farm 1'!CF157=\"\",\"\",'Farm 1'!CF157)","v":""},{"$f":"IF('Farm 1'!CH157=\"\",\"\",'Farm 1'!CH157)","v":""},{"$f":"IF('Farm 1'!CJ157=\"\",\"\",'Farm 1'!CJ157)","v":""},{"$f":"IF('Farm 1'!CL157=\"\",\"\",'Farm 1'!CL157)","v":""},{"$f":"IF('Farm 1'!CN157=\"\",\"\",'Farm 1'!CN157)","v":""},{"$f":"IF('Farm 1'!CP157=\"\",\"\",'Farm 1'!CP157)","v":""},{"$f":"IF('Farm 1'!CR157=\"\",\"\",'Farm 1'!CR157)","v":""},{"$f":"IF('Farm 1'!CT157=\"\",\"\",'Farm 1'!CT157)","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"IF('Farm 1'!AJ158=\"\",\"\",'Farm 1'!AJ158)","v":""},{"$f":"IF('Farm 1'!AL158=\"\",\"\",'Farm 1'!AL158)","v":""},{"$f":"IF('Farm 1'!AN158=\"\",\"\",'Farm 1'!AN158)","v":""},{"$f":"IF('Farm 1'!AP158=\"\",\"\",'Farm 1'!AP158)","v":""},{"$f":"IF('Farm 1'!AR158=\"\",\"\",'Farm 1'!AR158)","v":""},{"$f":"IF('Farm 1'!AT158=\"\",\"\",'Farm 1'!AT158)","v":""},{"$f":"IF('Farm 1'!AV158=\"\",\"\",'Farm 1'!AV158)","v":""},{"$f":"IF('Farm 1'!AX158=\"\",\"\",'Farm 1'!AX158)","v":""},{"$f":"IF('Farm 1'!AZ158=\"\",\"\",'Farm 1'!AZ158)","v":""},{"$f":"IF('Farm 1'!BB158=\"\",\"\",'Farm 1'!BB158)","v":""},{"$f":"IF('Farm 1'!BD158=\"\",\"\",'Farm 1'!BD158)","v":""},{"$f":"IF('Farm 1'!BF158=\"\",\"\",'Farm 1'!BF158)","v":""},{"$f":"IF('Farm 1'!BH158=\"\",\"\",'Farm 1'!BH158)","v":""},{"$f":"IF('Farm 1'!BJ158=\"\",\"\",'Farm 1'!BJ158)","v":""},{"$f":"IF('Farm 1'!BL158=\"\",\"\",'Farm 1'!BL158)","v":""},{"$f":"IF('Farm 1'!BN158=\"\",\"\",'Farm 1'!BN158)","v":""},{"$f":"IF('Farm 1'!BP158=\"\",\"\",'Farm 1'!BP158)","v":""},{"$f":"IF('Farm 1'!BR158=\"\",\"\",'Farm 1'!BR158)","v":""},{"$f":"IF('Farm 1'!BT158=\"\",\"\",'Farm 1'!BT158)","v":""},{"$f":"IF('Farm 1'!BV158=\"\",\"\",'Farm 1'!BV158)","v":""},{"$f":"IF('Farm 1'!BX158=\"\",\"\",'Farm 1'!BX158)","v":""},{"$f":"IF('Farm 1'!BZ158=\"\",\"\",'Farm 1'!BZ158)","v":""},{"$f":"IF('Farm 1'!CB158=\"\",\"\",'Farm 1'!CB158)","v":""},{"$f":"IF('Farm 1'!CD158=\"\",\"\",'Farm 1'!CD158)","v":""},{"$f":"IF('Farm 1'!CF158=\"\",\"\",'Farm 1'!CF158)","v":""},{"$f":"IF('Farm 1'!CH158=\"\",\"\",'Farm 1'!CH158)","v":""},{"$f":"IF('Farm 1'!CJ158=\"\",\"\",'Farm 1'!CJ158)","v":""},{"$f":"IF('Farm 1'!CL158=\"\",\"\",'Farm 1'!CL158)","v":""},{"$f":"IF('Farm 1'!CN158=\"\",\"\",'Farm 1'!CN158)","v":""},{"$f":"IF('Farm 1'!CP158=\"\",\"\",'Farm 1'!CP158)","v":""},{"$f":"IF('Farm 1'!CR158=\"\",\"\",'Farm 1'!CR158)","v":""},{"$f":"IF('Farm 1'!CT158=\"\",\"\",'Farm 1'!CT158)","v":""}]
[null,{"$f":"IF('Farm 1'!$AE$159=\"\",\"\",'Farm 1'!$AE$159)","v":"Total land"},null,null,null,{"$f":"SUM(G35:CM35)","v":4465249.268190641},null,null,{"$f":"SUM(I13:I33)","v":1697533.2545481366},0,1502546.5298494387,0,1265169.4837930661,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Farm 1'!$AE$160=\"\",\"\",'Farm 1'!$AE$160)","v":""},null,null,null,null,null,null,{"$f":"IF('Farm 1'!AJ160=\"\",\"\",'Farm 1'!AJ160)","v":""},{"$f":"IF('Farm 1'!AL160=\"\",\"\",'Farm 1'!AL160)","v":""},{"$f":"IF('Farm 1'!AN160=\"\",\"\",'Farm 1'!AN160)","v":""},{"$f":"IF('Farm 1'!AP160=\"\",\"\",'Farm 1'!AP160)","v":""},{"$f":"IF('Farm 1'!AR160=\"\",\"\",'Farm 1'!AR160)","v":""},{"$f":"IF('Farm 1'!AT160=\"\",\"\",'Farm 1'!AT160)","v":""},{"$f":"IF('Farm 1'!AV160=\"\",\"\",'Farm 1'!AV160)","v":""},{"$f":"IF('Farm 1'!AX160=\"\",\"\",'Farm 1'!AX160)","v":""},{"$f":"IF('Farm 1'!AZ160=\"\",\"\",'Farm 1'!AZ160)","v":""},{"$f":"IF('Farm 1'!BB160=\"\",\"\",'Farm 1'!BB160)","v":""},{"$f":"IF('Farm 1'!BD160=\"\",\"\",'Farm 1'!BD160)","v":""},{"$f":"IF('Farm 1'!BF160=\"\",\"\",'Farm 1'!BF160)","v":""},{"$f":"IF('Farm 1'!BH160=\"\",\"\",'Farm 1'!BH160)","v":""},{"$f":"IF('Farm 1'!BJ160=\"\",\"\",'Farm 1'!BJ160)","v":""},{"$f":"IF('Farm 1'!BL160=\"\",\"\",'Farm 1'!BL160)","v":""},{"$f":"IF('Farm 1'!BN160=\"\",\"\",'Farm 1'!BN160)","v":""},{"$f":"IF('Farm 1'!BP160=\"\",\"\",'Farm 1'!BP160)","v":""},{"$f":"IF('Farm 1'!BR160=\"\",\"\",'Farm 1'!BR160)","v":""},{"$f":"IF('Farm 1'!BT160=\"\",\"\",'Farm 1'!BT160)","v":""},{"$f":"IF('Farm 1'!BV160=\"\",\"\",'Farm 1'!BV160)","v":""},{"$f":"IF('Farm 1'!BX160=\"\",\"\",'Farm 1'!BX160)","v":""},{"$f":"IF('Farm 1'!BZ160=\"\",\"\",'Farm 1'!BZ160)","v":""},{"$f":"IF('Farm 1'!CB160=\"\",\"\",'Farm 1'!CB160)","v":""},{"$f":"IF('Farm 1'!CD160=\"\",\"\",'Farm 1'!CD160)","v":""},{"$f":"IF('Farm 1'!CF160=\"\",\"\",'Farm 1'!CF160)","v":""},{"$f":"IF('Farm 1'!CH160=\"\",\"\",'Farm 1'!CH160)","v":""},{"$f":"IF('Farm 1'!CJ160=\"\",\"\",'Farm 1'!CJ160)","v":""},{"$f":"IF('Farm 1'!CL160=\"\",\"\",'Farm 1'!CL160)","v":""},{"$f":"IF('Farm 1'!CN160=\"\",\"\",'Farm 1'!CN160)","v":""},{"$f":"IF('Farm 1'!CP160=\"\",\"\",'Farm 1'!CP160)","v":""},{"$f":"IF('Farm 1'!CR160=\"\",\"\",'Farm 1'!CR160)","v":""},{"$f":"IF('Farm 1'!CT160=\"\",\"\",'Farm 1'!CT160)","v":""}]
[null,{"$f":"IF('Farm 1'!$AE$161=\"\",\"\",'Farm 1'!$AE$161)","v":"BUILDINGS"},null,null,null,null,null,null,{"$f":"IF('Farm 1'!AJ161=\"\",\"\",'Farm 1'!AJ161)","v":""},{"$f":"IF('Farm 1'!AL161=\"\",\"\",'Farm 1'!AL161)","v":""},{"$f":"IF('Farm 1'!AN161=\"\",\"\",'Farm 1'!AN161)","v":""},{"$f":"IF('Farm 1'!AP161=\"\",\"\",'Farm 1'!AP161)","v":""},{"$f":"IF('Farm 1'!AR161=\"\",\"\",'Farm 1'!AR161)","v":""},{"$f":"IF('Farm 1'!AT161=\"\",\"\",'Farm 1'!AT161)","v":""},{"$f":"IF('Farm 1'!AV161=\"\",\"\",'Farm 1'!AV161)","v":""},{"$f":"IF('Farm 1'!AX161=\"\",\"\",'Farm 1'!AX161)","v":""},{"$f":"IF('Farm 1'!AZ161=\"\",\"\",'Farm 1'!AZ161)","v":""},{"$f":"IF('Farm 1'!BB161=\"\",\"\",'Farm 1'!BB161)","v":""},{"$f":"IF('Farm 1'!BD161=\"\",\"\",'Farm 1'!BD161)","v":""},{"$f":"IF('Farm 1'!BF161=\"\",\"\",'Farm 1'!BF161)","v":""},{"$f":"IF('Farm 1'!BH161=\"\",\"\",'Farm 1'!BH161)","v":""},{"$f":"IF('Farm 1'!BJ161=\"\",\"\",'Farm 1'!BJ161)","v":""},{"$f":"IF('Farm 1'!BL161=\"\",\"\",'Farm 1'!BL161)","v":""},{"$f":"IF('Farm 1'!BN161=\"\",\"\",'Farm 1'!BN161)","v":""},{"$f":"IF('Farm 1'!BP161=\"\",\"\",'Farm 1'!BP161)","v":""},{"$f":"IF('Farm 1'!BR161=\"\",\"\",'Farm 1'!BR161)","v":""},{"$f":"IF('Farm 1'!BT161=\"\",\"\",'Farm 1'!BT161)","v":""},{"$f":"IF('Farm 1'!BV161=\"\",\"\",'Farm 1'!BV161)","v":""},{"$f":"IF('Farm 1'!BX161=\"\",\"\",'Farm 1'!BX161)","v":""},{"$f":"IF('Farm 1'!BZ161=\"\",\"\",'Farm 1'!BZ161)","v":""},{"$f":"IF('Farm 1'!CB161=\"\",\"\",'Farm 1'!CB161)","v":""},{"$f":"IF('Farm 1'!CD161=\"\",\"\",'Farm 1'!CD161)","v":""},{"$f":"IF('Farm 1'!CF161=\"\",\"\",'Farm 1'!CF161)","v":""},{"$f":"IF('Farm 1'!CH161=\"\",\"\",'Farm 1'!CH161)","v":""},{"$f":"IF('Farm 1'!CJ161=\"\",\"\",'Farm 1'!CJ161)","v":""},{"$f":"IF('Farm 1'!CL161=\"\",\"\",'Farm 1'!CL161)","v":""},{"$f":"IF('Farm 1'!CN161=\"\",\"\",'Farm 1'!CN161)","v":""},{"$f":"IF('Farm 1'!CP161=\"\",\"\",'Farm 1'!CP161)","v":""},{"$f":"IF('Farm 1'!CR161=\"\",\"\",'Farm 1'!CR161)","v":""},{"$f":"IF('Farm 1'!CT161=\"\",\"\",'Farm 1'!CT161)","v":""}]
[null,{"$f":"IF('Farm 1'!$AE$162=\"\",\"\",'Farm 1'!$AE$162)","v":""},{"$f":"IF('Farm 1'!$AF$162=\"\",\"\",'Farm 1'!$AF$162)","v":"Agricultural Hangar, metalic structure, 42 m x 22 m, h= 5 m, appentis"},null,{"$f":"VLOOKUP(C38,Inputs!$B$183:$J$279,9,FALSE)","v":"FCFA"},{"$f":"SUM(G38:CM38)","v":383790.00000000017},null,null,{"$f":"+$E643*I643","v":127930.00000000006},{"$f":"IF('Farm 1'!AL162=\"\",0,'Farm 1'!AL162)","v":0},{"$f":"+$E643*K643","v":127930.00000000006},{"$f":"IF('Farm 1'!AP162=\"\",0,'Farm 1'!AP162)","v":0},{"$f":"+$E643*M643","v":127930.00000000006},{"$f":"IF('Farm 1'!AT162=\"\",\"\",'Farm 1'!AT162)","v":""},{"$f":"IF('Farm 1'!AV162=\"\",\"\",'Farm 1'!AV162)","v":""},{"$f":"IF('Farm 1'!AX162=\"\",\"\",'Farm 1'!AX162)","v":""},{"$f":"IF('Farm 1'!AZ162=\"\",\"\",'Farm 1'!AZ162)","v":""},{"$f":"IF('Farm 1'!BB162=\"\",\"\",'Farm 1'!BB162)","v":""},{"$f":"IF('Farm 1'!BD162=\"\",\"\",'Farm 1'!BD162)","v":""},{"$f":"IF('Farm 1'!BF162=\"\",\"\",'Farm 1'!BF162)","v":""},{"$f":"IF('Farm 1'!BH162=\"\",\"\",'Farm 1'!BH162)","v":""},{"$f":"IF('Farm 1'!BJ162=\"\",\"\",'Farm 1'!BJ162)","v":""},{"$f":"IF('Farm 1'!BL162=\"\",\"\",'Farm 1'!BL162)","v":""},{"$f":"IF('Farm 1'!BN162=\"\",\"\",'Farm 1'!BN162)","v":""},{"$f":"IF('Farm 1'!BP162=\"\",\"\",'Farm 1'!BP162)","v":""},{"$f":"IF('Farm 1'!BR162=\"\",\"\",'Farm 1'!BR162)","v":""},{"$f":"IF('Farm 1'!BT162=\"\",\"\",'Farm 1'!BT162)","v":""},{"$f":"IF('Farm 1'!BV162=\"\",\"\",'Farm 1'!BV162)","v":""},{"$f":"IF('Farm 1'!BX162=\"\",\"\",'Farm 1'!BX162)","v":""},{"$f":"IF('Farm 1'!BZ162=\"\",\"\",'Farm 1'!BZ162)","v":""},{"$f":"IF('Farm 1'!CB162=\"\",\"\",'Farm 1'!CB162)","v":""},{"$f":"IF('Farm 1'!CD162=\"\",\"\",'Farm 1'!CD162)","v":""},{"$f":"IF('Farm 1'!CF162=\"\",\"\",'Farm 1'!CF162)","v":""},{"$f":"IF('Farm 1'!CH162=\"\",\"\",'Farm 1'!CH162)","v":""},{"$f":"IF('Farm 1'!CJ162=\"\",\"\",'Farm 1'!CJ162)","v":""},{"$f":"IF('Farm 1'!CL162=\"\",\"\",'Farm 1'!CL162)","v":""},{"$f":"IF('Farm 1'!CN162=\"\",\"\",'Farm 1'!CN162)","v":""},{"$f":"IF('Farm 1'!CP162=\"\",\"\",'Farm 1'!CP162)","v":""},{"$f":"IF('Farm 1'!CR162=\"\",\"\",'Farm 1'!CR162)","v":""},{"$f":"IF('Farm 1'!CT162=\"\",\"\",'Farm 1'!CT162)","v":""}]
[null,{"$f":"IF('Farm 1'!$AE$163=\"\",\"\",'Farm 1'!$AE$163)","v":""},{"$f":"IF('Farm 1'!$AF$163=\"\",\"\",'Farm 1'!$AF$163)","v":"Industrial hangar metalic structure rice mill, 60 x 45 m, h = 15 m"},null,{"$f":"VLOOKUP(C39,Inputs!$B$183:$J$279,9,FALSE)","v":"FCFA"},{"$f":"SUM(G39:CM39)","v":436589.99999999994},null,null,436589.99999999994,{"$f":"IF('Farm 1'!AL163=\"\",0,'Farm 1'!AL163)","v":0},0,{"$f":"IF('Farm 1'!AP163=\"\",0,'Farm 1'!AP163)","v":0},0,{"$f":"IF('Farm 1'!AT163=\"\",\"\",'Farm 1'!AT163)","v":""},{"$f":"IF('Farm 1'!AV163=\"\",\"\",'Farm 1'!AV163)","v":""},{"$f":"IF('Farm 1'!AX163=\"\",\"\",'Farm 1'!AX163)","v":""},{"$f":"IF('Farm 1'!AZ163=\"\",\"\",'Farm 1'!AZ163)","v":""},{"$f":"IF('Farm 1'!BB163=\"\",\"\",'Farm 1'!BB163)","v":""},{"$f":"IF('Farm 1'!BD163=\"\",\"\",'Farm 1'!BD163)","v":""},{"$f":"IF('Farm 1'!BF163=\"\",\"\",'Farm 1'!BF163)","v":""},{"$f":"IF('Farm 1'!BH163=\"\",\"\",'Farm 1'!BH163)","v":""},{"$f":"IF('Farm 1'!BJ163=\"\",\"\",'Farm 1'!BJ163)","v":""},{"$f":"IF('Farm 1'!BL163=\"\",\"\",'Farm 1'!BL163)","v":""},{"$f":"IF('Farm 1'!BN163=\"\",\"\",'Farm 1'!BN163)","v":""},{"$f":"IF('Farm 1'!BP163=\"\",\"\",'Farm 1'!BP163)","v":""},{"$f":"IF('Farm 1'!BR163=\"\",\"\",'Farm 1'!BR163)","v":""},{"$f":"IF('Farm 1'!BT163=\"\",\"\",'Farm 1'!BT163)","v":""},{"$f":"IF('Farm 1'!BV163=\"\",\"\",'Farm 1'!BV163)","v":""},{"$f":"IF('Farm 1'!BX163=\"\",\"\",'Farm 1'!BX163)","v":""},{"$f":"IF('Farm 1'!BZ163=\"\",\"\",'Farm 1'!BZ163)","v":""},{"$f":"IF('Farm 1'!CB163=\"\",\"\",'Farm 1'!CB163)","v":""},{"$f":"IF('Farm 1'!CD163=\"\",\"\",'Farm 1'!CD163)","v":""},{"$f":"IF('Farm 1'!CF163=\"\",\"\",'Farm 1'!CF163)","v":""},{"$f":"IF('Farm 1'!CH163=\"\",\"\",'Farm 1'!CH163)","v":""},{"$f":"IF('Farm 1'!CJ163=\"\",\"\",'Farm 1'!CJ163)","v":""},{"$f":"IF('Farm 1'!CL163=\"\",\"\",'Farm 1'!CL163)","v":""},{"$f":"IF('Farm 1'!CN163=\"\",\"\",'Farm 1'!CN163)","v":""},{"$f":"IF('Farm 1'!CP163=\"\",\"\",'Farm 1'!CP163)","v":""},{"$f":"IF('Farm 1'!CR163=\"\",\"\",'Farm 1'!CR163)","v":""},{"$f":"IF('Farm 1'!CT163=\"\",\"\",'Farm 1'!CT163)","v":""}]
[null,{"$f":"IF('Farm 1'!$AE$164=\"\",\"\",'Farm 1'!$AE$164)","v":""},{"$f":"IF('Farm 1'!$AF$164=\"\",\"\",'Farm 1'!$AF$164)","v":"Addition to agricultural hangar 3 storey"},null,{"$f":"VLOOKUP(C40,Inputs!$B$183:$J$279,9,FALSE)","v":"FCFA"},93600,null,null,93600,{"$f":"IF('Farm 1'!AL164=\"\",0,'Farm 1'!AL164)","v":0},0,{"$f":"IF('Farm 1'!AP164=\"\",0,'Farm 1'!AP164)","v":0},0,{"$f":"IF('Farm 1'!AT164=\"\",\"\",'Farm 1'!AT164)","v":""},{"$f":"IF('Farm 1'!AV164=\"\",\"\",'Farm 1'!AV164)","v":""},{"$f":"IF('Farm 1'!AX164=\"\",\"\",'Farm 1'!AX164)","v":""},{"$f":"IF('Farm 1'!AZ164=\"\",\"\",'Farm 1'!AZ164)","v":""},{"$f":"IF('Farm 1'!BB164=\"\",\"\",'Farm 1'!BB164)","v":""},{"$f":"IF('Farm 1'!BD164=\"\",\"\",'Farm 1'!BD164)","v":""},{"$f":"IF('Farm 1'!BF164=\"\",\"\",'Farm 1'!BF164)","v":""},{"$f":"IF('Farm 1'!BH164=\"\",\"\",'Farm 1'!BH164)","v":""},{"$f":"IF('Farm 1'!BJ164=\"\",\"\",'Farm 1'!BJ164)","v":""},{"$f":"IF('Farm 1'!BL164=\"\",\"\",'Farm 1'!BL164)","v":""},{"$f":"IF('Farm 1'!BN164=\"\",\"\",'Farm 1'!BN164)","v":""},{"$f":"IF('Farm 1'!BP164=\"\",\"\",'Farm 1'!BP164)","v":""},{"$f":"IF('Farm 1'!BR164=\"\",\"\",'Farm 1'!BR164)","v":""},{"$f":"IF('Farm 1'!BT164=\"\",\"\",'Farm 1'!BT164)","v":""},{"$f":"IF('Farm 1'!BV164=\"\",\"\",'Farm 1'!BV164)","v":""},{"$f":"IF('Farm 1'!BX164=\"\",\"\",'Farm 1'!BX164)","v":""},{"$f":"IF('Farm 1'!BZ164=\"\",\"\",'Farm 1'!BZ164)","v":""},{"$f":"IF('Farm 1'!CB164=\"\",\"\",'Farm 1'!CB164)","v":""},{"$f":"IF('Farm 1'!CD164=\"\",\"\",'Farm 1'!CD164)","v":""},{"$f":"IF('Farm 1'!CF164=\"\",\"\",'Farm 1'!CF164)","v":""},{"$f":"IF('Farm 1'!CH164=\"\",\"\",'Farm 1'!CH164)","v":""},{"$f":"IF('Farm 1'!CJ164=\"\",\"\",'Farm 1'!CJ164)","v":""},{"$f":"IF('Farm 1'!CL164=\"\",\"\",'Farm 1'!CL164)","v":""},{"$f":"IF('Farm 1'!CN164=\"\",\"\",'Farm 1'!CN164)","v":""},{"$f":"IF('Farm 1'!CP164=\"\",\"\",'Farm 1'!CP164)","v":""},{"$f":"IF('Farm 1'!CR164=\"\",\"\",'Farm 1'!CR164)","v":""},{"$f":"IF('Farm 1'!CT164=\"\",\"\",'Farm 1'!CT164)","v":""}]
[null,{"$f":"IF('Farm 1'!$AE$165=\"\",\"\",'Farm 1'!$AE$165)","v":""},{"$f":"IF('Farm 1'!$AF$165=\"\",\"\",'Farm 1'!$AF$165)","v":"White rice storage Shed 300 m², phyto building 150 m²"},null,{"$f":"E38","v":"FCFA"},83071.428571428609,null,null,0,{"$f":"IF('Farm 1'!AL165=\"\",0,'Farm 1'!AL165)","v":0},20767.857142857152,{"$f":"IF('Farm 1'!AP165=\"\",0,'Farm 1'!AP165)","v":0},62303.571428571457,{"$f":"IF('Farm 1'!AT165=\"\",\"\",'Farm 1'!AT165)","v":""},{"$f":"IF('Farm 1'!AV165=\"\",\"\",'Farm 1'!AV165)","v":""},{"$f":"IF('Farm 1'!AX165=\"\",\"\",'Farm 1'!AX165)","v":""},{"$f":"IF('Farm 1'!AZ165=\"\",\"\",'Farm 1'!AZ165)","v":""},{"$f":"IF('Farm 1'!BB165=\"\",\"\",'Farm 1'!BB165)","v":""},{"$f":"IF('Farm 1'!BD165=\"\",\"\",'Farm 1'!BD165)","v":""},{"$f":"IF('Farm 1'!BF165=\"\",\"\",'Farm 1'!BF165)","v":""},{"$f":"IF('Farm 1'!BH165=\"\",\"\",'Farm 1'!BH165)","v":""},{"$f":"IF('Farm 1'!BJ165=\"\",\"\",'Farm 1'!BJ165)","v":""},{"$f":"IF('Farm 1'!BL165=\"\",\"\",'Farm 1'!BL165)","v":""},{"$f":"IF('Farm 1'!BN165=\"\",\"\",'Farm 1'!BN165)","v":""},{"$f":"IF('Farm 1'!BP165=\"\",\"\",'Farm 1'!BP165)","v":""},{"$f":"IF('Farm 1'!BR165=\"\",\"\",'Farm 1'!BR165)","v":""},{"$f":"IF('Farm 1'!BT165=\"\",\"\",'Farm 1'!BT165)","v":""},{"$f":"IF('Farm 1'!BV165=\"\",\"\",'Farm 1'!BV165)","v":""},{"$f":"IF('Farm 1'!BX165=\"\",\"\",'Farm 1'!BX165)","v":""},{"$f":"IF('Farm 1'!BZ165=\"\",\"\",'Farm 1'!BZ165)","v":""},{"$f":"IF('Farm 1'!CB165=\"\",\"\",'Farm 1'!CB165)","v":""},{"$f":"IF('Farm 1'!CD165=\"\",\"\",'Farm 1'!CD165)","v":""},{"$f":"IF('Farm 1'!CF165=\"\",\"\",'Farm 1'!CF165)","v":""},{"$f":"IF('Farm 1'!CH165=\"\",\"\",'Farm 1'!CH165)","v":""},{"$f":"IF('Farm 1'!CJ165=\"\",\"\",'Farm 1'!CJ165)","v":""},{"$f":"IF('Farm 1'!CL165=\"\",\"\",'Farm 1'!CL165)","v":""},{"$f":"IF('Farm 1'!CN165=\"\",\"\",'Farm 1'!CN165)","v":""},{"$f":"IF('Farm 1'!CP165=\"\",\"\",'Farm 1'!CP165)","v":""},{"$f":"IF('Farm 1'!CR165=\"\",\"\",'Farm 1'!CR165)","v":""},{"$f":"IF('Farm 1'!CT165=\"\",\"\",'Farm 1'!CT165)","v":""}]
[null,{"$f":"IF('Farm 1'!$AE$166=\"\",\"\",'Farm 1'!$AE$166)","v":""},{"$f":"IF('Farm 1'!$AF$166=\"\",\"\",'Farm 1'!$AF$166)","v":"Office building, metalic structure"},null,{"$f":"VLOOKUP(C42,Inputs!$B$183:$J$279,9,FALSE)","v":"FCFA"},133887.59999999998,null,null,85377.599999999991,{"$f":"IF('Farm 1'!AL166=\"\",0,'Farm 1'!AL166)","v":0},48510,{"$f":"IF('Farm 1'!AP166=\"\",0,'Farm 1'!AP166)","v":0},0,{"$f":"IF('Farm 1'!AT166=\"\",\"\",'Farm 1'!AT166)","v":""},{"$f":"IF('Farm 1'!AV166=\"\",\"\",'Farm 1'!AV166)","v":""},{"$f":"IF('Farm 1'!AX166=\"\",\"\",'Farm 1'!AX166)","v":""},{"$f":"IF('Farm 1'!AZ166=\"\",\"\",'Farm 1'!AZ166)","v":""},{"$f":"IF('Farm 1'!BB166=\"\",\"\",'Farm 1'!BB166)","v":""},{"$f":"IF('Farm 1'!BD166=\"\",\"\",'Farm 1'!BD166)","v":""},{"$f":"IF('Farm 1'!BF166=\"\",\"\",'Farm 1'!BF166)","v":""},{"$f":"IF('Farm 1'!BH166=\"\",\"\",'Farm 1'!BH166)","v":""},{"$f":"IF('Farm 1'!BJ166=\"\",\"\",'Farm 1'!BJ166)","v":""},{"$f":"IF('Farm 1'!BL166=\"\",\"\",'Farm 1'!BL166)","v":""},{"$f":"IF('Farm 1'!BN166=\"\",\"\",'Farm 1'!BN166)","v":""},{"$f":"IF('Farm 1'!BP166=\"\",\"\",'Farm 1'!BP166)","v":""},{"$f":"IF('Farm 1'!BR166=\"\",\"\",'Farm 1'!BR166)","v":""},{"$f":"IF('Farm 1'!BT166=\"\",\"\",'Farm 1'!BT166)","v":""},{"$f":"IF('Farm 1'!BV166=\"\",\"\",'Farm 1'!BV166)","v":""},{"$f":"IF('Farm 1'!BX166=\"\",\"\",'Farm 1'!BX166)","v":""},{"$f":"IF('Farm 1'!BZ166=\"\",\"\",'Farm 1'!BZ166)","v":""},{"$f":"IF('Farm 1'!CB166=\"\",\"\",'Farm 1'!CB166)","v":""},{"$f":"IF('Farm 1'!CD166=\"\",\"\",'Farm 1'!CD166)","v":""},{"$f":"IF('Farm 1'!CF166=\"\",\"\",'Farm 1'!CF166)","v":""},{"$f":"IF('Farm 1'!CH166=\"\",\"\",'Farm 1'!CH166)","v":""},{"$f":"IF('Farm 1'!CJ166=\"\",\"\",'Farm 1'!CJ166)","v":""},{"$f":"IF('Farm 1'!CL166=\"\",\"\",'Farm 1'!CL166)","v":""},{"$f":"IF('Farm 1'!CN166=\"\",\"\",'Farm 1'!CN166)","v":""},{"$f":"IF('Farm 1'!CP166=\"\",\"\",'Farm 1'!CP166)","v":""},{"$f":"IF('Farm 1'!CR166=\"\",\"\",'Farm 1'!CR166)","v":""},{"$f":"IF('Farm 1'!CT166=\"\",\"\",'Farm 1'!CT166)","v":""}]
[null,{"$f":"IF('Farm 1'!$AE$167=\"\",\"\",'Farm 1'!$AE$167)","v":""},{"$f":"IF('Farm 1'!$AF$167=\"\",\"\",'Farm 1'!$AF$167)","v":"Gaz Station, phytosanitary washing facility"},null,{"$f":"Inputs!J238","v":"FCFA"},21560,null,null,8800,{"$f":"IF('Farm 1'!AL167=\"\",0,'Farm 1'!AL167)","v":0},12760,{"$f":"IF('Farm 1'!AP167=\"\",0,'Farm 1'!AP167)","v":0},0,{"$f":"IF('Farm 1'!AT167=\"\",\"\",'Farm 1'!AT167)","v":""},{"$f":"IF('Farm 1'!AV167=\"\",\"\",'Farm 1'!AV167)","v":""},{"$f":"IF('Farm 1'!AX167=\"\",\"\",'Farm 1'!AX167)","v":""},{"$f":"IF('Farm 1'!AZ167=\"\",\"\",'Farm 1'!AZ167)","v":""},{"$f":"IF('Farm 1'!BB167=\"\",\"\",'Farm 1'!BB167)","v":""},{"$f":"IF('Farm 1'!BD167=\"\",\"\",'Farm 1'!BD167)","v":""},{"$f":"IF('Farm 1'!BF167=\"\",\"\",'Farm 1'!BF167)","v":""},{"$f":"IF('Farm 1'!BH167=\"\",\"\",'Farm 1'!BH167)","v":""},{"$f":"IF('Farm 1'!BJ167=\"\",\"\",'Farm 1'!BJ167)","v":""},{"$f":"IF('Farm 1'!BL167=\"\",\"\",'Farm 1'!BL167)","v":""},{"$f":"IF('Farm 1'!BN167=\"\",\"\",'Farm 1'!BN167)","v":""},{"$f":"IF('Farm 1'!BP167=\"\",\"\",'Farm 1'!BP167)","v":""},{"$f":"IF('Farm 1'!BR167=\"\",\"\",'Farm 1'!BR167)","v":""},{"$f":"IF('Farm 1'!BT167=\"\",\"\",'Farm 1'!BT167)","v":""},{"$f":"IF('Farm 1'!BV167=\"\",\"\",'Farm 1'!BV167)","v":""},{"$f":"IF('Farm 1'!BX167=\"\",\"\",'Farm 1'!BX167)","v":""},{"$f":"IF('Farm 1'!BZ167=\"\",\"\",'Farm 1'!BZ167)","v":""},{"$f":"IF('Farm 1'!CB167=\"\",\"\",'Farm 1'!CB167)","v":""},{"$f":"IF('Farm 1'!CD167=\"\",\"\",'Farm 1'!CD167)","v":""},{"$f":"IF('Farm 1'!CF167=\"\",\"\",'Farm 1'!CF167)","v":""},{"$f":"IF('Farm 1'!CH167=\"\",\"\",'Farm 1'!CH167)","v":""},{"$f":"IF('Farm 1'!CJ167=\"\",\"\",'Farm 1'!CJ167)","v":""},{"$f":"IF('Farm 1'!CL167=\"\",\"\",'Farm 1'!CL167)","v":""},{"$f":"IF('Farm 1'!CN167=\"\",\"\",'Farm 1'!CN167)","v":""},{"$f":"IF('Farm 1'!CP167=\"\",\"\",'Farm 1'!CP167)","v":""},{"$f":"IF('Farm 1'!CR167=\"\",\"\",'Farm 1'!CR167)","v":""},{"$f":"IF('Farm 1'!CT167=\"\",\"\",'Farm 1'!CT167)","v":""}]
[null,{"$f":"IF('Farm 1'!$AE$168=\"\",\"\",'Farm 1'!$AE$168)","v":""},{"$f":"IF('Farm 1'!$AF$168=\"\",\"\",'Farm 1'!$AF$168)","v":"Water tower & drinking water pumping"},null,{"$f":"VLOOKUP(C44,Inputs!$B$183:$J$279,9,FALSE)","v":"FCFA"},50000,null,null,50000,{"$f":"IF('Farm 1'!AL168=\"\",0,'Farm 1'!AL168)","v":0},0,{"$f":"IF('Farm 1'!AP168=\"\",0,'Farm 1'!AP168)","v":0},0,{"$f":"IF('Farm 1'!AT168=\"\",\"\",'Farm 1'!AT168)","v":""},{"$f":"IF('Farm 1'!AV168=\"\",\"\",'Farm 1'!AV168)","v":""},{"$f":"IF('Farm 1'!AX168=\"\",\"\",'Farm 1'!AX168)","v":""},{"$f":"IF('Farm 1'!AZ168=\"\",\"\",'Farm 1'!AZ168)","v":""},{"$f":"IF('Farm 1'!BB168=\"\",\"\",'Farm 1'!BB168)","v":""},{"$f":"IF('Farm 1'!BD168=\"\",\"\",'Farm 1'!BD168)","v":""},{"$f":"IF('Farm 1'!BF168=\"\",\"\",'Farm 1'!BF168)","v":""},{"$f":"IF('Farm 1'!BH168=\"\",\"\",'Farm 1'!BH168)","v":""},{"$f":"IF('Farm 1'!BJ168=\"\",\"\",'Farm 1'!BJ168)","v":""},{"$f":"IF('Farm 1'!BL168=\"\",\"\",'Farm 1'!BL168)","v":""},{"$f":"IF('Farm 1'!BN168=\"\",\"\",'Farm 1'!BN168)","v":""},{"$f":"IF('Farm 1'!BP168=\"\",\"\",'Farm 1'!BP168)","v":""},{"$f":"IF('Farm 1'!BR168=\"\",\"\",'Farm 1'!BR168)","v":""},{"$f":"IF('Farm 1'!BT168=\"\",\"\",'Farm 1'!BT168)","v":""},{"$f":"IF('Farm 1'!BV168=\"\",\"\",'Farm 1'!BV168)","v":""},{"$f":"IF('Farm 1'!BX168=\"\",\"\",'Farm 1'!BX168)","v":""},{"$f":"IF('Farm 1'!BZ168=\"\",\"\",'Farm 1'!BZ168)","v":""},{"$f":"IF('Farm 1'!CB168=\"\",\"\",'Farm 1'!CB168)","v":""},{"$f":"IF('Farm 1'!CD168=\"\",\"\",'Farm 1'!CD168)","v":""},{"$f":"IF('Farm 1'!CF168=\"\",\"\",'Farm 1'!CF168)","v":""},{"$f":"IF('Farm 1'!CH168=\"\",\"\",'Farm 1'!CH168)","v":""},{"$f":"IF('Farm 1'!CJ168=\"\",\"\",'Farm 1'!CJ168)","v":""},{"$f":"IF('Farm 1'!CL168=\"\",\"\",'Farm 1'!CL168)","v":""},{"$f":"IF('Farm 1'!CN168=\"\",\"\",'Farm 1'!CN168)","v":""},{"$f":"IF('Farm 1'!CP168=\"\",\"\",'Farm 1'!CP168)","v":""},{"$f":"IF('Farm 1'!CR168=\"\",\"\",'Farm 1'!CR168)","v":""},{"$f":"IF('Farm 1'!CT168=\"\",\"\",'Farm 1'!CT168)","v":""}]
[null,{"$f":"IF('Farm 1'!$AE$169=\"\",\"\",'Farm 1'!$AE$169)","v":""},{"$f":"IF('Farm 1'!$AF$169=\"\",\"\",'Farm 1'!$AF$169)","v":"Graveled farmyards"},null,{"$f":"VLOOKUP(C45,Inputs!$B$183:$J$279,9,FALSE)","v":"FCFA"},{"$f":"SUM(G45:CM45)","v":112500},null,null,75000,{"$f":"IF('Farm 1'!AL169=\"\",0,'Farm 1'!AL169)","v":0},37500,{"$f":"IF('Farm 1'!AP169=\"\",0,'Farm 1'!AP169)","v":0},0,{"$f":"IF('Farm 1'!AT169=\"\",\"\",'Farm 1'!AT169)","v":""},{"$f":"IF('Farm 1'!AV169=\"\",\"\",'Farm 1'!AV169)","v":""},{"$f":"IF('Farm 1'!AX169=\"\",\"\",'Farm 1'!AX169)","v":""},{"$f":"IF('Farm 1'!AZ169=\"\",\"\",'Farm 1'!AZ169)","v":""},{"$f":"IF('Farm 1'!BB169=\"\",\"\",'Farm 1'!BB169)","v":""},{"$f":"IF('Farm 1'!BD169=\"\",\"\",'Farm 1'!BD169)","v":""},{"$f":"IF('Farm 1'!BF169=\"\",\"\",'Farm 1'!BF169)","v":""},{"$f":"IF('Farm 1'!BH169=\"\",\"\",'Farm 1'!BH169)","v":""},{"$f":"IF('Farm 1'!BJ169=\"\",\"\",'Farm 1'!BJ169)","v":""},{"$f":"IF('Farm 1'!BL169=\"\",\"\",'Farm 1'!BL169)","v":""},{"$f":"IF('Farm 1'!BN169=\"\",\"\",'Farm 1'!BN169)","v":""},{"$f":"IF('Farm 1'!BP169=\"\",\"\",'Farm 1'!BP169)","v":""},{"$f":"IF('Farm 1'!BR169=\"\",\"\",'Farm 1'!BR169)","v":""},{"$f":"IF('Farm 1'!BT169=\"\",\"\",'Farm 1'!BT169)","v":""},{"$f":"IF('Farm 1'!BV169=\"\",\"\",'Farm 1'!BV169)","v":""},{"$f":"IF('Farm 1'!BX169=\"\",\"\",'Farm 1'!BX169)","v":""},{"$f":"IF('Farm 1'!BZ169=\"\",\"\",'Farm 1'!BZ169)","v":""},{"$f":"IF('Farm 1'!CB169=\"\",\"\",'Farm 1'!CB169)","v":""},{"$f":"IF('Farm 1'!CD169=\"\",\"\",'Farm 1'!CD169)","v":""},{"$f":"IF('Farm 1'!CF169=\"\",\"\",'Farm 1'!CF169)","v":""},{"$f":"IF('Farm 1'!CH169=\"\",\"\",'Farm 1'!CH169)","v":""},{"$f":"IF('Farm 1'!CJ169=\"\",\"\",'Farm 1'!CJ169)","v":""},{"$f":"IF('Farm 1'!CL169=\"\",\"\",'Farm 1'!CL169)","v":""},{"$f":"IF('Farm 1'!CN169=\"\",\"\",'Farm 1'!CN169)","v":""},{"$f":"IF('Farm 1'!CP169=\"\",\"\",'Farm 1'!CP169)","v":""},{"$f":"IF('Farm 1'!CR169=\"\",\"\",'Farm 1'!CR169)","v":""},{"$f":"IF('Farm 1'!CT169=\"\",\"\",'Farm 1'!CT169)","v":""}]
[null,{"$f":"IF('Farm 1'!$AE$170=\"\",\"\",'Farm 1'!$AE$170)","v":"Total buildings"},null,null,null,{"$f":"SUM(G46:CM46)","v":1314999.0285714287},null,null,{"$f":"SUM(I38:I45)","v":877297.6},0,247467.85714285722,0,190233.57142857151,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF('Farm 1'!AJ171=\"\",\"\",'Farm 1'!AJ171)","v":""},{"$f":"IF('Farm 1'!AL171=\"\",\"\",'Farm 1'!AL171)","v":""},{"$f":"IF('Farm 1'!AN171=\"\",\"\",'Farm 1'!AN171)","v":""},{"$f":"IF('Farm 1'!AP171=\"\",\"\",'Farm 1'!AP171)","v":""},{"$f":"IF('Farm 1'!AR171=\"\",\"\",'Farm 1'!AR171)","v":""},{"$f":"IF('Farm 1'!AT171=\"\",\"\",'Farm 1'!AT171)","v":""},{"$f":"IF('Farm 1'!AV171=\"\",\"\",'Farm 1'!AV171)","v":""},{"$f":"IF('Farm 1'!AX171=\"\",\"\",'Farm 1'!AX171)","v":""},{"$f":"IF('Farm 1'!AZ171=\"\",\"\",'Farm 1'!AZ171)","v":""},{"$f":"IF('Farm 1'!BB171=\"\",\"\",'Farm 1'!BB171)","v":""},{"$f":"IF('Farm 1'!BD171=\"\",\"\",'Farm 1'!BD171)","v":""},{"$f":"IF('Farm 1'!BF171=\"\",\"\",'Farm 1'!BF171)","v":""},{"$f":"IF('Farm 1'!BH171=\"\",\"\",'Farm 1'!BH171)","v":""},{"$f":"IF('Farm 1'!BJ171=\"\",\"\",'Farm 1'!BJ171)","v":""},{"$f":"IF('Farm 1'!BL171=\"\",\"\",'Farm 1'!BL171)","v":""},{"$f":"IF('Farm 1'!BN171=\"\",\"\",'Farm 1'!BN171)","v":""},{"$f":"IF('Farm 1'!BP171=\"\",\"\",'Farm 1'!BP171)","v":""},{"$f":"IF('Farm 1'!BR171=\"\",\"\",'Farm 1'!BR171)","v":""},{"$f":"IF('Farm 1'!BT171=\"\",\"\",'Farm 1'!BT171)","v":""},{"$f":"IF('Farm 1'!BV171=\"\",\"\",'Farm 1'!BV171)","v":""},{"$f":"IF('Farm 1'!BX171=\"\",\"\",'Farm 1'!BX171)","v":""},{"$f":"IF('Farm 1'!BZ171=\"\",\"\",'Farm 1'!BZ171)","v":""},{"$f":"IF('Farm 1'!CB171=\"\",\"\",'Farm 1'!CB171)","v":""},{"$f":"IF('Farm 1'!CD171=\"\",\"\",'Farm 1'!CD171)","v":""},{"$f":"IF('Farm 1'!CF171=\"\",\"\",'Farm 1'!CF171)","v":""},{"$f":"IF('Farm 1'!CH171=\"\",\"\",'Farm 1'!CH171)","v":""},{"$f":"IF('Farm 1'!CJ171=\"\",\"\",'Farm 1'!CJ171)","v":""},{"$f":"IF('Farm 1'!CL171=\"\",\"\",'Farm 1'!CL171)","v":""},{"$f":"IF('Farm 1'!CN171=\"\",\"\",'Farm 1'!CN171)","v":""},{"$f":"IF('Farm 1'!CP171=\"\",\"\",'Farm 1'!CP171)","v":""},{"$f":"IF('Farm 1'!CR171=\"\",\"\",'Farm 1'!CR171)","v":""},{"$f":"IF('Farm 1'!CT171=\"\",\"\",'Farm 1'!CT171)","v":""}]
[null,{"$f":"IF('Farm 1'!$AE$172=\"\",\"\",'Farm 1'!$AE$172)","v":"FARM EQUIPMENT"},null,null,null,null,null,null,{"$f":"IF('Farm 1'!AJ172=\"\",\"\",'Farm 1'!AJ172)","v":""},{"$f":"IF('Farm 1'!AL172=\"\",\"\",'Farm 1'!AL172)","v":""},{"$f":"IF('Farm 1'!AN172=\"\",\"\",'Farm 1'!AN172)","v":""},{"$f":"IF('Farm 1'!AP172=\"\",\"\",'Farm 1'!AP172)","v":""},{"$f":"IF('Farm 1'!AR172=\"\",\"\",'Farm 1'!AR172)","v":""},{"$f":"IF('Farm 1'!AT172=\"\",\"\",'Farm 1'!AT172)","v":""},{"$f":"IF('Farm 1'!AV172=\"\",\"\",'Farm 1'!AV172)","v":""},{"$f":"IF('Farm 1'!AX172=\"\",\"\",'Farm 1'!AX172)","v":""},{"$f":"IF('Farm 1'!AZ172=\"\",\"\",'Farm 1'!AZ172)","v":""},{"$f":"IF('Farm 1'!BB172=\"\",\"\",'Farm 1'!BB172)","v":""},{"$f":"IF('Farm 1'!BD172=\"\",\"\",'Farm 1'!BD172)","v":""},{"$f":"IF('Farm 1'!BF172=\"\",\"\",'Farm 1'!BF172)","v":""},{"$f":"IF('Farm 1'!BH172=\"\",\"\",'Farm 1'!BH172)","v":""},{"$f":"IF('Farm 1'!BJ172=\"\",\"\",'Farm 1'!BJ172)","v":""},{"$f":"IF('Farm 1'!BL172=\"\",\"\",'Farm 1'!BL172)","v":""},{"$f":"IF('Farm 1'!BN172=\"\",\"\",'Farm 1'!BN172)","v":""},{"$f":"IF('Farm 1'!BP172=\"\",\"\",'Farm 1'!BP172)","v":""},{"$f":"IF('Farm 1'!BR172=\"\",\"\",'Farm 1'!BR172)","v":""},{"$f":"IF('Farm 1'!BT172=\"\",\"\",'Farm 1'!BT172)","v":""},{"$f":"IF('Farm 1'!BV172=\"\",\"\",'Farm 1'!BV172)","v":""},{"$f":"IF('Farm 1'!BX172=\"\",\"\",'Farm 1'!BX172)","v":""},{"$f":"IF('Farm 1'!BZ172=\"\",\"\",'Farm 1'!BZ172)","v":""},{"$f":"IF('Farm 1'!CB172=\"\",\"\",'Farm 1'!CB172)","v":""},{"$f":"IF('Farm 1'!CD172=\"\",\"\",'Farm 1'!CD172)","v":""},{"$f":"IF('Farm 1'!CF172=\"\",\"\",'Farm 1'!CF172)","v":""},{"$f":"IF('Farm 1'!CH172=\"\",\"\",'Farm 1'!CH172)","v":""},{"$f":"IF('Farm 1'!CJ172=\"\",\"\",'Farm 1'!CJ172)","v":""},{"$f":"IF('Farm 1'!CL172=\"\",\"\",'Farm 1'!CL172)","v":""},{"$f":"IF('Farm 1'!CN172=\"\",\"\",'Farm 1'!CN172)","v":""},{"$f":"IF('Farm 1'!CP172=\"\",\"\",'Farm 1'!CP172)","v":""},{"$f":"IF('Farm 1'!CR172=\"\",\"\",'Farm 1'!CR172)","v":""},{"$f":"IF('Farm 1'!CT172=\"\",\"\",'Farm 1'!CT172)","v":""}]
[null,{"$f":"IF('Farm 1'!$AE$173=\"\",\"\",'Farm 1'!$AE$173)","v":""},{"$f":"IF('Farm 1'!$AF$173=\"\",\"\",'Farm 1'!$AF$173)","v":"Electrical pumping station + transformer MT/BT, 14 000 m3/h"},null,"EUR",{"$f":"SUM(G49:CM49)","v":1754318.042188741},null,null,{"$f":"+$E654*I654","v":515975.89476139442},0,515975.89476139442,0,0,0,0,0,0,0,0,0,0,0,0,0,361183.1263329761,0,361183.1263329761,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Farm 1'!$AE$174=\"\",\"\",'Farm 1'!$AE$174)","v":""},{"$f":"IF('Farm 1'!$AF$174=\"\",\"\",'Farm 1'!$AF$174)","v":"Power generator pumping & rice mill - 500 Kva"},null,{"$f":"VLOOKUP(C50,Inputs!$B$183:$J$279,9,FALSE)","v":"EUR"},{"$f":"SUM(G50:CM50)","v":480000},null,null,{"$f":"+$E655*I655","v":120000},0,240000,0,120000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Farm 1'!$AE$175=\"\",\"\",'Farm 1'!$AE$175)","v":""},{"$f":"IF('Farm 1'!$AF$175=\"\",\"\",'Farm 1'!$AF$175)","v":"Power generator farm - 300 Kva"},null,{"$f":"VLOOKUP(C51,Inputs!$B$183:$J$279,9,FALSE)","v":"EUR"},85734.705171223119,null,null,{"$f":"+$E656*I656","v":85734.705171223119},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Farm 1'!$AE$176=\"\",\"\",'Farm 1'!$AE$176)","v":""},{"$f":"IF('Farm 1'!$AF$176=\"\",\"\",'Farm 1'!$AF$176)","v":"Tractor Case IH Steiger, 500 cv"},null,{"$f":"VLOOKUP(C52,Inputs!$B$183:$J$279,9,FALSE)","v":"FCFA"},2047709.9999999998,null,null,{"$f":"+$E657*I657","v":614312.99999999988},0,409541.99999999994,0,204770.99999999997,0,0,0,0,0,0,0,0,0,0,0,204770.99999999997,0,409541.99999999994,0,204770.99999999997,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Farm 1'!$AE$177=\"\",\"\",'Farm 1'!$AE$177)","v":""},{"$f":"IF('Farm 1'!$AF$177=\"\",\"\",'Farm 1'!$AF$177)","v":"Tractor Case IH Magnum, 260 cv"},null,{"$f":"VLOOKUP(C53,Inputs!$B$183:$J$279,9,FALSE)","v":"FCFA"},982900.79999999981,null,null,{"$f":"+$E658*I658","v":122862.59999999998},0,245725.19999999995,0,122862.59999999998,0,0,0,0,0,0,0,0,0,0,0,122862.59999999998,0,245725.19999999995,0,122862.59999999998,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Farm 1'!$AE$178=\"\",\"\",'Farm 1'!$AE$178)","v":""},{"$f":"IF('Farm 1'!$AF$178=\"\",\"\",'Farm 1'!$AF$178)","v":"Tractor Case IH Puma 150 cv"},null,{"$f":"VLOOKUP(C54,Inputs!$B$183:$J$279,9,FALSE)","v":"FCFA"},1854052.1999999997,null,null,{"$f":"+$E659*I659","v":337100.39999999997},0,337100.39999999997,0,252825.3,0,0,0,0,0,0,0,0,0,0,0,337100.39999999997,0,337100.39999999997,0,252825.3,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Farm 1'!$AE$179=\"\",\"\",'Farm 1'!$AE$179)","v":""},{"$f":"IF('Farm 1'!$AF$179=\"\",\"\",'Farm 1'!$AF$179)","v":"Strip till Orthman 1 tRIPr, 12 rangs x 22''"},null,{"$f":"Inputs!J238","v":"FCFA"},38175.899999999994,null,null,{"$f":"+$E660*I660","v":38175.899999999994},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Farm 1'!$AE$180=\"\",\"\",'Farm 1'!$AE$180)","v":""},{"$f":"IF('Farm 1'!$AF$180=\"\",\"\",'Farm 1'!$AF$180)","v":"Cover crop Case IH RMX 370, 660 mm, 8,4 m"},null,{"$f":"VLOOKUP(C56,Inputs!$B$183:$J$279,9,FALSE)","v":"FCFA"},197567.99999999997,null,null,{"$f":"+$E661*I661","v":49391.999999999993},0,49391.999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,49391.999999999993,0,49391.999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Farm 1'!$AE$181=\"\",\"\",'Farm 1'!$AE$181)","v":""},{"$f":"IF('Farm 1'!$AF$181=\"\",\"\",'Farm 1'!$AF$181)","v":"Carrier 650, cross board + roller, 6,50 m"},null,{"$f":"VLOOKUP(C57,Inputs!$B$183:$J$279,9,FALSE)","v":"EUR"},210000,null,null,{"$f":"+$E662*I662","v":52500},0,52500,0,0,0,0,0,0,0,0,0,0,0,0,0,52500,0,52500,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Farm 1'!$AE$182=\"\",\"\",'Farm 1'!$AE$182)","v":""},{"$f":"IF('Farm 1'!$AF$182=\"\",\"\",'Farm 1'!$AF$182)","v":"Roller 16m"},null,{"$f":"VLOOKUP(C58,Inputs!$B$183:$J$279,9,FALSE)","v":"EUR"},88000,null,null,{"$f":"+$E663*I663","v":22000},0,22000,0,0,0,0,0,0,0,0,0,0,0,0,0,22000,0,22000,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Farm 1'!$AE$183=\"\",\"\",'Farm 1'!$AE$183)","v":""},{"$f":"IF('Farm 1'!$AF$183=\"\",\"\",'Farm 1'!$AF$183)","v":"Laser leveller Fontana 700 LSR, 7 m"},null,{"$f":"VLOOKUP(C59,Inputs!$B$183:$J$279,9,FALSE)","v":"EUR"},306000,null,null,{"$f":"+$E664*I664","v":153000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,153000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Farm 1'!$AE$184=\"\",\"\",'Farm 1'!$AE$184)","v":""},{"$f":"IF('Farm 1'!$AF$184=\"\",\"\",'Farm 1'!$AF$184)","v":"Trailers Joskin Trans-space 7000, 22 t"},null,{"$f":"VLOOKUP(C60,Inputs!$B$183:$J$279,9,FALSE)","v":"EUR"},157200,null,null,{"$f":"+$E665*I665","v":78600},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,78600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Farm 1'!$AE$185=\"\",\"\",'Farm 1'!$AE$185)","v":""},{"$f":"IF('Farm 1'!$AF$185=\"\",\"\",'Farm 1'!$AF$185)","v":"Seeder John Deere 1730, 12 rangs x 22\" + ferti"},null,{"$f":"VLOOKUP(C61,Inputs!$B$183:$J$279,9,FALSE)","v":"USD"},36014.999999999993,null,null,{"$f":"+$E666*I666","v":36014.999999999993},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Farm 1'!$AE$186=\"\",\"\",'Farm 1'!$AE$186)","v":""},{"$f":"IF('Farm 1'!$AF$186=\"\",\"\",'Farm 1'!$AF$186)","v":"Seeder John Deere No-Till Drill 9m, 7,5'' + ferti"},null,{"$f":"VLOOKUP(C62,Inputs!$B$183:$J$279,9,FALSE)","v":"USD"},387727.19999999995,null,null,{"$f":"+$E667*I667","v":96931.799999999988},0,96931.799999999988,0,96931.799999999988,0,0,0,0,0,0,0,0,0,0,0,0,0,96931.799999999988,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Farm 1'!$AE$187=\"\",\"\",'Farm 1'!$AE$187)","v":""},{"$f":"IF('Farm 1'!$AF$187=\"\",\"\",'Farm 1'!$AF$187)","v":"Fertilizer spreader Sulky DPA X36, 1900 l"},null,{"$f":"VLOOKUP(C63,Inputs!$B$183:$J$279,9,FALSE)","v":"EUR"},69000,null,null,{"$f":"+$E668*I668","v":11500},0,11500,0,11500,0,0,0,0,0,0,0,0,0,0,0,11500,0,11500,0,11500,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Farm 1'!$AE$188=\"\",\"\",'Farm 1'!$AE$188)","v":""},{"$f":"IF('Farm 1'!$AF$188=\"\",\"\",'Farm 1'!$AF$188)","v":"Trailed sprayers Caruelle Olympia 4000 l"},null,{"$f":"VLOOKUP(C64,Inputs!$B$183:$J$279,9,FALSE)","v":"EUR"},372000,null,null,{"$f":"+$E669*I669","v":46500},0,93000,0,46500,0,0,0,0,0,0,0,0,0,0,0,46500,0,93000,0,46500,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Farm 1'!$AE$189=\"\",\"\",'Farm 1'!$AE$189)","v":""},{"$f":"IF('Farm 1'!$AF$189=\"\",\"\",'Farm 1'!$AF$189)","v":"Telescopic handler  JCB 531-70"},null,{"$f":"VLOOKUP(C65,Inputs!$B$183:$J$279,9,FALSE)","v":"EUR"},446000,null,null,{"$f":"+$E670*I670","v":111500},0,0,0,111500,0,0,0,0,0,0,0,0,0,0,0,111500,0,0,0,111500,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Farm 1'!$AE$190=\"\",\"\",'Farm 1'!$AE$190)","v":""},{"$f":"IF('Farm 1'!$AF$190=\"\",\"\",'Farm 1'!$AF$190)","v":"Grain cart 23 000 l"},null,{"$f":"VLOOKUP(C66,Inputs!$B$183:$J$279,9,FALSE)","v":"USD"},370440,null,null,{"$f":"+$E671*I671","v":0},0,92610,0,46305,0,46305,0,0,0,0,0,0,0,0,0,0,0,92610,0,46305,0,46305,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Farm 1'!$AE$191=\"\",\"\",'Farm 1'!$AE$191)","v":""},{"$f":"IF('Farm 1'!$AF$191=\"\",\"\",'Farm 1'!$AF$191)","v":"Flatbed trailers 10 t"},null,{"$f":"VLOOKUP(C67,Inputs!$B$183:$J$279,9,FALSE)","v":"USD"},74087.999999999985,null,null,{"$f":"+$E672*I672","v":37043.999999999993},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,37043.999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Farm 1'!$AE$192=\"\",\"\",'Farm 1'!$AE$192)","v":""},{"$f":"IF('Farm 1'!$AF$192=\"\",\"\",'Farm 1'!$AF$192)","v":"Harvester Case IH, 2388 Rice, cut 6,10 m"},null,{"$f":"VLOOKUP(C68,Inputs!$B$183:$J$279,9,FALSE)","v":"USD"},1973210.4,null,null,{"$f":"+$E673*I673","v":0},0,493302.59999999992,0,246651.29999999996,0,246651.29999999996,0,0,0,0,0,0,0,0,0,0,0,493302.59999999992,0,246651.29999999996,0,246651.29999999996,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Farm 1'!$AE$193=\"\",\"\",'Farm 1'!$AE$193)","v":""},{"$f":"IF('Farm 1'!$AF$193=\"\",\"\",'Farm 1'!$AF$193)","v":"Mower blade Case IH 12 ranges x 22'', sans broyeur"},null,{"$f":"VLOOKUP(C69,Inputs!$B$183:$J$279,9,FALSE)","v":"USD"},37558.499999999993,null,null,{"$f":"+$E674*I674","v":37558.499999999993},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Farm 1'!$AE$194=\"\",\"\",'Farm 1'!$AE$194)","v":""},{"$f":"IF('Farm 1'!$AF$194=\"\",\"\",'Farm 1'!$AF$194)","v":"Crusher with horizontal axis, 2,50 m"},null,{"$f":"VLOOKUP(C70,Inputs!$B$183:$J$279,9,FALSE)","v":"EUR"},28000,null,null,{"$f":"+$E675*I675","v":7000},0,0,0,7000,0,0,0,0,0,0,0,0,0,0,0,7000,0,0,0,7000,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Farm 1'!$AE$195=\"\",\"\",'Farm 1'!$AE$195)","v":""},{"$f":"IF('Farm 1'!$AF$195=\"\",\"\",'Farm 1'!$AF$195)","v":"Crusher Kuhn RM 610 R, 6 m"},null,{"$f":"VLOOKUP(C71,Inputs!$B$183:$J$279,9,FALSE)","v":"EUR"},214400,null,null,{"$f":"+$E676*I676","v":26800},0,26800,0,26800,0,26800,0,0,0,0,0,0,0,0,0,26800,0,26800,0,26800,0,26800,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Farm 1'!$AE$196=\"\",\"\",'Farm 1'!$AE$196)","v":""},{"$f":"IF('Farm 1'!$AF$196=\"\",\"\",'Farm 1'!$AF$196)","v":"Backpack sprayers"},null,{"$f":"VLOOKUP(C72,Inputs!$B$183:$J$279,9,FALSE)","v":"EUR"},80000,null,null,{"$f":"+$E677*I677","v":5000},0,5000,0,5000,0,5000,0,5000,0,5000,0,5000,0,5000,0,5000,0,5000,0,5000,0,5000,0,5000,0,5000,0,5000,0,5000,0]
[null,{"$f":"IF('Farm 1'!$AE$197=\"\",\"\",'Farm 1'!$AE$197)","v":""},{"$f":"IF('Farm 1'!$AF$197=\"\",\"\",'Farm 1'!$AF$197)","v":"Other material and options"},null,{"$f":"VLOOKUP(C73,Inputs!$B$183:$J$279,9,FALSE)","v":"EUR"},125000,null,null,{"$f":"+$E678*I678","v":25000},0,25000,0,12500,0,0,0,0,0,0,0,0,0,0,0,25000,0,25000,0,12500,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Farm 1'!$AE$198=\"\",\"\",'Farm 1'!$AE$198)","v":""},{"$f":"IF('Farm 1'!$AF$198=\"\",\"\",'Farm 1'!$AF$198)","v":"Gasoil tank of 50 000 l"},null,{"$f":"VLOOKUP(C74,Inputs!$B$183:$J$279,9,FALSE)","v":"EUR"},100000,null,null,{"$f":"+$E679*I679","v":60000},0,0,0,40000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Farm 1'!$AE$199=\"\",\"\",'Farm 1'!$AE$199)","v":""},{"$f":"IF('Farm 1'!$AF$199=\"\",\"\",'Farm 1'!$AF$199)","v":"Mechanical tillage"},null,{"$f":"VLOOKUP(C75,Inputs!$B$183:$J$279,9,FALSE)","v":"EUR"},20000,null,null,{"$f":"+$E680*I680","v":10000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Farm 1'!$AE$200=\"\",\"\",'Farm 1'!$AE$200)","v":"Total farm equipment"},null,null,null,12535098.747359963,null,null,{"$f":"SUM(I49:I75)","v":2700503.7999326172},0,2716379.8947613942,0,1351147,0,324756.29999999993,0,5000,0,5000,0,5000,0,5000,0,1661753.1263329759,0,2321587.1263329759,0,1094215.1999999997,0,324756.29999999993,0,5000,0,5000,0,5000,0,5000,0]
[null,null,null,null,null,null,null,null,{"$f":"IF('Farm 1'!AJ201=\"\",\"\",'Farm 1'!AJ201)","v":""},{"$f":"IF('Farm 1'!AL201=\"\",\"\",'Farm 1'!AL201)","v":""},{"$f":"IF('Farm 1'!AN201=\"\",\"\",'Farm 1'!AN201)","v":""},{"$f":"IF('Farm 1'!AP201=\"\",\"\",'Farm 1'!AP201)","v":""},{"$f":"IF('Farm 1'!AR201=\"\",\"\",'Farm 1'!AR201)","v":""},{"$f":"IF('Farm 1'!AT201=\"\",\"\",'Farm 1'!AT201)","v":""},{"$f":"IF('Farm 1'!AV201=\"\",\"\",'Farm 1'!AV201)","v":""},{"$f":"IF('Farm 1'!AX201=\"\",\"\",'Farm 1'!AX201)","v":""},{"$f":"IF('Farm 1'!AZ201=\"\",\"\",'Farm 1'!AZ201)","v":""},{"$f":"IF('Farm 1'!BB201=\"\",\"\",'Farm 1'!BB201)","v":""},{"$f":"IF('Farm 1'!BD201=\"\",\"\",'Farm 1'!BD201)","v":""},{"$f":"IF('Farm 1'!BF201=\"\",\"\",'Farm 1'!BF201)","v":""},{"$f":"IF('Farm 1'!BH201=\"\",\"\",'Farm 1'!BH201)","v":""},{"$f":"IF('Farm 1'!BJ201=\"\",\"\",'Farm 1'!BJ201)","v":""},{"$f":"IF('Farm 1'!BL201=\"\",\"\",'Farm 1'!BL201)","v":""},{"$f":"IF('Farm 1'!BN201=\"\",\"\",'Farm 1'!BN201)","v":""},{"$f":"IF('Farm 1'!BP201=\"\",\"\",'Farm 1'!BP201)","v":""},{"$f":"IF('Farm 1'!BR201=\"\",\"\",'Farm 1'!BR201)","v":""},{"$f":"IF('Farm 1'!BT201=\"\",\"\",'Farm 1'!BT201)","v":""},{"$f":"IF('Farm 1'!BV201=\"\",\"\",'Farm 1'!BV201)","v":""},{"$f":"IF('Farm 1'!BX201=\"\",\"\",'Farm 1'!BX201)","v":""},{"$f":"IF('Farm 1'!BZ201=\"\",\"\",'Farm 1'!BZ201)","v":""},{"$f":"IF('Farm 1'!CB201=\"\",\"\",'Farm 1'!CB201)","v":""},{"$f":"IF('Farm 1'!CD201=\"\",\"\",'Farm 1'!CD201)","v":""},{"$f":"IF('Farm 1'!CF201=\"\",\"\",'Farm 1'!CF201)","v":""},{"$f":"IF('Farm 1'!CH201=\"\",\"\",'Farm 1'!CH201)","v":""},{"$f":"IF('Farm 1'!CJ201=\"\",\"\",'Farm 1'!CJ201)","v":""},{"$f":"IF('Farm 1'!CL201=\"\",\"\",'Farm 1'!CL201)","v":""},{"$f":"IF('Farm 1'!CN201=\"\",\"\",'Farm 1'!CN201)","v":""},{"$f":"IF('Farm 1'!CP201=\"\",\"\",'Farm 1'!CP201)","v":""},{"$f":"IF('Farm 1'!CR201=\"\",\"\",'Farm 1'!CR201)","v":""},{"$f":"IF('Farm 1'!CT201=\"\",\"\",'Farm 1'!CT201)","v":""}]
[null,{"$f":"IF('Farm 1'!$AE$202=\"\",\"\",'Farm 1'!$AE$202)","v":"LIGHT VEHICLES"},null,null,null,null,null,null,{"$f":"IF('Farm 1'!AJ202=\"\",\"\",'Farm 1'!AJ202)","v":""},{"$f":"IF('Farm 1'!AL202=\"\",\"\",'Farm 1'!AL202)","v":""},{"$f":"IF('Farm 1'!AN202=\"\",\"\",'Farm 1'!AN202)","v":""},{"$f":"IF('Farm 1'!AP202=\"\",\"\",'Farm 1'!AP202)","v":""},{"$f":"IF('Farm 1'!AR202=\"\",\"\",'Farm 1'!AR202)","v":""},{"$f":"IF('Farm 1'!AT202=\"\",\"\",'Farm 1'!AT202)","v":""},{"$f":"IF('Farm 1'!AV202=\"\",\"\",'Farm 1'!AV202)","v":""},{"$f":"IF('Farm 1'!AX202=\"\",\"\",'Farm 1'!AX202)","v":""},{"$f":"IF('Farm 1'!AZ202=\"\",\"\",'Farm 1'!AZ202)","v":""},{"$f":"IF('Farm 1'!BB202=\"\",\"\",'Farm 1'!BB202)","v":""},{"$f":"IF('Farm 1'!BD202=\"\",\"\",'Farm 1'!BD202)","v":""},{"$f":"IF('Farm 1'!BF202=\"\",\"\",'Farm 1'!BF202)","v":""},{"$f":"IF('Farm 1'!BH202=\"\",\"\",'Farm 1'!BH202)","v":0},{"$f":"IF('Farm 1'!BJ202=\"\",\"\",'Farm 1'!BJ202)","v":""},{"$f":"IF('Farm 1'!BL202=\"\",\"\",'Farm 1'!BL202)","v":""},{"$f":"IF('Farm 1'!BN202=\"\",\"\",'Farm 1'!BN202)","v":""},{"$f":"IF('Farm 1'!BP202=\"\",\"\",'Farm 1'!BP202)","v":""},{"$f":"IF('Farm 1'!BR202=\"\",\"\",'Farm 1'!BR202)","v":""},{"$f":"IF('Farm 1'!BT202=\"\",\"\",'Farm 1'!BT202)","v":""},{"$f":"IF('Farm 1'!BV202=\"\",\"\",'Farm 1'!BV202)","v":""},{"$f":"IF('Farm 1'!BX202=\"\",\"\",'Farm 1'!BX202)","v":""},{"$f":"IF('Farm 1'!BZ202=\"\",\"\",'Farm 1'!BZ202)","v":""},{"$f":"IF('Farm 1'!CB202=\"\",\"\",'Farm 1'!CB202)","v":""},{"$f":"IF('Farm 1'!CD202=\"\",\"\",'Farm 1'!CD202)","v":""},{"$f":"IF('Farm 1'!CF202=\"\",\"\",'Farm 1'!CF202)","v":""},{"$f":"IF('Farm 1'!CH202=\"\",\"\",'Farm 1'!CH202)","v":""},{"$f":"IF('Farm 1'!CJ202=\"\",\"\",'Farm 1'!CJ202)","v":""},{"$f":"IF('Farm 1'!CL202=\"\",\"\",'Farm 1'!CL202)","v":""},{"$f":"IF('Farm 1'!CN202=\"\",\"\",'Farm 1'!CN202)","v":""},{"$f":"IF('Farm 1'!CP202=\"\",\"\",'Farm 1'!CP202)","v":""},{"$f":"IF('Farm 1'!CR202=\"\",\"\",'Farm 1'!CR202)","v":""},{"$f":"IF('Farm 1'!CT202=\"\",\"\",'Farm 1'!CT202)","v":""}]
[null,{"$f":"IF('Farm 1'!$AE$203=\"\",\"\",'Farm 1'!$AE$203)","v":""},{"$f":"IF('Farm 1'!$AF$203=\"\",\"\",'Farm 1'!$AF$203)","v":"Vehicles 4x4 - Senegal"},null,{"$f":"Inputs!$J$205","v":"EUR"},{"$f":"SUM(G79:CM79)","v":375000},null,null,{"$f":"+$E684*I684","v":0},0,125000,0,0,0,0,0,0,0,0,0,125000,0,0,0,0,0,0,0,0,0,125000,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Farm 1'!$AE$204=\"\",\"\",'Farm 1'!$AE$204)","v":""},{"$f":"IF('Farm 1'!$AF$204=\"\",\"\",'Farm 1'!$AF$204)","v":"Vehicles - Senegal"},null,{"$f":"Inputs!$J$206","v":"EUR"},{"$f":"SUM(G80:CM80)","v":30000},null,null,{"$f":"+$E685*I685","v":0},0,30000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Farm 1'!$AE$205=\"\",\"\",'Farm 1'!$AE$205)","v":""},{"$f":"IF('Farm 1'!$AF$205=\"\",\"\",'Farm 1'!$AF$205)","v":"Motorcycles Senegal"},null,{"$f":"Inputs!$J$207","v":"EUR"},{"$f":"SUM(G81:CM81)","v":90000},null,null,{"$f":"+$E686*I686","v":0},0,18000,0,0,0,12000,0,0,0,0,0,18000,0,0,0,12000,0,0,0,0,0,18000,0,0,0,12000,0,0,0,0,0]
[null,{"$f":"IF('Farm 1'!$AE$206=\"\",\"\",'Farm 1'!$AE$206)","v":"Total light vehicles"},null,null,null,{"$f":"SUM(G82:CM82)","v":495000},null,null,{"$f":"SUM(I79:I81)","v":0},0,173000,0,0,0,12000,0,0,0,0,0,143000,0,0,0,12000,0,0,0,0,0,143000,0,0,0,12000,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF('Farm 1'!AJ207=\"\",\"\",'Farm 1'!AJ207)","v":""},{"$f":"IF('Farm 1'!AL207=\"\",\"\",'Farm 1'!AL207)","v":""},{"$f":"IF('Farm 1'!AN207=\"\",\"\",'Farm 1'!AN207)","v":""},{"$f":"IF('Farm 1'!AP207=\"\",\"\",'Farm 1'!AP207)","v":""},{"$f":"IF('Farm 1'!AR207=\"\",\"\",'Farm 1'!AR207)","v":""},{"$f":"IF('Farm 1'!AT207=\"\",\"\",'Farm 1'!AT207)","v":""},{"$f":"IF('Farm 1'!AV207=\"\",\"\",'Farm 1'!AV207)","v":""},{"$f":"IF('Farm 1'!AX207=\"\",\"\",'Farm 1'!AX207)","v":""},{"$f":"IF('Farm 1'!AZ207=\"\",\"\",'Farm 1'!AZ207)","v":""},{"$f":"IF('Farm 1'!BB207=\"\",\"\",'Farm 1'!BB207)","v":""},{"$f":"IF('Farm 1'!BD207=\"\",\"\",'Farm 1'!BD207)","v":""},{"$f":"IF('Farm 1'!BF207=\"\",\"\",'Farm 1'!BF207)","v":""},{"$f":"IF('Farm 1'!BH207=\"\",\"\",'Farm 1'!BH207)","v":""},{"$f":"IF('Farm 1'!BJ207=\"\",\"\",'Farm 1'!BJ207)","v":""},{"$f":"IF('Farm 1'!BL207=\"\",\"\",'Farm 1'!BL207)","v":""},{"$f":"IF('Farm 1'!BN207=\"\",\"\",'Farm 1'!BN207)","v":""},{"$f":"IF('Farm 1'!BP207=\"\",\"\",'Farm 1'!BP207)","v":""},{"$f":"IF('Farm 1'!BR207=\"\",\"\",'Farm 1'!BR207)","v":""},{"$f":"IF('Farm 1'!BT207=\"\",\"\",'Farm 1'!BT207)","v":""},{"$f":"IF('Farm 1'!BV207=\"\",\"\",'Farm 1'!BV207)","v":""},{"$f":"IF('Farm 1'!BX207=\"\",\"\",'Farm 1'!BX207)","v":""},{"$f":"IF('Farm 1'!BZ207=\"\",\"\",'Farm 1'!BZ207)","v":""},{"$f":"IF('Farm 1'!CB207=\"\",\"\",'Farm 1'!CB207)","v":""},{"$f":"IF('Farm 1'!CD207=\"\",\"\",'Farm 1'!CD207)","v":""},{"$f":"IF('Farm 1'!CF207=\"\",\"\",'Farm 1'!CF207)","v":""},{"$f":"IF('Farm 1'!CH207=\"\",\"\",'Farm 1'!CH207)","v":""},{"$f":"IF('Farm 1'!CJ207=\"\",\"\",'Farm 1'!CJ207)","v":""},{"$f":"IF('Farm 1'!CL207=\"\",\"\",'Farm 1'!CL207)","v":""},{"$f":"IF('Farm 1'!CN207=\"\",\"\",'Farm 1'!CN207)","v":""},{"$f":"IF('Farm 1'!CP207=\"\",\"\",'Farm 1'!CP207)","v":""},{"$f":"IF('Farm 1'!CR207=\"\",\"\",'Farm 1'!CR207)","v":""},{"$f":"IF('Farm 1'!CT207=\"\",\"\",'Farm 1'!CT207)","v":""}]
[null,{"$f":"IF('Farm 1'!$AE$208=\"\",\"\",'Farm 1'!$AE$208)","v":"PRODUCTION EQUIPMENT"},null,null,null,null,null,null,{"$f":"IF('Farm 1'!AJ208=\"\",\"\",'Farm 1'!AJ208)","v":""},{"$f":"IF('Farm 1'!AL208=\"\",\"\",'Farm 1'!AL208)","v":""},{"$f":"IF('Farm 1'!AN208=\"\",\"\",'Farm 1'!AN208)","v":""},{"$f":"IF('Farm 1'!AP208=\"\",\"\",'Farm 1'!AP208)","v":""},{"$f":"IF('Farm 1'!AR208=\"\",\"\",'Farm 1'!AR208)","v":""},{"$f":"IF('Farm 1'!AT208=\"\",\"\",'Farm 1'!AT208)","v":""},{"$f":"IF('Farm 1'!AV208=\"\",\"\",'Farm 1'!AV208)","v":""},{"$f":"IF('Farm 1'!AX208=\"\",\"\",'Farm 1'!AX208)","v":""},{"$f":"IF('Farm 1'!AZ208=\"\",\"\",'Farm 1'!AZ208)","v":""},{"$f":"IF('Farm 1'!BB208=\"\",\"\",'Farm 1'!BB208)","v":""},{"$f":"IF('Farm 1'!BD208=\"\",\"\",'Farm 1'!BD208)","v":""},{"$f":"IF('Farm 1'!BF208=\"\",\"\",'Farm 1'!BF208)","v":""},{"$f":"IF('Farm 1'!BH208=\"\",\"\",'Farm 1'!BH208)","v":""},{"$f":"IF('Farm 1'!BJ208=\"\",\"\",'Farm 1'!BJ208)","v":""},{"$f":"IF('Farm 1'!BL208=\"\",\"\",'Farm 1'!BL208)","v":""},{"$f":"IF('Farm 1'!BN208=\"\",\"\",'Farm 1'!BN208)","v":""},{"$f":"IF('Farm 1'!BP208=\"\",\"\",'Farm 1'!BP208)","v":""},{"$f":"IF('Farm 1'!BR208=\"\",\"\",'Farm 1'!BR208)","v":""},{"$f":"IF('Farm 1'!BT208=\"\",\"\",'Farm 1'!BT208)","v":""},{"$f":"IF('Farm 1'!BV208=\"\",\"\",'Farm 1'!BV208)","v":""},{"$f":"IF('Farm 1'!BX208=\"\",\"\",'Farm 1'!BX208)","v":""},{"$f":"IF('Farm 1'!BZ208=\"\",\"\",'Farm 1'!BZ208)","v":""},{"$f":"IF('Farm 1'!CB208=\"\",\"\",'Farm 1'!CB208)","v":""},{"$f":"IF('Farm 1'!CD208=\"\",\"\",'Farm 1'!CD208)","v":""},{"$f":"IF('Farm 1'!CF208=\"\",\"\",'Farm 1'!CF208)","v":""},{"$f":"IF('Farm 1'!CH208=\"\",\"\",'Farm 1'!CH208)","v":""},{"$f":"IF('Farm 1'!CJ208=\"\",\"\",'Farm 1'!CJ208)","v":""},{"$f":"IF('Farm 1'!CL208=\"\",\"\",'Farm 1'!CL208)","v":""},{"$f":"IF('Farm 1'!CN208=\"\",\"\",'Farm 1'!CN208)","v":""},{"$f":"IF('Farm 1'!CP208=\"\",\"\",'Farm 1'!CP208)","v":""},{"$f":"IF('Farm 1'!CR208=\"\",\"\",'Farm 1'!CR208)","v":""},{"$f":"IF('Farm 1'!CT208=\"\",\"\",'Farm 1'!CT208)","v":""}]
[null,{"$f":"IF('Farm 1'!$AE$209=\"\",\"\",'Farm 1'!$AE$209)","v":""},{"$f":"IF('Farm 1'!$AF$209=\"\",\"\",'Farm 1'!$AF$209)","v":"5 ventilated rice Silos 13 250 t + dryer"},null,{"$f":"Inputs!$J$270","v":"USD"},{"$f":"SUM(G85:CM85)","v":4085753.6363636362},null,null,{"$f":"+$E690*I690","v":2042876.8181818181},0,0,0,2042876.8181818181,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Farm 1'!$AE$210=\"\",\"\",'Farm 1'!$AE$210)","v":""},{"$f":"IF('Farm 1'!$AF$210=\"\",\"\",'Farm 1'!$AF$210)","v":"Ventilated Silos paddy rice 200 t"},null,{"$f":"Inputs!$J$271","v":"USD"},173900.99999999997,null,null,{"$f":"+$E691*I691","v":0},0,173900.99999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Farm 1'!$AE$211=\"\",\"\",'Farm 1'!$AE$211)","v":""},{"$f":"IF('Farm 1'!$AF$211=\"\",\"\",'Farm 1'!$AF$211)","v":"Ventilated Silos 4000 t"},null,{"$f":"Inputs!$J$272","v":"USD"},669526.78201725287,null,null,{"$f":"+$E692*I692","v":0},0,0,0,0,0,669526.78201725287,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Farm 1'!$AE$212=\"\",\"\",'Farm 1'!$AE$212)","v":""},{"$f":"IF('Farm 1'!$AF$212=\"\",\"\",'Farm 1'!$AF$212)","v":"Rice mill 8 t/h"},null,{"$f":"VLOOKUP(C88,Inputs!$B$183:$J$279,9,FALSE)","v":"USD"},2116387.9545454541,null,null,{"$f":"+$E693*I693","v":1058193.9772727271},0,0,0,1058193.9772727271,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Farm 1'!$AE$213=\"\",\"\",'Farm 1'!$AE$213)","v":""},{"$f":"IF('Farm 1'!$AF$213=\"\",\"\",'Farm 1'!$AF$213)","v":"Weighbridge 50 t"},null,{"$f":"VLOOKUP(C89,Inputs!$B$183:$J$279,9,FALSE)","v":"EUR"},46000,null,null,{"$f":"+$E694*I694","v":46000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Farm 1'!$AE$214=\"\",\"\",'Farm 1'!$AE$214)","v":"Total production equipment"},null,null,null,7091569.3729263432,null,null,{"$f":"SUM(I85:I89)","v":3147070.7954545449},0,173900.99999999997,0,3101070.7954545449,0,669526.78201725287,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Farm 1'!$AE$215=\"\",\"\",'Farm 1'!$AE$215)","v":""},null,null,null,null,null,null,{"$f":"IF('Farm 1'!AJ215=\"\",\"\",'Farm 1'!AJ215)","v":""},{"$f":"IF('Farm 1'!AL215=\"\",\"\",'Farm 1'!AL215)","v":""},{"$f":"IF('Farm 1'!AN215=\"\",\"\",'Farm 1'!AN215)","v":""},{"$f":"IF('Farm 1'!AP215=\"\",\"\",'Farm 1'!AP215)","v":""},{"$f":"IF('Farm 1'!AR215=\"\",\"\",'Farm 1'!AR215)","v":""},{"$f":"IF('Farm 1'!AT215=\"\",\"\",'Farm 1'!AT215)","v":""},{"$f":"IF('Farm 1'!AV215=\"\",\"\",'Farm 1'!AV215)","v":""},{"$f":"IF('Farm 1'!AX215=\"\",\"\",'Farm 1'!AX215)","v":""},{"$f":"IF('Farm 1'!AZ215=\"\",\"\",'Farm 1'!AZ215)","v":""},{"$f":"IF('Farm 1'!BB215=\"\",\"\",'Farm 1'!BB215)","v":""},{"$f":"IF('Farm 1'!BD215=\"\",\"\",'Farm 1'!BD215)","v":""},{"$f":"IF('Farm 1'!BF215=\"\",\"\",'Farm 1'!BF215)","v":""},{"$f":"IF('Farm 1'!BH215=\"\",\"\",'Farm 1'!BH215)","v":""},{"$f":"IF('Farm 1'!BJ215=\"\",\"\",'Farm 1'!BJ215)","v":""},{"$f":"IF('Farm 1'!BL215=\"\",\"\",'Farm 1'!BL215)","v":""},{"$f":"IF('Farm 1'!BN215=\"\",\"\",'Farm 1'!BN215)","v":""},{"$f":"IF('Farm 1'!BP215=\"\",\"\",'Farm 1'!BP215)","v":""},{"$f":"IF('Farm 1'!BR215=\"\",\"\",'Farm 1'!BR215)","v":""},{"$f":"IF('Farm 1'!BT215=\"\",\"\",'Farm 1'!BT215)","v":""},{"$f":"IF('Farm 1'!BV215=\"\",\"\",'Farm 1'!BV215)","v":""},{"$f":"IF('Farm 1'!BX215=\"\",\"\",'Farm 1'!BX215)","v":""},{"$f":"IF('Farm 1'!BZ215=\"\",\"\",'Farm 1'!BZ215)","v":""},{"$f":"IF('Farm 1'!CB215=\"\",\"\",'Farm 1'!CB215)","v":""},{"$f":"IF('Farm 1'!CD215=\"\",\"\",'Farm 1'!CD215)","v":""},{"$f":"IF('Farm 1'!CF215=\"\",\"\",'Farm 1'!CF215)","v":""},{"$f":"IF('Farm 1'!CH215=\"\",\"\",'Farm 1'!CH215)","v":""},{"$f":"IF('Farm 1'!CJ215=\"\",\"\",'Farm 1'!CJ215)","v":""},{"$f":"IF('Farm 1'!CL215=\"\",\"\",'Farm 1'!CL215)","v":""},{"$f":"IF('Farm 1'!CN215=\"\",\"\",'Farm 1'!CN215)","v":""},{"$f":"IF('Farm 1'!CP215=\"\",\"\",'Farm 1'!CP215)","v":""},{"$f":"IF('Farm 1'!CR215=\"\",\"\",'Farm 1'!CR215)","v":""},{"$f":"IF('Farm 1'!CT215=\"\",\"\",'Farm 1'!CT215)","v":""}]
[null,{"$f":"IF('Farm 1'!$AE$216=\"\",\"\",'Farm 1'!$AE$216)","v":"OFFICE AND HOUSING EQUIPMENT"},null,null,null,null,null,null,{"$f":"IF('Farm 1'!AJ216=\"\",\"\",'Farm 1'!AJ216)","v":""},{"$f":"IF('Farm 1'!AL216=\"\",\"\",'Farm 1'!AL216)","v":""},{"$f":"IF('Farm 1'!AN216=\"\",\"\",'Farm 1'!AN216)","v":""},{"$f":"IF('Farm 1'!AP216=\"\",\"\",'Farm 1'!AP216)","v":""},{"$f":"IF('Farm 1'!AR216=\"\",\"\",'Farm 1'!AR216)","v":""},{"$f":"IF('Farm 1'!AT216=\"\",\"\",'Farm 1'!AT216)","v":""},{"$f":"IF('Farm 1'!AV216=\"\",\"\",'Farm 1'!AV216)","v":""},{"$f":"IF('Farm 1'!AX216=\"\",\"\",'Farm 1'!AX216)","v":""},{"$f":"IF('Farm 1'!AZ216=\"\",\"\",'Farm 1'!AZ216)","v":""},{"$f":"IF('Farm 1'!BB216=\"\",\"\",'Farm 1'!BB216)","v":""},{"$f":"IF('Farm 1'!BD216=\"\",\"\",'Farm 1'!BD216)","v":""},{"$f":"IF('Farm 1'!BF216=\"\",\"\",'Farm 1'!BF216)","v":""},{"$f":"IF('Farm 1'!BH216=\"\",\"\",'Farm 1'!BH216)","v":""},{"$f":"IF('Farm 1'!BJ216=\"\",\"\",'Farm 1'!BJ216)","v":""},{"$f":"IF('Farm 1'!BL216=\"\",\"\",'Farm 1'!BL216)","v":""},{"$f":"IF('Farm 1'!BN216=\"\",\"\",'Farm 1'!BN216)","v":""},{"$f":"IF('Farm 1'!BP216=\"\",\"\",'Farm 1'!BP216)","v":""},{"$f":"IF('Farm 1'!BR216=\"\",\"\",'Farm 1'!BR216)","v":""},{"$f":"IF('Farm 1'!BT216=\"\",\"\",'Farm 1'!BT216)","v":""},{"$f":"IF('Farm 1'!BV216=\"\",\"\",'Farm 1'!BV216)","v":""},{"$f":"IF('Farm 1'!BX216=\"\",\"\",'Farm 1'!BX216)","v":""},{"$f":"IF('Farm 1'!BZ216=\"\",\"\",'Farm 1'!BZ216)","v":""},{"$f":"IF('Farm 1'!CB216=\"\",\"\",'Farm 1'!CB216)","v":""},{"$f":"IF('Farm 1'!CD216=\"\",\"\",'Farm 1'!CD216)","v":""},{"$f":"IF('Farm 1'!CF216=\"\",\"\",'Farm 1'!CF216)","v":""},{"$f":"IF('Farm 1'!CH216=\"\",\"\",'Farm 1'!CH216)","v":""},{"$f":"IF('Farm 1'!CJ216=\"\",\"\",'Farm 1'!CJ216)","v":""},{"$f":"IF('Farm 1'!CL216=\"\",\"\",'Farm 1'!CL216)","v":""},{"$f":"IF('Farm 1'!CN216=\"\",\"\",'Farm 1'!CN216)","v":""},{"$f":"IF('Farm 1'!CP216=\"\",\"\",'Farm 1'!CP216)","v":""},{"$f":"IF('Farm 1'!CR216=\"\",\"\",'Farm 1'!CR216)","v":""},{"$f":"IF('Farm 1'!CT216=\"\",\"\",'Farm 1'!CT216)","v":""}]
[null,{"$f":"IF('Farm 1'!$AE$217=\"\",\"\",'Farm 1'!$AE$217)","v":""},{"$f":"IF('Farm 1'!$AF$217=\"\",\"\",'Farm 1'!$AF$217)","v":"Office equipment"},null,{"$f":"VLOOKUP(C93,Inputs!$B$183:$J$279,9,FALSE)","v":"EUR"},{"$f":"SUM(G93:CM93)","v":110000},null,null,{"$f":"+$E698*I698","v":0},0,25000,0,15000,0,0,0,0,0,0,0,25000,0,0,0,0,0,0,0,20000,0,0,0,25000,0,0,0,0,0,0,0]
[null,{"$f":"IF('Farm 1'!$AE$218=\"\",\"\",'Farm 1'!$AE$218)","v":""},{"$f":"IF('Farm 1'!$AF$218=\"\",\"\",'Farm 1'!$AF$218)","v":"Crop management software"},null,{"$f":"VLOOKUP(C94,Inputs!$B$183:$J$279,9,FALSE)","v":"EUR"},{"$f":"SUM(G94:CM94)","v":36000},null,null,{"$f":"+$E699*I699","v":0},0,18000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18000,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Farm 1'!$AE$219=\"\",\"\",'Farm 1'!$AE$219)","v":""},{"$f":"IF('Farm 1'!$AF$219=\"\",\"\",'Farm 1'!$AF$219)","v":"ERP sofware"},null,{"$f":"VLOOKUP(C95,Inputs!$B$183:$J$279,9,FALSE)","v":"EUR"},40000,null,null,{"$f":"+$E700*I700","v":0},0,20000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20000,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Farm 1'!$AE$220=\"\",\"\",'Farm 1'!$AE$220)","v":""},{"$f":"IF('Farm 1'!$AF$220=\"\",\"\",'Farm 1'!$AF$220)","v":"Housing equipment"},null,{"$f":"Inputs!J211","v":"EUR"},168000,null,null,{"$f":"+$E701*I701","v":0},0,48000,0,0,0,0,0,0,0,0,0,48000,0,0,0,0,0,0,0,24000,0,0,0,48000,0,0,0,0,0,0,0]
[null,{"$f":"IF('Farm 1'!$AE$221=\"\",\"\",'Farm 1'!$AE$221)","v":"Total office and housing equipment"},null,null,null,354000,null,null,{"$f":"SUM(I93:I96)","v":0},0,111000,0,15000,0,0,0,0,0,0,0,73000,0,0,0,0,0,0,0,82000,0,0,0,73000,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF('Farm 1'!AJ222=\"\",\"\",'Farm 1'!AJ222)","v":""},{"$f":"IF('Farm 1'!AL222=\"\",\"\",'Farm 1'!AL222)","v":""},{"$f":"IF('Farm 1'!AN222=\"\",\"\",'Farm 1'!AN222)","v":""},{"$f":"IF('Farm 1'!AP222=\"\",\"\",'Farm 1'!AP222)","v":""},{"$f":"IF('Farm 1'!AR222=\"\",\"\",'Farm 1'!AR222)","v":""},{"$f":"IF('Farm 1'!AT222=\"\",\"\",'Farm 1'!AT222)","v":""},{"$f":"IF('Farm 1'!AV222=\"\",\"\",'Farm 1'!AV222)","v":""},{"$f":"IF('Farm 1'!AX222=\"\",\"\",'Farm 1'!AX222)","v":""},{"$f":"IF('Farm 1'!AZ222=\"\",\"\",'Farm 1'!AZ222)","v":""},{"$f":"IF('Farm 1'!BB222=\"\",\"\",'Farm 1'!BB222)","v":""},{"$f":"IF('Farm 1'!BD222=\"\",\"\",'Farm 1'!BD222)","v":""},{"$f":"IF('Farm 1'!BF222=\"\",\"\",'Farm 1'!BF222)","v":""},{"$f":"IF('Farm 1'!BH222=\"\",\"\",'Farm 1'!BH222)","v":""},{"$f":"IF('Farm 1'!BJ222=\"\",\"\",'Farm 1'!BJ222)","v":""},{"$f":"IF('Farm 1'!BL222=\"\",\"\",'Farm 1'!BL222)","v":""},{"$f":"IF('Farm 1'!BN222=\"\",\"\",'Farm 1'!BN222)","v":""},{"$f":"IF('Farm 1'!BP222=\"\",\"\",'Farm 1'!BP222)","v":""},{"$f":"IF('Farm 1'!BR222=\"\",\"\",'Farm 1'!BR222)","v":""},{"$f":"IF('Farm 1'!BT222=\"\",\"\",'Farm 1'!BT222)","v":""},{"$f":"IF('Farm 1'!BV222=\"\",\"\",'Farm 1'!BV222)","v":""},{"$f":"IF('Farm 1'!BX222=\"\",\"\",'Farm 1'!BX222)","v":""},{"$f":"IF('Farm 1'!BZ222=\"\",\"\",'Farm 1'!BZ222)","v":""},{"$f":"IF('Farm 1'!CB222=\"\",\"\",'Farm 1'!CB222)","v":""},{"$f":"IF('Farm 1'!CD222=\"\",\"\",'Farm 1'!CD222)","v":""},{"$f":"IF('Farm 1'!CF222=\"\",\"\",'Farm 1'!CF222)","v":""},{"$f":"IF('Farm 1'!CH222=\"\",\"\",'Farm 1'!CH222)","v":""},{"$f":"IF('Farm 1'!CJ222=\"\",\"\",'Farm 1'!CJ222)","v":""},{"$f":"IF('Farm 1'!CL222=\"\",\"\",'Farm 1'!CL222)","v":""},{"$f":"IF('Farm 1'!CN222=\"\",\"\",'Farm 1'!CN222)","v":""},{"$f":"IF('Farm 1'!CP222=\"\",\"\",'Farm 1'!CP222)","v":""},{"$f":"IF('Farm 1'!CR222=\"\",\"\",'Farm 1'!CR222)","v":""},{"$f":"IF('Farm 1'!CT222=\"\",\"\",'Farm 1'!CT222)","v":""}]
[null,"Total - Farm 1",null,null,null,{"$f":"SUM(G99:CM99)","v":26255916.417048376},null,null,{"$f":"+I97+I90+I82+I76+I46+I35","v":8422405.4499352984},0,4924295.28175369,0,5922620.8506761827,0,1006283.0820172528,0,5000,0,5000,0,221000,0,5000,0,1673753.1263329759,0,2321587.1263329759,0,1176215.1999999997,0,467756.29999999993,0,78000,0,17000,0,5000,0,5000,0]
[]
[]
[null,"Trading",null,null,"Original currency"]
[]
[null,{"$f":"IF('Trading 1 Farm'!$AE$145=\"\",\"\",'Trading 1 Farm'!$AE$145)","v":"LIGHT VEHICLES"},null,null,null,null,null,null,{"$f":"IF('Trading 1 Farm'!AJ145=\"\",\"\",'Trading 1 Farm'!AJ145)","v":""},{"$f":"IF('Trading 1 Farm'!AL145=\"\",\"\",'Trading 1 Farm'!AL145)","v":""},{"$f":"IF('Trading 1 Farm'!AN145=\"\",\"\",'Trading 1 Farm'!AN145)","v":""},{"$f":"IF('Trading 1 Farm'!AP145=\"\",\"\",'Trading 1 Farm'!AP145)","v":""},{"$f":"IF('Trading 1 Farm'!AR145=\"\",\"\",'Trading 1 Farm'!AR145)","v":""},{"$f":"IF('Trading 1 Farm'!AT145=\"\",\"\",'Trading 1 Farm'!AT145)","v":""},{"$f":"IF('Trading 1 Farm'!AV145=\"\",\"\",'Trading 1 Farm'!AV145)","v":""},{"$f":"IF('Trading 1 Farm'!AX145=\"\",\"\",'Trading 1 Farm'!AX145)","v":""},{"$f":"IF('Trading 1 Farm'!AZ145=\"\",\"\",'Trading 1 Farm'!AZ145)","v":""},{"$f":"IF('Trading 1 Farm'!BB145=\"\",\"\",'Trading 1 Farm'!BB145)","v":""},{"$f":"IF('Trading 1 Farm'!BD145=\"\",\"\",'Trading 1 Farm'!BD145)","v":""},{"$f":"IF('Trading 1 Farm'!BF145=\"\",\"\",'Trading 1 Farm'!BF145)","v":""},{"$f":"IF('Trading 1 Farm'!BH145=\"\",\"\",'Trading 1 Farm'!BH145)","v":""},{"$f":"IF('Trading 1 Farm'!BJ145=\"\",\"\",'Trading 1 Farm'!BJ145)","v":""},{"$f":"IF('Trading 1 Farm'!BL145=\"\",\"\",'Trading 1 Farm'!BL145)","v":""},{"$f":"IF('Trading 1 Farm'!BN145=\"\",\"\",'Trading 1 Farm'!BN145)","v":""},{"$f":"IF('Trading 1 Farm'!BP145=\"\",\"\",'Trading 1 Farm'!BP145)","v":""},{"$f":"IF('Trading 1 Farm'!BR145=\"\",\"\",'Trading 1 Farm'!BR145)","v":""},{"$f":"IF('Trading 1 Farm'!BT145=\"\",\"\",'Trading 1 Farm'!BT145)","v":""},{"$f":"IF('Trading 1 Farm'!BV145=\"\",\"\",'Trading 1 Farm'!BV145)","v":""},{"$f":"IF('Trading 1 Farm'!BX145=\"\",\"\",'Trading 1 Farm'!BX145)","v":""},{"$f":"IF('Trading 1 Farm'!BZ145=\"\",\"\",'Trading 1 Farm'!BZ145)","v":""},{"$f":"IF('Trading 1 Farm'!CB145=\"\",\"\",'Trading 1 Farm'!CB145)","v":""},{"$f":"IF('Trading 1 Farm'!CD145=\"\",\"\",'Trading 1 Farm'!CD145)","v":""},{"$f":"IF('Trading 1 Farm'!CF145=\"\",\"\",'Trading 1 Farm'!CF145)","v":""},{"$f":"IF('Trading 1 Farm'!CH145=\"\",\"\",'Trading 1 Farm'!CH145)","v":""},{"$f":"IF('Trading 1 Farm'!CJ145=\"\",\"\",'Trading 1 Farm'!CJ145)","v":""},{"$f":"IF('Trading 1 Farm'!CL145=\"\",\"\",'Trading 1 Farm'!CL145)","v":""},{"$f":"IF('Trading 1 Farm'!CN145=\"\",\"\",'Trading 1 Farm'!CN145)","v":""},{"$f":"IF('Trading 1 Farm'!CP145=\"\",\"\",'Trading 1 Farm'!CP145)","v":""},{"$f":"IF('Trading 1 Farm'!CR145=\"\",\"\",'Trading 1 Farm'!CR145)","v":""},{"$f":"IF('Trading 1 Farm'!CT145=\"\",\"\",'Trading 1 Farm'!CT145)","v":""}]
[null,{"$f":"IF('Trading 1 Farm'!$AE$148=\"\",\"\",'Trading 1 Farm'!$AE$148)","v":""},{"$f":"IF('Trading 1 Farm'!$AF$148=\"\",\"\",'Trading 1 Farm'!$AF$148)","v":"Motorcycles Senegal"},null,{"$f":"VLOOKUP(C105,Inputs!$B$183:$J$279,9,FALSE)","v":"EUR"},{"$f":"SUM(G105:CM105)","v":42000},null,null,{"$f":"+$E710*I710","v":6000},0,3000,0,3000,0,0,0,0,0,6000,0,3000,0,3000,0,0,0,0,0,6000,0,3000,0,3000,0,0,0,0,0,6000,0]
[null,{"$f":"IF('Trading 1 Farm'!$AE$149=\"\",\"\",'Trading 1 Farm'!$AE$149)","v":"Total light vehicles"},null,null,null,{"$f":"SUM(G106:CM106)","v":42000},null,null,{"$f":"SUM(I105)","v":6000},0,3000,0,3000,0,0,0,0,0,6000,0,3000,0,3000,0,0,0,0,0,6000,0,3000,0,3000,0,0,0,0,0,6000,0]
[null,{"$f":"IF('Trading 1 Farm'!$AE$150=\"\",\"\",'Trading 1 Farm'!$AE$150)","v":""},null,null,null,null,null,null,{"$f":"IF('Trading 1 Farm'!AJ150=\"\",\"\",'Trading 1 Farm'!AJ150)","v":""},{"$f":"IF('Trading 1 Farm'!AL150=\"\",\"\",'Trading 1 Farm'!AL150)","v":""},{"$f":"IF('Trading 1 Farm'!AN150=\"\",\"\",'Trading 1 Farm'!AN150)","v":""},{"$f":"IF('Trading 1 Farm'!AP150=\"\",\"\",'Trading 1 Farm'!AP150)","v":""},{"$f":"IF('Trading 1 Farm'!AR150=\"\",\"\",'Trading 1 Farm'!AR150)","v":""},{"$f":"IF('Trading 1 Farm'!AT150=\"\",\"\",'Trading 1 Farm'!AT150)","v":""},{"$f":"IF('Trading 1 Farm'!AV150=\"\",\"\",'Trading 1 Farm'!AV150)","v":""},{"$f":"IF('Trading 1 Farm'!AX150=\"\",\"\",'Trading 1 Farm'!AX150)","v":""},{"$f":"IF('Trading 1 Farm'!AZ150=\"\",\"\",'Trading 1 Farm'!AZ150)","v":""},{"$f":"IF('Trading 1 Farm'!BB150=\"\",\"\",'Trading 1 Farm'!BB150)","v":""},{"$f":"IF('Trading 1 Farm'!BD150=\"\",\"\",'Trading 1 Farm'!BD150)","v":""},{"$f":"IF('Trading 1 Farm'!BF150=\"\",\"\",'Trading 1 Farm'!BF150)","v":""},{"$f":"IF('Trading 1 Farm'!BH150=\"\",\"\",'Trading 1 Farm'!BH150)","v":""},{"$f":"IF('Trading 1 Farm'!BJ150=\"\",\"\",'Trading 1 Farm'!BJ150)","v":""},{"$f":"IF('Trading 1 Farm'!BL150=\"\",\"\",'Trading 1 Farm'!BL150)","v":""},{"$f":"IF('Trading 1 Farm'!BN150=\"\",\"\",'Trading 1 Farm'!BN150)","v":""},{"$f":"IF('Trading 1 Farm'!BP150=\"\",\"\",'Trading 1 Farm'!BP150)","v":""},{"$f":"IF('Trading 1 Farm'!BR150=\"\",\"\",'Trading 1 Farm'!BR150)","v":""},{"$f":"IF('Trading 1 Farm'!BT150=\"\",\"\",'Trading 1 Farm'!BT150)","v":""},{"$f":"IF('Trading 1 Farm'!BV150=\"\",\"\",'Trading 1 Farm'!BV150)","v":""},{"$f":"IF('Trading 1 Farm'!BX150=\"\",\"\",'Trading 1 Farm'!BX150)","v":""},{"$f":"IF('Trading 1 Farm'!BZ150=\"\",\"\",'Trading 1 Farm'!BZ150)","v":""},{"$f":"IF('Trading 1 Farm'!CB150=\"\",\"\",'Trading 1 Farm'!CB150)","v":""},{"$f":"IF('Trading 1 Farm'!CD150=\"\",\"\",'Trading 1 Farm'!CD150)","v":""},{"$f":"IF('Trading 1 Farm'!CF150=\"\",\"\",'Trading 1 Farm'!CF150)","v":""},{"$f":"IF('Trading 1 Farm'!CH150=\"\",\"\",'Trading 1 Farm'!CH150)","v":""},{"$f":"IF('Trading 1 Farm'!CJ150=\"\",\"\",'Trading 1 Farm'!CJ150)","v":""},{"$f":"IF('Trading 1 Farm'!CL150=\"\",\"\",'Trading 1 Farm'!CL150)","v":""},{"$f":"IF('Trading 1 Farm'!CN150=\"\",\"\",'Trading 1 Farm'!CN150)","v":""},{"$f":"IF('Trading 1 Farm'!CP150=\"\",\"\",'Trading 1 Farm'!CP150)","v":""},{"$f":"IF('Trading 1 Farm'!CR150=\"\",\"\",'Trading 1 Farm'!CR150)","v":""},{"$f":"IF('Trading 1 Farm'!CT150=\"\",\"\",'Trading 1 Farm'!CT150)","v":""}]
[null,{"$f":"IF('Trading 1 Farm'!$AE$151=\"\",\"\",'Trading 1 Farm'!$AE$151)","v":"PRODUCTION EQUIPMENT"},null,null,null,null,null,null,{"$f":"IF('Trading 1 Farm'!AJ151=\"\",\"\",'Trading 1 Farm'!AJ151)","v":""},{"$f":"IF('Trading 1 Farm'!AL151=\"\",\"\",'Trading 1 Farm'!AL151)","v":""},{"$f":"IF('Trading 1 Farm'!AN151=\"\",\"\",'Trading 1 Farm'!AN151)","v":""},{"$f":"IF('Trading 1 Farm'!AP151=\"\",\"\",'Trading 1 Farm'!AP151)","v":""},{"$f":"IF('Trading 1 Farm'!AR151=\"\",\"\",'Trading 1 Farm'!AR151)","v":""},{"$f":"IF('Trading 1 Farm'!AT151=\"\",\"\",'Trading 1 Farm'!AT151)","v":""},{"$f":"IF('Trading 1 Farm'!AV151=\"\",\"\",'Trading 1 Farm'!AV151)","v":""},{"$f":"IF('Trading 1 Farm'!AX151=\"\",\"\",'Trading 1 Farm'!AX151)","v":""},{"$f":"IF('Trading 1 Farm'!AZ151=\"\",\"\",'Trading 1 Farm'!AZ151)","v":""},{"$f":"IF('Trading 1 Farm'!BB151=\"\",\"\",'Trading 1 Farm'!BB151)","v":""},{"$f":"IF('Trading 1 Farm'!BD151=\"\",\"\",'Trading 1 Farm'!BD151)","v":""},{"$f":"IF('Trading 1 Farm'!BF151=\"\",\"\",'Trading 1 Farm'!BF151)","v":""},{"$f":"IF('Trading 1 Farm'!BH151=\"\",\"\",'Trading 1 Farm'!BH151)","v":""},{"$f":"IF('Trading 1 Farm'!BJ151=\"\",\"\",'Trading 1 Farm'!BJ151)","v":""},{"$f":"IF('Trading 1 Farm'!BL151=\"\",\"\",'Trading 1 Farm'!BL151)","v":""},{"$f":"IF('Trading 1 Farm'!BN151=\"\",\"\",'Trading 1 Farm'!BN151)","v":""},{"$f":"IF('Trading 1 Farm'!BP151=\"\",\"\",'Trading 1 Farm'!BP151)","v":""},{"$f":"IF('Trading 1 Farm'!BR151=\"\",\"\",'Trading 1 Farm'!BR151)","v":""},{"$f":"IF('Trading 1 Farm'!BT151=\"\",\"\",'Trading 1 Farm'!BT151)","v":""},{"$f":"IF('Trading 1 Farm'!BV151=\"\",\"\",'Trading 1 Farm'!BV151)","v":""},{"$f":"IF('Trading 1 Farm'!BX151=\"\",\"\",'Trading 1 Farm'!BX151)","v":""},{"$f":"IF('Trading 1 Farm'!BZ151=\"\",\"\",'Trading 1 Farm'!BZ151)","v":""},{"$f":"IF('Trading 1 Farm'!CB151=\"\",\"\",'Trading 1 Farm'!CB151)","v":""},{"$f":"IF('Trading 1 Farm'!CD151=\"\",\"\",'Trading 1 Farm'!CD151)","v":""},{"$f":"IF('Trading 1 Farm'!CF151=\"\",\"\",'Trading 1 Farm'!CF151)","v":""},{"$f":"IF('Trading 1 Farm'!CH151=\"\",\"\",'Trading 1 Farm'!CH151)","v":""},{"$f":"IF('Trading 1 Farm'!CJ151=\"\",\"\",'Trading 1 Farm'!CJ151)","v":""},{"$f":"IF('Trading 1 Farm'!CL151=\"\",\"\",'Trading 1 Farm'!CL151)","v":""},{"$f":"IF('Trading 1 Farm'!CN151=\"\",\"\",'Trading 1 Farm'!CN151)","v":""},{"$f":"IF('Trading 1 Farm'!CP151=\"\",\"\",'Trading 1 Farm'!CP151)","v":""},{"$f":"IF('Trading 1 Farm'!CR151=\"\",\"\",'Trading 1 Farm'!CR151)","v":""},{"$f":"IF('Trading 1 Farm'!CT151=\"\",\"\",'Trading 1 Farm'!CT151)","v":""}]
[null,{"$f":"IF('Trading 1 Farm'!$AE$154=\"\",\"\",'Trading 1 Farm'!$AE$154)","v":""},{"$f":"IF('Trading 1 Farm'!$AF$154=\"\",\"\",'Trading 1 Farm'!$AF$154)","v":"Ventilated cereal silos 1815 t"},null,"EUR",{"$f":"SUM(G109:CM109)","v":1082575.5985401459},null,null,{"$f":"+$E714*I714","v":541287.79927007295},0,0,0,0,0,541287.79927007295,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Trading 1 Farm'!$AE$159=\"\",\"\",'Trading 1 Farm'!$AE$159)","v":"Total production equipment"},null,null,null,{"$f":"SUM(G110:CM110)","v":1082575.5985401459},null,null,{"$f":"SUM(I109)","v":541287.79927007295},0,0,0,0,0,541287.79927007295,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Trading 1 Farm'!$AE$160=\"\",\"\",'Trading 1 Farm'!$AE$160)","v":""},null,null,null,null,null,null,{"$f":"IF('Trading 1 Farm'!AJ160=\"\",\"\",'Trading 1 Farm'!AJ160)","v":""},{"$f":"IF('Trading 1 Farm'!AL160=\"\",\"\",'Trading 1 Farm'!AL160)","v":""},{"$f":"IF('Trading 1 Farm'!AN160=\"\",\"\",'Trading 1 Farm'!AN160)","v":""},{"$f":"IF('Trading 1 Farm'!AP160=\"\",\"\",'Trading 1 Farm'!AP160)","v":""},{"$f":"IF('Trading 1 Farm'!AR160=\"\",\"\",'Trading 1 Farm'!AR160)","v":""},{"$f":"IF('Trading 1 Farm'!AT160=\"\",\"\",'Trading 1 Farm'!AT160)","v":""},{"$f":"IF('Trading 1 Farm'!AV160=\"\",\"\",'Trading 1 Farm'!AV160)","v":""},{"$f":"IF('Trading 1 Farm'!AX160=\"\",\"\",'Trading 1 Farm'!AX160)","v":""},{"$f":"IF('Trading 1 Farm'!AZ160=\"\",\"\",'Trading 1 Farm'!AZ160)","v":""},{"$f":"IF('Trading 1 Farm'!BB160=\"\",\"\",'Trading 1 Farm'!BB160)","v":""},{"$f":"IF('Trading 1 Farm'!BD160=\"\",\"\",'Trading 1 Farm'!BD160)","v":""},{"$f":"IF('Trading 1 Farm'!BF160=\"\",\"\",'Trading 1 Farm'!BF160)","v":""},{"$f":"IF('Trading 1 Farm'!BH160=\"\",\"\",'Trading 1 Farm'!BH160)","v":""},{"$f":"IF('Trading 1 Farm'!BJ160=\"\",\"\",'Trading 1 Farm'!BJ160)","v":""},{"$f":"IF('Trading 1 Farm'!BL160=\"\",\"\",'Trading 1 Farm'!BL160)","v":""},{"$f":"IF('Trading 1 Farm'!BN160=\"\",\"\",'Trading 1 Farm'!BN160)","v":""},{"$f":"IF('Trading 1 Farm'!BP160=\"\",\"\",'Trading 1 Farm'!BP160)","v":""},{"$f":"IF('Trading 1 Farm'!BR160=\"\",\"\",'Trading 1 Farm'!BR160)","v":""},{"$f":"IF('Trading 1 Farm'!BT160=\"\",\"\",'Trading 1 Farm'!BT160)","v":""},{"$f":"IF('Trading 1 Farm'!BV160=\"\",\"\",'Trading 1 Farm'!BV160)","v":""},{"$f":"IF('Trading 1 Farm'!BX160=\"\",\"\",'Trading 1 Farm'!BX160)","v":""},{"$f":"IF('Trading 1 Farm'!BZ160=\"\",\"\",'Trading 1 Farm'!BZ160)","v":""},{"$f":"IF('Trading 1 Farm'!CB160=\"\",\"\",'Trading 1 Farm'!CB160)","v":""},{"$f":"IF('Trading 1 Farm'!CD160=\"\",\"\",'Trading 1 Farm'!CD160)","v":""},{"$f":"IF('Trading 1 Farm'!CF160=\"\",\"\",'Trading 1 Farm'!CF160)","v":""},{"$f":"IF('Trading 1 Farm'!CH160=\"\",\"\",'Trading 1 Farm'!CH160)","v":""},{"$f":"IF('Trading 1 Farm'!CJ160=\"\",\"\",'Trading 1 Farm'!CJ160)","v":""},{"$f":"IF('Trading 1 Farm'!CL160=\"\",\"\",'Trading 1 Farm'!CL160)","v":""},{"$f":"IF('Trading 1 Farm'!CN160=\"\",\"\",'Trading 1 Farm'!CN160)","v":""},{"$f":"IF('Trading 1 Farm'!CP160=\"\",\"\",'Trading 1 Farm'!CP160)","v":""},{"$f":"IF('Trading 1 Farm'!CR160=\"\",\"\",'Trading 1 Farm'!CR160)","v":""},{"$f":"IF('Trading 1 Farm'!CT160=\"\",\"\",'Trading 1 Farm'!CT160)","v":""}]
[null,{"$f":"IF('Trading 1 Farm'!$AE$161=\"\",\"\",'Trading 1 Farm'!$AE$161)","v":"OFFICE AND HOUSING EQUIPMENT"},null,null,null,null,null,null,{"$f":"IF('Trading 1 Farm'!AJ161=\"\",\"\",'Trading 1 Farm'!AJ161)","v":""},{"$f":"IF('Trading 1 Farm'!AL161=\"\",\"\",'Trading 1 Farm'!AL161)","v":""},{"$f":"IF('Trading 1 Farm'!AN161=\"\",\"\",'Trading 1 Farm'!AN161)","v":""},{"$f":"IF('Trading 1 Farm'!AP161=\"\",\"\",'Trading 1 Farm'!AP161)","v":""},{"$f":"IF('Trading 1 Farm'!AR161=\"\",\"\",'Trading 1 Farm'!AR161)","v":""},{"$f":"IF('Trading 1 Farm'!AT161=\"\",\"\",'Trading 1 Farm'!AT161)","v":""},{"$f":"IF('Trading 1 Farm'!AV161=\"\",\"\",'Trading 1 Farm'!AV161)","v":""},{"$f":"IF('Trading 1 Farm'!AX161=\"\",\"\",'Trading 1 Farm'!AX161)","v":""},{"$f":"IF('Trading 1 Farm'!AZ161=\"\",\"\",'Trading 1 Farm'!AZ161)","v":""},{"$f":"IF('Trading 1 Farm'!BB161=\"\",\"\",'Trading 1 Farm'!BB161)","v":""},{"$f":"IF('Trading 1 Farm'!BD161=\"\",\"\",'Trading 1 Farm'!BD161)","v":""},{"$f":"IF('Trading 1 Farm'!BF161=\"\",\"\",'Trading 1 Farm'!BF161)","v":""},{"$f":"IF('Trading 1 Farm'!BH161=\"\",\"\",'Trading 1 Farm'!BH161)","v":""},{"$f":"IF('Trading 1 Farm'!BJ161=\"\",\"\",'Trading 1 Farm'!BJ161)","v":""},{"$f":"IF('Trading 1 Farm'!BL161=\"\",\"\",'Trading 1 Farm'!BL161)","v":""},{"$f":"IF('Trading 1 Farm'!BN161=\"\",\"\",'Trading 1 Farm'!BN161)","v":""},{"$f":"IF('Trading 1 Farm'!BP161=\"\",\"\",'Trading 1 Farm'!BP161)","v":""},{"$f":"IF('Trading 1 Farm'!BR161=\"\",\"\",'Trading 1 Farm'!BR161)","v":""},{"$f":"IF('Trading 1 Farm'!BT161=\"\",\"\",'Trading 1 Farm'!BT161)","v":""},{"$f":"IF('Trading 1 Farm'!BV161=\"\",\"\",'Trading 1 Farm'!BV161)","v":""},{"$f":"IF('Trading 1 Farm'!BX161=\"\",\"\",'Trading 1 Farm'!BX161)","v":""},{"$f":"IF('Trading 1 Farm'!BZ161=\"\",\"\",'Trading 1 Farm'!BZ161)","v":""},{"$f":"IF('Trading 1 Farm'!CB161=\"\",\"\",'Trading 1 Farm'!CB161)","v":""},{"$f":"IF('Trading 1 Farm'!CD161=\"\",\"\",'Trading 1 Farm'!CD161)","v":""},{"$f":"IF('Trading 1 Farm'!CF161=\"\",\"\",'Trading 1 Farm'!CF161)","v":""},{"$f":"IF('Trading 1 Farm'!CH161=\"\",\"\",'Trading 1 Farm'!CH161)","v":""},{"$f":"IF('Trading 1 Farm'!CJ161=\"\",\"\",'Trading 1 Farm'!CJ161)","v":""},{"$f":"IF('Trading 1 Farm'!CL161=\"\",\"\",'Trading 1 Farm'!CL161)","v":""},{"$f":"IF('Trading 1 Farm'!CN161=\"\",\"\",'Trading 1 Farm'!CN161)","v":""},{"$f":"IF('Trading 1 Farm'!CP161=\"\",\"\",'Trading 1 Farm'!CP161)","v":""},{"$f":"IF('Trading 1 Farm'!CR161=\"\",\"\",'Trading 1 Farm'!CR161)","v":""},{"$f":"IF('Trading 1 Farm'!CT161=\"\",\"\",'Trading 1 Farm'!CT161)","v":""}]
[null,{"$f":"IF('Trading 1 Farm'!$AE$162=\"\",\"\",'Trading 1 Farm'!$AE$162)","v":""},{"$f":"IF('Trading 1 Farm'!$AF$162=\"\",\"\",'Trading 1 Farm'!$AF$162)","v":"Office equipment"},null,{"$f":"VLOOKUP(C113,Inputs!$B$183:$J$279,9,FALSE)","v":"EUR"},{"$f":"SUM(G113:CM113)","v":20000},null,null,{"$f":"+$E718*I718","v":10000},0,5000,0,5000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Trading 1 Farm'!$AE$164=\"\",\"\",'Trading 1 Farm'!$AE$164)","v":"Total office and housing equipment"},null,null,null,{"$f":"SUM(G114:CM114)","v":20000},null,null,{"$f":"SUM(I113)","v":10000},0,5000,0,5000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Trading 1 Farm'!$AE$165=\"\",\"\",'Trading 1 Farm'!$AE$165)","v":""},null,null,null,null,null,null,{"$f":"IF('Trading 1 Farm'!AJ165=\"\",\"\",'Trading 1 Farm'!AJ165)","v":""},{"$f":"IF('Trading 1 Farm'!AL165=\"\",\"\",'Trading 1 Farm'!AL165)","v":""},{"$f":"IF('Trading 1 Farm'!AN165=\"\",\"\",'Trading 1 Farm'!AN165)","v":""},{"$f":"IF('Trading 1 Farm'!AP165=\"\",\"\",'Trading 1 Farm'!AP165)","v":""},{"$f":"IF('Trading 1 Farm'!AR165=\"\",\"\",'Trading 1 Farm'!AR165)","v":""},{"$f":"IF('Trading 1 Farm'!AT165=\"\",\"\",'Trading 1 Farm'!AT165)","v":""},{"$f":"IF('Trading 1 Farm'!AV165=\"\",\"\",'Trading 1 Farm'!AV165)","v":""},{"$f":"IF('Trading 1 Farm'!AX165=\"\",\"\",'Trading 1 Farm'!AX165)","v":""},{"$f":"IF('Trading 1 Farm'!AZ165=\"\",\"\",'Trading 1 Farm'!AZ165)","v":""},{"$f":"IF('Trading 1 Farm'!BB165=\"\",\"\",'Trading 1 Farm'!BB165)","v":""},{"$f":"IF('Trading 1 Farm'!BD165=\"\",\"\",'Trading 1 Farm'!BD165)","v":""},{"$f":"IF('Trading 1 Farm'!BF165=\"\",\"\",'Trading 1 Farm'!BF165)","v":""},{"$f":"IF('Trading 1 Farm'!BH165=\"\",\"\",'Trading 1 Farm'!BH165)","v":""},{"$f":"IF('Trading 1 Farm'!BJ165=\"\",\"\",'Trading 1 Farm'!BJ165)","v":""},{"$f":"IF('Trading 1 Farm'!BL165=\"\",\"\",'Trading 1 Farm'!BL165)","v":""},{"$f":"IF('Trading 1 Farm'!BN165=\"\",\"\",'Trading 1 Farm'!BN165)","v":""},{"$f":"IF('Trading 1 Farm'!BP165=\"\",\"\",'Trading 1 Farm'!BP165)","v":""},{"$f":"IF('Trading 1 Farm'!BR165=\"\",\"\",'Trading 1 Farm'!BR165)","v":""},{"$f":"IF('Trading 1 Farm'!BT165=\"\",\"\",'Trading 1 Farm'!BT165)","v":""},{"$f":"IF('Trading 1 Farm'!BV165=\"\",\"\",'Trading 1 Farm'!BV165)","v":""},{"$f":"IF('Trading 1 Farm'!BX165=\"\",\"\",'Trading 1 Farm'!BX165)","v":""},{"$f":"IF('Trading 1 Farm'!BZ165=\"\",\"\",'Trading 1 Farm'!BZ165)","v":""},{"$f":"IF('Trading 1 Farm'!CB165=\"\",\"\",'Trading 1 Farm'!CB165)","v":""},{"$f":"IF('Trading 1 Farm'!CD165=\"\",\"\",'Trading 1 Farm'!CD165)","v":""},{"$f":"IF('Trading 1 Farm'!CF165=\"\",\"\",'Trading 1 Farm'!CF165)","v":""},{"$f":"IF('Trading 1 Farm'!CH165=\"\",\"\",'Trading 1 Farm'!CH165)","v":""},{"$f":"IF('Trading 1 Farm'!CJ165=\"\",\"\",'Trading 1 Farm'!CJ165)","v":""},{"$f":"IF('Trading 1 Farm'!CL165=\"\",\"\",'Trading 1 Farm'!CL165)","v":""},{"$f":"IF('Trading 1 Farm'!CN165=\"\",\"\",'Trading 1 Farm'!CN165)","v":""},{"$f":"IF('Trading 1 Farm'!CP165=\"\",\"\",'Trading 1 Farm'!CP165)","v":""},{"$f":"IF('Trading 1 Farm'!CR165=\"\",\"\",'Trading 1 Farm'!CR165)","v":""},{"$f":"IF('Trading 1 Farm'!CT165=\"\",\"\",'Trading 1 Farm'!CT165)","v":""}]
[null,"Total - Trading",null,null,null,{"$f":"SUM(G116:CM116)","v":1144575.5985401459},null,null,{"$f":"+I106+I110+I114","v":557287.79927007295},0,8000,0,8000,0,541287.79927007295,0,0,0,6000,0,3000,0,3000,0,0,0,0,0,6000,0,3000,0,3000,0,0,0,0,0,6000,0]
[]
[]
[null,"TP",null,null,"Original currency"]
[]
[null,{"$f":"IF(TP!$AE$133=\"\",\"\",TP!$AE$133)","v":"Core civil engineering equipment"}]
[null,{"$f":"IF(TP!$AE$134=\"\",\"\",TP!$AE$134)","v":""},{"$f":"IF(TP!$AF$134=\"\",\"\",TP!$AF$134)","v":"Tractor Case IH Steiger, 500 cv"},null,{"$f":"Inputs!$J$184","v":"EUR"},{"$f":"SUM(G122:CM122)","v":819083.99999999988},null,null,{"$f":"+$E727*I727","v":819083.99999999988},0,{"$f":"+($E727-($E727/5))*K727","v":0},{"$f":"+$E727*L727","v":0},{"$f":"+($E727-($E727*2/5))*M727","v":0},0,{"$f":"+($E727-($E727*3/5))*O727","v":0},{"$f":"+$E727*P727","v":0}]
[null,{"$f":"IF(TP!$AE$135=\"\",\"\",TP!$AE$135)","v":""},{"$f":"IF(TP!$AF$135=\"\",\"\",TP!$AF$135)","v":"Scrapers tandem CAT TS 225 18 m3"},null,{"$f":"Inputs!$J$185","v":"USD"},{"$f":"SUM(G123:CM123)","v":874961.818181818},null,null,874961.818181818,0,0,0,0,0,0,0]
[null,{"$f":"IF(TP!$AE$136=\"\",\"\",TP!$AE$136)","v":""},{"$f":"IF(TP!$AF$136=\"\",\"\",TP!$AF$136)","v":"Hydraulic excavator 30 T"},null,{"$f":"Inputs!$J$186","v":"USD"},530090.90909090906,null,null,530090.90909090906,0,0,0,0,0,0,0]
[null,{"$f":"IF(TP!$AE$137=\"\",\"\",TP!$AE$137)","v":""},{"$f":"IF(TP!$AF$137=\"\",\"\",TP!$AF$137)","v":"Rolling compactor CAT CS76 XT"},null,{"$f":"Inputs!$J$187","v":"USD"},110617.49999999997,null,null,110617.49999999997,0,0,0,0,0,0,0]
[null,{"$f":"IF(TP!$AE$138=\"\",\"\",TP!$AE$138)","v":""},{"$f":"IF(TP!$AF$138=\"\",\"\",TP!$AF$138)","v":"levelling blade CAT 140 K"},null,{"$f":"Inputs!$J$188","v":"USD"},238462.95454545453,null,null,238462.95454545453,0,0,0,0,0,0,0]
[null,{"$f":"IF(TP!$AE$139=\"\",\"\",TP!$AE$139)","v":""},{"$f":"IF(TP!$AF$139=\"\",\"\",TP!$AF$139)","v":"Monocoque dump Trans-KTP 22/50, 22 t"},null,{"$f":"Inputs!$J$189","v":"EUR"},123480,null,null,123480,0,0,0,0,0,0,0]
[null,{"$f":"IF(TP!$AE$140=\"\",\"\",TP!$AE$140)","v":""},{"$f":"IF(TP!$AF$140=\"\",\"\",TP!$AF$140)","v":"Track type tractor CAT D6 R XL"},null,{"$f":"Inputs!$J$190","v":"USD"},466947.72727272724,null,null,466947.72727272724,0,0,0,0,0,0,0]
[null,{"$f":"IF(TP!$AE$141=\"\",\"\",TP!$AE$141)","v":""},{"$f":"IF(TP!$AF$141=\"\",\"\",TP!$AF$141)","v":"Tank trunk (second hand)"},null,{"$f":"Inputs!$J$191","v":"EUR"},92609.999999999985,null,null,92609.999999999985,0,0,0,0,0,0,0]
[null,{"$f":"IF(TP!$AE$142=\"\",\"\",TP!$AE$142)","v":""},null,null,null,null,null,null,{"$f":"IF(TP!AJ142=\"\",\"\",TP!AJ142)","v":""},{"$f":"IF(TP!AL142=\"\",\"\",TP!AL142)","v":""},{"$f":"IF(TP!AN142=\"\",\"\",TP!AN142)","v":""},{"$f":"IF(TP!AP142=\"\",\"\",TP!AP142)","v":""},{"$f":"IF(TP!AR142=\"\",\"\",TP!AR142)","v":""},{"$f":"IF(TP!AT142=\"\",\"\",TP!AT142)","v":""},{"$f":"IF(TP!AV142=\"\",\"\",TP!AV142)","v":""},{"$f":"IF(TP!AX142=\"\",\"\",TP!AX142)","v":""}]
[null,{"$f":"IF(TP!$AE$143=\"\",\"\",TP!$AE$143)","v":"Total Core civil engineering"},null,null,null,{"$f":"SUM(G131:CM131)","v":3256254.9090909087},null,null,{"$f":"SUM(I122:I130)","v":3256254.9090909087},0,0,0,0,0,0,0]
[null,{"$f":"IF(TP!$AE$144=\"\",\"\",TP!$AE$144)","v":""},null,null,null,null,null,null,{"$f":"IF(TP!AJ144=\"\",\"\",TP!AJ144)","v":""},{"$f":"IF(TP!AL144=\"\",\"\",TP!AL144)","v":""},{"$f":"IF(TP!AN144=\"\",\"\",TP!AN144)","v":""},{"$f":"IF(TP!AP144=\"\",\"\",TP!AP144)","v":""},{"$f":"IF(TP!AR144=\"\",\"\",TP!AR144)","v":""},{"$f":"IF(TP!AT144=\"\",\"\",TP!AT144)","v":""},{"$f":"IF(TP!AV144=\"\",\"\",TP!AV144)","v":""},{"$f":"IF(TP!AX144=\"\",\"\",TP!AX144)","v":""}]
[null,{"$f":"IF(TP!$AE$145=\"\",\"\",TP!$AE$145)","v":"Other civil engineering equipment"},null,null,null,null,null,null,{"$f":"IF(TP!AJ145=\"\",\"\",TP!AJ145)","v":""},{"$f":"IF(TP!AL145=\"\",\"\",TP!AL145)","v":""},{"$f":"IF(TP!AN145=\"\",\"\",TP!AN145)","v":""},{"$f":"IF(TP!AP145=\"\",\"\",TP!AP145)","v":""},{"$f":"IF(TP!AR145=\"\",\"\",TP!AR145)","v":""},{"$f":"IF(TP!AT145=\"\",\"\",TP!AT145)","v":""},{"$f":"IF(TP!AV145=\"\",\"\",TP!AV145)","v":""},{"$f":"IF(TP!AX145=\"\",\"\",TP!AX145)","v":""}]
[null,{"$f":"IF(TP!$AE$146=\"\",\"\",TP!$AE$146)","v":""},{"$f":"IF(TP!$AF$146=\"\",\"\",TP!$AF$146)","v":"Pumping stations 50 cv"},null,{"$f":"Inputs!$J$194","v":"EUR"},{"$f":"SUM(G134:CM134)","v":51000},null,null,{"$f":"+$E739*I739","v":51000},0,{"$f":"+($E739-($E739/5))*K739","v":0},{"$f":"+$E739*L739","v":0},{"$f":"+($E739-($E739*2/5))*M739","v":0},0,{"$f":"+($E739-($E739*3/5))*O739","v":0},{"$f":"+$E739*P739","v":0}]
[null,{"$f":"IF(TP!$AE$147=\"\",\"\",TP!$AE$147)","v":""},{"$f":"IF(TP!$AF$147=\"\",\"\",TP!$AF$147)","v":"Pipe alu 5\" (km)"},null,{"$f":"Inputs!$J$195","v":"EUR"},{"$f":"SUM(G135:CM135)","v":93000},null,null,93000,0,0,0,0,0,0,0]
[null,{"$f":"IF(TP!$AE$148=\"\",\"\",TP!$AE$148)","v":""},{"$f":"IF(TP!$AF$148=\"\",\"\",TP!$AF$148)","v":"Rain gun 55 m3/h 110 m x 560 m"},null,{"$f":"Inputs!$J$196","v":"EUR"},30500,null,null,30500,0,0,0,0,0,0,0]
[null,{"$f":"IF(TP!$AE$149=\"\",\"\",TP!$AE$149)","v":""},{"$f":"IF(TP!$AF$149=\"\",\"\",TP!$AF$149)","v":"Pipe 270 m de sprinkler 18 x 18 m"},null,{"$f":"Inputs!$J$197","v":"EUR"},10000,null,null,10000,0,0,0,0,0,0,0]
[null,{"$f":"IF(TP!$AE$150=\"\",\"\",TP!$AE$150)","v":""},{"$f":"IF(TP!$AF$150=\"\",\"\",TP!$AF$150)","v":"Tank trunk (second hand)"},null,{"$f":"Inputs!$J$198","v":"EUR"},40000,null,null,40000,0,0,0,0,0,0,0]
[null,{"$f":"IF(TP!$AE$151=\"\",\"\",TP!$AE$151)","v":""},{"$f":"IF(TP!$AF$151=\"\",\"\",TP!$AF$151)","v":"Topographic equipment Trimble"},null,{"$f":"Inputs!$J$199","v":"EUR"},146255.5,null,null,146255.5,0,0,0,0,0,0,0]
[null,{"$f":"IF(TP!$AE$152=\"\",\"\",TP!$AE$152)","v":""},{"$f":"IF(TP!$AF$152=\"\",\"\",TP!$AF$152)","v":"Other machines and options"},null,{"$f":"Inputs!$J$200","v":"EUR"},50000,null,null,50000,0,0,0,0,0,0,0]
[null,{"$f":"IF(TP!$AE$153=\"\",\"\",TP!$AE$153)","v":""},{"$f":"IF(TP!$AF$153=\"\",\"\",TP!$AF$153)","v":"Gasoil tank"},null,{"$f":"Inputs!$J$201","v":"EUR"},40000,null,null,40000,0,0,0,0,0,0,0]
[null,{"$f":"IF(TP!$AE$154=\"\",\"\",TP!$AE$154)","v":""},{"$f":"IF(TP!$AF$154=\"\",\"\",TP!$AF$154)","v":"Mechanical tillage"},null,{"$f":"Inputs!$J$202","v":"EUR"},20000,null,null,20000,0,0,0,0,0,0,0]
[null,{"$f":"IF(TP!$AE$155=\"\",\"\",TP!$AE$155)","v":"Total other machines"},null,null,null,480755.5,null,null,{"$f":"SUM(I134:I142)","v":480755.5},0,0,0,0,0,0,0]
[null,{"$f":"IF(TP!$AE$156=\"\",\"\",TP!$AE$156)","v":""},null,null,null,null,null,null,{"$f":"IF(TP!AJ156=\"\",\"\",TP!AJ156)","v":""},{"$f":"IF(TP!AL156=\"\",\"\",TP!AL156)","v":""},{"$f":"IF(TP!AN156=\"\",\"\",TP!AN156)","v":""},{"$f":"IF(TP!AP156=\"\",\"\",TP!AP156)","v":""},{"$f":"IF(TP!AR156=\"\",\"\",TP!AR156)","v":""},{"$f":"IF(TP!AT156=\"\",\"\",TP!AT156)","v":""},{"$f":"IF(TP!AV156=\"\",\"\",TP!AV156)","v":""},{"$f":"IF(TP!AX156=\"\",\"\",TP!AX156)","v":""}]
[null,{"$f":"IF(TP!$AE$157=\"\",\"\",TP!$AE$157)","v":"LIGHT VEHICLES"},null,null,null,null,null,null,{"$f":"IF(TP!AJ157=\"\",\"\",TP!AJ157)","v":""},{"$f":"IF(TP!AL157=\"\",\"\",TP!AL157)","v":""},{"$f":"IF(TP!AN157=\"\",\"\",TP!AN157)","v":""},{"$f":"IF(TP!AP157=\"\",\"\",TP!AP157)","v":""},{"$f":"IF(TP!AR157=\"\",\"\",TP!AR157)","v":""},{"$f":"IF(TP!AT157=\"\",\"\",TP!AT157)","v":""},{"$f":"IF(TP!AV157=\"\",\"\",TP!AV157)","v":""},{"$f":"IF(TP!AX157=\"\",\"\",TP!AX157)","v":""}]
[null,{"$f":"IF(TP!$AE$158=\"\",\"\",TP!$AE$158)","v":""},{"$f":"IF(TP!$AF$158=\"\",\"\",TP!$AF$158)","v":"Vehicles 4x4 - Senegal"},null,{"$f":"VLOOKUP(C146,Inputs!$B$183:$J$279,9,FALSE)","v":"EUR"},{"$f":"SUM(G146:CM146)","v":75000},null,null,{"$f":"+$E751*I751","v":75000},{"$f":"+$E751*J751","v":0},{"$f":"+($E751-($E751/5))*K751","v":0},{"$f":"+$E751*L751","v":0},{"$f":"+($E751-($E751*2/5))*M751","v":0},{"$f":"+($E751-($E751*2/5))*N751","v":0},{"$f":"+($E751-($E751*3/5))*O751","v":0},{"$f":"+$E751*P751","v":0}]
[null,{"$f":"IF(TP!$AE$159=\"\",\"\",TP!$AE$159)","v":""},{"$f":"IF(TP!$AF$159=\"\",\"\",TP!$AF$159)","v":"Vehicles - Senegal"},null,{"$f":"VLOOKUP(C147,Inputs!$B$183:$J$279,9,FALSE)","v":"EUR"},{"$f":"SUM(G147:CM147)","v":0},null,null,{"$f":"+$E752*I752","v":0},{"$f":"+$E752*J752","v":0},{"$f":"+($E752-($E752/5))*K752","v":0},{"$f":"+$E752*L752","v":0},{"$f":"+($E752-($E752*2/5))*M752","v":0},{"$f":"+($E752-($E752*2/5))*N752","v":0},{"$f":"+($E752-($E752*3/5))*O752","v":0},{"$f":"+$E752*P752","v":0}]
[null,{"$f":"IF(TP!$AE$160=\"\",\"\",TP!$AE$160)","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(TP!AN160=\"\",\"\",TP!AN160)","v":""},null,{"$f":"IF(TP!AR160=\"\",\"\",TP!AR160)","v":""},{"$f":"IF(TP!AT160=\"\",\"\",TP!AT160)","v":""},{"$f":"IF(TP!AV160=\"\",\"\",TP!AV160)","v":""}]
[null,{"$f":"IF(TP!$AE$161=\"\",\"\",TP!$AE$161)","v":"Total light vehicles"},null,null,null,{"$f":"SUM(G149:CM149)","v":75000},null,null,{"$f":"SUM(I146:I148)","v":75000},0,0,0,0,0,0,0]
[null,{"$f":"IF(TP!$AE$162=\"\",\"\",TP!$AE$162)","v":""},null,null,null,null,null,null,{"$f":"IF(TP!AJ162=\"\",\"\",TP!AJ162)","v":""},{"$f":"IF(TP!AL162=\"\",\"\",TP!AL162)","v":""},{"$f":"IF(TP!AN162=\"\",\"\",TP!AN162)","v":""},{"$f":"IF(TP!AP162=\"\",\"\",TP!AP162)","v":""},{"$f":"IF(TP!AR162=\"\",\"\",TP!AR162)","v":""},{"$f":"IF(TP!AT162=\"\",\"\",TP!AT162)","v":""},{"$f":"IF(TP!AV162=\"\",\"\",TP!AV162)","v":""},{"$f":"IF(TP!AX162=\"\",\"\",TP!AX162)","v":""}]
[null,{"$f":"IF(TP!$AE$173=\"\",\"\",TP!$AE$173)","v":"OFFICE AND HOUSING EQUIPMENT"},null,null,null,null,null,null,{"$f":"IF(TP!AJ173=\"\",\"\",TP!AJ173)","v":""},{"$f":"IF(TP!AL173=\"\",\"\",TP!AL173)","v":""},{"$f":"IF(TP!AN173=\"\",\"\",TP!AN173)","v":""},{"$f":"IF(TP!AP173=\"\",\"\",TP!AP173)","v":""},{"$f":"IF(TP!AR173=\"\",\"\",TP!AR173)","v":""},{"$f":"IF(TP!AT173=\"\",\"\",TP!AT173)","v":""},{"$f":"IF(TP!AV173=\"\",\"\",TP!AV173)","v":""},{"$f":"IF(TP!AX173=\"\",\"\",TP!AX173)","v":""}]
[null,{"$f":"IF(TP!$AE$174=\"\",\"\",TP!$AE$174)","v":""},{"$f":"IF(TP!$AF$174=\"\",\"\",TP!$AF$174)","v":"Office equipment"},null,"EUR",{"$f":"SUM(G152:CM152)","v":30000},null,null,{"$f":"+$E757*I757","v":30000},{"$f":"+$E757*J757","v":0},{"$f":"+($E757-($E757/5))*K757","v":0},{"$f":"+$E757*L757","v":0},{"$f":"+($E757-($E757*2/5))*M757","v":0},{"$f":"+($E757-($E757*2/5))*N757","v":0},{"$f":"+($E757-($E757*3/5))*O757","v":0},{"$f":"+$E757*P757","v":0}]
[null,{"$f":"IF(TP!$AE$175=\"\",\"\",TP!$AE$175)","v":""},{"$f":"IF(TP!$AF$175=\"\",\"\",TP!$AF$175)","v":"Housing equipment"},null,"EUR",{"$f":"SUM(G153:CM153)","v":36000},null,null,{"$f":"+$E758*I758","v":36000},{"$f":"+$E758*J758","v":0},{"$f":"+($E758-($E758/5))*K758","v":0},{"$f":"+$E758*L758","v":0},{"$f":"+($E758-($E758*2/5))*M758","v":0},{"$f":"+($E758-($E758*2/5))*N758","v":0},{"$f":"+($E758-($E758*3/5))*O758","v":0},{"$f":"+$E758*P758","v":0}]
[null,{"$f":"IF(TP!$AE$176=\"\",\"\",TP!$AE$176)","v":"Total office and housing equipment"},null,null,null,{"$f":"SUM(G154:CM154)","v":66000},null,null,{"$f":"SUM(I152:I153)","v":66000},0,0,0,0,0,0,0]
[null,{"$f":"IF(TP!$AE$177=\"\",\"\",TP!$AE$177)","v":""},null,null,null,null,null,null,{"$f":"IF(TP!AJ177=\"\",\"\",TP!AJ177)","v":""},{"$f":"IF(TP!AL177=\"\",\"\",TP!AL177)","v":""},{"$f":"IF(TP!AN177=\"\",\"\",TP!AN177)","v":""},{"$f":"IF(TP!AP177=\"\",\"\",TP!AP177)","v":""},{"$f":"IF(TP!AR177=\"\",\"\",TP!AR177)","v":""},{"$f":"IF(TP!AT177=\"\",\"\",TP!AT177)","v":""},{"$f":"IF(TP!AV177=\"\",\"\",TP!AV177)","v":""},{"$f":"IF(TP!AX177=\"\",\"\",TP!AX177)","v":""}]
[null,"Total - TP",null,null,null,{"$f":"SUM(G156:CM156)","v":3878010.4090909087},null,null,{"$f":"+I131+I143+I149+I154","v":3878010.4090909087},0,0,0,0,0,0,0,0,null,{"$f":"+S131+S143+S149+S154","v":0},null,{"$f":"+U131+U143+U149+U154","v":0},null,{"$f":"+W131+W143+W149+W154","v":0},null,{"$f":"+Y131+Y143+Y149+Y154","v":0},null,{"$f":"+AA131+AA143+AA149+AA154","v":0},null,{"$f":"+AC131+AC143+AC149+AC154","v":0},null,{"$f":"+AE131+AE143+AE149+AE154","v":0},null,{"$f":"+AG131+AG143+AG149+AG154","v":0},null,{"$f":"+AI131+AI143+AI149+AI154","v":0},null,{"$f":"+AK131+AK143+AK149+AK154","v":0},null,{"$f":"+AM131+AM143+AM149+AM154","v":0}]
[]
[]
[null,"French Dir & Holding",null,null,"Original currency"]
[]
[null,{"$f":"IF(Holding!$AE$181=\"\",\"\",Holding!$AE$181)","v":"OFFICE AND OTHER EQUIPMENT"},null,null,null,null,null,null,null,{"$f":"IF(Holding!AL181=\"\",\"\",Holding!AL181)","v":""},{"$f":"IF(Holding!AN181=\"\",\"\",Holding!AN181)","v":""},{"$f":"IF(Holding!AP181=\"\",\"\",Holding!AP181)","v":""},{"$f":"IF(Holding!AR181=\"\",\"\",Holding!AR181)","v":""},{"$f":"IF(Holding!AT181=\"\",\"\",Holding!AT181)","v":""},{"$f":"IF(Holding!AV181=\"\",\"\",Holding!AV181)","v":""},{"$f":"IF(Holding!AX181=\"\",\"\",Holding!AX181)","v":""},{"$f":"IF(Holding!AZ181=\"\",\"\",Holding!AZ181)","v":""},{"$f":"IF(Holding!BB181=\"\",\"\",Holding!BB181)","v":""},{"$f":"IF(Holding!BD181=\"\",\"\",Holding!BD181)","v":""},{"$f":"IF(Holding!BF181=\"\",\"\",Holding!BF181)","v":""},{"$f":"IF(Holding!BH181=\"\",\"\",Holding!BH181)","v":""},{"$f":"IF(Holding!BJ181=\"\",\"\",Holding!BJ181)","v":""},{"$f":"IF(Holding!BL181=\"\",\"\",Holding!BL181)","v":""},{"$f":"IF(Holding!BN181=\"\",\"\",Holding!BN181)","v":""},{"$f":"IF(Holding!BP181=\"\",\"\",Holding!BP181)","v":""},{"$f":"IF(Holding!BR181=\"\",\"\",Holding!BR181)","v":""},{"$f":"IF(Holding!BT181=\"\",\"\",Holding!BT181)","v":""}]
[null,{"$f":"IF(Holding!$AE$182=\"\",\"\",Holding!$AE$182)","v":""},{"$f":"IF(Holding!$AF$182=\"\",\"\",Holding!$AF$182)","v":"Office equipment"},null,"EUR",{"$f":"SUM(G162:CM162)","v":95000},null,null,{"$f":"+$E767*I767","v":20000},0,0,0,0,0,5000,0,0,0,20000,0,0,0,0,0,5000,0,0,0,20000,0,0,0,0,0,5000,0,0,0,20000,0]
[null,{"$f":"IF(Holding!$AE$183=\"\",\"\",Holding!$AE$183)","v":""},{"$f":"IF(Holding!$AF$183=\"\",\"\",Holding!$AF$183)","v":"Softwares & IT"},null,"EUR",{"$f":"SUM(G163:CM163)","v":12000},null,null,{"$f":"+$E768*I768","v":3000},0,0,0,0,0,3000,0,0,0,0,0,3000,0,0,0,0,0,3000,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Holding!$AE$184=\"\",\"\",Holding!$AE$184)","v":""},{"$f":"IF(Holding!$AF$184=\"\",\"\",Holding!$AF$184)","v":"House equipment (Senegal)"},null,"EUR",{"$f":"SUM(G164:CM164)","v":66000},null,null,{"$f":"+$E769*I769","v":12000},0,0,0,0,0,6000,0,0,0,12000,0,0,0,0,0,6000,0,0,0,12000,0,0,0,0,0,6000,0,0,0,12000,0]
[null,{"$f":"IF(Holding!$AE$185=\"\",\"\",Holding!$AE$185)","v":"Total office and housing equipment"},null,null,null,{"$f":"SUM(G165:CM165)","v":173000},null,null,{"$f":"SUM(I162:I164)","v":35000},0,0,0,0,0,14000,0,0,0,32000,0,3000,0,0,0,11000,0,3000,0,32000,0,0,0,0,0,11000,0,0,0,32000,0]
[null,{"$f":"IF(Holding!$AE$186=\"\",\"\",Holding!$AE$186)","v":""},null,null,null,null,null,null,{"$f":"IF(Holding!AJ186=\"\",\"\",Holding!AJ186)","v":""},{"$f":"IF(Holding!AL186=\"\",\"\",Holding!AL186)","v":""},{"$f":"IF(Holding!AN186=\"\",\"\",Holding!AN186)","v":""},{"$f":"IF(Holding!AP186=\"\",\"\",Holding!AP186)","v":""},{"$f":"IF(Holding!AR186=\"\",\"\",Holding!AR186)","v":""},{"$f":"IF(Holding!AT186=\"\",\"\",Holding!AT186)","v":""},{"$f":"IF(Holding!AV186=\"\",\"\",Holding!AV186)","v":""},{"$f":"IF(Holding!AX186=\"\",\"\",Holding!AX186)","v":""},{"$f":"IF(Holding!AZ186=\"\",\"\",Holding!AZ186)","v":""},{"$f":"IF(Holding!BB186=\"\",\"\",Holding!BB186)","v":""},{"$f":"IF(Holding!BD186=\"\",\"\",Holding!BD186)","v":""},{"$f":"IF(Holding!BF186=\"\",\"\",Holding!BF186)","v":""},{"$f":"IF(Holding!BH186=\"\",\"\",Holding!BH186)","v":""},{"$f":"IF(Holding!BJ186=\"\",\"\",Holding!BJ186)","v":""},{"$f":"IF(Holding!BL186=\"\",\"\",Holding!BL186)","v":""},{"$f":"IF(Holding!BN186=\"\",\"\",Holding!BN186)","v":""},{"$f":"IF(Holding!BP186=\"\",\"\",Holding!BP186)","v":""},{"$f":"IF(Holding!BR186=\"\",\"\",Holding!BR186)","v":""},{"$f":"IF(Holding!BT186=\"\",\"\",Holding!BT186)","v":""},{"$f":"IF(Holding!BV186=\"\",\"\",Holding!BV186)","v":""},{"$f":"IF(Holding!BX186=\"\",\"\",Holding!BX186)","v":""},{"$f":"IF(Holding!BZ186=\"\",\"\",Holding!BZ186)","v":""},{"$f":"IF(Holding!CB186=\"\",\"\",Holding!CB186)","v":""},{"$f":"IF(Holding!CD186=\"\",\"\",Holding!CD186)","v":""},{"$f":"IF(Holding!CF186=\"\",\"\",Holding!CF186)","v":""},{"$f":"IF(Holding!CH186=\"\",\"\",Holding!CH186)","v":""},{"$f":"IF(Holding!CJ186=\"\",\"\",Holding!CJ186)","v":""},{"$f":"IF(Holding!CL186=\"\",\"\",Holding!CL186)","v":""},{"$f":"IF(Holding!CN186=\"\",\"\",Holding!CN186)","v":""},{"$f":"IF(Holding!CP186=\"\",\"\",Holding!CP186)","v":""},{"$f":"IF(Holding!CR186=\"\",\"\",Holding!CR186)","v":""},{"$f":"IF(Holding!CT186=\"\",\"\",Holding!CT186)","v":""}]
[null,"Total - French Dir & Holding",null,null,null,{"$f":"SUM(G167:CM167)","v":173000},null,null,{"$f":"+I165","v":35000},0,0,0,0,0,14000,0,0,0,32000,0,3000,0,0,0,11000,0,3000,0,32000,0,0,0,0,0,11000,0,0,0,32000,0]
[]
[]
[null,"CASL",null,null,"Original currency"]
[]
[null,{"$f":"IF(CASL!$AE$151=\"\",\"\",CASL!$AE$151)","v":"LIGHT VEHICLES"},null,null,null,null,null,null,{"$f":"IF(CASL!AJ151=\"\",\"\",CASL!AJ151)","v":""},{"$f":"IF(CASL!AL151=\"\",\"\",CASL!AL151)","v":""},{"$f":"IF(CASL!AN151=\"\",\"\",CASL!AN151)","v":""},{"$f":"IF(CASL!AP151=\"\",\"\",CASL!AP151)","v":""},{"$f":"IF(CASL!AR151=\"\",\"\",CASL!AR151)","v":""},{"$f":"IF(CASL!AT151=\"\",\"\",CASL!AT151)","v":""},{"$f":"IF(CASL!AV151=\"\",\"\",CASL!AV151)","v":""},{"$f":"IF(CASL!AX151=\"\",\"\",CASL!AX151)","v":""},{"$f":"IF(CASL!AZ151=\"\",\"\",CASL!AZ151)","v":""},{"$f":"IF(CASL!BB151=\"\",\"\",CASL!BB151)","v":""},{"$f":"IF(CASL!BD151=\"\",\"\",CASL!BD151)","v":""},{"$f":"IF(CASL!BF151=\"\",\"\",CASL!BF151)","v":""},{"$f":"IF(CASL!BH151=\"\",\"\",CASL!BH151)","v":""},{"$f":"IF(CASL!BJ151=\"\",\"\",CASL!BJ151)","v":""},{"$f":"IF(CASL!BL151=\"\",\"\",CASL!BL151)","v":""},{"$f":"IF(CASL!BN151=\"\",\"\",CASL!BN151)","v":""},{"$f":"IF(CASL!BP151=\"\",\"\",CASL!BP151)","v":""},{"$f":"IF(CASL!BR151=\"\",\"\",CASL!BR151)","v":""},{"$f":"IF(CASL!BT151=\"\",\"\",CASL!BT151)","v":""},{"$f":"IF(CASL!BV151=\"\",\"\",CASL!BV151)","v":""},{"$f":"IF(CASL!BX151=\"\",\"\",CASL!BX151)","v":""},{"$f":"IF(CASL!BZ151=\"\",\"\",CASL!BZ151)","v":""},{"$f":"IF(CASL!CB151=\"\",\"\",CASL!CB151)","v":""},{"$f":"IF(CASL!CD151=\"\",\"\",CASL!CD151)","v":""},{"$f":"IF(CASL!CF151=\"\",\"\",CASL!CF151)","v":""},{"$f":"IF(CASL!CH151=\"\",\"\",CASL!CH151)","v":""},{"$f":"IF(CASL!CJ151=\"\",\"\",CASL!CJ151)","v":""},{"$f":"IF(CASL!CL151=\"\",\"\",CASL!CL151)","v":""},{"$f":"IF(CASL!CN151=\"\",\"\",CASL!CN151)","v":""},{"$f":"IF(CASL!CP151=\"\",\"\",CASL!CP151)","v":""},{"$f":"IF(CASL!CR151=\"\",\"\",CASL!CR151)","v":""},{"$f":"IF(CASL!CT151=\"\",\"\",CASL!CT151)","v":""}]
[null,{"$f":"IF(CASL!$AE$152=\"\",\"\",CASL!$AE$152)","v":""},{"$f":"IF(CASL!$AF$152=\"\",\"\",CASL!$AF$152)","v":"Vehicles 4x4 - Senegal"},null,{"$f":"VLOOKUP(C173,Inputs!$B$183:$J$279,9,FALSE)","v":"EUR"},{"$f":"SUM(G173:CM173)","v":700000},null,null,{"$f":"+$E778*I778","v":100000},0,25000,0,50000,0,25000,0,0,0,100000,0,25000,0,50000,0,25000,0,0,0,100000,0,25000,0,50000,0,25000,0,0,0,100000,0]
[null,{"$f":"IF(CASL!$AE$153=\"\",\"\",CASL!$AE$153)","v":""},{"$f":"IF(CASL!$AF$153=\"\",\"\",CASL!$AF$153)","v":"Vehicles - Senegal"},null,{"$f":"VLOOKUP(C174,Inputs!$B$183:$J$279,9,FALSE)","v":"EUR"},{"$f":"SUM(G174:CM174)","v":165000},null,null,{"$f":"+$E779*I779","v":30000},0,15000,0,0,0,0,0,0,0,30000,0,15000,0,0,0,0,0,0,0,30000,0,15000,0,0,0,0,0,0,0,30000,0]
[]
[null,{"$f":"IF(CASL!$AE$155=\"\",\"\",CASL!$AE$155)","v":"Total light vehicles"},null,null,null,{"$f":"SUM(G176:CM176)","v":865000},null,null,{"$f":"SUM(I173:I175)","v":130000},0,40000,0,50000,0,25000,0,0,0,130000,0,40000,0,50000,0,25000,0,0,0,130000,0,40000,0,50000,0,25000,0,0,0,130000,0]
[null,{"$f":"IF(CASL!$AE$156=\"\",\"\",CASL!$AE$156)","v":""},null,null,null,null,null,null,{"$f":"IF(CASL!AJ156=\"\",\"\",CASL!AJ156)","v":""},{"$f":"IF(CASL!AL156=\"\",\"\",CASL!AL156)","v":""},{"$f":"IF(CASL!AN156=\"\",\"\",CASL!AN156)","v":""},{"$f":"IF(CASL!AP156=\"\",\"\",CASL!AP156)","v":""},{"$f":"IF(CASL!AR156=\"\",\"\",CASL!AR156)","v":""},{"$f":"IF(CASL!AT156=\"\",\"\",CASL!AT156)","v":""},{"$f":"IF(CASL!AV156=\"\",\"\",CASL!AV156)","v":""},{"$f":"IF(CASL!AX156=\"\",\"\",CASL!AX156)","v":""},{"$f":"IF(CASL!AZ156=\"\",\"\",CASL!AZ156)","v":""},{"$f":"IF(CASL!BB156=\"\",\"\",CASL!BB156)","v":""},{"$f":"IF(CASL!BD156=\"\",\"\",CASL!BD156)","v":""},{"$f":"IF(CASL!BF156=\"\",\"\",CASL!BF156)","v":""},{"$f":"IF(CASL!BH156=\"\",\"\",CASL!BH156)","v":""},{"$f":"IF(CASL!BJ156=\"\",\"\",CASL!BJ156)","v":""},{"$f":"IF(CASL!BL156=\"\",\"\",CASL!BL156)","v":""},{"$f":"IF(CASL!BN156=\"\",\"\",CASL!BN156)","v":""},{"$f":"IF(CASL!BP156=\"\",\"\",CASL!BP156)","v":""},{"$f":"IF(CASL!BR156=\"\",\"\",CASL!BR156)","v":""},{"$f":"IF(CASL!BT156=\"\",\"\",CASL!BT156)","v":""},{"$f":"IF(CASL!BV156=\"\",\"\",CASL!BV156)","v":""},{"$f":"IF(CASL!BX156=\"\",\"\",CASL!BX156)","v":""},{"$f":"IF(CASL!BZ156=\"\",\"\",CASL!BZ156)","v":""},{"$f":"IF(CASL!CB156=\"\",\"\",CASL!CB156)","v":""},{"$f":"IF(CASL!CD156=\"\",\"\",CASL!CD156)","v":""},{"$f":"IF(CASL!CF156=\"\",\"\",CASL!CF156)","v":""},{"$f":"IF(CASL!CH156=\"\",\"\",CASL!CH156)","v":""},{"$f":"IF(CASL!CJ156=\"\",\"\",CASL!CJ156)","v":""},{"$f":"IF(CASL!CL156=\"\",\"\",CASL!CL156)","v":""},{"$f":"IF(CASL!CN156=\"\",\"\",CASL!CN156)","v":""},{"$f":"IF(CASL!CP156=\"\",\"\",CASL!CP156)","v":""},{"$f":"IF(CASL!CR156=\"\",\"\",CASL!CR156)","v":""},{"$f":"IF(CASL!CT156=\"\",\"\",CASL!CT156)","v":""}]
[null,{"$f":"IF(CASL!$AE$166=\"\",\"\",CASL!$AE$166)","v":""},null,null,null,null,null,null,{"$f":"IF(CASL!AJ166=\"\",\"\",CASL!AJ166)","v":""},{"$f":"IF(CASL!AL166=\"\",\"\",CASL!AL166)","v":""},{"$f":"IF(CASL!AN166=\"\",\"\",CASL!AN166)","v":""},{"$f":"IF(CASL!AP166=\"\",\"\",CASL!AP166)","v":""},{"$f":"IF(CASL!AR166=\"\",\"\",CASL!AR166)","v":""},{"$f":"IF(CASL!AT166=\"\",\"\",CASL!AT166)","v":""},{"$f":"IF(CASL!AV166=\"\",\"\",CASL!AV166)","v":""},{"$f":"IF(CASL!AX166=\"\",\"\",CASL!AX166)","v":""},{"$f":"IF(CASL!AZ166=\"\",\"\",CASL!AZ166)","v":""},{"$f":"IF(CASL!BB166=\"\",\"\",CASL!BB166)","v":""},{"$f":"IF(CASL!BD166=\"\",\"\",CASL!BD166)","v":""},{"$f":"IF(CASL!BF166=\"\",\"\",CASL!BF166)","v":""},{"$f":"IF(CASL!BH166=\"\",\"\",CASL!BH166)","v":""},{"$f":"IF(CASL!BJ166=\"\",\"\",CASL!BJ166)","v":""},{"$f":"IF(CASL!BL166=\"\",\"\",CASL!BL166)","v":""},{"$f":"IF(CASL!BN166=\"\",\"\",CASL!BN166)","v":""},{"$f":"IF(CASL!BP166=\"\",\"\",CASL!BP166)","v":""},{"$f":"IF(CASL!BR166=\"\",\"\",CASL!BR166)","v":""},{"$f":"IF(CASL!BT166=\"\",\"\",CASL!BT166)","v":""},{"$f":"IF(CASL!BV166=\"\",\"\",CASL!BV166)","v":""},{"$f":"IF(CASL!BX166=\"\",\"\",CASL!BX166)","v":""},{"$f":"IF(CASL!BZ166=\"\",\"\",CASL!BZ166)","v":""},{"$f":"IF(CASL!CB166=\"\",\"\",CASL!CB166)","v":""},{"$f":"IF(CASL!CD166=\"\",\"\",CASL!CD166)","v":""},{"$f":"IF(CASL!CF166=\"\",\"\",CASL!CF166)","v":""},{"$f":"IF(CASL!CH166=\"\",\"\",CASL!CH166)","v":""},{"$f":"IF(CASL!CJ166=\"\",\"\",CASL!CJ166)","v":""},{"$f":"IF(CASL!CL166=\"\",\"\",CASL!CL166)","v":""},{"$f":"IF(CASL!CN166=\"\",\"\",CASL!CN166)","v":""},{"$f":"IF(CASL!CP166=\"\",\"\",CASL!CP166)","v":""},{"$f":"IF(CASL!CR166=\"\",\"\",CASL!CR166)","v":""},{"$f":"IF(CASL!CT166=\"\",\"\",CASL!CT166)","v":""}]
[null,{"$f":"IF(CASL!$AE$167=\"\",\"\",CASL!$AE$167)","v":"OFFICE AND HOUSING EQUIPMENT"},null,null,null,null,null,null,{"$f":"IF(CASL!AJ167=\"\",\"\",CASL!AJ167)","v":""},{"$f":"IF(CASL!AL167=\"\",\"\",CASL!AL167)","v":""},{"$f":"IF(CASL!AN167=\"\",\"\",CASL!AN167)","v":""},{"$f":"IF(CASL!AP167=\"\",\"\",CASL!AP167)","v":""},{"$f":"IF(CASL!AR167=\"\",\"\",CASL!AR167)","v":""},{"$f":"IF(CASL!AT167=\"\",\"\",CASL!AT167)","v":""},{"$f":"IF(CASL!AV167=\"\",\"\",CASL!AV167)","v":""},{"$f":"IF(CASL!AX167=\"\",\"\",CASL!AX167)","v":""},{"$f":"IF(CASL!AZ167=\"\",\"\",CASL!AZ167)","v":""},{"$f":"IF(CASL!BB167=\"\",\"\",CASL!BB167)","v":""},{"$f":"IF(CASL!BD167=\"\",\"\",CASL!BD167)","v":""},{"$f":"IF(CASL!BF167=\"\",\"\",CASL!BF167)","v":""},{"$f":"IF(CASL!BH167=\"\",\"\",CASL!BH167)","v":""},{"$f":"IF(CASL!BJ167=\"\",\"\",CASL!BJ167)","v":""},{"$f":"IF(CASL!BL167=\"\",\"\",CASL!BL167)","v":""},{"$f":"IF(CASL!BN167=\"\",\"\",CASL!BN167)","v":""},{"$f":"IF(CASL!BP167=\"\",\"\",CASL!BP167)","v":""},{"$f":"IF(CASL!BR167=\"\",\"\",CASL!BR167)","v":""},{"$f":"IF(CASL!BT167=\"\",\"\",CASL!BT167)","v":""},{"$f":"IF(CASL!BV167=\"\",\"\",CASL!BV167)","v":""},{"$f":"IF(CASL!BX167=\"\",\"\",CASL!BX167)","v":""},{"$f":"IF(CASL!BZ167=\"\",\"\",CASL!BZ167)","v":""},{"$f":"IF(CASL!CB167=\"\",\"\",CASL!CB167)","v":""},{"$f":"IF(CASL!CD167=\"\",\"\",CASL!CD167)","v":""},{"$f":"IF(CASL!CF167=\"\",\"\",CASL!CF167)","v":""},{"$f":"IF(CASL!CH167=\"\",\"\",CASL!CH167)","v":""},{"$f":"IF(CASL!CJ167=\"\",\"\",CASL!CJ167)","v":""},{"$f":"IF(CASL!CL167=\"\",\"\",CASL!CL167)","v":""},{"$f":"IF(CASL!CN167=\"\",\"\",CASL!CN167)","v":""},{"$f":"IF(CASL!CP167=\"\",\"\",CASL!CP167)","v":""},{"$f":"IF(CASL!CR167=\"\",\"\",CASL!CR167)","v":""},{"$f":"IF(CASL!CT167=\"\",\"\",CASL!CT167)","v":""}]
[null,{"$f":"IF(CASL!$AE$168=\"\",\"\",CASL!$AE$168)","v":""},{"$f":"IF(CASL!$AF$168=\"\",\"\",CASL!$AF$168)","v":"Office equipment"},null,{"$f":"Inputs!$J$209","v":"EUR"},{"$f":"SUM(G180:CM180)","v":145000},null,null,{"$f":"+$E785*I785","v":25000},0,0,0,10000,0,5000,0,0,0,25000,0,0,0,10000,0,5000,0,0,0,25000,0,0,0,10000,0,5000,0,0,0,25000,0]
[null,{"$f":"IF(CASL!$AE$169=\"\",\"\",CASL!$AE$169)","v":""},{"$f":"IF(CASL!$AF$169=\"\",\"\",CASL!$AF$169)","v":"Housing equipment"},null,{"$f":"Inputs!$J$211","v":"EUR"},{"$f":"SUM(G181:CM181)","v":102000},null,null,{"$f":"+$E786*I786","v":12000},0,0,0,12000,0,6000,0,0,0,12000,0,0,0,12000,0,6000,0,0,0,12000,0,0,0,12000,0,6000,0,0,0,12000,0]
[null,{"$f":"IF(CASL!$AE$170=\"\",\"\",CASL!$AE$170)","v":"Total office and housing equipment"},null,null,null,{"$f":"SUM(G182:CM182)","v":247000},null,null,{"$f":"SUM(I180:I181)","v":37000},0,0,0,22000,0,11000,0,0,0,37000,0,0,0,22000,0,11000,0,0,0,37000,0,0,0,22000,0,11000,0,0,0,37000,0]
[null,{"$f":"IF(CASL!$AE$171=\"\",\"\",CASL!$AE$171)","v":""},null,null,null,null,null,null,{"$f":"IF(CASL!AJ171=\"\",\"\",CASL!AJ171)","v":""},{"$f":"IF(CASL!AL171=\"\",\"\",CASL!AL171)","v":""},{"$f":"IF(CASL!AN171=\"\",\"\",CASL!AN171)","v":""},{"$f":"IF(CASL!AP171=\"\",\"\",CASL!AP171)","v":""},{"$f":"IF(CASL!AR171=\"\",\"\",CASL!AR171)","v":""},{"$f":"IF(CASL!AT171=\"\",\"\",CASL!AT171)","v":""},{"$f":"IF(CASL!AV171=\"\",\"\",CASL!AV171)","v":""},{"$f":"IF(CASL!AX171=\"\",\"\",CASL!AX171)","v":""},{"$f":"IF(CASL!AZ171=\"\",\"\",CASL!AZ171)","v":""},{"$f":"IF(CASL!BB171=\"\",\"\",CASL!BB171)","v":""},{"$f":"IF(CASL!BD171=\"\",\"\",CASL!BD171)","v":""},{"$f":"IF(CASL!BF171=\"\",\"\",CASL!BF171)","v":""},{"$f":"IF(CASL!BH171=\"\",\"\",CASL!BH171)","v":""},{"$f":"IF(CASL!BJ171=\"\",\"\",CASL!BJ171)","v":""},{"$f":"IF(CASL!BL171=\"\",\"\",CASL!BL171)","v":""},{"$f":"IF(CASL!BN171=\"\",\"\",CASL!BN171)","v":""},{"$f":"IF(CASL!BP171=\"\",\"\",CASL!BP171)","v":""},{"$f":"IF(CASL!BR171=\"\",\"\",CASL!BR171)","v":""},{"$f":"IF(CASL!BT171=\"\",\"\",CASL!BT171)","v":""},{"$f":"IF(CASL!BV171=\"\",\"\",CASL!BV171)","v":""},{"$f":"IF(CASL!BX171=\"\",\"\",CASL!BX171)","v":""},{"$f":"IF(CASL!BZ171=\"\",\"\",CASL!BZ171)","v":""},{"$f":"IF(CASL!CB171=\"\",\"\",CASL!CB171)","v":""},{"$f":"IF(CASL!CD171=\"\",\"\",CASL!CD171)","v":""},{"$f":"IF(CASL!CF171=\"\",\"\",CASL!CF171)","v":""},{"$f":"IF(CASL!CH171=\"\",\"\",CASL!CH171)","v":""},{"$f":"IF(CASL!CJ171=\"\",\"\",CASL!CJ171)","v":""},{"$f":"IF(CASL!CL171=\"\",\"\",CASL!CL171)","v":""},{"$f":"IF(CASL!CN171=\"\",\"\",CASL!CN171)","v":""},{"$f":"IF(CASL!CP171=\"\",\"\",CASL!CP171)","v":""},{"$f":"IF(CASL!CR171=\"\",\"\",CASL!CR171)","v":""},{"$f":"IF(CASL!CT171=\"\",\"\",CASL!CT171)","v":""}]
[null,"Total - CASL",null,null,null,{"$f":"SUM(G184:CM184)","v":1112000},null,null,{"$f":"+I176+I182","v":167000},0,40000,0,72000,0,36000,0,0,0,167000,0,40000,0,72000,0,36000,0,0,0,167000,0,40000,0,72000,0,36000,0,0,0,167000,0]
[]
[]
[null,"TOTAL CAPEX",null,null,null,{"$f":"SUM(G187:CM187)","v":32563502.424679428},null,null,{"$f":"+I184+I167+I156+I116+I99","v":13059703.65829628},{"$f":"+J184+J167+J156+J116+J99","v":0},4972295.28175369,0,6002620.8506761827,0,1597570.8812873256,0,5000,0,210000,0,267000,0,80000,0,1720753.1263329759,0,2324587.1263329759,0,1381215.1999999997,0,510756.29999999993,0,153000,0,64000,0,5000,0,210000,0]
[]
[]
[null,"FIXED ASSETS DISPOSAL - SALES PRICE"]
[]
[]
[null,"TP"]
[]
[null,null,null,null,"Original currency"]
[null,{"$f":"IF(TP!$AE$133=\"\",\"\",TP!$AE$133)","v":"Core civil engineering equipment"}]
[null,{"$f":"IF(TP!$AE$134=\"\",\"\",TP!$AE$134)","v":""},{"$f":"IF(TP!$AF$134=\"\",\"\",TP!$AF$134)","v":"Tractor Case IH Steiger, 500 cv"},null,{"$f":"Inputs!$J$184","v":"EUR"},{"$f":"SUM(G197:CM197)","v":-368587.79999999993},null,null,{"$f":"+$E802*I802","v":0},0,{"$f":"+($E802-($E802/5))*K802","v":0},{"$f":"+$E802*L802","v":0},{"$f":"+($E802-($E802*2/5))*M802","v":-122862.59999999998},0,{"$f":"+($E802-($E802*3/5))*O802","v":-245725.19999999998},{"$f":"+$E802*P802","v":0}]
[null,{"$f":"IF(TP!$AE$135=\"\",\"\",TP!$AE$135)","v":""},{"$f":"IF(TP!$AF$135=\"\",\"\",TP!$AF$135)","v":"Scrapers tandem CAT TS 225 18 m3"},null,{"$f":"Inputs!$J$185","v":"USD"},{"$f":"SUM(G198:CM198)","v":-393732.81818181812},null,null,0,0,0,0,-131244.27272727271,0,-262488.54545454541,0]
[null,{"$f":"IF(TP!$AE$136=\"\",\"\",TP!$AE$136)","v":""},{"$f":"IF(TP!$AF$136=\"\",\"\",TP!$AF$136)","v":"Hydraulic excavator 30 T"},null,{"$f":"Inputs!$J$186","v":"USD"},-212036.36363636365,null,null,0,0,0,0,0,0,-212036.36363636365,0]
[null,{"$f":"IF(TP!$AE$137=\"\",\"\",TP!$AE$137)","v":""},{"$f":"IF(TP!$AF$137=\"\",\"\",TP!$AF$137)","v":"Rolling compactor CAT CS76 XT"},null,{"$f":"Inputs!$J$187","v":"USD"},-44247,null,null,0,0,0,0,0,0,-44247,0]
[null,{"$f":"IF(TP!$AE$138=\"\",\"\",TP!$AE$138)","v":""},{"$f":"IF(TP!$AF$138=\"\",\"\",TP!$AF$138)","v":"levelling blade CAT 140 K"},null,{"$f":"Inputs!$J$188","v":"USD"},-95385.181818181823,null,null,0,0,0,0,0,0,-95385.181818181823,0]
[null,{"$f":"IF(TP!$AE$139=\"\",\"\",TP!$AE$139)","v":""},{"$f":"IF(TP!$AF$139=\"\",\"\",TP!$AF$139)","v":"Monocoque dump Trans-KTP 22/50, 22 t"},null,{"$f":"Inputs!$J$189","v":"EUR"},-49392,null,null,0,0,0,0,0,0,-49392,0]
[null,{"$f":"IF(TP!$AE$140=\"\",\"\",TP!$AE$140)","v":""},{"$f":"IF(TP!$AF$140=\"\",\"\",TP!$AF$140)","v":"Track type tractor CAT D6 R XL"},null,{"$f":"Inputs!$J$190","v":"USD"},-280168.63636363635,null,null,0,0,-186779.09090909088,0,0,0,-93389.545454545441,0]
[null,{"$f":"IF(TP!$AE$141=\"\",\"\",TP!$AE$141)","v":""},{"$f":"IF(TP!$AF$141=\"\",\"\",TP!$AF$141)","v":"Tank trunk (second hand)"},null,{"$f":"Inputs!$J$191","v":"EUR"},-37044,null,null,0,0,0,0,0,0,-37044,0]
[null,{"$f":"IF(TP!$AE$142=\"\",\"\",TP!$AE$142)","v":""}]
[null,{"$f":"IF(TP!$AE$143=\"\",\"\",TP!$AE$143)","v":"Total Core civil engineering"},null,null,null,{"$f":"SUM(G206:CM206)","v":-1480593.7999999998},null,null,{"$f":"SUM(I197:I204)","v":0},0,-186779.09090909088,0,-254106.87272727268,0,-1039707.8363636362,0]
[]
[null,{"$f":"IF(TP!$AE$145=\"\",\"\",TP!$AE$145)","v":"Other civil engineering equipment"}]
[null,{"$f":"IF(TP!$AE$146=\"\",\"\",TP!$AE$146)","v":""},{"$f":"IF(TP!$AF$146=\"\",\"\",TP!$AF$146)","v":"Pumping stations 50 cv"},null,{"$f":"Inputs!$J$194","v":"EUR"},{"$f":"SUM(G209:CM209)","v":0},null,null,{"$f":"+$E814*I814","v":0},0,{"$f":"+($E814-($E814/5))*K814","v":0},{"$f":"+$E814*L814","v":0},{"$f":"+($E814-($E814*2/5))*M814","v":0},0,{"$f":"+($E814-($E814*3/5))*O814","v":0},{"$f":"+$E814*P814","v":0}]
[null,{"$f":"IF(TP!$AE$147=\"\",\"\",TP!$AE$147)","v":""},{"$f":"IF(TP!$AF$147=\"\",\"\",TP!$AF$147)","v":"Pipe alu 5\" (km)"},null,{"$f":"Inputs!$J$195","v":"EUR"},0,null,null,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(TP!$AE$148=\"\",\"\",TP!$AE$148)","v":""},{"$f":"IF(TP!$AF$148=\"\",\"\",TP!$AF$148)","v":"Rain gun 55 m3/h 110 m x 560 m"},null,{"$f":"Inputs!$J$196","v":"EUR"},0,null,null,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(TP!$AE$149=\"\",\"\",TP!$AE$149)","v":""},{"$f":"IF(TP!$AF$149=\"\",\"\",TP!$AF$149)","v":"Pipe 270 m de sprinkler 18 x 18 m"},null,{"$f":"Inputs!$J$197","v":"EUR"},0,null,null,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(TP!$AE$150=\"\",\"\",TP!$AE$150)","v":""},{"$f":"IF(TP!$AF$150=\"\",\"\",TP!$AF$150)","v":"Tank trunk (second hand)"},null,{"$f":"Inputs!$J$198","v":"EUR"},0,null,null,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(TP!$AE$151=\"\",\"\",TP!$AE$151)","v":""},{"$f":"IF(TP!$AF$151=\"\",\"\",TP!$AF$151)","v":"Topographic equipment Trimble"},null,{"$f":"Inputs!$J$199","v":"EUR"},-58502.2,null,null,0,0,0,0,0,0,-58502.2,0]
[null,{"$f":"IF(TP!$AE$152=\"\",\"\",TP!$AE$152)","v":""},{"$f":"IF(TP!$AF$152=\"\",\"\",TP!$AF$152)","v":"Other machines and options"},null,{"$f":"Inputs!$J$200","v":"EUR"},-20000,null,null,0,0,0,0,0,0,-20000,0]
[null,{"$f":"IF(TP!$AE$153=\"\",\"\",TP!$AE$153)","v":""},{"$f":"IF(TP!$AF$153=\"\",\"\",TP!$AF$153)","v":"Gasoil tank"},null,{"$f":"Inputs!$J$201","v":"EUR"},-16000,null,null,0,0,0,0,0,0,-16000,0]
[null,{"$f":"IF(TP!$AE$154=\"\",\"\",TP!$AE$154)","v":""},{"$f":"IF(TP!$AF$154=\"\",\"\",TP!$AF$154)","v":"Mechanical tillage"},null,{"$f":"Inputs!$J$202","v":"EUR"},-8000,null,null,0,0,0,0,0,0,-8000,0]
[null,{"$f":"IF(TP!$AE$155=\"\",\"\",TP!$AE$155)","v":"Total other machines"},null,null,null,-102502.2,null,null,{"$f":"SUM(I209:I217)","v":0},0,0,0,0,0,-102502.2,0]
[]
[null,"TOTAL DISPOSAL",null,null,null,{"$f":"SUM(G220:CM220)","v":-1583095.9999999998},null,null,{"$f":"+I206+I218","v":0},0,-186779.09090909088,0,-254106.87272727268,0,-1142210.0363636361,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"SUMMARY OF OPEX, Semi-annual, Nominal, EUR"]
[]
[null,"OPEX"]
[]
[null,"FIXED COSTS"]
[]
[null,"Farm 1"]
[]
[null,null,null,null,"Original currency"]
[null,{"$f":"IF('Farm 1'!$AE$356<>\"\",'Farm 1'!$AE$356,\"\")","v":"SUPPLIES"},null,null,null,null,null,null,{"$f":"IF('Farm 1'!AJ356<>\"\",'Farm 1'!AJ356,\"\")","v":""},{"$f":"IF('Farm 1'!AL356<>\"\",'Farm 1'!AL356,\"\")","v":""},{"$f":"IF('Farm 1'!AN356<>\"\",'Farm 1'!AN356,\"\")","v":""},{"$f":"IF('Farm 1'!AP356<>\"\",'Farm 1'!AP356,\"\")","v":""},{"$f":"IF('Farm 1'!AR356<>\"\",'Farm 1'!AR356,\"\")","v":""},{"$f":"IF('Farm 1'!AT356<>\"\",'Farm 1'!AT356,\"\")","v":""},{"$f":"IF('Farm 1'!AV356<>\"\",'Farm 1'!AV356,\"\")","v":""},{"$f":"IF('Farm 1'!AX356<>\"\",'Farm 1'!AX356,\"\")","v":""},{"$f":"IF('Farm 1'!AZ356<>\"\",'Farm 1'!AZ356,\"\")","v":""},{"$f":"IF('Farm 1'!BB356<>\"\",'Farm 1'!BB356,\"\")","v":""},{"$f":"IF('Farm 1'!BD356<>\"\",'Farm 1'!BD356,\"\")","v":""},{"$f":"IF('Farm 1'!BF356<>\"\",'Farm 1'!BF356,\"\")","v":""},{"$f":"IF('Farm 1'!BH356<>\"\",'Farm 1'!BH356,\"\")","v":""},{"$f":"IF('Farm 1'!BJ356<>\"\",'Farm 1'!BJ356,\"\")","v":""},{"$f":"IF('Farm 1'!BL356<>\"\",'Farm 1'!BL356,\"\")","v":""},{"$f":"IF('Farm 1'!BN356<>\"\",'Farm 1'!BN356,\"\")","v":""},{"$f":"IF('Farm 1'!BP356<>\"\",'Farm 1'!BP356,\"\")","v":""},{"$f":"IF('Farm 1'!BR356<>\"\",'Farm 1'!BR356,\"\")","v":""},{"$f":"IF('Farm 1'!BT356<>\"\",'Farm 1'!BT356,\"\")","v":""},{"$f":"IF('Farm 1'!BV356<>\"\",'Farm 1'!BV356,\"\")","v":""},{"$f":"IF('Farm 1'!BX356<>\"\",'Farm 1'!BX356,\"\")","v":""},{"$f":"IF('Farm 1'!BZ356<>\"\",'Farm 1'!BZ356,\"\")","v":""},{"$f":"IF('Farm 1'!CB356<>\"\",'Farm 1'!CB356,\"\")","v":""},{"$f":"IF('Farm 1'!CD356<>\"\",'Farm 1'!CD356,\"\")","v":""},{"$f":"IF('Farm 1'!CF356<>\"\",'Farm 1'!CF356,\"\")","v":""},{"$f":"IF('Farm 1'!CH356<>\"\",'Farm 1'!CH356,\"\")","v":""},{"$f":"IF('Farm 1'!CJ356<>\"\",'Farm 1'!CJ356,\"\")","v":""},{"$f":"IF('Farm 1'!CL356<>\"\",'Farm 1'!CL356,\"\")","v":""},{"$f":"IF('Farm 1'!CN356<>\"\",'Farm 1'!CN356,\"\")","v":""},{"$f":"IF('Farm 1'!CP356<>\"\",'Farm 1'!CP356,\"\")","v":""},{"$f":"IF('Farm 1'!CR356<>\"\",'Farm 1'!CR356,\"\")","v":""},{"$f":"IF('Farm 1'!CT356<>\"\",'Farm 1'!CT356,\"\")","v":""}]
[null,{"$f":"IF('Farm 1'!$AE$357<>\"\",'Farm 1'!$AE$357,\"\")","v":""},{"$f":"IF('Farm 1'!$AF$357<>\"\",'Farm 1'!$AF$357,\"\")","v":"Equipment maintenance"},null,"EUR",{"$f":"SUM(G232:CM232)","v":3775735.29411765},null,null,{"$f":"IF('Farm 1'!AJ357<>\"\",'Farm 1'!AJ357,\"\")","v":0},{"$f":"IF('Farm 1'!AL357<>\"\",'Farm 1'!AL357,\"\")","v":0},{"$f":"IF('Farm 1'!AN357<>\"\",'Farm 1'!AN357,\"\")","v":103553.92156862745},{"$f":"IF('Farm 1'!AP357<>\"\",'Farm 1'!AP357,\"\")","v":103553.92156862745},{"$f":"IF('Farm 1'!AR357<>\"\",'Farm 1'!AR357,\"\")","v":127450.98039215687},{"$f":"IF('Farm 1'!AT357<>\"\",'Farm 1'!AT357,\"\")","v":127450.98039215687},{"$f":"IF('Farm 1'!AV357<>\"\",'Farm 1'!AV357,\"\")","v":127450.98039215687},{"$f":"IF('Farm 1'!AX357<>\"\",'Farm 1'!AX357,\"\")","v":127450.98039215687},{"$f":"IF('Farm 1'!AZ357<>\"\",'Farm 1'!AZ357,\"\")","v":127450.98039215687},{"$f":"IF('Farm 1'!BB357<>\"\",'Farm 1'!BB357,\"\")","v":127450.98039215687},{"$f":"IF('Farm 1'!BD357<>\"\",'Farm 1'!BD357,\"\")","v":127450.98039215687},{"$f":"IF('Farm 1'!BF357<>\"\",'Farm 1'!BF357,\"\")","v":127450.98039215687},{"$f":"IF('Farm 1'!BH357<>\"\",'Farm 1'!BH357,\"\")","v":127450.98039215687},{"$f":"IF('Farm 1'!BJ357<>\"\",'Farm 1'!BJ357,\"\")","v":127450.98039215687},{"$f":"IF('Farm 1'!BL357<>\"\",'Farm 1'!BL357,\"\")","v":127450.98039215687},{"$f":"IF('Farm 1'!BN357<>\"\",'Farm 1'!BN357,\"\")","v":127450.98039215687},{"$f":"IF('Farm 1'!BP357<>\"\",'Farm 1'!BP357,\"\")","v":127450.98039215687},{"$f":"IF('Farm 1'!BR357<>\"\",'Farm 1'!BR357,\"\")","v":127450.98039215687},{"$f":"IF('Farm 1'!BT357<>\"\",'Farm 1'!BT357,\"\")","v":127450.98039215687},{"$f":"IF('Farm 1'!BV357<>\"\",'Farm 1'!BV357,\"\")","v":127450.98039215687},{"$f":"IF('Farm 1'!BX357<>\"\",'Farm 1'!BX357,\"\")","v":127450.98039215687},{"$f":"IF('Farm 1'!BZ357<>\"\",'Farm 1'!BZ357,\"\")","v":127450.98039215687},{"$f":"IF('Farm 1'!CB357<>\"\",'Farm 1'!CB357,\"\")","v":127450.98039215687},{"$f":"IF('Farm 1'!CD357<>\"\",'Farm 1'!CD357,\"\")","v":127450.98039215687},{"$f":"IF('Farm 1'!CF357<>\"\",'Farm 1'!CF357,\"\")","v":127450.98039215687},{"$f":"IF('Farm 1'!CH357<>\"\",'Farm 1'!CH357,\"\")","v":127450.98039215687},{"$f":"IF('Farm 1'!CJ357<>\"\",'Farm 1'!CJ357,\"\")","v":127450.98039215687},{"$f":"IF('Farm 1'!CL357<>\"\",'Farm 1'!CL357,\"\")","v":127450.98039215687},{"$f":"IF('Farm 1'!CN357<>\"\",'Farm 1'!CN357,\"\")","v":127450.98039215687},{"$f":"IF('Farm 1'!CP357<>\"\",'Farm 1'!CP357,\"\")","v":127450.98039215687},{"$f":"IF('Farm 1'!CR357<>\"\",'Farm 1'!CR357,\"\")","v":127450.98039215687},{"$f":"IF('Farm 1'!CT357<>\"\",'Farm 1'!CT357,\"\")","v":127450.98039215687}]
[null,{"$f":"IF('Farm 1'!$AE$358<>\"\",'Farm 1'!$AE$358,\"\")","v":""},{"$f":"IF('Farm 1'!$AF$358<>\"\",'Farm 1'!$AF$358,\"\")","v":"Rice mill maintenance"},null,"EUR",{"$f":"SUM(G233:CM233)","v":1045266.6866883041},null,null,{"$f":"IF('Farm 1'!AJ358<>\"\",'Farm 1'!AJ358,\"\")","v":0},{"$f":"IF('Farm 1'!AL358<>\"\",'Farm 1'!AL358,\"\")","v":0},{"$f":"IF('Farm 1'!AN358<>\"\",'Farm 1'!AN358,\"\")","v":6362.8408569464164},{"$f":"IF('Farm 1'!AP358<>\"\",'Farm 1'!AP358,\"\")","v":6362.8408569464164},{"$f":"IF('Farm 1'!AR358<>\"\",'Farm 1'!AR358,\"\")","v":19281.942261459211},{"$f":"IF('Farm 1'!AT358<>\"\",'Farm 1'!AT358,\"\")","v":19281.942261459211},{"$f":"IF('Farm 1'!AV358<>\"\",'Farm 1'!AV358,\"\")","v":31714.159617170029},{"$f":"IF('Farm 1'!AX358<>\"\",'Farm 1'!AX358,\"\")","v":31714.159617170029},{"$f":"IF('Farm 1'!AZ358<>\"\",'Farm 1'!AZ358,\"\")","v":38264.70332659001},{"$f":"IF('Farm 1'!BB358<>\"\",'Farm 1'!BB358,\"\")","v":38264.70332659001},{"$f":"IF('Farm 1'!BD358<>\"\",'Farm 1'!BD358,\"\")","v":38264.70332659001},{"$f":"IF('Farm 1'!BF358<>\"\",'Farm 1'!BF358,\"\")","v":38264.70332659001},{"$f":"IF('Farm 1'!BH358<>\"\",'Farm 1'!BH358,\"\")","v":38264.70332659001},{"$f":"IF('Farm 1'!BJ358<>\"\",'Farm 1'!BJ358,\"\")","v":38264.70332659001},{"$f":"IF('Farm 1'!BL358<>\"\",'Farm 1'!BL358,\"\")","v":38264.70332659001},{"$f":"IF('Farm 1'!BN358<>\"\",'Farm 1'!BN358,\"\")","v":38264.70332659001},{"$f":"IF('Farm 1'!BP358<>\"\",'Farm 1'!BP358,\"\")","v":39026.948412777063},{"$f":"IF('Farm 1'!BR358<>\"\",'Farm 1'!BR358,\"\")","v":39026.948412777063},{"$f":"IF('Farm 1'!BT358<>\"\",'Farm 1'!BT358,\"\")","v":39026.948412777063},{"$f":"IF('Farm 1'!BV358<>\"\",'Farm 1'!BV358,\"\")","v":39026.948412777063},{"$f":"IF('Farm 1'!BX358<>\"\",'Farm 1'!BX358,\"\")","v":39026.948412777063},{"$f":"IF('Farm 1'!BZ358<>\"\",'Farm 1'!BZ358,\"\")","v":39026.948412777063},{"$f":"IF('Farm 1'!CB358<>\"\",'Farm 1'!CB358,\"\")","v":39026.948412777063},{"$f":"IF('Farm 1'!CD358<>\"\",'Farm 1'!CD358,\"\")","v":39026.948412777063},{"$f":"IF('Farm 1'!CF358<>\"\",'Farm 1'!CF358,\"\")","v":39026.948412777063},{"$f":"IF('Farm 1'!CH358<>\"\",'Farm 1'!CH358,\"\")","v":39026.948412777063},{"$f":"IF('Farm 1'!CJ358<>\"\",'Farm 1'!CJ358,\"\")","v":39026.948412777063},{"$f":"IF('Farm 1'!CL358<>\"\",'Farm 1'!CL358,\"\")","v":39026.948412777063},{"$f":"IF('Farm 1'!CN358<>\"\",'Farm 1'!CN358,\"\")","v":39026.948412777063},{"$f":"IF('Farm 1'!CP358<>\"\",'Farm 1'!CP358,\"\")","v":39026.948412777063},{"$f":"IF('Farm 1'!CR358<>\"\",'Farm 1'!CR358,\"\")","v":39026.948412777063},{"$f":"IF('Farm 1'!CT358<>\"\",'Farm 1'!CT358,\"\")","v":39026.948412777063}]
[null,{"$f":"IF('Farm 1'!$AE$359<>\"\",'Farm 1'!$AE$359,\"\")","v":""},{"$f":"IF('Farm 1'!$AF$359<>\"\",'Farm 1'!$AF$359,\"\")","v":"Gasoline vehicles"},null,"EUR",291351.77654653531,null,null,{"$f":"IF('Farm 1'!AJ359<>\"\",'Farm 1'!AJ359,\"\")","v":0},{"$f":"IF('Farm 1'!AL359<>\"\",'Farm 1'!AL359,\"\")","v":0},{"$f":"IF('Farm 1'!AN359<>\"\",'Farm 1'!AN359,\"\")","v":9175.6221205384409},{"$f":"IF('Farm 1'!AP359<>\"\",'Farm 1'!AP359,\"\")","v":9175.6221205384409},{"$f":"IF('Farm 1'!AR359<>\"\",'Farm 1'!AR359,\"\")","v":9175.6221205384409},{"$f":"IF('Farm 1'!AT359<>\"\",'Farm 1'!AT359,\"\")","v":9175.6221205384409},{"$f":"IF('Farm 1'!AV359<>\"\",'Farm 1'!AV359,\"\")","v":9794.2033870915948},{"$f":"IF('Farm 1'!AX359<>\"\",'Farm 1'!AX359,\"\")","v":9794.2033870915948},{"$f":"IF('Farm 1'!AZ359<>\"\",'Farm 1'!AZ359,\"\")","v":9794.2033870915948},{"$f":"IF('Farm 1'!BB359<>\"\",'Farm 1'!BB359,\"\")","v":9794.2033870915948},{"$f":"IF('Farm 1'!BD359<>\"\",'Farm 1'!BD359,\"\")","v":9794.2033870915948},{"$f":"IF('Farm 1'!BF359<>\"\",'Farm 1'!BF359,\"\")","v":9794.2033870915948},{"$f":"IF('Farm 1'!BH359<>\"\",'Farm 1'!BH359,\"\")","v":9794.2033870915948},{"$f":"IF('Farm 1'!BJ359<>\"\",'Farm 1'!BJ359,\"\")","v":9794.2033870915948},{"$f":"IF('Farm 1'!BL359<>\"\",'Farm 1'!BL359,\"\")","v":9794.2033870915948},{"$f":"IF('Farm 1'!BN359<>\"\",'Farm 1'!BN359,\"\")","v":9794.2033870915948},{"$f":"IF('Farm 1'!BP359<>\"\",'Farm 1'!BP359,\"\")","v":9794.2033870915948},{"$f":"IF('Farm 1'!BR359<>\"\",'Farm 1'!BR359,\"\")","v":9794.2033870915948},{"$f":"IF('Farm 1'!BT359<>\"\",'Farm 1'!BT359,\"\")","v":9794.2033870915948},{"$f":"IF('Farm 1'!BV359<>\"\",'Farm 1'!BV359,\"\")","v":9794.2033870915948},{"$f":"IF('Farm 1'!BX359<>\"\",'Farm 1'!BX359,\"\")","v":9794.2033870915948},{"$f":"IF('Farm 1'!BZ359<>\"\",'Farm 1'!BZ359,\"\")","v":9794.2033870915948},{"$f":"IF('Farm 1'!CB359<>\"\",'Farm 1'!CB359,\"\")","v":9794.2033870915948},{"$f":"IF('Farm 1'!CD359<>\"\",'Farm 1'!CD359,\"\")","v":9794.2033870915948},{"$f":"IF('Farm 1'!CF359<>\"\",'Farm 1'!CF359,\"\")","v":9794.2033870915948},{"$f":"IF('Farm 1'!CH359<>\"\",'Farm 1'!CH359,\"\")","v":9794.2033870915948},{"$f":"IF('Farm 1'!CJ359<>\"\",'Farm 1'!CJ359,\"\")","v":9794.2033870915948},{"$f":"IF('Farm 1'!CL359<>\"\",'Farm 1'!CL359,\"\")","v":9794.2033870915948},{"$f":"IF('Farm 1'!CN359<>\"\",'Farm 1'!CN359,\"\")","v":9794.2033870915948},{"$f":"IF('Farm 1'!CP359<>\"\",'Farm 1'!CP359,\"\")","v":9794.2033870915948},{"$f":"IF('Farm 1'!CR359<>\"\",'Farm 1'!CR359,\"\")","v":9794.2033870915948},{"$f":"IF('Farm 1'!CT359<>\"\",'Farm 1'!CT359,\"\")","v":9794.2033870915948}]
[null,{"$f":"IF('Farm 1'!$AE$360<>\"\",'Farm 1'!$AE$360,\"\")","v":""},{"$f":"IF('Farm 1'!$AF$360<>\"\",'Farm 1'!$AF$360,\"\")","v":"Vehicles maintenance"},null,"EUR",26000,null,null,{"$f":"IF('Farm 1'!AJ360<>\"\",'Farm 1'!AJ360,\"\")","v":0},{"$f":"IF('Farm 1'!AL360<>\"\",'Farm 1'!AL360,\"\")","v":0},{"$f":"IF('Farm 1'!AN360<>\"\",'Farm 1'!AN360,\"\")","v":0},{"$f":"IF('Farm 1'!AP360<>\"\",'Farm 1'!AP360,\"\")","v":0},{"$f":"IF('Farm 1'!AR360<>\"\",'Farm 1'!AR360,\"\")","v":0},{"$f":"IF('Farm 1'!AT360<>\"\",'Farm 1'!AT360,\"\")","v":0},{"$f":"IF('Farm 1'!AV360<>\"\",'Farm 1'!AV360,\"\")","v":1000},{"$f":"IF('Farm 1'!AX360<>\"\",'Farm 1'!AX360,\"\")","v":1000},{"$f":"IF('Farm 1'!AZ360<>\"\",'Farm 1'!AZ360,\"\")","v":1000},{"$f":"IF('Farm 1'!BB360<>\"\",'Farm 1'!BB360,\"\")","v":1000},{"$f":"IF('Farm 1'!BD360<>\"\",'Farm 1'!BD360,\"\")","v":1000},{"$f":"IF('Farm 1'!BF360<>\"\",'Farm 1'!BF360,\"\")","v":1000},{"$f":"IF('Farm 1'!BH360<>\"\",'Farm 1'!BH360,\"\")","v":1000},{"$f":"IF('Farm 1'!BJ360<>\"\",'Farm 1'!BJ360,\"\")","v":1000},{"$f":"IF('Farm 1'!BL360<>\"\",'Farm 1'!BL360,\"\")","v":1000},{"$f":"IF('Farm 1'!BN360<>\"\",'Farm 1'!BN360,\"\")","v":1000},{"$f":"IF('Farm 1'!BP360<>\"\",'Farm 1'!BP360,\"\")","v":1000},{"$f":"IF('Farm 1'!BR360<>\"\",'Farm 1'!BR360,\"\")","v":1000},{"$f":"IF('Farm 1'!BT360<>\"\",'Farm 1'!BT360,\"\")","v":1000},{"$f":"IF('Farm 1'!BV360<>\"\",'Farm 1'!BV360,\"\")","v":1000},{"$f":"IF('Farm 1'!BX360<>\"\",'Farm 1'!BX360,\"\")","v":1000},{"$f":"IF('Farm 1'!BZ360<>\"\",'Farm 1'!BZ360,\"\")","v":1000},{"$f":"IF('Farm 1'!CB360<>\"\",'Farm 1'!CB360,\"\")","v":1000},{"$f":"IF('Farm 1'!CD360<>\"\",'Farm 1'!CD360,\"\")","v":1000},{"$f":"IF('Farm 1'!CF360<>\"\",'Farm 1'!CF360,\"\")","v":1000},{"$f":"IF('Farm 1'!CH360<>\"\",'Farm 1'!CH360,\"\")","v":1000},{"$f":"IF('Farm 1'!CJ360<>\"\",'Farm 1'!CJ360,\"\")","v":1000},{"$f":"IF('Farm 1'!CL360<>\"\",'Farm 1'!CL360,\"\")","v":1000},{"$f":"IF('Farm 1'!CN360<>\"\",'Farm 1'!CN360,\"\")","v":1000},{"$f":"IF('Farm 1'!CP360<>\"\",'Farm 1'!CP360,\"\")","v":1000},{"$f":"IF('Farm 1'!CR360<>\"\",'Farm 1'!CR360,\"\")","v":1000},{"$f":"IF('Farm 1'!CT360<>\"\",'Farm 1'!CT360,\"\")","v":1000}]
[null,{"$f":"IF('Farm 1'!$AE$361<>\"\",'Farm 1'!$AE$361,\"\")","v":""},{"$f":"IF('Farm 1'!$AF$361<>\"\",'Farm 1'!$AF$361,\"\")","v":"Electricity"},null,"EUR",32000,null,null,{"$f":"IF('Farm 1'!AJ361<>\"\",'Farm 1'!AJ361,\"\")","v":1000},{"$f":"IF('Farm 1'!AL361<>\"\",'Farm 1'!AL361,\"\")","v":1000},{"$f":"IF('Farm 1'!AN361<>\"\",'Farm 1'!AN361,\"\")","v":1000},{"$f":"IF('Farm 1'!AP361<>\"\",'Farm 1'!AP361,\"\")","v":1000},{"$f":"IF('Farm 1'!AR361<>\"\",'Farm 1'!AR361,\"\")","v":1000},{"$f":"IF('Farm 1'!AT361<>\"\",'Farm 1'!AT361,\"\")","v":1000},{"$f":"IF('Farm 1'!AV361<>\"\",'Farm 1'!AV361,\"\")","v":1000},{"$f":"IF('Farm 1'!AX361<>\"\",'Farm 1'!AX361,\"\")","v":1000},{"$f":"IF('Farm 1'!AZ361<>\"\",'Farm 1'!AZ361,\"\")","v":1000},{"$f":"IF('Farm 1'!BB361<>\"\",'Farm 1'!BB361,\"\")","v":1000},{"$f":"IF('Farm 1'!BD361<>\"\",'Farm 1'!BD361,\"\")","v":1000},{"$f":"IF('Farm 1'!BF361<>\"\",'Farm 1'!BF361,\"\")","v":1000},{"$f":"IF('Farm 1'!BH361<>\"\",'Farm 1'!BH361,\"\")","v":1000},{"$f":"IF('Farm 1'!BJ361<>\"\",'Farm 1'!BJ361,\"\")","v":1000},{"$f":"IF('Farm 1'!BL361<>\"\",'Farm 1'!BL361,\"\")","v":1000},{"$f":"IF('Farm 1'!BN361<>\"\",'Farm 1'!BN361,\"\")","v":1000},{"$f":"IF('Farm 1'!BP361<>\"\",'Farm 1'!BP361,\"\")","v":1000},{"$f":"IF('Farm 1'!BR361<>\"\",'Farm 1'!BR361,\"\")","v":1000},{"$f":"IF('Farm 1'!BT361<>\"\",'Farm 1'!BT361,\"\")","v":1000},{"$f":"IF('Farm 1'!BV361<>\"\",'Farm 1'!BV361,\"\")","v":1000},{"$f":"IF('Farm 1'!BX361<>\"\",'Farm 1'!BX361,\"\")","v":1000},{"$f":"IF('Farm 1'!BZ361<>\"\",'Farm 1'!BZ361,\"\")","v":1000},{"$f":"IF('Farm 1'!CB361<>\"\",'Farm 1'!CB361,\"\")","v":1000},{"$f":"IF('Farm 1'!CD361<>\"\",'Farm 1'!CD361,\"\")","v":1000},{"$f":"IF('Farm 1'!CF361<>\"\",'Farm 1'!CF361,\"\")","v":1000},{"$f":"IF('Farm 1'!CH361<>\"\",'Farm 1'!CH361,\"\")","v":1000},{"$f":"IF('Farm 1'!CJ361<>\"\",'Farm 1'!CJ361,\"\")","v":1000},{"$f":"IF('Farm 1'!CL361<>\"\",'Farm 1'!CL361,\"\")","v":1000},{"$f":"IF('Farm 1'!CN361<>\"\",'Farm 1'!CN361,\"\")","v":1000},{"$f":"IF('Farm 1'!CP361<>\"\",'Farm 1'!CP361,\"\")","v":1000},{"$f":"IF('Farm 1'!CR361<>\"\",'Farm 1'!CR361,\"\")","v":1000},{"$f":"IF('Farm 1'!CT361<>\"\",'Farm 1'!CT361,\"\")","v":1000}]
[null,{"$f":"IF('Farm 1'!$AE$362<>\"\",'Farm 1'!$AE$362,\"\")","v":""},{"$f":"IF('Farm 1'!$AF$362<>\"\",'Farm 1'!$AF$362,\"\")","v":"Telephone"},null,"EUR",32000,null,null,{"$f":"IF('Farm 1'!AJ362<>\"\",'Farm 1'!AJ362,\"\")","v":1000},{"$f":"IF('Farm 1'!AL362<>\"\",'Farm 1'!AL362,\"\")","v":1000},{"$f":"IF('Farm 1'!AN362<>\"\",'Farm 1'!AN362,\"\")","v":1000},{"$f":"IF('Farm 1'!AP362<>\"\",'Farm 1'!AP362,\"\")","v":1000},{"$f":"IF('Farm 1'!AR362<>\"\",'Farm 1'!AR362,\"\")","v":1000},{"$f":"IF('Farm 1'!AT362<>\"\",'Farm 1'!AT362,\"\")","v":1000},{"$f":"IF('Farm 1'!AV362<>\"\",'Farm 1'!AV362,\"\")","v":1000},{"$f":"IF('Farm 1'!AX362<>\"\",'Farm 1'!AX362,\"\")","v":1000},{"$f":"IF('Farm 1'!AZ362<>\"\",'Farm 1'!AZ362,\"\")","v":1000},{"$f":"IF('Farm 1'!BB362<>\"\",'Farm 1'!BB362,\"\")","v":1000},{"$f":"IF('Farm 1'!BD362<>\"\",'Farm 1'!BD362,\"\")","v":1000},{"$f":"IF('Farm 1'!BF362<>\"\",'Farm 1'!BF362,\"\")","v":1000},{"$f":"IF('Farm 1'!BH362<>\"\",'Farm 1'!BH362,\"\")","v":1000},{"$f":"IF('Farm 1'!BJ362<>\"\",'Farm 1'!BJ362,\"\")","v":1000},{"$f":"IF('Farm 1'!BL362<>\"\",'Farm 1'!BL362,\"\")","v":1000},{"$f":"IF('Farm 1'!BN362<>\"\",'Farm 1'!BN362,\"\")","v":1000},{"$f":"IF('Farm 1'!BP362<>\"\",'Farm 1'!BP362,\"\")","v":1000},{"$f":"IF('Farm 1'!BR362<>\"\",'Farm 1'!BR362,\"\")","v":1000},{"$f":"IF('Farm 1'!BT362<>\"\",'Farm 1'!BT362,\"\")","v":1000},{"$f":"IF('Farm 1'!BV362<>\"\",'Farm 1'!BV362,\"\")","v":1000},{"$f":"IF('Farm 1'!BX362<>\"\",'Farm 1'!BX362,\"\")","v":1000},{"$f":"IF('Farm 1'!BZ362<>\"\",'Farm 1'!BZ362,\"\")","v":1000},{"$f":"IF('Farm 1'!CB362<>\"\",'Farm 1'!CB362,\"\")","v":1000},{"$f":"IF('Farm 1'!CD362<>\"\",'Farm 1'!CD362,\"\")","v":1000},{"$f":"IF('Farm 1'!CF362<>\"\",'Farm 1'!CF362,\"\")","v":1000},{"$f":"IF('Farm 1'!CH362<>\"\",'Farm 1'!CH362,\"\")","v":1000},{"$f":"IF('Farm 1'!CJ362<>\"\",'Farm 1'!CJ362,\"\")","v":1000},{"$f":"IF('Farm 1'!CL362<>\"\",'Farm 1'!CL362,\"\")","v":1000},{"$f":"IF('Farm 1'!CN362<>\"\",'Farm 1'!CN362,\"\")","v":1000},{"$f":"IF('Farm 1'!CP362<>\"\",'Farm 1'!CP362,\"\")","v":1000},{"$f":"IF('Farm 1'!CR362<>\"\",'Farm 1'!CR362,\"\")","v":1000},{"$f":"IF('Farm 1'!CT362<>\"\",'Farm 1'!CT362,\"\")","v":1000}]
[null,{"$f":"IF('Farm 1'!$AE$363<>\"\",'Farm 1'!$AE$363,\"\")","v":""},{"$f":"IF('Farm 1'!$AF$363<>\"\",'Farm 1'!$AF$363,\"\")","v":"Internet"},null,"EUR",16000,null,null,{"$f":"IF('Farm 1'!AJ363<>\"\",'Farm 1'!AJ363,\"\")","v":500},{"$f":"IF('Farm 1'!AL363<>\"\",'Farm 1'!AL363,\"\")","v":500},{"$f":"IF('Farm 1'!AN363<>\"\",'Farm 1'!AN363,\"\")","v":500},{"$f":"IF('Farm 1'!AP363<>\"\",'Farm 1'!AP363,\"\")","v":500},{"$f":"IF('Farm 1'!AR363<>\"\",'Farm 1'!AR363,\"\")","v":500},{"$f":"IF('Farm 1'!AT363<>\"\",'Farm 1'!AT363,\"\")","v":500},{"$f":"IF('Farm 1'!AV363<>\"\",'Farm 1'!AV363,\"\")","v":500},{"$f":"IF('Farm 1'!AX363<>\"\",'Farm 1'!AX363,\"\")","v":500},{"$f":"IF('Farm 1'!AZ363<>\"\",'Farm 1'!AZ363,\"\")","v":500},{"$f":"IF('Farm 1'!BB363<>\"\",'Farm 1'!BB363,\"\")","v":500},{"$f":"IF('Farm 1'!BD363<>\"\",'Farm 1'!BD363,\"\")","v":500},{"$f":"IF('Farm 1'!BF363<>\"\",'Farm 1'!BF363,\"\")","v":500},{"$f":"IF('Farm 1'!BH363<>\"\",'Farm 1'!BH363,\"\")","v":500},{"$f":"IF('Farm 1'!BJ363<>\"\",'Farm 1'!BJ363,\"\")","v":500},{"$f":"IF('Farm 1'!BL363<>\"\",'Farm 1'!BL363,\"\")","v":500},{"$f":"IF('Farm 1'!BN363<>\"\",'Farm 1'!BN363,\"\")","v":500},{"$f":"IF('Farm 1'!BP363<>\"\",'Farm 1'!BP363,\"\")","v":500},{"$f":"IF('Farm 1'!BR363<>\"\",'Farm 1'!BR363,\"\")","v":500},{"$f":"IF('Farm 1'!BT363<>\"\",'Farm 1'!BT363,\"\")","v":500},{"$f":"IF('Farm 1'!BV363<>\"\",'Farm 1'!BV363,\"\")","v":500},{"$f":"IF('Farm 1'!BX363<>\"\",'Farm 1'!BX363,\"\")","v":500},{"$f":"IF('Farm 1'!BZ363<>\"\",'Farm 1'!BZ363,\"\")","v":500},{"$f":"IF('Farm 1'!CB363<>\"\",'Farm 1'!CB363,\"\")","v":500},{"$f":"IF('Farm 1'!CD363<>\"\",'Farm 1'!CD363,\"\")","v":500},{"$f":"IF('Farm 1'!CF363<>\"\",'Farm 1'!CF363,\"\")","v":500},{"$f":"IF('Farm 1'!CH363<>\"\",'Farm 1'!CH363,\"\")","v":500},{"$f":"IF('Farm 1'!CJ363<>\"\",'Farm 1'!CJ363,\"\")","v":500},{"$f":"IF('Farm 1'!CL363<>\"\",'Farm 1'!CL363,\"\")","v":500},{"$f":"IF('Farm 1'!CN363<>\"\",'Farm 1'!CN363,\"\")","v":500},{"$f":"IF('Farm 1'!CP363<>\"\",'Farm 1'!CP363,\"\")","v":500},{"$f":"IF('Farm 1'!CR363<>\"\",'Farm 1'!CR363,\"\")","v":500},{"$f":"IF('Farm 1'!CT363<>\"\",'Farm 1'!CT363,\"\")","v":500}]
[null,{"$f":"IF('Farm 1'!$AE$364<>\"\",'Farm 1'!$AE$364,\"\")","v":""},{"$f":"IF('Farm 1'!$AF$364<>\"\",'Farm 1'!$AF$364,\"\")","v":"Mail"},null,"EUR",24000,null,null,{"$f":"IF('Farm 1'!AJ364<>\"\",'Farm 1'!AJ364,\"\")","v":750},{"$f":"IF('Farm 1'!AL364<>\"\",'Farm 1'!AL364,\"\")","v":750},{"$f":"IF('Farm 1'!AN364<>\"\",'Farm 1'!AN364,\"\")","v":750},{"$f":"IF('Farm 1'!AP364<>\"\",'Farm 1'!AP364,\"\")","v":750},{"$f":"IF('Farm 1'!AR364<>\"\",'Farm 1'!AR364,\"\")","v":750},{"$f":"IF('Farm 1'!AT364<>\"\",'Farm 1'!AT364,\"\")","v":750},{"$f":"IF('Farm 1'!AV364<>\"\",'Farm 1'!AV364,\"\")","v":750},{"$f":"IF('Farm 1'!AX364<>\"\",'Farm 1'!AX364,\"\")","v":750},{"$f":"IF('Farm 1'!AZ364<>\"\",'Farm 1'!AZ364,\"\")","v":750},{"$f":"IF('Farm 1'!BB364<>\"\",'Farm 1'!BB364,\"\")","v":750},{"$f":"IF('Farm 1'!BD364<>\"\",'Farm 1'!BD364,\"\")","v":750},{"$f":"IF('Farm 1'!BF364<>\"\",'Farm 1'!BF364,\"\")","v":750},{"$f":"IF('Farm 1'!BH364<>\"\",'Farm 1'!BH364,\"\")","v":750},{"$f":"IF('Farm 1'!BJ364<>\"\",'Farm 1'!BJ364,\"\")","v":750},{"$f":"IF('Farm 1'!BL364<>\"\",'Farm 1'!BL364,\"\")","v":750},{"$f":"IF('Farm 1'!BN364<>\"\",'Farm 1'!BN364,\"\")","v":750},{"$f":"IF('Farm 1'!BP364<>\"\",'Farm 1'!BP364,\"\")","v":750},{"$f":"IF('Farm 1'!BR364<>\"\",'Farm 1'!BR364,\"\")","v":750},{"$f":"IF('Farm 1'!BT364<>\"\",'Farm 1'!BT364,\"\")","v":750},{"$f":"IF('Farm 1'!BV364<>\"\",'Farm 1'!BV364,\"\")","v":750},{"$f":"IF('Farm 1'!BX364<>\"\",'Farm 1'!BX364,\"\")","v":750},{"$f":"IF('Farm 1'!BZ364<>\"\",'Farm 1'!BZ364,\"\")","v":750},{"$f":"IF('Farm 1'!CB364<>\"\",'Farm 1'!CB364,\"\")","v":750},{"$f":"IF('Farm 1'!CD364<>\"\",'Farm 1'!CD364,\"\")","v":750},{"$f":"IF('Farm 1'!CF364<>\"\",'Farm 1'!CF364,\"\")","v":750},{"$f":"IF('Farm 1'!CH364<>\"\",'Farm 1'!CH364,\"\")","v":750},{"$f":"IF('Farm 1'!CJ364<>\"\",'Farm 1'!CJ364,\"\")","v":750},{"$f":"IF('Farm 1'!CL364<>\"\",'Farm 1'!CL364,\"\")","v":750},{"$f":"IF('Farm 1'!CN364<>\"\",'Farm 1'!CN364,\"\")","v":750},{"$f":"IF('Farm 1'!CP364<>\"\",'Farm 1'!CP364,\"\")","v":750},{"$f":"IF('Farm 1'!CR364<>\"\",'Farm 1'!CR364,\"\")","v":750},{"$f":"IF('Farm 1'!CT364<>\"\",'Farm 1'!CT364,\"\")","v":750}]
[null,{"$f":"IF('Farm 1'!$AE$365<>\"\",'Farm 1'!$AE$365,\"\")","v":""},{"$f":"IF('Farm 1'!$AF$365<>\"\",'Farm 1'!$AF$365,\"\")","v":"Admin supplies"},null,"EUR",16000,null,null,{"$f":"IF('Farm 1'!AJ365<>\"\",'Farm 1'!AJ365,\"\")","v":500},{"$f":"IF('Farm 1'!AL365<>\"\",'Farm 1'!AL365,\"\")","v":500},{"$f":"IF('Farm 1'!AN365<>\"\",'Farm 1'!AN365,\"\")","v":500},{"$f":"IF('Farm 1'!AP365<>\"\",'Farm 1'!AP365,\"\")","v":500},{"$f":"IF('Farm 1'!AR365<>\"\",'Farm 1'!AR365,\"\")","v":500},{"$f":"IF('Farm 1'!AT365<>\"\",'Farm 1'!AT365,\"\")","v":500},{"$f":"IF('Farm 1'!AV365<>\"\",'Farm 1'!AV365,\"\")","v":500},{"$f":"IF('Farm 1'!AX365<>\"\",'Farm 1'!AX365,\"\")","v":500},{"$f":"IF('Farm 1'!AZ365<>\"\",'Farm 1'!AZ365,\"\")","v":500},{"$f":"IF('Farm 1'!BB365<>\"\",'Farm 1'!BB365,\"\")","v":500},{"$f":"IF('Farm 1'!BD365<>\"\",'Farm 1'!BD365,\"\")","v":500},{"$f":"IF('Farm 1'!BF365<>\"\",'Farm 1'!BF365,\"\")","v":500},{"$f":"IF('Farm 1'!BH365<>\"\",'Farm 1'!BH365,\"\")","v":500},{"$f":"IF('Farm 1'!BJ365<>\"\",'Farm 1'!BJ365,\"\")","v":500},{"$f":"IF('Farm 1'!BL365<>\"\",'Farm 1'!BL365,\"\")","v":500},{"$f":"IF('Farm 1'!BN365<>\"\",'Farm 1'!BN365,\"\")","v":500},{"$f":"IF('Farm 1'!BP365<>\"\",'Farm 1'!BP365,\"\")","v":500},{"$f":"IF('Farm 1'!BR365<>\"\",'Farm 1'!BR365,\"\")","v":500},{"$f":"IF('Farm 1'!BT365<>\"\",'Farm 1'!BT365,\"\")","v":500},{"$f":"IF('Farm 1'!BV365<>\"\",'Farm 1'!BV365,\"\")","v":500},{"$f":"IF('Farm 1'!BX365<>\"\",'Farm 1'!BX365,\"\")","v":500},{"$f":"IF('Farm 1'!BZ365<>\"\",'Farm 1'!BZ365,\"\")","v":500},{"$f":"IF('Farm 1'!CB365<>\"\",'Farm 1'!CB365,\"\")","v":500},{"$f":"IF('Farm 1'!CD365<>\"\",'Farm 1'!CD365,\"\")","v":500},{"$f":"IF('Farm 1'!CF365<>\"\",'Farm 1'!CF365,\"\")","v":500},{"$f":"IF('Farm 1'!CH365<>\"\",'Farm 1'!CH365,\"\")","v":500},{"$f":"IF('Farm 1'!CJ365<>\"\",'Farm 1'!CJ365,\"\")","v":500},{"$f":"IF('Farm 1'!CL365<>\"\",'Farm 1'!CL365,\"\")","v":500},{"$f":"IF('Farm 1'!CN365<>\"\",'Farm 1'!CN365,\"\")","v":500},{"$f":"IF('Farm 1'!CP365<>\"\",'Farm 1'!CP365,\"\")","v":500},{"$f":"IF('Farm 1'!CR365<>\"\",'Farm 1'!CR365,\"\")","v":500},{"$f":"IF('Farm 1'!CT365<>\"\",'Farm 1'!CT365,\"\")","v":500}]
[null,{"$f":"IF('Farm 1'!$AE$366<>\"\",'Farm 1'!$AE$366,\"\")","v":""},null,null,null,null,null,null,{"$f":"IF('Farm 1'!AJ366<>\"\",'Farm 1'!AJ366,\"\")","v":0},{"$f":"IF('Farm 1'!AL366<>\"\",'Farm 1'!AL366,\"\")","v":0},{"$f":"IF('Farm 1'!AN366<>\"\",'Farm 1'!AN366,\"\")","v":0},{"$f":"IF('Farm 1'!AP366<>\"\",'Farm 1'!AP366,\"\")","v":0},{"$f":"IF('Farm 1'!AR366<>\"\",'Farm 1'!AR366,\"\")","v":0},{"$f":"IF('Farm 1'!AT366<>\"\",'Farm 1'!AT366,\"\")","v":0},{"$f":"IF('Farm 1'!AV366<>\"\",'Farm 1'!AV366,\"\")","v":0},{"$f":"IF('Farm 1'!AX366<>\"\",'Farm 1'!AX366,\"\")","v":0},{"$f":"IF('Farm 1'!AZ366<>\"\",'Farm 1'!AZ366,\"\")","v":0},{"$f":"IF('Farm 1'!BB366<>\"\",'Farm 1'!BB366,\"\")","v":0},{"$f":"IF('Farm 1'!BD366<>\"\",'Farm 1'!BD366,\"\")","v":0},{"$f":"IF('Farm 1'!BF366<>\"\",'Farm 1'!BF366,\"\")","v":0},{"$f":"IF('Farm 1'!BH366<>\"\",'Farm 1'!BH366,\"\")","v":0},{"$f":"IF('Farm 1'!BJ366<>\"\",'Farm 1'!BJ366,\"\")","v":0},{"$f":"IF('Farm 1'!BL366<>\"\",'Farm 1'!BL366,\"\")","v":0},{"$f":"IF('Farm 1'!BN366<>\"\",'Farm 1'!BN366,\"\")","v":0},{"$f":"IF('Farm 1'!BP366<>\"\",'Farm 1'!BP366,\"\")","v":0},{"$f":"IF('Farm 1'!BR366<>\"\",'Farm 1'!BR366,\"\")","v":0},{"$f":"IF('Farm 1'!BT366<>\"\",'Farm 1'!BT366,\"\")","v":0},{"$f":"IF('Farm 1'!BV366<>\"\",'Farm 1'!BV366,\"\")","v":0},{"$f":"IF('Farm 1'!BX366<>\"\",'Farm 1'!BX366,\"\")","v":0},{"$f":"IF('Farm 1'!BZ366<>\"\",'Farm 1'!BZ366,\"\")","v":0},{"$f":"IF('Farm 1'!CB366<>\"\",'Farm 1'!CB366,\"\")","v":0},{"$f":"IF('Farm 1'!CD366<>\"\",'Farm 1'!CD366,\"\")","v":0},{"$f":"IF('Farm 1'!CF366<>\"\",'Farm 1'!CF366,\"\")","v":0},{"$f":"IF('Farm 1'!CH366<>\"\",'Farm 1'!CH366,\"\")","v":0},{"$f":"IF('Farm 1'!CJ366<>\"\",'Farm 1'!CJ366,\"\")","v":0},{"$f":"IF('Farm 1'!CL366<>\"\",'Farm 1'!CL366,\"\")","v":0},{"$f":"IF('Farm 1'!CN366<>\"\",'Farm 1'!CN366,\"\")","v":0},{"$f":"IF('Farm 1'!CP366<>\"\",'Farm 1'!CP366,\"\")","v":0},{"$f":"IF('Farm 1'!CR366<>\"\",'Farm 1'!CR366,\"\")","v":0},{"$f":"IF('Farm 1'!CT366<>\"\",'Farm 1'!CT366,\"\")","v":0}]
[null,{"$f":"IF('Farm 1'!$AE$367<>\"\",'Farm 1'!$AE$367,\"\")","v":"EXTERNAL COSTS"},null,null,null,null,null,null,{"$f":"IF('Farm 1'!AJ367<>\"\",'Farm 1'!AJ367,\"\")","v":0},{"$f":"IF('Farm 1'!AL367<>\"\",'Farm 1'!AL367,\"\")","v":0},{"$f":"IF('Farm 1'!AN367<>\"\",'Farm 1'!AN367,\"\")","v":0},{"$f":"IF('Farm 1'!AP367<>\"\",'Farm 1'!AP367,\"\")","v":0},{"$f":"IF('Farm 1'!AR367<>\"\",'Farm 1'!AR367,\"\")","v":0},{"$f":"IF('Farm 1'!AT367<>\"\",'Farm 1'!AT367,\"\")","v":0},{"$f":"IF('Farm 1'!AV367<>\"\",'Farm 1'!AV367,\"\")","v":0},{"$f":"IF('Farm 1'!AX367<>\"\",'Farm 1'!AX367,\"\")","v":0},{"$f":"IF('Farm 1'!AZ367<>\"\",'Farm 1'!AZ367,\"\")","v":0},{"$f":"IF('Farm 1'!BB367<>\"\",'Farm 1'!BB367,\"\")","v":0},{"$f":"IF('Farm 1'!BD367<>\"\",'Farm 1'!BD367,\"\")","v":0},{"$f":"IF('Farm 1'!BF367<>\"\",'Farm 1'!BF367,\"\")","v":0},{"$f":"IF('Farm 1'!BH367<>\"\",'Farm 1'!BH367,\"\")","v":0},{"$f":"IF('Farm 1'!BJ367<>\"\",'Farm 1'!BJ367,\"\")","v":0},{"$f":"IF('Farm 1'!BL367<>\"\",'Farm 1'!BL367,\"\")","v":0},{"$f":"IF('Farm 1'!BN367<>\"\",'Farm 1'!BN367,\"\")","v":0},{"$f":"IF('Farm 1'!BP367<>\"\",'Farm 1'!BP367,\"\")","v":0},{"$f":"IF('Farm 1'!BR367<>\"\",'Farm 1'!BR367,\"\")","v":0},{"$f":"IF('Farm 1'!BT367<>\"\",'Farm 1'!BT367,\"\")","v":0},{"$f":"IF('Farm 1'!BV367<>\"\",'Farm 1'!BV367,\"\")","v":0},{"$f":"IF('Farm 1'!BX367<>\"\",'Farm 1'!BX367,\"\")","v":0},{"$f":"IF('Farm 1'!BZ367<>\"\",'Farm 1'!BZ367,\"\")","v":0},{"$f":"IF('Farm 1'!CB367<>\"\",'Farm 1'!CB367,\"\")","v":0},{"$f":"IF('Farm 1'!CD367<>\"\",'Farm 1'!CD367,\"\")","v":0},{"$f":"IF('Farm 1'!CF367<>\"\",'Farm 1'!CF367,\"\")","v":0},{"$f":"IF('Farm 1'!CH367<>\"\",'Farm 1'!CH367,\"\")","v":0},{"$f":"IF('Farm 1'!CJ367<>\"\",'Farm 1'!CJ367,\"\")","v":0},{"$f":"IF('Farm 1'!CL367<>\"\",'Farm 1'!CL367,\"\")","v":0},{"$f":"IF('Farm 1'!CN367<>\"\",'Farm 1'!CN367,\"\")","v":0},{"$f":"IF('Farm 1'!CP367<>\"\",'Farm 1'!CP367,\"\")","v":0},{"$f":"IF('Farm 1'!CR367<>\"\",'Farm 1'!CR367,\"\")","v":0},{"$f":"IF('Farm 1'!CT367<>\"\",'Farm 1'!CT367,\"\")","v":0}]
[null,{"$f":"IF('Farm 1'!$AE$368<>\"\",'Farm 1'!$AE$368,\"\")","v":""},{"$f":"IF('Farm 1'!$AF$368<>\"\",'Farm 1'!$AF$368,\"\")","v":"Managers recruitment cost"},null,"EUR",{"$f":"SUM(G243:CM243)","v":35388.893779622755},null,null,{"$f":"IF('Farm 1'!AJ368<>\"\",'Farm 1'!AJ368,\"\")","v":17694.446889811377},{"$f":"IF('Farm 1'!AL368<>\"\",'Farm 1'!AL368,\"\")","v":17694.446889811377},{"$f":"IF('Farm 1'!AN368<>\"\",'Farm 1'!AN368,\"\")","v":0},{"$f":"IF('Farm 1'!AP368<>\"\",'Farm 1'!AP368,\"\")","v":0},{"$f":"IF('Farm 1'!AR368<>\"\",'Farm 1'!AR368,\"\")","v":0},{"$f":"IF('Farm 1'!AT368<>\"\",'Farm 1'!AT368,\"\")","v":0},{"$f":"IF('Farm 1'!AV368<>\"\",'Farm 1'!AV368,\"\")","v":0},{"$f":"IF('Farm 1'!AX368<>\"\",'Farm 1'!AX368,\"\")","v":0},{"$f":"IF('Farm 1'!AZ368<>\"\",'Farm 1'!AZ368,\"\")","v":0},{"$f":"IF('Farm 1'!BB368<>\"\",'Farm 1'!BB368,\"\")","v":0},{"$f":"IF('Farm 1'!BD368<>\"\",'Farm 1'!BD368,\"\")","v":0},{"$f":"IF('Farm 1'!BF368<>\"\",'Farm 1'!BF368,\"\")","v":0},{"$f":"IF('Farm 1'!BH368<>\"\",'Farm 1'!BH368,\"\")","v":0},{"$f":"IF('Farm 1'!BJ368<>\"\",'Farm 1'!BJ368,\"\")","v":0},{"$f":"IF('Farm 1'!BL368<>\"\",'Farm 1'!BL368,\"\")","v":0},{"$f":"IF('Farm 1'!BN368<>\"\",'Farm 1'!BN368,\"\")","v":0},{"$f":"IF('Farm 1'!BP368<>\"\",'Farm 1'!BP368,\"\")","v":0},{"$f":"IF('Farm 1'!BR368<>\"\",'Farm 1'!BR368,\"\")","v":0},{"$f":"IF('Farm 1'!BT368<>\"\",'Farm 1'!BT368,\"\")","v":0},{"$f":"IF('Farm 1'!BV368<>\"\",'Farm 1'!BV368,\"\")","v":0},{"$f":"IF('Farm 1'!BX368<>\"\",'Farm 1'!BX368,\"\")","v":0},{"$f":"IF('Farm 1'!BZ368<>\"\",'Farm 1'!BZ368,\"\")","v":0},{"$f":"IF('Farm 1'!CB368<>\"\",'Farm 1'!CB368,\"\")","v":0},{"$f":"IF('Farm 1'!CD368<>\"\",'Farm 1'!CD368,\"\")","v":0},{"$f":"IF('Farm 1'!CF368<>\"\",'Farm 1'!CF368,\"\")","v":0},{"$f":"IF('Farm 1'!CH368<>\"\",'Farm 1'!CH368,\"\")","v":0},{"$f":"IF('Farm 1'!CJ368<>\"\",'Farm 1'!CJ368,\"\")","v":0},{"$f":"IF('Farm 1'!CL368<>\"\",'Farm 1'!CL368,\"\")","v":0},{"$f":"IF('Farm 1'!CN368<>\"\",'Farm 1'!CN368,\"\")","v":0},{"$f":"IF('Farm 1'!CP368<>\"\",'Farm 1'!CP368,\"\")","v":0},{"$f":"IF('Farm 1'!CR368<>\"\",'Farm 1'!CR368,\"\")","v":0},{"$f":"IF('Farm 1'!CT368<>\"\",'Farm 1'!CT368,\"\")","v":0}]
[null,{"$f":"IF('Farm 1'!$AE$369<>\"\",'Farm 1'!$AE$369,\"\")","v":""},{"$f":"IF('Farm 1'!$AF$369<>\"\",'Farm 1'!$AF$369,\"\")","v":"Training, assistance"},null,"EUR",{"$f":"SUM(G244:CM244)","v":192000},null,null,{"$f":"IF('Farm 1'!AJ369<>\"\",'Farm 1'!AJ369,\"\")","v":6000},{"$f":"IF('Farm 1'!AL369<>\"\",'Farm 1'!AL369,\"\")","v":6000},{"$f":"IF('Farm 1'!AN369<>\"\",'Farm 1'!AN369,\"\")","v":6000},{"$f":"IF('Farm 1'!AP369<>\"\",'Farm 1'!AP369,\"\")","v":6000},{"$f":"IF('Farm 1'!AR369<>\"\",'Farm 1'!AR369,\"\")","v":6000},{"$f":"IF('Farm 1'!AT369<>\"\",'Farm 1'!AT369,\"\")","v":6000},{"$f":"IF('Farm 1'!AV369<>\"\",'Farm 1'!AV369,\"\")","v":6000},{"$f":"IF('Farm 1'!AX369<>\"\",'Farm 1'!AX369,\"\")","v":6000},{"$f":"IF('Farm 1'!AZ369<>\"\",'Farm 1'!AZ369,\"\")","v":6000},{"$f":"IF('Farm 1'!BB369<>\"\",'Farm 1'!BB369,\"\")","v":6000},{"$f":"IF('Farm 1'!BD369<>\"\",'Farm 1'!BD369,\"\")","v":6000},{"$f":"IF('Farm 1'!BF369<>\"\",'Farm 1'!BF369,\"\")","v":6000},{"$f":"IF('Farm 1'!BH369<>\"\",'Farm 1'!BH369,\"\")","v":6000},{"$f":"IF('Farm 1'!BJ369<>\"\",'Farm 1'!BJ369,\"\")","v":6000},{"$f":"IF('Farm 1'!BL369<>\"\",'Farm 1'!BL369,\"\")","v":6000},{"$f":"IF('Farm 1'!BN369<>\"\",'Farm 1'!BN369,\"\")","v":6000},{"$f":"IF('Farm 1'!BP369<>\"\",'Farm 1'!BP369,\"\")","v":6000},{"$f":"IF('Farm 1'!BR369<>\"\",'Farm 1'!BR369,\"\")","v":6000},{"$f":"IF('Farm 1'!BT369<>\"\",'Farm 1'!BT369,\"\")","v":6000},{"$f":"IF('Farm 1'!BV369<>\"\",'Farm 1'!BV369,\"\")","v":6000},{"$f":"IF('Farm 1'!BX369<>\"\",'Farm 1'!BX369,\"\")","v":6000},{"$f":"IF('Farm 1'!BZ369<>\"\",'Farm 1'!BZ369,\"\")","v":6000},{"$f":"IF('Farm 1'!CB369<>\"\",'Farm 1'!CB369,\"\")","v":6000},{"$f":"IF('Farm 1'!CD369<>\"\",'Farm 1'!CD369,\"\")","v":6000},{"$f":"IF('Farm 1'!CF369<>\"\",'Farm 1'!CF369,\"\")","v":6000},{"$f":"IF('Farm 1'!CH369<>\"\",'Farm 1'!CH369,\"\")","v":6000},{"$f":"IF('Farm 1'!CJ369<>\"\",'Farm 1'!CJ369,\"\")","v":6000},{"$f":"IF('Farm 1'!CL369<>\"\",'Farm 1'!CL369,\"\")","v":6000},{"$f":"IF('Farm 1'!CN369<>\"\",'Farm 1'!CN369,\"\")","v":6000},{"$f":"IF('Farm 1'!CP369<>\"\",'Farm 1'!CP369,\"\")","v":6000},{"$f":"IF('Farm 1'!CR369<>\"\",'Farm 1'!CR369,\"\")","v":6000},{"$f":"IF('Farm 1'!CT369<>\"\",'Farm 1'!CT369,\"\")","v":6000}]
[null,{"$f":"IF('Farm 1'!$AE$370<>\"\",'Farm 1'!$AE$370,\"\")","v":""},{"$f":"IF('Farm 1'!$AF$370<>\"\",'Farm 1'!$AF$370,\"\")","v":"Welfare fund"},null,"EUR",240000,null,null,{"$f":"IF('Farm 1'!AJ370<>\"\",'Farm 1'!AJ370,\"\")","v":7500},{"$f":"IF('Farm 1'!AL370<>\"\",'Farm 1'!AL370,\"\")","v":7500},{"$f":"IF('Farm 1'!AN370<>\"\",'Farm 1'!AN370,\"\")","v":7500},{"$f":"IF('Farm 1'!AP370<>\"\",'Farm 1'!AP370,\"\")","v":7500},{"$f":"IF('Farm 1'!AR370<>\"\",'Farm 1'!AR370,\"\")","v":7500},{"$f":"IF('Farm 1'!AT370<>\"\",'Farm 1'!AT370,\"\")","v":7500},{"$f":"IF('Farm 1'!AV370<>\"\",'Farm 1'!AV370,\"\")","v":7500},{"$f":"IF('Farm 1'!AX370<>\"\",'Farm 1'!AX370,\"\")","v":7500},{"$f":"IF('Farm 1'!AZ370<>\"\",'Farm 1'!AZ370,\"\")","v":7500},{"$f":"IF('Farm 1'!BB370<>\"\",'Farm 1'!BB370,\"\")","v":7500},{"$f":"IF('Farm 1'!BD370<>\"\",'Farm 1'!BD370,\"\")","v":7500},{"$f":"IF('Farm 1'!BF370<>\"\",'Farm 1'!BF370,\"\")","v":7500},{"$f":"IF('Farm 1'!BH370<>\"\",'Farm 1'!BH370,\"\")","v":7500},{"$f":"IF('Farm 1'!BJ370<>\"\",'Farm 1'!BJ370,\"\")","v":7500},{"$f":"IF('Farm 1'!BL370<>\"\",'Farm 1'!BL370,\"\")","v":7500},{"$f":"IF('Farm 1'!BN370<>\"\",'Farm 1'!BN370,\"\")","v":7500},{"$f":"IF('Farm 1'!BP370<>\"\",'Farm 1'!BP370,\"\")","v":7500},{"$f":"IF('Farm 1'!BR370<>\"\",'Farm 1'!BR370,\"\")","v":7500},{"$f":"IF('Farm 1'!BT370<>\"\",'Farm 1'!BT370,\"\")","v":7500},{"$f":"IF('Farm 1'!BV370<>\"\",'Farm 1'!BV370,\"\")","v":7500},{"$f":"IF('Farm 1'!BX370<>\"\",'Farm 1'!BX370,\"\")","v":7500},{"$f":"IF('Farm 1'!BZ370<>\"\",'Farm 1'!BZ370,\"\")","v":7500},{"$f":"IF('Farm 1'!CB370<>\"\",'Farm 1'!CB370,\"\")","v":7500},{"$f":"IF('Farm 1'!CD370<>\"\",'Farm 1'!CD370,\"\")","v":7500},{"$f":"IF('Farm 1'!CF370<>\"\",'Farm 1'!CF370,\"\")","v":7500},{"$f":"IF('Farm 1'!CH370<>\"\",'Farm 1'!CH370,\"\")","v":7500},{"$f":"IF('Farm 1'!CJ370<>\"\",'Farm 1'!CJ370,\"\")","v":7500},{"$f":"IF('Farm 1'!CL370<>\"\",'Farm 1'!CL370,\"\")","v":7500},{"$f":"IF('Farm 1'!CN370<>\"\",'Farm 1'!CN370,\"\")","v":7500},{"$f":"IF('Farm 1'!CP370<>\"\",'Farm 1'!CP370,\"\")","v":7500},{"$f":"IF('Farm 1'!CR370<>\"\",'Farm 1'!CR370,\"\")","v":7500},{"$f":"IF('Farm 1'!CT370<>\"\",'Farm 1'!CT370,\"\")","v":7500}]
[null,{"$f":"IF('Farm 1'!$AE$371<>\"\",'Farm 1'!$AE$371,\"\")","v":""},{"$f":"IF('Farm 1'!$AF$371<>\"\",'Farm 1'!$AF$371,\"\")","v":"Buildings insurance"},null,"EUR",124000,null,null,{"$f":"IF('Farm 1'!AJ371<>\"\",'Farm 1'!AJ371,\"\")","v":3000},{"$f":"IF('Farm 1'!AL371<>\"\",'Farm 1'!AL371,\"\")","v":3000},{"$f":"IF('Farm 1'!AN371<>\"\",'Farm 1'!AN371,\"\")","v":3000},{"$f":"IF('Farm 1'!AP371<>\"\",'Farm 1'!AP371,\"\")","v":3000},{"$f":"IF('Farm 1'!AR371<>\"\",'Farm 1'!AR371,\"\")","v":4000},{"$f":"IF('Farm 1'!AT371<>\"\",'Farm 1'!AT371,\"\")","v":4000},{"$f":"IF('Farm 1'!AV371<>\"\",'Farm 1'!AV371,\"\")","v":4000},{"$f":"IF('Farm 1'!AX371<>\"\",'Farm 1'!AX371,\"\")","v":4000},{"$f":"IF('Farm 1'!AZ371<>\"\",'Farm 1'!AZ371,\"\")","v":4000},{"$f":"IF('Farm 1'!BB371<>\"\",'Farm 1'!BB371,\"\")","v":4000},{"$f":"IF('Farm 1'!BD371<>\"\",'Farm 1'!BD371,\"\")","v":4000},{"$f":"IF('Farm 1'!BF371<>\"\",'Farm 1'!BF371,\"\")","v":4000},{"$f":"IF('Farm 1'!BH371<>\"\",'Farm 1'!BH371,\"\")","v":4000},{"$f":"IF('Farm 1'!BJ371<>\"\",'Farm 1'!BJ371,\"\")","v":4000},{"$f":"IF('Farm 1'!BL371<>\"\",'Farm 1'!BL371,\"\")","v":4000},{"$f":"IF('Farm 1'!BN371<>\"\",'Farm 1'!BN371,\"\")","v":4000},{"$f":"IF('Farm 1'!BP371<>\"\",'Farm 1'!BP371,\"\")","v":4000},{"$f":"IF('Farm 1'!BR371<>\"\",'Farm 1'!BR371,\"\")","v":4000},{"$f":"IF('Farm 1'!BT371<>\"\",'Farm 1'!BT371,\"\")","v":4000},{"$f":"IF('Farm 1'!BV371<>\"\",'Farm 1'!BV371,\"\")","v":4000},{"$f":"IF('Farm 1'!BX371<>\"\",'Farm 1'!BX371,\"\")","v":4000},{"$f":"IF('Farm 1'!BZ371<>\"\",'Farm 1'!BZ371,\"\")","v":4000},{"$f":"IF('Farm 1'!CB371<>\"\",'Farm 1'!CB371,\"\")","v":4000},{"$f":"IF('Farm 1'!CD371<>\"\",'Farm 1'!CD371,\"\")","v":4000},{"$f":"IF('Farm 1'!CF371<>\"\",'Farm 1'!CF371,\"\")","v":4000},{"$f":"IF('Farm 1'!CH371<>\"\",'Farm 1'!CH371,\"\")","v":4000},{"$f":"IF('Farm 1'!CJ371<>\"\",'Farm 1'!CJ371,\"\")","v":4000},{"$f":"IF('Farm 1'!CL371<>\"\",'Farm 1'!CL371,\"\")","v":4000},{"$f":"IF('Farm 1'!CN371<>\"\",'Farm 1'!CN371,\"\")","v":4000},{"$f":"IF('Farm 1'!CP371<>\"\",'Farm 1'!CP371,\"\")","v":4000},{"$f":"IF('Farm 1'!CR371<>\"\",'Farm 1'!CR371,\"\")","v":4000},{"$f":"IF('Farm 1'!CT371<>\"\",'Farm 1'!CT371,\"\")","v":4000}]
[null,{"$f":"IF('Farm 1'!$AE$372<>\"\",'Farm 1'!$AE$372,\"\")","v":""},{"$f":"IF('Farm 1'!$AF$372<>\"\",'Farm 1'!$AF$372,\"\")","v":"Equipment insurance"},null,"EUR",421000,null,null,{"$f":"IF('Farm 1'!AJ372<>\"\",'Farm 1'!AJ372,\"\")","v":5000},{"$f":"IF('Farm 1'!AL372<>\"\",'Farm 1'!AL372,\"\")","v":5000},{"$f":"IF('Farm 1'!AN372<>\"\",'Farm 1'!AN372,\"\")","v":10000},{"$f":"IF('Farm 1'!AP372<>\"\",'Farm 1'!AP372,\"\")","v":10000},{"$f":"IF('Farm 1'!AR372<>\"\",'Farm 1'!AR372,\"\")","v":13500},{"$f":"IF('Farm 1'!AT372<>\"\",'Farm 1'!AT372,\"\")","v":13500},{"$f":"IF('Farm 1'!AV372<>\"\",'Farm 1'!AV372,\"\")","v":14000},{"$f":"IF('Farm 1'!AX372<>\"\",'Farm 1'!AX372,\"\")","v":14000},{"$f":"IF('Farm 1'!AZ372<>\"\",'Farm 1'!AZ372,\"\")","v":14000},{"$f":"IF('Farm 1'!BB372<>\"\",'Farm 1'!BB372,\"\")","v":14000},{"$f":"IF('Farm 1'!BD372<>\"\",'Farm 1'!BD372,\"\")","v":14000},{"$f":"IF('Farm 1'!BF372<>\"\",'Farm 1'!BF372,\"\")","v":14000},{"$f":"IF('Farm 1'!BH372<>\"\",'Farm 1'!BH372,\"\")","v":14000},{"$f":"IF('Farm 1'!BJ372<>\"\",'Farm 1'!BJ372,\"\")","v":14000},{"$f":"IF('Farm 1'!BL372<>\"\",'Farm 1'!BL372,\"\")","v":14000},{"$f":"IF('Farm 1'!BN372<>\"\",'Farm 1'!BN372,\"\")","v":14000},{"$f":"IF('Farm 1'!BP372<>\"\",'Farm 1'!BP372,\"\")","v":14000},{"$f":"IF('Farm 1'!BR372<>\"\",'Farm 1'!BR372,\"\")","v":14000},{"$f":"IF('Farm 1'!BT372<>\"\",'Farm 1'!BT372,\"\")","v":14000},{"$f":"IF('Farm 1'!BV372<>\"\",'Farm 1'!BV372,\"\")","v":14000},{"$f":"IF('Farm 1'!BX372<>\"\",'Farm 1'!BX372,\"\")","v":14000},{"$f":"IF('Farm 1'!BZ372<>\"\",'Farm 1'!BZ372,\"\")","v":14000},{"$f":"IF('Farm 1'!CB372<>\"\",'Farm 1'!CB372,\"\")","v":14000},{"$f":"IF('Farm 1'!CD372<>\"\",'Farm 1'!CD372,\"\")","v":14000},{"$f":"IF('Farm 1'!CF372<>\"\",'Farm 1'!CF372,\"\")","v":14000},{"$f":"IF('Farm 1'!CH372<>\"\",'Farm 1'!CH372,\"\")","v":14000},{"$f":"IF('Farm 1'!CJ372<>\"\",'Farm 1'!CJ372,\"\")","v":14000},{"$f":"IF('Farm 1'!CL372<>\"\",'Farm 1'!CL372,\"\")","v":14000},{"$f":"IF('Farm 1'!CN372<>\"\",'Farm 1'!CN372,\"\")","v":14000},{"$f":"IF('Farm 1'!CP372<>\"\",'Farm 1'!CP372,\"\")","v":14000},{"$f":"IF('Farm 1'!CR372<>\"\",'Farm 1'!CR372,\"\")","v":14000},{"$f":"IF('Farm 1'!CT372<>\"\",'Farm 1'!CT372,\"\")","v":14000}]
[null,{"$f":"IF('Farm 1'!$AE$373<>\"\",'Farm 1'!$AE$373,\"\")","v":""},{"$f":"IF('Farm 1'!$AF$373<>\"\",'Farm 1'!$AF$373,\"\")","v":"Vehicle insurance"},null,"EUR",61750,null,null,{"$f":"IF('Farm 1'!AJ373<>\"\",'Farm 1'!AJ373,\"\")","v":0},{"$f":"IF('Farm 1'!AL373<>\"\",'Farm 1'!AL373,\"\")","v":0},{"$f":"IF('Farm 1'!AN373<>\"\",'Farm 1'!AN373,\"\")","v":1625},{"$f":"IF('Farm 1'!AP373<>\"\",'Farm 1'!AP373,\"\")","v":1625},{"$f":"IF('Farm 1'!AR373<>\"\",'Farm 1'!AR373,\"\")","v":1625},{"$f":"IF('Farm 1'!AT373<>\"\",'Farm 1'!AT373,\"\")","v":1625},{"$f":"IF('Farm 1'!AV373<>\"\",'Farm 1'!AV373,\"\")","v":2125},{"$f":"IF('Farm 1'!AX373<>\"\",'Farm 1'!AX373,\"\")","v":2125},{"$f":"IF('Farm 1'!AZ373<>\"\",'Farm 1'!AZ373,\"\")","v":2125},{"$f":"IF('Farm 1'!BB373<>\"\",'Farm 1'!BB373,\"\")","v":2125},{"$f":"IF('Farm 1'!BD373<>\"\",'Farm 1'!BD373,\"\")","v":2125},{"$f":"IF('Farm 1'!BF373<>\"\",'Farm 1'!BF373,\"\")","v":2125},{"$f":"IF('Farm 1'!BH373<>\"\",'Farm 1'!BH373,\"\")","v":2125},{"$f":"IF('Farm 1'!BJ373<>\"\",'Farm 1'!BJ373,\"\")","v":2125},{"$f":"IF('Farm 1'!BL373<>\"\",'Farm 1'!BL373,\"\")","v":2125},{"$f":"IF('Farm 1'!BN373<>\"\",'Farm 1'!BN373,\"\")","v":2125},{"$f":"IF('Farm 1'!BP373<>\"\",'Farm 1'!BP373,\"\")","v":2125},{"$f":"IF('Farm 1'!BR373<>\"\",'Farm 1'!BR373,\"\")","v":2125},{"$f":"IF('Farm 1'!BT373<>\"\",'Farm 1'!BT373,\"\")","v":2125},{"$f":"IF('Farm 1'!BV373<>\"\",'Farm 1'!BV373,\"\")","v":2125},{"$f":"IF('Farm 1'!BX373<>\"\",'Farm 1'!BX373,\"\")","v":2125},{"$f":"IF('Farm 1'!BZ373<>\"\",'Farm 1'!BZ373,\"\")","v":2125},{"$f":"IF('Farm 1'!CB373<>\"\",'Farm 1'!CB373,\"\")","v":2125},{"$f":"IF('Farm 1'!CD373<>\"\",'Farm 1'!CD373,\"\")","v":2125},{"$f":"IF('Farm 1'!CF373<>\"\",'Farm 1'!CF373,\"\")","v":2125},{"$f":"IF('Farm 1'!CH373<>\"\",'Farm 1'!CH373,\"\")","v":2125},{"$f":"IF('Farm 1'!CJ373<>\"\",'Farm 1'!CJ373,\"\")","v":2125},{"$f":"IF('Farm 1'!CL373<>\"\",'Farm 1'!CL373,\"\")","v":2125},{"$f":"IF('Farm 1'!CN373<>\"\",'Farm 1'!CN373,\"\")","v":2125},{"$f":"IF('Farm 1'!CP373<>\"\",'Farm 1'!CP373,\"\")","v":2125},{"$f":"IF('Farm 1'!CR373<>\"\",'Farm 1'!CR373,\"\")","v":2125},{"$f":"IF('Farm 1'!CT373<>\"\",'Farm 1'!CT373,\"\")","v":2125}]
[null,{"$f":"IF('Farm 1'!$AE$374<>\"\",'Farm 1'!$AE$374,\"\")","v":""},{"$f":"IF('Farm 1'!$AF$374<>\"\",'Farm 1'!$AF$374,\"\")","v":"Housing rents"},null,"EUR",1080000,null,null,{"$f":"IF('Farm 1'!AJ374<>\"\",'Farm 1'!AJ374,\"\")","v":0},{"$f":"IF('Farm 1'!AL374<>\"\",'Farm 1'!AL374,\"\")","v":0},{"$f":"IF('Farm 1'!AN374<>\"\",'Farm 1'!AN374,\"\")","v":36000},{"$f":"IF('Farm 1'!AP374<>\"\",'Farm 1'!AP374,\"\")","v":36000},{"$f":"IF('Farm 1'!AR374<>\"\",'Farm 1'!AR374,\"\")","v":36000},{"$f":"IF('Farm 1'!AT374<>\"\",'Farm 1'!AT374,\"\")","v":36000},{"$f":"IF('Farm 1'!AV374<>\"\",'Farm 1'!AV374,\"\")","v":36000},{"$f":"IF('Farm 1'!AX374<>\"\",'Farm 1'!AX374,\"\")","v":36000},{"$f":"IF('Farm 1'!AZ374<>\"\",'Farm 1'!AZ374,\"\")","v":36000},{"$f":"IF('Farm 1'!BB374<>\"\",'Farm 1'!BB374,\"\")","v":36000},{"$f":"IF('Farm 1'!BD374<>\"\",'Farm 1'!BD374,\"\")","v":36000},{"$f":"IF('Farm 1'!BF374<>\"\",'Farm 1'!BF374,\"\")","v":36000},{"$f":"IF('Farm 1'!BH374<>\"\",'Farm 1'!BH374,\"\")","v":36000},{"$f":"IF('Farm 1'!BJ374<>\"\",'Farm 1'!BJ374,\"\")","v":36000},{"$f":"IF('Farm 1'!BL374<>\"\",'Farm 1'!BL374,\"\")","v":36000},{"$f":"IF('Farm 1'!BN374<>\"\",'Farm 1'!BN374,\"\")","v":36000},{"$f":"IF('Farm 1'!BP374<>\"\",'Farm 1'!BP374,\"\")","v":36000},{"$f":"IF('Farm 1'!BR374<>\"\",'Farm 1'!BR374,\"\")","v":36000},{"$f":"IF('Farm 1'!BT374<>\"\",'Farm 1'!BT374,\"\")","v":36000},{"$f":"IF('Farm 1'!BV374<>\"\",'Farm 1'!BV374,\"\")","v":36000},{"$f":"IF('Farm 1'!BX374<>\"\",'Farm 1'!BX374,\"\")","v":36000},{"$f":"IF('Farm 1'!BZ374<>\"\",'Farm 1'!BZ374,\"\")","v":36000},{"$f":"IF('Farm 1'!CB374<>\"\",'Farm 1'!CB374,\"\")","v":36000},{"$f":"IF('Farm 1'!CD374<>\"\",'Farm 1'!CD374,\"\")","v":36000},{"$f":"IF('Farm 1'!CF374<>\"\",'Farm 1'!CF374,\"\")","v":36000},{"$f":"IF('Farm 1'!CH374<>\"\",'Farm 1'!CH374,\"\")","v":36000},{"$f":"IF('Farm 1'!CJ374<>\"\",'Farm 1'!CJ374,\"\")","v":36000},{"$f":"IF('Farm 1'!CL374<>\"\",'Farm 1'!CL374,\"\")","v":36000},{"$f":"IF('Farm 1'!CN374<>\"\",'Farm 1'!CN374,\"\")","v":36000},{"$f":"IF('Farm 1'!CP374<>\"\",'Farm 1'!CP374,\"\")","v":36000},{"$f":"IF('Farm 1'!CR374<>\"\",'Farm 1'!CR374,\"\")","v":36000},{"$f":"IF('Farm 1'!CT374<>\"\",'Farm 1'!CT374,\"\")","v":36000}]
[null,{"$f":"IF('Farm 1'!$AE$375<>\"\",'Farm 1'!$AE$375,\"\")","v":""},{"$f":"IF('Farm 1'!$AF$375<>\"\",'Farm 1'!$AF$375,\"\")","v":"Software maintenance"},null,"EUR",30822.749999999985,null,null,{"$f":"IF('Farm 1'!AJ375<>\"\",'Farm 1'!AJ375,\"\")","v":0},{"$f":"IF('Farm 1'!AL375<>\"\",'Farm 1'!AL375,\"\")","v":0},{"$f":"IF('Farm 1'!AN375<>\"\",'Farm 1'!AN375,\"\")","v":1027.425},{"$f":"IF('Farm 1'!AP375<>\"\",'Farm 1'!AP375,\"\")","v":1027.425},{"$f":"IF('Farm 1'!AR375<>\"\",'Farm 1'!AR375,\"\")","v":1027.425},{"$f":"IF('Farm 1'!AT375<>\"\",'Farm 1'!AT375,\"\")","v":1027.425},{"$f":"IF('Farm 1'!AV375<>\"\",'Farm 1'!AV375,\"\")","v":1027.425},{"$f":"IF('Farm 1'!AX375<>\"\",'Farm 1'!AX375,\"\")","v":1027.425},{"$f":"IF('Farm 1'!AZ375<>\"\",'Farm 1'!AZ375,\"\")","v":1027.425},{"$f":"IF('Farm 1'!BB375<>\"\",'Farm 1'!BB375,\"\")","v":1027.425},{"$f":"IF('Farm 1'!BD375<>\"\",'Farm 1'!BD375,\"\")","v":1027.425},{"$f":"IF('Farm 1'!BF375<>\"\",'Farm 1'!BF375,\"\")","v":1027.425},{"$f":"IF('Farm 1'!BH375<>\"\",'Farm 1'!BH375,\"\")","v":1027.425},{"$f":"IF('Farm 1'!BJ375<>\"\",'Farm 1'!BJ375,\"\")","v":1027.425},{"$f":"IF('Farm 1'!BL375<>\"\",'Farm 1'!BL375,\"\")","v":1027.425},{"$f":"IF('Farm 1'!BN375<>\"\",'Farm 1'!BN375,\"\")","v":1027.425},{"$f":"IF('Farm 1'!BP375<>\"\",'Farm 1'!BP375,\"\")","v":1027.425},{"$f":"IF('Farm 1'!BR375<>\"\",'Farm 1'!BR375,\"\")","v":1027.425},{"$f":"IF('Farm 1'!BT375<>\"\",'Farm 1'!BT375,\"\")","v":1027.425},{"$f":"IF('Farm 1'!BV375<>\"\",'Farm 1'!BV375,\"\")","v":1027.425},{"$f":"IF('Farm 1'!BX375<>\"\",'Farm 1'!BX375,\"\")","v":1027.425},{"$f":"IF('Farm 1'!BZ375<>\"\",'Farm 1'!BZ375,\"\")","v":1027.425},{"$f":"IF('Farm 1'!CB375<>\"\",'Farm 1'!CB375,\"\")","v":1027.425},{"$f":"IF('Farm 1'!CD375<>\"\",'Farm 1'!CD375,\"\")","v":1027.425},{"$f":"IF('Farm 1'!CF375<>\"\",'Farm 1'!CF375,\"\")","v":1027.425},{"$f":"IF('Farm 1'!CH375<>\"\",'Farm 1'!CH375,\"\")","v":1027.425},{"$f":"IF('Farm 1'!CJ375<>\"\",'Farm 1'!CJ375,\"\")","v":1027.425},{"$f":"IF('Farm 1'!CL375<>\"\",'Farm 1'!CL375,\"\")","v":1027.425},{"$f":"IF('Farm 1'!CN375<>\"\",'Farm 1'!CN375,\"\")","v":1027.425},{"$f":"IF('Farm 1'!CP375<>\"\",'Farm 1'!CP375,\"\")","v":1027.425},{"$f":"IF('Farm 1'!CR375<>\"\",'Farm 1'!CR375,\"\")","v":1027.425},{"$f":"IF('Farm 1'!CT375<>\"\",'Farm 1'!CT375,\"\")","v":1027.425}]
[null,{"$f":"IF('Farm 1'!$AE$376<>\"\",'Farm 1'!$AE$376,\"\")","v":""},{"$f":"IF('Farm 1'!$AF$376<>\"\",'Farm 1'!$AF$376,\"\")","v":"Family managers allowances "},null,"EUR",270000,null,null,{"$f":"IF('Farm 1'!AJ376<>\"\",'Farm 1'!AJ376,\"\")","v":0},{"$f":"IF('Farm 1'!AL376<>\"\",'Farm 1'!AL376,\"\")","v":0},{"$f":"IF('Farm 1'!AN376<>\"\",'Farm 1'!AN376,\"\")","v":9000},{"$f":"IF('Farm 1'!AP376<>\"\",'Farm 1'!AP376,\"\")","v":9000},{"$f":"IF('Farm 1'!AR376<>\"\",'Farm 1'!AR376,\"\")","v":9000},{"$f":"IF('Farm 1'!AT376<>\"\",'Farm 1'!AT376,\"\")","v":9000},{"$f":"IF('Farm 1'!AV376<>\"\",'Farm 1'!AV376,\"\")","v":9000},{"$f":"IF('Farm 1'!AX376<>\"\",'Farm 1'!AX376,\"\")","v":9000},{"$f":"IF('Farm 1'!AZ376<>\"\",'Farm 1'!AZ376,\"\")","v":9000},{"$f":"IF('Farm 1'!BB376<>\"\",'Farm 1'!BB376,\"\")","v":9000},{"$f":"IF('Farm 1'!BD376<>\"\",'Farm 1'!BD376,\"\")","v":9000},{"$f":"IF('Farm 1'!BF376<>\"\",'Farm 1'!BF376,\"\")","v":9000},{"$f":"IF('Farm 1'!BH376<>\"\",'Farm 1'!BH376,\"\")","v":9000},{"$f":"IF('Farm 1'!BJ376<>\"\",'Farm 1'!BJ376,\"\")","v":9000},{"$f":"IF('Farm 1'!BL376<>\"\",'Farm 1'!BL376,\"\")","v":9000},{"$f":"IF('Farm 1'!BN376<>\"\",'Farm 1'!BN376,\"\")","v":9000},{"$f":"IF('Farm 1'!BP376<>\"\",'Farm 1'!BP376,\"\")","v":9000},{"$f":"IF('Farm 1'!BR376<>\"\",'Farm 1'!BR376,\"\")","v":9000},{"$f":"IF('Farm 1'!BT376<>\"\",'Farm 1'!BT376,\"\")","v":9000},{"$f":"IF('Farm 1'!BV376<>\"\",'Farm 1'!BV376,\"\")","v":9000},{"$f":"IF('Farm 1'!BX376<>\"\",'Farm 1'!BX376,\"\")","v":9000},{"$f":"IF('Farm 1'!BZ376<>\"\",'Farm 1'!BZ376,\"\")","v":9000},{"$f":"IF('Farm 1'!CB376<>\"\",'Farm 1'!CB376,\"\")","v":9000},{"$f":"IF('Farm 1'!CD376<>\"\",'Farm 1'!CD376,\"\")","v":9000},{"$f":"IF('Farm 1'!CF376<>\"\",'Farm 1'!CF376,\"\")","v":9000},{"$f":"IF('Farm 1'!CH376<>\"\",'Farm 1'!CH376,\"\")","v":9000},{"$f":"IF('Farm 1'!CJ376<>\"\",'Farm 1'!CJ376,\"\")","v":9000},{"$f":"IF('Farm 1'!CL376<>\"\",'Farm 1'!CL376,\"\")","v":9000},{"$f":"IF('Farm 1'!CN376<>\"\",'Farm 1'!CN376,\"\")","v":9000},{"$f":"IF('Farm 1'!CP376<>\"\",'Farm 1'!CP376,\"\")","v":9000},{"$f":"IF('Farm 1'!CR376<>\"\",'Farm 1'!CR376,\"\")","v":9000},{"$f":"IF('Farm 1'!CT376<>\"\",'Farm 1'!CT376,\"\")","v":9000}]
[null,{"$f":"IF('Farm 1'!$AE$377<>\"\",'Farm 1'!$AE$377,\"\")","v":""},{"$f":"IF('Farm 1'!$AF$377<>\"\",'Farm 1'!$AF$377,\"\")","v":"Management travels & expenses"},null,"EUR",600000,null,null,{"$f":"IF('Farm 1'!AJ377<>\"\",'Farm 1'!AJ377,\"\")","v":0},{"$f":"IF('Farm 1'!AL377<>\"\",'Farm 1'!AL377,\"\")","v":0},{"$f":"IF('Farm 1'!AN377<>\"\",'Farm 1'!AN377,\"\")","v":20000},{"$f":"IF('Farm 1'!AP377<>\"\",'Farm 1'!AP377,\"\")","v":20000},{"$f":"IF('Farm 1'!AR377<>\"\",'Farm 1'!AR377,\"\")","v":20000},{"$f":"IF('Farm 1'!AT377<>\"\",'Farm 1'!AT377,\"\")","v":20000},{"$f":"IF('Farm 1'!AV377<>\"\",'Farm 1'!AV377,\"\")","v":20000},{"$f":"IF('Farm 1'!AX377<>\"\",'Farm 1'!AX377,\"\")","v":20000},{"$f":"IF('Farm 1'!AZ377<>\"\",'Farm 1'!AZ377,\"\")","v":20000},{"$f":"IF('Farm 1'!BB377<>\"\",'Farm 1'!BB377,\"\")","v":20000},{"$f":"IF('Farm 1'!BD377<>\"\",'Farm 1'!BD377,\"\")","v":20000},{"$f":"IF('Farm 1'!BF377<>\"\",'Farm 1'!BF377,\"\")","v":20000},{"$f":"IF('Farm 1'!BH377<>\"\",'Farm 1'!BH377,\"\")","v":20000},{"$f":"IF('Farm 1'!BJ377<>\"\",'Farm 1'!BJ377,\"\")","v":20000},{"$f":"IF('Farm 1'!BL377<>\"\",'Farm 1'!BL377,\"\")","v":20000},{"$f":"IF('Farm 1'!BN377<>\"\",'Farm 1'!BN377,\"\")","v":20000},{"$f":"IF('Farm 1'!BP377<>\"\",'Farm 1'!BP377,\"\")","v":20000},{"$f":"IF('Farm 1'!BR377<>\"\",'Farm 1'!BR377,\"\")","v":20000},{"$f":"IF('Farm 1'!BT377<>\"\",'Farm 1'!BT377,\"\")","v":20000},{"$f":"IF('Farm 1'!BV377<>\"\",'Farm 1'!BV377,\"\")","v":20000},{"$f":"IF('Farm 1'!BX377<>\"\",'Farm 1'!BX377,\"\")","v":20000},{"$f":"IF('Farm 1'!BZ377<>\"\",'Farm 1'!BZ377,\"\")","v":20000},{"$f":"IF('Farm 1'!CB377<>\"\",'Farm 1'!CB377,\"\")","v":20000},{"$f":"IF('Farm 1'!CD377<>\"\",'Farm 1'!CD377,\"\")","v":20000},{"$f":"IF('Farm 1'!CF377<>\"\",'Farm 1'!CF377,\"\")","v":20000},{"$f":"IF('Farm 1'!CH377<>\"\",'Farm 1'!CH377,\"\")","v":20000},{"$f":"IF('Farm 1'!CJ377<>\"\",'Farm 1'!CJ377,\"\")","v":20000},{"$f":"IF('Farm 1'!CL377<>\"\",'Farm 1'!CL377,\"\")","v":20000},{"$f":"IF('Farm 1'!CN377<>\"\",'Farm 1'!CN377,\"\")","v":20000},{"$f":"IF('Farm 1'!CP377<>\"\",'Farm 1'!CP377,\"\")","v":20000},{"$f":"IF('Farm 1'!CR377<>\"\",'Farm 1'!CR377,\"\")","v":20000},{"$f":"IF('Farm 1'!CT377<>\"\",'Farm 1'!CT377,\"\")","v":20000}]
[null,{"$f":"IF('Farm 1'!$AE$378<>\"\",'Farm 1'!$AE$378,\"\")","v":""},{"$f":"IF('Farm 1'!$AF$378<>\"\",'Farm 1'!$AF$378,\"\")","v":"Staff transport costs"},null,"EUR",541920,null,null,{"$f":"IF('Farm 1'!AJ378<>\"\",'Farm 1'!AJ378,\"\")","v":3960},{"$f":"IF('Farm 1'!AL378<>\"\",'Farm 1'!AL378,\"\")","v":3960},{"$f":"IF('Farm 1'!AN378<>\"\",'Farm 1'!AN378,\"\")","v":9960},{"$f":"IF('Farm 1'!AP378<>\"\",'Farm 1'!AP378,\"\")","v":9960},{"$f":"IF('Farm 1'!AR378<>\"\",'Farm 1'!AR378,\"\")","v":13920},{"$f":"IF('Farm 1'!AT378<>\"\",'Farm 1'!AT378,\"\")","v":13920},{"$f":"IF('Farm 1'!AV378<>\"\",'Farm 1'!AV378,\"\")","v":16440},{"$f":"IF('Farm 1'!AX378<>\"\",'Farm 1'!AX378,\"\")","v":16440},{"$f":"IF('Farm 1'!AZ378<>\"\",'Farm 1'!AZ378,\"\")","v":18120},{"$f":"IF('Farm 1'!BB378<>\"\",'Farm 1'!BB378,\"\")","v":18120},{"$f":"IF('Farm 1'!BD378<>\"\",'Farm 1'!BD378,\"\")","v":18960},{"$f":"IF('Farm 1'!BF378<>\"\",'Farm 1'!BF378,\"\")","v":18960},{"$f":"IF('Farm 1'!BH378<>\"\",'Farm 1'!BH378,\"\")","v":18960},{"$f":"IF('Farm 1'!BJ378<>\"\",'Farm 1'!BJ378,\"\")","v":18960},{"$f":"IF('Farm 1'!BL378<>\"\",'Farm 1'!BL378,\"\")","v":18960},{"$f":"IF('Farm 1'!BN378<>\"\",'Farm 1'!BN378,\"\")","v":18960},{"$f":"IF('Farm 1'!BP378<>\"\",'Farm 1'!BP378,\"\")","v":18960},{"$f":"IF('Farm 1'!BR378<>\"\",'Farm 1'!BR378,\"\")","v":18960},{"$f":"IF('Farm 1'!BT378<>\"\",'Farm 1'!BT378,\"\")","v":18960},{"$f":"IF('Farm 1'!BV378<>\"\",'Farm 1'!BV378,\"\")","v":18960},{"$f":"IF('Farm 1'!BX378<>\"\",'Farm 1'!BX378,\"\")","v":18960},{"$f":"IF('Farm 1'!BZ378<>\"\",'Farm 1'!BZ378,\"\")","v":18960},{"$f":"IF('Farm 1'!CB378<>\"\",'Farm 1'!CB378,\"\")","v":18960},{"$f":"IF('Farm 1'!CD378<>\"\",'Farm 1'!CD378,\"\")","v":18960},{"$f":"IF('Farm 1'!CF378<>\"\",'Farm 1'!CF378,\"\")","v":18960},{"$f":"IF('Farm 1'!CH378<>\"\",'Farm 1'!CH378,\"\")","v":18960},{"$f":"IF('Farm 1'!CJ378<>\"\",'Farm 1'!CJ378,\"\")","v":18960},{"$f":"IF('Farm 1'!CL378<>\"\",'Farm 1'!CL378,\"\")","v":18960},{"$f":"IF('Farm 1'!CN378<>\"\",'Farm 1'!CN378,\"\")","v":18960},{"$f":"IF('Farm 1'!CP378<>\"\",'Farm 1'!CP378,\"\")","v":18960},{"$f":"IF('Farm 1'!CR378<>\"\",'Farm 1'!CR378,\"\")","v":18960},{"$f":"IF('Farm 1'!CT378<>\"\",'Farm 1'!CT378,\"\")","v":18960}]
[null,{"$f":"IF('Farm 1'!$AE$379<>\"\",'Farm 1'!$AE$379,\"\")","v":""},{"$f":"IF('Farm 1'!$AF$379<>\"\",'Farm 1'!$AF$379,\"\")","v":"Watchmen"},null,"EUR",119808,null,null,{"$f":"IF('Farm 1'!AJ379<>\"\",'Farm 1'!AJ379,\"\")","v":3744},{"$f":"IF('Farm 1'!AL379<>\"\",'Farm 1'!AL379,\"\")","v":3744},{"$f":"IF('Farm 1'!AN379<>\"\",'Farm 1'!AN379,\"\")","v":3744},{"$f":"IF('Farm 1'!AP379<>\"\",'Farm 1'!AP379,\"\")","v":3744},{"$f":"IF('Farm 1'!AR379<>\"\",'Farm 1'!AR379,\"\")","v":3744},{"$f":"IF('Farm 1'!AT379<>\"\",'Farm 1'!AT379,\"\")","v":3744},{"$f":"IF('Farm 1'!AV379<>\"\",'Farm 1'!AV379,\"\")","v":3744},{"$f":"IF('Farm 1'!AX379<>\"\",'Farm 1'!AX379,\"\")","v":3744},{"$f":"IF('Farm 1'!AZ379<>\"\",'Farm 1'!AZ379,\"\")","v":3744},{"$f":"IF('Farm 1'!BB379<>\"\",'Farm 1'!BB379,\"\")","v":3744},{"$f":"IF('Farm 1'!BD379<>\"\",'Farm 1'!BD379,\"\")","v":3744},{"$f":"IF('Farm 1'!BF379<>\"\",'Farm 1'!BF379,\"\")","v":3744},{"$f":"IF('Farm 1'!BH379<>\"\",'Farm 1'!BH379,\"\")","v":3744},{"$f":"IF('Farm 1'!BJ379<>\"\",'Farm 1'!BJ379,\"\")","v":3744},{"$f":"IF('Farm 1'!BL379<>\"\",'Farm 1'!BL379,\"\")","v":3744},{"$f":"IF('Farm 1'!BN379<>\"\",'Farm 1'!BN379,\"\")","v":3744},{"$f":"IF('Farm 1'!BP379<>\"\",'Farm 1'!BP379,\"\")","v":3744},{"$f":"IF('Farm 1'!BR379<>\"\",'Farm 1'!BR379,\"\")","v":3744},{"$f":"IF('Farm 1'!BT379<>\"\",'Farm 1'!BT379,\"\")","v":3744},{"$f":"IF('Farm 1'!BV379<>\"\",'Farm 1'!BV379,\"\")","v":3744},{"$f":"IF('Farm 1'!BX379<>\"\",'Farm 1'!BX379,\"\")","v":3744},{"$f":"IF('Farm 1'!BZ379<>\"\",'Farm 1'!BZ379,\"\")","v":3744},{"$f":"IF('Farm 1'!CB379<>\"\",'Farm 1'!CB379,\"\")","v":3744},{"$f":"IF('Farm 1'!CD379<>\"\",'Farm 1'!CD379,\"\")","v":3744},{"$f":"IF('Farm 1'!CF379<>\"\",'Farm 1'!CF379,\"\")","v":3744},{"$f":"IF('Farm 1'!CH379<>\"\",'Farm 1'!CH379,\"\")","v":3744},{"$f":"IF('Farm 1'!CJ379<>\"\",'Farm 1'!CJ379,\"\")","v":3744},{"$f":"IF('Farm 1'!CL379<>\"\",'Farm 1'!CL379,\"\")","v":3744},{"$f":"IF('Farm 1'!CN379<>\"\",'Farm 1'!CN379,\"\")","v":3744},{"$f":"IF('Farm 1'!CP379<>\"\",'Farm 1'!CP379,\"\")","v":3744},{"$f":"IF('Farm 1'!CR379<>\"\",'Farm 1'!CR379,\"\")","v":3744},{"$f":"IF('Farm 1'!CT379<>\"\",'Farm 1'!CT379,\"\")","v":3744}]
[null,{"$f":"IF('Farm 1'!$AE$380<>\"\",'Farm 1'!$AE$380,\"\")","v":""},{"$f":"IF('Farm 1'!$AF$380<>\"\",'Farm 1'!$AF$380,\"\")","v":"Watchmen supervisor"},null,"EUR",73710,null,null,{"$f":"IF('Farm 1'!AJ380<>\"\",'Farm 1'!AJ380,\"\")","v":1755},{"$f":"IF('Farm 1'!AL380<>\"\",'Farm 1'!AL380,\"\")","v":1755},{"$f":"IF('Farm 1'!AN380<>\"\",'Farm 1'!AN380,\"\")","v":2340},{"$f":"IF('Farm 1'!AP380<>\"\",'Farm 1'!AP380,\"\")","v":2340},{"$f":"IF('Farm 1'!AR380<>\"\",'Farm 1'!AR380,\"\")","v":2340},{"$f":"IF('Farm 1'!AT380<>\"\",'Farm 1'!AT380,\"\")","v":2340},{"$f":"IF('Farm 1'!AV380<>\"\",'Farm 1'!AV380,\"\")","v":2340},{"$f":"IF('Farm 1'!AX380<>\"\",'Farm 1'!AX380,\"\")","v":2340},{"$f":"IF('Farm 1'!AZ380<>\"\",'Farm 1'!AZ380,\"\")","v":2340},{"$f":"IF('Farm 1'!BB380<>\"\",'Farm 1'!BB380,\"\")","v":2340},{"$f":"IF('Farm 1'!BD380<>\"\",'Farm 1'!BD380,\"\")","v":2340},{"$f":"IF('Farm 1'!BF380<>\"\",'Farm 1'!BF380,\"\")","v":2340},{"$f":"IF('Farm 1'!BH380<>\"\",'Farm 1'!BH380,\"\")","v":2340},{"$f":"IF('Farm 1'!BJ380<>\"\",'Farm 1'!BJ380,\"\")","v":2340},{"$f":"IF('Farm 1'!BL380<>\"\",'Farm 1'!BL380,\"\")","v":2340},{"$f":"IF('Farm 1'!BN380<>\"\",'Farm 1'!BN380,\"\")","v":2340},{"$f":"IF('Farm 1'!BP380<>\"\",'Farm 1'!BP380,\"\")","v":2340},{"$f":"IF('Farm 1'!BR380<>\"\",'Farm 1'!BR380,\"\")","v":2340},{"$f":"IF('Farm 1'!BT380<>\"\",'Farm 1'!BT380,\"\")","v":2340},{"$f":"IF('Farm 1'!BV380<>\"\",'Farm 1'!BV380,\"\")","v":2340},{"$f":"IF('Farm 1'!BX380<>\"\",'Farm 1'!BX380,\"\")","v":2340},{"$f":"IF('Farm 1'!BZ380<>\"\",'Farm 1'!BZ380,\"\")","v":2340},{"$f":"IF('Farm 1'!CB380<>\"\",'Farm 1'!CB380,\"\")","v":2340},{"$f":"IF('Farm 1'!CD380<>\"\",'Farm 1'!CD380,\"\")","v":2340},{"$f":"IF('Farm 1'!CF380<>\"\",'Farm 1'!CF380,\"\")","v":2340},{"$f":"IF('Farm 1'!CH380<>\"\",'Farm 1'!CH380,\"\")","v":2340},{"$f":"IF('Farm 1'!CJ380<>\"\",'Farm 1'!CJ380,\"\")","v":2340},{"$f":"IF('Farm 1'!CL380<>\"\",'Farm 1'!CL380,\"\")","v":2340},{"$f":"IF('Farm 1'!CN380<>\"\",'Farm 1'!CN380,\"\")","v":2340},{"$f":"IF('Farm 1'!CP380<>\"\",'Farm 1'!CP380,\"\")","v":2340},{"$f":"IF('Farm 1'!CR380<>\"\",'Farm 1'!CR380,\"\")","v":2340},{"$f":"IF('Farm 1'!CT380<>\"\",'Farm 1'!CT380,\"\")","v":2340}]
[null,{"$f":"IF('Farm 1'!$AE$381<>\"\",'Farm 1'!$AE$381,\"\")","v":""},{"$f":"IF('Farm 1'!$AF$381<>\"\",'Farm 1'!$AF$381,\"\")","v":"Local tax"},null,"EUR",31000,null,null,{"$f":"IF('Farm 1'!AJ381<>\"\",'Farm 1'!AJ381,\"\")","v":500},{"$f":"IF('Farm 1'!AL381<>\"\",'Farm 1'!AL381,\"\")","v":500},{"$f":"IF('Farm 1'!AN381<>\"\",'Farm 1'!AN381,\"\")","v":1000},{"$f":"IF('Farm 1'!AP381<>\"\",'Farm 1'!AP381,\"\")","v":1000},{"$f":"IF('Farm 1'!AR381<>\"\",'Farm 1'!AR381,\"\")","v":1000},{"$f":"IF('Farm 1'!AT381<>\"\",'Farm 1'!AT381,\"\")","v":1000},{"$f":"IF('Farm 1'!AV381<>\"\",'Farm 1'!AV381,\"\")","v":1000},{"$f":"IF('Farm 1'!AX381<>\"\",'Farm 1'!AX381,\"\")","v":1000},{"$f":"IF('Farm 1'!AZ381<>\"\",'Farm 1'!AZ381,\"\")","v":1000},{"$f":"IF('Farm 1'!BB381<>\"\",'Farm 1'!BB381,\"\")","v":1000},{"$f":"IF('Farm 1'!BD381<>\"\",'Farm 1'!BD381,\"\")","v":1000},{"$f":"IF('Farm 1'!BF381<>\"\",'Farm 1'!BF381,\"\")","v":1000},{"$f":"IF('Farm 1'!BH381<>\"\",'Farm 1'!BH381,\"\")","v":1000},{"$f":"IF('Farm 1'!BJ381<>\"\",'Farm 1'!BJ381,\"\")","v":1000},{"$f":"IF('Farm 1'!BL381<>\"\",'Farm 1'!BL381,\"\")","v":1000},{"$f":"IF('Farm 1'!BN381<>\"\",'Farm 1'!BN381,\"\")","v":1000},{"$f":"IF('Farm 1'!BP381<>\"\",'Farm 1'!BP381,\"\")","v":1000},{"$f":"IF('Farm 1'!BR381<>\"\",'Farm 1'!BR381,\"\")","v":1000},{"$f":"IF('Farm 1'!BT381<>\"\",'Farm 1'!BT381,\"\")","v":1000},{"$f":"IF('Farm 1'!BV381<>\"\",'Farm 1'!BV381,\"\")","v":1000},{"$f":"IF('Farm 1'!BX381<>\"\",'Farm 1'!BX381,\"\")","v":1000},{"$f":"IF('Farm 1'!BZ381<>\"\",'Farm 1'!BZ381,\"\")","v":1000},{"$f":"IF('Farm 1'!CB381<>\"\",'Farm 1'!CB381,\"\")","v":1000},{"$f":"IF('Farm 1'!CD381<>\"\",'Farm 1'!CD381,\"\")","v":1000},{"$f":"IF('Farm 1'!CF381<>\"\",'Farm 1'!CF381,\"\")","v":1000},{"$f":"IF('Farm 1'!CH381<>\"\",'Farm 1'!CH381,\"\")","v":1000},{"$f":"IF('Farm 1'!CJ381<>\"\",'Farm 1'!CJ381,\"\")","v":1000},{"$f":"IF('Farm 1'!CL381<>\"\",'Farm 1'!CL381,\"\")","v":1000},{"$f":"IF('Farm 1'!CN381<>\"\",'Farm 1'!CN381,\"\")","v":1000},{"$f":"IF('Farm 1'!CP381<>\"\",'Farm 1'!CP381,\"\")","v":1000},{"$f":"IF('Farm 1'!CR381<>\"\",'Farm 1'!CR381,\"\")","v":1000},{"$f":"IF('Farm 1'!CT381<>\"\",'Farm 1'!CT381,\"\")","v":1000}]
[null,{"$f":"IF('Farm 1'!$AE$382<>\"\",'Farm 1'!$AE$382,\"\")","v":""},null,null,null,null,null,null,{"$f":"IF('Farm 1'!AJ382<>\"\",'Farm 1'!AJ382,\"\")","v":""},{"$f":"IF('Farm 1'!AL382<>\"\",'Farm 1'!AL382,\"\")","v":""},{"$f":"IF('Farm 1'!AN382<>\"\",'Farm 1'!AN382,\"\")","v":""},{"$f":"IF('Farm 1'!AP382<>\"\",'Farm 1'!AP382,\"\")","v":""},{"$f":"IF('Farm 1'!AR382<>\"\",'Farm 1'!AR382,\"\")","v":""},{"$f":"IF('Farm 1'!AT382<>\"\",'Farm 1'!AT382,\"\")","v":""},{"$f":"IF('Farm 1'!AV382<>\"\",'Farm 1'!AV382,\"\")","v":""},{"$f":"IF('Farm 1'!AX382<>\"\",'Farm 1'!AX382,\"\")","v":""},{"$f":"IF('Farm 1'!AZ382<>\"\",'Farm 1'!AZ382,\"\")","v":""},{"$f":"IF('Farm 1'!BB382<>\"\",'Farm 1'!BB382,\"\")","v":""},{"$f":"IF('Farm 1'!BD382<>\"\",'Farm 1'!BD382,\"\")","v":""},{"$f":"IF('Farm 1'!BF382<>\"\",'Farm 1'!BF382,\"\")","v":""},{"$f":"IF('Farm 1'!BH382<>\"\",'Farm 1'!BH382,\"\")","v":""},{"$f":"IF('Farm 1'!BJ382<>\"\",'Farm 1'!BJ382,\"\")","v":""},{"$f":"IF('Farm 1'!BL382<>\"\",'Farm 1'!BL382,\"\")","v":""},{"$f":"IF('Farm 1'!BN382<>\"\",'Farm 1'!BN382,\"\")","v":""},{"$f":"IF('Farm 1'!BP382<>\"\",'Farm 1'!BP382,\"\")","v":""},{"$f":"IF('Farm 1'!BR382<>\"\",'Farm 1'!BR382,\"\")","v":""},{"$f":"IF('Farm 1'!BT382<>\"\",'Farm 1'!BT382,\"\")","v":""},{"$f":"IF('Farm 1'!BV382<>\"\",'Farm 1'!BV382,\"\")","v":""},{"$f":"IF('Farm 1'!BX382<>\"\",'Farm 1'!BX382,\"\")","v":""},{"$f":"IF('Farm 1'!BZ382<>\"\",'Farm 1'!BZ382,\"\")","v":""},{"$f":"IF('Farm 1'!CB382<>\"\",'Farm 1'!CB382,\"\")","v":""},{"$f":"IF('Farm 1'!CD382<>\"\",'Farm 1'!CD382,\"\")","v":""},{"$f":"IF('Farm 1'!CF382<>\"\",'Farm 1'!CF382,\"\")","v":""},{"$f":"IF('Farm 1'!CH382<>\"\",'Farm 1'!CH382,\"\")","v":""},{"$f":"IF('Farm 1'!CJ382<>\"\",'Farm 1'!CJ382,\"\")","v":""},{"$f":"IF('Farm 1'!CL382<>\"\",'Farm 1'!CL382,\"\")","v":""},{"$f":"IF('Farm 1'!CN382<>\"\",'Farm 1'!CN382,\"\")","v":""},{"$f":"IF('Farm 1'!CP382<>\"\",'Farm 1'!CP382,\"\")","v":""},{"$f":"IF('Farm 1'!CR382<>\"\",'Farm 1'!CR382,\"\")","v":""},{"$f":"IF('Farm 1'!CT382<>\"\",'Farm 1'!CT382,\"\")","v":""}]
[null,{"$f":"IF('Farm 1'!$AE$383<>\"\",'Farm 1'!$AE$383,\"\")","v":"Total"},null,null,null,{"$f":"SUM(G258:CM258)","v":9079753.4011321105},{"$f":"SUM(G232:G256)","v":0},{"$f":"SUM(H232:H256)","v":0},{"$f":"SUM(I232:I256)","v":52903.446889811377},{"$f":"IF('Farm 1'!AL383<>\"\",'Farm 1'!AL383,\"\")","v":52903.446889811377},{"$f":"IF('Farm 1'!AN383<>\"\",'Farm 1'!AN383,\"\")","v":234038.80954611232},{"$f":"IF('Farm 1'!AP383<>\"\",'Farm 1'!AP383,\"\")","v":234038.80954611232},{"$f":"IF('Farm 1'!AR383<>\"\",'Farm 1'!AR383,\"\")","v":279314.96977415448},{"$f":"IF('Farm 1'!AT383<>\"\",'Farm 1'!AT383,\"\")","v":279314.96977415448},{"$f":"IF('Farm 1'!AV383<>\"\",'Farm 1'!AV383,\"\")","v":296885.76839641848},{"$f":"IF('Farm 1'!AX383<>\"\",'Farm 1'!AX383,\"\")","v":296885.76839641848},{"$f":"IF('Farm 1'!AZ383<>\"\",'Farm 1'!AZ383,\"\")","v":305116.31210583844},{"$f":"IF('Farm 1'!BB383<>\"\",'Farm 1'!BB383,\"\")","v":305116.31210583844},{"$f":"IF('Farm 1'!BD383<>\"\",'Farm 1'!BD383,\"\")","v":305956.31210583844},{"$f":"IF('Farm 1'!BF383<>\"\",'Farm 1'!BF383,\"\")","v":305956.31210583844},{"$f":"IF('Farm 1'!BH383<>\"\",'Farm 1'!BH383,\"\")","v":305956.31210583844},{"$f":"IF('Farm 1'!BJ383<>\"\",'Farm 1'!BJ383,\"\")","v":305956.31210583844},{"$f":"IF('Farm 1'!BL383<>\"\",'Farm 1'!BL383,\"\")","v":305956.31210583844},{"$f":"IF('Farm 1'!BN383<>\"\",'Farm 1'!BN383,\"\")","v":305956.31210583844},{"$f":"IF('Farm 1'!BP383<>\"\",'Farm 1'!BP383,\"\")","v":306718.55719202553},{"$f":"IF('Farm 1'!BR383<>\"\",'Farm 1'!BR383,\"\")","v":306718.55719202553},{"$f":"IF('Farm 1'!BT383<>\"\",'Farm 1'!BT383,\"\")","v":306718.55719202553},{"$f":"IF('Farm 1'!BV383<>\"\",'Farm 1'!BV383,\"\")","v":306718.55719202553},{"$f":"IF('Farm 1'!BX383<>\"\",'Farm 1'!BX383,\"\")","v":306718.55719202553},{"$f":"IF('Farm 1'!BZ383<>\"\",'Farm 1'!BZ383,\"\")","v":306718.55719202553},{"$f":"IF('Farm 1'!CB383<>\"\",'Farm 1'!CB383,\"\")","v":306718.55719202553},{"$f":"IF('Farm 1'!CD383<>\"\",'Farm 1'!CD383,\"\")","v":306718.55719202553},{"$f":"IF('Farm 1'!CF383<>\"\",'Farm 1'!CF383,\"\")","v":306718.55719202553},{"$f":"IF('Farm 1'!CH383<>\"\",'Farm 1'!CH383,\"\")","v":306718.55719202553},{"$f":"IF('Farm 1'!CJ383<>\"\",'Farm 1'!CJ383,\"\")","v":306718.55719202553},{"$f":"IF('Farm 1'!CL383<>\"\",'Farm 1'!CL383,\"\")","v":306718.55719202553},{"$f":"IF('Farm 1'!CN383<>\"\",'Farm 1'!CN383,\"\")","v":306718.55719202553},{"$f":"IF('Farm 1'!CP383<>\"\",'Farm 1'!CP383,\"\")","v":306718.55719202553},{"$f":"IF('Farm 1'!CR383<>\"\",'Farm 1'!CR383,\"\")","v":306718.55719202553},{"$f":"IF('Farm 1'!CT383<>\"\",'Farm 1'!CT383,\"\")","v":306718.55719202553}]
[]
[]
[null,"Trading",null,null,"Original currency"]
[]
[null,{"$f":"IF('Trading 1 Farm'!$AE$302<>\"\",'Trading 1 Farm'!$AE$302,\"\")","v":"SUPPLIES"},null,null,null,null,null,null,{"$f":"IF('Trading 1 Farm'!AI302<>\"\",'Trading 1 Farm'!AI302,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AK302<>\"\",'Trading 1 Farm'!AK302,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AM302<>\"\",'Trading 1 Farm'!AM302,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AO302<>\"\",'Trading 1 Farm'!AO302,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AQ302<>\"\",'Trading 1 Farm'!AQ302,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AS302<>\"\",'Trading 1 Farm'!AS302,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AU302<>\"\",'Trading 1 Farm'!AU302,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AW302<>\"\",'Trading 1 Farm'!AW302,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AY302<>\"\",'Trading 1 Farm'!AY302,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BA302<>\"\",'Trading 1 Farm'!BA302,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BC302<>\"\",'Trading 1 Farm'!BC302,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BE302<>\"\",'Trading 1 Farm'!BE302,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BG302<>\"\",'Trading 1 Farm'!BG302,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BI302<>\"\",'Trading 1 Farm'!BI302,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BK302<>\"\",'Trading 1 Farm'!BK302,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BM302<>\"\",'Trading 1 Farm'!BM302,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BO302<>\"\",'Trading 1 Farm'!BO302,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BQ302<>\"\",'Trading 1 Farm'!BQ302,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BS302<>\"\",'Trading 1 Farm'!BS302,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BU302<>\"\",'Trading 1 Farm'!BU302,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BW302<>\"\",'Trading 1 Farm'!BW302,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BY302<>\"\",'Trading 1 Farm'!BY302,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CA302<>\"\",'Trading 1 Farm'!CA302,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CC302<>\"\",'Trading 1 Farm'!CC302,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CE302<>\"\",'Trading 1 Farm'!CE302,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CG302<>\"\",'Trading 1 Farm'!CG302,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CI302<>\"\",'Trading 1 Farm'!CI302,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CK302<>\"\",'Trading 1 Farm'!CK302,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CM302<>\"\",'Trading 1 Farm'!CM302,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CO302<>\"\",'Trading 1 Farm'!CO302,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CQ302<>\"\",'Trading 1 Farm'!CQ302,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CS302<>\"\",'Trading 1 Farm'!CS302,\"\")","v":""}]
[null,{"$f":"IF('Trading 1 Farm'!$AE$303<>\"\",'Trading 1 Farm'!$AE$303,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!$AF$303<>\"\",'Trading 1 Farm'!$AF$303,\"\")","v":"Rice mill maintenance"},null,"EUR",{"$f":"SUM(G264:CM264)","v":68839.878223725013},null,null,{"$f":"IF('Trading 1 Farm'!AI303<>\"\",'Trading 1 Farm'!AI303,\"\")","v":0},{"$f":"IF('Trading 1 Farm'!AK303<>\"\",'Trading 1 Farm'!AK303,\"\")","v":0},{"$f":"IF('Trading 1 Farm'!AM303<>\"\",'Trading 1 Farm'!AM303,\"\")","v":288.12864257870564},{"$f":"IF('Trading 1 Farm'!AO303<>\"\",'Trading 1 Farm'!AO303,\"\")","v":288.12864257870564},{"$f":"IF('Trading 1 Farm'!AQ303<>\"\",'Trading 1 Farm'!AQ303,\"\")","v":814.07775204777147},{"$f":"IF('Trading 1 Farm'!AS303<>\"\",'Trading 1 Farm'!AS303,\"\")","v":814.07775204777147},{"$f":"IF('Trading 1 Farm'!AU303<>\"\",'Trading 1 Farm'!AU303,\"\")","v":1394.9085077223051},{"$f":"IF('Trading 1 Farm'!AW303<>\"\",'Trading 1 Farm'!AW303,\"\")","v":1394.9085077223051},{"$f":"IF('Trading 1 Farm'!AY303<>\"\",'Trading 1 Farm'!AY303,\"\")","v":1966.5923223625941},{"$f":"IF('Trading 1 Farm'!BA303<>\"\",'Trading 1 Farm'!BA303,\"\")","v":1966.5923223625941},{"$f":"IF('Trading 1 Farm'!BC303<>\"\",'Trading 1 Farm'!BC303,\"\")","v":2515.4087844172714},{"$f":"IF('Trading 1 Farm'!BE303<>\"\",'Trading 1 Farm'!BE303,\"\")","v":2515.4087844172714},{"$f":"IF('Trading 1 Farm'!BG303<>\"\",'Trading 1 Farm'!BG303,\"\")","v":2744.0823102733871},{"$f":"IF('Trading 1 Farm'!BI303<>\"\",'Trading 1 Farm'!BI303,\"\")","v":2744.0823102733871},{"$f":"IF('Trading 1 Farm'!BK303<>\"\",'Trading 1 Farm'!BK303,\"\")","v":2744.0823102733871},{"$f":"IF('Trading 1 Farm'!BM303<>\"\",'Trading 1 Farm'!BM303,\"\")","v":2744.0823102733871},{"$f":"IF('Trading 1 Farm'!BO303<>\"\",'Trading 1 Farm'!BO303,\"\")","v":2744.0823102733871},{"$f":"IF('Trading 1 Farm'!BQ303<>\"\",'Trading 1 Farm'!BQ303,\"\")","v":2744.0823102733871},{"$f":"IF('Trading 1 Farm'!BS303<>\"\",'Trading 1 Farm'!BS303,\"\")","v":2744.0823102733871},{"$f":"IF('Trading 1 Farm'!BU303<>\"\",'Trading 1 Farm'!BU303,\"\")","v":2744.0823102733871},{"$f":"IF('Trading 1 Farm'!BW303<>\"\",'Trading 1 Farm'!BW303,\"\")","v":2744.0823102733871},{"$f":"IF('Trading 1 Farm'!BY303<>\"\",'Trading 1 Farm'!BY303,\"\")","v":2744.0823102733871},{"$f":"IF('Trading 1 Farm'!CA303<>\"\",'Trading 1 Farm'!CA303,\"\")","v":2744.0823102733871},{"$f":"IF('Trading 1 Farm'!CC303<>\"\",'Trading 1 Farm'!CC303,\"\")","v":2744.0823102733871},{"$f":"IF('Trading 1 Farm'!CE303<>\"\",'Trading 1 Farm'!CE303,\"\")","v":2744.0823102733871},{"$f":"IF('Trading 1 Farm'!CG303<>\"\",'Trading 1 Farm'!CG303,\"\")","v":2744.0823102733871},{"$f":"IF('Trading 1 Farm'!CI303<>\"\",'Trading 1 Farm'!CI303,\"\")","v":2744.0823102733871},{"$f":"IF('Trading 1 Farm'!CK303<>\"\",'Trading 1 Farm'!CK303,\"\")","v":2744.0823102733871},{"$f":"IF('Trading 1 Farm'!CM303<>\"\",'Trading 1 Farm'!CM303,\"\")","v":2744.0823102733871},{"$f":"IF('Trading 1 Farm'!CO303<>\"\",'Trading 1 Farm'!CO303,\"\")","v":2744.0823102733871},{"$f":"IF('Trading 1 Farm'!CQ303<>\"\",'Trading 1 Farm'!CQ303,\"\")","v":2744.0823102733871},{"$f":"IF('Trading 1 Farm'!CS303<>\"\",'Trading 1 Farm'!CS303,\"\")","v":2744.0823102733871}]
[null,{"$f":"IF('Trading 1 Farm'!$AE$304<>\"\",'Trading 1 Farm'!$AE$304,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!$AF$304<>\"\",'Trading 1 Farm'!$AF$304,\"\")","v":"Gasoline vehicles"},null,"FCFA",{"$f":"SUM(G265:CM265)","v":18712.083313232892},null,null,{"$f":"IF('Trading 1 Farm'!AI304<>\"\",'Trading 1 Farm'!AI304,\"\")","v":154.64531663828834},{"$f":"IF('Trading 1 Farm'!AK304<>\"\",'Trading 1 Farm'!AK304,\"\")","v":309.29063327657667},{"$f":"IF('Trading 1 Farm'!AM304<>\"\",'Trading 1 Farm'!AM304,\"\")","v":463.93594991486503},{"$f":"IF('Trading 1 Farm'!AO304<>\"\",'Trading 1 Farm'!AO304,\"\")","v":463.93594991486503},{"$f":"IF('Trading 1 Farm'!AQ304<>\"\",'Trading 1 Farm'!AQ304,\"\")","v":618.58126655315334},{"$f":"IF('Trading 1 Farm'!AS304<>\"\",'Trading 1 Farm'!AS304,\"\")","v":618.58126655315334},{"$f":"IF('Trading 1 Farm'!AU304<>\"\",'Trading 1 Farm'!AU304,\"\")","v":618.58126655315334},{"$f":"IF('Trading 1 Farm'!AW304<>\"\",'Trading 1 Farm'!AW304,\"\")","v":618.58126655315334},{"$f":"IF('Trading 1 Farm'!AY304<>\"\",'Trading 1 Farm'!AY304,\"\")","v":618.58126655315334},{"$f":"IF('Trading 1 Farm'!BA304<>\"\",'Trading 1 Farm'!BA304,\"\")","v":618.58126655315334},{"$f":"IF('Trading 1 Farm'!BC304<>\"\",'Trading 1 Farm'!BC304,\"\")","v":618.58126655315334},{"$f":"IF('Trading 1 Farm'!BE304<>\"\",'Trading 1 Farm'!BE304,\"\")","v":618.58126655315334},{"$f":"IF('Trading 1 Farm'!BG304<>\"\",'Trading 1 Farm'!BG304,\"\")","v":618.58126655315334},{"$f":"IF('Trading 1 Farm'!BI304<>\"\",'Trading 1 Farm'!BI304,\"\")","v":618.58126655315334},{"$f":"IF('Trading 1 Farm'!BK304<>\"\",'Trading 1 Farm'!BK304,\"\")","v":618.58126655315334},{"$f":"IF('Trading 1 Farm'!BM304<>\"\",'Trading 1 Farm'!BM304,\"\")","v":618.58126655315334},{"$f":"IF('Trading 1 Farm'!BO304<>\"\",'Trading 1 Farm'!BO304,\"\")","v":618.58126655315334},{"$f":"IF('Trading 1 Farm'!BQ304<>\"\",'Trading 1 Farm'!BQ304,\"\")","v":618.58126655315334},{"$f":"IF('Trading 1 Farm'!BS304<>\"\",'Trading 1 Farm'!BS304,\"\")","v":618.58126655315334},{"$f":"IF('Trading 1 Farm'!BU304<>\"\",'Trading 1 Farm'!BU304,\"\")","v":618.58126655315334},{"$f":"IF('Trading 1 Farm'!BW304<>\"\",'Trading 1 Farm'!BW304,\"\")","v":618.58126655315334},{"$f":"IF('Trading 1 Farm'!BY304<>\"\",'Trading 1 Farm'!BY304,\"\")","v":618.58126655315334},{"$f":"IF('Trading 1 Farm'!CA304<>\"\",'Trading 1 Farm'!CA304,\"\")","v":618.58126655315334},{"$f":"IF('Trading 1 Farm'!CC304<>\"\",'Trading 1 Farm'!CC304,\"\")","v":618.58126655315334},{"$f":"IF('Trading 1 Farm'!CE304<>\"\",'Trading 1 Farm'!CE304,\"\")","v":618.58126655315334},{"$f":"IF('Trading 1 Farm'!CG304<>\"\",'Trading 1 Farm'!CG304,\"\")","v":618.58126655315334},{"$f":"IF('Trading 1 Farm'!CI304<>\"\",'Trading 1 Farm'!CI304,\"\")","v":618.58126655315334},{"$f":"IF('Trading 1 Farm'!CK304<>\"\",'Trading 1 Farm'!CK304,\"\")","v":618.58126655315334},{"$f":"IF('Trading 1 Farm'!CM304<>\"\",'Trading 1 Farm'!CM304,\"\")","v":618.58126655315334},{"$f":"IF('Trading 1 Farm'!CO304<>\"\",'Trading 1 Farm'!CO304,\"\")","v":618.58126655315334},{"$f":"IF('Trading 1 Farm'!CQ304<>\"\",'Trading 1 Farm'!CQ304,\"\")","v":618.58126655315334},{"$f":"IF('Trading 1 Farm'!CS304<>\"\",'Trading 1 Farm'!CS304,\"\")","v":618.58126655315334}]
[null,{"$f":"IF('Trading 1 Farm'!$AE$305<>\"\",'Trading 1 Farm'!$AE$305,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!$AF$305<>\"\",'Trading 1 Farm'!$AF$305,\"\")","v":"Vehicles maintenance"},null,"EUR",{"$f":"SUM(G266:CM266)","v":61000},null,null,{"$f":"IF('Trading 1 Farm'!AI305<>\"\",'Trading 1 Farm'!AI305,\"\")","v":1000},{"$f":"IF('Trading 1 Farm'!AK305<>\"\",'Trading 1 Farm'!AK305,\"\")","v":1000},{"$f":"IF('Trading 1 Farm'!AM305<>\"\",'Trading 1 Farm'!AM305,\"\")","v":1500},{"$f":"IF('Trading 1 Farm'!AO305<>\"\",'Trading 1 Farm'!AO305,\"\")","v":1500},{"$f":"IF('Trading 1 Farm'!AQ305<>\"\",'Trading 1 Farm'!AQ305,\"\")","v":2000},{"$f":"IF('Trading 1 Farm'!AS305<>\"\",'Trading 1 Farm'!AS305,\"\")","v":2000},{"$f":"IF('Trading 1 Farm'!AU305<>\"\",'Trading 1 Farm'!AU305,\"\")","v":2000},{"$f":"IF('Trading 1 Farm'!AW305<>\"\",'Trading 1 Farm'!AW305,\"\")","v":2000},{"$f":"IF('Trading 1 Farm'!AY305<>\"\",'Trading 1 Farm'!AY305,\"\")","v":2000},{"$f":"IF('Trading 1 Farm'!BA305<>\"\",'Trading 1 Farm'!BA305,\"\")","v":2000},{"$f":"IF('Trading 1 Farm'!BC305<>\"\",'Trading 1 Farm'!BC305,\"\")","v":2000},{"$f":"IF('Trading 1 Farm'!BE305<>\"\",'Trading 1 Farm'!BE305,\"\")","v":2000},{"$f":"IF('Trading 1 Farm'!BG305<>\"\",'Trading 1 Farm'!BG305,\"\")","v":2000},{"$f":"IF('Trading 1 Farm'!BI305<>\"\",'Trading 1 Farm'!BI305,\"\")","v":2000},{"$f":"IF('Trading 1 Farm'!BK305<>\"\",'Trading 1 Farm'!BK305,\"\")","v":2000},{"$f":"IF('Trading 1 Farm'!BM305<>\"\",'Trading 1 Farm'!BM305,\"\")","v":2000},{"$f":"IF('Trading 1 Farm'!BO305<>\"\",'Trading 1 Farm'!BO305,\"\")","v":2000},{"$f":"IF('Trading 1 Farm'!BQ305<>\"\",'Trading 1 Farm'!BQ305,\"\")","v":2000},{"$f":"IF('Trading 1 Farm'!BS305<>\"\",'Trading 1 Farm'!BS305,\"\")","v":2000},{"$f":"IF('Trading 1 Farm'!BU305<>\"\",'Trading 1 Farm'!BU305,\"\")","v":2000},{"$f":"IF('Trading 1 Farm'!BW305<>\"\",'Trading 1 Farm'!BW305,\"\")","v":2000},{"$f":"IF('Trading 1 Farm'!BY305<>\"\",'Trading 1 Farm'!BY305,\"\")","v":2000},{"$f":"IF('Trading 1 Farm'!CA305<>\"\",'Trading 1 Farm'!CA305,\"\")","v":2000},{"$f":"IF('Trading 1 Farm'!CC305<>\"\",'Trading 1 Farm'!CC305,\"\")","v":2000},{"$f":"IF('Trading 1 Farm'!CE305<>\"\",'Trading 1 Farm'!CE305,\"\")","v":2000},{"$f":"IF('Trading 1 Farm'!CG305<>\"\",'Trading 1 Farm'!CG305,\"\")","v":2000},{"$f":"IF('Trading 1 Farm'!CI305<>\"\",'Trading 1 Farm'!CI305,\"\")","v":2000},{"$f":"IF('Trading 1 Farm'!CK305<>\"\",'Trading 1 Farm'!CK305,\"\")","v":2000},{"$f":"IF('Trading 1 Farm'!CM305<>\"\",'Trading 1 Farm'!CM305,\"\")","v":2000},{"$f":"IF('Trading 1 Farm'!CO305<>\"\",'Trading 1 Farm'!CO305,\"\")","v":2000},{"$f":"IF('Trading 1 Farm'!CQ305<>\"\",'Trading 1 Farm'!CQ305,\"\")","v":2000},{"$f":"IF('Trading 1 Farm'!CS305<>\"\",'Trading 1 Farm'!CS305,\"\")","v":2000}]
[null,{"$f":"IF('Trading 1 Farm'!$AE$306<>\"\",'Trading 1 Farm'!$AE$306,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!$AF$306<>\"\",'Trading 1 Farm'!$AF$306,\"\")","v":"Telephone"},null,"EUR",{"$f":"SUM(G267:CM267)","v":90000},null,null,{"$f":"IF('Trading 1 Farm'!AI306<>\"\",'Trading 1 Farm'!AI306,\"\")","v":1000},{"$f":"IF('Trading 1 Farm'!AK306<>\"\",'Trading 1 Farm'!AK306,\"\")","v":1000},{"$f":"IF('Trading 1 Farm'!AM306<>\"\",'Trading 1 Farm'!AM306,\"\")","v":2000},{"$f":"IF('Trading 1 Farm'!AO306<>\"\",'Trading 1 Farm'!AO306,\"\")","v":2000},{"$f":"IF('Trading 1 Farm'!AQ306<>\"\",'Trading 1 Farm'!AQ306,\"\")","v":3000},{"$f":"IF('Trading 1 Farm'!AS306<>\"\",'Trading 1 Farm'!AS306,\"\")","v":3000},{"$f":"IF('Trading 1 Farm'!AU306<>\"\",'Trading 1 Farm'!AU306,\"\")","v":3000},{"$f":"IF('Trading 1 Farm'!AW306<>\"\",'Trading 1 Farm'!AW306,\"\")","v":3000},{"$f":"IF('Trading 1 Farm'!AY306<>\"\",'Trading 1 Farm'!AY306,\"\")","v":3000},{"$f":"IF('Trading 1 Farm'!BA306<>\"\",'Trading 1 Farm'!BA306,\"\")","v":3000},{"$f":"IF('Trading 1 Farm'!BC306<>\"\",'Trading 1 Farm'!BC306,\"\")","v":3000},{"$f":"IF('Trading 1 Farm'!BE306<>\"\",'Trading 1 Farm'!BE306,\"\")","v":3000},{"$f":"IF('Trading 1 Farm'!BG306<>\"\",'Trading 1 Farm'!BG306,\"\")","v":3000},{"$f":"IF('Trading 1 Farm'!BI306<>\"\",'Trading 1 Farm'!BI306,\"\")","v":3000},{"$f":"IF('Trading 1 Farm'!BK306<>\"\",'Trading 1 Farm'!BK306,\"\")","v":3000},{"$f":"IF('Trading 1 Farm'!BM306<>\"\",'Trading 1 Farm'!BM306,\"\")","v":3000},{"$f":"IF('Trading 1 Farm'!BO306<>\"\",'Trading 1 Farm'!BO306,\"\")","v":3000},{"$f":"IF('Trading 1 Farm'!BQ306<>\"\",'Trading 1 Farm'!BQ306,\"\")","v":3000},{"$f":"IF('Trading 1 Farm'!BS306<>\"\",'Trading 1 Farm'!BS306,\"\")","v":3000},{"$f":"IF('Trading 1 Farm'!BU306<>\"\",'Trading 1 Farm'!BU306,\"\")","v":3000},{"$f":"IF('Trading 1 Farm'!BW306<>\"\",'Trading 1 Farm'!BW306,\"\")","v":3000},{"$f":"IF('Trading 1 Farm'!BY306<>\"\",'Trading 1 Farm'!BY306,\"\")","v":3000},{"$f":"IF('Trading 1 Farm'!CA306<>\"\",'Trading 1 Farm'!CA306,\"\")","v":3000},{"$f":"IF('Trading 1 Farm'!CC306<>\"\",'Trading 1 Farm'!CC306,\"\")","v":3000},{"$f":"IF('Trading 1 Farm'!CE306<>\"\",'Trading 1 Farm'!CE306,\"\")","v":3000},{"$f":"IF('Trading 1 Farm'!CG306<>\"\",'Trading 1 Farm'!CG306,\"\")","v":3000},{"$f":"IF('Trading 1 Farm'!CI306<>\"\",'Trading 1 Farm'!CI306,\"\")","v":3000},{"$f":"IF('Trading 1 Farm'!CK306<>\"\",'Trading 1 Farm'!CK306,\"\")","v":3000},{"$f":"IF('Trading 1 Farm'!CM306<>\"\",'Trading 1 Farm'!CM306,\"\")","v":3000},{"$f":"IF('Trading 1 Farm'!CO306<>\"\",'Trading 1 Farm'!CO306,\"\")","v":3000},{"$f":"IF('Trading 1 Farm'!CQ306<>\"\",'Trading 1 Farm'!CQ306,\"\")","v":3000},{"$f":"IF('Trading 1 Farm'!CS306<>\"\",'Trading 1 Farm'!CS306,\"\")","v":3000}]
[null,{"$f":"IF('Trading 1 Farm'!$AE$307<>\"\",'Trading 1 Farm'!$AE$307,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!$AF$307<>\"\",'Trading 1 Farm'!$AF$307,\"\")","v":"Admin supplies"},null,"EUR",{"$f":"SUM(G268:CM268)","v":31000},null,null,{"$f":"IF('Trading 1 Farm'!AI307<>\"\",'Trading 1 Farm'!AI307,\"\")","v":500},{"$f":"IF('Trading 1 Farm'!AK307<>\"\",'Trading 1 Farm'!AK307,\"\")","v":500},{"$f":"IF('Trading 1 Farm'!AM307<>\"\",'Trading 1 Farm'!AM307,\"\")","v":1000},{"$f":"IF('Trading 1 Farm'!AO307<>\"\",'Trading 1 Farm'!AO307,\"\")","v":1000},{"$f":"IF('Trading 1 Farm'!AQ307<>\"\",'Trading 1 Farm'!AQ307,\"\")","v":1000},{"$f":"IF('Trading 1 Farm'!AS307<>\"\",'Trading 1 Farm'!AS307,\"\")","v":1000},{"$f":"IF('Trading 1 Farm'!AU307<>\"\",'Trading 1 Farm'!AU307,\"\")","v":1000},{"$f":"IF('Trading 1 Farm'!AW307<>\"\",'Trading 1 Farm'!AW307,\"\")","v":1000},{"$f":"IF('Trading 1 Farm'!AY307<>\"\",'Trading 1 Farm'!AY307,\"\")","v":1000},{"$f":"IF('Trading 1 Farm'!BA307<>\"\",'Trading 1 Farm'!BA307,\"\")","v":1000},{"$f":"IF('Trading 1 Farm'!BC307<>\"\",'Trading 1 Farm'!BC307,\"\")","v":1000},{"$f":"IF('Trading 1 Farm'!BE307<>\"\",'Trading 1 Farm'!BE307,\"\")","v":1000},{"$f":"IF('Trading 1 Farm'!BG307<>\"\",'Trading 1 Farm'!BG307,\"\")","v":1000},{"$f":"IF('Trading 1 Farm'!BI307<>\"\",'Trading 1 Farm'!BI307,\"\")","v":1000},{"$f":"IF('Trading 1 Farm'!BK307<>\"\",'Trading 1 Farm'!BK307,\"\")","v":1000},{"$f":"IF('Trading 1 Farm'!BM307<>\"\",'Trading 1 Farm'!BM307,\"\")","v":1000},{"$f":"IF('Trading 1 Farm'!BO307<>\"\",'Trading 1 Farm'!BO307,\"\")","v":1000},{"$f":"IF('Trading 1 Farm'!BQ307<>\"\",'Trading 1 Farm'!BQ307,\"\")","v":1000},{"$f":"IF('Trading 1 Farm'!BS307<>\"\",'Trading 1 Farm'!BS307,\"\")","v":1000},{"$f":"IF('Trading 1 Farm'!BU307<>\"\",'Trading 1 Farm'!BU307,\"\")","v":1000},{"$f":"IF('Trading 1 Farm'!BW307<>\"\",'Trading 1 Farm'!BW307,\"\")","v":1000},{"$f":"IF('Trading 1 Farm'!BY307<>\"\",'Trading 1 Farm'!BY307,\"\")","v":1000},{"$f":"IF('Trading 1 Farm'!CA307<>\"\",'Trading 1 Farm'!CA307,\"\")","v":1000},{"$f":"IF('Trading 1 Farm'!CC307<>\"\",'Trading 1 Farm'!CC307,\"\")","v":1000},{"$f":"IF('Trading 1 Farm'!CE307<>\"\",'Trading 1 Farm'!CE307,\"\")","v":1000},{"$f":"IF('Trading 1 Farm'!CG307<>\"\",'Trading 1 Farm'!CG307,\"\")","v":1000},{"$f":"IF('Trading 1 Farm'!CI307<>\"\",'Trading 1 Farm'!CI307,\"\")","v":1000},{"$f":"IF('Trading 1 Farm'!CK307<>\"\",'Trading 1 Farm'!CK307,\"\")","v":1000},{"$f":"IF('Trading 1 Farm'!CM307<>\"\",'Trading 1 Farm'!CM307,\"\")","v":1000},{"$f":"IF('Trading 1 Farm'!CO307<>\"\",'Trading 1 Farm'!CO307,\"\")","v":1000},{"$f":"IF('Trading 1 Farm'!CQ307<>\"\",'Trading 1 Farm'!CQ307,\"\")","v":1000},{"$f":"IF('Trading 1 Farm'!CS307<>\"\",'Trading 1 Farm'!CS307,\"\")","v":1000}]
[null,{"$f":"IF('Trading 1 Farm'!$AE$308<>\"\",'Trading 1 Farm'!$AE$308,\"\")","v":""},null,null,null,null,null,null,{"$f":"IF('Trading 1 Farm'!AI308<>\"\",'Trading 1 Farm'!AI308,\"\")","v":0},{"$f":"IF('Trading 1 Farm'!AK308<>\"\",'Trading 1 Farm'!AK308,\"\")","v":0},{"$f":"IF('Trading 1 Farm'!AM308<>\"\",'Trading 1 Farm'!AM308,\"\")","v":0},{"$f":"IF('Trading 1 Farm'!AO308<>\"\",'Trading 1 Farm'!AO308,\"\")","v":0},{"$f":"IF('Trading 1 Farm'!AQ308<>\"\",'Trading 1 Farm'!AQ308,\"\")","v":0},{"$f":"IF('Trading 1 Farm'!AS308<>\"\",'Trading 1 Farm'!AS308,\"\")","v":0},{"$f":"IF('Trading 1 Farm'!AU308<>\"\",'Trading 1 Farm'!AU308,\"\")","v":0},{"$f":"IF('Trading 1 Farm'!AW308<>\"\",'Trading 1 Farm'!AW308,\"\")","v":0},{"$f":"IF('Trading 1 Farm'!AY308<>\"\",'Trading 1 Farm'!AY308,\"\")","v":0},{"$f":"IF('Trading 1 Farm'!BA308<>\"\",'Trading 1 Farm'!BA308,\"\")","v":0},{"$f":"IF('Trading 1 Farm'!BC308<>\"\",'Trading 1 Farm'!BC308,\"\")","v":0},{"$f":"IF('Trading 1 Farm'!BE308<>\"\",'Trading 1 Farm'!BE308,\"\")","v":0},{"$f":"IF('Trading 1 Farm'!BG308<>\"\",'Trading 1 Farm'!BG308,\"\")","v":0},{"$f":"IF('Trading 1 Farm'!BI308<>\"\",'Trading 1 Farm'!BI308,\"\")","v":0},{"$f":"IF('Trading 1 Farm'!BK308<>\"\",'Trading 1 Farm'!BK308,\"\")","v":0},{"$f":"IF('Trading 1 Farm'!BM308<>\"\",'Trading 1 Farm'!BM308,\"\")","v":0},{"$f":"IF('Trading 1 Farm'!BO308<>\"\",'Trading 1 Farm'!BO308,\"\")","v":0},{"$f":"IF('Trading 1 Farm'!BQ308<>\"\",'Trading 1 Farm'!BQ308,\"\")","v":0},{"$f":"IF('Trading 1 Farm'!BS308<>\"\",'Trading 1 Farm'!BS308,\"\")","v":0},{"$f":"IF('Trading 1 Farm'!BU308<>\"\",'Trading 1 Farm'!BU308,\"\")","v":0},{"$f":"IF('Trading 1 Farm'!BW308<>\"\",'Trading 1 Farm'!BW308,\"\")","v":0},{"$f":"IF('Trading 1 Farm'!BY308<>\"\",'Trading 1 Farm'!BY308,\"\")","v":0},{"$f":"IF('Trading 1 Farm'!CA308<>\"\",'Trading 1 Farm'!CA308,\"\")","v":0},{"$f":"IF('Trading 1 Farm'!CC308<>\"\",'Trading 1 Farm'!CC308,\"\")","v":0},{"$f":"IF('Trading 1 Farm'!CE308<>\"\",'Trading 1 Farm'!CE308,\"\")","v":0},{"$f":"IF('Trading 1 Farm'!CG308<>\"\",'Trading 1 Farm'!CG308,\"\")","v":0},{"$f":"IF('Trading 1 Farm'!CI308<>\"\",'Trading 1 Farm'!CI308,\"\")","v":0},{"$f":"IF('Trading 1 Farm'!CK308<>\"\",'Trading 1 Farm'!CK308,\"\")","v":0},{"$f":"IF('Trading 1 Farm'!CM308<>\"\",'Trading 1 Farm'!CM308,\"\")","v":0},{"$f":"IF('Trading 1 Farm'!CO308<>\"\",'Trading 1 Farm'!CO308,\"\")","v":0},{"$f":"IF('Trading 1 Farm'!CQ308<>\"\",'Trading 1 Farm'!CQ308,\"\")","v":0},{"$f":"IF('Trading 1 Farm'!CS308<>\"\",'Trading 1 Farm'!CS308,\"\")","v":0}]
[null,{"$f":"IF('Trading 1 Farm'!$AE$309<>\"\",'Trading 1 Farm'!$AE$309,\"\")","v":"EXTERNAL COSTS"},null,null,null,null,null,null,{"$f":"IF('Trading 1 Farm'!AI309<>\"\",'Trading 1 Farm'!AI309,\"\")","v":0},{"$f":"IF('Trading 1 Farm'!AK309<>\"\",'Trading 1 Farm'!AK309,\"\")","v":0},{"$f":"IF('Trading 1 Farm'!AM309<>\"\",'Trading 1 Farm'!AM309,\"\")","v":0},{"$f":"IF('Trading 1 Farm'!AO309<>\"\",'Trading 1 Farm'!AO309,\"\")","v":0},{"$f":"IF('Trading 1 Farm'!AQ309<>\"\",'Trading 1 Farm'!AQ309,\"\")","v":0},{"$f":"IF('Trading 1 Farm'!AS309<>\"\",'Trading 1 Farm'!AS309,\"\")","v":0},{"$f":"IF('Trading 1 Farm'!AU309<>\"\",'Trading 1 Farm'!AU309,\"\")","v":0},{"$f":"IF('Trading 1 Farm'!AW309<>\"\",'Trading 1 Farm'!AW309,\"\")","v":0},{"$f":"IF('Trading 1 Farm'!AY309<>\"\",'Trading 1 Farm'!AY309,\"\")","v":0},{"$f":"IF('Trading 1 Farm'!BA309<>\"\",'Trading 1 Farm'!BA309,\"\")","v":0},{"$f":"IF('Trading 1 Farm'!BC309<>\"\",'Trading 1 Farm'!BC309,\"\")","v":0},{"$f":"IF('Trading 1 Farm'!BE309<>\"\",'Trading 1 Farm'!BE309,\"\")","v":0},{"$f":"IF('Trading 1 Farm'!BG309<>\"\",'Trading 1 Farm'!BG309,\"\")","v":0},{"$f":"IF('Trading 1 Farm'!BI309<>\"\",'Trading 1 Farm'!BI309,\"\")","v":0},{"$f":"IF('Trading 1 Farm'!BK309<>\"\",'Trading 1 Farm'!BK309,\"\")","v":0},{"$f":"IF('Trading 1 Farm'!BM309<>\"\",'Trading 1 Farm'!BM309,\"\")","v":0},{"$f":"IF('Trading 1 Farm'!BO309<>\"\",'Trading 1 Farm'!BO309,\"\")","v":0},{"$f":"IF('Trading 1 Farm'!BQ309<>\"\",'Trading 1 Farm'!BQ309,\"\")","v":0},{"$f":"IF('Trading 1 Farm'!BS309<>\"\",'Trading 1 Farm'!BS309,\"\")","v":0},{"$f":"IF('Trading 1 Farm'!BU309<>\"\",'Trading 1 Farm'!BU309,\"\")","v":0},{"$f":"IF('Trading 1 Farm'!BW309<>\"\",'Trading 1 Farm'!BW309,\"\")","v":0},{"$f":"IF('Trading 1 Farm'!BY309<>\"\",'Trading 1 Farm'!BY309,\"\")","v":0},{"$f":"IF('Trading 1 Farm'!CA309<>\"\",'Trading 1 Farm'!CA309,\"\")","v":0},{"$f":"IF('Trading 1 Farm'!CC309<>\"\",'Trading 1 Farm'!CC309,\"\")","v":0},{"$f":"IF('Trading 1 Farm'!CE309<>\"\",'Trading 1 Farm'!CE309,\"\")","v":0},{"$f":"IF('Trading 1 Farm'!CG309<>\"\",'Trading 1 Farm'!CG309,\"\")","v":0},{"$f":"IF('Trading 1 Farm'!CI309<>\"\",'Trading 1 Farm'!CI309,\"\")","v":0},{"$f":"IF('Trading 1 Farm'!CK309<>\"\",'Trading 1 Farm'!CK309,\"\")","v":0},{"$f":"IF('Trading 1 Farm'!CM309<>\"\",'Trading 1 Farm'!CM309,\"\")","v":0},{"$f":"IF('Trading 1 Farm'!CO309<>\"\",'Trading 1 Farm'!CO309,\"\")","v":0},{"$f":"IF('Trading 1 Farm'!CQ309<>\"\",'Trading 1 Farm'!CQ309,\"\")","v":0},{"$f":"IF('Trading 1 Farm'!CS309<>\"\",'Trading 1 Farm'!CS309,\"\")","v":0}]
[null,{"$f":"IF('Trading 1 Farm'!$AE$310<>\"\",'Trading 1 Farm'!$AE$310,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!$AF$310<>\"\",'Trading 1 Farm'!$AF$310,\"\")","v":"Equipment insurance"},null,"EUR",{"$f":"SUM(G271:CM271)","v":61000},null,null,{"$f":"IF('Trading 1 Farm'!AI310<>\"\",'Trading 1 Farm'!AI310,\"\")","v":1000},{"$f":"IF('Trading 1 Farm'!AK310<>\"\",'Trading 1 Farm'!AK310,\"\")","v":1000},{"$f":"IF('Trading 1 Farm'!AM310<>\"\",'Trading 1 Farm'!AM310,\"\")","v":1500},{"$f":"IF('Trading 1 Farm'!AO310<>\"\",'Trading 1 Farm'!AO310,\"\")","v":1500},{"$f":"IF('Trading 1 Farm'!AQ310<>\"\",'Trading 1 Farm'!AQ310,\"\")","v":2000},{"$f":"IF('Trading 1 Farm'!AS310<>\"\",'Trading 1 Farm'!AS310,\"\")","v":2000},{"$f":"IF('Trading 1 Farm'!AU310<>\"\",'Trading 1 Farm'!AU310,\"\")","v":2000},{"$f":"IF('Trading 1 Farm'!AW310<>\"\",'Trading 1 Farm'!AW310,\"\")","v":2000},{"$f":"IF('Trading 1 Farm'!AY310<>\"\",'Trading 1 Farm'!AY310,\"\")","v":2000},{"$f":"IF('Trading 1 Farm'!BA310<>\"\",'Trading 1 Farm'!BA310,\"\")","v":2000},{"$f":"IF('Trading 1 Farm'!BC310<>\"\",'Trading 1 Farm'!BC310,\"\")","v":2000},{"$f":"IF('Trading 1 Farm'!BE310<>\"\",'Trading 1 Farm'!BE310,\"\")","v":2000},{"$f":"IF('Trading 1 Farm'!BG310<>\"\",'Trading 1 Farm'!BG310,\"\")","v":2000},{"$f":"IF('Trading 1 Farm'!BI310<>\"\",'Trading 1 Farm'!BI310,\"\")","v":2000},{"$f":"IF('Trading 1 Farm'!BK310<>\"\",'Trading 1 Farm'!BK310,\"\")","v":2000},{"$f":"IF('Trading 1 Farm'!BM310<>\"\",'Trading 1 Farm'!BM310,\"\")","v":2000},{"$f":"IF('Trading 1 Farm'!BO310<>\"\",'Trading 1 Farm'!BO310,\"\")","v":2000},{"$f":"IF('Trading 1 Farm'!BQ310<>\"\",'Trading 1 Farm'!BQ310,\"\")","v":2000},{"$f":"IF('Trading 1 Farm'!BS310<>\"\",'Trading 1 Farm'!BS310,\"\")","v":2000},{"$f":"IF('Trading 1 Farm'!BU310<>\"\",'Trading 1 Farm'!BU310,\"\")","v":2000},{"$f":"IF('Trading 1 Farm'!BW310<>\"\",'Trading 1 Farm'!BW310,\"\")","v":2000},{"$f":"IF('Trading 1 Farm'!BY310<>\"\",'Trading 1 Farm'!BY310,\"\")","v":2000},{"$f":"IF('Trading 1 Farm'!CA310<>\"\",'Trading 1 Farm'!CA310,\"\")","v":2000},{"$f":"IF('Trading 1 Farm'!CC310<>\"\",'Trading 1 Farm'!CC310,\"\")","v":2000},{"$f":"IF('Trading 1 Farm'!CE310<>\"\",'Trading 1 Farm'!CE310,\"\")","v":2000},{"$f":"IF('Trading 1 Farm'!CG310<>\"\",'Trading 1 Farm'!CG310,\"\")","v":2000},{"$f":"IF('Trading 1 Farm'!CI310<>\"\",'Trading 1 Farm'!CI310,\"\")","v":2000},{"$f":"IF('Trading 1 Farm'!CK310<>\"\",'Trading 1 Farm'!CK310,\"\")","v":2000},{"$f":"IF('Trading 1 Farm'!CM310<>\"\",'Trading 1 Farm'!CM310,\"\")","v":2000},{"$f":"IF('Trading 1 Farm'!CO310<>\"\",'Trading 1 Farm'!CO310,\"\")","v":2000},{"$f":"IF('Trading 1 Farm'!CQ310<>\"\",'Trading 1 Farm'!CQ310,\"\")","v":2000},{"$f":"IF('Trading 1 Farm'!CS310<>\"\",'Trading 1 Farm'!CS310,\"\")","v":2000}]
[null,{"$f":"IF('Trading 1 Farm'!$AE$311<>\"\",'Trading 1 Farm'!$AE$311,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!$AF$311<>\"\",'Trading 1 Farm'!$AF$311,\"\")","v":"Local tax"},null,"FCFA",{"$f":"SUM(G272:CM272)","v":32000},null,null,{"$f":"IF('Trading 1 Farm'!AI311<>\"\",'Trading 1 Farm'!AI311,\"\")","v":1000},{"$f":"IF('Trading 1 Farm'!AK311<>\"\",'Trading 1 Farm'!AK311,\"\")","v":1000},{"$f":"IF('Trading 1 Farm'!AM311<>\"\",'Trading 1 Farm'!AM311,\"\")","v":1000},{"$f":"IF('Trading 1 Farm'!AO311<>\"\",'Trading 1 Farm'!AO311,\"\")","v":1000},{"$f":"IF('Trading 1 Farm'!AQ311<>\"\",'Trading 1 Farm'!AQ311,\"\")","v":1000},{"$f":"IF('Trading 1 Farm'!AS311<>\"\",'Trading 1 Farm'!AS311,\"\")","v":1000},{"$f":"IF('Trading 1 Farm'!AU311<>\"\",'Trading 1 Farm'!AU311,\"\")","v":1000},{"$f":"IF('Trading 1 Farm'!AW311<>\"\",'Trading 1 Farm'!AW311,\"\")","v":1000},{"$f":"IF('Trading 1 Farm'!AY311<>\"\",'Trading 1 Farm'!AY311,\"\")","v":1000},{"$f":"IF('Trading 1 Farm'!BA311<>\"\",'Trading 1 Farm'!BA311,\"\")","v":1000},{"$f":"IF('Trading 1 Farm'!BC311<>\"\",'Trading 1 Farm'!BC311,\"\")","v":1000},{"$f":"IF('Trading 1 Farm'!BE311<>\"\",'Trading 1 Farm'!BE311,\"\")","v":1000},{"$f":"IF('Trading 1 Farm'!BG311<>\"\",'Trading 1 Farm'!BG311,\"\")","v":1000},{"$f":"IF('Trading 1 Farm'!BI311<>\"\",'Trading 1 Farm'!BI311,\"\")","v":1000},{"$f":"IF('Trading 1 Farm'!BK311<>\"\",'Trading 1 Farm'!BK311,\"\")","v":1000},{"$f":"IF('Trading 1 Farm'!BM311<>\"\",'Trading 1 Farm'!BM311,\"\")","v":1000},{"$f":"IF('Trading 1 Farm'!BO311<>\"\",'Trading 1 Farm'!BO311,\"\")","v":1000},{"$f":"IF('Trading 1 Farm'!BQ311<>\"\",'Trading 1 Farm'!BQ311,\"\")","v":1000},{"$f":"IF('Trading 1 Farm'!BS311<>\"\",'Trading 1 Farm'!BS311,\"\")","v":1000},{"$f":"IF('Trading 1 Farm'!BU311<>\"\",'Trading 1 Farm'!BU311,\"\")","v":1000},{"$f":"IF('Trading 1 Farm'!BW311<>\"\",'Trading 1 Farm'!BW311,\"\")","v":1000},{"$f":"IF('Trading 1 Farm'!BY311<>\"\",'Trading 1 Farm'!BY311,\"\")","v":1000},{"$f":"IF('Trading 1 Farm'!CA311<>\"\",'Trading 1 Farm'!CA311,\"\")","v":1000},{"$f":"IF('Trading 1 Farm'!CC311<>\"\",'Trading 1 Farm'!CC311,\"\")","v":1000},{"$f":"IF('Trading 1 Farm'!CE311<>\"\",'Trading 1 Farm'!CE311,\"\")","v":1000},{"$f":"IF('Trading 1 Farm'!CG311<>\"\",'Trading 1 Farm'!CG311,\"\")","v":1000},{"$f":"IF('Trading 1 Farm'!CI311<>\"\",'Trading 1 Farm'!CI311,\"\")","v":1000},{"$f":"IF('Trading 1 Farm'!CK311<>\"\",'Trading 1 Farm'!CK311,\"\")","v":1000},{"$f":"IF('Trading 1 Farm'!CM311<>\"\",'Trading 1 Farm'!CM311,\"\")","v":1000},{"$f":"IF('Trading 1 Farm'!CO311<>\"\",'Trading 1 Farm'!CO311,\"\")","v":1000},{"$f":"IF('Trading 1 Farm'!CQ311<>\"\",'Trading 1 Farm'!CQ311,\"\")","v":1000},{"$f":"IF('Trading 1 Farm'!CS311<>\"\",'Trading 1 Farm'!CS311,\"\")","v":1000}]
[null,{"$f":"IF('Trading 1 Farm'!$AE$312<>\"\",'Trading 1 Farm'!$AE$312,\"\")","v":""},null,null,null,null,null,null,{"$f":"IF('Trading 1 Farm'!AI312<>\"\",'Trading 1 Farm'!AI312,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AK312<>\"\",'Trading 1 Farm'!AK312,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AM312<>\"\",'Trading 1 Farm'!AM312,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AO312<>\"\",'Trading 1 Farm'!AO312,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AQ312<>\"\",'Trading 1 Farm'!AQ312,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AS312<>\"\",'Trading 1 Farm'!AS312,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AU312<>\"\",'Trading 1 Farm'!AU312,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AW312<>\"\",'Trading 1 Farm'!AW312,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AY312<>\"\",'Trading 1 Farm'!AY312,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BA312<>\"\",'Trading 1 Farm'!BA312,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BC312<>\"\",'Trading 1 Farm'!BC312,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BE312<>\"\",'Trading 1 Farm'!BE312,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BG312<>\"\",'Trading 1 Farm'!BG312,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BI312<>\"\",'Trading 1 Farm'!BI312,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BK312<>\"\",'Trading 1 Farm'!BK312,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BM312<>\"\",'Trading 1 Farm'!BM312,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BO312<>\"\",'Trading 1 Farm'!BO312,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BQ312<>\"\",'Trading 1 Farm'!BQ312,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BS312<>\"\",'Trading 1 Farm'!BS312,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BU312<>\"\",'Trading 1 Farm'!BU312,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BW312<>\"\",'Trading 1 Farm'!BW312,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BY312<>\"\",'Trading 1 Farm'!BY312,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CA312<>\"\",'Trading 1 Farm'!CA312,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CC312<>\"\",'Trading 1 Farm'!CC312,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CE312<>\"\",'Trading 1 Farm'!CE312,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CG312<>\"\",'Trading 1 Farm'!CG312,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CI312<>\"\",'Trading 1 Farm'!CI312,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CK312<>\"\",'Trading 1 Farm'!CK312,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CM312<>\"\",'Trading 1 Farm'!CM312,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CO312<>\"\",'Trading 1 Farm'!CO312,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CQ312<>\"\",'Trading 1 Farm'!CQ312,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CS312<>\"\",'Trading 1 Farm'!CS312,\"\")","v":""}]
[null,{"$f":"IF('Trading 1 Farm'!$AE$313<>\"\",'Trading 1 Farm'!$AE$313,\"\")","v":"Total"},null,null,null,{"$f":"SUM(G274:CM274)","v":362551.96153695812},{"$f":"SUM(G264:G272)","v":0},{"$f":"SUM(H264:H272)","v":0},{"$f":"SUM(I264:I272)","v":4654.645316638288},{"$f":"IF('Trading 1 Farm'!AK313<>\"\",'Trading 1 Farm'!AK313,\"\")","v":4809.290633276577},{"$f":"IF('Trading 1 Farm'!AM313<>\"\",'Trading 1 Farm'!AM313,\"\")","v":7752.0645924935707},{"$f":"IF('Trading 1 Farm'!AO313<>\"\",'Trading 1 Farm'!AO313,\"\")","v":7752.0645924935707},{"$f":"IF('Trading 1 Farm'!AQ313<>\"\",'Trading 1 Farm'!AQ313,\"\")","v":10432.659018600925},{"$f":"IF('Trading 1 Farm'!AS313<>\"\",'Trading 1 Farm'!AS313,\"\")","v":10432.659018600925},{"$f":"IF('Trading 1 Farm'!AU313<>\"\",'Trading 1 Farm'!AU313,\"\")","v":11013.489774275458},{"$f":"IF('Trading 1 Farm'!AW313<>\"\",'Trading 1 Farm'!AW313,\"\")","v":11013.489774275458},{"$f":"IF('Trading 1 Farm'!AY313<>\"\",'Trading 1 Farm'!AY313,\"\")","v":11585.173588915748},{"$f":"IF('Trading 1 Farm'!BA313<>\"\",'Trading 1 Farm'!BA313,\"\")","v":11585.173588915748},{"$f":"IF('Trading 1 Farm'!BC313<>\"\",'Trading 1 Farm'!BC313,\"\")","v":12133.990050970424},{"$f":"IF('Trading 1 Farm'!BE313<>\"\",'Trading 1 Farm'!BE313,\"\")","v":12133.990050970424},{"$f":"IF('Trading 1 Farm'!BG313<>\"\",'Trading 1 Farm'!BG313,\"\")","v":12362.663576826541},{"$f":"IF('Trading 1 Farm'!BI313<>\"\",'Trading 1 Farm'!BI313,\"\")","v":12362.663576826541},{"$f":"IF('Trading 1 Farm'!BK313<>\"\",'Trading 1 Farm'!BK313,\"\")","v":12362.663576826541},{"$f":"IF('Trading 1 Farm'!BM313<>\"\",'Trading 1 Farm'!BM313,\"\")","v":12362.663576826541},{"$f":"IF('Trading 1 Farm'!BO313<>\"\",'Trading 1 Farm'!BO313,\"\")","v":12362.663576826541},{"$f":"IF('Trading 1 Farm'!BQ313<>\"\",'Trading 1 Farm'!BQ313,\"\")","v":12362.663576826541},{"$f":"IF('Trading 1 Farm'!BS313<>\"\",'Trading 1 Farm'!BS313,\"\")","v":12362.663576826541},{"$f":"IF('Trading 1 Farm'!BU313<>\"\",'Trading 1 Farm'!BU313,\"\")","v":12362.663576826541},{"$f":"IF('Trading 1 Farm'!BW313<>\"\",'Trading 1 Farm'!BW313,\"\")","v":12362.663576826541},{"$f":"IF('Trading 1 Farm'!BY313<>\"\",'Trading 1 Farm'!BY313,\"\")","v":12362.663576826541},{"$f":"IF('Trading 1 Farm'!CA313<>\"\",'Trading 1 Farm'!CA313,\"\")","v":12362.663576826541},{"$f":"IF('Trading 1 Farm'!CC313<>\"\",'Trading 1 Farm'!CC313,\"\")","v":12362.663576826541},{"$f":"IF('Trading 1 Farm'!CE313<>\"\",'Trading 1 Farm'!CE313,\"\")","v":12362.663576826541},{"$f":"IF('Trading 1 Farm'!CG313<>\"\",'Trading 1 Farm'!CG313,\"\")","v":12362.663576826541},{"$f":"IF('Trading 1 Farm'!CI313<>\"\",'Trading 1 Farm'!CI313,\"\")","v":12362.663576826541},{"$f":"IF('Trading 1 Farm'!CK313<>\"\",'Trading 1 Farm'!CK313,\"\")","v":12362.663576826541},{"$f":"IF('Trading 1 Farm'!CM313<>\"\",'Trading 1 Farm'!CM313,\"\")","v":12362.663576826541},{"$f":"IF('Trading 1 Farm'!CO313<>\"\",'Trading 1 Farm'!CO313,\"\")","v":12362.663576826541},{"$f":"IF('Trading 1 Farm'!CQ313<>\"\",'Trading 1 Farm'!CQ313,\"\")","v":12362.663576826541},{"$f":"IF('Trading 1 Farm'!CS313<>\"\",'Trading 1 Farm'!CS313,\"\")","v":12362.663576826541}]
[null,{"$f":"IF('Trading 1 Farm'!$AE$314<>\"\",'Trading 1 Farm'!$AE$314,\"\")","v":""},null,null,null,null,null,null,{"$f":"IF('Trading 1 Farm'!AI314<>\"\",'Trading 1 Farm'!AI314,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AK314<>\"\",'Trading 1 Farm'!AK314,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AM314<>\"\",'Trading 1 Farm'!AM314,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AO314<>\"\",'Trading 1 Farm'!AO314,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AQ314<>\"\",'Trading 1 Farm'!AQ314,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AS314<>\"\",'Trading 1 Farm'!AS314,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AU314<>\"\",'Trading 1 Farm'!AU314,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AW314<>\"\",'Trading 1 Farm'!AW314,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AY314<>\"\",'Trading 1 Farm'!AY314,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BA314<>\"\",'Trading 1 Farm'!BA314,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BC314<>\"\",'Trading 1 Farm'!BC314,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BE314<>\"\",'Trading 1 Farm'!BE314,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BG314<>\"\",'Trading 1 Farm'!BG314,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BI314<>\"\",'Trading 1 Farm'!BI314,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BK314<>\"\",'Trading 1 Farm'!BK314,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BM314<>\"\",'Trading 1 Farm'!BM314,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BO314<>\"\",'Trading 1 Farm'!BO314,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BQ314<>\"\",'Trading 1 Farm'!BQ314,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BS314<>\"\",'Trading 1 Farm'!BS314,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BU314<>\"\",'Trading 1 Farm'!BU314,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BW314<>\"\",'Trading 1 Farm'!BW314,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BY314<>\"\",'Trading 1 Farm'!BY314,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CA314<>\"\",'Trading 1 Farm'!CA314,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CC314<>\"\",'Trading 1 Farm'!CC314,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CE314<>\"\",'Trading 1 Farm'!CE314,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CG314<>\"\",'Trading 1 Farm'!CG314,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CI314<>\"\",'Trading 1 Farm'!CI314,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CK314<>\"\",'Trading 1 Farm'!CK314,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CM314<>\"\",'Trading 1 Farm'!CM314,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CO314<>\"\",'Trading 1 Farm'!CO314,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CQ314<>\"\",'Trading 1 Farm'!CQ314,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CS314<>\"\",'Trading 1 Farm'!CS314,\"\")","v":""}]
[null,{"$f":"IF('Trading 1 Farm'!$AE$315<>\"\",'Trading 1 Farm'!$AE$315,\"\")","v":""},null,null,null,null,null,null,{"$f":"IF('Trading 1 Farm'!AI315<>\"\",'Trading 1 Farm'!AI315,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AK315<>\"\",'Trading 1 Farm'!AK315,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AM315<>\"\",'Trading 1 Farm'!AM315,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AO315<>\"\",'Trading 1 Farm'!AO315,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AQ315<>\"\",'Trading 1 Farm'!AQ315,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AS315<>\"\",'Trading 1 Farm'!AS315,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AU315<>\"\",'Trading 1 Farm'!AU315,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AW315<>\"\",'Trading 1 Farm'!AW315,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AY315<>\"\",'Trading 1 Farm'!AY315,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BA315<>\"\",'Trading 1 Farm'!BA315,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BC315<>\"\",'Trading 1 Farm'!BC315,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BE315<>\"\",'Trading 1 Farm'!BE315,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BG315<>\"\",'Trading 1 Farm'!BG315,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BI315<>\"\",'Trading 1 Farm'!BI315,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BK315<>\"\",'Trading 1 Farm'!BK315,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BM315<>\"\",'Trading 1 Farm'!BM315,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BO315<>\"\",'Trading 1 Farm'!BO315,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BQ315<>\"\",'Trading 1 Farm'!BQ315,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BS315<>\"\",'Trading 1 Farm'!BS315,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BU315<>\"\",'Trading 1 Farm'!BU315,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BW315<>\"\",'Trading 1 Farm'!BW315,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BY315<>\"\",'Trading 1 Farm'!BY315,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CA315<>\"\",'Trading 1 Farm'!CA315,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CC315<>\"\",'Trading 1 Farm'!CC315,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CE315<>\"\",'Trading 1 Farm'!CE315,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CG315<>\"\",'Trading 1 Farm'!CG315,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CI315<>\"\",'Trading 1 Farm'!CI315,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CK315<>\"\",'Trading 1 Farm'!CK315,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CM315<>\"\",'Trading 1 Farm'!CM315,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CO315<>\"\",'Trading 1 Farm'!CO315,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CQ315<>\"\",'Trading 1 Farm'!CQ315,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CS315<>\"\",'Trading 1 Farm'!CS315,\"\")","v":""}]
[null,"TP",null,null,{"$f":"E261","v":"Original currency"}]
[]
[null,{"$f":"IF(TP!$AE$347=\"\",\"\",TP!$AE$347)","v":"SUPPLIES"},null,null,null,null,null,null,{"$f":"IF(TP!AJ347=\"\",\"\",TP!AJ347)","v":""},{"$f":"IF(TP!AL347=\"\",\"\",TP!AL347)","v":""},{"$f":"IF(TP!AN347=\"\",\"\",TP!AN347)","v":""},{"$f":"IF(TP!AP347=\"\",\"\",TP!AP347)","v":""},{"$f":"IF(TP!AR347=\"\",\"\",TP!AR347)","v":""},{"$f":"IF(TP!AT347=\"\",\"\",TP!AT347)","v":""}]
[null,{"$f":"IF(TP!$AE$348=\"\",\"\",TP!$AE$348)","v":""},{"$f":"IF(TP!$AF$348=\"\",\"\",TP!$AF$348)","v":"Equipment maintenance"},null,null,{"$f":"SUM(G280:CM280)","v":372888.83290909085},null,null,{"$f":"IF(TP!AJ348=\"\",\"\",TP!AJ348)","v":68381.353090909077},{"$f":"IF(TP!AL348=\"\",\"\",TP!AL348)","v":68381.353090909077},{"$f":"IF(TP!AN348=\"\",\"\",TP!AN348)","v":63478.401954545443},{"$f":"IF(TP!AP348=\"\",\"\",TP!AP348)","v":63478.401954545443},{"$f":"IF(TP!AR348=\"\",\"\",TP!AR348)","v":54584.661409090906},{"$f":"IF(TP!AT348=\"\",\"\",TP!AT348)","v":54584.661409090906}]
[null,{"$f":"IF(TP!$AE$349=\"\",\"\",TP!$AE$349)","v":""},{"$f":"IF(TP!$AF$349=\"\",\"\",TP!$AF$349)","v":""},null,null,0,null,null,{"$f":"IF(TP!AJ349=\"\",\"\",TP!AJ349)","v":0},{"$f":"IF(TP!AL349=\"\",\"\",TP!AL349)","v":0},{"$f":"IF(TP!AN349=\"\",\"\",TP!AN349)","v":0},{"$f":"IF(TP!AP349=\"\",\"\",TP!AP349)","v":""},{"$f":"IF(TP!AR349=\"\",\"\",TP!AR349)","v":0},{"$f":"IF(TP!AT349=\"\",\"\",TP!AT349)","v":0}]
[null,{"$f":"IF(TP!$AE$350=\"\",\"\",TP!$AE$350)","v":""},{"$f":"IF(TP!$AF$350=\"\",\"\",TP!$AF$350)","v":"Gasoline vehicles"},null,"FCFA",18686.309093793177,null,null,{"$f":"IF(TP!AJ350=\"\",\"\",TP!AJ350)","v":1933.0664579786044},{"$f":"IF(TP!AL350=\"\",\"\",TP!AL350)","v":3866.1329159572088},{"$f":"IF(TP!AN350=\"\",\"\",TP!AN350)","v":3866.1329159572088},{"$f":"IF(TP!AP350=\"\",\"\",TP!AP350)","v":3866.1329159572088},{"$f":"IF(TP!AR350=\"\",\"\",TP!AR350)","v":2577.4219439714725},{"$f":"IF(TP!AT350=\"\",\"\",TP!AT350)","v":2577.4219439714725}]
[null,{"$f":"IF(TP!$AE$351=\"\",\"\",TP!$AE$351)","v":""},{"$f":"IF(TP!$AF$351=\"\",\"\",TP!$AF$351)","v":"Vehicles maintenance"},null,"EUR",8000,null,null,{"$f":"IF(TP!AJ351=\"\",\"\",TP!AJ351)","v":1500},{"$f":"IF(TP!AL351=\"\",\"\",TP!AL351)","v":1500},{"$f":"IF(TP!AN351=\"\",\"\",TP!AN351)","v":1500},{"$f":"IF(TP!AP351=\"\",\"\",TP!AP351)","v":1500},{"$f":"IF(TP!AR351=\"\",\"\",TP!AR351)","v":1000},{"$f":"IF(TP!AT351=\"\",\"\",TP!AT351)","v":1000}]
[null,{"$f":"IF(TP!$AE$352=\"\",\"\",TP!$AE$352)","v":""},{"$f":"IF(TP!$AF$352=\"\",\"\",TP!$AF$352)","v":"Electricity"},null,"FCFA",6000,null,null,{"$f":"IF(TP!AJ352=\"\",\"\",TP!AJ352)","v":1000},{"$f":"IF(TP!AL352=\"\",\"\",TP!AL352)","v":1000},{"$f":"IF(TP!AN352=\"\",\"\",TP!AN352)","v":1000},{"$f":"IF(TP!AP352=\"\",\"\",TP!AP352)","v":1000},{"$f":"IF(TP!AR352=\"\",\"\",TP!AR352)","v":1000},{"$f":"IF(TP!AT352=\"\",\"\",TP!AT352)","v":1000}]
[null,{"$f":"IF(TP!$AE$353=\"\",\"\",TP!$AE$353)","v":""},{"$f":"IF(TP!$AF$353=\"\",\"\",TP!$AF$353)","v":"Telephone"},null,"FCFA",6000,null,null,{"$f":"IF(TP!AJ353=\"\",\"\",TP!AJ353)","v":1000},{"$f":"IF(TP!AL353=\"\",\"\",TP!AL353)","v":1000},{"$f":"IF(TP!AN353=\"\",\"\",TP!AN353)","v":1000},{"$f":"IF(TP!AP353=\"\",\"\",TP!AP353)","v":1000},{"$f":"IF(TP!AR353=\"\",\"\",TP!AR353)","v":1000},{"$f":"IF(TP!AT353=\"\",\"\",TP!AT353)","v":1000}]
[null,{"$f":"IF(TP!$AE$354=\"\",\"\",TP!$AE$354)","v":""},{"$f":"IF(TP!$AF$354=\"\",\"\",TP!$AF$354)","v":"Internet"},null,"FCFA",3000,null,null,{"$f":"IF(TP!AJ354=\"\",\"\",TP!AJ354)","v":500},{"$f":"IF(TP!AL354=\"\",\"\",TP!AL354)","v":500},{"$f":"IF(TP!AN354=\"\",\"\",TP!AN354)","v":500},{"$f":"IF(TP!AP354=\"\",\"\",TP!AP354)","v":500},{"$f":"IF(TP!AR354=\"\",\"\",TP!AR354)","v":500},{"$f":"IF(TP!AT354=\"\",\"\",TP!AT354)","v":500}]
[null,{"$f":"IF(TP!$AE$355=\"\",\"\",TP!$AE$355)","v":""},{"$f":"IF(TP!$AF$355=\"\",\"\",TP!$AF$355)","v":"Mail"},null,"FCFA",4500,null,null,{"$f":"IF(TP!AJ355=\"\",\"\",TP!AJ355)","v":750},{"$f":"IF(TP!AL355=\"\",\"\",TP!AL355)","v":750},{"$f":"IF(TP!AN355=\"\",\"\",TP!AN355)","v":750},{"$f":"IF(TP!AP355=\"\",\"\",TP!AP355)","v":750},{"$f":"IF(TP!AR355=\"\",\"\",TP!AR355)","v":750},{"$f":"IF(TP!AT355=\"\",\"\",TP!AT355)","v":750}]
[null,{"$f":"IF(TP!$AE$356=\"\",\"\",TP!$AE$356)","v":""},{"$f":"IF(TP!$AF$356=\"\",\"\",TP!$AF$356)","v":"Admin supplies"},null,"FCFA",3000,null,null,{"$f":"IF(TP!AJ356=\"\",\"\",TP!AJ356)","v":500},{"$f":"IF(TP!AL356=\"\",\"\",TP!AL356)","v":500},{"$f":"IF(TP!AN356=\"\",\"\",TP!AN356)","v":500},{"$f":"IF(TP!AP356=\"\",\"\",TP!AP356)","v":500},{"$f":"IF(TP!AR356=\"\",\"\",TP!AR356)","v":500},{"$f":"IF(TP!AT356=\"\",\"\",TP!AT356)","v":500}]
[null,{"$f":"IF(TP!$AE$357=\"\",\"\",TP!$AE$357)","v":""},{"$f":"IF(TP!$AF$357=\"\",\"\",TP!$AF$357)","v":""},null,null,null,null,null,{"$f":"IF(TP!AJ357=\"\",\"\",TP!AJ357)","v":0},{"$f":"IF(TP!AL357=\"\",\"\",TP!AL357)","v":0},{"$f":"IF(TP!AN357=\"\",\"\",TP!AN357)","v":0},{"$f":"IF(TP!AP357=\"\",\"\",TP!AP357)","v":0},{"$f":"IF(TP!AR357=\"\",\"\",TP!AR357)","v":0},{"$f":"IF(TP!AT357=\"\",\"\",TP!AT357)","v":0}]
[null,{"$f":"IF(TP!$AE$358=\"\",\"\",TP!$AE$358)","v":"EXTERNAL COSTS"},null,null,null,null,null,null,{"$f":"IF(TP!AJ358=\"\",\"\",TP!AJ358)","v":0},{"$f":"IF(TP!AL358=\"\",\"\",TP!AL358)","v":0},{"$f":"IF(TP!AN358=\"\",\"\",TP!AN358)","v":0},{"$f":"IF(TP!AP358=\"\",\"\",TP!AP358)","v":0},{"$f":"IF(TP!AR358=\"\",\"\",TP!AR358)","v":0},{"$f":"IF(TP!AT358=\"\",\"\",TP!AT358)","v":0}]
[null,{"$f":"IF(TP!$AE$359=\"\",\"\",TP!$AE$359)","v":""},{"$f":"IF(TP!$AF$359=\"\",\"\",TP!$AF$359)","v":"Head office costs"},null,"EUR",{"$f":"SUM(G291:CM291)","v":0},null,null,{"$f":"IF(TP!AJ359=\"\",\"\",TP!AJ359)","v":0},{"$f":"IF(TP!AL359=\"\",\"\",TP!AL359)","v":0},{"$f":"IF(TP!AN359=\"\",\"\",TP!AN359)","v":0},{"$f":"IF(TP!AP359=\"\",\"\",TP!AP359)","v":0},{"$f":"IF(TP!AR359=\"\",\"\",TP!AR359)","v":0},{"$f":"IF(TP!AT359=\"\",\"\",TP!AT359)","v":0}]
[null,{"$f":"IF(TP!$AE$360=\"\",\"\",TP!$AE$360)","v":""},{"$f":"IF(TP!$AF$360=\"\",\"\",TP!$AF$360)","v":"Managers recruitment cost"},null,"EUR",29422.000303373545,null,null,{"$f":"IF(TP!AJ360=\"\",\"\",TP!AJ360)","v":29422.000303373545},{"$f":"IF(TP!AL360=\"\",\"\",TP!AL360)","v":0},{"$f":"IF(TP!AN360=\"\",\"\",TP!AN360)","v":0},{"$f":"IF(TP!AP360=\"\",\"\",TP!AP360)","v":0},{"$f":"IF(TP!AR360=\"\",\"\",TP!AR360)","v":0},{"$f":"IF(TP!AT360=\"\",\"\",TP!AT360)","v":0}]
[null,{"$f":"IF(TP!$AE$361=\"\",\"\",TP!$AE$361)","v":""},{"$f":"IF(TP!$AF$361=\"\",\"\",TP!$AF$361)","v":"Training, assistance"},null,"EUR",6000,null,null,{"$f":"IF(TP!AJ361=\"\",\"\",TP!AJ361)","v":3000},{"$f":"IF(TP!AL361=\"\",\"\",TP!AL361)","v":3000},{"$f":"IF(TP!AN361=\"\",\"\",TP!AN361)","v":0},{"$f":"IF(TP!AP361=\"\",\"\",TP!AP361)","v":0},{"$f":"IF(TP!AR361=\"\",\"\",TP!AR361)","v":0},{"$f":"IF(TP!AT361=\"\",\"\",TP!AT361)","v":0}]
[null,{"$f":"IF(TP!$AE$362=\"\",\"\",TP!$AE$362)","v":""},{"$f":"IF(TP!$AF$362=\"\",\"\",TP!$AF$362)","v":"Welfare fund"},null,"EUR",30000,null,null,{"$f":"IF(TP!AJ362=\"\",\"\",TP!AJ362)","v":7500},{"$f":"IF(TP!AL362=\"\",\"\",TP!AL362)","v":7500},{"$f":"IF(TP!AN362=\"\",\"\",TP!AN362)","v":7500},{"$f":"IF(TP!AP362=\"\",\"\",TP!AP362)","v":7500},{"$f":"IF(TP!AR362=\"\",\"\",TP!AR362)","v":0},{"$f":"IF(TP!AT362=\"\",\"\",TP!AT362)","v":0}]
[null,{"$f":"IF(TP!$AE$363=\"\",\"\",TP!$AE$363)","v":""},{"$f":"IF(TP!$AF$363=\"\",\"\",TP!$AF$363)","v":"Buildings insurance"},null,"EUR",0,null,null,{"$f":"IF(TP!AJ363=\"\",\"\",TP!AJ363)","v":0},{"$f":"IF(TP!AL363=\"\",\"\",TP!AL363)","v":0},{"$f":"IF(TP!AN363=\"\",\"\",TP!AN363)","v":0},{"$f":"IF(TP!AP363=\"\",\"\",TP!AP363)","v":0},{"$f":"IF(TP!AR363=\"\",\"\",TP!AR363)","v":0},{"$f":"IF(TP!AT363=\"\",\"\",TP!AT363)","v":0}]
[null,{"$f":"IF(TP!$AE$364=\"\",\"\",TP!$AE$364)","v":""},{"$f":"IF(TP!$AF$364=\"\",\"\",TP!$AF$364)","v":"Equipment insurance"},null,"EUR",38000,null,null,{"$f":"IF(TP!AJ364=\"\",\"\",TP!AJ364)","v":6500},{"$f":"IF(TP!AL364=\"\",\"\",TP!AL364)","v":6500},{"$f":"IF(TP!AN364=\"\",\"\",TP!AN364)","v":6500},{"$f":"IF(TP!AP364=\"\",\"\",TP!AP364)","v":6500},{"$f":"IF(TP!AR364=\"\",\"\",TP!AR364)","v":6000},{"$f":"IF(TP!AT364=\"\",\"\",TP!AT364)","v":6000}]
[null,{"$f":"IF(TP!$AE$365=\"\",\"\",TP!$AE$365)","v":""},{"$f":"IF(TP!$AF$365=\"\",\"\",TP!$AF$365)","v":"Vehicle insurance"},null,"EUR",2000,null,null,{"$f":"IF(TP!AJ365=\"\",\"\",TP!AJ365)","v":375},{"$f":"IF(TP!AL365=\"\",\"\",TP!AL365)","v":375},{"$f":"IF(TP!AN365=\"\",\"\",TP!AN365)","v":375},{"$f":"IF(TP!AP365=\"\",\"\",TP!AP365)","v":375},{"$f":"IF(TP!AR365=\"\",\"\",TP!AR365)","v":250},{"$f":"IF(TP!AT365=\"\",\"\",TP!AT365)","v":250}]
[null,{"$f":"IF(TP!$AE$366=\"\",\"\",TP!$AE$366)","v":""},{"$f":"IF(TP!$AF$366=\"\",\"\",TP!$AF$366)","v":"Housing rents"},null,"FCFA",144000,null,null,{"$f":"IF(TP!AJ366=\"\",\"\",TP!AJ366)","v":27000},{"$f":"IF(TP!AL366=\"\",\"\",TP!AL366)","v":27000},{"$f":"IF(TP!AN366=\"\",\"\",TP!AN366)","v":27000},{"$f":"IF(TP!AP366=\"\",\"\",TP!AP366)","v":27000},{"$f":"IF(TP!AR366=\"\",\"\",TP!AR366)","v":18000},{"$f":"IF(TP!AT366=\"\",\"\",TP!AT366)","v":18000}]
[null,{"$f":"IF(TP!$AE$367=\"\",\"\",TP!$AE$367)","v":""},{"$f":"IF(TP!$AF$367=\"\",\"\",TP!$AF$367)","v":"Family managers allowances "},null,"EUR",48000,null,null,{"$f":"IF(TP!AJ367=\"\",\"\",TP!AJ367)","v":9000},{"$f":"IF(TP!AL367=\"\",\"\",TP!AL367)","v":9000},{"$f":"IF(TP!AN367=\"\",\"\",TP!AN367)","v":9000},{"$f":"IF(TP!AP367=\"\",\"\",TP!AP367)","v":9000},{"$f":"IF(TP!AR367=\"\",\"\",TP!AR367)","v":6000},{"$f":"IF(TP!AT367=\"\",\"\",TP!AT367)","v":6000}]
[null,{"$f":"IF(TP!$AE$368=\"\",\"\",TP!$AE$368)","v":""},{"$f":"IF(TP!$AF$368=\"\",\"\",TP!$AF$368)","v":"Fights - technical director"},null,"EUR",40500,null,null,{"$f":"IF(TP!AJ368=\"\",\"\",TP!AJ368)","v":6750},{"$f":"IF(TP!AL368=\"\",\"\",TP!AL368)","v":6750},{"$f":"IF(TP!AN368=\"\",\"\",TP!AN368)","v":6750},{"$f":"IF(TP!AP368=\"\",\"\",TP!AP368)","v":6750},{"$f":"IF(TP!AR368=\"\",\"\",TP!AR368)","v":6750},{"$f":"IF(TP!AT368=\"\",\"\",TP!AT368)","v":6750}]
[null,{"$f":"IF(TP!$AE$369=\"\",\"\",TP!$AE$369)","v":""},{"$f":"IF(TP!$AF$369=\"\",\"\",TP!$AF$369)","v":"public relations - technical dir."},null,"EUR",7200,null,null,{"$f":"IF(TP!AJ369=\"\",\"\",TP!AJ369)","v":1200},{"$f":"IF(TP!AL369=\"\",\"\",TP!AL369)","v":1200},{"$f":"IF(TP!AN369=\"\",\"\",TP!AN369)","v":1200},{"$f":"IF(TP!AP369=\"\",\"\",TP!AP369)","v":1200},{"$f":"IF(TP!AR369=\"\",\"\",TP!AR369)","v":1200},{"$f":"IF(TP!AT369=\"\",\"\",TP!AT369)","v":1200}]
[null,{"$f":"IF(TP!$AE$370=\"\",\"\",TP!$AE$370)","v":""},{"$f":"IF(TP!$AF$370=\"\",\"\",TP!$AF$370)","v":"Hotel + food (Dakar)"},null,"FCFA",5320.0007999999998,null,null,{"$f":"IF(TP!AJ370=\"\",\"\",TP!AJ370)","v":720},{"$f":"IF(TP!AL370=\"\",\"\",TP!AL370)","v":720},{"$f":"IF(TP!AN370=\"\",\"\",TP!AN370)","v":970.00019999999995},{"$f":"IF(TP!AP370=\"\",\"\",TP!AP370)","v":970.00019999999995},{"$f":"IF(TP!AR370=\"\",\"\",TP!AR370)","v":970.00019999999995},{"$f":"IF(TP!AT370=\"\",\"\",TP!AT370)","v":970.00019999999995}]
[null,{"$f":"IF(TP!$AE$371=\"\",\"\",TP!$AE$371)","v":""},{"$f":"IF(TP!$AF$371=\"\",\"\",TP!$AF$371)","v":""},null,null,0,null,null,{"$f":"IF(TP!AJ371=\"\",\"\",TP!AJ371)","v":0},{"$f":"IF(TP!AL371=\"\",\"\",TP!AL371)","v":0},{"$f":"IF(TP!AN371=\"\",\"\",TP!AN371)","v":0},{"$f":"IF(TP!AP371=\"\",\"\",TP!AP371)","v":0},{"$f":"IF(TP!AR371=\"\",\"\",TP!AR371)","v":0},{"$f":"IF(TP!AT371=\"\",\"\",TP!AT371)","v":0}]
[null,{"$f":"IF(TP!$AE$372=\"\",\"\",TP!$AE$372)","v":""},{"$f":"IF(TP!$AF$372=\"\",\"\",TP!$AF$372)","v":"Travel management"},null,"EUR",80000,null,null,{"$f":"IF(TP!AJ372=\"\",\"\",TP!AJ372)","v":15000},{"$f":"IF(TP!AL372=\"\",\"\",TP!AL372)","v":15000},{"$f":"IF(TP!AN372=\"\",\"\",TP!AN372)","v":15000},{"$f":"IF(TP!AP372=\"\",\"\",TP!AP372)","v":15000},{"$f":"IF(TP!AR372=\"\",\"\",TP!AR372)","v":10000},{"$f":"IF(TP!AT372=\"\",\"\",TP!AT372)","v":10000}]
[null,{"$f":"IF(TP!$AE$373=\"\",\"\",TP!$AE$373)","v":""},{"$f":"IF(TP!$AF$373=\"\",\"\",TP!$AF$373)","v":"Staff transport costs"},null,"EUR",39249.230769230773,null,null,{"$f":"IF(TP!AJ373=\"\",\"\",TP!AJ373)","v":4144.6153846153857},{"$f":"IF(TP!AL373=\"\",\"\",TP!AL373)","v":4144.6153846153857},{"$f":"IF(TP!AN373=\"\",\"\",TP!AN373)","v":7800},{"$f":"IF(TP!AP373=\"\",\"\",TP!AP373)","v":7800},{"$f":"IF(TP!AR373=\"\",\"\",TP!AR373)","v":7680},{"$f":"IF(TP!AT373=\"\",\"\",TP!AT373)","v":7680}]
[null,{"$f":"IF(TP!$AE$374=\"\",\"\",TP!$AE$374)","v":""},{"$f":"IF(TP!$AF$374=\"\",\"\",TP!$AF$374)","v":"Watchmen"},null,"EUR",22464,null,null,{"$f":"IF(TP!AJ374=\"\",\"\",TP!AJ374)","v":3744},{"$f":"IF(TP!AL374=\"\",\"\",TP!AL374)","v":3744},{"$f":"IF(TP!AN374=\"\",\"\",TP!AN374)","v":3744},{"$f":"IF(TP!AP374=\"\",\"\",TP!AP374)","v":3744},{"$f":"IF(TP!AR374=\"\",\"\",TP!AR374)","v":3744},{"$f":"IF(TP!AT374=\"\",\"\",TP!AT374)","v":3744}]
[null,{"$f":"IF(TP!$AE$375=\"\",\"\",TP!$AE$375)","v":""},{"$f":"IF(TP!$AF$375=\"\",\"\",TP!$AF$375)","v":"Watchmen supervisor"},null,"EUR",0,null,null,{"$f":"IF(TP!AJ375=\"\",\"\",TP!AJ375)","v":0},{"$f":"IF(TP!AL375=\"\",\"\",TP!AL375)","v":0},{"$f":"IF(TP!AN375=\"\",\"\",TP!AN375)","v":0},{"$f":"IF(TP!AP375=\"\",\"\",TP!AP375)","v":0},{"$f":"IF(TP!AR375=\"\",\"\",TP!AR375)","v":0},{"$f":"IF(TP!AT375=\"\",\"\",TP!AT375)","v":0}]
[null,{"$f":"IF(TP!$AE$376=\"\",\"\",TP!$AE$376)","v":""},{"$f":"IF(TP!$AF$376=\"\",\"\",TP!$AF$376)","v":"Local tax"},null,"FCFA",6000,null,null,{"$f":"IF(TP!AJ376=\"\",\"\",TP!AJ376)","v":1000},{"$f":"IF(TP!AL376=\"\",\"\",TP!AL376)","v":1000},{"$f":"IF(TP!AN376=\"\",\"\",TP!AN376)","v":1000},{"$f":"IF(TP!AP376=\"\",\"\",TP!AP376)","v":1000},{"$f":"IF(TP!AR376=\"\",\"\",TP!AR376)","v":1000},{"$f":"IF(TP!AT376=\"\",\"\",TP!AT376)","v":1000}]
[null,{"$f":"IF(TP!$AE$377=\"\",\"\",TP!$AE$377)","v":""},null,null,null,null,null,null,{"$f":"IF(TP!AJ377=\"\",\"\",TP!AJ377)","v":""},{"$f":"IF(TP!AL377=\"\",\"\",TP!AL377)","v":""},{"$f":"IF(TP!AN377=\"\",\"\",TP!AN377)","v":""},{"$f":"IF(TP!AP377=\"\",\"\",TP!AP377)","v":""},{"$f":"IF(TP!AR377=\"\",\"\",TP!AR377)","v":""},{"$f":"IF(TP!AT377=\"\",\"\",TP!AT377)","v":""}]
[null,{"$f":"IF(TP!$AE$378=\"\",\"\",TP!$AE$378)","v":"Total"},null,null,null,{"$f":"SUM(G310:CM310)","v":920230.37387548841},{"$f":"SUM(G280:G308)","v":0},{"$f":"SUM(H280:H308)","v":0},{"$f":"SUM(I280:I308)","v":190920.0352368766},{"$f":"IF(TP!AL378=\"\",\"\",TP!AL378)","v":163431.10139148164},{"$f":"IF(TP!AN378=\"\",\"\",TP!AN378)","v":159433.53507050266},{"$f":"IF(TP!AP378=\"\",\"\",TP!AP378)","v":159433.53507050266},{"$f":"IF(TP!AR378=\"\",\"\",TP!AR378)","v":123506.08355306237},{"$f":"IF(TP!AT378=\"\",\"\",TP!AT378)","v":123506.08355306237}]
[null,{"$f":"IF(TP!$AE$382=\"\",\"\",TP!$AE$382)","v":""}]
[null,{"$f":"IF(Holding!$AE$239=\"\",\"\",Holding!$AE$239)","v":""},{"$f":"IF(Holding!$AF$239=\"\",\"\",Holding!$AF$239)","v":""},{"$f":"IF(Holding!$AG$239=\"\",\"\",Holding!$AG$239)","v":""},null,null,null,null,{"$f":"IF(Holding!AJ239=\"\",\"\",Holding!AJ239)","v":""},{"$f":"IF(Holding!AL239=\"\",\"\",Holding!AL239)","v":""},{"$f":"IF(Holding!AN239=\"\",\"\",Holding!AN239)","v":""},{"$f":"IF(Holding!AP239=\"\",\"\",Holding!AP239)","v":""},{"$f":"IF(Holding!AR239=\"\",\"\",Holding!AR239)","v":""},{"$f":"IF(Holding!AT239=\"\",\"\",Holding!AT239)","v":""},{"$f":"IF(Holding!AV239=\"\",\"\",Holding!AV239)","v":""},{"$f":"IF(Holding!AX239=\"\",\"\",Holding!AX239)","v":""},{"$f":"IF(Holding!AZ239=\"\",\"\",Holding!AZ239)","v":""},{"$f":"IF(Holding!BB239=\"\",\"\",Holding!BB239)","v":""},{"$f":"IF(Holding!BD239=\"\",\"\",Holding!BD239)","v":""},{"$f":"IF(Holding!BF239=\"\",\"\",Holding!BF239)","v":""},{"$f":"IF(Holding!BH239=\"\",\"\",Holding!BH239)","v":""},{"$f":"IF(Holding!BJ239=\"\",\"\",Holding!BJ239)","v":""},{"$f":"IF(Holding!BL239=\"\",\"\",Holding!BL239)","v":""},{"$f":"IF(Holding!BN239=\"\",\"\",Holding!BN239)","v":""},{"$f":"IF(Holding!BP239=\"\",\"\",Holding!BP239)","v":""},{"$f":"IF(Holding!BR239=\"\",\"\",Holding!BR239)","v":""},{"$f":"IF(Holding!BT239=\"\",\"\",Holding!BT239)","v":""},{"$f":"IF(Holding!BV239=\"\",\"\",Holding!BV239)","v":""},{"$f":"IF(Holding!BX239=\"\",\"\",Holding!BX239)","v":""},{"$f":"IF(Holding!BZ239=\"\",\"\",Holding!BZ239)","v":""},{"$f":"IF(Holding!CB239=\"\",\"\",Holding!CB239)","v":""},{"$f":"IF(Holding!CD239=\"\",\"\",Holding!CD239)","v":""},{"$f":"IF(Holding!CF239=\"\",\"\",Holding!CF239)","v":""},{"$f":"IF(Holding!CH239=\"\",\"\",Holding!CH239)","v":""},{"$f":"IF(Holding!CJ239=\"\",\"\",Holding!CJ239)","v":""},{"$f":"IF(Holding!CL239=\"\",\"\",Holding!CL239)","v":""},{"$f":"IF(Holding!CN239=\"\",\"\",Holding!CN239)","v":""},{"$f":"IF(Holding!CP239=\"\",\"\",Holding!CP239)","v":""},{"$f":"IF(Holding!CR239=\"\",\"\",Holding!CR239)","v":""},{"$f":"IF(Holding!CT239=\"\",\"\",Holding!CT239)","v":""}]
[null,"French Dir & Holding",null,null,{"$f":"E277","v":"Original currency"}]
[]
[null,{"$f":"IF(Holding!$AE$240=\"\",\"\",Holding!$AE$240)","v":"STRUCTURING FEES"},null,null,null,null,null,null,{"$f":"IF(Holding!AJ240=\"\",\"\",Holding!AJ240)","v":""},{"$f":"IF(Holding!AL240=\"\",\"\",Holding!AL240)","v":""},{"$f":"IF(Holding!AN240=\"\",\"\",Holding!AN240)","v":""},{"$f":"IF(Holding!AP240=\"\",\"\",Holding!AP240)","v":""},{"$f":"IF(Holding!AR240=\"\",\"\",Holding!AR240)","v":""},{"$f":"IF(Holding!AT240=\"\",\"\",Holding!AT240)","v":""},{"$f":"IF(Holding!AV240=\"\",\"\",Holding!AV240)","v":""},{"$f":"IF(Holding!AX240=\"\",\"\",Holding!AX240)","v":""},{"$f":"IF(Holding!AZ240=\"\",\"\",Holding!AZ240)","v":""},{"$f":"IF(Holding!BB240=\"\",\"\",Holding!BB240)","v":""},{"$f":"IF(Holding!BD240=\"\",\"\",Holding!BD240)","v":""},{"$f":"IF(Holding!BF240=\"\",\"\",Holding!BF240)","v":""},{"$f":"IF(Holding!BH240=\"\",\"\",Holding!BH240)","v":""},{"$f":"IF(Holding!BJ240=\"\",\"\",Holding!BJ240)","v":""},{"$f":"IF(Holding!BL240=\"\",\"\",Holding!BL240)","v":""},{"$f":"IF(Holding!BN240=\"\",\"\",Holding!BN240)","v":""},{"$f":"IF(Holding!BP240=\"\",\"\",Holding!BP240)","v":""},{"$f":"IF(Holding!BR240=\"\",\"\",Holding!BR240)","v":""},{"$f":"IF(Holding!BT240=\"\",\"\",Holding!BT240)","v":""},{"$f":"IF(Holding!BV240=\"\",\"\",Holding!BV240)","v":""},{"$f":"IF(Holding!BX240=\"\",\"\",Holding!BX240)","v":""},{"$f":"IF(Holding!BZ240=\"\",\"\",Holding!BZ240)","v":""},{"$f":"IF(Holding!CB240=\"\",\"\",Holding!CB240)","v":""},{"$f":"IF(Holding!CD240=\"\",\"\",Holding!CD240)","v":""},{"$f":"IF(Holding!CF240=\"\",\"\",Holding!CF240)","v":""},{"$f":"IF(Holding!CH240=\"\",\"\",Holding!CH240)","v":""},{"$f":"IF(Holding!CJ240=\"\",\"\",Holding!CJ240)","v":""},{"$f":"IF(Holding!CL240=\"\",\"\",Holding!CL240)","v":""},{"$f":"IF(Holding!CN240=\"\",\"\",Holding!CN240)","v":""},{"$f":"IF(Holding!CP240=\"\",\"\",Holding!CP240)","v":""},{"$f":"IF(Holding!CR240=\"\",\"\",Holding!CR240)","v":""},{"$f":"IF(Holding!CT240=\"\",\"\",Holding!CT240)","v":""}]
[null,{"$f":"IF(Holding!$AE$241=\"\",\"\",Holding!$AE$241)","v":""},null,null,null,null,null,null,{"$f":"IF(Holding!AJ241=\"\",\"\",Holding!AJ241)","v":""},null,null,null,null,null,null,null,{"$f":"IF(Holding!AZ241=\"\",\"\",Holding!AZ241)","v":""},{"$f":"IF(Holding!BB241=\"\",\"\",Holding!BB241)","v":""},{"$f":"IF(Holding!BD241=\"\",\"\",Holding!BD241)","v":""},{"$f":"IF(Holding!BF241=\"\",\"\",Holding!BF241)","v":""},{"$f":"IF(Holding!BH241=\"\",\"\",Holding!BH241)","v":""},{"$f":"IF(Holding!BJ241=\"\",\"\",Holding!BJ241)","v":""},{"$f":"IF(Holding!BL241=\"\",\"\",Holding!BL241)","v":""},{"$f":"IF(Holding!BN241=\"\",\"\",Holding!BN241)","v":""},{"$f":"IF(Holding!BP241=\"\",\"\",Holding!BP241)","v":""},{"$f":"IF(Holding!BR241=\"\",\"\",Holding!BR241)","v":""},{"$f":"IF(Holding!BT241=\"\",\"\",Holding!BT241)","v":""},{"$f":"IF(Holding!BV241=\"\",\"\",Holding!BV241)","v":""},{"$f":"IF(Holding!BX241=\"\",\"\",Holding!BX241)","v":""},{"$f":"IF(Holding!BZ241=\"\",\"\",Holding!BZ241)","v":""},{"$f":"IF(Holding!CB241=\"\",\"\",Holding!CB241)","v":""},{"$f":"IF(Holding!CD241=\"\",\"\",Holding!CD241)","v":""},{"$f":"IF(Holding!CF241=\"\",\"\",Holding!CF241)","v":""},{"$f":"IF(Holding!CH241=\"\",\"\",Holding!CH241)","v":""},{"$f":"IF(Holding!CJ241=\"\",\"\",Holding!CJ241)","v":""},{"$f":"IF(Holding!CL241=\"\",\"\",Holding!CL241)","v":""},{"$f":"IF(Holding!CN241=\"\",\"\",Holding!CN241)","v":""},{"$f":"IF(Holding!CP241=\"\",\"\",Holding!CP241)","v":""},{"$f":"IF(Holding!CR241=\"\",\"\",Holding!CR241)","v":""},{"$f":"IF(Holding!CT241=\"\",\"\",Holding!CT241)","v":""}]
[null,{"$f":"IF(Holding!$AE$242=\"\",\"\",Holding!$AE$242)","v":""},{"$f":"IF(Holding!$AF$242=\"\",\"\",Holding!$AF$242)","v":"Debt structuring fees"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Holding!AZ242=\"\",\"\",Holding!AZ242)","v":""},{"$f":"IF(Holding!BB242=\"\",\"\",Holding!BB242)","v":""},{"$f":"IF(Holding!BD242=\"\",\"\",Holding!BD242)","v":""},{"$f":"IF(Holding!BF242=\"\",\"\",Holding!BF242)","v":""},{"$f":"IF(Holding!BH242=\"\",\"\",Holding!BH242)","v":""},{"$f":"IF(Holding!BJ242=\"\",\"\",Holding!BJ242)","v":""},{"$f":"IF(Holding!BL242=\"\",\"\",Holding!BL242)","v":""},{"$f":"IF(Holding!BN242=\"\",\"\",Holding!BN242)","v":""},{"$f":"IF(Holding!BP242=\"\",\"\",Holding!BP242)","v":""},{"$f":"IF(Holding!BR242=\"\",\"\",Holding!BR242)","v":""},{"$f":"IF(Holding!BT242=\"\",\"\",Holding!BT242)","v":""},{"$f":"IF(Holding!BV242=\"\",\"\",Holding!BV242)","v":""},{"$f":"IF(Holding!BX242=\"\",\"\",Holding!BX242)","v":""},{"$f":"IF(Holding!BZ242=\"\",\"\",Holding!BZ242)","v":""},{"$f":"IF(Holding!CB242=\"\",\"\",Holding!CB242)","v":""},{"$f":"IF(Holding!CD242=\"\",\"\",Holding!CD242)","v":""},{"$f":"IF(Holding!CF242=\"\",\"\",Holding!CF242)","v":""},{"$f":"IF(Holding!CH242=\"\",\"\",Holding!CH242)","v":""},{"$f":"IF(Holding!CJ242=\"\",\"\",Holding!CJ242)","v":""},{"$f":"IF(Holding!CL242=\"\",\"\",Holding!CL242)","v":""},{"$f":"IF(Holding!CN242=\"\",\"\",Holding!CN242)","v":""},{"$f":"IF(Holding!CP242=\"\",\"\",Holding!CP242)","v":""},{"$f":"IF(Holding!CR242=\"\",\"\",Holding!CR242)","v":""},{"$f":"IF(Holding!CT242=\"\",\"\",Holding!CT242)","v":""}]
[null,{"$f":"IF(Holding!$AE$243=\"\",\"\",Holding!$AE$243)","v":"Sub-Total"},null,null,null,null,{"$f":"SUM(G316:G317)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(Holding!AX243=\"\",\"\",Holding!AX243)","v":0},{"$f":"IF(Holding!AZ243=\"\",\"\",Holding!AZ243)","v":0},{"$f":"IF(Holding!BB243=\"\",\"\",Holding!BB243)","v":0},{"$f":"IF(Holding!BD243=\"\",\"\",Holding!BD243)","v":0},{"$f":"IF(Holding!BF243=\"\",\"\",Holding!BF243)","v":0},{"$f":"IF(Holding!BH243=\"\",\"\",Holding!BH243)","v":0},{"$f":"IF(Holding!BJ243=\"\",\"\",Holding!BJ243)","v":0},{"$f":"IF(Holding!BL243=\"\",\"\",Holding!BL243)","v":0},{"$f":"IF(Holding!BN243=\"\",\"\",Holding!BN243)","v":0},{"$f":"IF(Holding!BP243=\"\",\"\",Holding!BP243)","v":0},{"$f":"IF(Holding!BR243=\"\",\"\",Holding!BR243)","v":0},{"$f":"IF(Holding!BT243=\"\",\"\",Holding!BT243)","v":0},{"$f":"IF(Holding!BV243=\"\",\"\",Holding!BV243)","v":0},{"$f":"IF(Holding!BX243=\"\",\"\",Holding!BX243)","v":0},{"$f":"IF(Holding!BZ243=\"\",\"\",Holding!BZ243)","v":0},{"$f":"IF(Holding!CB243=\"\",\"\",Holding!CB243)","v":0},{"$f":"IF(Holding!CD243=\"\",\"\",Holding!CD243)","v":0},{"$f":"IF(Holding!CF243=\"\",\"\",Holding!CF243)","v":0},{"$f":"IF(Holding!CH243=\"\",\"\",Holding!CH243)","v":0},{"$f":"IF(Holding!CJ243=\"\",\"\",Holding!CJ243)","v":0},{"$f":"IF(Holding!CL243=\"\",\"\",Holding!CL243)","v":0},{"$f":"IF(Holding!CN243=\"\",\"\",Holding!CN243)","v":0},{"$f":"IF(Holding!CP243=\"\",\"\",Holding!CP243)","v":0},{"$f":"IF(Holding!CR243=\"\",\"\",Holding!CR243)","v":0},{"$f":"IF(Holding!CT243=\"\",\"\",Holding!CT243)","v":0}]
[null,{"$f":"IF(Holding!$AE$244=\"\",\"\",Holding!$AE$244)","v":""},null,null,null,null,null,null,{"$f":"IF(Holding!AJ244=\"\",\"\",Holding!AJ244)","v":""},{"$f":"IF(Holding!AL244=\"\",\"\",Holding!AL244)","v":""},{"$f":"IF(Holding!AN244=\"\",\"\",Holding!AN244)","v":""},{"$f":"IF(Holding!AP244=\"\",\"\",Holding!AP244)","v":""},{"$f":"IF(Holding!AR244=\"\",\"\",Holding!AR244)","v":""},{"$f":"IF(Holding!AT244=\"\",\"\",Holding!AT244)","v":""},{"$f":"IF(Holding!AV244=\"\",\"\",Holding!AV244)","v":""},{"$f":"IF(Holding!AX244=\"\",\"\",Holding!AX244)","v":""},{"$f":"IF(Holding!AZ244=\"\",\"\",Holding!AZ244)","v":""},{"$f":"IF(Holding!BB244=\"\",\"\",Holding!BB244)","v":""},{"$f":"IF(Holding!BD244=\"\",\"\",Holding!BD244)","v":""},{"$f":"IF(Holding!BF244=\"\",\"\",Holding!BF244)","v":""},{"$f":"IF(Holding!BH244=\"\",\"\",Holding!BH244)","v":""},{"$f":"IF(Holding!BJ244=\"\",\"\",Holding!BJ244)","v":""},{"$f":"IF(Holding!BL244=\"\",\"\",Holding!BL244)","v":""},{"$f":"IF(Holding!BN244=\"\",\"\",Holding!BN244)","v":""},{"$f":"IF(Holding!BP244=\"\",\"\",Holding!BP244)","v":""},{"$f":"IF(Holding!BR244=\"\",\"\",Holding!BR244)","v":""},{"$f":"IF(Holding!BT244=\"\",\"\",Holding!BT244)","v":""},{"$f":"IF(Holding!BV244=\"\",\"\",Holding!BV244)","v":""},{"$f":"IF(Holding!BX244=\"\",\"\",Holding!BX244)","v":""},{"$f":"IF(Holding!BZ244=\"\",\"\",Holding!BZ244)","v":""},{"$f":"IF(Holding!CB244=\"\",\"\",Holding!CB244)","v":""},{"$f":"IF(Holding!CD244=\"\",\"\",Holding!CD244)","v":""},{"$f":"IF(Holding!CF244=\"\",\"\",Holding!CF244)","v":""},{"$f":"IF(Holding!CH244=\"\",\"\",Holding!CH244)","v":""},{"$f":"IF(Holding!CJ244=\"\",\"\",Holding!CJ244)","v":""},{"$f":"IF(Holding!CL244=\"\",\"\",Holding!CL244)","v":""},{"$f":"IF(Holding!CN244=\"\",\"\",Holding!CN244)","v":""},{"$f":"IF(Holding!CP244=\"\",\"\",Holding!CP244)","v":""},{"$f":"IF(Holding!CR244=\"\",\"\",Holding!CR244)","v":""},{"$f":"IF(Holding!CT244=\"\",\"\",Holding!CT244)","v":""}]
[null,{"$f":"IF(Holding!$AE$245=\"\",\"\",Holding!$AE$245)","v":"EXTERNAL FEES and OTHER COSTS"},null,null,null,null,null,null,{"$f":"IF(Holding!AJ245=\"\",\"\",Holding!AJ245)","v":""},{"$f":"IF(Holding!AL245=\"\",\"\",Holding!AL245)","v":""},{"$f":"IF(Holding!AN245=\"\",\"\",Holding!AN245)","v":""},{"$f":"IF(Holding!AP245=\"\",\"\",Holding!AP245)","v":""},{"$f":"IF(Holding!AR245=\"\",\"\",Holding!AR245)","v":""},{"$f":"IF(Holding!AT245=\"\",\"\",Holding!AT245)","v":""},{"$f":"IF(Holding!AV245=\"\",\"\",Holding!AV245)","v":""},{"$f":"IF(Holding!AX245=\"\",\"\",Holding!AX245)","v":""},{"$f":"IF(Holding!AZ245=\"\",\"\",Holding!AZ245)","v":""},{"$f":"IF(Holding!BB245=\"\",\"\",Holding!BB245)","v":""},{"$f":"IF(Holding!BD245=\"\",\"\",Holding!BD245)","v":""},{"$f":"IF(Holding!BF245=\"\",\"\",Holding!BF245)","v":""},{"$f":"IF(Holding!BH245=\"\",\"\",Holding!BH245)","v":""},{"$f":"IF(Holding!BJ245=\"\",\"\",Holding!BJ245)","v":""},{"$f":"IF(Holding!BL245=\"\",\"\",Holding!BL245)","v":""},{"$f":"IF(Holding!BN245=\"\",\"\",Holding!BN245)","v":""},{"$f":"IF(Holding!BP245=\"\",\"\",Holding!BP245)","v":""},{"$f":"IF(Holding!BR245=\"\",\"\",Holding!BR245)","v":""},{"$f":"IF(Holding!BT245=\"\",\"\",Holding!BT245)","v":""},{"$f":"IF(Holding!BV245=\"\",\"\",Holding!BV245)","v":""},{"$f":"IF(Holding!BX245=\"\",\"\",Holding!BX245)","v":""},{"$f":"IF(Holding!BZ245=\"\",\"\",Holding!BZ245)","v":""},{"$f":"IF(Holding!CB245=\"\",\"\",Holding!CB245)","v":""},{"$f":"IF(Holding!CD245=\"\",\"\",Holding!CD245)","v":""},{"$f":"IF(Holding!CF245=\"\",\"\",Holding!CF245)","v":""},{"$f":"IF(Holding!CH245=\"\",\"\",Holding!CH245)","v":""},{"$f":"IF(Holding!CJ245=\"\",\"\",Holding!CJ245)","v":""},{"$f":"IF(Holding!CL245=\"\",\"\",Holding!CL245)","v":""},{"$f":"IF(Holding!CN245=\"\",\"\",Holding!CN245)","v":""},{"$f":"IF(Holding!CP245=\"\",\"\",Holding!CP245)","v":""},{"$f":"IF(Holding!CR245=\"\",\"\",Holding!CR245)","v":""},{"$f":"IF(Holding!CT245=\"\",\"\",Holding!CT245)","v":""}]
[null,{"$f":"IF(Holding!$AE$246=\"\",\"\",Holding!$AE$246)","v":""},{"$f":"IF(Holding!$AF$246=\"\",\"\",Holding!$AF$246)","v":"External auditor"},null,{"$f":"VLOOKUP(C321,Inputs!$B$139:$J$326,9,FALSE)","v":"EUR"},{"$f":"SUM(G321:CM321)","v":715000},null,null,{"$f":"IF(Holding!AJ246=\"\",\"\",Holding!AJ246)","v":7500},{"$f":"IF(Holding!AL246=\"\",\"\",Holding!AL246)","v":7500},{"$f":"IF(Holding!AN246=\"\",\"\",Holding!AN246)","v":12500},{"$f":"IF(Holding!AP246=\"\",\"\",Holding!AP246)","v":12500},{"$f":"IF(Holding!AR246=\"\",\"\",Holding!AR246)","v":17500},{"$f":"IF(Holding!AT246=\"\",\"\",Holding!AT246)","v":17500},{"$f":"IF(Holding!AV246=\"\",\"\",Holding!AV246)","v":20000},{"$f":"IF(Holding!AX246=\"\",\"\",Holding!AX246)","v":20000},{"$f":"IF(Holding!AZ246=\"\",\"\",Holding!AZ246)","v":25000},{"$f":"IF(Holding!BB246=\"\",\"\",Holding!BB246)","v":25000},{"$f":"IF(Holding!BD246=\"\",\"\",Holding!BD246)","v":25000},{"$f":"IF(Holding!BF246=\"\",\"\",Holding!BF246)","v":25000},{"$f":"IF(Holding!BH246=\"\",\"\",Holding!BH246)","v":25000},{"$f":"IF(Holding!BJ246=\"\",\"\",Holding!BJ246)","v":25000},{"$f":"IF(Holding!BL246=\"\",\"\",Holding!BL246)","v":25000},{"$f":"IF(Holding!BN246=\"\",\"\",Holding!BN246)","v":25000},{"$f":"IF(Holding!BP246=\"\",\"\",Holding!BP246)","v":25000},{"$f":"IF(Holding!BR246=\"\",\"\",Holding!BR246)","v":25000},{"$f":"IF(Holding!BT246=\"\",\"\",Holding!BT246)","v":25000},{"$f":"IF(Holding!BV246=\"\",\"\",Holding!BV246)","v":25000},{"$f":"IF(Holding!BX246=\"\",\"\",Holding!BX246)","v":25000},{"$f":"IF(Holding!BZ246=\"\",\"\",Holding!BZ246)","v":25000},{"$f":"IF(Holding!CB246=\"\",\"\",Holding!CB246)","v":25000},{"$f":"IF(Holding!CD246=\"\",\"\",Holding!CD246)","v":25000},{"$f":"IF(Holding!CF246=\"\",\"\",Holding!CF246)","v":25000},{"$f":"IF(Holding!CH246=\"\",\"\",Holding!CH246)","v":25000},{"$f":"IF(Holding!CJ246=\"\",\"\",Holding!CJ246)","v":25000},{"$f":"IF(Holding!CL246=\"\",\"\",Holding!CL246)","v":25000},{"$f":"IF(Holding!CN246=\"\",\"\",Holding!CN246)","v":25000},{"$f":"IF(Holding!CP246=\"\",\"\",Holding!CP246)","v":25000},{"$f":"IF(Holding!CR246=\"\",\"\",Holding!CR246)","v":25000},{"$f":"IF(Holding!CT246=\"\",\"\",Holding!CT246)","v":25000}]
[null,{"$f":"IF(Holding!$AE$247=\"\",\"\",Holding!$AE$247)","v":""},{"$f":"IF(Holding!$AF$247=\"\",\"\",Holding!$AF$247)","v":"Legal fees"},null,{"$f":"VLOOKUP(C322,Inputs!$B$139:$J$326,9,FALSE)","v":"EUR"},525000,null,null,{"$f":"IF(Holding!AJ247=\"\",\"\",Holding!AJ247)","v":17500},{"$f":"IF(Holding!AL247=\"\",\"\",Holding!AL247)","v":17500},{"$f":"IF(Holding!AN247=\"\",\"\",Holding!AN247)","v":8750},{"$f":"IF(Holding!AP247=\"\",\"\",Holding!AP247)","v":8750},{"$f":"IF(Holding!AR247=\"\",\"\",Holding!AR247)","v":12250},{"$f":"IF(Holding!AT247=\"\",\"\",Holding!AT247)","v":12250},{"$f":"IF(Holding!AV247=\"\",\"\",Holding!AV247)","v":14000},{"$f":"IF(Holding!AX247=\"\",\"\",Holding!AX247)","v":14000},{"$f":"IF(Holding!AZ247=\"\",\"\",Holding!AZ247)","v":17500},{"$f":"IF(Holding!BB247=\"\",\"\",Holding!BB247)","v":17500},{"$f":"IF(Holding!BD247=\"\",\"\",Holding!BD247)","v":17500},{"$f":"IF(Holding!BF247=\"\",\"\",Holding!BF247)","v":17500},{"$f":"IF(Holding!BH247=\"\",\"\",Holding!BH247)","v":17500},{"$f":"IF(Holding!BJ247=\"\",\"\",Holding!BJ247)","v":17500},{"$f":"IF(Holding!BL247=\"\",\"\",Holding!BL247)","v":17500},{"$f":"IF(Holding!BN247=\"\",\"\",Holding!BN247)","v":17500},{"$f":"IF(Holding!BP247=\"\",\"\",Holding!BP247)","v":17500},{"$f":"IF(Holding!BR247=\"\",\"\",Holding!BR247)","v":17500},{"$f":"IF(Holding!BT247=\"\",\"\",Holding!BT247)","v":17500},{"$f":"IF(Holding!BV247=\"\",\"\",Holding!BV247)","v":17500},{"$f":"IF(Holding!BX247=\"\",\"\",Holding!BX247)","v":17500},{"$f":"IF(Holding!BZ247=\"\",\"\",Holding!BZ247)","v":17500},{"$f":"IF(Holding!CB247=\"\",\"\",Holding!CB247)","v":17500},{"$f":"IF(Holding!CD247=\"\",\"\",Holding!CD247)","v":17500},{"$f":"IF(Holding!CF247=\"\",\"\",Holding!CF247)","v":17500},{"$f":"IF(Holding!CH247=\"\",\"\",Holding!CH247)","v":17500},{"$f":"IF(Holding!CJ247=\"\",\"\",Holding!CJ247)","v":17500},{"$f":"IF(Holding!CL247=\"\",\"\",Holding!CL247)","v":17500},{"$f":"IF(Holding!CN247=\"\",\"\",Holding!CN247)","v":17500},{"$f":"IF(Holding!CP247=\"\",\"\",Holding!CP247)","v":17500},{"$f":"IF(Holding!CR247=\"\",\"\",Holding!CR247)","v":17500},{"$f":"IF(Holding!CT247=\"\",\"\",Holding!CT247)","v":17500}]
[null,{"$f":"IF(Holding!$AE$248=\"\",\"\",Holding!$AE$248)","v":""},{"$f":"IF(Holding!$AF$248=\"\",\"\",Holding!$AF$248)","v":"Bookkeeping"},null,{"$f":"VLOOKUP(C323,Inputs!$B$139:$J$326,9,FALSE)","v":"EUR"},240000,null,null,{"$f":"IF(Holding!AJ248=\"\",\"\",Holding!AJ248)","v":7500},{"$f":"IF(Holding!AL248=\"\",\"\",Holding!AL248)","v":7500},{"$f":"IF(Holding!AN248=\"\",\"\",Holding!AN248)","v":7500},{"$f":"IF(Holding!AP248=\"\",\"\",Holding!AP248)","v":7500},{"$f":"IF(Holding!AR248=\"\",\"\",Holding!AR248)","v":7500},{"$f":"IF(Holding!AT248=\"\",\"\",Holding!AT248)","v":7500},{"$f":"IF(Holding!AV248=\"\",\"\",Holding!AV248)","v":7500},{"$f":"IF(Holding!AX248=\"\",\"\",Holding!AX248)","v":7500},{"$f":"IF(Holding!AZ248=\"\",\"\",Holding!AZ248)","v":7500},{"$f":"IF(Holding!BB248=\"\",\"\",Holding!BB248)","v":7500},{"$f":"IF(Holding!BD248=\"\",\"\",Holding!BD248)","v":7500},{"$f":"IF(Holding!BF248=\"\",\"\",Holding!BF248)","v":7500},{"$f":"IF(Holding!BH248=\"\",\"\",Holding!BH248)","v":7500},{"$f":"IF(Holding!BJ248=\"\",\"\",Holding!BJ248)","v":7500},{"$f":"IF(Holding!BL248=\"\",\"\",Holding!BL248)","v":7500},{"$f":"IF(Holding!BN248=\"\",\"\",Holding!BN248)","v":7500},{"$f":"IF(Holding!BP248=\"\",\"\",Holding!BP248)","v":7500},{"$f":"IF(Holding!BR248=\"\",\"\",Holding!BR248)","v":7500},{"$f":"IF(Holding!BT248=\"\",\"\",Holding!BT248)","v":7500},{"$f":"IF(Holding!BV248=\"\",\"\",Holding!BV248)","v":7500},{"$f":"IF(Holding!BX248=\"\",\"\",Holding!BX248)","v":7500},{"$f":"IF(Holding!BZ248=\"\",\"\",Holding!BZ248)","v":7500},{"$f":"IF(Holding!CB248=\"\",\"\",Holding!CB248)","v":7500},{"$f":"IF(Holding!CD248=\"\",\"\",Holding!CD248)","v":7500},{"$f":"IF(Holding!CF248=\"\",\"\",Holding!CF248)","v":7500},{"$f":"IF(Holding!CH248=\"\",\"\",Holding!CH248)","v":7500},{"$f":"IF(Holding!CJ248=\"\",\"\",Holding!CJ248)","v":7500},{"$f":"IF(Holding!CL248=\"\",\"\",Holding!CL248)","v":7500},{"$f":"IF(Holding!CN248=\"\",\"\",Holding!CN248)","v":7500},{"$f":"IF(Holding!CP248=\"\",\"\",Holding!CP248)","v":7500},{"$f":"IF(Holding!CR248=\"\",\"\",Holding!CR248)","v":7500},{"$f":"IF(Holding!CT248=\"\",\"\",Holding!CT248)","v":7500}]
[null,{"$f":"IF(Holding!$AE$249=\"\",\"\",Holding!$AE$249)","v":""},{"$f":"IF(Holding!$AF$249=\"\",\"\",Holding!$AF$249)","v":"Office Lease - France"},null,{"$f":"VLOOKUP(C324,Inputs!$B$139:$J$326,9,FALSE)","v":"EUR"},1548000,{"$f":"+$E929*G929","v":218000.00000000009},{"$f":"+$E929*H929/periods_per_year","v":50000},{"$f":"IF(Holding!AJ249=\"\",\"\",Holding!AJ249)","v":40000},{"$f":"IF(Holding!AL249=\"\",\"\",Holding!AL249)","v":40000},{"$f":"IF(Holding!AN249=\"\",\"\",Holding!AN249)","v":40000},{"$f":"IF(Holding!AP249=\"\",\"\",Holding!AP249)","v":40000},{"$f":"IF(Holding!AR249=\"\",\"\",Holding!AR249)","v":40000},{"$f":"IF(Holding!AT249=\"\",\"\",Holding!AT249)","v":40000},{"$f":"IF(Holding!AV249=\"\",\"\",Holding!AV249)","v":40000},{"$f":"IF(Holding!AX249=\"\",\"\",Holding!AX249)","v":40000},{"$f":"IF(Holding!AZ249=\"\",\"\",Holding!AZ249)","v":40000},{"$f":"IF(Holding!BB249=\"\",\"\",Holding!BB249)","v":40000},{"$f":"IF(Holding!BD249=\"\",\"\",Holding!BD249)","v":40000},{"$f":"IF(Holding!BF249=\"\",\"\",Holding!BF249)","v":40000},{"$f":"IF(Holding!BH249=\"\",\"\",Holding!BH249)","v":40000},{"$f":"IF(Holding!BJ249=\"\",\"\",Holding!BJ249)","v":40000},{"$f":"IF(Holding!BL249=\"\",\"\",Holding!BL249)","v":40000},{"$f":"IF(Holding!BN249=\"\",\"\",Holding!BN249)","v":40000},{"$f":"IF(Holding!BP249=\"\",\"\",Holding!BP249)","v":40000},{"$f":"IF(Holding!BR249=\"\",\"\",Holding!BR249)","v":40000},{"$f":"IF(Holding!BT249=\"\",\"\",Holding!BT249)","v":40000},{"$f":"IF(Holding!BV249=\"\",\"\",Holding!BV249)","v":40000},{"$f":"IF(Holding!BX249=\"\",\"\",Holding!BX249)","v":40000},{"$f":"IF(Holding!BZ249=\"\",\"\",Holding!BZ249)","v":40000},{"$f":"IF(Holding!CB249=\"\",\"\",Holding!CB249)","v":40000},{"$f":"IF(Holding!CD249=\"\",\"\",Holding!CD249)","v":40000},{"$f":"IF(Holding!CF249=\"\",\"\",Holding!CF249)","v":40000},{"$f":"IF(Holding!CH249=\"\",\"\",Holding!CH249)","v":40000},{"$f":"IF(Holding!CJ249=\"\",\"\",Holding!CJ249)","v":40000},{"$f":"IF(Holding!CL249=\"\",\"\",Holding!CL249)","v":40000},{"$f":"IF(Holding!CN249=\"\",\"\",Holding!CN249)","v":40000},{"$f":"IF(Holding!CP249=\"\",\"\",Holding!CP249)","v":40000},{"$f":"IF(Holding!CR249=\"\",\"\",Holding!CR249)","v":40000},{"$f":"IF(Holding!CT249=\"\",\"\",Holding!CT249)","v":40000}]
[null,{"$f":"IF(Holding!$AE$250=\"\",\"\",Holding!$AE$250)","v":""},{"$f":"IF(Holding!$AF$250=\"\",\"\",Holding!$AF$250)","v":"External consultant 1"},null,"EUR",541961,{"$f":"+$E930*G930","v":244961},{"$f":"+$E930*H930/periods_per_year","v":89000},{"$f":"IF(Holding!AJ250=\"\",\"\",Holding!AJ250)","v":6500},{"$f":"IF(Holding!AL250=\"\",\"\",Holding!AL250)","v":6500},{"$f":"IF(Holding!AN250=\"\",\"\",Holding!AN250)","v":6500},{"$f":"IF(Holding!AP250=\"\",\"\",Holding!AP250)","v":6500},{"$f":"IF(Holding!AR250=\"\",\"\",Holding!AR250)","v":6500},{"$f":"IF(Holding!AT250=\"\",\"\",Holding!AT250)","v":6500},{"$f":"IF(Holding!AV250=\"\",\"\",Holding!AV250)","v":6500},{"$f":"IF(Holding!AX250=\"\",\"\",Holding!AX250)","v":6500},{"$f":"IF(Holding!AZ250=\"\",\"\",Holding!AZ250)","v":6500},{"$f":"IF(Holding!BB250=\"\",\"\",Holding!BB250)","v":6500},{"$f":"IF(Holding!BD250=\"\",\"\",Holding!BD250)","v":6500},{"$f":"IF(Holding!BF250=\"\",\"\",Holding!BF250)","v":6500},{"$f":"IF(Holding!BH250=\"\",\"\",Holding!BH250)","v":6500},{"$f":"IF(Holding!BJ250=\"\",\"\",Holding!BJ250)","v":6500},{"$f":"IF(Holding!BL250=\"\",\"\",Holding!BL250)","v":6500},{"$f":"IF(Holding!BN250=\"\",\"\",Holding!BN250)","v":6500},{"$f":"IF(Holding!BP250=\"\",\"\",Holding!BP250)","v":6500},{"$f":"IF(Holding!BR250=\"\",\"\",Holding!BR250)","v":6500},{"$f":"IF(Holding!BT250=\"\",\"\",Holding!BT250)","v":6500},{"$f":"IF(Holding!BV250=\"\",\"\",Holding!BV250)","v":6500},{"$f":"IF(Holding!BX250=\"\",\"\",Holding!BX250)","v":6500},{"$f":"IF(Holding!BZ250=\"\",\"\",Holding!BZ250)","v":6500},{"$f":"IF(Holding!CB250=\"\",\"\",Holding!CB250)","v":6500},{"$f":"IF(Holding!CD250=\"\",\"\",Holding!CD250)","v":6500},{"$f":"IF(Holding!CF250=\"\",\"\",Holding!CF250)","v":6500},{"$f":"IF(Holding!CH250=\"\",\"\",Holding!CH250)","v":6500},{"$f":"IF(Holding!CJ250=\"\",\"\",Holding!CJ250)","v":6500},{"$f":"IF(Holding!CL250=\"\",\"\",Holding!CL250)","v":6500},{"$f":"IF(Holding!CN250=\"\",\"\",Holding!CN250)","v":6500},{"$f":"IF(Holding!CP250=\"\",\"\",Holding!CP250)","v":6500},{"$f":"IF(Holding!CR250=\"\",\"\",Holding!CR250)","v":6500},{"$f":"IF(Holding!CT250=\"\",\"\",Holding!CT250)","v":6500}]
[null,{"$f":"IF(Holding!$AE$251=\"\",\"\",Holding!$AE$251)","v":""},{"$f":"IF(Holding!$AF$251=\"\",\"\",Holding!$AF$251)","v":"External consultant 2"},null,"EUR",352000,{"$f":"+$E931*G931","v":120000},{"$f":"+$E931*H931/periods_per_year","v":24000},{"$f":"IF(Holding!AJ251=\"\",\"\",Holding!AJ251)","v":6500},{"$f":"IF(Holding!AL251=\"\",\"\",Holding!AL251)","v":6500},{"$f":"IF(Holding!AN251=\"\",\"\",Holding!AN251)","v":6500},{"$f":"IF(Holding!AP251=\"\",\"\",Holding!AP251)","v":6500},{"$f":"IF(Holding!AR251=\"\",\"\",Holding!AR251)","v":6500},{"$f":"IF(Holding!AT251=\"\",\"\",Holding!AT251)","v":6500},{"$f":"IF(Holding!AV251=\"\",\"\",Holding!AV251)","v":6500},{"$f":"IF(Holding!AX251=\"\",\"\",Holding!AX251)","v":6500},{"$f":"IF(Holding!AZ251=\"\",\"\",Holding!AZ251)","v":6500},{"$f":"IF(Holding!BB251=\"\",\"\",Holding!BB251)","v":6500},{"$f":"IF(Holding!BD251=\"\",\"\",Holding!BD251)","v":6500},{"$f":"IF(Holding!BF251=\"\",\"\",Holding!BF251)","v":6500},{"$f":"IF(Holding!BH251=\"\",\"\",Holding!BH251)","v":6500},{"$f":"IF(Holding!BJ251=\"\",\"\",Holding!BJ251)","v":6500},{"$f":"IF(Holding!BL251=\"\",\"\",Holding!BL251)","v":6500},{"$f":"IF(Holding!BN251=\"\",\"\",Holding!BN251)","v":6500},{"$f":"IF(Holding!BP251=\"\",\"\",Holding!BP251)","v":6500},{"$f":"IF(Holding!BR251=\"\",\"\",Holding!BR251)","v":6500},{"$f":"IF(Holding!BT251=\"\",\"\",Holding!BT251)","v":6500},{"$f":"IF(Holding!BV251=\"\",\"\",Holding!BV251)","v":6500},{"$f":"IF(Holding!BX251=\"\",\"\",Holding!BX251)","v":6500},{"$f":"IF(Holding!BZ251=\"\",\"\",Holding!BZ251)","v":6500},{"$f":"IF(Holding!CB251=\"\",\"\",Holding!CB251)","v":6500},{"$f":"IF(Holding!CD251=\"\",\"\",Holding!CD251)","v":6500},{"$f":"IF(Holding!CF251=\"\",\"\",Holding!CF251)","v":6500},{"$f":"IF(Holding!CH251=\"\",\"\",Holding!CH251)","v":6500},{"$f":"IF(Holding!CJ251=\"\",\"\",Holding!CJ251)","v":6500},{"$f":"IF(Holding!CL251=\"\",\"\",Holding!CL251)","v":6500},{"$f":"IF(Holding!CN251=\"\",\"\",Holding!CN251)","v":6500},{"$f":"IF(Holding!CP251=\"\",\"\",Holding!CP251)","v":6500},{"$f":"IF(Holding!CR251=\"\",\"\",Holding!CR251)","v":6500},{"$f":"IF(Holding!CT251=\"\",\"\",Holding!CT251)","v":6500}]
[null,{"$f":"IF(Holding!$AE$252=\"\",\"\",Holding!$AE$252)","v":""},{"$f":"IF(Holding!$AF$252=\"\",\"\",Holding!$AF$252)","v":"External consultant 3"},null,"EUR",460000,{"$f":"+$E932*G932","v":240000},{"$f":"+$E932*H932/periods_per_year","v":60000},{"$f":"IF(Holding!AJ252=\"\",\"\",Holding!AJ252)","v":5000},{"$f":"IF(Holding!AL252=\"\",\"\",Holding!AL252)","v":5000},{"$f":"IF(Holding!AN252=\"\",\"\",Holding!AN252)","v":5000},{"$f":"IF(Holding!AP252=\"\",\"\",Holding!AP252)","v":5000},{"$f":"IF(Holding!AR252=\"\",\"\",Holding!AR252)","v":5000},{"$f":"IF(Holding!AT252=\"\",\"\",Holding!AT252)","v":5000},{"$f":"IF(Holding!AV252=\"\",\"\",Holding!AV252)","v":5000},{"$f":"IF(Holding!AX252=\"\",\"\",Holding!AX252)","v":5000},{"$f":"IF(Holding!AZ252=\"\",\"\",Holding!AZ252)","v":5000},{"$f":"IF(Holding!BB252=\"\",\"\",Holding!BB252)","v":5000},{"$f":"IF(Holding!BD252=\"\",\"\",Holding!BD252)","v":5000},{"$f":"IF(Holding!BF252=\"\",\"\",Holding!BF252)","v":5000},{"$f":"IF(Holding!BH252=\"\",\"\",Holding!BH252)","v":5000},{"$f":"IF(Holding!BJ252=\"\",\"\",Holding!BJ252)","v":5000},{"$f":"IF(Holding!BL252=\"\",\"\",Holding!BL252)","v":5000},{"$f":"IF(Holding!BN252=\"\",\"\",Holding!BN252)","v":5000},{"$f":"IF(Holding!BP252=\"\",\"\",Holding!BP252)","v":5000},{"$f":"IF(Holding!BR252=\"\",\"\",Holding!BR252)","v":5000},{"$f":"IF(Holding!BT252=\"\",\"\",Holding!BT252)","v":5000},{"$f":"IF(Holding!BV252=\"\",\"\",Holding!BV252)","v":5000},{"$f":"IF(Holding!BX252=\"\",\"\",Holding!BX252)","v":5000},{"$f":"IF(Holding!BZ252=\"\",\"\",Holding!BZ252)","v":5000},{"$f":"IF(Holding!CB252=\"\",\"\",Holding!CB252)","v":5000},{"$f":"IF(Holding!CD252=\"\",\"\",Holding!CD252)","v":5000},{"$f":"IF(Holding!CF252=\"\",\"\",Holding!CF252)","v":5000},{"$f":"IF(Holding!CH252=\"\",\"\",Holding!CH252)","v":5000},{"$f":"IF(Holding!CJ252=\"\",\"\",Holding!CJ252)","v":5000},{"$f":"IF(Holding!CL252=\"\",\"\",Holding!CL252)","v":5000},{"$f":"IF(Holding!CN252=\"\",\"\",Holding!CN252)","v":5000},{"$f":"IF(Holding!CP252=\"\",\"\",Holding!CP252)","v":5000},{"$f":"IF(Holding!CR252=\"\",\"\",Holding!CR252)","v":5000},{"$f":"IF(Holding!CT252=\"\",\"\",Holding!CT252)","v":5000}]
[null,{"$f":"IF(Holding!$AE$253=\"\",\"\",Holding!$AE$253)","v":""},null,null,null,null,null,null,{"$f":"IF(Holding!AJ253=\"\",\"\",Holding!AJ253)","v":0},{"$f":"IF(Holding!AL253=\"\",\"\",Holding!AL253)","v":""},{"$f":"IF(Holding!AN253=\"\",\"\",Holding!AN253)","v":0},{"$f":"IF(Holding!AP253=\"\",\"\",Holding!AP253)","v":""},{"$f":"IF(Holding!AR253=\"\",\"\",Holding!AR253)","v":0},{"$f":"IF(Holding!AT253=\"\",\"\",Holding!AT253)","v":""},{"$f":"IF(Holding!AV253=\"\",\"\",Holding!AV253)","v":0},{"$f":"IF(Holding!AX253=\"\",\"\",Holding!AX253)","v":""},{"$f":"IF(Holding!AZ253=\"\",\"\",Holding!AZ253)","v":0},{"$f":"IF(Holding!BB253=\"\",\"\",Holding!BB253)","v":""},{"$f":"IF(Holding!BD253=\"\",\"\",Holding!BD253)","v":0},{"$f":"IF(Holding!BF253=\"\",\"\",Holding!BF253)","v":""},{"$f":"IF(Holding!BH253=\"\",\"\",Holding!BH253)","v":0},{"$f":"IF(Holding!BJ253=\"\",\"\",Holding!BJ253)","v":""},{"$f":"IF(Holding!BL253=\"\",\"\",Holding!BL253)","v":0},{"$f":"IF(Holding!BN253=\"\",\"\",Holding!BN253)","v":""},{"$f":"IF(Holding!BP253=\"\",\"\",Holding!BP253)","v":0},{"$f":"IF(Holding!BR253=\"\",\"\",Holding!BR253)","v":""},{"$f":"IF(Holding!BT253=\"\",\"\",Holding!BT253)","v":0},{"$f":"IF(Holding!BV253=\"\",\"\",Holding!BV253)","v":""},{"$f":"IF(Holding!BX253=\"\",\"\",Holding!BX253)","v":0},{"$f":"IF(Holding!BZ253=\"\",\"\",Holding!BZ253)","v":""},{"$f":"IF(Holding!CB253=\"\",\"\",Holding!CB253)","v":""},{"$f":"IF(Holding!CD253=\"\",\"\",Holding!CD253)","v":""},{"$f":"IF(Holding!CF253=\"\",\"\",Holding!CF253)","v":""},{"$f":"IF(Holding!CH253=\"\",\"\",Holding!CH253)","v":""},{"$f":"IF(Holding!CJ253=\"\",\"\",Holding!CJ253)","v":""},{"$f":"IF(Holding!CL253=\"\",\"\",Holding!CL253)","v":""},{"$f":"IF(Holding!CN253=\"\",\"\",Holding!CN253)","v":""},{"$f":"IF(Holding!CP253=\"\",\"\",Holding!CP253)","v":""},{"$f":"IF(Holding!CR253=\"\",\"\",Holding!CR253)","v":""},{"$f":"IF(Holding!CT253=\"\",\"\",Holding!CT253)","v":""}]
[null,{"$f":"IF(Holding!$AE$254=\"\",\"\",Holding!$AE$254)","v":"Sub-Total"},null,null,null,{"$f":"SUM(G329:CM329)","v":4381961},{"$f":"SUM(G321:G328)","v":822961.00000000012},223000,90500,90500,86750,86750,95250,95250,99500,99500,108000,108000,108000,108000,108000,108000,108000,108000,108000,108000,108000,108000,108000,108000,108000,108000,108000,108000,108000,108000,108000,108000,108000,108000]
[null,{"$f":"IF(Holding!$AE$255=\"\",\"\",Holding!$AE$255)","v":""},null,null,null,null,null,null,{"$f":"IF(Holding!AJ255=\"\",\"\",Holding!AJ255)","v":""},{"$f":"IF(Holding!AL255=\"\",\"\",Holding!AL255)","v":""},{"$f":"IF(Holding!AN255=\"\",\"\",Holding!AN255)","v":""},{"$f":"IF(Holding!AP255=\"\",\"\",Holding!AP255)","v":""},{"$f":"IF(Holding!AR255=\"\",\"\",Holding!AR255)","v":""},{"$f":"IF(Holding!AT255=\"\",\"\",Holding!AT255)","v":""},{"$f":"IF(Holding!AV255=\"\",\"\",Holding!AV255)","v":""},{"$f":"IF(Holding!AX255=\"\",\"\",Holding!AX255)","v":""},{"$f":"IF(Holding!AZ255=\"\",\"\",Holding!AZ255)","v":""},{"$f":"IF(Holding!BB255=\"\",\"\",Holding!BB255)","v":""},{"$f":"IF(Holding!BD255=\"\",\"\",Holding!BD255)","v":""},{"$f":"IF(Holding!BF255=\"\",\"\",Holding!BF255)","v":""},{"$f":"IF(Holding!BH255=\"\",\"\",Holding!BH255)","v":""},{"$f":"IF(Holding!BJ255=\"\",\"\",Holding!BJ255)","v":""},{"$f":"IF(Holding!BL255=\"\",\"\",Holding!BL255)","v":""},{"$f":"IF(Holding!BN255=\"\",\"\",Holding!BN255)","v":""},{"$f":"IF(Holding!BP255=\"\",\"\",Holding!BP255)","v":""},{"$f":"IF(Holding!BR255=\"\",\"\",Holding!BR255)","v":""},{"$f":"IF(Holding!BT255=\"\",\"\",Holding!BT255)","v":""},{"$f":"IF(Holding!BV255=\"\",\"\",Holding!BV255)","v":""},{"$f":"IF(Holding!BX255=\"\",\"\",Holding!BX255)","v":""},{"$f":"IF(Holding!BZ255=\"\",\"\",Holding!BZ255)","v":""},{"$f":"IF(Holding!CB255=\"\",\"\",Holding!CB255)","v":""},{"$f":"IF(Holding!CD255=\"\",\"\",Holding!CD255)","v":""},{"$f":"IF(Holding!CF255=\"\",\"\",Holding!CF255)","v":""},{"$f":"IF(Holding!CH255=\"\",\"\",Holding!CH255)","v":""},{"$f":"IF(Holding!CJ255=\"\",\"\",Holding!CJ255)","v":""},{"$f":"IF(Holding!CL255=\"\",\"\",Holding!CL255)","v":""},{"$f":"IF(Holding!CN255=\"\",\"\",Holding!CN255)","v":""},{"$f":"IF(Holding!CP255=\"\",\"\",Holding!CP255)","v":""},{"$f":"IF(Holding!CR255=\"\",\"\",Holding!CR255)","v":""},{"$f":"IF(Holding!CT255=\"\",\"\",Holding!CT255)","v":""}]
[null,{"$f":"IF(Holding!$AE$256=\"\",\"\",Holding!$AE$256)","v":"TRAVEL EXPENSES"},null,null,null,null,null,null,{"$f":"IF(Holding!AJ256=\"\",\"\",Holding!AJ256)","v":""},{"$f":"IF(Holding!AL256=\"\",\"\",Holding!AL256)","v":""},{"$f":"IF(Holding!AN256=\"\",\"\",Holding!AN256)","v":""},{"$f":"IF(Holding!AP256=\"\",\"\",Holding!AP256)","v":""},{"$f":"IF(Holding!AR256=\"\",\"\",Holding!AR256)","v":""},{"$f":"IF(Holding!AT256=\"\",\"\",Holding!AT256)","v":""},{"$f":"IF(Holding!AV256=\"\",\"\",Holding!AV256)","v":""},{"$f":"IF(Holding!AX256=\"\",\"\",Holding!AX256)","v":""},{"$f":"IF(Holding!AZ256=\"\",\"\",Holding!AZ256)","v":""},{"$f":"IF(Holding!BB256=\"\",\"\",Holding!BB256)","v":""},{"$f":"IF(Holding!BD256=\"\",\"\",Holding!BD256)","v":""},{"$f":"IF(Holding!BF256=\"\",\"\",Holding!BF256)","v":""},{"$f":"IF(Holding!BH256=\"\",\"\",Holding!BH256)","v":""},{"$f":"IF(Holding!BJ256=\"\",\"\",Holding!BJ256)","v":""},{"$f":"IF(Holding!BL256=\"\",\"\",Holding!BL256)","v":""},{"$f":"IF(Holding!BN256=\"\",\"\",Holding!BN256)","v":""},{"$f":"IF(Holding!BP256=\"\",\"\",Holding!BP256)","v":""},{"$f":"IF(Holding!BR256=\"\",\"\",Holding!BR256)","v":""},{"$f":"IF(Holding!BT256=\"\",\"\",Holding!BT256)","v":""},{"$f":"IF(Holding!BV256=\"\",\"\",Holding!BV256)","v":""},{"$f":"IF(Holding!BX256=\"\",\"\",Holding!BX256)","v":""},{"$f":"IF(Holding!BZ256=\"\",\"\",Holding!BZ256)","v":""},{"$f":"IF(Holding!CB256=\"\",\"\",Holding!CB256)","v":""},{"$f":"IF(Holding!CD256=\"\",\"\",Holding!CD256)","v":""},{"$f":"IF(Holding!CF256=\"\",\"\",Holding!CF256)","v":""},{"$f":"IF(Holding!CH256=\"\",\"\",Holding!CH256)","v":""},{"$f":"IF(Holding!CJ256=\"\",\"\",Holding!CJ256)","v":""},{"$f":"IF(Holding!CL256=\"\",\"\",Holding!CL256)","v":""},{"$f":"IF(Holding!CN256=\"\",\"\",Holding!CN256)","v":""},{"$f":"IF(Holding!CP256=\"\",\"\",Holding!CP256)","v":""},{"$f":"IF(Holding!CR256=\"\",\"\",Holding!CR256)","v":""},{"$f":"IF(Holding!CT256=\"\",\"\",Holding!CT256)","v":""}]
[null,{"$f":"IF(Holding!$AE$257=\"\",\"\",Holding!$AE$257)","v":"flights France/Dakar"},null,null,null,null,null,null,{"$f":"IF(Holding!AJ257=\"\",\"\",Holding!AJ257)","v":""},{"$f":"IF(Holding!AL257=\"\",\"\",Holding!AL257)","v":""},{"$f":"IF(Holding!AN257=\"\",\"\",Holding!AN257)","v":""},{"$f":"IF(Holding!AP257=\"\",\"\",Holding!AP257)","v":""},{"$f":"IF(Holding!AR257=\"\",\"\",Holding!AR257)","v":""},{"$f":"IF(Holding!AT257=\"\",\"\",Holding!AT257)","v":""},{"$f":"IF(Holding!AV257=\"\",\"\",Holding!AV257)","v":""},{"$f":"IF(Holding!AX257=\"\",\"\",Holding!AX257)","v":""},{"$f":"IF(Holding!AZ257=\"\",\"\",Holding!AZ257)","v":""},{"$f":"IF(Holding!BB257=\"\",\"\",Holding!BB257)","v":""},{"$f":"IF(Holding!BD257=\"\",\"\",Holding!BD257)","v":""},{"$f":"IF(Holding!BF257=\"\",\"\",Holding!BF257)","v":""},{"$f":"IF(Holding!BH257=\"\",\"\",Holding!BH257)","v":""},{"$f":"IF(Holding!BJ257=\"\",\"\",Holding!BJ257)","v":""},{"$f":"IF(Holding!BL257=\"\",\"\",Holding!BL257)","v":""},{"$f":"IF(Holding!BN257=\"\",\"\",Holding!BN257)","v":""},{"$f":"IF(Holding!BP257=\"\",\"\",Holding!BP257)","v":""},{"$f":"IF(Holding!BR257=\"\",\"\",Holding!BR257)","v":""},{"$f":"IF(Holding!BT257=\"\",\"\",Holding!BT257)","v":""},{"$f":"IF(Holding!BV257=\"\",\"\",Holding!BV257)","v":""},{"$f":"IF(Holding!BX257=\"\",\"\",Holding!BX257)","v":""},{"$f":"IF(Holding!BZ257=\"\",\"\",Holding!BZ257)","v":""},{"$f":"IF(Holding!CB257=\"\",\"\",Holding!CB257)","v":""},{"$f":"IF(Holding!CD257=\"\",\"\",Holding!CD257)","v":""},{"$f":"IF(Holding!CF257=\"\",\"\",Holding!CF257)","v":""},{"$f":"IF(Holding!CH257=\"\",\"\",Holding!CH257)","v":""},{"$f":"IF(Holding!CJ257=\"\",\"\",Holding!CJ257)","v":""},{"$f":"IF(Holding!CL257=\"\",\"\",Holding!CL257)","v":""},{"$f":"IF(Holding!CN257=\"\",\"\",Holding!CN257)","v":""},{"$f":"IF(Holding!CP257=\"\",\"\",Holding!CP257)","v":""},{"$f":"IF(Holding!CR257=\"\",\"\",Holding!CR257)","v":""},{"$f":"IF(Holding!CT257=\"\",\"\",Holding!CT257)","v":""}]
[null,{"$f":"IF(Holding!$AE$258=\"\",\"\",Holding!$AE$258)","v":""},{"$f":"IF(Holding!$AF$258=\"\",\"\",Holding!$AF$258)","v":"CEO"},null,{"$f":"VLOOKUP(C333,Inputs!$B$139:$J$326,9,FALSE)","v":"EUR"},{"$f":"SUM(G333:CM333)","v":474253},{"$f":"+E938*G938","v":159640},{"$f":"+$E938*H938/periods_per_year","v":26613},{"$f":"IF(Holding!AJ258=\"\",\"\",Holding!AJ258)","v":9000},{"$f":"IF(Holding!AL258=\"\",\"\",Holding!AL258)","v":9000},{"$f":"IF(Holding!AN258=\"\",\"\",Holding!AN258)","v":9000},{"$f":"IF(Holding!AP258=\"\",\"\",Holding!AP258)","v":9000},{"$f":"IF(Holding!AR258=\"\",\"\",Holding!AR258)","v":9000},{"$f":"IF(Holding!AT258=\"\",\"\",Holding!AT258)","v":9000},{"$f":"IF(Holding!AV258=\"\",\"\",Holding!AV258)","v":9000},{"$f":"IF(Holding!AX258=\"\",\"\",Holding!AX258)","v":9000},{"$f":"IF(Holding!AZ258=\"\",\"\",Holding!AZ258)","v":9000},{"$f":"IF(Holding!BB258=\"\",\"\",Holding!BB258)","v":9000},{"$f":"IF(Holding!BD258=\"\",\"\",Holding!BD258)","v":9000},{"$f":"IF(Holding!BF258=\"\",\"\",Holding!BF258)","v":9000},{"$f":"IF(Holding!BH258=\"\",\"\",Holding!BH258)","v":9000},{"$f":"IF(Holding!BJ258=\"\",\"\",Holding!BJ258)","v":9000},{"$f":"IF(Holding!BL258=\"\",\"\",Holding!BL258)","v":9000},{"$f":"IF(Holding!BN258=\"\",\"\",Holding!BN258)","v":9000},{"$f":"IF(Holding!BP258=\"\",\"\",Holding!BP258)","v":9000},{"$f":"IF(Holding!BR258=\"\",\"\",Holding!BR258)","v":9000},{"$f":"IF(Holding!BT258=\"\",\"\",Holding!BT258)","v":9000},{"$f":"IF(Holding!BV258=\"\",\"\",Holding!BV258)","v":9000},{"$f":"IF(Holding!BX258=\"\",\"\",Holding!BX258)","v":9000},{"$f":"IF(Holding!BZ258=\"\",\"\",Holding!BZ258)","v":9000},{"$f":"IF(Holding!CB258=\"\",\"\",Holding!CB258)","v":9000},{"$f":"IF(Holding!CD258=\"\",\"\",Holding!CD258)","v":9000},{"$f":"IF(Holding!CF258=\"\",\"\",Holding!CF258)","v":9000},{"$f":"IF(Holding!CH258=\"\",\"\",Holding!CH258)","v":9000},{"$f":"IF(Holding!CJ258=\"\",\"\",Holding!CJ258)","v":9000},{"$f":"IF(Holding!CL258=\"\",\"\",Holding!CL258)","v":9000},{"$f":"IF(Holding!CN258=\"\",\"\",Holding!CN258)","v":9000},{"$f":"IF(Holding!CP258=\"\",\"\",Holding!CP258)","v":9000},{"$f":"IF(Holding!CR258=\"\",\"\",Holding!CR258)","v":9000},{"$f":"IF(Holding!CT258=\"\",\"\",Holding!CT258)","v":9000}]
[null,{"$f":"IF(Holding!$AE$259=\"\",\"\",Holding!$AE$259)","v":""},{"$f":"IF(Holding!$AF$259=\"\",\"\",Holding!$AF$259)","v":"CFO"},null,{"$f":"VLOOKUP(C334,Inputs!$B$139:$J$326,9,FALSE)","v":"EUR"},{"$f":"SUM(G334:CM334)","v":288000},null,null,{"$f":"IF(Holding!AJ259=\"\",\"\",Holding!AJ259)","v":9000},{"$f":"IF(Holding!AL259=\"\",\"\",Holding!AL259)","v":9000},{"$f":"IF(Holding!AN259=\"\",\"\",Holding!AN259)","v":9000},{"$f":"IF(Holding!AP259=\"\",\"\",Holding!AP259)","v":9000},{"$f":"IF(Holding!AR259=\"\",\"\",Holding!AR259)","v":9000},{"$f":"IF(Holding!AT259=\"\",\"\",Holding!AT259)","v":9000},{"$f":"IF(Holding!AV259=\"\",\"\",Holding!AV259)","v":9000},{"$f":"IF(Holding!AX259=\"\",\"\",Holding!AX259)","v":9000},{"$f":"IF(Holding!AZ259=\"\",\"\",Holding!AZ259)","v":9000},{"$f":"IF(Holding!BB259=\"\",\"\",Holding!BB259)","v":9000},{"$f":"IF(Holding!BD259=\"\",\"\",Holding!BD259)","v":9000},{"$f":"IF(Holding!BF259=\"\",\"\",Holding!BF259)","v":9000},{"$f":"IF(Holding!BH259=\"\",\"\",Holding!BH259)","v":9000},{"$f":"IF(Holding!BJ259=\"\",\"\",Holding!BJ259)","v":9000},{"$f":"IF(Holding!BL259=\"\",\"\",Holding!BL259)","v":9000},{"$f":"IF(Holding!BN259=\"\",\"\",Holding!BN259)","v":9000},{"$f":"IF(Holding!BP259=\"\",\"\",Holding!BP259)","v":9000},{"$f":"IF(Holding!BR259=\"\",\"\",Holding!BR259)","v":9000},{"$f":"IF(Holding!BT259=\"\",\"\",Holding!BT259)","v":9000},{"$f":"IF(Holding!BV259=\"\",\"\",Holding!BV259)","v":9000},{"$f":"IF(Holding!BX259=\"\",\"\",Holding!BX259)","v":9000},{"$f":"IF(Holding!BZ259=\"\",\"\",Holding!BZ259)","v":9000},{"$f":"IF(Holding!CB259=\"\",\"\",Holding!CB259)","v":9000},{"$f":"IF(Holding!CD259=\"\",\"\",Holding!CD259)","v":9000},{"$f":"IF(Holding!CF259=\"\",\"\",Holding!CF259)","v":9000},{"$f":"IF(Holding!CH259=\"\",\"\",Holding!CH259)","v":9000},{"$f":"IF(Holding!CJ259=\"\",\"\",Holding!CJ259)","v":9000},{"$f":"IF(Holding!CL259=\"\",\"\",Holding!CL259)","v":9000},{"$f":"IF(Holding!CN259=\"\",\"\",Holding!CN259)","v":9000},{"$f":"IF(Holding!CP259=\"\",\"\",Holding!CP259)","v":9000},{"$f":"IF(Holding!CR259=\"\",\"\",Holding!CR259)","v":9000},{"$f":"IF(Holding!CT259=\"\",\"\",Holding!CT259)","v":9000}]
[null,{"$f":"IF(Holding!$AE$260=\"\",\"\",Holding!$AE$260)","v":""},{"$f":"IF(Holding!$AF$260=\"\",\"\",Holding!$AF$260)","v":"Technical Support"},null,"EUR",{"$f":"SUM(G335:CM335)","v":120000},null,null,{"$f":"IF(Holding!AJ260=\"\",\"\",Holding!AJ260)","v":3750},{"$f":"IF(Holding!AL260=\"\",\"\",Holding!AL260)","v":3750},{"$f":"IF(Holding!AN260=\"\",\"\",Holding!AN260)","v":3750},{"$f":"IF(Holding!AP260=\"\",\"\",Holding!AP260)","v":3750},{"$f":"IF(Holding!AR260=\"\",\"\",Holding!AR260)","v":3750},{"$f":"IF(Holding!AT260=\"\",\"\",Holding!AT260)","v":3750},{"$f":"IF(Holding!AV260=\"\",\"\",Holding!AV260)","v":3750},{"$f":"IF(Holding!AX260=\"\",\"\",Holding!AX260)","v":3750},{"$f":"IF(Holding!AZ260=\"\",\"\",Holding!AZ260)","v":3750},{"$f":"IF(Holding!BB260=\"\",\"\",Holding!BB260)","v":3750},{"$f":"IF(Holding!BD260=\"\",\"\",Holding!BD260)","v":3750},{"$f":"IF(Holding!BF260=\"\",\"\",Holding!BF260)","v":3750},{"$f":"IF(Holding!BH260=\"\",\"\",Holding!BH260)","v":3750},{"$f":"IF(Holding!BJ260=\"\",\"\",Holding!BJ260)","v":3750},{"$f":"IF(Holding!BL260=\"\",\"\",Holding!BL260)","v":3750},{"$f":"IF(Holding!BN260=\"\",\"\",Holding!BN260)","v":3750},{"$f":"IF(Holding!BP260=\"\",\"\",Holding!BP260)","v":3750},{"$f":"IF(Holding!BR260=\"\",\"\",Holding!BR260)","v":3750},{"$f":"IF(Holding!BT260=\"\",\"\",Holding!BT260)","v":3750},{"$f":"IF(Holding!BV260=\"\",\"\",Holding!BV260)","v":3750},{"$f":"IF(Holding!BX260=\"\",\"\",Holding!BX260)","v":3750},{"$f":"IF(Holding!BZ260=\"\",\"\",Holding!BZ260)","v":3750},{"$f":"IF(Holding!CB260=\"\",\"\",Holding!CB260)","v":3750},{"$f":"IF(Holding!CD260=\"\",\"\",Holding!CD260)","v":3750},{"$f":"IF(Holding!CF260=\"\",\"\",Holding!CF260)","v":3750},{"$f":"IF(Holding!CH260=\"\",\"\",Holding!CH260)","v":3750},{"$f":"IF(Holding!CJ260=\"\",\"\",Holding!CJ260)","v":3750},{"$f":"IF(Holding!CL260=\"\",\"\",Holding!CL260)","v":3750},{"$f":"IF(Holding!CN260=\"\",\"\",Holding!CN260)","v":3750},{"$f":"IF(Holding!CP260=\"\",\"\",Holding!CP260)","v":3750},{"$f":"IF(Holding!CR260=\"\",\"\",Holding!CR260)","v":3750},{"$f":"IF(Holding!CT260=\"\",\"\",Holding!CT260)","v":3750}]
[null,{"$f":"IF(Holding!$AE$261=\"\",\"\",Holding!$AE$261)","v":"Other flights"},null,null,null,null,null,null,{"$f":"IF(Holding!AJ261=\"\",\"\",Holding!AJ261)","v":0},{"$f":"IF(Holding!AL261=\"\",\"\",Holding!AL261)","v":0},{"$f":"IF(Holding!AN261=\"\",\"\",Holding!AN261)","v":0},{"$f":"IF(Holding!AP261=\"\",\"\",Holding!AP261)","v":0},{"$f":"IF(Holding!AR261=\"\",\"\",Holding!AR261)","v":0},{"$f":"IF(Holding!AT261=\"\",\"\",Holding!AT261)","v":0},{"$f":"IF(Holding!AV261=\"\",\"\",Holding!AV261)","v":0},{"$f":"IF(Holding!AX261=\"\",\"\",Holding!AX261)","v":0},{"$f":"IF(Holding!AZ261=\"\",\"\",Holding!AZ261)","v":0},{"$f":"IF(Holding!BB261=\"\",\"\",Holding!BB261)","v":0},{"$f":"IF(Holding!BD261=\"\",\"\",Holding!BD261)","v":0},{"$f":"IF(Holding!BF261=\"\",\"\",Holding!BF261)","v":0},{"$f":"IF(Holding!BH261=\"\",\"\",Holding!BH261)","v":0},{"$f":"IF(Holding!BJ261=\"\",\"\",Holding!BJ261)","v":0},{"$f":"IF(Holding!BL261=\"\",\"\",Holding!BL261)","v":0},{"$f":"IF(Holding!BN261=\"\",\"\",Holding!BN261)","v":0},{"$f":"IF(Holding!BP261=\"\",\"\",Holding!BP261)","v":0},{"$f":"IF(Holding!BR261=\"\",\"\",Holding!BR261)","v":0},{"$f":"IF(Holding!BT261=\"\",\"\",Holding!BT261)","v":0},{"$f":"IF(Holding!BV261=\"\",\"\",Holding!BV261)","v":0},{"$f":"IF(Holding!BX261=\"\",\"\",Holding!BX261)","v":0},{"$f":"IF(Holding!BZ261=\"\",\"\",Holding!BZ261)","v":0},{"$f":"IF(Holding!CB261=\"\",\"\",Holding!CB261)","v":0},{"$f":"IF(Holding!CD261=\"\",\"\",Holding!CD261)","v":0},{"$f":"IF(Holding!CF261=\"\",\"\",Holding!CF261)","v":0},{"$f":"IF(Holding!CH261=\"\",\"\",Holding!CH261)","v":0},{"$f":"IF(Holding!CJ261=\"\",\"\",Holding!CJ261)","v":0},{"$f":"IF(Holding!CL261=\"\",\"\",Holding!CL261)","v":0},{"$f":"IF(Holding!CN261=\"\",\"\",Holding!CN261)","v":0},{"$f":"IF(Holding!CP261=\"\",\"\",Holding!CP261)","v":0},{"$f":"IF(Holding!CR261=\"\",\"\",Holding!CR261)","v":0},{"$f":"IF(Holding!CT261=\"\",\"\",Holding!CT261)","v":0}]
[null,{"$f":"IF(Holding!$AE$262=\"\",\"\",Holding!$AE$262)","v":""},{"$f":"IF(Holding!$AF$262=\"\",\"\",Holding!$AF$262)","v":"CEO - CFO"},null,"EUR",{"$f":"SUM(G337:CM337)","v":288000},null,null,{"$f":"IF(Holding!AJ262=\"\",\"\",Holding!AJ262)","v":9000},{"$f":"IF(Holding!AL262=\"\",\"\",Holding!AL262)","v":9000},{"$f":"IF(Holding!AN262=\"\",\"\",Holding!AN262)","v":9000},{"$f":"IF(Holding!AP262=\"\",\"\",Holding!AP262)","v":9000},{"$f":"IF(Holding!AR262=\"\",\"\",Holding!AR262)","v":9000},{"$f":"IF(Holding!AT262=\"\",\"\",Holding!AT262)","v":9000},{"$f":"IF(Holding!AV262=\"\",\"\",Holding!AV262)","v":9000},{"$f":"IF(Holding!AX262=\"\",\"\",Holding!AX262)","v":9000},{"$f":"IF(Holding!AZ262=\"\",\"\",Holding!AZ262)","v":9000},{"$f":"IF(Holding!BB262=\"\",\"\",Holding!BB262)","v":9000},{"$f":"IF(Holding!BD262=\"\",\"\",Holding!BD262)","v":9000},{"$f":"IF(Holding!BF262=\"\",\"\",Holding!BF262)","v":9000},{"$f":"IF(Holding!BH262=\"\",\"\",Holding!BH262)","v":9000},{"$f":"IF(Holding!BJ262=\"\",\"\",Holding!BJ262)","v":9000},{"$f":"IF(Holding!BL262=\"\",\"\",Holding!BL262)","v":9000},{"$f":"IF(Holding!BN262=\"\",\"\",Holding!BN262)","v":9000},{"$f":"IF(Holding!BP262=\"\",\"\",Holding!BP262)","v":9000},{"$f":"IF(Holding!BR262=\"\",\"\",Holding!BR262)","v":9000},{"$f":"IF(Holding!BT262=\"\",\"\",Holding!BT262)","v":9000},{"$f":"IF(Holding!BV262=\"\",\"\",Holding!BV262)","v":9000},{"$f":"IF(Holding!BX262=\"\",\"\",Holding!BX262)","v":9000},{"$f":"IF(Holding!BZ262=\"\",\"\",Holding!BZ262)","v":9000},{"$f":"IF(Holding!CB262=\"\",\"\",Holding!CB262)","v":9000},{"$f":"IF(Holding!CD262=\"\",\"\",Holding!CD262)","v":9000},{"$f":"IF(Holding!CF262=\"\",\"\",Holding!CF262)","v":9000},{"$f":"IF(Holding!CH262=\"\",\"\",Holding!CH262)","v":9000},{"$f":"IF(Holding!CJ262=\"\",\"\",Holding!CJ262)","v":9000},{"$f":"IF(Holding!CL262=\"\",\"\",Holding!CL262)","v":9000},{"$f":"IF(Holding!CN262=\"\",\"\",Holding!CN262)","v":9000},{"$f":"IF(Holding!CP262=\"\",\"\",Holding!CP262)","v":9000},{"$f":"IF(Holding!CR262=\"\",\"\",Holding!CR262)","v":9000},{"$f":"IF(Holding!CT262=\"\",\"\",Holding!CT262)","v":9000}]
[null,{"$f":"IF(Holding!$AE$263=\"\",\"\",Holding!$AE$263)","v":"Hotel + food"},null,null,null,null,null,null,{"$f":"IF(Holding!AJ263=\"\",\"\",Holding!AJ263)","v":0},{"$f":"IF(Holding!AL263=\"\",\"\",Holding!AL263)","v":0},{"$f":"IF(Holding!AN263=\"\",\"\",Holding!AN263)","v":0},{"$f":"IF(Holding!AP263=\"\",\"\",Holding!AP263)","v":0},{"$f":"IF(Holding!AR263=\"\",\"\",Holding!AR263)","v":0},{"$f":"IF(Holding!AT263=\"\",\"\",Holding!AT263)","v":0},{"$f":"IF(Holding!AV263=\"\",\"\",Holding!AV263)","v":0},{"$f":"IF(Holding!AX263=\"\",\"\",Holding!AX263)","v":0},{"$f":"IF(Holding!AZ263=\"\",\"\",Holding!AZ263)","v":0},{"$f":"IF(Holding!BB263=\"\",\"\",Holding!BB263)","v":0},{"$f":"IF(Holding!BD263=\"\",\"\",Holding!BD263)","v":0},{"$f":"IF(Holding!BF263=\"\",\"\",Holding!BF263)","v":0},{"$f":"IF(Holding!BH263=\"\",\"\",Holding!BH263)","v":0},{"$f":"IF(Holding!BJ263=\"\",\"\",Holding!BJ263)","v":0},{"$f":"IF(Holding!BL263=\"\",\"\",Holding!BL263)","v":0},{"$f":"IF(Holding!BN263=\"\",\"\",Holding!BN263)","v":0},{"$f":"IF(Holding!BP263=\"\",\"\",Holding!BP263)","v":0},{"$f":"IF(Holding!BR263=\"\",\"\",Holding!BR263)","v":0},{"$f":"IF(Holding!BT263=\"\",\"\",Holding!BT263)","v":0},{"$f":"IF(Holding!BV263=\"\",\"\",Holding!BV263)","v":0},{"$f":"IF(Holding!BX263=\"\",\"\",Holding!BX263)","v":0},{"$f":"IF(Holding!BZ263=\"\",\"\",Holding!BZ263)","v":0},{"$f":"IF(Holding!CB263=\"\",\"\",Holding!CB263)","v":0},{"$f":"IF(Holding!CD263=\"\",\"\",Holding!CD263)","v":0},{"$f":"IF(Holding!CF263=\"\",\"\",Holding!CF263)","v":0},{"$f":"IF(Holding!CH263=\"\",\"\",Holding!CH263)","v":0},{"$f":"IF(Holding!CJ263=\"\",\"\",Holding!CJ263)","v":0},{"$f":"IF(Holding!CL263=\"\",\"\",Holding!CL263)","v":0},{"$f":"IF(Holding!CN263=\"\",\"\",Holding!CN263)","v":0},{"$f":"IF(Holding!CP263=\"\",\"\",Holding!CP263)","v":0},{"$f":"IF(Holding!CR263=\"\",\"\",Holding!CR263)","v":0},{"$f":"IF(Holding!CT263=\"\",\"\",Holding!CT263)","v":0}]
[null,{"$f":"IF(Holding!$AE$264=\"\",\"\",Holding!$AE$264)","v":""},{"$f":"IF(Holding!$AF$264=\"\",\"\",Holding!$AF$264)","v":"External stakeholders"},null,"EUR",{"$f":"SUM(G339:CM339)","v":160000},null,null,{"$f":"IF(Holding!AJ264=\"\",\"\",Holding!AJ264)","v":5000},{"$f":"IF(Holding!AL264=\"\",\"\",Holding!AL264)","v":5000},{"$f":"IF(Holding!AN264=\"\",\"\",Holding!AN264)","v":5000},{"$f":"IF(Holding!AP264=\"\",\"\",Holding!AP264)","v":5000},{"$f":"IF(Holding!AR264=\"\",\"\",Holding!AR264)","v":5000},{"$f":"IF(Holding!AT264=\"\",\"\",Holding!AT264)","v":5000},{"$f":"IF(Holding!AV264=\"\",\"\",Holding!AV264)","v":5000},{"$f":"IF(Holding!AX264=\"\",\"\",Holding!AX264)","v":5000},{"$f":"IF(Holding!AZ264=\"\",\"\",Holding!AZ264)","v":5000},{"$f":"IF(Holding!BB264=\"\",\"\",Holding!BB264)","v":5000},{"$f":"IF(Holding!BD264=\"\",\"\",Holding!BD264)","v":5000},{"$f":"IF(Holding!BF264=\"\",\"\",Holding!BF264)","v":5000},{"$f":"IF(Holding!BH264=\"\",\"\",Holding!BH264)","v":5000},{"$f":"IF(Holding!BJ264=\"\",\"\",Holding!BJ264)","v":5000},{"$f":"IF(Holding!BL264=\"\",\"\",Holding!BL264)","v":5000},{"$f":"IF(Holding!BN264=\"\",\"\",Holding!BN264)","v":5000},{"$f":"IF(Holding!BP264=\"\",\"\",Holding!BP264)","v":5000},{"$f":"IF(Holding!BR264=\"\",\"\",Holding!BR264)","v":5000},{"$f":"IF(Holding!BT264=\"\",\"\",Holding!BT264)","v":5000},{"$f":"IF(Holding!BV264=\"\",\"\",Holding!BV264)","v":5000},{"$f":"IF(Holding!BX264=\"\",\"\",Holding!BX264)","v":5000},{"$f":"IF(Holding!BZ264=\"\",\"\",Holding!BZ264)","v":5000},{"$f":"IF(Holding!CB264=\"\",\"\",Holding!CB264)","v":5000},{"$f":"IF(Holding!CD264=\"\",\"\",Holding!CD264)","v":5000},{"$f":"IF(Holding!CF264=\"\",\"\",Holding!CF264)","v":5000},{"$f":"IF(Holding!CH264=\"\",\"\",Holding!CH264)","v":5000},{"$f":"IF(Holding!CJ264=\"\",\"\",Holding!CJ264)","v":5000},{"$f":"IF(Holding!CL264=\"\",\"\",Holding!CL264)","v":5000},{"$f":"IF(Holding!CN264=\"\",\"\",Holding!CN264)","v":5000},{"$f":"IF(Holding!CP264=\"\",\"\",Holding!CP264)","v":5000},{"$f":"IF(Holding!CR264=\"\",\"\",Holding!CR264)","v":5000},{"$f":"IF(Holding!CT264=\"\",\"\",Holding!CT264)","v":5000}]
[null,{"$f":"IF(Holding!$AE$265=\"\",\"\",Holding!$AE$265)","v":""},{"$f":"IF(Holding!$AF$265=\"\",\"\",Holding!$AF$265)","v":"CEO (Dakar)"},null,"EUR",{"$f":"SUM(G340:CM340)","v":160000},null,null,{"$f":"IF(Holding!AJ265=\"\",\"\",Holding!AJ265)","v":5000},{"$f":"IF(Holding!AL265=\"\",\"\",Holding!AL265)","v":5000},{"$f":"IF(Holding!AN265=\"\",\"\",Holding!AN265)","v":5000},{"$f":"IF(Holding!AP265=\"\",\"\",Holding!AP265)","v":5000},{"$f":"IF(Holding!AR265=\"\",\"\",Holding!AR265)","v":5000},{"$f":"IF(Holding!AT265=\"\",\"\",Holding!AT265)","v":5000},{"$f":"IF(Holding!AV265=\"\",\"\",Holding!AV265)","v":5000},{"$f":"IF(Holding!AX265=\"\",\"\",Holding!AX265)","v":5000},{"$f":"IF(Holding!AZ265=\"\",\"\",Holding!AZ265)","v":5000},{"$f":"IF(Holding!BB265=\"\",\"\",Holding!BB265)","v":5000},{"$f":"IF(Holding!BD265=\"\",\"\",Holding!BD265)","v":5000},{"$f":"IF(Holding!BF265=\"\",\"\",Holding!BF265)","v":5000},{"$f":"IF(Holding!BH265=\"\",\"\",Holding!BH265)","v":5000},{"$f":"IF(Holding!BJ265=\"\",\"\",Holding!BJ265)","v":5000},{"$f":"IF(Holding!BL265=\"\",\"\",Holding!BL265)","v":5000},{"$f":"IF(Holding!BN265=\"\",\"\",Holding!BN265)","v":5000},{"$f":"IF(Holding!BP265=\"\",\"\",Holding!BP265)","v":5000},{"$f":"IF(Holding!BR265=\"\",\"\",Holding!BR265)","v":5000},{"$f":"IF(Holding!BT265=\"\",\"\",Holding!BT265)","v":5000},{"$f":"IF(Holding!BV265=\"\",\"\",Holding!BV265)","v":5000},{"$f":"IF(Holding!BX265=\"\",\"\",Holding!BX265)","v":5000},{"$f":"IF(Holding!BZ265=\"\",\"\",Holding!BZ265)","v":5000},{"$f":"IF(Holding!CB265=\"\",\"\",Holding!CB265)","v":5000},{"$f":"IF(Holding!CD265=\"\",\"\",Holding!CD265)","v":5000},{"$f":"IF(Holding!CF265=\"\",\"\",Holding!CF265)","v":5000},{"$f":"IF(Holding!CH265=\"\",\"\",Holding!CH265)","v":5000},{"$f":"IF(Holding!CJ265=\"\",\"\",Holding!CJ265)","v":5000},{"$f":"IF(Holding!CL265=\"\",\"\",Holding!CL265)","v":5000},{"$f":"IF(Holding!CN265=\"\",\"\",Holding!CN265)","v":5000},{"$f":"IF(Holding!CP265=\"\",\"\",Holding!CP265)","v":5000},{"$f":"IF(Holding!CR265=\"\",\"\",Holding!CR265)","v":5000},{"$f":"IF(Holding!CT265=\"\",\"\",Holding!CT265)","v":5000}]
[null,{"$f":"IF(Holding!$AE$266=\"\",\"\",Holding!$AE$266)","v":""},{"$f":"IF(Holding!$AF$266=\"\",\"\",Holding!$AF$266)","v":"Other - CEO + FCO"},null,"EUR",{"$f":"SUM(G341:CM341)","v":64000},null,null,{"$f":"IF(Holding!AJ266=\"\",\"\",Holding!AJ266)","v":2000},{"$f":"IF(Holding!AL266=\"\",\"\",Holding!AL266)","v":2000},{"$f":"IF(Holding!AN266=\"\",\"\",Holding!AN266)","v":2000},{"$f":"IF(Holding!AP266=\"\",\"\",Holding!AP266)","v":2000},{"$f":"IF(Holding!AR266=\"\",\"\",Holding!AR266)","v":2000},{"$f":"IF(Holding!AT266=\"\",\"\",Holding!AT266)","v":2000},{"$f":"IF(Holding!AV266=\"\",\"\",Holding!AV266)","v":2000},{"$f":"IF(Holding!AX266=\"\",\"\",Holding!AX266)","v":2000},{"$f":"IF(Holding!AZ266=\"\",\"\",Holding!AZ266)","v":2000},{"$f":"IF(Holding!BB266=\"\",\"\",Holding!BB266)","v":2000},{"$f":"IF(Holding!BD266=\"\",\"\",Holding!BD266)","v":2000},{"$f":"IF(Holding!BF266=\"\",\"\",Holding!BF266)","v":2000},{"$f":"IF(Holding!BH266=\"\",\"\",Holding!BH266)","v":2000},{"$f":"IF(Holding!BJ266=\"\",\"\",Holding!BJ266)","v":2000},{"$f":"IF(Holding!BL266=\"\",\"\",Holding!BL266)","v":2000},{"$f":"IF(Holding!BN266=\"\",\"\",Holding!BN266)","v":2000},{"$f":"IF(Holding!BP266=\"\",\"\",Holding!BP266)","v":2000},{"$f":"IF(Holding!BR266=\"\",\"\",Holding!BR266)","v":2000},{"$f":"IF(Holding!BT266=\"\",\"\",Holding!BT266)","v":2000},{"$f":"IF(Holding!BV266=\"\",\"\",Holding!BV266)","v":2000},{"$f":"IF(Holding!BX266=\"\",\"\",Holding!BX266)","v":2000},{"$f":"IF(Holding!BZ266=\"\",\"\",Holding!BZ266)","v":2000},{"$f":"IF(Holding!CB266=\"\",\"\",Holding!CB266)","v":2000},{"$f":"IF(Holding!CD266=\"\",\"\",Holding!CD266)","v":2000},{"$f":"IF(Holding!CF266=\"\",\"\",Holding!CF266)","v":2000},{"$f":"IF(Holding!CH266=\"\",\"\",Holding!CH266)","v":2000},{"$f":"IF(Holding!CJ266=\"\",\"\",Holding!CJ266)","v":2000},{"$f":"IF(Holding!CL266=\"\",\"\",Holding!CL266)","v":2000},{"$f":"IF(Holding!CN266=\"\",\"\",Holding!CN266)","v":2000},{"$f":"IF(Holding!CP266=\"\",\"\",Holding!CP266)","v":2000},{"$f":"IF(Holding!CR266=\"\",\"\",Holding!CR266)","v":2000},{"$f":"IF(Holding!CT266=\"\",\"\",Holding!CT266)","v":2000}]
[null,{"$f":"IF(Holding!$AE$267=\"\",\"\",Holding!$AE$267)","v":""},{"$f":"IF(Holding!$AF$267=\"\",\"\",Holding!$AF$267)","v":"Technical support"},null,"EUR",{"$f":"SUM(G342:CM342)","v":56304},null,null,{"$f":"IF(Holding!AJ267=\"\",\"\",Holding!AJ267)","v":1758},{"$f":"IF(Holding!AL267=\"\",\"\",Holding!AL267)","v":1758},{"$f":"IF(Holding!AN267=\"\",\"\",Holding!AN267)","v":1758},{"$f":"IF(Holding!AP267=\"\",\"\",Holding!AP267)","v":1758},{"$f":"IF(Holding!AR267=\"\",\"\",Holding!AR267)","v":1764},{"$f":"IF(Holding!AT267=\"\",\"\",Holding!AT267)","v":1764},{"$f":"IF(Holding!AV267=\"\",\"\",Holding!AV267)","v":1776},{"$f":"IF(Holding!AX267=\"\",\"\",Holding!AX267)","v":1776},{"$f":"IF(Holding!AZ267=\"\",\"\",Holding!AZ267)","v":1758},{"$f":"IF(Holding!BB267=\"\",\"\",Holding!BB267)","v":1758},{"$f":"IF(Holding!BD267=\"\",\"\",Holding!BD267)","v":1758},{"$f":"IF(Holding!BF267=\"\",\"\",Holding!BF267)","v":1758},{"$f":"IF(Holding!BH267=\"\",\"\",Holding!BH267)","v":1758},{"$f":"IF(Holding!BJ267=\"\",\"\",Holding!BJ267)","v":1758},{"$f":"IF(Holding!BL267=\"\",\"\",Holding!BL267)","v":1758},{"$f":"IF(Holding!BN267=\"\",\"\",Holding!BN267)","v":1758},{"$f":"IF(Holding!BP267=\"\",\"\",Holding!BP267)","v":1758},{"$f":"IF(Holding!BR267=\"\",\"\",Holding!BR267)","v":1758},{"$f":"IF(Holding!BT267=\"\",\"\",Holding!BT267)","v":1758},{"$f":"IF(Holding!BV267=\"\",\"\",Holding!BV267)","v":1758},{"$f":"IF(Holding!BX267=\"\",\"\",Holding!BX267)","v":1758},{"$f":"IF(Holding!BZ267=\"\",\"\",Holding!BZ267)","v":1758},{"$f":"IF(Holding!CB267=\"\",\"\",Holding!CB267)","v":1758},{"$f":"IF(Holding!CD267=\"\",\"\",Holding!CD267)","v":1758},{"$f":"IF(Holding!CF267=\"\",\"\",Holding!CF267)","v":1758},{"$f":"IF(Holding!CH267=\"\",\"\",Holding!CH267)","v":1758},{"$f":"IF(Holding!CJ267=\"\",\"\",Holding!CJ267)","v":1758},{"$f":"IF(Holding!CL267=\"\",\"\",Holding!CL267)","v":1758},{"$f":"IF(Holding!CN267=\"\",\"\",Holding!CN267)","v":1758},{"$f":"IF(Holding!CP267=\"\",\"\",Holding!CP267)","v":1758},{"$f":"IF(Holding!CR267=\"\",\"\",Holding!CR267)","v":1758},{"$f":"IF(Holding!CT267=\"\",\"\",Holding!CT267)","v":1758}]
[null,{"$f":"IF(Holding!$AE$268=\"\",\"\",Holding!$AE$268)","v":"Taxis, trains"},null,null,null,null,null,null,{"$f":"IF(Holding!AJ268=\"\",\"\",Holding!AJ268)","v":0},{"$f":"IF(Holding!AL268=\"\",\"\",Holding!AL268)","v":0},{"$f":"IF(Holding!AN268=\"\",\"\",Holding!AN268)","v":0},{"$f":"IF(Holding!AP268=\"\",\"\",Holding!AP268)","v":0},{"$f":"IF(Holding!AR268=\"\",\"\",Holding!AR268)","v":0},{"$f":"IF(Holding!AT268=\"\",\"\",Holding!AT268)","v":0},{"$f":"IF(Holding!AV268=\"\",\"\",Holding!AV268)","v":0},{"$f":"IF(Holding!AX268=\"\",\"\",Holding!AX268)","v":0},{"$f":"IF(Holding!AZ268=\"\",\"\",Holding!AZ268)","v":0},{"$f":"IF(Holding!BB268=\"\",\"\",Holding!BB268)","v":0},{"$f":"IF(Holding!BD268=\"\",\"\",Holding!BD268)","v":0},{"$f":"IF(Holding!BF268=\"\",\"\",Holding!BF268)","v":0},{"$f":"IF(Holding!BH268=\"\",\"\",Holding!BH268)","v":0},{"$f":"IF(Holding!BJ268=\"\",\"\",Holding!BJ268)","v":0},{"$f":"IF(Holding!BL268=\"\",\"\",Holding!BL268)","v":0},{"$f":"IF(Holding!BN268=\"\",\"\",Holding!BN268)","v":0},{"$f":"IF(Holding!BP268=\"\",\"\",Holding!BP268)","v":0},{"$f":"IF(Holding!BR268=\"\",\"\",Holding!BR268)","v":0},{"$f":"IF(Holding!BT268=\"\",\"\",Holding!BT268)","v":0},{"$f":"IF(Holding!BV268=\"\",\"\",Holding!BV268)","v":0},{"$f":"IF(Holding!BX268=\"\",\"\",Holding!BX268)","v":0},{"$f":"IF(Holding!BZ268=\"\",\"\",Holding!BZ268)","v":0},{"$f":"IF(Holding!CB268=\"\",\"\",Holding!CB268)","v":0},{"$f":"IF(Holding!CD268=\"\",\"\",Holding!CD268)","v":0},{"$f":"IF(Holding!CF268=\"\",\"\",Holding!CF268)","v":0},{"$f":"IF(Holding!CH268=\"\",\"\",Holding!CH268)","v":0},{"$f":"IF(Holding!CJ268=\"\",\"\",Holding!CJ268)","v":0},{"$f":"IF(Holding!CL268=\"\",\"\",Holding!CL268)","v":0},{"$f":"IF(Holding!CN268=\"\",\"\",Holding!CN268)","v":0},{"$f":"IF(Holding!CP268=\"\",\"\",Holding!CP268)","v":0},{"$f":"IF(Holding!CR268=\"\",\"\",Holding!CR268)","v":0},{"$f":"IF(Holding!CT268=\"\",\"\",Holding!CT268)","v":0}]
[null,{"$f":"IF(Holding!$AE$269=\"\",\"\",Holding!$AE$269)","v":""},{"$f":"IF(Holding!$AF$269=\"\",\"\",Holding!$AF$269)","v":"Managers"},null,"EUR",{"$f":"SUM(G344:CM344)","v":24000},null,null,{"$f":"IF(Holding!AJ269=\"\",\"\",Holding!AJ269)","v":750},{"$f":"IF(Holding!AL269=\"\",\"\",Holding!AL269)","v":750},{"$f":"IF(Holding!AN269=\"\",\"\",Holding!AN269)","v":750},{"$f":"IF(Holding!AP269=\"\",\"\",Holding!AP269)","v":750},{"$f":"IF(Holding!AR269=\"\",\"\",Holding!AR269)","v":750},{"$f":"IF(Holding!AT269=\"\",\"\",Holding!AT269)","v":750},{"$f":"IF(Holding!AV269=\"\",\"\",Holding!AV269)","v":750},{"$f":"IF(Holding!AX269=\"\",\"\",Holding!AX269)","v":750},{"$f":"IF(Holding!AZ269=\"\",\"\",Holding!AZ269)","v":750},{"$f":"IF(Holding!BB269=\"\",\"\",Holding!BB269)","v":750},{"$f":"IF(Holding!BD269=\"\",\"\",Holding!BD269)","v":750},{"$f":"IF(Holding!BF269=\"\",\"\",Holding!BF269)","v":750},{"$f":"IF(Holding!BH269=\"\",\"\",Holding!BH269)","v":750},{"$f":"IF(Holding!BJ269=\"\",\"\",Holding!BJ269)","v":750},{"$f":"IF(Holding!BL269=\"\",\"\",Holding!BL269)","v":750},{"$f":"IF(Holding!BN269=\"\",\"\",Holding!BN269)","v":750},{"$f":"IF(Holding!BP269=\"\",\"\",Holding!BP269)","v":750},{"$f":"IF(Holding!BR269=\"\",\"\",Holding!BR269)","v":750},{"$f":"IF(Holding!BT269=\"\",\"\",Holding!BT269)","v":750},{"$f":"IF(Holding!BV269=\"\",\"\",Holding!BV269)","v":750},{"$f":"IF(Holding!BX269=\"\",\"\",Holding!BX269)","v":750},{"$f":"IF(Holding!BZ269=\"\",\"\",Holding!BZ269)","v":750},{"$f":"IF(Holding!CB269=\"\",\"\",Holding!CB269)","v":750},{"$f":"IF(Holding!CD269=\"\",\"\",Holding!CD269)","v":750},{"$f":"IF(Holding!CF269=\"\",\"\",Holding!CF269)","v":750},{"$f":"IF(Holding!CH269=\"\",\"\",Holding!CH269)","v":750},{"$f":"IF(Holding!CJ269=\"\",\"\",Holding!CJ269)","v":750},{"$f":"IF(Holding!CL269=\"\",\"\",Holding!CL269)","v":750},{"$f":"IF(Holding!CN269=\"\",\"\",Holding!CN269)","v":750},{"$f":"IF(Holding!CP269=\"\",\"\",Holding!CP269)","v":750},{"$f":"IF(Holding!CR269=\"\",\"\",Holding!CR269)","v":750},{"$f":"IF(Holding!CT269=\"\",\"\",Holding!CT269)","v":750}]
[null,{"$f":"IF(Holding!$AE$270=\"\",\"\",Holding!$AE$270)","v":""},null,null,null,null,null,null,{"$f":"IF(Holding!AJ270=\"\",\"\",Holding!AJ270)","v":0},{"$f":"IF(Holding!AL270=\"\",\"\",Holding!AL270)","v":""},{"$f":"IF(Holding!AN270=\"\",\"\",Holding!AN270)","v":0},{"$f":"IF(Holding!AP270=\"\",\"\",Holding!AP270)","v":""},{"$f":"IF(Holding!AR270=\"\",\"\",Holding!AR270)","v":0},{"$f":"IF(Holding!AT270=\"\",\"\",Holding!AT270)","v":""},{"$f":"IF(Holding!AV270=\"\",\"\",Holding!AV270)","v":0},{"$f":"IF(Holding!AX270=\"\",\"\",Holding!AX270)","v":""},{"$f":"IF(Holding!AZ270=\"\",\"\",Holding!AZ270)","v":0},{"$f":"IF(Holding!BB270=\"\",\"\",Holding!BB270)","v":""},{"$f":"IF(Holding!BD270=\"\",\"\",Holding!BD270)","v":0},{"$f":"IF(Holding!BF270=\"\",\"\",Holding!BF270)","v":""},{"$f":"IF(Holding!BH270=\"\",\"\",Holding!BH270)","v":0},{"$f":"IF(Holding!BJ270=\"\",\"\",Holding!BJ270)","v":""},{"$f":"IF(Holding!BL270=\"\",\"\",Holding!BL270)","v":0},{"$f":"IF(Holding!BN270=\"\",\"\",Holding!BN270)","v":""},{"$f":"IF(Holding!BP270=\"\",\"\",Holding!BP270)","v":0},{"$f":"IF(Holding!BR270=\"\",\"\",Holding!BR270)","v":""},{"$f":"IF(Holding!BT270=\"\",\"\",Holding!BT270)","v":0},{"$f":"IF(Holding!BV270=\"\",\"\",Holding!BV270)","v":""},{"$f":"IF(Holding!BX270=\"\",\"\",Holding!BX270)","v":0},{"$f":"IF(Holding!BZ270=\"\",\"\",Holding!BZ270)","v":""},{"$f":"IF(Holding!CB270=\"\",\"\",Holding!CB270)","v":""},{"$f":"IF(Holding!CD270=\"\",\"\",Holding!CD270)","v":""},{"$f":"IF(Holding!CF270=\"\",\"\",Holding!CF270)","v":""},{"$f":"IF(Holding!CH270=\"\",\"\",Holding!CH270)","v":""},{"$f":"IF(Holding!CJ270=\"\",\"\",Holding!CJ270)","v":""},{"$f":"IF(Holding!CL270=\"\",\"\",Holding!CL270)","v":""},{"$f":"IF(Holding!CN270=\"\",\"\",Holding!CN270)","v":""},{"$f":"IF(Holding!CP270=\"\",\"\",Holding!CP270)","v":""},{"$f":"IF(Holding!CR270=\"\",\"\",Holding!CR270)","v":""},{"$f":"IF(Holding!CT270=\"\",\"\",Holding!CT270)","v":""}]
[null,{"$f":"IF(Holding!$AE$271=\"\",\"\",Holding!$AE$271)","v":"Sub-total"},null,null,null,{"$f":"SUM(G346:CM346)","v":1634557},{"$f":"SUM(G333:G345)","v":159640},26613,45258,45258,45258,45258,45264,45264,45276,45276,45258,45258,{"$f":"IF(Holding!BD271=\"\",\"\",Holding!BD271)","v":45258},{"$f":"IF(Holding!BF271=\"\",\"\",Holding!BF271)","v":45258},{"$f":"IF(Holding!BH271=\"\",\"\",Holding!BH271)","v":45258},{"$f":"IF(Holding!BJ271=\"\",\"\",Holding!BJ271)","v":45258},{"$f":"IF(Holding!BL271=\"\",\"\",Holding!BL271)","v":45258},{"$f":"IF(Holding!BN271=\"\",\"\",Holding!BN271)","v":45258},{"$f":"IF(Holding!BP271=\"\",\"\",Holding!BP271)","v":45258},{"$f":"IF(Holding!BR271=\"\",\"\",Holding!BR271)","v":45258},{"$f":"IF(Holding!BT271=\"\",\"\",Holding!BT271)","v":45258},{"$f":"IF(Holding!BV271=\"\",\"\",Holding!BV271)","v":45258},{"$f":"IF(Holding!BX271=\"\",\"\",Holding!BX271)","v":45258},{"$f":"IF(Holding!BZ271=\"\",\"\",Holding!BZ271)","v":45258},{"$f":"IF(Holding!CB271=\"\",\"\",Holding!CB271)","v":45258},{"$f":"IF(Holding!CD271=\"\",\"\",Holding!CD271)","v":45258},{"$f":"IF(Holding!CF271=\"\",\"\",Holding!CF271)","v":45258},{"$f":"IF(Holding!CH271=\"\",\"\",Holding!CH271)","v":45258},{"$f":"IF(Holding!CJ271=\"\",\"\",Holding!CJ271)","v":45258},{"$f":"IF(Holding!CL271=\"\",\"\",Holding!CL271)","v":45258},{"$f":"IF(Holding!CN271=\"\",\"\",Holding!CN271)","v":45258},{"$f":"IF(Holding!CP271=\"\",\"\",Holding!CP271)","v":45258},{"$f":"IF(Holding!CR271=\"\",\"\",Holding!CR271)","v":45258},{"$f":"IF(Holding!CT271=\"\",\"\",Holding!CT271)","v":45258}]
[null,{"$f":"IF(Holding!$AE$272=\"\",\"\",Holding!$AE$272)","v":""},null,null,null,null,null,null,{"$f":"IF(Holding!AJ272=\"\",\"\",Holding!AJ272)","v":0},{"$f":"IF(Holding!AL272=\"\",\"\",Holding!AL272)","v":""},{"$f":"IF(Holding!AN272=\"\",\"\",Holding!AN272)","v":0},{"$f":"IF(Holding!AP272=\"\",\"\",Holding!AP272)","v":""},{"$f":"IF(Holding!AR272=\"\",\"\",Holding!AR272)","v":0},{"$f":"IF(Holding!AT272=\"\",\"\",Holding!AT272)","v":""},{"$f":"IF(Holding!AV272=\"\",\"\",Holding!AV272)","v":0},{"$f":"IF(Holding!AX272=\"\",\"\",Holding!AX272)","v":""},{"$f":"IF(Holding!AZ272=\"\",\"\",Holding!AZ272)","v":0},{"$f":"IF(Holding!BB272=\"\",\"\",Holding!BB272)","v":""},{"$f":"IF(Holding!BD272=\"\",\"\",Holding!BD272)","v":0},{"$f":"IF(Holding!BF272=\"\",\"\",Holding!BF272)","v":""},{"$f":"IF(Holding!BH272=\"\",\"\",Holding!BH272)","v":0},{"$f":"IF(Holding!BJ272=\"\",\"\",Holding!BJ272)","v":""},{"$f":"IF(Holding!BL272=\"\",\"\",Holding!BL272)","v":0},{"$f":"IF(Holding!BN272=\"\",\"\",Holding!BN272)","v":""},{"$f":"IF(Holding!BP272=\"\",\"\",Holding!BP272)","v":0},{"$f":"IF(Holding!BR272=\"\",\"\",Holding!BR272)","v":""},{"$f":"IF(Holding!BT272=\"\",\"\",Holding!BT272)","v":0},{"$f":"IF(Holding!BV272=\"\",\"\",Holding!BV272)","v":""},{"$f":"IF(Holding!BX272=\"\",\"\",Holding!BX272)","v":0},{"$f":"IF(Holding!BZ272=\"\",\"\",Holding!BZ272)","v":""},{"$f":"IF(Holding!CB272=\"\",\"\",Holding!CB272)","v":""},{"$f":"IF(Holding!CD272=\"\",\"\",Holding!CD272)","v":""},{"$f":"IF(Holding!CF272=\"\",\"\",Holding!CF272)","v":""},{"$f":"IF(Holding!CH272=\"\",\"\",Holding!CH272)","v":""},{"$f":"IF(Holding!CJ272=\"\",\"\",Holding!CJ272)","v":""},{"$f":"IF(Holding!CL272=\"\",\"\",Holding!CL272)","v":""},{"$f":"IF(Holding!CN272=\"\",\"\",Holding!CN272)","v":""},{"$f":"IF(Holding!CP272=\"\",\"\",Holding!CP272)","v":""},{"$f":"IF(Holding!CR272=\"\",\"\",Holding!CR272)","v":""},{"$f":"IF(Holding!CT272=\"\",\"\",Holding!CT272)","v":""}]
[null,{"$f":"IF(Holding!$AE$273=\"\",\"\",Holding!$AE$273)","v":"PUBLIC RELATIONS EXPENSES"},null,null,null,null,null,null,{"$f":"IF(Holding!AJ273=\"\",\"\",Holding!AJ273)","v":""},{"$f":"IF(Holding!AL273=\"\",\"\",Holding!AL273)","v":""},{"$f":"IF(Holding!AN273=\"\",\"\",Holding!AN273)","v":""},{"$f":"IF(Holding!AP273=\"\",\"\",Holding!AP273)","v":""},{"$f":"IF(Holding!AR273=\"\",\"\",Holding!AR273)","v":""},{"$f":"IF(Holding!AT273=\"\",\"\",Holding!AT273)","v":""},{"$f":"IF(Holding!AV273=\"\",\"\",Holding!AV273)","v":""},{"$f":"IF(Holding!AX273=\"\",\"\",Holding!AX273)","v":""},{"$f":"IF(Holding!AZ273=\"\",\"\",Holding!AZ273)","v":""},{"$f":"IF(Holding!BB273=\"\",\"\",Holding!BB273)","v":""},{"$f":"IF(Holding!BD273=\"\",\"\",Holding!BD273)","v":""},{"$f":"IF(Holding!BF273=\"\",\"\",Holding!BF273)","v":""},{"$f":"IF(Holding!BH273=\"\",\"\",Holding!BH273)","v":""},{"$f":"IF(Holding!BJ273=\"\",\"\",Holding!BJ273)","v":""},{"$f":"IF(Holding!BL273=\"\",\"\",Holding!BL273)","v":""},{"$f":"IF(Holding!BN273=\"\",\"\",Holding!BN273)","v":""},{"$f":"IF(Holding!BP273=\"\",\"\",Holding!BP273)","v":""},{"$f":"IF(Holding!BR273=\"\",\"\",Holding!BR273)","v":""},{"$f":"IF(Holding!BT273=\"\",\"\",Holding!BT273)","v":""},{"$f":"IF(Holding!BV273=\"\",\"\",Holding!BV273)","v":""},{"$f":"IF(Holding!BX273=\"\",\"\",Holding!BX273)","v":""},{"$f":"IF(Holding!BZ273=\"\",\"\",Holding!BZ273)","v":""},{"$f":"IF(Holding!CB273=\"\",\"\",Holding!CB273)","v":""},{"$f":"IF(Holding!CD273=\"\",\"\",Holding!CD273)","v":""},{"$f":"IF(Holding!CF273=\"\",\"\",Holding!CF273)","v":""},{"$f":"IF(Holding!CH273=\"\",\"\",Holding!CH273)","v":""},{"$f":"IF(Holding!CJ273=\"\",\"\",Holding!CJ273)","v":""},{"$f":"IF(Holding!CL273=\"\",\"\",Holding!CL273)","v":""},{"$f":"IF(Holding!CN273=\"\",\"\",Holding!CN273)","v":""},{"$f":"IF(Holding!CP273=\"\",\"\",Holding!CP273)","v":""},{"$f":"IF(Holding!CR273=\"\",\"\",Holding!CR273)","v":""},{"$f":"IF(Holding!CT273=\"\",\"\",Holding!CT273)","v":""}]
[null,{"$f":"IF(Holding!$AE$274=\"\",\"\",Holding!$AE$274)","v":""},{"$f":"IF(Holding!$AF$274=\"\",\"\",Holding!$AF$274)","v":"CEO"},{"$f":"IF(Holding!$AG$274=\"\",\"\",Holding!$AG$274)","v":"France"},"EUR",{"$f":"SUM(G349:CM349)","v":57600},null,null,{"$f":"IF(Holding!AJ274=\"\",\"\",Holding!AJ274)","v":1800},{"$f":"IF(Holding!AL274=\"\",\"\",Holding!AL274)","v":1800},{"$f":"IF(Holding!AN274=\"\",\"\",Holding!AN274)","v":1800},{"$f":"IF(Holding!AP274=\"\",\"\",Holding!AP274)","v":1800},{"$f":"IF(Holding!AR274=\"\",\"\",Holding!AR274)","v":1800},{"$f":"IF(Holding!AT274=\"\",\"\",Holding!AT274)","v":1800},{"$f":"IF(Holding!AV274=\"\",\"\",Holding!AV274)","v":1800},{"$f":"IF(Holding!AX274=\"\",\"\",Holding!AX274)","v":1800},{"$f":"IF(Holding!AZ274=\"\",\"\",Holding!AZ274)","v":1800},{"$f":"IF(Holding!BB274=\"\",\"\",Holding!BB274)","v":1800},{"$f":"IF(Holding!BD274=\"\",\"\",Holding!BD274)","v":1800},{"$f":"IF(Holding!BF274=\"\",\"\",Holding!BF274)","v":1800},{"$f":"IF(Holding!BH274=\"\",\"\",Holding!BH274)","v":1800},{"$f":"IF(Holding!BJ274=\"\",\"\",Holding!BJ274)","v":1800},{"$f":"IF(Holding!BL274=\"\",\"\",Holding!BL274)","v":1800},{"$f":"IF(Holding!BN274=\"\",\"\",Holding!BN274)","v":1800},{"$f":"IF(Holding!BP274=\"\",\"\",Holding!BP274)","v":1800},{"$f":"IF(Holding!BR274=\"\",\"\",Holding!BR274)","v":1800},{"$f":"IF(Holding!BT274=\"\",\"\",Holding!BT274)","v":1800},{"$f":"IF(Holding!BV274=\"\",\"\",Holding!BV274)","v":1800},{"$f":"IF(Holding!BX274=\"\",\"\",Holding!BX274)","v":1800},{"$f":"IF(Holding!BZ274=\"\",\"\",Holding!BZ274)","v":1800},{"$f":"IF(Holding!CB274=\"\",\"\",Holding!CB274)","v":1800},{"$f":"IF(Holding!CD274=\"\",\"\",Holding!CD274)","v":1800},{"$f":"IF(Holding!CF274=\"\",\"\",Holding!CF274)","v":1800},{"$f":"IF(Holding!CH274=\"\",\"\",Holding!CH274)","v":1800},{"$f":"IF(Holding!CJ274=\"\",\"\",Holding!CJ274)","v":1800},{"$f":"IF(Holding!CL274=\"\",\"\",Holding!CL274)","v":1800},{"$f":"IF(Holding!CN274=\"\",\"\",Holding!CN274)","v":1800},{"$f":"IF(Holding!CP274=\"\",\"\",Holding!CP274)","v":1800},{"$f":"IF(Holding!CR274=\"\",\"\",Holding!CR274)","v":1800},{"$f":"IF(Holding!CT274=\"\",\"\",Holding!CT274)","v":1800}]
[null,{"$f":"IF(Holding!$AE$275=\"\",\"\",Holding!$AE$275)","v":""},{"$f":"IF(Holding!$AF$275=\"\",\"\",Holding!$AF$275)","v":"CEO"},{"$f":"IF(Holding!$AG$275=\"\",\"\",Holding!$AG$275)","v":"Sénégal"},"EUR",19200,null,null,{"$f":"IF(Holding!AJ275=\"\",\"\",Holding!AJ275)","v":600},{"$f":"IF(Holding!AL275=\"\",\"\",Holding!AL275)","v":600},{"$f":"IF(Holding!AN275=\"\",\"\",Holding!AN275)","v":600},{"$f":"IF(Holding!AP275=\"\",\"\",Holding!AP275)","v":600},{"$f":"IF(Holding!AR275=\"\",\"\",Holding!AR275)","v":600},{"$f":"IF(Holding!AT275=\"\",\"\",Holding!AT275)","v":600},{"$f":"IF(Holding!AV275=\"\",\"\",Holding!AV275)","v":600},{"$f":"IF(Holding!AX275=\"\",\"\",Holding!AX275)","v":600},{"$f":"IF(Holding!AZ275=\"\",\"\",Holding!AZ275)","v":600},{"$f":"IF(Holding!BB275=\"\",\"\",Holding!BB275)","v":600},{"$f":"IF(Holding!BD275=\"\",\"\",Holding!BD275)","v":600},{"$f":"IF(Holding!BF275=\"\",\"\",Holding!BF275)","v":600},{"$f":"IF(Holding!BH275=\"\",\"\",Holding!BH275)","v":600},{"$f":"IF(Holding!BJ275=\"\",\"\",Holding!BJ275)","v":600},{"$f":"IF(Holding!BL275=\"\",\"\",Holding!BL275)","v":600},{"$f":"IF(Holding!BN275=\"\",\"\",Holding!BN275)","v":600},{"$f":"IF(Holding!BP275=\"\",\"\",Holding!BP275)","v":600},{"$f":"IF(Holding!BR275=\"\",\"\",Holding!BR275)","v":600},{"$f":"IF(Holding!BT275=\"\",\"\",Holding!BT275)","v":600},{"$f":"IF(Holding!BV275=\"\",\"\",Holding!BV275)","v":600},{"$f":"IF(Holding!BX275=\"\",\"\",Holding!BX275)","v":600},{"$f":"IF(Holding!BZ275=\"\",\"\",Holding!BZ275)","v":600},{"$f":"IF(Holding!CB275=\"\",\"\",Holding!CB275)","v":600},{"$f":"IF(Holding!CD275=\"\",\"\",Holding!CD275)","v":600},{"$f":"IF(Holding!CF275=\"\",\"\",Holding!CF275)","v":600},{"$f":"IF(Holding!CH275=\"\",\"\",Holding!CH275)","v":600},{"$f":"IF(Holding!CJ275=\"\",\"\",Holding!CJ275)","v":600},{"$f":"IF(Holding!CL275=\"\",\"\",Holding!CL275)","v":600},{"$f":"IF(Holding!CN275=\"\",\"\",Holding!CN275)","v":600},{"$f":"IF(Holding!CP275=\"\",\"\",Holding!CP275)","v":600},{"$f":"IF(Holding!CR275=\"\",\"\",Holding!CR275)","v":600},{"$f":"IF(Holding!CT275=\"\",\"\",Holding!CT275)","v":600}]
[null,{"$f":"IF(Holding!$AE$276=\"\",\"\",Holding!$AE$276)","v":""},{"$f":"IF(Holding!$AF$276=\"\",\"\",Holding!$AF$276)","v":"General Manager"},{"$f":"IF(Holding!$AG$276=\"\",\"\",Holding!$AG$276)","v":"France"},"EUR",57600,null,null,{"$f":"IF(Holding!AJ276=\"\",\"\",Holding!AJ276)","v":1800},{"$f":"IF(Holding!AL276=\"\",\"\",Holding!AL276)","v":1800},{"$f":"IF(Holding!AN276=\"\",\"\",Holding!AN276)","v":1800},{"$f":"IF(Holding!AP276=\"\",\"\",Holding!AP276)","v":1800},{"$f":"IF(Holding!AR276=\"\",\"\",Holding!AR276)","v":1800},{"$f":"IF(Holding!AT276=\"\",\"\",Holding!AT276)","v":1800},{"$f":"IF(Holding!AV276=\"\",\"\",Holding!AV276)","v":1800},{"$f":"IF(Holding!AX276=\"\",\"\",Holding!AX276)","v":1800},{"$f":"IF(Holding!AZ276=\"\",\"\",Holding!AZ276)","v":1800},{"$f":"IF(Holding!BB276=\"\",\"\",Holding!BB276)","v":1800},{"$f":"IF(Holding!BD276=\"\",\"\",Holding!BD276)","v":1800},{"$f":"IF(Holding!BF276=\"\",\"\",Holding!BF276)","v":1800},{"$f":"IF(Holding!BH276=\"\",\"\",Holding!BH276)","v":1800},{"$f":"IF(Holding!BJ276=\"\",\"\",Holding!BJ276)","v":1800},{"$f":"IF(Holding!BL276=\"\",\"\",Holding!BL276)","v":1800},{"$f":"IF(Holding!BN276=\"\",\"\",Holding!BN276)","v":1800},{"$f":"IF(Holding!BP276=\"\",\"\",Holding!BP276)","v":1800},{"$f":"IF(Holding!BR276=\"\",\"\",Holding!BR276)","v":1800},{"$f":"IF(Holding!BT276=\"\",\"\",Holding!BT276)","v":1800},{"$f":"IF(Holding!BV276=\"\",\"\",Holding!BV276)","v":1800},{"$f":"IF(Holding!BX276=\"\",\"\",Holding!BX276)","v":1800},{"$f":"IF(Holding!BZ276=\"\",\"\",Holding!BZ276)","v":1800},{"$f":"IF(Holding!CB276=\"\",\"\",Holding!CB276)","v":1800},{"$f":"IF(Holding!CD276=\"\",\"\",Holding!CD276)","v":1800},{"$f":"IF(Holding!CF276=\"\",\"\",Holding!CF276)","v":1800},{"$f":"IF(Holding!CH276=\"\",\"\",Holding!CH276)","v":1800},{"$f":"IF(Holding!CJ276=\"\",\"\",Holding!CJ276)","v":1800},{"$f":"IF(Holding!CL276=\"\",\"\",Holding!CL276)","v":1800},{"$f":"IF(Holding!CN276=\"\",\"\",Holding!CN276)","v":1800},{"$f":"IF(Holding!CP276=\"\",\"\",Holding!CP276)","v":1800},{"$f":"IF(Holding!CR276=\"\",\"\",Holding!CR276)","v":1800},{"$f":"IF(Holding!CT276=\"\",\"\",Holding!CT276)","v":1800}]
[null,{"$f":"IF(Holding!$AE$277=\"\",\"\",Holding!$AE$277)","v":""},{"$f":"IF(Holding!$AF$277=\"\",\"\",Holding!$AF$277)","v":"CFO"},{"$f":"IF(Holding!$AG$277=\"\",\"\",Holding!$AG$277)","v":"France"},"EUR",57600,null,null,{"$f":"IF(Holding!AJ277=\"\",\"\",Holding!AJ277)","v":1800},{"$f":"IF(Holding!AL277=\"\",\"\",Holding!AL277)","v":1800},{"$f":"IF(Holding!AN277=\"\",\"\",Holding!AN277)","v":1800},{"$f":"IF(Holding!AP277=\"\",\"\",Holding!AP277)","v":1800},{"$f":"IF(Holding!AR277=\"\",\"\",Holding!AR277)","v":1800},{"$f":"IF(Holding!AT277=\"\",\"\",Holding!AT277)","v":1800},{"$f":"IF(Holding!AV277=\"\",\"\",Holding!AV277)","v":1800},{"$f":"IF(Holding!AX277=\"\",\"\",Holding!AX277)","v":1800},{"$f":"IF(Holding!AZ277=\"\",\"\",Holding!AZ277)","v":1800},{"$f":"IF(Holding!BB277=\"\",\"\",Holding!BB277)","v":1800},{"$f":"IF(Holding!BD277=\"\",\"\",Holding!BD277)","v":1800},{"$f":"IF(Holding!BF277=\"\",\"\",Holding!BF277)","v":1800},{"$f":"IF(Holding!BH277=\"\",\"\",Holding!BH277)","v":1800},{"$f":"IF(Holding!BJ277=\"\",\"\",Holding!BJ277)","v":1800},{"$f":"IF(Holding!BL277=\"\",\"\",Holding!BL277)","v":1800},{"$f":"IF(Holding!BN277=\"\",\"\",Holding!BN277)","v":1800},{"$f":"IF(Holding!BP277=\"\",\"\",Holding!BP277)","v":1800},{"$f":"IF(Holding!BR277=\"\",\"\",Holding!BR277)","v":1800},{"$f":"IF(Holding!BT277=\"\",\"\",Holding!BT277)","v":1800},{"$f":"IF(Holding!BV277=\"\",\"\",Holding!BV277)","v":1800},{"$f":"IF(Holding!BX277=\"\",\"\",Holding!BX277)","v":1800},{"$f":"IF(Holding!BZ277=\"\",\"\",Holding!BZ277)","v":1800},{"$f":"IF(Holding!CB277=\"\",\"\",Holding!CB277)","v":1800},{"$f":"IF(Holding!CD277=\"\",\"\",Holding!CD277)","v":1800},{"$f":"IF(Holding!CF277=\"\",\"\",Holding!CF277)","v":1800},{"$f":"IF(Holding!CH277=\"\",\"\",Holding!CH277)","v":1800},{"$f":"IF(Holding!CJ277=\"\",\"\",Holding!CJ277)","v":1800},{"$f":"IF(Holding!CL277=\"\",\"\",Holding!CL277)","v":1800},{"$f":"IF(Holding!CN277=\"\",\"\",Holding!CN277)","v":1800},{"$f":"IF(Holding!CP277=\"\",\"\",Holding!CP277)","v":1800},{"$f":"IF(Holding!CR277=\"\",\"\",Holding!CR277)","v":1800},{"$f":"IF(Holding!CT277=\"\",\"\",Holding!CT277)","v":1800}]
[null,{"$f":"IF(Holding!$AE$278=\"\",\"\",Holding!$AE$278)","v":""},{"$f":"IF(Holding!$AF$278=\"\",\"\",Holding!$AF$278)","v":"CFO"},{"$f":"IF(Holding!$AG$278=\"\",\"\",Holding!$AG$278)","v":"Sénégal"},"EUR",19200,null,null,{"$f":"IF(Holding!AJ278=\"\",\"\",Holding!AJ278)","v":600},{"$f":"IF(Holding!AL278=\"\",\"\",Holding!AL278)","v":600},{"$f":"IF(Holding!AN278=\"\",\"\",Holding!AN278)","v":600},{"$f":"IF(Holding!AP278=\"\",\"\",Holding!AP278)","v":600},{"$f":"IF(Holding!AR278=\"\",\"\",Holding!AR278)","v":600},{"$f":"IF(Holding!AT278=\"\",\"\",Holding!AT278)","v":600},{"$f":"IF(Holding!AV278=\"\",\"\",Holding!AV278)","v":600},{"$f":"IF(Holding!AX278=\"\",\"\",Holding!AX278)","v":600},{"$f":"IF(Holding!AZ278=\"\",\"\",Holding!AZ278)","v":600},{"$f":"IF(Holding!BB278=\"\",\"\",Holding!BB278)","v":600},{"$f":"IF(Holding!BD278=\"\",\"\",Holding!BD278)","v":600},{"$f":"IF(Holding!BF278=\"\",\"\",Holding!BF278)","v":600},{"$f":"IF(Holding!BH278=\"\",\"\",Holding!BH278)","v":600},{"$f":"IF(Holding!BJ278=\"\",\"\",Holding!BJ278)","v":600},{"$f":"IF(Holding!BL278=\"\",\"\",Holding!BL278)","v":600},{"$f":"IF(Holding!BN278=\"\",\"\",Holding!BN278)","v":600},{"$f":"IF(Holding!BP278=\"\",\"\",Holding!BP278)","v":600},{"$f":"IF(Holding!BR278=\"\",\"\",Holding!BR278)","v":600},{"$f":"IF(Holding!BT278=\"\",\"\",Holding!BT278)","v":600},{"$f":"IF(Holding!BV278=\"\",\"\",Holding!BV278)","v":600},{"$f":"IF(Holding!BX278=\"\",\"\",Holding!BX278)","v":600},{"$f":"IF(Holding!BZ278=\"\",\"\",Holding!BZ278)","v":600},{"$f":"IF(Holding!CB278=\"\",\"\",Holding!CB278)","v":600},{"$f":"IF(Holding!CD278=\"\",\"\",Holding!CD278)","v":600},{"$f":"IF(Holding!CF278=\"\",\"\",Holding!CF278)","v":600},{"$f":"IF(Holding!CH278=\"\",\"\",Holding!CH278)","v":600},{"$f":"IF(Holding!CJ278=\"\",\"\",Holding!CJ278)","v":600},{"$f":"IF(Holding!CL278=\"\",\"\",Holding!CL278)","v":600},{"$f":"IF(Holding!CN278=\"\",\"\",Holding!CN278)","v":600},{"$f":"IF(Holding!CP278=\"\",\"\",Holding!CP278)","v":600},{"$f":"IF(Holding!CR278=\"\",\"\",Holding!CR278)","v":600},{"$f":"IF(Holding!CT278=\"\",\"\",Holding!CT278)","v":600}]
[null,{"$f":"IF(Holding!$AE$279=\"\",\"\",Holding!$AE$279)","v":""},{"$f":"IF(Holding!$AF$279=\"\",\"\",Holding!$AF$279)","v":"Other relationship expenses"},{"$f":"IF(Holding!$AG$279=\"\",\"\",Holding!$AG$279)","v":"France"},"EUR",57600,null,null,{"$f":"IF(Holding!AJ279=\"\",\"\",Holding!AJ279)","v":1800},{"$f":"IF(Holding!AL279=\"\",\"\",Holding!AL279)","v":1800},{"$f":"IF(Holding!AN279=\"\",\"\",Holding!AN279)","v":1800},{"$f":"IF(Holding!AP279=\"\",\"\",Holding!AP279)","v":1800},{"$f":"IF(Holding!AR279=\"\",\"\",Holding!AR279)","v":1800},{"$f":"IF(Holding!AT279=\"\",\"\",Holding!AT279)","v":1800},{"$f":"IF(Holding!AV279=\"\",\"\",Holding!AV279)","v":1800},{"$f":"IF(Holding!AX279=\"\",\"\",Holding!AX279)","v":1800},{"$f":"IF(Holding!AZ279=\"\",\"\",Holding!AZ279)","v":1800},{"$f":"IF(Holding!BB279=\"\",\"\",Holding!BB279)","v":1800},{"$f":"IF(Holding!BD279=\"\",\"\",Holding!BD279)","v":1800},{"$f":"IF(Holding!BF279=\"\",\"\",Holding!BF279)","v":1800},{"$f":"IF(Holding!BH279=\"\",\"\",Holding!BH279)","v":1800},{"$f":"IF(Holding!BJ279=\"\",\"\",Holding!BJ279)","v":1800},{"$f":"IF(Holding!BL279=\"\",\"\",Holding!BL279)","v":1800},{"$f":"IF(Holding!BN279=\"\",\"\",Holding!BN279)","v":1800},{"$f":"IF(Holding!BP279=\"\",\"\",Holding!BP279)","v":1800},{"$f":"IF(Holding!BR279=\"\",\"\",Holding!BR279)","v":1800},{"$f":"IF(Holding!BT279=\"\",\"\",Holding!BT279)","v":1800},{"$f":"IF(Holding!BV279=\"\",\"\",Holding!BV279)","v":1800},{"$f":"IF(Holding!BX279=\"\",\"\",Holding!BX279)","v":1800},{"$f":"IF(Holding!BZ279=\"\",\"\",Holding!BZ279)","v":1800},{"$f":"IF(Holding!CB279=\"\",\"\",Holding!CB279)","v":1800},{"$f":"IF(Holding!CD279=\"\",\"\",Holding!CD279)","v":1800},{"$f":"IF(Holding!CF279=\"\",\"\",Holding!CF279)","v":1800},{"$f":"IF(Holding!CH279=\"\",\"\",Holding!CH279)","v":1800},{"$f":"IF(Holding!CJ279=\"\",\"\",Holding!CJ279)","v":1800},{"$f":"IF(Holding!CL279=\"\",\"\",Holding!CL279)","v":1800},{"$f":"IF(Holding!CN279=\"\",\"\",Holding!CN279)","v":1800},{"$f":"IF(Holding!CP279=\"\",\"\",Holding!CP279)","v":1800},{"$f":"IF(Holding!CR279=\"\",\"\",Holding!CR279)","v":1800},{"$f":"IF(Holding!CT279=\"\",\"\",Holding!CT279)","v":1800}]
[null,{"$f":"IF(Holding!$AE$280=\"\",\"\",Holding!$AE$280)","v":""},{"$f":"IF(Holding!$AF$280=\"\",\"\",Holding!$AF$280)","v":"2 houses in Senegal (Dakar & SL)"},{"$f":"IF(Holding!$AG$280=\"\",\"\",Holding!$AG$280)","v":"DK / SL"},"FCFA",288000,null,null,{"$f":"IF(Holding!AJ280=\"\",\"\",Holding!AJ280)","v":9000},{"$f":"IF(Holding!AL280=\"\",\"\",Holding!AL280)","v":9000},{"$f":"IF(Holding!AN280=\"\",\"\",Holding!AN280)","v":9000},{"$f":"IF(Holding!AP280=\"\",\"\",Holding!AP280)","v":9000},{"$f":"IF(Holding!AR280=\"\",\"\",Holding!AR280)","v":9000},{"$f":"IF(Holding!AT280=\"\",\"\",Holding!AT280)","v":9000},{"$f":"IF(Holding!AV280=\"\",\"\",Holding!AV280)","v":9000},{"$f":"IF(Holding!AX280=\"\",\"\",Holding!AX280)","v":9000},{"$f":"IF(Holding!AZ280=\"\",\"\",Holding!AZ280)","v":9000},{"$f":"IF(Holding!BB280=\"\",\"\",Holding!BB280)","v":9000},{"$f":"IF(Holding!BD280=\"\",\"\",Holding!BD280)","v":9000},{"$f":"IF(Holding!BF280=\"\",\"\",Holding!BF280)","v":9000},{"$f":"IF(Holding!BH280=\"\",\"\",Holding!BH280)","v":9000},{"$f":"IF(Holding!BJ280=\"\",\"\",Holding!BJ280)","v":9000},{"$f":"IF(Holding!BL280=\"\",\"\",Holding!BL280)","v":9000},{"$f":"IF(Holding!BN280=\"\",\"\",Holding!BN280)","v":9000},{"$f":"IF(Holding!BP280=\"\",\"\",Holding!BP280)","v":9000},{"$f":"IF(Holding!BR280=\"\",\"\",Holding!BR280)","v":9000},{"$f":"IF(Holding!BT280=\"\",\"\",Holding!BT280)","v":9000},{"$f":"IF(Holding!BV280=\"\",\"\",Holding!BV280)","v":9000},{"$f":"IF(Holding!BX280=\"\",\"\",Holding!BX280)","v":9000},{"$f":"IF(Holding!BZ280=\"\",\"\",Holding!BZ280)","v":9000},{"$f":"IF(Holding!CB280=\"\",\"\",Holding!CB280)","v":9000},{"$f":"IF(Holding!CD280=\"\",\"\",Holding!CD280)","v":9000},{"$f":"IF(Holding!CF280=\"\",\"\",Holding!CF280)","v":9000},{"$f":"IF(Holding!CH280=\"\",\"\",Holding!CH280)","v":9000},{"$f":"IF(Holding!CJ280=\"\",\"\",Holding!CJ280)","v":9000},{"$f":"IF(Holding!CL280=\"\",\"\",Holding!CL280)","v":9000},{"$f":"IF(Holding!CN280=\"\",\"\",Holding!CN280)","v":9000},{"$f":"IF(Holding!CP280=\"\",\"\",Holding!CP280)","v":9000},{"$f":"IF(Holding!CR280=\"\",\"\",Holding!CR280)","v":9000},{"$f":"IF(Holding!CT280=\"\",\"\",Holding!CT280)","v":9000}]
[null,{"$f":"IF(Holding!$AE$281=\"\",\"\",Holding!$AE$281)","v":""},null,null,null,null,null,null,{"$f":"IF(Holding!AJ281=\"\",\"\",Holding!AJ281)","v":0},{"$f":"IF(Holding!AL281=\"\",\"\",Holding!AL281)","v":""},{"$f":"IF(Holding!AN281=\"\",\"\",Holding!AN281)","v":0},{"$f":"IF(Holding!AP281=\"\",\"\",Holding!AP281)","v":""},{"$f":"IF(Holding!AR281=\"\",\"\",Holding!AR281)","v":0},{"$f":"IF(Holding!AT281=\"\",\"\",Holding!AT281)","v":""},{"$f":"IF(Holding!AV281=\"\",\"\",Holding!AV281)","v":0},{"$f":"IF(Holding!AX281=\"\",\"\",Holding!AX281)","v":""},{"$f":"IF(Holding!AZ281=\"\",\"\",Holding!AZ281)","v":0},{"$f":"IF(Holding!BB281=\"\",\"\",Holding!BB281)","v":""},{"$f":"IF(Holding!BD281=\"\",\"\",Holding!BD281)","v":0},{"$f":"IF(Holding!BF281=\"\",\"\",Holding!BF281)","v":""},{"$f":"IF(Holding!BH281=\"\",\"\",Holding!BH281)","v":0},{"$f":"IF(Holding!BJ281=\"\",\"\",Holding!BJ281)","v":""},{"$f":"IF(Holding!BL281=\"\",\"\",Holding!BL281)","v":0},{"$f":"IF(Holding!BN281=\"\",\"\",Holding!BN281)","v":""},{"$f":"IF(Holding!BP281=\"\",\"\",Holding!BP281)","v":0},{"$f":"IF(Holding!BR281=\"\",\"\",Holding!BR281)","v":""},{"$f":"IF(Holding!BT281=\"\",\"\",Holding!BT281)","v":0},{"$f":"IF(Holding!BV281=\"\",\"\",Holding!BV281)","v":""},{"$f":"IF(Holding!BX281=\"\",\"\",Holding!BX281)","v":0},{"$f":"IF(Holding!BZ281=\"\",\"\",Holding!BZ281)","v":""},{"$f":"IF(Holding!CB281=\"\",\"\",Holding!CB281)","v":""},{"$f":"IF(Holding!CD281=\"\",\"\",Holding!CD281)","v":""},{"$f":"IF(Holding!CF281=\"\",\"\",Holding!CF281)","v":""},{"$f":"IF(Holding!CH281=\"\",\"\",Holding!CH281)","v":""},{"$f":"IF(Holding!CJ281=\"\",\"\",Holding!CJ281)","v":""},{"$f":"IF(Holding!CL281=\"\",\"\",Holding!CL281)","v":""},{"$f":"IF(Holding!CN281=\"\",\"\",Holding!CN281)","v":""},{"$f":"IF(Holding!CP281=\"\",\"\",Holding!CP281)","v":""},{"$f":"IF(Holding!CR281=\"\",\"\",Holding!CR281)","v":""},{"$f":"IF(Holding!CT281=\"\",\"\",Holding!CT281)","v":""}]
[null,{"$f":"IF(Holding!$AE$282=\"\",\"\",Holding!$AE$282)","v":"Sub-total"},null,null,null,{"$f":"SUM(G357:CM357)","v":556800},{"$f":"SUM(G349:G356)","v":0},0,17400,17400,17400,17400,17400,17400,17400,17400,17400,17400,{"$f":"IF(Holding!BD282=\"\",\"\",Holding!BD282)","v":17400},{"$f":"IF(Holding!BF282=\"\",\"\",Holding!BF282)","v":17400},{"$f":"IF(Holding!BH282=\"\",\"\",Holding!BH282)","v":17400},{"$f":"IF(Holding!BJ282=\"\",\"\",Holding!BJ282)","v":17400},{"$f":"IF(Holding!BL282=\"\",\"\",Holding!BL282)","v":17400},{"$f":"IF(Holding!BN282=\"\",\"\",Holding!BN282)","v":17400},{"$f":"IF(Holding!BP282=\"\",\"\",Holding!BP282)","v":17400},{"$f":"IF(Holding!BR282=\"\",\"\",Holding!BR282)","v":17400},{"$f":"IF(Holding!BT282=\"\",\"\",Holding!BT282)","v":17400},{"$f":"IF(Holding!BV282=\"\",\"\",Holding!BV282)","v":17400},{"$f":"IF(Holding!BX282=\"\",\"\",Holding!BX282)","v":17400},{"$f":"IF(Holding!BZ282=\"\",\"\",Holding!BZ282)","v":17400},{"$f":"IF(Holding!CB282=\"\",\"\",Holding!CB282)","v":17400},{"$f":"IF(Holding!CD282=\"\",\"\",Holding!CD282)","v":17400},{"$f":"IF(Holding!CF282=\"\",\"\",Holding!CF282)","v":17400},{"$f":"IF(Holding!CH282=\"\",\"\",Holding!CH282)","v":17400},{"$f":"IF(Holding!CJ282=\"\",\"\",Holding!CJ282)","v":17400},{"$f":"IF(Holding!CL282=\"\",\"\",Holding!CL282)","v":17400},{"$f":"IF(Holding!CN282=\"\",\"\",Holding!CN282)","v":17400},{"$f":"IF(Holding!CP282=\"\",\"\",Holding!CP282)","v":17400},{"$f":"IF(Holding!CR282=\"\",\"\",Holding!CR282)","v":17400},{"$f":"IF(Holding!CT282=\"\",\"\",Holding!CT282)","v":17400}]
[null,{"$f":"IF(Holding!$AE$283=\"\",\"\",Holding!$AE$283)","v":""},null,null,null,null,null,null,{"$f":"IF(Holding!AJ283=\"\",\"\",Holding!AJ283)","v":""},{"$f":"IF(Holding!AL283=\"\",\"\",Holding!AL283)","v":""},{"$f":"IF(Holding!AN283=\"\",\"\",Holding!AN283)","v":""},{"$f":"IF(Holding!AP283=\"\",\"\",Holding!AP283)","v":""},{"$f":"IF(Holding!AR283=\"\",\"\",Holding!AR283)","v":""},{"$f":"IF(Holding!AT283=\"\",\"\",Holding!AT283)","v":""},{"$f":"IF(Holding!AV283=\"\",\"\",Holding!AV283)","v":""},{"$f":"IF(Holding!AX283=\"\",\"\",Holding!AX283)","v":""},{"$f":"IF(Holding!AZ283=\"\",\"\",Holding!AZ283)","v":""},{"$f":"IF(Holding!BB283=\"\",\"\",Holding!BB283)","v":""},{"$f":"IF(Holding!BD283=\"\",\"\",Holding!BD283)","v":""},{"$f":"IF(Holding!BF283=\"\",\"\",Holding!BF283)","v":""},{"$f":"IF(Holding!BH283=\"\",\"\",Holding!BH283)","v":""},{"$f":"IF(Holding!BJ283=\"\",\"\",Holding!BJ283)","v":""},{"$f":"IF(Holding!BL283=\"\",\"\",Holding!BL283)","v":""},{"$f":"IF(Holding!BN283=\"\",\"\",Holding!BN283)","v":""},{"$f":"IF(Holding!BP283=\"\",\"\",Holding!BP283)","v":""},{"$f":"IF(Holding!BR283=\"\",\"\",Holding!BR283)","v":""},{"$f":"IF(Holding!BT283=\"\",\"\",Holding!BT283)","v":""},{"$f":"IF(Holding!BV283=\"\",\"\",Holding!BV283)","v":""},{"$f":"IF(Holding!BX283=\"\",\"\",Holding!BX283)","v":""},{"$f":"IF(Holding!BZ283=\"\",\"\",Holding!BZ283)","v":""},{"$f":"IF(Holding!CB283=\"\",\"\",Holding!CB283)","v":""},{"$f":"IF(Holding!CD283=\"\",\"\",Holding!CD283)","v":""},{"$f":"IF(Holding!CF283=\"\",\"\",Holding!CF283)","v":""},{"$f":"IF(Holding!CH283=\"\",\"\",Holding!CH283)","v":""},{"$f":"IF(Holding!CJ283=\"\",\"\",Holding!CJ283)","v":""},{"$f":"IF(Holding!CL283=\"\",\"\",Holding!CL283)","v":""},{"$f":"IF(Holding!CN283=\"\",\"\",Holding!CN283)","v":""},{"$f":"IF(Holding!CP283=\"\",\"\",Holding!CP283)","v":""},{"$f":"IF(Holding!CR283=\"\",\"\",Holding!CR283)","v":""},{"$f":"IF(Holding!CT283=\"\",\"\",Holding!CT283)","v":""}]
[null,{"$f":"IF(Holding!$AE$284=\"\",\"\",Holding!$AE$284)","v":"Total Management"},null,null,null,{"$f":"SUM(G359:CM359)","v":6573318},{"$f":"+G318+G329+G346+G357","v":982601.00000000012},249613,153158,153158,149408,149408,157914,157914,162176,162176,170658,170658,{"$f":"IF(Holding!BD284=\"\",\"\",Holding!BD284)","v":170658},{"$f":"IF(Holding!BF284=\"\",\"\",Holding!BF284)","v":170658},{"$f":"IF(Holding!BH284=\"\",\"\",Holding!BH284)","v":170658},{"$f":"IF(Holding!BJ284=\"\",\"\",Holding!BJ284)","v":170658},{"$f":"IF(Holding!BL284=\"\",\"\",Holding!BL284)","v":170658},{"$f":"IF(Holding!BN284=\"\",\"\",Holding!BN284)","v":170658},{"$f":"IF(Holding!BP284=\"\",\"\",Holding!BP284)","v":170658},{"$f":"IF(Holding!BR284=\"\",\"\",Holding!BR284)","v":170658},{"$f":"IF(Holding!BT284=\"\",\"\",Holding!BT284)","v":170658},{"$f":"IF(Holding!BV284=\"\",\"\",Holding!BV284)","v":170658},{"$f":"IF(Holding!BX284=\"\",\"\",Holding!BX284)","v":170658},{"$f":"IF(Holding!BZ284=\"\",\"\",Holding!BZ284)","v":170658},{"$f":"IF(Holding!CB284=\"\",\"\",Holding!CB284)","v":170658},{"$f":"IF(Holding!CD284=\"\",\"\",Holding!CD284)","v":170658},{"$f":"IF(Holding!CF284=\"\",\"\",Holding!CF284)","v":170658},{"$f":"IF(Holding!CH284=\"\",\"\",Holding!CH284)","v":170658},{"$f":"IF(Holding!CJ284=\"\",\"\",Holding!CJ284)","v":170658},{"$f":"IF(Holding!CL284=\"\",\"\",Holding!CL284)","v":170658},{"$f":"IF(Holding!CN284=\"\",\"\",Holding!CN284)","v":170658},{"$f":"IF(Holding!CP284=\"\",\"\",Holding!CP284)","v":170658},{"$f":"IF(Holding!CR284=\"\",\"\",Holding!CR284)","v":170658},{"$f":"IF(Holding!CT284=\"\",\"\",Holding!CT284)","v":170658}]
[null,{"$f":"IF(Holding!$AE$285=\"\",\"\",Holding!$AE$285)","v":""},null,null,null,null,null,null,{"$f":"IF(Holding!AJ285=\"\",\"\",Holding!AJ285)","v":""},{"$f":"IF(Holding!AL285=\"\",\"\",Holding!AL285)","v":""},{"$f":"IF(Holding!AN285=\"\",\"\",Holding!AN285)","v":""},{"$f":"IF(Holding!AP285=\"\",\"\",Holding!AP285)","v":""},{"$f":"IF(Holding!AR285=\"\",\"\",Holding!AR285)","v":""},{"$f":"IF(Holding!AT285=\"\",\"\",Holding!AT285)","v":""},{"$f":"IF(Holding!AV285=\"\",\"\",Holding!AV285)","v":""},{"$f":"IF(Holding!AX285=\"\",\"\",Holding!AX285)","v":""},{"$f":"IF(Holding!AZ285=\"\",\"\",Holding!AZ285)","v":""},{"$f":"IF(Holding!BB285=\"\",\"\",Holding!BB285)","v":""},{"$f":"IF(Holding!BD285=\"\",\"\",Holding!BD285)","v":""},{"$f":"IF(Holding!BF285=\"\",\"\",Holding!BF285)","v":""},{"$f":"IF(Holding!BH285=\"\",\"\",Holding!BH285)","v":""},{"$f":"IF(Holding!BJ285=\"\",\"\",Holding!BJ285)","v":""},{"$f":"IF(Holding!BL285=\"\",\"\",Holding!BL285)","v":""},{"$f":"IF(Holding!BN285=\"\",\"\",Holding!BN285)","v":""},{"$f":"IF(Holding!BP285=\"\",\"\",Holding!BP285)","v":""},{"$f":"IF(Holding!BR285=\"\",\"\",Holding!BR285)","v":""},{"$f":"IF(Holding!BT285=\"\",\"\",Holding!BT285)","v":""},{"$f":"IF(Holding!BV285=\"\",\"\",Holding!BV285)","v":""},{"$f":"IF(Holding!BX285=\"\",\"\",Holding!BX285)","v":""},{"$f":"IF(Holding!BZ285=\"\",\"\",Holding!BZ285)","v":""},{"$f":"IF(Holding!CB285=\"\",\"\",Holding!CB285)","v":""},{"$f":"IF(Holding!CD285=\"\",\"\",Holding!CD285)","v":""},{"$f":"IF(Holding!CF285=\"\",\"\",Holding!CF285)","v":""},{"$f":"IF(Holding!CH285=\"\",\"\",Holding!CH285)","v":""},{"$f":"IF(Holding!CJ285=\"\",\"\",Holding!CJ285)","v":""},{"$f":"IF(Holding!CL285=\"\",\"\",Holding!CL285)","v":""},{"$f":"IF(Holding!CN285=\"\",\"\",Holding!CN285)","v":""},{"$f":"IF(Holding!CP285=\"\",\"\",Holding!CP285)","v":""},{"$f":"IF(Holding!CR285=\"\",\"\",Holding!CR285)","v":""},{"$f":"IF(Holding!CT285=\"\",\"\",Holding!CT285)","v":""}]
[null,{"$f":"IF(Holding!$AE$286=\"\",\"\",Holding!$AE$286)","v":"SHAREHOLDERS RELATIONSHIP"},null,null,null,null,null,null,{"$f":"IF(Holding!AJ286=\"\",\"\",Holding!AJ286)","v":""},{"$f":"IF(Holding!AL286=\"\",\"\",Holding!AL286)","v":""},{"$f":"IF(Holding!AN286=\"\",\"\",Holding!AN286)","v":""},{"$f":"IF(Holding!AP286=\"\",\"\",Holding!AP286)","v":""},{"$f":"IF(Holding!AR286=\"\",\"\",Holding!AR286)","v":""},{"$f":"IF(Holding!AT286=\"\",\"\",Holding!AT286)","v":""},{"$f":"IF(Holding!AV286=\"\",\"\",Holding!AV286)","v":""},{"$f":"IF(Holding!AX286=\"\",\"\",Holding!AX286)","v":""},{"$f":"IF(Holding!AZ286=\"\",\"\",Holding!AZ286)","v":""},{"$f":"IF(Holding!BB286=\"\",\"\",Holding!BB286)","v":""},{"$f":"IF(Holding!BD286=\"\",\"\",Holding!BD286)","v":""},{"$f":"IF(Holding!BF286=\"\",\"\",Holding!BF286)","v":""},{"$f":"IF(Holding!BH286=\"\",\"\",Holding!BH286)","v":""},{"$f":"IF(Holding!BJ286=\"\",\"\",Holding!BJ286)","v":""},{"$f":"IF(Holding!BL286=\"\",\"\",Holding!BL286)","v":""},{"$f":"IF(Holding!BN286=\"\",\"\",Holding!BN286)","v":""},{"$f":"IF(Holding!BP286=\"\",\"\",Holding!BP286)","v":""},{"$f":"IF(Holding!BR286=\"\",\"\",Holding!BR286)","v":""},{"$f":"IF(Holding!BT286=\"\",\"\",Holding!BT286)","v":""},{"$f":"IF(Holding!BV286=\"\",\"\",Holding!BV286)","v":""},{"$f":"IF(Holding!BX286=\"\",\"\",Holding!BX286)","v":""},{"$f":"IF(Holding!BZ286=\"\",\"\",Holding!BZ286)","v":""},{"$f":"IF(Holding!CB286=\"\",\"\",Holding!CB286)","v":""},{"$f":"IF(Holding!CD286=\"\",\"\",Holding!CD286)","v":""},{"$f":"IF(Holding!CF286=\"\",\"\",Holding!CF286)","v":""},{"$f":"IF(Holding!CH286=\"\",\"\",Holding!CH286)","v":""},{"$f":"IF(Holding!CJ286=\"\",\"\",Holding!CJ286)","v":""},{"$f":"IF(Holding!CL286=\"\",\"\",Holding!CL286)","v":""},{"$f":"IF(Holding!CN286=\"\",\"\",Holding!CN286)","v":""},{"$f":"IF(Holding!CP286=\"\",\"\",Holding!CP286)","v":""},{"$f":"IF(Holding!CR286=\"\",\"\",Holding!CR286)","v":""},{"$f":"IF(Holding!CT286=\"\",\"\",Holding!CT286)","v":""}]
[null,{"$f":"IF(Holding!$AE$287=\"\",\"\",Holding!$AE$287)","v":""},{"$f":"IF(Holding!$AF$287=\"\",\"\",Holding!$AF$287)","v":"Travels and expenses"},null,"EUR",{"$f":"SUM(G362:CM362)","v":48000},null,null,{"$f":"IF(Holding!AJ287=\"\",\"\",Holding!AJ287)","v":1500},{"$f":"IF(Holding!AL287=\"\",\"\",Holding!AL287)","v":1500},{"$f":"IF(Holding!AN287=\"\",\"\",Holding!AN287)","v":1500},{"$f":"IF(Holding!AP287=\"\",\"\",Holding!AP287)","v":1500},{"$f":"IF(Holding!AR287=\"\",\"\",Holding!AR287)","v":1500},{"$f":"IF(Holding!AT287=\"\",\"\",Holding!AT287)","v":1500},{"$f":"IF(Holding!AV287=\"\",\"\",Holding!AV287)","v":1500},{"$f":"IF(Holding!AX287=\"\",\"\",Holding!AX287)","v":1500},{"$f":"IF(Holding!AZ287=\"\",\"\",Holding!AZ287)","v":1500},{"$f":"IF(Holding!BB287=\"\",\"\",Holding!BB287)","v":1500},{"$f":"IF(Holding!BD287=\"\",\"\",Holding!BD287)","v":1500},{"$f":"IF(Holding!BF287=\"\",\"\",Holding!BF287)","v":1500},{"$f":"IF(Holding!BH287=\"\",\"\",Holding!BH287)","v":1500},{"$f":"IF(Holding!BJ287=\"\",\"\",Holding!BJ287)","v":1500},{"$f":"IF(Holding!BL287=\"\",\"\",Holding!BL287)","v":1500},{"$f":"IF(Holding!BN287=\"\",\"\",Holding!BN287)","v":1500},{"$f":"IF(Holding!BP287=\"\",\"\",Holding!BP287)","v":1500},{"$f":"IF(Holding!BR287=\"\",\"\",Holding!BR287)","v":1500},{"$f":"IF(Holding!BT287=\"\",\"\",Holding!BT287)","v":1500},{"$f":"IF(Holding!BV287=\"\",\"\",Holding!BV287)","v":1500},{"$f":"IF(Holding!BX287=\"\",\"\",Holding!BX287)","v":1500},{"$f":"IF(Holding!BZ287=\"\",\"\",Holding!BZ287)","v":1500},{"$f":"IF(Holding!CB287=\"\",\"\",Holding!CB287)","v":1500},{"$f":"IF(Holding!CD287=\"\",\"\",Holding!CD287)","v":1500},{"$f":"IF(Holding!CF287=\"\",\"\",Holding!CF287)","v":1500},{"$f":"IF(Holding!CH287=\"\",\"\",Holding!CH287)","v":1500},{"$f":"IF(Holding!CJ287=\"\",\"\",Holding!CJ287)","v":1500},{"$f":"IF(Holding!CL287=\"\",\"\",Holding!CL287)","v":1500},{"$f":"IF(Holding!CN287=\"\",\"\",Holding!CN287)","v":1500},{"$f":"IF(Holding!CP287=\"\",\"\",Holding!CP287)","v":1500},{"$f":"IF(Holding!CR287=\"\",\"\",Holding!CR287)","v":1500},{"$f":"IF(Holding!CT287=\"\",\"\",Holding!CT287)","v":1500}]
[null,{"$f":"IF(Holding!$AE$288=\"\",\"\",Holding!$AE$288)","v":""},{"$f":"IF(Holding!$AF$288=\"\",\"\",Holding!$AF$288)","v":"Equity structuring fees"},null,"EUR",{"$f":"SUM(G363:CM363)","v":250000},null,null,{"$f":"IF(Holding!AJ288=\"\",\"\",Holding!AJ288)","v":250000},{"$f":"IF(Holding!AL288=\"\",\"\",Holding!AL288)","v":""},{"$f":"IF(Holding!AN288=\"\",\"\",Holding!AN288)","v":""},{"$f":"IF(Holding!AP288=\"\",\"\",Holding!AP288)","v":""},{"$f":"IF(Holding!AR288=\"\",\"\",Holding!AR288)","v":""},{"$f":"IF(Holding!AT288=\"\",\"\",Holding!AT288)","v":""},{"$f":"IF(Holding!AV288=\"\",\"\",Holding!AV288)","v":""},{"$f":"IF(Holding!AX288=\"\",\"\",Holding!AX288)","v":""},{"$f":"IF(Holding!AZ288=\"\",\"\",Holding!AZ288)","v":""},{"$f":"IF(Holding!BB288=\"\",\"\",Holding!BB288)","v":""},{"$f":"IF(Holding!BD288=\"\",\"\",Holding!BD288)","v":""},{"$f":"IF(Holding!BF288=\"\",\"\",Holding!BF288)","v":""},{"$f":"IF(Holding!BH288=\"\",\"\",Holding!BH288)","v":""},{"$f":"IF(Holding!BJ288=\"\",\"\",Holding!BJ288)","v":""},{"$f":"IF(Holding!BL288=\"\",\"\",Holding!BL288)","v":""},{"$f":"IF(Holding!BN288=\"\",\"\",Holding!BN288)","v":""},{"$f":"IF(Holding!BP288=\"\",\"\",Holding!BP288)","v":""},{"$f":"IF(Holding!BR288=\"\",\"\",Holding!BR288)","v":""},{"$f":"IF(Holding!BT288=\"\",\"\",Holding!BT288)","v":""},{"$f":"IF(Holding!BV288=\"\",\"\",Holding!BV288)","v":""},{"$f":"IF(Holding!BX288=\"\",\"\",Holding!BX288)","v":""},{"$f":"IF(Holding!BZ288=\"\",\"\",Holding!BZ288)","v":""},{"$f":"IF(Holding!CB288=\"\",\"\",Holding!CB288)","v":""},{"$f":"IF(Holding!CD288=\"\",\"\",Holding!CD288)","v":""},{"$f":"IF(Holding!CF288=\"\",\"\",Holding!CF288)","v":""},{"$f":"IF(Holding!CH288=\"\",\"\",Holding!CH288)","v":""},{"$f":"IF(Holding!CJ288=\"\",\"\",Holding!CJ288)","v":""},{"$f":"IF(Holding!CL288=\"\",\"\",Holding!CL288)","v":""},{"$f":"IF(Holding!CN288=\"\",\"\",Holding!CN288)","v":""},{"$f":"IF(Holding!CP288=\"\",\"\",Holding!CP288)","v":""},{"$f":"IF(Holding!CR288=\"\",\"\",Holding!CR288)","v":""},{"$f":"IF(Holding!CT288=\"\",\"\",Holding!CT288)","v":""}]
[null,{"$f":"IF(Holding!$AE$289=\"\",\"\",Holding!$AE$289)","v":""},null,null,null,null,null,null,{"$f":"IF(Holding!AJ289=\"\",\"\",Holding!AJ289)","v":""},{"$f":"IF(Holding!AL289=\"\",\"\",Holding!AL289)","v":""},{"$f":"IF(Holding!AN289=\"\",\"\",Holding!AN289)","v":""},{"$f":"IF(Holding!AP289=\"\",\"\",Holding!AP289)","v":""},{"$f":"IF(Holding!AR289=\"\",\"\",Holding!AR289)","v":""},{"$f":"IF(Holding!AT289=\"\",\"\",Holding!AT289)","v":""},{"$f":"IF(Holding!AV289=\"\",\"\",Holding!AV289)","v":""},{"$f":"IF(Holding!AX289=\"\",\"\",Holding!AX289)","v":""},{"$f":"IF(Holding!AZ289=\"\",\"\",Holding!AZ289)","v":""},{"$f":"IF(Holding!BB289=\"\",\"\",Holding!BB289)","v":""},{"$f":"IF(Holding!BD289=\"\",\"\",Holding!BD289)","v":""},{"$f":"IF(Holding!BF289=\"\",\"\",Holding!BF289)","v":""},{"$f":"IF(Holding!BH289=\"\",\"\",Holding!BH289)","v":""},{"$f":"IF(Holding!BJ289=\"\",\"\",Holding!BJ289)","v":""},{"$f":"IF(Holding!BL289=\"\",\"\",Holding!BL289)","v":""},{"$f":"IF(Holding!BN289=\"\",\"\",Holding!BN289)","v":""},{"$f":"IF(Holding!BP289=\"\",\"\",Holding!BP289)","v":""},{"$f":"IF(Holding!BR289=\"\",\"\",Holding!BR289)","v":""},{"$f":"IF(Holding!BT289=\"\",\"\",Holding!BT289)","v":""},{"$f":"IF(Holding!BV289=\"\",\"\",Holding!BV289)","v":""},{"$f":"IF(Holding!BX289=\"\",\"\",Holding!BX289)","v":""},{"$f":"IF(Holding!BZ289=\"\",\"\",Holding!BZ289)","v":""},{"$f":"IF(Holding!CB289=\"\",\"\",Holding!CB289)","v":""},{"$f":"IF(Holding!CD289=\"\",\"\",Holding!CD289)","v":""},{"$f":"IF(Holding!CF289=\"\",\"\",Holding!CF289)","v":""},{"$f":"IF(Holding!CH289=\"\",\"\",Holding!CH289)","v":""},{"$f":"IF(Holding!CJ289=\"\",\"\",Holding!CJ289)","v":""},{"$f":"IF(Holding!CL289=\"\",\"\",Holding!CL289)","v":""},{"$f":"IF(Holding!CN289=\"\",\"\",Holding!CN289)","v":""},{"$f":"IF(Holding!CP289=\"\",\"\",Holding!CP289)","v":""},{"$f":"IF(Holding!CR289=\"\",\"\",Holding!CR289)","v":""},{"$f":"IF(Holding!CT289=\"\",\"\",Holding!CT289)","v":""}]
[null,{"$f":"IF(Holding!$AE$290=\"\",\"\",Holding!$AE$290)","v":"Total shareholders relationship"},null,null,null,{"$f":"SUM(G365:CM365)","v":298000},{"$f":"SUM(G362:G364)","v":0},0,251500,1500,1500,1500,1500,1500,1500,1500,1500,1500,{"$f":"IF(Holding!BD290=\"\",\"\",Holding!BD290)","v":1500},{"$f":"IF(Holding!BF290=\"\",\"\",Holding!BF290)","v":1500},{"$f":"IF(Holding!BH290=\"\",\"\",Holding!BH290)","v":1500},{"$f":"IF(Holding!BJ290=\"\",\"\",Holding!BJ290)","v":1500},{"$f":"IF(Holding!BL290=\"\",\"\",Holding!BL290)","v":1500},{"$f":"IF(Holding!BN290=\"\",\"\",Holding!BN290)","v":1500},{"$f":"IF(Holding!BP290=\"\",\"\",Holding!BP290)","v":1500},{"$f":"IF(Holding!BR290=\"\",\"\",Holding!BR290)","v":1500},{"$f":"IF(Holding!BT290=\"\",\"\",Holding!BT290)","v":1500},{"$f":"IF(Holding!BV290=\"\",\"\",Holding!BV290)","v":1500},{"$f":"IF(Holding!BX290=\"\",\"\",Holding!BX290)","v":1500},{"$f":"IF(Holding!BZ290=\"\",\"\",Holding!BZ290)","v":1500},{"$f":"IF(Holding!CB290=\"\",\"\",Holding!CB290)","v":1500},{"$f":"IF(Holding!CD290=\"\",\"\",Holding!CD290)","v":1500},{"$f":"IF(Holding!CF290=\"\",\"\",Holding!CF290)","v":1500},{"$f":"IF(Holding!CH290=\"\",\"\",Holding!CH290)","v":1500},{"$f":"IF(Holding!CJ290=\"\",\"\",Holding!CJ290)","v":1500},{"$f":"IF(Holding!CL290=\"\",\"\",Holding!CL290)","v":1500},{"$f":"IF(Holding!CN290=\"\",\"\",Holding!CN290)","v":1500},{"$f":"IF(Holding!CP290=\"\",\"\",Holding!CP290)","v":1500},{"$f":"IF(Holding!CR290=\"\",\"\",Holding!CR290)","v":1500},{"$f":"IF(Holding!CT290=\"\",\"\",Holding!CT290)","v":1500}]
[null,{"$f":"IF(Holding!$AE$291=\"\",\"\",Holding!$AE$291)","v":""},null,null,null,null,null,null,{"$f":"IF(Holding!AJ291=\"\",\"\",Holding!AJ291)","v":""},{"$f":"IF(Holding!AL291=\"\",\"\",Holding!AL291)","v":""},{"$f":"IF(Holding!AN291=\"\",\"\",Holding!AN291)","v":""},{"$f":"IF(Holding!AP291=\"\",\"\",Holding!AP291)","v":""},{"$f":"IF(Holding!AR291=\"\",\"\",Holding!AR291)","v":""},{"$f":"IF(Holding!AT291=\"\",\"\",Holding!AT291)","v":""},{"$f":"IF(Holding!AV291=\"\",\"\",Holding!AV291)","v":""},{"$f":"IF(Holding!AX291=\"\",\"\",Holding!AX291)","v":""},{"$f":"IF(Holding!AZ291=\"\",\"\",Holding!AZ291)","v":""},{"$f":"IF(Holding!BB291=\"\",\"\",Holding!BB291)","v":""},{"$f":"IF(Holding!BD291=\"\",\"\",Holding!BD291)","v":""},{"$f":"IF(Holding!BF291=\"\",\"\",Holding!BF291)","v":""},{"$f":"IF(Holding!BH291=\"\",\"\",Holding!BH291)","v":""},{"$f":"IF(Holding!BJ291=\"\",\"\",Holding!BJ291)","v":""},{"$f":"IF(Holding!BL291=\"\",\"\",Holding!BL291)","v":""},{"$f":"IF(Holding!BN291=\"\",\"\",Holding!BN291)","v":""},{"$f":"IF(Holding!BP291=\"\",\"\",Holding!BP291)","v":""},{"$f":"IF(Holding!BR291=\"\",\"\",Holding!BR291)","v":""},{"$f":"IF(Holding!BT291=\"\",\"\",Holding!BT291)","v":""},{"$f":"IF(Holding!BV291=\"\",\"\",Holding!BV291)","v":""},{"$f":"IF(Holding!BX291=\"\",\"\",Holding!BX291)","v":""},{"$f":"IF(Holding!BZ291=\"\",\"\",Holding!BZ291)","v":""},{"$f":"IF(Holding!CB291=\"\",\"\",Holding!CB291)","v":""},{"$f":"IF(Holding!CD291=\"\",\"\",Holding!CD291)","v":""},{"$f":"IF(Holding!CF291=\"\",\"\",Holding!CF291)","v":""},{"$f":"IF(Holding!CH291=\"\",\"\",Holding!CH291)","v":""},{"$f":"IF(Holding!CJ291=\"\",\"\",Holding!CJ291)","v":""},{"$f":"IF(Holding!CL291=\"\",\"\",Holding!CL291)","v":""},{"$f":"IF(Holding!CN291=\"\",\"\",Holding!CN291)","v":""},{"$f":"IF(Holding!CP291=\"\",\"\",Holding!CP291)","v":""},{"$f":"IF(Holding!CR291=\"\",\"\",Holding!CR291)","v":""},{"$f":"IF(Holding!CT291=\"\",\"\",Holding!CT291)","v":""}]
[null,{"$f":"IF(Holding!$AE$292=\"\",\"\",Holding!$AE$292)","v":"TOTAL FIXED COSTS"},null,null,null,{"$f":"SUM(G367:CM367)","v":6871318},{"$f":"+G359+G365","v":982601.00000000012},249613,404658,154658,150908,150908,159414,159414,163676,163676,172158,172158,172158,172158,172158,172158,172158,172158,172158,172158,172158,172158,172158,172158,172158,172158,172158,172158,172158,172158,172158,172158,172158,172158]
[]
[null,{"$f":"IF(CASL!$AE$219=\"\",\"\",CASL!$AE$219)","v":""}]
[null,"CASL",null,null,{"$f":"E313","v":"Original currency"}]
[null,{"$f":"IF(CASL!$AE$221=\"\",\"\",CASL!$AE$221)","v":""}]
[null,{"$f":"IF(CASL!$AE$226=\"\",\"\",CASL!$AE$226)","v":"SUPPLIES"},null,null,null,null,null,null,{"$f":"IF(CASL!AJ226=\"\",\"\",CASL!AJ226)","v":""},{"$f":"IF(CASL!AL226=\"\",\"\",CASL!AL226)","v":""},{"$f":"IF(CASL!AN226=\"\",\"\",CASL!AN226)","v":""},{"$f":"IF(CASL!AP226=\"\",\"\",CASL!AP226)","v":""},{"$f":"IF(CASL!AR226=\"\",\"\",CASL!AR226)","v":""},{"$f":"IF(CASL!AT226=\"\",\"\",CASL!AT226)","v":""},{"$f":"IF(CASL!AV226=\"\",\"\",CASL!AV226)","v":""},{"$f":"IF(CASL!AX226=\"\",\"\",CASL!AX226)","v":""},{"$f":"IF(CASL!AZ226=\"\",\"\",CASL!AZ226)","v":""},{"$f":"IF(CASL!BB226=\"\",\"\",CASL!BB226)","v":""},{"$f":"IF(CASL!BD226=\"\",\"\",CASL!BD226)","v":""},{"$f":"IF(CASL!BF226=\"\",\"\",CASL!BF226)","v":""},{"$f":"IF(CASL!BH226=\"\",\"\",CASL!BH226)","v":""},{"$f":"IF(CASL!BJ226=\"\",\"\",CASL!BJ226)","v":""},{"$f":"IF(CASL!BL226=\"\",\"\",CASL!BL226)","v":""},{"$f":"IF(CASL!BN226=\"\",\"\",CASL!BN226)","v":""},{"$f":"IF(CASL!BP226=\"\",\"\",CASL!BP226)","v":""},{"$f":"IF(CASL!BR226=\"\",\"\",CASL!BR226)","v":""},{"$f":"IF(CASL!BT226=\"\",\"\",CASL!BT226)","v":""},{"$f":"IF(CASL!BV226=\"\",\"\",CASL!BV226)","v":""},{"$f":"IF(CASL!BX226=\"\",\"\",CASL!BX226)","v":""},{"$f":"IF(CASL!BZ226=\"\",\"\",CASL!BZ226)","v":""},{"$f":"IF(CASL!CB226=\"\",\"\",CASL!CB226)","v":""},{"$f":"IF(CASL!CD226=\"\",\"\",CASL!CD226)","v":""},{"$f":"IF(CASL!CF226=\"\",\"\",CASL!CF226)","v":""},{"$f":"IF(CASL!CH226=\"\",\"\",CASL!CH226)","v":""},{"$f":"IF(CASL!CJ226=\"\",\"\",CASL!CJ226)","v":""},{"$f":"IF(CASL!CL226=\"\",\"\",CASL!CL226)","v":""},{"$f":"IF(CASL!CN226=\"\",\"\",CASL!CN226)","v":""},{"$f":"IF(CASL!CP226=\"\",\"\",CASL!CP226)","v":""},{"$f":"IF(CASL!CR226=\"\",\"\",CASL!CR226)","v":""},{"$f":"IF(CASL!CT226=\"\",\"\",CASL!CT226)","v":""}]
[null,{"$f":"IF(CASL!$AE$227=\"\",\"\",CASL!$AE$227)","v":""},{"$f":"IF(CASL!$AF$227=\"\",\"\",CASL!$AF$227)","v":"Gasoline vehicles"},null,"FCFA",{"$f":"SUM(G373:CM373)","v":252716.22160640301},null,null,{"$f":"IF(CASL!AJ227=\"\",\"\",CASL!AJ227)","v":3479.5196243614878},{"$f":"IF(CASL!AL227=\"\",\"\",CASL!AL227)","v":6959.0392487229756},{"$f":"IF(CASL!AN227=\"\",\"\",CASL!AN227)","v":6959.0392487229756},{"$f":"IF(CASL!AP227=\"\",\"\",CASL!AP227)","v":6959.0392487229756},{"$f":"IF(CASL!AR227=\"\",\"\",CASL!AR227)","v":6959.0392487229756},{"$f":"IF(CASL!AT227=\"\",\"\",CASL!AT227)","v":6959.0392487229756},{"$f":"IF(CASL!AV227=\"\",\"\",CASL!AV227)","v":8247.7502207087109},{"$f":"IF(CASL!AX227=\"\",\"\",CASL!AX227)","v":8247.7502207087109},{"$f":"IF(CASL!AZ227=\"\",\"\",CASL!AZ227)","v":8247.7502207087109},{"$f":"IF(CASL!BB227=\"\",\"\",CASL!BB227)","v":8247.7502207087109},{"$f":"IF(CASL!BD227=\"\",\"\",CASL!BD227)","v":8247.7502207087109},{"$f":"IF(CASL!BF227=\"\",\"\",CASL!BF227)","v":8247.7502207087109},{"$f":"IF(CASL!BH227=\"\",\"\",CASL!BH227)","v":8247.7502207087109},{"$f":"IF(CASL!BJ227=\"\",\"\",CASL!BJ227)","v":8247.7502207087109},{"$f":"IF(CASL!BL227=\"\",\"\",CASL!BL227)","v":8247.7502207087109},{"$f":"IF(CASL!BN227=\"\",\"\",CASL!BN227)","v":8247.7502207087109},{"$f":"IF(CASL!BP227=\"\",\"\",CASL!BP227)","v":8247.7502207087109},{"$f":"IF(CASL!BR227=\"\",\"\",CASL!BR227)","v":8247.7502207087109},{"$f":"IF(CASL!BT227=\"\",\"\",CASL!BT227)","v":8247.7502207087109},{"$f":"IF(CASL!BV227=\"\",\"\",CASL!BV227)","v":8247.7502207087109},{"$f":"IF(CASL!BX227=\"\",\"\",CASL!BX227)","v":8247.7502207087109},{"$f":"IF(CASL!BZ227=\"\",\"\",CASL!BZ227)","v":8247.7502207087109},{"$f":"IF(CASL!CB227=\"\",\"\",CASL!CB227)","v":8247.7502207087109},{"$f":"IF(CASL!CD227=\"\",\"\",CASL!CD227)","v":8247.7502207087109},{"$f":"IF(CASL!CF227=\"\",\"\",CASL!CF227)","v":8247.7502207087109},{"$f":"IF(CASL!CH227=\"\",\"\",CASL!CH227)","v":8247.7502207087109},{"$f":"IF(CASL!CJ227=\"\",\"\",CASL!CJ227)","v":8247.7502207087109},{"$f":"IF(CASL!CL227=\"\",\"\",CASL!CL227)","v":8247.7502207087109},{"$f":"IF(CASL!CN227=\"\",\"\",CASL!CN227)","v":8247.7502207087109},{"$f":"IF(CASL!CP227=\"\",\"\",CASL!CP227)","v":8247.7502207087109},{"$f":"IF(CASL!CR227=\"\",\"\",CASL!CR227)","v":8247.7502207087109},{"$f":"IF(CASL!CT227=\"\",\"\",CASL!CT227)","v":8247.7502207087109}]
[null,{"$f":"IF(CASL!$AE$228=\"\",\"\",CASL!$AE$228)","v":""},{"$f":"IF(CASL!$AF$228=\"\",\"\",CASL!$AF$228)","v":"Vehicles maintenance"},null,"FCFA",154000,null,null,{"$f":"IF(CASL!AJ228=\"\",\"\",CASL!AJ228)","v":3000},{"$f":"IF(CASL!AL228=\"\",\"\",CASL!AL228)","v":3000},{"$f":"IF(CASL!AN228=\"\",\"\",CASL!AN228)","v":4000},{"$f":"IF(CASL!AP228=\"\",\"\",CASL!AP228)","v":4000},{"$f":"IF(CASL!AR228=\"\",\"\",CASL!AR228)","v":5000},{"$f":"IF(CASL!AT228=\"\",\"\",CASL!AT228)","v":5000},{"$f":"IF(CASL!AV228=\"\",\"\",CASL!AV228)","v":5000},{"$f":"IF(CASL!AX228=\"\",\"\",CASL!AX228)","v":5000},{"$f":"IF(CASL!AZ228=\"\",\"\",CASL!AZ228)","v":5000},{"$f":"IF(CASL!BB228=\"\",\"\",CASL!BB228)","v":5000},{"$f":"IF(CASL!BD228=\"\",\"\",CASL!BD228)","v":5000},{"$f":"IF(CASL!BF228=\"\",\"\",CASL!BF228)","v":5000},{"$f":"IF(CASL!BH228=\"\",\"\",CASL!BH228)","v":5000},{"$f":"IF(CASL!BJ228=\"\",\"\",CASL!BJ228)","v":5000},{"$f":"IF(CASL!BL228=\"\",\"\",CASL!BL228)","v":5000},{"$f":"IF(CASL!BN228=\"\",\"\",CASL!BN228)","v":5000},{"$f":"IF(CASL!BP228=\"\",\"\",CASL!BP228)","v":5000},{"$f":"IF(CASL!BR228=\"\",\"\",CASL!BR228)","v":5000},{"$f":"IF(CASL!BT228=\"\",\"\",CASL!BT228)","v":5000},{"$f":"IF(CASL!BV228=\"\",\"\",CASL!BV228)","v":5000},{"$f":"IF(CASL!BX228=\"\",\"\",CASL!BX228)","v":5000},{"$f":"IF(CASL!BZ228=\"\",\"\",CASL!BZ228)","v":5000},{"$f":"IF(CASL!CB228=\"\",\"\",CASL!CB228)","v":5000},{"$f":"IF(CASL!CD228=\"\",\"\",CASL!CD228)","v":5000},{"$f":"IF(CASL!CF228=\"\",\"\",CASL!CF228)","v":5000},{"$f":"IF(CASL!CH228=\"\",\"\",CASL!CH228)","v":5000},{"$f":"IF(CASL!CJ228=\"\",\"\",CASL!CJ228)","v":5000},{"$f":"IF(CASL!CL228=\"\",\"\",CASL!CL228)","v":5000},{"$f":"IF(CASL!CN228=\"\",\"\",CASL!CN228)","v":5000},{"$f":"IF(CASL!CP228=\"\",\"\",CASL!CP228)","v":5000},{"$f":"IF(CASL!CR228=\"\",\"\",CASL!CR228)","v":5000},{"$f":"IF(CASL!CT228=\"\",\"\",CASL!CT228)","v":5000}]
[null,{"$f":"IF(CASL!$AE$229=\"\",\"\",CASL!$AE$229)","v":""},{"$f":"IF(CASL!$AF$229=\"\",\"\",CASL!$AF$229)","v":"Electricity"},null,"FCFA",32000,null,null,{"$f":"IF(CASL!AJ229=\"\",\"\",CASL!AJ229)","v":1000},{"$f":"IF(CASL!AL229=\"\",\"\",CASL!AL229)","v":1000},{"$f":"IF(CASL!AN229=\"\",\"\",CASL!AN229)","v":1000},{"$f":"IF(CASL!AP229=\"\",\"\",CASL!AP229)","v":1000},{"$f":"IF(CASL!AR229=\"\",\"\",CASL!AR229)","v":1000},{"$f":"IF(CASL!AT229=\"\",\"\",CASL!AT229)","v":1000},{"$f":"IF(CASL!AV229=\"\",\"\",CASL!AV229)","v":1000},{"$f":"IF(CASL!AX229=\"\",\"\",CASL!AX229)","v":1000},{"$f":"IF(CASL!AZ229=\"\",\"\",CASL!AZ229)","v":1000},{"$f":"IF(CASL!BB229=\"\",\"\",CASL!BB229)","v":1000},{"$f":"IF(CASL!BD229=\"\",\"\",CASL!BD229)","v":1000},{"$f":"IF(CASL!BF229=\"\",\"\",CASL!BF229)","v":1000},{"$f":"IF(CASL!BH229=\"\",\"\",CASL!BH229)","v":1000},{"$f":"IF(CASL!BJ229=\"\",\"\",CASL!BJ229)","v":1000},{"$f":"IF(CASL!BL229=\"\",\"\",CASL!BL229)","v":1000},{"$f":"IF(CASL!BN229=\"\",\"\",CASL!BN229)","v":1000},{"$f":"IF(CASL!BP229=\"\",\"\",CASL!BP229)","v":1000},{"$f":"IF(CASL!BR229=\"\",\"\",CASL!BR229)","v":1000},{"$f":"IF(CASL!BT229=\"\",\"\",CASL!BT229)","v":1000},{"$f":"IF(CASL!BV229=\"\",\"\",CASL!BV229)","v":1000},{"$f":"IF(CASL!BX229=\"\",\"\",CASL!BX229)","v":1000},{"$f":"IF(CASL!BZ229=\"\",\"\",CASL!BZ229)","v":1000},{"$f":"IF(CASL!CB229=\"\",\"\",CASL!CB229)","v":1000},{"$f":"IF(CASL!CD229=\"\",\"\",CASL!CD229)","v":1000},{"$f":"IF(CASL!CF229=\"\",\"\",CASL!CF229)","v":1000},{"$f":"IF(CASL!CH229=\"\",\"\",CASL!CH229)","v":1000},{"$f":"IF(CASL!CJ229=\"\",\"\",CASL!CJ229)","v":1000},{"$f":"IF(CASL!CL229=\"\",\"\",CASL!CL229)","v":1000},{"$f":"IF(CASL!CN229=\"\",\"\",CASL!CN229)","v":1000},{"$f":"IF(CASL!CP229=\"\",\"\",CASL!CP229)","v":1000},{"$f":"IF(CASL!CR229=\"\",\"\",CASL!CR229)","v":1000},{"$f":"IF(CASL!CT229=\"\",\"\",CASL!CT229)","v":1000}]
[null,{"$f":"IF(CASL!$AE$230=\"\",\"\",CASL!$AE$230)","v":""},{"$f":"IF(CASL!$AF$230=\"\",\"\",CASL!$AF$230)","v":"Telephone"},null,"FCFA",32000,null,null,{"$f":"IF(CASL!AJ230=\"\",\"\",CASL!AJ230)","v":1000},{"$f":"IF(CASL!AL230=\"\",\"\",CASL!AL230)","v":1000},{"$f":"IF(CASL!AN230=\"\",\"\",CASL!AN230)","v":1000},{"$f":"IF(CASL!AP230=\"\",\"\",CASL!AP230)","v":1000},{"$f":"IF(CASL!AR230=\"\",\"\",CASL!AR230)","v":1000},{"$f":"IF(CASL!AT230=\"\",\"\",CASL!AT230)","v":1000},{"$f":"IF(CASL!AV230=\"\",\"\",CASL!AV230)","v":1000},{"$f":"IF(CASL!AX230=\"\",\"\",CASL!AX230)","v":1000},{"$f":"IF(CASL!AZ230=\"\",\"\",CASL!AZ230)","v":1000},{"$f":"IF(CASL!BB230=\"\",\"\",CASL!BB230)","v":1000},{"$f":"IF(CASL!BD230=\"\",\"\",CASL!BD230)","v":1000},{"$f":"IF(CASL!BF230=\"\",\"\",CASL!BF230)","v":1000},{"$f":"IF(CASL!BH230=\"\",\"\",CASL!BH230)","v":1000},{"$f":"IF(CASL!BJ230=\"\",\"\",CASL!BJ230)","v":1000},{"$f":"IF(CASL!BL230=\"\",\"\",CASL!BL230)","v":1000},{"$f":"IF(CASL!BN230=\"\",\"\",CASL!BN230)","v":1000},{"$f":"IF(CASL!BP230=\"\",\"\",CASL!BP230)","v":1000},{"$f":"IF(CASL!BR230=\"\",\"\",CASL!BR230)","v":1000},{"$f":"IF(CASL!BT230=\"\",\"\",CASL!BT230)","v":1000},{"$f":"IF(CASL!BV230=\"\",\"\",CASL!BV230)","v":1000},{"$f":"IF(CASL!BX230=\"\",\"\",CASL!BX230)","v":1000},{"$f":"IF(CASL!BZ230=\"\",\"\",CASL!BZ230)","v":1000},{"$f":"IF(CASL!CB230=\"\",\"\",CASL!CB230)","v":1000},{"$f":"IF(CASL!CD230=\"\",\"\",CASL!CD230)","v":1000},{"$f":"IF(CASL!CF230=\"\",\"\",CASL!CF230)","v":1000},{"$f":"IF(CASL!CH230=\"\",\"\",CASL!CH230)","v":1000},{"$f":"IF(CASL!CJ230=\"\",\"\",CASL!CJ230)","v":1000},{"$f":"IF(CASL!CL230=\"\",\"\",CASL!CL230)","v":1000},{"$f":"IF(CASL!CN230=\"\",\"\",CASL!CN230)","v":1000},{"$f":"IF(CASL!CP230=\"\",\"\",CASL!CP230)","v":1000},{"$f":"IF(CASL!CR230=\"\",\"\",CASL!CR230)","v":1000},{"$f":"IF(CASL!CT230=\"\",\"\",CASL!CT230)","v":1000}]
[null,{"$f":"IF(CASL!$AE$231=\"\",\"\",CASL!$AE$231)","v":""},{"$f":"IF(CASL!$AF$231=\"\",\"\",CASL!$AF$231)","v":"Internet"},null,"FCFA",16000,null,null,{"$f":"IF(CASL!AJ231=\"\",\"\",CASL!AJ231)","v":500},{"$f":"IF(CASL!AL231=\"\",\"\",CASL!AL231)","v":500},{"$f":"IF(CASL!AN231=\"\",\"\",CASL!AN231)","v":500},{"$f":"IF(CASL!AP231=\"\",\"\",CASL!AP231)","v":500},{"$f":"IF(CASL!AR231=\"\",\"\",CASL!AR231)","v":500},{"$f":"IF(CASL!AT231=\"\",\"\",CASL!AT231)","v":500},{"$f":"IF(CASL!AV231=\"\",\"\",CASL!AV231)","v":500},{"$f":"IF(CASL!AX231=\"\",\"\",CASL!AX231)","v":500},{"$f":"IF(CASL!AZ231=\"\",\"\",CASL!AZ231)","v":500},{"$f":"IF(CASL!BB231=\"\",\"\",CASL!BB231)","v":500},{"$f":"IF(CASL!BD231=\"\",\"\",CASL!BD231)","v":500},{"$f":"IF(CASL!BF231=\"\",\"\",CASL!BF231)","v":500},{"$f":"IF(CASL!BH231=\"\",\"\",CASL!BH231)","v":500},{"$f":"IF(CASL!BJ231=\"\",\"\",CASL!BJ231)","v":500},{"$f":"IF(CASL!BL231=\"\",\"\",CASL!BL231)","v":500},{"$f":"IF(CASL!BN231=\"\",\"\",CASL!BN231)","v":500},{"$f":"IF(CASL!BP231=\"\",\"\",CASL!BP231)","v":500},{"$f":"IF(CASL!BR231=\"\",\"\",CASL!BR231)","v":500},{"$f":"IF(CASL!BT231=\"\",\"\",CASL!BT231)","v":500},{"$f":"IF(CASL!BV231=\"\",\"\",CASL!BV231)","v":500},{"$f":"IF(CASL!BX231=\"\",\"\",CASL!BX231)","v":500},{"$f":"IF(CASL!BZ231=\"\",\"\",CASL!BZ231)","v":500},{"$f":"IF(CASL!CB231=\"\",\"\",CASL!CB231)","v":500},{"$f":"IF(CASL!CD231=\"\",\"\",CASL!CD231)","v":500},{"$f":"IF(CASL!CF231=\"\",\"\",CASL!CF231)","v":500},{"$f":"IF(CASL!CH231=\"\",\"\",CASL!CH231)","v":500},{"$f":"IF(CASL!CJ231=\"\",\"\",CASL!CJ231)","v":500},{"$f":"IF(CASL!CL231=\"\",\"\",CASL!CL231)","v":500},{"$f":"IF(CASL!CN231=\"\",\"\",CASL!CN231)","v":500},{"$f":"IF(CASL!CP231=\"\",\"\",CASL!CP231)","v":500},{"$f":"IF(CASL!CR231=\"\",\"\",CASL!CR231)","v":500},{"$f":"IF(CASL!CT231=\"\",\"\",CASL!CT231)","v":500}]
[null,{"$f":"IF(CASL!$AE$232=\"\",\"\",CASL!$AE$232)","v":""},{"$f":"IF(CASL!$AF$232=\"\",\"\",CASL!$AF$232)","v":"Mail"},null,"FCFA",24000,null,null,{"$f":"IF(CASL!AJ232=\"\",\"\",CASL!AJ232)","v":750},{"$f":"IF(CASL!AL232=\"\",\"\",CASL!AL232)","v":750},{"$f":"IF(CASL!AN232=\"\",\"\",CASL!AN232)","v":750},{"$f":"IF(CASL!AP232=\"\",\"\",CASL!AP232)","v":750},{"$f":"IF(CASL!AR232=\"\",\"\",CASL!AR232)","v":750},{"$f":"IF(CASL!AT232=\"\",\"\",CASL!AT232)","v":750},{"$f":"IF(CASL!AV232=\"\",\"\",CASL!AV232)","v":750},{"$f":"IF(CASL!AX232=\"\",\"\",CASL!AX232)","v":750},{"$f":"IF(CASL!AZ232=\"\",\"\",CASL!AZ232)","v":750},{"$f":"IF(CASL!BB232=\"\",\"\",CASL!BB232)","v":750},{"$f":"IF(CASL!BD232=\"\",\"\",CASL!BD232)","v":750},{"$f":"IF(CASL!BF232=\"\",\"\",CASL!BF232)","v":750},{"$f":"IF(CASL!BH232=\"\",\"\",CASL!BH232)","v":750},{"$f":"IF(CASL!BJ232=\"\",\"\",CASL!BJ232)","v":750},{"$f":"IF(CASL!BL232=\"\",\"\",CASL!BL232)","v":750},{"$f":"IF(CASL!BN232=\"\",\"\",CASL!BN232)","v":750},{"$f":"IF(CASL!BP232=\"\",\"\",CASL!BP232)","v":750},{"$f":"IF(CASL!BR232=\"\",\"\",CASL!BR232)","v":750},{"$f":"IF(CASL!BT232=\"\",\"\",CASL!BT232)","v":750},{"$f":"IF(CASL!BV232=\"\",\"\",CASL!BV232)","v":750},{"$f":"IF(CASL!BX232=\"\",\"\",CASL!BX232)","v":750},{"$f":"IF(CASL!BZ232=\"\",\"\",CASL!BZ232)","v":750},{"$f":"IF(CASL!CB232=\"\",\"\",CASL!CB232)","v":750},{"$f":"IF(CASL!CD232=\"\",\"\",CASL!CD232)","v":750},{"$f":"IF(CASL!CF232=\"\",\"\",CASL!CF232)","v":750},{"$f":"IF(CASL!CH232=\"\",\"\",CASL!CH232)","v":750},{"$f":"IF(CASL!CJ232=\"\",\"\",CASL!CJ232)","v":750},{"$f":"IF(CASL!CL232=\"\",\"\",CASL!CL232)","v":750},{"$f":"IF(CASL!CN232=\"\",\"\",CASL!CN232)","v":750},{"$f":"IF(CASL!CP232=\"\",\"\",CASL!CP232)","v":750},{"$f":"IF(CASL!CR232=\"\",\"\",CASL!CR232)","v":750},{"$f":"IF(CASL!CT232=\"\",\"\",CASL!CT232)","v":750}]
[null,{"$f":"IF(CASL!$AE$233=\"\",\"\",CASL!$AE$233)","v":""},{"$f":"IF(CASL!$AF$233=\"\",\"\",CASL!$AF$233)","v":"Admin supplies"},null,"FCFA",16000,null,null,{"$f":"IF(CASL!AJ233=\"\",\"\",CASL!AJ233)","v":500},{"$f":"IF(CASL!AL233=\"\",\"\",CASL!AL233)","v":500},{"$f":"IF(CASL!AN233=\"\",\"\",CASL!AN233)","v":500},{"$f":"IF(CASL!AP233=\"\",\"\",CASL!AP233)","v":500},{"$f":"IF(CASL!AR233=\"\",\"\",CASL!AR233)","v":500},{"$f":"IF(CASL!AT233=\"\",\"\",CASL!AT233)","v":500},{"$f":"IF(CASL!AV233=\"\",\"\",CASL!AV233)","v":500},{"$f":"IF(CASL!AX233=\"\",\"\",CASL!AX233)","v":500},{"$f":"IF(CASL!AZ233=\"\",\"\",CASL!AZ233)","v":500},{"$f":"IF(CASL!BB233=\"\",\"\",CASL!BB233)","v":500},{"$f":"IF(CASL!BD233=\"\",\"\",CASL!BD233)","v":500},{"$f":"IF(CASL!BF233=\"\",\"\",CASL!BF233)","v":500},{"$f":"IF(CASL!BH233=\"\",\"\",CASL!BH233)","v":500},{"$f":"IF(CASL!BJ233=\"\",\"\",CASL!BJ233)","v":500},{"$f":"IF(CASL!BL233=\"\",\"\",CASL!BL233)","v":500},{"$f":"IF(CASL!BN233=\"\",\"\",CASL!BN233)","v":500},{"$f":"IF(CASL!BP233=\"\",\"\",CASL!BP233)","v":500},{"$f":"IF(CASL!BR233=\"\",\"\",CASL!BR233)","v":500},{"$f":"IF(CASL!BT233=\"\",\"\",CASL!BT233)","v":500},{"$f":"IF(CASL!BV233=\"\",\"\",CASL!BV233)","v":500},{"$f":"IF(CASL!BX233=\"\",\"\",CASL!BX233)","v":500},{"$f":"IF(CASL!BZ233=\"\",\"\",CASL!BZ233)","v":500},{"$f":"IF(CASL!CB233=\"\",\"\",CASL!CB233)","v":500},{"$f":"IF(CASL!CD233=\"\",\"\",CASL!CD233)","v":500},{"$f":"IF(CASL!CF233=\"\",\"\",CASL!CF233)","v":500},{"$f":"IF(CASL!CH233=\"\",\"\",CASL!CH233)","v":500},{"$f":"IF(CASL!CJ233=\"\",\"\",CASL!CJ233)","v":500},{"$f":"IF(CASL!CL233=\"\",\"\",CASL!CL233)","v":500},{"$f":"IF(CASL!CN233=\"\",\"\",CASL!CN233)","v":500},{"$f":"IF(CASL!CP233=\"\",\"\",CASL!CP233)","v":500},{"$f":"IF(CASL!CR233=\"\",\"\",CASL!CR233)","v":500},{"$f":"IF(CASL!CT233=\"\",\"\",CASL!CT233)","v":500}]
[null,{"$f":"IF(CASL!$AE$234=\"\",\"\",CASL!$AE$234)","v":""},{"$f":"IF(CASL!$AF$234=\"\",\"\",CASL!$AF$234)","v":""},null,null,null,null,null,{"$f":"IF(CASL!AJ234=\"\",\"\",CASL!AJ234)","v":0},{"$f":"IF(CASL!AL234=\"\",\"\",CASL!AL234)","v":0},{"$f":"IF(CASL!AN234=\"\",\"\",CASL!AN234)","v":0},{"$f":"IF(CASL!AP234=\"\",\"\",CASL!AP234)","v":0},{"$f":"IF(CASL!AR234=\"\",\"\",CASL!AR234)","v":0},{"$f":"IF(CASL!AT234=\"\",\"\",CASL!AT234)","v":""},{"$f":"IF(CASL!AV234=\"\",\"\",CASL!AV234)","v":0},{"$f":"IF(CASL!AX234=\"\",\"\",CASL!AX234)","v":""},{"$f":"IF(CASL!AZ234=\"\",\"\",CASL!AZ234)","v":0},{"$f":"IF(CASL!BB234=\"\",\"\",CASL!BB234)","v":""},{"$f":"IF(CASL!BD234=\"\",\"\",CASL!BD234)","v":0},{"$f":"IF(CASL!BF234=\"\",\"\",CASL!BF234)","v":""},{"$f":"IF(CASL!BH234=\"\",\"\",CASL!BH234)","v":0},{"$f":"IF(CASL!BJ234=\"\",\"\",CASL!BJ234)","v":""},{"$f":"IF(CASL!BL234=\"\",\"\",CASL!BL234)","v":0},{"$f":"IF(CASL!BN234=\"\",\"\",CASL!BN234)","v":""},{"$f":"IF(CASL!BP234=\"\",\"\",CASL!BP234)","v":0},{"$f":"IF(CASL!BR234=\"\",\"\",CASL!BR234)","v":""},{"$f":"IF(CASL!BT234=\"\",\"\",CASL!BT234)","v":0},{"$f":"IF(CASL!BV234=\"\",\"\",CASL!BV234)","v":""},{"$f":"IF(CASL!BX234=\"\",\"\",CASL!BX234)","v":0},{"$f":"IF(CASL!BZ234=\"\",\"\",CASL!BZ234)","v":""},{"$f":"IF(CASL!CB234=\"\",\"\",CASL!CB234)","v":0},{"$f":"IF(CASL!CD234=\"\",\"\",CASL!CD234)","v":""},{"$f":"IF(CASL!CF234=\"\",\"\",CASL!CF234)","v":0},{"$f":"IF(CASL!CH234=\"\",\"\",CASL!CH234)","v":""},{"$f":"IF(CASL!CJ234=\"\",\"\",CASL!CJ234)","v":0},{"$f":"IF(CASL!CL234=\"\",\"\",CASL!CL234)","v":""},{"$f":"IF(CASL!CN234=\"\",\"\",CASL!CN234)","v":0},{"$f":"IF(CASL!CP234=\"\",\"\",CASL!CP234)","v":""},{"$f":"IF(CASL!CR234=\"\",\"\",CASL!CR234)","v":0},{"$f":"IF(CASL!CT234=\"\",\"\",CASL!CT234)","v":0}]
[null,{"$f":"IF(CASL!$AE$235=\"\",\"\",CASL!$AE$235)","v":"EXTERNAL COSTS"},null,null,null,null,null,null,{"$f":"IF(CASL!AJ235=\"\",\"\",CASL!AJ235)","v":0},{"$f":"IF(CASL!AL235=\"\",\"\",CASL!AL235)","v":0},{"$f":"IF(CASL!AN235=\"\",\"\",CASL!AN235)","v":0},{"$f":"IF(CASL!AP235=\"\",\"\",CASL!AP235)","v":0},{"$f":"IF(CASL!AR235=\"\",\"\",CASL!AR235)","v":0},{"$f":"IF(CASL!AT235=\"\",\"\",CASL!AT235)","v":""},{"$f":"IF(CASL!AV235=\"\",\"\",CASL!AV235)","v":0},{"$f":"IF(CASL!AX235=\"\",\"\",CASL!AX235)","v":""},{"$f":"IF(CASL!AZ235=\"\",\"\",CASL!AZ235)","v":0},{"$f":"IF(CASL!BB235=\"\",\"\",CASL!BB235)","v":""},{"$f":"IF(CASL!BD235=\"\",\"\",CASL!BD235)","v":0},{"$f":"IF(CASL!BF235=\"\",\"\",CASL!BF235)","v":""},{"$f":"IF(CASL!BH235=\"\",\"\",CASL!BH235)","v":0},{"$f":"IF(CASL!BJ235=\"\",\"\",CASL!BJ235)","v":""},{"$f":"IF(CASL!BL235=\"\",\"\",CASL!BL235)","v":0},{"$f":"IF(CASL!BN235=\"\",\"\",CASL!BN235)","v":""},{"$f":"IF(CASL!BP235=\"\",\"\",CASL!BP235)","v":0},{"$f":"IF(CASL!BR235=\"\",\"\",CASL!BR235)","v":""},{"$f":"IF(CASL!BT235=\"\",\"\",CASL!BT235)","v":0},{"$f":"IF(CASL!BV235=\"\",\"\",CASL!BV235)","v":""},{"$f":"IF(CASL!BX235=\"\",\"\",CASL!BX235)","v":0},{"$f":"IF(CASL!BZ235=\"\",\"\",CASL!BZ235)","v":""},{"$f":"IF(CASL!CB235=\"\",\"\",CASL!CB235)","v":0},{"$f":"IF(CASL!CD235=\"\",\"\",CASL!CD235)","v":""},{"$f":"IF(CASL!CF235=\"\",\"\",CASL!CF235)","v":0},{"$f":"IF(CASL!CH235=\"\",\"\",CASL!CH235)","v":""},{"$f":"IF(CASL!CJ235=\"\",\"\",CASL!CJ235)","v":0},{"$f":"IF(CASL!CL235=\"\",\"\",CASL!CL235)","v":""},{"$f":"IF(CASL!CN235=\"\",\"\",CASL!CN235)","v":0},{"$f":"IF(CASL!CP235=\"\",\"\",CASL!CP235)","v":""},{"$f":"IF(CASL!CR235=\"\",\"\",CASL!CR235)","v":0},{"$f":"IF(CASL!CT235=\"\",\"\",CASL!CT235)","v":0}]
[null,{"$f":"IF(CASL!$AE$236=\"\",\"\",CASL!$AE$236)","v":""},{"$f":"IF(CASL!$AF$236=\"\",\"\",CASL!$AF$236)","v":"Managers recruitment cost"},null,{"$f":"VLOOKUP(C382,Inputs!$B$139:$J$326,9,FALSE)","v":"FCFA"},{"$f":"SUM(G382:CM382)","v":7171.0814486315403},null,null,{"$f":"IF(CASL!AJ236=\"\",\"\",CASL!AJ236)","v":0},{"$f":"IF(CASL!AL236=\"\",\"\",CASL!AL236)","v":0},{"$f":"IF(CASL!AN236=\"\",\"\",CASL!AN236)","v":0},{"$f":"IF(CASL!AP236=\"\",\"\",CASL!AP236)","v":0},{"$f":"IF(CASL!AR236=\"\",\"\",CASL!AR236)","v":7171.0814486315403},{"$f":"IF(CASL!AT236=\"\",\"\",CASL!AT236)","v":""},{"$f":"IF(CASL!AV236=\"\",\"\",CASL!AV236)","v":0},{"$f":"IF(CASL!AX236=\"\",\"\",CASL!AX236)","v":""},{"$f":"IF(CASL!AZ236=\"\",\"\",CASL!AZ236)","v":0},{"$f":"IF(CASL!BB236=\"\",\"\",CASL!BB236)","v":""},{"$f":"IF(CASL!BD236=\"\",\"\",CASL!BD236)","v":0},{"$f":"IF(CASL!BF236=\"\",\"\",CASL!BF236)","v":""},{"$f":"IF(CASL!BH236=\"\",\"\",CASL!BH236)","v":0},{"$f":"IF(CASL!BJ236=\"\",\"\",CASL!BJ236)","v":""},{"$f":"IF(CASL!BL236=\"\",\"\",CASL!BL236)","v":0},{"$f":"IF(CASL!BN236=\"\",\"\",CASL!BN236)","v":""},{"$f":"IF(CASL!BP236=\"\",\"\",CASL!BP236)","v":0},{"$f":"IF(CASL!BR236=\"\",\"\",CASL!BR236)","v":""},{"$f":"IF(CASL!BT236=\"\",\"\",CASL!BT236)","v":0},{"$f":"IF(CASL!BV236=\"\",\"\",CASL!BV236)","v":""},{"$f":"IF(CASL!BX236=\"\",\"\",CASL!BX236)","v":0},{"$f":"IF(CASL!BZ236=\"\",\"\",CASL!BZ236)","v":""},{"$f":"IF(CASL!CB236=\"\",\"\",CASL!CB236)","v":0},{"$f":"IF(CASL!CD236=\"\",\"\",CASL!CD236)","v":""},{"$f":"IF(CASL!CF236=\"\",\"\",CASL!CF236)","v":0},{"$f":"IF(CASL!CH236=\"\",\"\",CASL!CH236)","v":""},{"$f":"IF(CASL!CJ236=\"\",\"\",CASL!CJ236)","v":0},{"$f":"IF(CASL!CL236=\"\",\"\",CASL!CL236)","v":""},{"$f":"IF(CASL!CN236=\"\",\"\",CASL!CN236)","v":0},{"$f":"IF(CASL!CP236=\"\",\"\",CASL!CP236)","v":""},{"$f":"IF(CASL!CR236=\"\",\"\",CASL!CR236)","v":0},{"$f":"IF(CASL!CT236=\"\",\"\",CASL!CT236)","v":0}]
[null,{"$f":"IF(CASL!$AE$237=\"\",\"\",CASL!$AE$237)","v":""},{"$f":"IF(CASL!$AF$237=\"\",\"\",CASL!$AF$237)","v":"Training, assistance"},null,{"$f":"VLOOKUP(C383,Inputs!$B$139:$J$326,9,FALSE)","v":"FCFA"},744000,null,null,{"$f":"IF(CASL!AJ237=\"\",\"\",CASL!AJ237)","v":18000},{"$f":"IF(CASL!AL237=\"\",\"\",CASL!AL237)","v":18000},{"$f":"IF(CASL!AN237=\"\",\"\",CASL!AN237)","v":18000},{"$f":"IF(CASL!AP237=\"\",\"\",CASL!AP237)","v":18000},{"$f":"IF(CASL!AR237=\"\",\"\",CASL!AR237)","v":24000},{"$f":"IF(CASL!AT237=\"\",\"\",CASL!AT237)","v":24000},{"$f":"IF(CASL!AV237=\"\",\"\",CASL!AV237)","v":24000},{"$f":"IF(CASL!AX237=\"\",\"\",CASL!AX237)","v":24000},{"$f":"IF(CASL!AZ237=\"\",\"\",CASL!AZ237)","v":24000},{"$f":"IF(CASL!BB237=\"\",\"\",CASL!BB237)","v":24000},{"$f":"IF(CASL!BD237=\"\",\"\",CASL!BD237)","v":24000},{"$f":"IF(CASL!BF237=\"\",\"\",CASL!BF237)","v":24000},{"$f":"IF(CASL!BH237=\"\",\"\",CASL!BH237)","v":24000},{"$f":"IF(CASL!BJ237=\"\",\"\",CASL!BJ237)","v":24000},{"$f":"IF(CASL!BL237=\"\",\"\",CASL!BL237)","v":24000},{"$f":"IF(CASL!BN237=\"\",\"\",CASL!BN237)","v":24000},{"$f":"IF(CASL!BP237=\"\",\"\",CASL!BP237)","v":24000},{"$f":"IF(CASL!BR237=\"\",\"\",CASL!BR237)","v":24000},{"$f":"IF(CASL!BT237=\"\",\"\",CASL!BT237)","v":24000},{"$f":"IF(CASL!BV237=\"\",\"\",CASL!BV237)","v":24000},{"$f":"IF(CASL!BX237=\"\",\"\",CASL!BX237)","v":24000},{"$f":"IF(CASL!BZ237=\"\",\"\",CASL!BZ237)","v":24000},{"$f":"IF(CASL!CB237=\"\",\"\",CASL!CB237)","v":24000},{"$f":"IF(CASL!CD237=\"\",\"\",CASL!CD237)","v":24000},{"$f":"IF(CASL!CF237=\"\",\"\",CASL!CF237)","v":24000},{"$f":"IF(CASL!CH237=\"\",\"\",CASL!CH237)","v":24000},{"$f":"IF(CASL!CJ237=\"\",\"\",CASL!CJ237)","v":24000},{"$f":"IF(CASL!CL237=\"\",\"\",CASL!CL237)","v":24000},{"$f":"IF(CASL!CN237=\"\",\"\",CASL!CN237)","v":24000},{"$f":"IF(CASL!CP237=\"\",\"\",CASL!CP237)","v":24000},{"$f":"IF(CASL!CR237=\"\",\"\",CASL!CR237)","v":24000},{"$f":"IF(CASL!CT237=\"\",\"\",CASL!CT237)","v":24000}]
[null,{"$f":"IF(CASL!$AE$238=\"\",\"\",CASL!$AE$238)","v":""},{"$f":"IF(CASL!$AF$238=\"\",\"\",CASL!$AF$238)","v":"Welfare fund"},null,{"$f":"VLOOKUP(C384,Inputs!$B$139:$J$326,9,FALSE)","v":"FCFA"},228000,null,null,{"$f":"IF(CASL!AJ238=\"\",\"\",CASL!AJ238)","v":3750},{"$f":"IF(CASL!AL238=\"\",\"\",CASL!AL238)","v":3750},{"$f":"IF(CASL!AN238=\"\",\"\",CASL!AN238)","v":5250},{"$f":"IF(CASL!AP238=\"\",\"\",CASL!AP238)","v":5250},{"$f":"IF(CASL!AR238=\"\",\"\",CASL!AR238)","v":7500},{"$f":"IF(CASL!AT238=\"\",\"\",CASL!AT238)","v":7500},{"$f":"IF(CASL!AV238=\"\",\"\",CASL!AV238)","v":7500},{"$f":"IF(CASL!AX238=\"\",\"\",CASL!AX238)","v":7500},{"$f":"IF(CASL!AZ238=\"\",\"\",CASL!AZ238)","v":7500},{"$f":"IF(CASL!BB238=\"\",\"\",CASL!BB238)","v":7500},{"$f":"IF(CASL!BD238=\"\",\"\",CASL!BD238)","v":7500},{"$f":"IF(CASL!BF238=\"\",\"\",CASL!BF238)","v":7500},{"$f":"IF(CASL!BH238=\"\",\"\",CASL!BH238)","v":7500},{"$f":"IF(CASL!BJ238=\"\",\"\",CASL!BJ238)","v":7500},{"$f":"IF(CASL!BL238=\"\",\"\",CASL!BL238)","v":7500},{"$f":"IF(CASL!BN238=\"\",\"\",CASL!BN238)","v":7500},{"$f":"IF(CASL!BP238=\"\",\"\",CASL!BP238)","v":7500},{"$f":"IF(CASL!BR238=\"\",\"\",CASL!BR238)","v":7500},{"$f":"IF(CASL!BT238=\"\",\"\",CASL!BT238)","v":7500},{"$f":"IF(CASL!BV238=\"\",\"\",CASL!BV238)","v":7500},{"$f":"IF(CASL!BX238=\"\",\"\",CASL!BX238)","v":7500},{"$f":"IF(CASL!BZ238=\"\",\"\",CASL!BZ238)","v":7500},{"$f":"IF(CASL!CB238=\"\",\"\",CASL!CB238)","v":7500},{"$f":"IF(CASL!CD238=\"\",\"\",CASL!CD238)","v":7500},{"$f":"IF(CASL!CF238=\"\",\"\",CASL!CF238)","v":7500},{"$f":"IF(CASL!CH238=\"\",\"\",CASL!CH238)","v":7500},{"$f":"IF(CASL!CJ238=\"\",\"\",CASL!CJ238)","v":7500},{"$f":"IF(CASL!CL238=\"\",\"\",CASL!CL238)","v":7500},{"$f":"IF(CASL!CN238=\"\",\"\",CASL!CN238)","v":7500},{"$f":"IF(CASL!CP238=\"\",\"\",CASL!CP238)","v":7500},{"$f":"IF(CASL!CR238=\"\",\"\",CASL!CR238)","v":7500},{"$f":"IF(CASL!CT238=\"\",\"\",CASL!CT238)","v":7500}]
[null,{"$f":"IF(CASL!$AE$239=\"\",\"\",CASL!$AE$239)","v":""},{"$f":"IF(CASL!$AF$239=\"\",\"\",CASL!$AF$239)","v":"Buildings insurance"},null,{"$f":"VLOOKUP(C385,Inputs!$B$139:$J$326,9,FALSE)","v":"FCFA"},64000,null,null,{"$f":"IF(CASL!AJ239=\"\",\"\",CASL!AJ239)","v":2000},{"$f":"IF(CASL!AL239=\"\",\"\",CASL!AL239)","v":2000},{"$f":"IF(CASL!AN239=\"\",\"\",CASL!AN239)","v":2000},{"$f":"IF(CASL!AP239=\"\",\"\",CASL!AP239)","v":2000},{"$f":"IF(CASL!AR239=\"\",\"\",CASL!AR239)","v":2000},{"$f":"IF(CASL!AT239=\"\",\"\",CASL!AT239)","v":2000},{"$f":"IF(CASL!AV239=\"\",\"\",CASL!AV239)","v":2000},{"$f":"IF(CASL!AX239=\"\",\"\",CASL!AX239)","v":2000},{"$f":"IF(CASL!AZ239=\"\",\"\",CASL!AZ239)","v":2000},{"$f":"IF(CASL!BB239=\"\",\"\",CASL!BB239)","v":2000},{"$f":"IF(CASL!BD239=\"\",\"\",CASL!BD239)","v":2000},{"$f":"IF(CASL!BF239=\"\",\"\",CASL!BF239)","v":2000},{"$f":"IF(CASL!BH239=\"\",\"\",CASL!BH239)","v":2000},{"$f":"IF(CASL!BJ239=\"\",\"\",CASL!BJ239)","v":2000},{"$f":"IF(CASL!BL239=\"\",\"\",CASL!BL239)","v":2000},{"$f":"IF(CASL!BN239=\"\",\"\",CASL!BN239)","v":2000},{"$f":"IF(CASL!BP239=\"\",\"\",CASL!BP239)","v":2000},{"$f":"IF(CASL!BR239=\"\",\"\",CASL!BR239)","v":2000},{"$f":"IF(CASL!BT239=\"\",\"\",CASL!BT239)","v":2000},{"$f":"IF(CASL!BV239=\"\",\"\",CASL!BV239)","v":2000},{"$f":"IF(CASL!BX239=\"\",\"\",CASL!BX239)","v":2000},{"$f":"IF(CASL!BZ239=\"\",\"\",CASL!BZ239)","v":2000},{"$f":"IF(CASL!CB239=\"\",\"\",CASL!CB239)","v":2000},{"$f":"IF(CASL!CD239=\"\",\"\",CASL!CD239)","v":2000},{"$f":"IF(CASL!CF239=\"\",\"\",CASL!CF239)","v":2000},{"$f":"IF(CASL!CH239=\"\",\"\",CASL!CH239)","v":2000},{"$f":"IF(CASL!CJ239=\"\",\"\",CASL!CJ239)","v":2000},{"$f":"IF(CASL!CL239=\"\",\"\",CASL!CL239)","v":2000},{"$f":"IF(CASL!CN239=\"\",\"\",CASL!CN239)","v":2000},{"$f":"IF(CASL!CP239=\"\",\"\",CASL!CP239)","v":2000},{"$f":"IF(CASL!CR239=\"\",\"\",CASL!CR239)","v":2000},{"$f":"IF(CASL!CT239=\"\",\"\",CASL!CT239)","v":2000}]
[null,{"$f":"IF(CASL!$AE$240=\"\",\"\",CASL!$AE$240)","v":""},{"$f":"IF(CASL!$AF$240=\"\",\"\",CASL!$AF$240)","v":"Equipment insurance"},null,{"$f":"VLOOKUP(C386,Inputs!$B$139:$J$326,9,FALSE)","v":"FCFA"},0,null,null,{"$f":"IF(CASL!AJ240=\"\",\"\",CASL!AJ240)","v":0},{"$f":"IF(CASL!AL240=\"\",\"\",CASL!AL240)","v":0},{"$f":"IF(CASL!AN240=\"\",\"\",CASL!AN240)","v":0},{"$f":"IF(CASL!AP240=\"\",\"\",CASL!AP240)","v":0},{"$f":"IF(CASL!AR240=\"\",\"\",CASL!AR240)","v":0},{"$f":"IF(CASL!AT240=\"\",\"\",CASL!AT240)","v":0},{"$f":"IF(CASL!AV240=\"\",\"\",CASL!AV240)","v":0},{"$f":"IF(CASL!AX240=\"\",\"\",CASL!AX240)","v":0},{"$f":"IF(CASL!AZ240=\"\",\"\",CASL!AZ240)","v":0},{"$f":"IF(CASL!BB240=\"\",\"\",CASL!BB240)","v":0},{"$f":"IF(CASL!BD240=\"\",\"\",CASL!BD240)","v":0},{"$f":"IF(CASL!BF240=\"\",\"\",CASL!BF240)","v":0},{"$f":"IF(CASL!BH240=\"\",\"\",CASL!BH240)","v":0},{"$f":"IF(CASL!BJ240=\"\",\"\",CASL!BJ240)","v":0},{"$f":"IF(CASL!BL240=\"\",\"\",CASL!BL240)","v":0},{"$f":"IF(CASL!BN240=\"\",\"\",CASL!BN240)","v":0},{"$f":"IF(CASL!BP240=\"\",\"\",CASL!BP240)","v":0},{"$f":"IF(CASL!BR240=\"\",\"\",CASL!BR240)","v":0},{"$f":"IF(CASL!BT240=\"\",\"\",CASL!BT240)","v":0},{"$f":"IF(CASL!BV240=\"\",\"\",CASL!BV240)","v":0},{"$f":"IF(CASL!BX240=\"\",\"\",CASL!BX240)","v":0},{"$f":"IF(CASL!BZ240=\"\",\"\",CASL!BZ240)","v":0},{"$f":"IF(CASL!CB240=\"\",\"\",CASL!CB240)","v":0},{"$f":"IF(CASL!CD240=\"\",\"\",CASL!CD240)","v":0},{"$f":"IF(CASL!CF240=\"\",\"\",CASL!CF240)","v":0},{"$f":"IF(CASL!CH240=\"\",\"\",CASL!CH240)","v":0},{"$f":"IF(CASL!CJ240=\"\",\"\",CASL!CJ240)","v":0},{"$f":"IF(CASL!CL240=\"\",\"\",CASL!CL240)","v":0},{"$f":"IF(CASL!CN240=\"\",\"\",CASL!CN240)","v":0},{"$f":"IF(CASL!CP240=\"\",\"\",CASL!CP240)","v":0},{"$f":"IF(CASL!CR240=\"\",\"\",CASL!CR240)","v":0},{"$f":"IF(CASL!CT240=\"\",\"\",CASL!CT240)","v":0}]
[null,{"$f":"IF(CASL!$AE$241=\"\",\"\",CASL!$AE$241)","v":""},{"$f":"IF(CASL!$AF$241=\"\",\"\",CASL!$AF$241)","v":"Vehicle insurance"},null,{"$f":"VLOOKUP(C387,Inputs!$B$139:$J$326,9,FALSE)","v":"FCFA"},38500,null,null,{"$f":"IF(CASL!AJ241=\"\",\"\",CASL!AJ241)","v":750},{"$f":"IF(CASL!AL241=\"\",\"\",CASL!AL241)","v":750},{"$f":"IF(CASL!AN241=\"\",\"\",CASL!AN241)","v":1000},{"$f":"IF(CASL!AP241=\"\",\"\",CASL!AP241)","v":1000},{"$f":"IF(CASL!AR241=\"\",\"\",CASL!AR241)","v":1250},{"$f":"IF(CASL!AT241=\"\",\"\",CASL!AT241)","v":1250},{"$f":"IF(CASL!AV241=\"\",\"\",CASL!AV241)","v":1250},{"$f":"IF(CASL!AX241=\"\",\"\",CASL!AX241)","v":1250},{"$f":"IF(CASL!AZ241=\"\",\"\",CASL!AZ241)","v":1250},{"$f":"IF(CASL!BB241=\"\",\"\",CASL!BB241)","v":1250},{"$f":"IF(CASL!BD241=\"\",\"\",CASL!BD241)","v":1250},{"$f":"IF(CASL!BF241=\"\",\"\",CASL!BF241)","v":1250},{"$f":"IF(CASL!BH241=\"\",\"\",CASL!BH241)","v":1250},{"$f":"IF(CASL!BJ241=\"\",\"\",CASL!BJ241)","v":1250},{"$f":"IF(CASL!BL241=\"\",\"\",CASL!BL241)","v":1250},{"$f":"IF(CASL!BN241=\"\",\"\",CASL!BN241)","v":1250},{"$f":"IF(CASL!BP241=\"\",\"\",CASL!BP241)","v":1250},{"$f":"IF(CASL!BR241=\"\",\"\",CASL!BR241)","v":1250},{"$f":"IF(CASL!BT241=\"\",\"\",CASL!BT241)","v":1250},{"$f":"IF(CASL!BV241=\"\",\"\",CASL!BV241)","v":1250},{"$f":"IF(CASL!BX241=\"\",\"\",CASL!BX241)","v":1250},{"$f":"IF(CASL!BZ241=\"\",\"\",CASL!BZ241)","v":1250},{"$f":"IF(CASL!CB241=\"\",\"\",CASL!CB241)","v":1250},{"$f":"IF(CASL!CD241=\"\",\"\",CASL!CD241)","v":1250},{"$f":"IF(CASL!CF241=\"\",\"\",CASL!CF241)","v":1250},{"$f":"IF(CASL!CH241=\"\",\"\",CASL!CH241)","v":1250},{"$f":"IF(CASL!CJ241=\"\",\"\",CASL!CJ241)","v":1250},{"$f":"IF(CASL!CL241=\"\",\"\",CASL!CL241)","v":1250},{"$f":"IF(CASL!CN241=\"\",\"\",CASL!CN241)","v":1250},{"$f":"IF(CASL!CP241=\"\",\"\",CASL!CP241)","v":1250},{"$f":"IF(CASL!CR241=\"\",\"\",CASL!CR241)","v":1250},{"$f":"IF(CASL!CT241=\"\",\"\",CASL!CT241)","v":1250}]
[null,{"$f":"IF(CASL!$AE$242=\"\",\"\",CASL!$AE$242)","v":""},{"$f":"IF(CASL!$AF$242=\"\",\"\",CASL!$AF$242)","v":"Housing rents"},null,{"$f":"VLOOKUP(C388,Inputs!$B$139:$J$326,9,FALSE)","v":"FCFA"},792000,null,null,{"$f":"IF(CASL!AJ242=\"\",\"\",CASL!AJ242)","v":9000},{"$f":"IF(CASL!AL242=\"\",\"\",CASL!AL242)","v":9000},{"$f":"IF(CASL!AN242=\"\",\"\",CASL!AN242)","v":9000},{"$f":"IF(CASL!AP242=\"\",\"\",CASL!AP242)","v":9000},{"$f":"IF(CASL!AR242=\"\",\"\",CASL!AR242)","v":27000},{"$f":"IF(CASL!AT242=\"\",\"\",CASL!AT242)","v":27000},{"$f":"IF(CASL!AV242=\"\",\"\",CASL!AV242)","v":27000},{"$f":"IF(CASL!AX242=\"\",\"\",CASL!AX242)","v":27000},{"$f":"IF(CASL!AZ242=\"\",\"\",CASL!AZ242)","v":27000},{"$f":"IF(CASL!BB242=\"\",\"\",CASL!BB242)","v":27000},{"$f":"IF(CASL!BD242=\"\",\"\",CASL!BD242)","v":27000},{"$f":"IF(CASL!BF242=\"\",\"\",CASL!BF242)","v":27000},{"$f":"IF(CASL!BH242=\"\",\"\",CASL!BH242)","v":27000},{"$f":"IF(CASL!BJ242=\"\",\"\",CASL!BJ242)","v":27000},{"$f":"IF(CASL!BL242=\"\",\"\",CASL!BL242)","v":27000},{"$f":"IF(CASL!BN242=\"\",\"\",CASL!BN242)","v":27000},{"$f":"IF(CASL!BP242=\"\",\"\",CASL!BP242)","v":27000},{"$f":"IF(CASL!BR242=\"\",\"\",CASL!BR242)","v":27000},{"$f":"IF(CASL!BT242=\"\",\"\",CASL!BT242)","v":27000},{"$f":"IF(CASL!BV242=\"\",\"\",CASL!BV242)","v":27000},{"$f":"IF(CASL!BX242=\"\",\"\",CASL!BX242)","v":27000},{"$f":"IF(CASL!BZ242=\"\",\"\",CASL!BZ242)","v":27000},{"$f":"IF(CASL!CB242=\"\",\"\",CASL!CB242)","v":27000},{"$f":"IF(CASL!CD242=\"\",\"\",CASL!CD242)","v":27000},{"$f":"IF(CASL!CF242=\"\",\"\",CASL!CF242)","v":27000},{"$f":"IF(CASL!CH242=\"\",\"\",CASL!CH242)","v":27000},{"$f":"IF(CASL!CJ242=\"\",\"\",CASL!CJ242)","v":27000},{"$f":"IF(CASL!CL242=\"\",\"\",CASL!CL242)","v":27000},{"$f":"IF(CASL!CN242=\"\",\"\",CASL!CN242)","v":27000},{"$f":"IF(CASL!CP242=\"\",\"\",CASL!CP242)","v":27000},{"$f":"IF(CASL!CR242=\"\",\"\",CASL!CR242)","v":27000},{"$f":"IF(CASL!CT242=\"\",\"\",CASL!CT242)","v":27000}]
[null,{"$f":"IF(CASL!$AE$243=\"\",\"\",CASL!$AE$243)","v":""},{"$f":"IF(CASL!$AF$243=\"\",\"\",CASL!$AF$243)","v":"Managers Families allowances "},null,"FCFA",264000,null,null,{"$f":"IF(CASL!AJ243=\"\",\"\",CASL!AJ243)","v":3000},{"$f":"IF(CASL!AL243=\"\",\"\",CASL!AL243)","v":3000},{"$f":"IF(CASL!AN243=\"\",\"\",CASL!AN243)","v":3000},{"$f":"IF(CASL!AP243=\"\",\"\",CASL!AP243)","v":3000},{"$f":"IF(CASL!AR243=\"\",\"\",CASL!AR243)","v":9000},{"$f":"IF(CASL!AT243=\"\",\"\",CASL!AT243)","v":9000},{"$f":"IF(CASL!AV243=\"\",\"\",CASL!AV243)","v":9000},{"$f":"IF(CASL!AX243=\"\",\"\",CASL!AX243)","v":9000},{"$f":"IF(CASL!AZ243=\"\",\"\",CASL!AZ243)","v":9000},{"$f":"IF(CASL!BB243=\"\",\"\",CASL!BB243)","v":9000},{"$f":"IF(CASL!BD243=\"\",\"\",CASL!BD243)","v":9000},{"$f":"IF(CASL!BF243=\"\",\"\",CASL!BF243)","v":9000},{"$f":"IF(CASL!BH243=\"\",\"\",CASL!BH243)","v":9000},{"$f":"IF(CASL!BJ243=\"\",\"\",CASL!BJ243)","v":9000},{"$f":"IF(CASL!BL243=\"\",\"\",CASL!BL243)","v":9000},{"$f":"IF(CASL!BN243=\"\",\"\",CASL!BN243)","v":9000},{"$f":"IF(CASL!BP243=\"\",\"\",CASL!BP243)","v":9000},{"$f":"IF(CASL!BR243=\"\",\"\",CASL!BR243)","v":9000},{"$f":"IF(CASL!BT243=\"\",\"\",CASL!BT243)","v":9000},{"$f":"IF(CASL!BV243=\"\",\"\",CASL!BV243)","v":9000},{"$f":"IF(CASL!BX243=\"\",\"\",CASL!BX243)","v":9000},{"$f":"IF(CASL!BZ243=\"\",\"\",CASL!BZ243)","v":9000},{"$f":"IF(CASL!CB243=\"\",\"\",CASL!CB243)","v":9000},{"$f":"IF(CASL!CD243=\"\",\"\",CASL!CD243)","v":9000},{"$f":"IF(CASL!CF243=\"\",\"\",CASL!CF243)","v":9000},{"$f":"IF(CASL!CH243=\"\",\"\",CASL!CH243)","v":9000},{"$f":"IF(CASL!CJ243=\"\",\"\",CASL!CJ243)","v":9000},{"$f":"IF(CASL!CL243=\"\",\"\",CASL!CL243)","v":9000},{"$f":"IF(CASL!CN243=\"\",\"\",CASL!CN243)","v":9000},{"$f":"IF(CASL!CP243=\"\",\"\",CASL!CP243)","v":9000},{"$f":"IF(CASL!CR243=\"\",\"\",CASL!CR243)","v":9000},{"$f":"IF(CASL!CT243=\"\",\"\",CASL!CT243)","v":9000}]
[null,{"$f":"IF(CASL!$AE$244=\"\",\"\",CASL!$AE$244)","v":""},{"$f":"IF(CASL!$AF$244=\"\",\"\",CASL!$AF$244)","v":"Flights - General Manager"},null,"FCFA",397853,{"$f":"+$E995*G995","v":83180.000000000015},{"$f":"+$E995*H995/periods_per_year","v":26673},{"$f":"IF(CASL!AJ244=\"\",\"\",CASL!AJ244)","v":9000},{"$f":"IF(CASL!AL244=\"\",\"\",CASL!AL244)","v":9000},{"$f":"IF(CASL!AN244=\"\",\"\",CASL!AN244)","v":9000},{"$f":"IF(CASL!AP244=\"\",\"\",CASL!AP244)","v":9000},{"$f":"IF(CASL!AR244=\"\",\"\",CASL!AR244)","v":9000},{"$f":"IF(CASL!AT244=\"\",\"\",CASL!AT244)","v":9000},{"$f":"IF(CASL!AV244=\"\",\"\",CASL!AV244)","v":9000},{"$f":"IF(CASL!AX244=\"\",\"\",CASL!AX244)","v":9000},{"$f":"IF(CASL!AZ244=\"\",\"\",CASL!AZ244)","v":9000},{"$f":"IF(CASL!BB244=\"\",\"\",CASL!BB244)","v":9000},{"$f":"IF(CASL!BD244=\"\",\"\",CASL!BD244)","v":9000},{"$f":"IF(CASL!BF244=\"\",\"\",CASL!BF244)","v":9000},{"$f":"IF(CASL!BH244=\"\",\"\",CASL!BH244)","v":9000},{"$f":"IF(CASL!BJ244=\"\",\"\",CASL!BJ244)","v":9000},{"$f":"IF(CASL!BL244=\"\",\"\",CASL!BL244)","v":9000},{"$f":"IF(CASL!BN244=\"\",\"\",CASL!BN244)","v":9000},{"$f":"IF(CASL!BP244=\"\",\"\",CASL!BP244)","v":9000},{"$f":"IF(CASL!BR244=\"\",\"\",CASL!BR244)","v":9000},{"$f":"IF(CASL!BT244=\"\",\"\",CASL!BT244)","v":9000},{"$f":"IF(CASL!BV244=\"\",\"\",CASL!BV244)","v":9000},{"$f":"IF(CASL!BX244=\"\",\"\",CASL!BX244)","v":9000},{"$f":"IF(CASL!BZ244=\"\",\"\",CASL!BZ244)","v":9000},{"$f":"IF(CASL!CB244=\"\",\"\",CASL!CB244)","v":9000},{"$f":"IF(CASL!CD244=\"\",\"\",CASL!CD244)","v":9000},{"$f":"IF(CASL!CF244=\"\",\"\",CASL!CF244)","v":9000},{"$f":"IF(CASL!CH244=\"\",\"\",CASL!CH244)","v":9000},{"$f":"IF(CASL!CJ244=\"\",\"\",CASL!CJ244)","v":9000},{"$f":"IF(CASL!CL244=\"\",\"\",CASL!CL244)","v":9000},{"$f":"IF(CASL!CN244=\"\",\"\",CASL!CN244)","v":9000},{"$f":"IF(CASL!CP244=\"\",\"\",CASL!CP244)","v":9000},{"$f":"IF(CASL!CR244=\"\",\"\",CASL!CR244)","v":9000},{"$f":"IF(CASL!CT244=\"\",\"\",CASL!CT244)","v":9000}]
[null,{"$f":"IF(CASL!$AE$245=\"\",\"\",CASL!$AE$245)","v":""},{"$f":"IF(CASL!$AF$245=\"\",\"\",CASL!$AF$245)","v":"Flights - Agro"},null,"FCFA",79500,null,null,{"$f":"IF(CASL!AJ245=\"\",\"\",CASL!AJ245)","v":2250},{"$f":"IF(CASL!AL245=\"\",\"\",CASL!AL245)","v":2250},{"$f":"IF(CASL!AN245=\"\",\"\",CASL!AN245)","v":6000},{"$f":"IF(CASL!AP245=\"\",\"\",CASL!AP245)","v":6000},{"$f":"IF(CASL!AR245=\"\",\"\",CASL!AR245)","v":2250},{"$f":"IF(CASL!AT245=\"\",\"\",CASL!AT245)","v":2250},{"$f":"IF(CASL!AV245=\"\",\"\",CASL!AV245)","v":2250},{"$f":"IF(CASL!AX245=\"\",\"\",CASL!AX245)","v":2250},{"$f":"IF(CASL!AZ245=\"\",\"\",CASL!AZ245)","v":2250},{"$f":"IF(CASL!BB245=\"\",\"\",CASL!BB245)","v":2250},{"$f":"IF(CASL!BD245=\"\",\"\",CASL!BD245)","v":2250},{"$f":"IF(CASL!BF245=\"\",\"\",CASL!BF245)","v":2250},{"$f":"IF(CASL!BH245=\"\",\"\",CASL!BH245)","v":2250},{"$f":"IF(CASL!BJ245=\"\",\"\",CASL!BJ245)","v":2250},{"$f":"IF(CASL!BL245=\"\",\"\",CASL!BL245)","v":2250},{"$f":"IF(CASL!BN245=\"\",\"\",CASL!BN245)","v":2250},{"$f":"IF(CASL!BP245=\"\",\"\",CASL!BP245)","v":2250},{"$f":"IF(CASL!BR245=\"\",\"\",CASL!BR245)","v":2250},{"$f":"IF(CASL!BT245=\"\",\"\",CASL!BT245)","v":2250},{"$f":"IF(CASL!BV245=\"\",\"\",CASL!BV245)","v":2250},{"$f":"IF(CASL!BX245=\"\",\"\",CASL!BX245)","v":2250},{"$f":"IF(CASL!BZ245=\"\",\"\",CASL!BZ245)","v":2250},{"$f":"IF(CASL!CB245=\"\",\"\",CASL!CB245)","v":2250},{"$f":"IF(CASL!CD245=\"\",\"\",CASL!CD245)","v":2250},{"$f":"IF(CASL!CF245=\"\",\"\",CASL!CF245)","v":2250},{"$f":"IF(CASL!CH245=\"\",\"\",CASL!CH245)","v":2250},{"$f":"IF(CASL!CJ245=\"\",\"\",CASL!CJ245)","v":2250},{"$f":"IF(CASL!CL245=\"\",\"\",CASL!CL245)","v":2250},{"$f":"IF(CASL!CN245=\"\",\"\",CASL!CN245)","v":2250},{"$f":"IF(CASL!CP245=\"\",\"\",CASL!CP245)","v":2250},{"$f":"IF(CASL!CR245=\"\",\"\",CASL!CR245)","v":2250},{"$f":"IF(CASL!CT245=\"\",\"\",CASL!CT245)","v":2250}]
[null,{"$f":"IF(CASL!$AE$246=\"\",\"\",CASL!$AE$246)","v":""},{"$f":"IF(CASL!$AF$246=\"\",\"\",CASL!$AF$246)","v":"Hotel + food Paris - General Manager"},null,"FCFA",44800,null,null,{"$f":"IF(CASL!AJ246=\"\",\"\",CASL!AJ246)","v":1400},{"$f":"IF(CASL!AL246=\"\",\"\",CASL!AL246)","v":1400},{"$f":"IF(CASL!AN246=\"\",\"\",CASL!AN246)","v":1400},{"$f":"IF(CASL!AP246=\"\",\"\",CASL!AP246)","v":1400},{"$f":"IF(CASL!AR246=\"\",\"\",CASL!AR246)","v":1400},{"$f":"IF(CASL!AT246=\"\",\"\",CASL!AT246)","v":1400},{"$f":"IF(CASL!AV246=\"\",\"\",CASL!AV246)","v":1400},{"$f":"IF(CASL!AX246=\"\",\"\",CASL!AX246)","v":1400},{"$f":"IF(CASL!AZ246=\"\",\"\",CASL!AZ246)","v":1400},{"$f":"IF(CASL!BB246=\"\",\"\",CASL!BB246)","v":1400},{"$f":"IF(CASL!BD246=\"\",\"\",CASL!BD246)","v":1400},{"$f":"IF(CASL!BF246=\"\",\"\",CASL!BF246)","v":1400},{"$f":"IF(CASL!BH246=\"\",\"\",CASL!BH246)","v":1400},{"$f":"IF(CASL!BJ246=\"\",\"\",CASL!BJ246)","v":1400},{"$f":"IF(CASL!BL246=\"\",\"\",CASL!BL246)","v":1400},{"$f":"IF(CASL!BN246=\"\",\"\",CASL!BN246)","v":1400},{"$f":"IF(CASL!BP246=\"\",\"\",CASL!BP246)","v":1400},{"$f":"IF(CASL!BR246=\"\",\"\",CASL!BR246)","v":1400},{"$f":"IF(CASL!BT246=\"\",\"\",CASL!BT246)","v":1400},{"$f":"IF(CASL!BV246=\"\",\"\",CASL!BV246)","v":1400},{"$f":"IF(CASL!BX246=\"\",\"\",CASL!BX246)","v":1400},{"$f":"IF(CASL!BZ246=\"\",\"\",CASL!BZ246)","v":1400},{"$f":"IF(CASL!CB246=\"\",\"\",CASL!CB246)","v":1400},{"$f":"IF(CASL!CD246=\"\",\"\",CASL!CD246)","v":1400},{"$f":"IF(CASL!CF246=\"\",\"\",CASL!CF246)","v":1400},{"$f":"IF(CASL!CH246=\"\",\"\",CASL!CH246)","v":1400},{"$f":"IF(CASL!CJ246=\"\",\"\",CASL!CJ246)","v":1400},{"$f":"IF(CASL!CL246=\"\",\"\",CASL!CL246)","v":1400},{"$f":"IF(CASL!CN246=\"\",\"\",CASL!CN246)","v":1400},{"$f":"IF(CASL!CP246=\"\",\"\",CASL!CP246)","v":1400},{"$f":"IF(CASL!CR246=\"\",\"\",CASL!CR246)","v":1400},{"$f":"IF(CASL!CT246=\"\",\"\",CASL!CT246)","v":1400}]
[null,{"$f":"IF(CASL!$AE$247=\"\",\"\",CASL!$AE$247)","v":""},{"$f":"IF(CASL!$AF$247=\"\",\"\",CASL!$AF$247)","v":"Hotel + Food, GM + Agro (Dakar)"},null,"FCFA",45899.999999999854,null,null,{"$f":"IF(CASL!AJ247=\"\",\"\",CASL!AJ247)","v":1200},{"$f":"IF(CASL!AL247=\"\",\"\",CASL!AL247)","v":1200},{"$f":"IF(CASL!AN247=\"\",\"\",CASL!AN247)","v":1449.9999999999959},{"$f":"IF(CASL!AP247=\"\",\"\",CASL!AP247)","v":1449.9999999999959},{"$f":"IF(CASL!AR247=\"\",\"\",CASL!AR247)","v":1449.9999999999959},{"$f":"IF(CASL!AT247=\"\",\"\",CASL!AT247)","v":1449.9999999999959},{"$f":"IF(CASL!AV247=\"\",\"\",CASL!AV247)","v":1449.9999999999959},{"$f":"IF(CASL!AX247=\"\",\"\",CASL!AX247)","v":1449.9999999999959},{"$f":"IF(CASL!AZ247=\"\",\"\",CASL!AZ247)","v":1449.9999999999959},{"$f":"IF(CASL!BB247=\"\",\"\",CASL!BB247)","v":1449.9999999999959},{"$f":"IF(CASL!BD247=\"\",\"\",CASL!BD247)","v":1449.9999999999959},{"$f":"IF(CASL!BF247=\"\",\"\",CASL!BF247)","v":1449.9999999999959},{"$f":"IF(CASL!BH247=\"\",\"\",CASL!BH247)","v":1449.9999999999959},{"$f":"IF(CASL!BJ247=\"\",\"\",CASL!BJ247)","v":1449.9999999999959},{"$f":"IF(CASL!BL247=\"\",\"\",CASL!BL247)","v":1449.9999999999959},{"$f":"IF(CASL!BN247=\"\",\"\",CASL!BN247)","v":1449.9999999999959},{"$f":"IF(CASL!BP247=\"\",\"\",CASL!BP247)","v":1449.9999999999959},{"$f":"IF(CASL!BR247=\"\",\"\",CASL!BR247)","v":1449.9999999999959},{"$f":"IF(CASL!BT247=\"\",\"\",CASL!BT247)","v":1449.9999999999959},{"$f":"IF(CASL!BV247=\"\",\"\",CASL!BV247)","v":1449.9999999999959},{"$f":"IF(CASL!BX247=\"\",\"\",CASL!BX247)","v":1449.9999999999959},{"$f":"IF(CASL!BZ247=\"\",\"\",CASL!BZ247)","v":1449.9999999999959},{"$f":"IF(CASL!CB247=\"\",\"\",CASL!CB247)","v":1449.9999999999959},{"$f":"IF(CASL!CD247=\"\",\"\",CASL!CD247)","v":1449.9999999999959},{"$f":"IF(CASL!CF247=\"\",\"\",CASL!CF247)","v":1449.9999999999959},{"$f":"IF(CASL!CH247=\"\",\"\",CASL!CH247)","v":1449.9999999999959},{"$f":"IF(CASL!CJ247=\"\",\"\",CASL!CJ247)","v":1449.9999999999959},{"$f":"IF(CASL!CL247=\"\",\"\",CASL!CL247)","v":1449.9999999999959},{"$f":"IF(CASL!CN247=\"\",\"\",CASL!CN247)","v":1449.9999999999959},{"$f":"IF(CASL!CP247=\"\",\"\",CASL!CP247)","v":1449.9999999999959},{"$f":"IF(CASL!CR247=\"\",\"\",CASL!CR247)","v":1449.9999999999959},{"$f":"IF(CASL!CT247=\"\",\"\",CASL!CT247)","v":1449.9999999999959}]
[null,{"$f":"IF(CASL!$AE$248=\"\",\"\",CASL!$AE$248)","v":""},{"$f":"IF(CASL!$AF$248=\"\",\"\",CASL!$AF$248)","v":"Travel exp. Public Affair Director"},null,"FCFA",38400,null,null,{"$f":"IF(CASL!AJ248=\"\",\"\",CASL!AJ248)","v":1200},{"$f":"IF(CASL!AL248=\"\",\"\",CASL!AL248)","v":1200},{"$f":"IF(CASL!AN248=\"\",\"\",CASL!AN248)","v":1200},{"$f":"IF(CASL!AP248=\"\",\"\",CASL!AP248)","v":1200},{"$f":"IF(CASL!AR248=\"\",\"\",CASL!AR248)","v":1200},{"$f":"IF(CASL!AT248=\"\",\"\",CASL!AT248)","v":1200},{"$f":"IF(CASL!AV248=\"\",\"\",CASL!AV248)","v":1200},{"$f":"IF(CASL!AX248=\"\",\"\",CASL!AX248)","v":1200},{"$f":"IF(CASL!AZ248=\"\",\"\",CASL!AZ248)","v":1200},{"$f":"IF(CASL!BB248=\"\",\"\",CASL!BB248)","v":1200},{"$f":"IF(CASL!BD248=\"\",\"\",CASL!BD248)","v":1200},{"$f":"IF(CASL!BF248=\"\",\"\",CASL!BF248)","v":1200},{"$f":"IF(CASL!BH248=\"\",\"\",CASL!BH248)","v":1200},{"$f":"IF(CASL!BJ248=\"\",\"\",CASL!BJ248)","v":1200},{"$f":"IF(CASL!BL248=\"\",\"\",CASL!BL248)","v":1200},{"$f":"IF(CASL!BN248=\"\",\"\",CASL!BN248)","v":1200},{"$f":"IF(CASL!BP248=\"\",\"\",CASL!BP248)","v":1200},{"$f":"IF(CASL!BR248=\"\",\"\",CASL!BR248)","v":1200},{"$f":"IF(CASL!BT248=\"\",\"\",CASL!BT248)","v":1200},{"$f":"IF(CASL!BV248=\"\",\"\",CASL!BV248)","v":1200},{"$f":"IF(CASL!BX248=\"\",\"\",CASL!BX248)","v":1200},{"$f":"IF(CASL!BZ248=\"\",\"\",CASL!BZ248)","v":1200},{"$f":"IF(CASL!CB248=\"\",\"\",CASL!CB248)","v":1200},{"$f":"IF(CASL!CD248=\"\",\"\",CASL!CD248)","v":1200},{"$f":"IF(CASL!CF248=\"\",\"\",CASL!CF248)","v":1200},{"$f":"IF(CASL!CH248=\"\",\"\",CASL!CH248)","v":1200},{"$f":"IF(CASL!CJ248=\"\",\"\",CASL!CJ248)","v":1200},{"$f":"IF(CASL!CL248=\"\",\"\",CASL!CL248)","v":1200},{"$f":"IF(CASL!CN248=\"\",\"\",CASL!CN248)","v":1200},{"$f":"IF(CASL!CP248=\"\",\"\",CASL!CP248)","v":1200},{"$f":"IF(CASL!CR248=\"\",\"\",CASL!CR248)","v":1200},{"$f":"IF(CASL!CT248=\"\",\"\",CASL!CT248)","v":1200}]
[null,{"$f":"IF(CASL!$AE$249=\"\",\"\",CASL!$AE$249)","v":""},{"$f":"IF(CASL!$AF$249=\"\",\"\",CASL!$AF$249)","v":"Public relation costs - General Manager"},null,"FCFA",38400,null,null,{"$f":"IF(CASL!AJ249=\"\",\"\",CASL!AJ249)","v":1200},{"$f":"IF(CASL!AL249=\"\",\"\",CASL!AL249)","v":1200},{"$f":"IF(CASL!AN249=\"\",\"\",CASL!AN249)","v":1200},{"$f":"IF(CASL!AP249=\"\",\"\",CASL!AP249)","v":1200},{"$f":"IF(CASL!AR249=\"\",\"\",CASL!AR249)","v":1200},{"$f":"IF(CASL!AT249=\"\",\"\",CASL!AT249)","v":1200},{"$f":"IF(CASL!AV249=\"\",\"\",CASL!AV249)","v":1200},{"$f":"IF(CASL!AX249=\"\",\"\",CASL!AX249)","v":1200},{"$f":"IF(CASL!AZ249=\"\",\"\",CASL!AZ249)","v":1200},{"$f":"IF(CASL!BB249=\"\",\"\",CASL!BB249)","v":1200},{"$f":"IF(CASL!BD249=\"\",\"\",CASL!BD249)","v":1200},{"$f":"IF(CASL!BF249=\"\",\"\",CASL!BF249)","v":1200},{"$f":"IF(CASL!BH249=\"\",\"\",CASL!BH249)","v":1200},{"$f":"IF(CASL!BJ249=\"\",\"\",CASL!BJ249)","v":1200},{"$f":"IF(CASL!BL249=\"\",\"\",CASL!BL249)","v":1200},{"$f":"IF(CASL!BN249=\"\",\"\",CASL!BN249)","v":1200},{"$f":"IF(CASL!BP249=\"\",\"\",CASL!BP249)","v":1200},{"$f":"IF(CASL!BR249=\"\",\"\",CASL!BR249)","v":1200},{"$f":"IF(CASL!BT249=\"\",\"\",CASL!BT249)","v":1200},{"$f":"IF(CASL!BV249=\"\",\"\",CASL!BV249)","v":1200},{"$f":"IF(CASL!BX249=\"\",\"\",CASL!BX249)","v":1200},{"$f":"IF(CASL!BZ249=\"\",\"\",CASL!BZ249)","v":1200},{"$f":"IF(CASL!CB249=\"\",\"\",CASL!CB249)","v":1200},{"$f":"IF(CASL!CD249=\"\",\"\",CASL!CD249)","v":1200},{"$f":"IF(CASL!CF249=\"\",\"\",CASL!CF249)","v":1200},{"$f":"IF(CASL!CH249=\"\",\"\",CASL!CH249)","v":1200},{"$f":"IF(CASL!CJ249=\"\",\"\",CASL!CJ249)","v":1200},{"$f":"IF(CASL!CL249=\"\",\"\",CASL!CL249)","v":1200},{"$f":"IF(CASL!CN249=\"\",\"\",CASL!CN249)","v":1200},{"$f":"IF(CASL!CP249=\"\",\"\",CASL!CP249)","v":1200},{"$f":"IF(CASL!CR249=\"\",\"\",CASL!CR249)","v":1200},{"$f":"IF(CASL!CT249=\"\",\"\",CASL!CT249)","v":1200}]
[null,{"$f":"IF(CASL!$AE$250=\"\",\"\",CASL!$AE$250)","v":""},{"$f":"IF(CASL!$AF$250=\"\",\"\",CASL!$AF$250)","v":"Other - management travels"},null,"FCFA",440000,null,null,{"$f":"IF(CASL!AJ250=\"\",\"\",CASL!AJ250)","v":5000},{"$f":"IF(CASL!AL250=\"\",\"\",CASL!AL250)","v":5000},{"$f":"IF(CASL!AN250=\"\",\"\",CASL!AN250)","v":5000},{"$f":"IF(CASL!AP250=\"\",\"\",CASL!AP250)","v":5000},{"$f":"IF(CASL!AR250=\"\",\"\",CASL!AR250)","v":15000},{"$f":"IF(CASL!AT250=\"\",\"\",CASL!AT250)","v":15000},{"$f":"IF(CASL!AV250=\"\",\"\",CASL!AV250)","v":15000},{"$f":"IF(CASL!AX250=\"\",\"\",CASL!AX250)","v":15000},{"$f":"IF(CASL!AZ250=\"\",\"\",CASL!AZ250)","v":15000},{"$f":"IF(CASL!BB250=\"\",\"\",CASL!BB250)","v":15000},{"$f":"IF(CASL!BD250=\"\",\"\",CASL!BD250)","v":15000},{"$f":"IF(CASL!BF250=\"\",\"\",CASL!BF250)","v":15000},{"$f":"IF(CASL!BH250=\"\",\"\",CASL!BH250)","v":15000},{"$f":"IF(CASL!BJ250=\"\",\"\",CASL!BJ250)","v":15000},{"$f":"IF(CASL!BL250=\"\",\"\",CASL!BL250)","v":15000},{"$f":"IF(CASL!BN250=\"\",\"\",CASL!BN250)","v":15000},{"$f":"IF(CASL!BP250=\"\",\"\",CASL!BP250)","v":15000},{"$f":"IF(CASL!BR250=\"\",\"\",CASL!BR250)","v":15000},{"$f":"IF(CASL!BT250=\"\",\"\",CASL!BT250)","v":15000},{"$f":"IF(CASL!BV250=\"\",\"\",CASL!BV250)","v":15000},{"$f":"IF(CASL!BX250=\"\",\"\",CASL!BX250)","v":15000},{"$f":"IF(CASL!BZ250=\"\",\"\",CASL!BZ250)","v":15000},{"$f":"IF(CASL!CB250=\"\",\"\",CASL!CB250)","v":15000},{"$f":"IF(CASL!CD250=\"\",\"\",CASL!CD250)","v":15000},{"$f":"IF(CASL!CF250=\"\",\"\",CASL!CF250)","v":15000},{"$f":"IF(CASL!CH250=\"\",\"\",CASL!CH250)","v":15000},{"$f":"IF(CASL!CJ250=\"\",\"\",CASL!CJ250)","v":15000},{"$f":"IF(CASL!CL250=\"\",\"\",CASL!CL250)","v":15000},{"$f":"IF(CASL!CN250=\"\",\"\",CASL!CN250)","v":15000},{"$f":"IF(CASL!CP250=\"\",\"\",CASL!CP250)","v":15000},{"$f":"IF(CASL!CR250=\"\",\"\",CASL!CR250)","v":15000},{"$f":"IF(CASL!CT250=\"\",\"\",CASL!CT250)","v":15000}]
[null,{"$f":"IF(CASL!$AE$251=\"\",\"\",CASL!$AE$251)","v":""},{"$f":"IF(CASL!$AF$251=\"\",\"\",CASL!$AF$251)","v":"Lease office"},null,"FCFA",320000,null,null,{"$f":"IF(CASL!AJ251=\"\",\"\",CASL!AJ251)","v":10000},{"$f":"IF(CASL!AL251=\"\",\"\",CASL!AL251)","v":10000},{"$f":"IF(CASL!AN251=\"\",\"\",CASL!AN251)","v":10000},{"$f":"IF(CASL!AP251=\"\",\"\",CASL!AP251)","v":10000},{"$f":"IF(CASL!AR251=\"\",\"\",CASL!AR251)","v":10000},{"$f":"IF(CASL!AT251=\"\",\"\",CASL!AT251)","v":10000},{"$f":"IF(CASL!AV251=\"\",\"\",CASL!AV251)","v":10000},{"$f":"IF(CASL!AX251=\"\",\"\",CASL!AX251)","v":10000},{"$f":"IF(CASL!AZ251=\"\",\"\",CASL!AZ251)","v":10000},{"$f":"IF(CASL!BB251=\"\",\"\",CASL!BB251)","v":10000},{"$f":"IF(CASL!BD251=\"\",\"\",CASL!BD251)","v":10000},{"$f":"IF(CASL!BF251=\"\",\"\",CASL!BF251)","v":10000},{"$f":"IF(CASL!BH251=\"\",\"\",CASL!BH251)","v":10000},{"$f":"IF(CASL!BJ251=\"\",\"\",CASL!BJ251)","v":10000},{"$f":"IF(CASL!BL251=\"\",\"\",CASL!BL251)","v":10000},{"$f":"IF(CASL!BN251=\"\",\"\",CASL!BN251)","v":10000},{"$f":"IF(CASL!BP251=\"\",\"\",CASL!BP251)","v":10000},{"$f":"IF(CASL!BR251=\"\",\"\",CASL!BR251)","v":10000},{"$f":"IF(CASL!BT251=\"\",\"\",CASL!BT251)","v":10000},{"$f":"IF(CASL!BV251=\"\",\"\",CASL!BV251)","v":10000},{"$f":"IF(CASL!BX251=\"\",\"\",CASL!BX251)","v":10000},{"$f":"IF(CASL!BZ251=\"\",\"\",CASL!BZ251)","v":10000},{"$f":"IF(CASL!CB251=\"\",\"\",CASL!CB251)","v":10000},{"$f":"IF(CASL!CD251=\"\",\"\",CASL!CD251)","v":10000},{"$f":"IF(CASL!CF251=\"\",\"\",CASL!CF251)","v":10000},{"$f":"IF(CASL!CH251=\"\",\"\",CASL!CH251)","v":10000},{"$f":"IF(CASL!CJ251=\"\",\"\",CASL!CJ251)","v":10000},{"$f":"IF(CASL!CL251=\"\",\"\",CASL!CL251)","v":10000},{"$f":"IF(CASL!CN251=\"\",\"\",CASL!CN251)","v":10000},{"$f":"IF(CASL!CP251=\"\",\"\",CASL!CP251)","v":10000},{"$f":"IF(CASL!CR251=\"\",\"\",CASL!CR251)","v":10000},{"$f":"IF(CASL!CT251=\"\",\"\",CASL!CT251)","v":10000}]
[null,{"$f":"IF(CASL!$AE$252=\"\",\"\",CASL!$AE$252)","v":""},{"$f":"IF(CASL!$AF$252=\"\",\"\",CASL!$AF$252)","v":"Watchmen"},null,{"$f":"VLOOKUP(C398,Inputs!$B$139:$J$326,9,FALSE)","v":"FCFA"},119808,null,null,{"$f":"IF(CASL!AJ252=\"\",\"\",CASL!AJ252)","v":3744},{"$f":"IF(CASL!AL252=\"\",\"\",CASL!AL252)","v":3744},{"$f":"IF(CASL!AN252=\"\",\"\",CASL!AN252)","v":3744},{"$f":"IF(CASL!AP252=\"\",\"\",CASL!AP252)","v":3744},{"$f":"IF(CASL!AR252=\"\",\"\",CASL!AR252)","v":3744},{"$f":"IF(CASL!AT252=\"\",\"\",CASL!AT252)","v":3744},{"$f":"IF(CASL!AV252=\"\",\"\",CASL!AV252)","v":3744},{"$f":"IF(CASL!AX252=\"\",\"\",CASL!AX252)","v":3744},{"$f":"IF(CASL!AZ252=\"\",\"\",CASL!AZ252)","v":3744},{"$f":"IF(CASL!BB252=\"\",\"\",CASL!BB252)","v":3744},{"$f":"IF(CASL!BD252=\"\",\"\",CASL!BD252)","v":3744},{"$f":"IF(CASL!BF252=\"\",\"\",CASL!BF252)","v":3744},{"$f":"IF(CASL!BH252=\"\",\"\",CASL!BH252)","v":3744},{"$f":"IF(CASL!BJ252=\"\",\"\",CASL!BJ252)","v":3744},{"$f":"IF(CASL!BL252=\"\",\"\",CASL!BL252)","v":3744},{"$f":"IF(CASL!BN252=\"\",\"\",CASL!BN252)","v":3744},{"$f":"IF(CASL!BP252=\"\",\"\",CASL!BP252)","v":3744},{"$f":"IF(CASL!BR252=\"\",\"\",CASL!BR252)","v":3744},{"$f":"IF(CASL!BT252=\"\",\"\",CASL!BT252)","v":3744},{"$f":"IF(CASL!BV252=\"\",\"\",CASL!BV252)","v":3744},{"$f":"IF(CASL!BX252=\"\",\"\",CASL!BX252)","v":3744},{"$f":"IF(CASL!BZ252=\"\",\"\",CASL!BZ252)","v":3744},{"$f":"IF(CASL!CB252=\"\",\"\",CASL!CB252)","v":3744},{"$f":"IF(CASL!CD252=\"\",\"\",CASL!CD252)","v":3744},{"$f":"IF(CASL!CF252=\"\",\"\",CASL!CF252)","v":3744},{"$f":"IF(CASL!CH252=\"\",\"\",CASL!CH252)","v":3744},{"$f":"IF(CASL!CJ252=\"\",\"\",CASL!CJ252)","v":3744},{"$f":"IF(CASL!CL252=\"\",\"\",CASL!CL252)","v":3744},{"$f":"IF(CASL!CN252=\"\",\"\",CASL!CN252)","v":3744},{"$f":"IF(CASL!CP252=\"\",\"\",CASL!CP252)","v":3744},{"$f":"IF(CASL!CR252=\"\",\"\",CASL!CR252)","v":3744},{"$f":"IF(CASL!CT252=\"\",\"\",CASL!CT252)","v":3744}]
[null,{"$f":"IF(CASL!$AE$253=\"\",\"\",CASL!$AE$253)","v":""},{"$f":"IF(CASL!$AF$253=\"\",\"\",CASL!$AF$253)","v":"Watchmen supervisor"},null,{"$f":"VLOOKUP(C399,Inputs!$B$139:$J$326,9,FALSE)","v":"FCFA"},0,null,null,{"$f":"IF(CASL!AJ253=\"\",\"\",CASL!AJ253)","v":0},{"$f":"IF(CASL!AL253=\"\",\"\",CASL!AL253)","v":0},{"$f":"IF(CASL!AN253=\"\",\"\",CASL!AN253)","v":0},{"$f":"IF(CASL!AP253=\"\",\"\",CASL!AP253)","v":0},{"$f":"IF(CASL!AR253=\"\",\"\",CASL!AR253)","v":0},{"$f":"IF(CASL!AT253=\"\",\"\",CASL!AT253)","v":0},{"$f":"IF(CASL!AV253=\"\",\"\",CASL!AV253)","v":0},{"$f":"IF(CASL!AX253=\"\",\"\",CASL!AX253)","v":0},{"$f":"IF(CASL!AZ253=\"\",\"\",CASL!AZ253)","v":0},{"$f":"IF(CASL!BB253=\"\",\"\",CASL!BB253)","v":0},{"$f":"IF(CASL!BD253=\"\",\"\",CASL!BD253)","v":0},{"$f":"IF(CASL!BF253=\"\",\"\",CASL!BF253)","v":0},{"$f":"IF(CASL!BH253=\"\",\"\",CASL!BH253)","v":0},{"$f":"IF(CASL!BJ253=\"\",\"\",CASL!BJ253)","v":0},{"$f":"IF(CASL!BL253=\"\",\"\",CASL!BL253)","v":0},{"$f":"IF(CASL!BN253=\"\",\"\",CASL!BN253)","v":0},{"$f":"IF(CASL!BP253=\"\",\"\",CASL!BP253)","v":0},{"$f":"IF(CASL!BR253=\"\",\"\",CASL!BR253)","v":0},{"$f":"IF(CASL!BT253=\"\",\"\",CASL!BT253)","v":0},{"$f":"IF(CASL!BV253=\"\",\"\",CASL!BV253)","v":0},{"$f":"IF(CASL!BX253=\"\",\"\",CASL!BX253)","v":0},{"$f":"IF(CASL!BZ253=\"\",\"\",CASL!BZ253)","v":0},{"$f":"IF(CASL!CB253=\"\",\"\",CASL!CB253)","v":0},{"$f":"IF(CASL!CD253=\"\",\"\",CASL!CD253)","v":0},{"$f":"IF(CASL!CF253=\"\",\"\",CASL!CF253)","v":0},{"$f":"IF(CASL!CH253=\"\",\"\",CASL!CH253)","v":0},{"$f":"IF(CASL!CJ253=\"\",\"\",CASL!CJ253)","v":0},{"$f":"IF(CASL!CL253=\"\",\"\",CASL!CL253)","v":0},{"$f":"IF(CASL!CN253=\"\",\"\",CASL!CN253)","v":0},{"$f":"IF(CASL!CP253=\"\",\"\",CASL!CP253)","v":0},{"$f":"IF(CASL!CR253=\"\",\"\",CASL!CR253)","v":0},{"$f":"IF(CASL!CT253=\"\",\"\",CASL!CT253)","v":0}]
[null,{"$f":"IF(CASL!$AE$254=\"\",\"\",CASL!$AE$254)","v":""},{"$f":"IF(CASL!$AF$254=\"\",\"\",CASL!$AF$254)","v":"Local tax"},null,{"$f":"VLOOKUP(C400,Inputs!$B$139:$J$326,9,FALSE)","v":"FCFA"},61000,null,null,{"$f":"IF(CASL!AJ254=\"\",\"\",CASL!AJ254)","v":1000},{"$f":"IF(CASL!AL254=\"\",\"\",CASL!AL254)","v":1000},{"$f":"IF(CASL!AN254=\"\",\"\",CASL!AN254)","v":1500},{"$f":"IF(CASL!AP254=\"\",\"\",CASL!AP254)","v":1500},{"$f":"IF(CASL!AR254=\"\",\"\",CASL!AR254)","v":2000},{"$f":"IF(CASL!AT254=\"\",\"\",CASL!AT254)","v":2000},{"$f":"IF(CASL!AV254=\"\",\"\",CASL!AV254)","v":2000},{"$f":"IF(CASL!AX254=\"\",\"\",CASL!AX254)","v":2000},{"$f":"IF(CASL!AZ254=\"\",\"\",CASL!AZ254)","v":2000},{"$f":"IF(CASL!BB254=\"\",\"\",CASL!BB254)","v":2000},{"$f":"IF(CASL!BD254=\"\",\"\",CASL!BD254)","v":2000},{"$f":"IF(CASL!BF254=\"\",\"\",CASL!BF254)","v":2000},{"$f":"IF(CASL!BH254=\"\",\"\",CASL!BH254)","v":2000},{"$f":"IF(CASL!BJ254=\"\",\"\",CASL!BJ254)","v":2000},{"$f":"IF(CASL!BL254=\"\",\"\",CASL!BL254)","v":2000},{"$f":"IF(CASL!BN254=\"\",\"\",CASL!BN254)","v":2000},{"$f":"IF(CASL!BP254=\"\",\"\",CASL!BP254)","v":2000},{"$f":"IF(CASL!BR254=\"\",\"\",CASL!BR254)","v":2000},{"$f":"IF(CASL!BT254=\"\",\"\",CASL!BT254)","v":2000},{"$f":"IF(CASL!BV254=\"\",\"\",CASL!BV254)","v":2000},{"$f":"IF(CASL!BX254=\"\",\"\",CASL!BX254)","v":2000},{"$f":"IF(CASL!BZ254=\"\",\"\",CASL!BZ254)","v":2000},{"$f":"IF(CASL!CB254=\"\",\"\",CASL!CB254)","v":2000},{"$f":"IF(CASL!CD254=\"\",\"\",CASL!CD254)","v":2000},{"$f":"IF(CASL!CF254=\"\",\"\",CASL!CF254)","v":2000},{"$f":"IF(CASL!CH254=\"\",\"\",CASL!CH254)","v":2000},{"$f":"IF(CASL!CJ254=\"\",\"\",CASL!CJ254)","v":2000},{"$f":"IF(CASL!CL254=\"\",\"\",CASL!CL254)","v":2000},{"$f":"IF(CASL!CN254=\"\",\"\",CASL!CN254)","v":2000},{"$f":"IF(CASL!CP254=\"\",\"\",CASL!CP254)","v":2000},{"$f":"IF(CASL!CR254=\"\",\"\",CASL!CR254)","v":2000},{"$f":"IF(CASL!CT254=\"\",\"\",CASL!CT254)","v":2000}]
[null,{"$f":"IF(CASL!$AE$255=\"\",\"\",CASL!$AE$255)","v":""},null,null,null,null,null,null,{"$f":"IF(CASL!AJ255=\"\",\"\",CASL!AJ255)","v":""},{"$f":"IF(CASL!AL255=\"\",\"\",CASL!AL255)","v":""},{"$f":"IF(CASL!AN255=\"\",\"\",CASL!AN255)","v":""},{"$f":"IF(CASL!AP255=\"\",\"\",CASL!AP255)","v":""},{"$f":"IF(CASL!AR255=\"\",\"\",CASL!AR255)","v":""},{"$f":"IF(CASL!AT255=\"\",\"\",CASL!AT255)","v":""},{"$f":"IF(CASL!AV255=\"\",\"\",CASL!AV255)","v":""},{"$f":"IF(CASL!AX255=\"\",\"\",CASL!AX255)","v":""},{"$f":"IF(CASL!AZ255=\"\",\"\",CASL!AZ255)","v":""},{"$f":"IF(CASL!BB255=\"\",\"\",CASL!BB255)","v":""},{"$f":"IF(CASL!BD255=\"\",\"\",CASL!BD255)","v":""},{"$f":"IF(CASL!BF255=\"\",\"\",CASL!BF255)","v":""},{"$f":"IF(CASL!BH255=\"\",\"\",CASL!BH255)","v":""},{"$f":"IF(CASL!BJ255=\"\",\"\",CASL!BJ255)","v":""},{"$f":"IF(CASL!BL255=\"\",\"\",CASL!BL255)","v":""},{"$f":"IF(CASL!BN255=\"\",\"\",CASL!BN255)","v":""},{"$f":"IF(CASL!BP255=\"\",\"\",CASL!BP255)","v":""},{"$f":"IF(CASL!BR255=\"\",\"\",CASL!BR255)","v":""},{"$f":"IF(CASL!BT255=\"\",\"\",CASL!BT255)","v":""},{"$f":"IF(CASL!BV255=\"\",\"\",CASL!BV255)","v":""},{"$f":"IF(CASL!BX255=\"\",\"\",CASL!BX255)","v":""},{"$f":"IF(CASL!BZ255=\"\",\"\",CASL!BZ255)","v":""},{"$f":"IF(CASL!CB255=\"\",\"\",CASL!CB255)","v":""},{"$f":"IF(CASL!CD255=\"\",\"\",CASL!CD255)","v":""},{"$f":"IF(CASL!CF255=\"\",\"\",CASL!CF255)","v":""},{"$f":"IF(CASL!CH255=\"\",\"\",CASL!CH255)","v":""},{"$f":"IF(CASL!CJ255=\"\",\"\",CASL!CJ255)","v":""},{"$f":"IF(CASL!CL255=\"\",\"\",CASL!CL255)","v":""},{"$f":"IF(CASL!CN255=\"\",\"\",CASL!CN255)","v":""},{"$f":"IF(CASL!CP255=\"\",\"\",CASL!CP255)","v":""},{"$f":"IF(CASL!CR255=\"\",\"\",CASL!CR255)","v":""},{"$f":"IF(CASL!CT255=\"\",\"\",CASL!CT255)","v":""}]
[null,{"$f":"IF(CASL!$AE$256=\"\",\"\",CASL!$AE$256)","v":"Total"},null,null,null,{"$f":"SUM(G402:CM402)","v":4250048.3030550331},{"$f":"SUM(G373:G401)","v":83180.000000000015},{"$f":"SUM(H373:H401)","v":26673},{"$f":"SUM(I373:I401)","v":82723.519624361492},{"$f":"IF(CASL!AL256=\"\",\"\",CASL!AL256)","v":86203.039248722984},{"$f":"IF(CASL!AN256=\"\",\"\",CASL!AN256)","v":93453.039248722984},{"$f":"IF(CASL!AP256=\"\",\"\",CASL!AP256)","v":93453.039248722984},{"$f":"IF(CASL!AR256=\"\",\"\",CASL!AR256)","v":140874.12069735452},{"$f":"IF(CASL!AT256=\"\",\"\",CASL!AT256)","v":133703.03924872298},{"$f":"IF(CASL!AV256=\"\",\"\",CASL!AV256)","v":134991.75022070872},{"$f":"IF(CASL!AX256=\"\",\"\",CASL!AX256)","v":134991.75022070872},{"$f":"IF(CASL!AZ256=\"\",\"\",CASL!AZ256)","v":134991.75022070872},{"$f":"IF(CASL!BB256=\"\",\"\",CASL!BB256)","v":134991.75022070872},{"$f":"IF(CASL!BD256=\"\",\"\",CASL!BD256)","v":134991.75022070872},{"$f":"IF(CASL!BF256=\"\",\"\",CASL!BF256)","v":134991.75022070872},{"$f":"IF(CASL!BH256=\"\",\"\",CASL!BH256)","v":134991.75022070872},{"$f":"IF(CASL!BJ256=\"\",\"\",CASL!BJ256)","v":134991.75022070872},{"$f":"IF(CASL!BL256=\"\",\"\",CASL!BL256)","v":134991.75022070872},{"$f":"IF(CASL!BN256=\"\",\"\",CASL!BN256)","v":134991.75022070872},{"$f":"IF(CASL!BP256=\"\",\"\",CASL!BP256)","v":134991.75022070872},{"$f":"IF(CASL!BR256=\"\",\"\",CASL!BR256)","v":134991.75022070872},{"$f":"IF(CASL!BT256=\"\",\"\",CASL!BT256)","v":134991.75022070872},{"$f":"IF(CASL!BV256=\"\",\"\",CASL!BV256)","v":134991.75022070872},{"$f":"IF(CASL!BX256=\"\",\"\",CASL!BX256)","v":134991.75022070872},{"$f":"IF(CASL!BZ256=\"\",\"\",CASL!BZ256)","v":134991.75022070872},{"$f":"IF(CASL!CB256=\"\",\"\",CASL!CB256)","v":134991.75022070872},{"$f":"IF(CASL!CD256=\"\",\"\",CASL!CD256)","v":134991.75022070872},{"$f":"IF(CASL!CF256=\"\",\"\",CASL!CF256)","v":134991.75022070872},{"$f":"IF(CASL!CH256=\"\",\"\",CASL!CH256)","v":134991.75022070872},{"$f":"IF(CASL!CJ256=\"\",\"\",CASL!CJ256)","v":134991.75022070872},{"$f":"IF(CASL!CL256=\"\",\"\",CASL!CL256)","v":134991.75022070872},{"$f":"IF(CASL!CN256=\"\",\"\",CASL!CN256)","v":134991.75022070872},{"$f":"IF(CASL!CP256=\"\",\"\",CASL!CP256)","v":134991.75022070872},{"$f":"IF(CASL!CR256=\"\",\"\",CASL!CR256)","v":134991.75022070872},{"$f":"IF(CASL!CT256=\"\",\"\",CASL!CT256)","v":134991.75022070872}]
[]
[]
[null,"TOTAL FIXED COSTS",null,null,null,{"$f":"SUM(G405:CM405)","v":21483902.039599597},{"$f":"+G402+G367+G310+G274+G258","v":1065781.0000000002},276286,735859.64706768782,462004.8781632926,645585.44845783152,645585.44845783152,713541.83304317237,706370.75159454078,606567.00839140266,606567.00839140266,623851.23591546295,623851.23591546295,625240.05237751757,625240.05237751757,625468.72590337368,625468.72590337368,625468.72590337368,625468.72590337368,626230.97098956071,626230.97098956071,626230.97098956071,626230.97098956071,626230.97098956071,626230.97098956071,626230.97098956071,626230.97098956071,626230.97098956071,626230.97098956071,626230.97098956071,626230.97098956071,626230.97098956071,626230.97098956071,626230.97098956071,626230.97098956071]
[]
[]
[null,"LABOR COSTS"]
[]
[]
[null,"Farm 1",null,null,{"$f":"E313","v":"Original currency"}]
[null,{"$f":"IF('Farm 1'!$AE$392<>\"\",'Farm 1'!$AE$392,\"\")","v":""},null,null,null,null,null,null,{"$f":"IF('Farm 1'!AJ392<>\"\",'Farm 1'!AJ392,\"\")","v":""},{"$f":"IF('Farm 1'!AL392<>\"\",'Farm 1'!AL392,\"\")","v":""},{"$f":"IF('Farm 1'!AN392<>\"\",'Farm 1'!AN392,\"\")","v":""},{"$f":"IF('Farm 1'!AP392<>\"\",'Farm 1'!AP392,\"\")","v":""},{"$f":"IF('Farm 1'!AR392<>\"\",'Farm 1'!AR392,\"\")","v":""},{"$f":"IF('Farm 1'!AT392<>\"\",'Farm 1'!AT392,\"\")","v":""},{"$f":"IF('Farm 1'!AV392<>\"\",'Farm 1'!AV392,\"\")","v":""},{"$f":"IF('Farm 1'!AX392<>\"\",'Farm 1'!AX392,\"\")","v":""},{"$f":"IF('Farm 1'!AZ392<>\"\",'Farm 1'!AZ392,\"\")","v":""},{"$f":"IF('Farm 1'!BB392<>\"\",'Farm 1'!BB392,\"\")","v":""},{"$f":"IF('Farm 1'!BD392<>\"\",'Farm 1'!BD392,\"\")","v":""},{"$f":"IF('Farm 1'!BF392<>\"\",'Farm 1'!BF392,\"\")","v":""},{"$f":"IF('Farm 1'!BH392<>\"\",'Farm 1'!BH392,\"\")","v":""},{"$f":"IF('Farm 1'!BJ392<>\"\",'Farm 1'!BJ392,\"\")","v":""},{"$f":"IF('Farm 1'!BL392<>\"\",'Farm 1'!BL392,\"\")","v":""},{"$f":"IF('Farm 1'!BN392<>\"\",'Farm 1'!BN392,\"\")","v":""},{"$f":"IF('Farm 1'!BP392<>\"\",'Farm 1'!BP392,\"\")","v":""},{"$f":"IF('Farm 1'!BR392<>\"\",'Farm 1'!BR392,\"\")","v":""},{"$f":"IF('Farm 1'!BT392<>\"\",'Farm 1'!BT392,\"\")","v":""},{"$f":"IF('Farm 1'!BV392<>\"\",'Farm 1'!BV392,\"\")","v":""},{"$f":"IF('Farm 1'!BX392<>\"\",'Farm 1'!BX392,\"\")","v":""},{"$f":"IF('Farm 1'!BZ392<>\"\",'Farm 1'!BZ392,\"\")","v":""},{"$f":"IF('Farm 1'!CB392<>\"\",'Farm 1'!CB392,\"\")","v":""},{"$f":"IF('Farm 1'!CD392<>\"\",'Farm 1'!CD392,\"\")","v":""},{"$f":"IF('Farm 1'!CF392<>\"\",'Farm 1'!CF392,\"\")","v":""},{"$f":"IF('Farm 1'!CH392<>\"\",'Farm 1'!CH392,\"\")","v":""},{"$f":"IF('Farm 1'!CJ392<>\"\",'Farm 1'!CJ392,\"\")","v":""},{"$f":"IF('Farm 1'!CL392<>\"\",'Farm 1'!CL392,\"\")","v":""},{"$f":"IF('Farm 1'!CN392<>\"\",'Farm 1'!CN392,\"\")","v":""},{"$f":"IF('Farm 1'!CP392<>\"\",'Farm 1'!CP392,\"\")","v":""},{"$f":"IF('Farm 1'!CR392<>\"\",'Farm 1'!CR392,\"\")","v":""},{"$f":"IF('Farm 1'!CT392<>\"\",'Farm 1'!CT392,\"\")","v":""}]
[null,{"$f":"IF('Farm 1'!$AE$393<>\"\",'Farm 1'!$AE$393,\"\")","v":"WAGE POLICY"},null,null,null,null,null,null,{"$f":"IF('Farm 1'!AJ393<>\"\",'Farm 1'!AJ393,\"\")","v":""},{"$f":"IF('Farm 1'!AL393<>\"\",'Farm 1'!AL393,\"\")","v":""},{"$f":"IF('Farm 1'!AN393<>\"\",'Farm 1'!AN393,\"\")","v":""},{"$f":"IF('Farm 1'!AP393<>\"\",'Farm 1'!AP393,\"\")","v":""},{"$f":"IF('Farm 1'!AR393<>\"\",'Farm 1'!AR393,\"\")","v":""},{"$f":"IF('Farm 1'!AT393<>\"\",'Farm 1'!AT393,\"\")","v":""},{"$f":"IF('Farm 1'!AV393<>\"\",'Farm 1'!AV393,\"\")","v":""},{"$f":"IF('Farm 1'!AX393<>\"\",'Farm 1'!AX393,\"\")","v":""},{"$f":"IF('Farm 1'!AZ393<>\"\",'Farm 1'!AZ393,\"\")","v":""},{"$f":"IF('Farm 1'!BB393<>\"\",'Farm 1'!BB393,\"\")","v":""},{"$f":"IF('Farm 1'!BD393<>\"\",'Farm 1'!BD393,\"\")","v":""},{"$f":"IF('Farm 1'!BF393<>\"\",'Farm 1'!BF393,\"\")","v":""},{"$f":"IF('Farm 1'!BH393<>\"\",'Farm 1'!BH393,\"\")","v":""},{"$f":"IF('Farm 1'!BJ393<>\"\",'Farm 1'!BJ393,\"\")","v":""},{"$f":"IF('Farm 1'!BL393<>\"\",'Farm 1'!BL393,\"\")","v":""},{"$f":"IF('Farm 1'!BN393<>\"\",'Farm 1'!BN393,\"\")","v":""},{"$f":"IF('Farm 1'!BP393<>\"\",'Farm 1'!BP393,\"\")","v":""},{"$f":"IF('Farm 1'!BR393<>\"\",'Farm 1'!BR393,\"\")","v":""},{"$f":"IF('Farm 1'!BT393<>\"\",'Farm 1'!BT393,\"\")","v":""},{"$f":"IF('Farm 1'!BV393<>\"\",'Farm 1'!BV393,\"\")","v":""},{"$f":"IF('Farm 1'!BX393<>\"\",'Farm 1'!BX393,\"\")","v":""},{"$f":"IF('Farm 1'!BZ393<>\"\",'Farm 1'!BZ393,\"\")","v":""},{"$f":"IF('Farm 1'!CB393<>\"\",'Farm 1'!CB393,\"\")","v":""},{"$f":"IF('Farm 1'!CD393<>\"\",'Farm 1'!CD393,\"\")","v":""},{"$f":"IF('Farm 1'!CF393<>\"\",'Farm 1'!CF393,\"\")","v":""},{"$f":"IF('Farm 1'!CH393<>\"\",'Farm 1'!CH393,\"\")","v":""},{"$f":"IF('Farm 1'!CJ393<>\"\",'Farm 1'!CJ393,\"\")","v":""},{"$f":"IF('Farm 1'!CL393<>\"\",'Farm 1'!CL393,\"\")","v":""},{"$f":"IF('Farm 1'!CN393<>\"\",'Farm 1'!CN393,\"\")","v":""},{"$f":"IF('Farm 1'!CP393<>\"\",'Farm 1'!CP393,\"\")","v":""},{"$f":"IF('Farm 1'!CR393<>\"\",'Farm 1'!CR393,\"\")","v":""},{"$f":"IF('Farm 1'!CT393<>\"\",'Farm 1'!CT393,\"\")","v":""}]
[null,{"$f":"IF('Farm 1'!$AE$394<>\"\",'Farm 1'!$AE$394,\"\")","v":""},{"$f":"IF('Farm 1'!$AF$394<>\"\",'Farm 1'!$AF$394,\"\")","v":"Salary increments & bonuses"},null,null,null,null,null,{"$f":"IF('Farm 1'!AJ394<>\"\",'Farm 1'!AJ394,\"\")","v":""},{"$f":"IF('Farm 1'!AL394<>\"\",'Farm 1'!AL394,\"\")","v":""},{"$f":"IF('Farm 1'!AN394<>\"\",'Farm 1'!AN394,\"\")","v":0},{"$f":"IF('Farm 1'!AP394<>\"\",'Farm 1'!AP394,\"\")","v":""},{"$f":"IF('Farm 1'!AR394<>\"\",'Farm 1'!AR394,\"\")","v":0.1},{"$f":"IF('Farm 1'!AT394<>\"\",'Farm 1'!AT394,\"\")","v":0.1},{"$f":"IF('Farm 1'!AV394<>\"\",'Farm 1'!AV394,\"\")","v":0.2},{"$f":"IF('Farm 1'!AX394<>\"\",'Farm 1'!AX394,\"\")","v":0.2},{"$f":"IF('Farm 1'!AZ394<>\"\",'Farm 1'!AZ394,\"\")","v":0.25},{"$f":"IF('Farm 1'!BB394<>\"\",'Farm 1'!BB394,\"\")","v":0.25},{"$f":"IF('Farm 1'!BD394<>\"\",'Farm 1'!BD394,\"\")","v":0.3},{"$f":"IF('Farm 1'!BF394<>\"\",'Farm 1'!BF394,\"\")","v":0.3},{"$f":"IF('Farm 1'!BH394<>\"\",'Farm 1'!BH394,\"\")","v":0.3},{"$f":"IF('Farm 1'!BJ394<>\"\",'Farm 1'!BJ394,\"\")","v":0.3},{"$f":"IF('Farm 1'!BL394<>\"\",'Farm 1'!BL394,\"\")","v":0.3},{"$f":"IF('Farm 1'!BN394<>\"\",'Farm 1'!BN394,\"\")","v":0.3},{"$f":"IF('Farm 1'!BP394<>\"\",'Farm 1'!BP394,\"\")","v":0.3},{"$f":"IF('Farm 1'!BR394<>\"\",'Farm 1'!BR394,\"\")","v":0.3},{"$f":"IF('Farm 1'!BT394<>\"\",'Farm 1'!BT394,\"\")","v":0.3},{"$f":"IF('Farm 1'!BV394<>\"\",'Farm 1'!BV394,\"\")","v":0.3},{"$f":"IF('Farm 1'!BX394<>\"\",'Farm 1'!BX394,\"\")","v":0.3},{"$f":"IF('Farm 1'!BZ394<>\"\",'Farm 1'!BZ394,\"\")","v":0.3},{"$f":"IF('Farm 1'!CB394<>\"\",'Farm 1'!CB394,\"\")","v":0.3},{"$f":"IF('Farm 1'!CD394<>\"\",'Farm 1'!CD394,\"\")","v":0.3},{"$f":"IF('Farm 1'!CF394<>\"\",'Farm 1'!CF394,\"\")","v":0.3},{"$f":"IF('Farm 1'!CH394<>\"\",'Farm 1'!CH394,\"\")","v":0.3},{"$f":"IF('Farm 1'!CJ394<>\"\",'Farm 1'!CJ394,\"\")","v":0.3},{"$f":"IF('Farm 1'!CL394<>\"\",'Farm 1'!CL394,\"\")","v":0.3},{"$f":"IF('Farm 1'!CN394<>\"\",'Farm 1'!CN394,\"\")","v":0.3},{"$f":"IF('Farm 1'!CP394<>\"\",'Farm 1'!CP394,\"\")","v":0.3},{"$f":"IF('Farm 1'!CR394<>\"\",'Farm 1'!CR394,\"\")","v":0.3},{"$f":"IF('Farm 1'!CT394<>\"\",'Farm 1'!CT394,\"\")","v":0.3}]
[null,{"$f":"IF('Farm 1'!$AE$395<>\"\",'Farm 1'!$AE$395,\"\")","v":""},{"$f":"IF('Farm 1'!$AF$395<>\"\",'Farm 1'!$AF$395,\"\")","v":""},null,null,null,null,null,{"$f":"IF('Farm 1'!AJ395<>\"\",'Farm 1'!AJ395,\"\")","v":""},{"$f":"IF('Farm 1'!AL395<>\"\",'Farm 1'!AL395,\"\")","v":""},{"$f":"IF('Farm 1'!AN395<>\"\",'Farm 1'!AN395,\"\")","v":""},{"$f":"IF('Farm 1'!AP395<>\"\",'Farm 1'!AP395,\"\")","v":""},{"$f":"IF('Farm 1'!AR395<>\"\",'Farm 1'!AR395,\"\")","v":""},{"$f":"IF('Farm 1'!AT395<>\"\",'Farm 1'!AT395,\"\")","v":""},{"$f":"IF('Farm 1'!AV395<>\"\",'Farm 1'!AV395,\"\")","v":""},{"$f":"IF('Farm 1'!AX395<>\"\",'Farm 1'!AX395,\"\")","v":""},{"$f":"IF('Farm 1'!AZ395<>\"\",'Farm 1'!AZ395,\"\")","v":""},{"$f":"IF('Farm 1'!BB395<>\"\",'Farm 1'!BB395,\"\")","v":""},{"$f":"IF('Farm 1'!BD395<>\"\",'Farm 1'!BD395,\"\")","v":""},{"$f":"IF('Farm 1'!BF395<>\"\",'Farm 1'!BF395,\"\")","v":""},{"$f":"IF('Farm 1'!BH395<>\"\",'Farm 1'!BH395,\"\")","v":""},{"$f":"IF('Farm 1'!BJ395<>\"\",'Farm 1'!BJ395,\"\")","v":""},{"$f":"IF('Farm 1'!BL395<>\"\",'Farm 1'!BL395,\"\")","v":""},{"$f":"IF('Farm 1'!BN395<>\"\",'Farm 1'!BN395,\"\")","v":""},{"$f":"IF('Farm 1'!BP395<>\"\",'Farm 1'!BP395,\"\")","v":""},{"$f":"IF('Farm 1'!BR395<>\"\",'Farm 1'!BR395,\"\")","v":""},{"$f":"IF('Farm 1'!BT395<>\"\",'Farm 1'!BT395,\"\")","v":""},{"$f":"IF('Farm 1'!BV395<>\"\",'Farm 1'!BV395,\"\")","v":""},{"$f":"IF('Farm 1'!BX395<>\"\",'Farm 1'!BX395,\"\")","v":""},{"$f":"IF('Farm 1'!BZ395<>\"\",'Farm 1'!BZ395,\"\")","v":""},{"$f":"IF('Farm 1'!CB395<>\"\",'Farm 1'!CB395,\"\")","v":""},{"$f":"IF('Farm 1'!CD395<>\"\",'Farm 1'!CD395,\"\")","v":""},{"$f":"IF('Farm 1'!CF395<>\"\",'Farm 1'!CF395,\"\")","v":""},{"$f":"IF('Farm 1'!CH395<>\"\",'Farm 1'!CH395,\"\")","v":""},{"$f":"IF('Farm 1'!CJ395<>\"\",'Farm 1'!CJ395,\"\")","v":""},{"$f":"IF('Farm 1'!CL395<>\"\",'Farm 1'!CL395,\"\")","v":""},{"$f":"IF('Farm 1'!CN395<>\"\",'Farm 1'!CN395,\"\")","v":""},{"$f":"IF('Farm 1'!CP395<>\"\",'Farm 1'!CP395,\"\")","v":""},{"$f":"IF('Farm 1'!CR395<>\"\",'Farm 1'!CR395,\"\")","v":""},{"$f":"IF('Farm 1'!CT395<>\"\",'Farm 1'!CT395,\"\")","v":""}]
[null,{"$f":"IF('Farm 1'!$AE$396<>\"\",'Farm 1'!$AE$396,\"\")","v":"EXPATRIATES MANAGMENT"},null,null,null,null,null,null,{"$f":"IF('Farm 1'!AJ396<>\"\",'Farm 1'!AJ396,\"\")","v":""},{"$f":"IF('Farm 1'!AL396<>\"\",'Farm 1'!AL396,\"\")","v":""},{"$f":"IF('Farm 1'!AN396<>\"\",'Farm 1'!AN396,\"\")","v":""},{"$f":"IF('Farm 1'!AP396<>\"\",'Farm 1'!AP396,\"\")","v":""},{"$f":"IF('Farm 1'!AR396<>\"\",'Farm 1'!AR396,\"\")","v":""},{"$f":"IF('Farm 1'!AT396<>\"\",'Farm 1'!AT396,\"\")","v":""},{"$f":"IF('Farm 1'!AV396<>\"\",'Farm 1'!AV396,\"\")","v":""},{"$f":"IF('Farm 1'!AX396<>\"\",'Farm 1'!AX396,\"\")","v":""},{"$f":"IF('Farm 1'!AZ396<>\"\",'Farm 1'!AZ396,\"\")","v":""},{"$f":"IF('Farm 1'!BB396<>\"\",'Farm 1'!BB396,\"\")","v":""},{"$f":"IF('Farm 1'!BD396<>\"\",'Farm 1'!BD396,\"\")","v":""},{"$f":"IF('Farm 1'!BF396<>\"\",'Farm 1'!BF396,\"\")","v":""},{"$f":"IF('Farm 1'!BH396<>\"\",'Farm 1'!BH396,\"\")","v":""},{"$f":"IF('Farm 1'!BJ396<>\"\",'Farm 1'!BJ396,\"\")","v":""},{"$f":"IF('Farm 1'!BL396<>\"\",'Farm 1'!BL396,\"\")","v":""},{"$f":"IF('Farm 1'!BN396<>\"\",'Farm 1'!BN396,\"\")","v":""},{"$f":"IF('Farm 1'!BP396<>\"\",'Farm 1'!BP396,\"\")","v":""},{"$f":"IF('Farm 1'!BR396<>\"\",'Farm 1'!BR396,\"\")","v":""},{"$f":"IF('Farm 1'!BT396<>\"\",'Farm 1'!BT396,\"\")","v":""},{"$f":"IF('Farm 1'!BV396<>\"\",'Farm 1'!BV396,\"\")","v":""},{"$f":"IF('Farm 1'!BX396<>\"\",'Farm 1'!BX396,\"\")","v":""},{"$f":"IF('Farm 1'!BZ396<>\"\",'Farm 1'!BZ396,\"\")","v":""},{"$f":"IF('Farm 1'!CB396<>\"\",'Farm 1'!CB396,\"\")","v":""},{"$f":"IF('Farm 1'!CD396<>\"\",'Farm 1'!CD396,\"\")","v":""},{"$f":"IF('Farm 1'!CF396<>\"\",'Farm 1'!CF396,\"\")","v":""},{"$f":"IF('Farm 1'!CH396<>\"\",'Farm 1'!CH396,\"\")","v":""},{"$f":"IF('Farm 1'!CJ396<>\"\",'Farm 1'!CJ396,\"\")","v":""},{"$f":"IF('Farm 1'!CL396<>\"\",'Farm 1'!CL396,\"\")","v":""},{"$f":"IF('Farm 1'!CN396<>\"\",'Farm 1'!CN396,\"\")","v":""},{"$f":"IF('Farm 1'!CP396<>\"\",'Farm 1'!CP396,\"\")","v":""},{"$f":"IF('Farm 1'!CR396<>\"\",'Farm 1'!CR396,\"\")","v":""},{"$f":"IF('Farm 1'!CT396<>\"\",'Farm 1'!CT396,\"\")","v":""}]
[null,{"$f":"IF('Farm 1'!$AE$397<>\"\",'Farm 1'!$AE$397,\"\")","v":""},{"$f":"IF('Farm 1'!$AF$397<>\"\",'Farm 1'!$AF$397,\"\")","v":"Farm Director"},null,{"$f":"VLOOKUP(C417,Inputs!$B$139:$J$326,9,FALSE)","v":"EUR"},{"$f":"SUM(G417:CM417)","v":1934559.763528706},null,null,{"$f":"IF('Farm 1'!AJ397<>\"\",'Farm 1'!AJ397,\"\")","v":0},{"$f":"IF('Farm 1'!AL397<>\"\",'Farm 1'!AL397,\"\")","v":""},{"$f":"IF('Farm 1'!AN397<>\"\",'Farm 1'!AN397,\"\")","v":51314.582586968354},{"$f":"IF('Farm 1'!AP397<>\"\",'Farm 1'!AP397,\"\")","v":51314.582586968354},{"$f":"IF('Farm 1'!AR397<>\"\",'Farm 1'!AR397,\"\")","v":56446.040845665193},{"$f":"IF('Farm 1'!AT397<>\"\",'Farm 1'!AT397,\"\")","v":56446.040845665193},{"$f":"IF('Farm 1'!AV397<>\"\",'Farm 1'!AV397,\"\")","v":61577.499104362025},{"$f":"IF('Farm 1'!AX397<>\"\",'Farm 1'!AX397,\"\")","v":61577.499104362025},{"$f":"IF('Farm 1'!AZ397<>\"\",'Farm 1'!AZ397,\"\")","v":64143.228233710441},{"$f":"IF('Farm 1'!BB397<>\"\",'Farm 1'!BB397,\"\")","v":64143.228233710441},{"$f":"IF('Farm 1'!BD397<>\"\",'Farm 1'!BD397,\"\")","v":66708.957363058857},{"$f":"IF('Farm 1'!BF397<>\"\",'Farm 1'!BF397,\"\")","v":66708.957363058857},{"$f":"IF('Farm 1'!BH397<>\"\",'Farm 1'!BH397,\"\")","v":66708.957363058857},{"$f":"IF('Farm 1'!BJ397<>\"\",'Farm 1'!BJ397,\"\")","v":66708.957363058857},{"$f":"IF('Farm 1'!BL397<>\"\",'Farm 1'!BL397,\"\")","v":66708.957363058857},{"$f":"IF('Farm 1'!BN397<>\"\",'Farm 1'!BN397,\"\")","v":66708.957363058857},{"$f":"IF('Farm 1'!BP397<>\"\",'Farm 1'!BP397,\"\")","v":66708.957363058857},{"$f":"IF('Farm 1'!BR397<>\"\",'Farm 1'!BR397,\"\")","v":66708.957363058857},{"$f":"IF('Farm 1'!BT397<>\"\",'Farm 1'!BT397,\"\")","v":66708.957363058857},{"$f":"IF('Farm 1'!BV397<>\"\",'Farm 1'!BV397,\"\")","v":66708.957363058857},{"$f":"IF('Farm 1'!BX397<>\"\",'Farm 1'!BX397,\"\")","v":66708.957363058857},{"$f":"IF('Farm 1'!BZ397<>\"\",'Farm 1'!BZ397,\"\")","v":66708.957363058857},{"$f":"IF('Farm 1'!CB397<>\"\",'Farm 1'!CB397,\"\")","v":66708.957363058857},{"$f":"IF('Farm 1'!CD397<>\"\",'Farm 1'!CD397,\"\")","v":66708.957363058857},{"$f":"IF('Farm 1'!CF397<>\"\",'Farm 1'!CF397,\"\")","v":66708.957363058857},{"$f":"IF('Farm 1'!CH397<>\"\",'Farm 1'!CH397,\"\")","v":66708.957363058857},{"$f":"IF('Farm 1'!CJ397<>\"\",'Farm 1'!CJ397,\"\")","v":66708.957363058857},{"$f":"IF('Farm 1'!CL397<>\"\",'Farm 1'!CL397,\"\")","v":66708.957363058857},{"$f":"IF('Farm 1'!CN397<>\"\",'Farm 1'!CN397,\"\")","v":66708.957363058857},{"$f":"IF('Farm 1'!CP397<>\"\",'Farm 1'!CP397,\"\")","v":66708.957363058857},{"$f":"IF('Farm 1'!CR397<>\"\",'Farm 1'!CR397,\"\")","v":66708.957363058857},{"$f":"IF('Farm 1'!CT397<>\"\",'Farm 1'!CT397,\"\")","v":66708.957363058857}]
[null,{"$f":"IF('Farm 1'!$AE$398<>\"\",'Farm 1'!$AE$398,\"\")","v":""},{"$f":"IF('Farm 1'!$AF$398<>\"\",'Farm 1'!$AF$398,\"\")","v":"Crop Manager"},null,{"$f":"VLOOKUP(C418,Inputs!$B$139:$J$326,9,FALSE)","v":"EUR"},{"$f":"SUM(G418:CM418)","v":1368014.1581894844},null,null,{"$f":"IF('Farm 1'!AJ398<>\"\",'Farm 1'!AJ398,\"\")","v":0},{"$f":"IF('Farm 1'!AL398<>\"\",'Farm 1'!AL398,\"\")","v":""},{"$f":"IF('Farm 1'!AN398<>\"\",'Farm 1'!AN398,\"\")","v":36286.847697333818},{"$f":"IF('Farm 1'!AP398<>\"\",'Farm 1'!AP398,\"\")","v":36286.847697333818},{"$f":"IF('Farm 1'!AR398<>\"\",'Farm 1'!AR398,\"\")","v":39915.532467067205},{"$f":"IF('Farm 1'!AT398<>\"\",'Farm 1'!AT398,\"\")","v":39915.532467067205},{"$f":"IF('Farm 1'!AV398<>\"\",'Farm 1'!AV398,\"\")","v":43544.217236800578},{"$f":"IF('Farm 1'!AX398<>\"\",'Farm 1'!AX398,\"\")","v":43544.217236800578},{"$f":"IF('Farm 1'!AZ398<>\"\",'Farm 1'!AZ398,\"\")","v":45358.559621667271},{"$f":"IF('Farm 1'!BB398<>\"\",'Farm 1'!BB398,\"\")","v":45358.559621667271},{"$f":"IF('Farm 1'!BD398<>\"\",'Farm 1'!BD398,\"\")","v":47172.902006533965},{"$f":"IF('Farm 1'!BF398<>\"\",'Farm 1'!BF398,\"\")","v":47172.902006533965},{"$f":"IF('Farm 1'!BH398<>\"\",'Farm 1'!BH398,\"\")","v":47172.902006533965},{"$f":"IF('Farm 1'!BJ398<>\"\",'Farm 1'!BJ398,\"\")","v":47172.902006533965},{"$f":"IF('Farm 1'!BL398<>\"\",'Farm 1'!BL398,\"\")","v":47172.902006533965},{"$f":"IF('Farm 1'!BN398<>\"\",'Farm 1'!BN398,\"\")","v":47172.902006533965},{"$f":"IF('Farm 1'!BP398<>\"\",'Farm 1'!BP398,\"\")","v":47172.902006533965},{"$f":"IF('Farm 1'!BR398<>\"\",'Farm 1'!BR398,\"\")","v":47172.902006533965},{"$f":"IF('Farm 1'!BT398<>\"\",'Farm 1'!BT398,\"\")","v":47172.902006533965},{"$f":"IF('Farm 1'!BV398<>\"\",'Farm 1'!BV398,\"\")","v":47172.902006533965},{"$f":"IF('Farm 1'!BX398<>\"\",'Farm 1'!BX398,\"\")","v":47172.902006533965},{"$f":"IF('Farm 1'!BZ398<>\"\",'Farm 1'!BZ398,\"\")","v":47172.902006533965},{"$f":"IF('Farm 1'!CB398<>\"\",'Farm 1'!CB398,\"\")","v":47172.902006533965},{"$f":"IF('Farm 1'!CD398<>\"\",'Farm 1'!CD398,\"\")","v":47172.902006533965},{"$f":"IF('Farm 1'!CF398<>\"\",'Farm 1'!CF398,\"\")","v":47172.902006533965},{"$f":"IF('Farm 1'!CH398<>\"\",'Farm 1'!CH398,\"\")","v":47172.902006533965},{"$f":"IF('Farm 1'!CJ398<>\"\",'Farm 1'!CJ398,\"\")","v":47172.902006533965},{"$f":"IF('Farm 1'!CL398<>\"\",'Farm 1'!CL398,\"\")","v":47172.902006533965},{"$f":"IF('Farm 1'!CN398<>\"\",'Farm 1'!CN398,\"\")","v":47172.902006533965},{"$f":"IF('Farm 1'!CP398<>\"\",'Farm 1'!CP398,\"\")","v":47172.902006533965},{"$f":"IF('Farm 1'!CR398<>\"\",'Farm 1'!CR398,\"\")","v":47172.902006533965},{"$f":"IF('Farm 1'!CT398<>\"\",'Farm 1'!CT398,\"\")","v":47172.902006533965}]
[null,{"$f":"IF('Farm 1'!$AE$399<>\"\",'Farm 1'!$AE$399,\"\")","v":""},{"$f":"IF('Farm 1'!$AF$399<>\"\",'Farm 1'!$AF$399,\"\")","v":"Chief Mechanic"},null,{"$f":"VLOOKUP(C419,Inputs!$B$139:$J$326,9,FALSE)","v":"EUR"},{"$f":"SUM(G419:CM419)","v":1368014.1581894844},null,null,{"$f":"IF('Farm 1'!AJ399<>\"\",'Farm 1'!AJ399,\"\")","v":0},{"$f":"IF('Farm 1'!AL399<>\"\",'Farm 1'!AL399,\"\")","v":""},{"$f":"IF('Farm 1'!AN399<>\"\",'Farm 1'!AN399,\"\")","v":36286.847697333818},{"$f":"IF('Farm 1'!AP399<>\"\",'Farm 1'!AP399,\"\")","v":36286.847697333818},{"$f":"IF('Farm 1'!AR399<>\"\",'Farm 1'!AR399,\"\")","v":39915.532467067205},{"$f":"IF('Farm 1'!AT399<>\"\",'Farm 1'!AT399,\"\")","v":39915.532467067205},{"$f":"IF('Farm 1'!AV399<>\"\",'Farm 1'!AV399,\"\")","v":43544.217236800578},{"$f":"IF('Farm 1'!AX399<>\"\",'Farm 1'!AX399,\"\")","v":43544.217236800578},{"$f":"IF('Farm 1'!AZ399<>\"\",'Farm 1'!AZ399,\"\")","v":45358.559621667271},{"$f":"IF('Farm 1'!BB399<>\"\",'Farm 1'!BB399,\"\")","v":45358.559621667271},{"$f":"IF('Farm 1'!BD399<>\"\",'Farm 1'!BD399,\"\")","v":47172.902006533965},{"$f":"IF('Farm 1'!BF399<>\"\",'Farm 1'!BF399,\"\")","v":47172.902006533965},{"$f":"IF('Farm 1'!BH399<>\"\",'Farm 1'!BH399,\"\")","v":47172.902006533965},{"$f":"IF('Farm 1'!BJ399<>\"\",'Farm 1'!BJ399,\"\")","v":47172.902006533965},{"$f":"IF('Farm 1'!BL399<>\"\",'Farm 1'!BL399,\"\")","v":47172.902006533965},{"$f":"IF('Farm 1'!BN399<>\"\",'Farm 1'!BN399,\"\")","v":47172.902006533965},{"$f":"IF('Farm 1'!BP399<>\"\",'Farm 1'!BP399,\"\")","v":47172.902006533965},{"$f":"IF('Farm 1'!BR399<>\"\",'Farm 1'!BR399,\"\")","v":47172.902006533965},{"$f":"IF('Farm 1'!BT399<>\"\",'Farm 1'!BT399,\"\")","v":47172.902006533965},{"$f":"IF('Farm 1'!BV399<>\"\",'Farm 1'!BV399,\"\")","v":47172.902006533965},{"$f":"IF('Farm 1'!BX399<>\"\",'Farm 1'!BX399,\"\")","v":47172.902006533965},{"$f":"IF('Farm 1'!BZ399<>\"\",'Farm 1'!BZ399,\"\")","v":47172.902006533965},{"$f":"IF('Farm 1'!CB399<>\"\",'Farm 1'!CB399,\"\")","v":47172.902006533965},{"$f":"IF('Farm 1'!CD399<>\"\",'Farm 1'!CD399,\"\")","v":47172.902006533965},{"$f":"IF('Farm 1'!CF399<>\"\",'Farm 1'!CF399,\"\")","v":47172.902006533965},{"$f":"IF('Farm 1'!CH399<>\"\",'Farm 1'!CH399,\"\")","v":47172.902006533965},{"$f":"IF('Farm 1'!CJ399<>\"\",'Farm 1'!CJ399,\"\")","v":47172.902006533965},{"$f":"IF('Farm 1'!CL399<>\"\",'Farm 1'!CL399,\"\")","v":47172.902006533965},{"$f":"IF('Farm 1'!CN399<>\"\",'Farm 1'!CN399,\"\")","v":47172.902006533965},{"$f":"IF('Farm 1'!CP399<>\"\",'Farm 1'!CP399,\"\")","v":47172.902006533965},{"$f":"IF('Farm 1'!CR399<>\"\",'Farm 1'!CR399,\"\")","v":47172.902006533965},{"$f":"IF('Farm 1'!CT399<>\"\",'Farm 1'!CT399,\"\")","v":47172.902006533965}]
[null,{"$f":"IF('Farm 1'!$AE$400<>\"\",'Farm 1'!$AE$400,\"\")","v":""},{"$f":"IF('Farm 1'!$AF$400<>\"\",'Farm 1'!$AF$400,\"\")","v":"Driver of agricultural machinery"},null,{"$f":"VLOOKUP(C420,Inputs!$B$139:$J$326,9,FALSE)","v":"EUR"},{"$f":"SUM(G420:CM420)","v":172935.15709871228},null,null,{"$f":"IF('Farm 1'!AJ400<>\"\",'Farm 1'!AJ400,\"\")","v":0},{"$f":"IF('Farm 1'!AL400<>\"\",'Farm 1'!AL400,\"\")","v":""},{"$f":"IF('Farm 1'!AN400<>\"\",'Farm 1'!AN400,\"\")","v":26202.29653010792},{"$f":"IF('Farm 1'!AP400<>\"\",'Farm 1'!AP400,\"\")","v":26202.29653010792},{"$f":"IF('Farm 1'!AR400<>\"\",'Farm 1'!AR400,\"\")","v":28822.526183118716},{"$f":"IF('Farm 1'!AT400<>\"\",'Farm 1'!AT400,\"\")","v":28822.526183118716},{"$f":"IF('Farm 1'!AV400<>\"\",'Farm 1'!AV400,\"\")","v":31442.755836129501},{"$f":"IF('Farm 1'!AX400<>\"\",'Farm 1'!AX400,\"\")","v":31442.755836129501},{"$f":"IF('Farm 1'!AZ400<>\"\",'Farm 1'!AZ400,\"\")","v":0},{"$f":"IF('Farm 1'!BB400<>\"\",'Farm 1'!BB400,\"\")","v":0},{"$f":"IF('Farm 1'!BD400<>\"\",'Farm 1'!BD400,\"\")","v":0},{"$f":"IF('Farm 1'!BF400<>\"\",'Farm 1'!BF400,\"\")","v":0},{"$f":"IF('Farm 1'!BH400<>\"\",'Farm 1'!BH400,\"\")","v":0},{"$f":"IF('Farm 1'!BJ400<>\"\",'Farm 1'!BJ400,\"\")","v":0},{"$f":"IF('Farm 1'!BL400<>\"\",'Farm 1'!BL400,\"\")","v":0},{"$f":"IF('Farm 1'!BN400<>\"\",'Farm 1'!BN400,\"\")","v":0},{"$f":"IF('Farm 1'!BP400<>\"\",'Farm 1'!BP400,\"\")","v":0},{"$f":"IF('Farm 1'!BR400<>\"\",'Farm 1'!BR400,\"\")","v":0},{"$f":"IF('Farm 1'!BT400<>\"\",'Farm 1'!BT400,\"\")","v":0},{"$f":"IF('Farm 1'!BV400<>\"\",'Farm 1'!BV400,\"\")","v":0},{"$f":"IF('Farm 1'!BX400<>\"\",'Farm 1'!BX400,\"\")","v":0},{"$f":"IF('Farm 1'!BZ400<>\"\",'Farm 1'!BZ400,\"\")","v":0},{"$f":"IF('Farm 1'!CB400<>\"\",'Farm 1'!CB400,\"\")","v":0},{"$f":"IF('Farm 1'!CD400<>\"\",'Farm 1'!CD400,\"\")","v":0},{"$f":"IF('Farm 1'!CF400<>\"\",'Farm 1'!CF400,\"\")","v":0},{"$f":"IF('Farm 1'!CH400<>\"\",'Farm 1'!CH400,\"\")","v":0},{"$f":"IF('Farm 1'!CJ400<>\"\",'Farm 1'!CJ400,\"\")","v":0},{"$f":"IF('Farm 1'!CL400<>\"\",'Farm 1'!CL400,\"\")","v":0},{"$f":"IF('Farm 1'!CN400<>\"\",'Farm 1'!CN400,\"\")","v":0},{"$f":"IF('Farm 1'!CP400<>\"\",'Farm 1'!CP400,\"\")","v":0},{"$f":"IF('Farm 1'!CR400<>\"\",'Farm 1'!CR400,\"\")","v":0},{"$f":"IF('Farm 1'!CT400<>\"\",'Farm 1'!CT400,\"\")","v":0}]
[null,{"$f":"IF('Farm 1'!$AE$401<>\"\",'Farm 1'!$AE$401,\"\")","v":""},{"$f":"IF('Farm 1'!$AF$401<>\"\",'Farm 1'!$AF$401,\"\")","v":""}]
[null,{"$f":"IF('Farm 1'!$AE$402<>\"\",'Farm 1'!$AE$402,\"\")","v":"OPERATIONAL STAFF"}]
[null,{"$f":"IF('Farm 1'!$AE$403<>\"\",'Farm 1'!$AE$403,\"\")","v":""},{"$f":"IF('Farm 1'!$AF$403<>\"\",'Farm 1'!$AF$403,\"\")","v":"Deputy Crop Managers"},null,{"$f":"VLOOKUP(C423,Inputs!$B$139:$J$326,9,FALSE)","v":"FCFA"},{"$f":"SUM(G423:CM423)","v":452773.58119510935},null,null,{"$f":"IF('Farm 1'!AJ403<>\"\",'Farm 1'!AJ403,\"\")","v":0},{"$f":"IF('Farm 1'!AL403<>\"\",'Farm 1'!AL403,\"\")","v":1509.2452706503645},{"$f":"IF('Farm 1'!AN403<>\"\",'Farm 1'!AN403,\"\")","v":3270.0314197424564},{"$f":"IF('Farm 1'!AP403<>\"\",'Farm 1'!AP403,\"\")","v":3270.0314197424564},{"$f":"IF('Farm 1'!AR403<>\"\",'Farm 1'!AR403,\"\")","v":7194.0691234334045},{"$f":"IF('Farm 1'!AT403<>\"\",'Farm 1'!AT403,\"\")","v":7194.0691234334045},{"$f":"IF('Farm 1'!AV403<>\"\",'Farm 1'!AV403,\"\")","v":11772.113111072842},{"$f":"IF('Farm 1'!AX403<>\"\",'Farm 1'!AX403,\"\")","v":11772.113111072842},{"$f":"IF('Farm 1'!AZ403<>\"\",'Farm 1'!AZ403,\"\")","v":16350.157098712281},{"$f":"IF('Farm 1'!BB403<>\"\",'Farm 1'!BB403,\"\")","v":16350.157098712281},{"$f":"IF('Farm 1'!BD403<>\"\",'Farm 1'!BD403,\"\")","v":17004.163382660772},{"$f":"IF('Farm 1'!BF403<>\"\",'Farm 1'!BF403,\"\")","v":17004.163382660772},{"$f":"IF('Farm 1'!BH403<>\"\",'Farm 1'!BH403,\"\")","v":17004.163382660772},{"$f":"IF('Farm 1'!BJ403<>\"\",'Farm 1'!BJ403,\"\")","v":17004.163382660772},{"$f":"IF('Farm 1'!BL403<>\"\",'Farm 1'!BL403,\"\")","v":17004.163382660772},{"$f":"IF('Farm 1'!BN403<>\"\",'Farm 1'!BN403,\"\")","v":17004.163382660772},{"$f":"IF('Farm 1'!BP403<>\"\",'Farm 1'!BP403,\"\")","v":17004.163382660772},{"$f":"IF('Farm 1'!BR403<>\"\",'Farm 1'!BR403,\"\")","v":17004.163382660772},{"$f":"IF('Farm 1'!BT403<>\"\",'Farm 1'!BT403,\"\")","v":17004.163382660772},{"$f":"IF('Farm 1'!BV403<>\"\",'Farm 1'!BV403,\"\")","v":17004.163382660772},{"$f":"IF('Farm 1'!BX403<>\"\",'Farm 1'!BX403,\"\")","v":17004.163382660772},{"$f":"IF('Farm 1'!BZ403<>\"\",'Farm 1'!BZ403,\"\")","v":17004.163382660772},{"$f":"IF('Farm 1'!CB403<>\"\",'Farm 1'!CB403,\"\")","v":17004.163382660772},{"$f":"IF('Farm 1'!CD403<>\"\",'Farm 1'!CD403,\"\")","v":17004.163382660772},{"$f":"IF('Farm 1'!CF403<>\"\",'Farm 1'!CF403,\"\")","v":17004.163382660772},{"$f":"IF('Farm 1'!CH403<>\"\",'Farm 1'!CH403,\"\")","v":17004.163382660772},{"$f":"IF('Farm 1'!CJ403<>\"\",'Farm 1'!CJ403,\"\")","v":17004.163382660772},{"$f":"IF('Farm 1'!CL403<>\"\",'Farm 1'!CL403,\"\")","v":17004.163382660772},{"$f":"IF('Farm 1'!CN403<>\"\",'Farm 1'!CN403,\"\")","v":17004.163382660772},{"$f":"IF('Farm 1'!CP403<>\"\",'Farm 1'!CP403,\"\")","v":17004.163382660772},{"$f":"IF('Farm 1'!CR403<>\"\",'Farm 1'!CR403,\"\")","v":17004.163382660772},{"$f":"IF('Farm 1'!CT403<>\"\",'Farm 1'!CT403,\"\")","v":17004.163382660772}]
[null,{"$f":"IF('Farm 1'!$AE$404<>\"\",'Farm 1'!$AE$404,\"\")","v":""},{"$f":"IF('Farm 1'!$AF$404<>\"\",'Farm 1'!$AF$404,\"\")","v":"Deputy Mechanic, Irrigation"},null,"FCFA",277198.04804278363,null,null,{"$f":"IF('Farm 1'!AJ404<>\"\",'Farm 1'!AJ404,\"\")","v":2515.4087844172741},{"$f":"IF('Farm 1'!AL404<>\"\",'Farm 1'!AL404,\"\")","v":6540.0628394849127},{"$f":"IF('Farm 1'!AN404<>\"\",'Farm 1'!AN404,\"\")","v":9810.0942592273695},{"$f":"IF('Farm 1'!AP404<>\"\",'Farm 1'!AP404,\"\")","v":9810.0942592273695},{"$f":"IF('Farm 1'!AR404<>\"\",'Farm 1'!AR404,\"\")","v":10791.103685150107},{"$f":"IF('Farm 1'!AT404<>\"\",'Farm 1'!AT404,\"\")","v":10791.103685150107},{"$f":"IF('Farm 1'!AV404<>\"\",'Farm 1'!AV404,\"\")","v":11772.113111072842},{"$f":"IF('Farm 1'!AX404<>\"\",'Farm 1'!AX404,\"\")","v":11772.113111072842},{"$f":"IF('Farm 1'!AZ404<>\"\",'Farm 1'!AZ404,\"\")","v":8175.0785493561407},{"$f":"IF('Farm 1'!BB404<>\"\",'Farm 1'!BB404,\"\")","v":8175.0785493561407},{"$f":"IF('Farm 1'!BD404<>\"\",'Farm 1'!BD404,\"\")","v":8502.0816913303861},{"$f":"IF('Farm 1'!BF404<>\"\",'Farm 1'!BF404,\"\")","v":8502.0816913303861},{"$f":"IF('Farm 1'!BH404<>\"\",'Farm 1'!BH404,\"\")","v":8502.0816913303861},{"$f":"IF('Farm 1'!BJ404<>\"\",'Farm 1'!BJ404,\"\")","v":8502.0816913303861},{"$f":"IF('Farm 1'!BL404<>\"\",'Farm 1'!BL404,\"\")","v":8502.0816913303861},{"$f":"IF('Farm 1'!BN404<>\"\",'Farm 1'!BN404,\"\")","v":8502.0816913303861},{"$f":"IF('Farm 1'!BP404<>\"\",'Farm 1'!BP404,\"\")","v":8502.0816913303861},{"$f":"IF('Farm 1'!BR404<>\"\",'Farm 1'!BR404,\"\")","v":8502.0816913303861},{"$f":"IF('Farm 1'!BT404<>\"\",'Farm 1'!BT404,\"\")","v":8502.0816913303861},{"$f":"IF('Farm 1'!BV404<>\"\",'Farm 1'!BV404,\"\")","v":8502.0816913303861},{"$f":"IF('Farm 1'!BX404<>\"\",'Farm 1'!BX404,\"\")","v":8502.0816913303861},{"$f":"IF('Farm 1'!BZ404<>\"\",'Farm 1'!BZ404,\"\")","v":8502.0816913303861},{"$f":"IF('Farm 1'!CB404<>\"\",'Farm 1'!CB404,\"\")","v":8502.0816913303861},{"$f":"IF('Farm 1'!CD404<>\"\",'Farm 1'!CD404,\"\")","v":8502.0816913303861},{"$f":"IF('Farm 1'!CF404<>\"\",'Farm 1'!CF404,\"\")","v":8502.0816913303861},{"$f":"IF('Farm 1'!CH404<>\"\",'Farm 1'!CH404,\"\")","v":8502.0816913303861},{"$f":"IF('Farm 1'!CJ404<>\"\",'Farm 1'!CJ404,\"\")","v":8502.0816913303861},{"$f":"IF('Farm 1'!CL404<>\"\",'Farm 1'!CL404,\"\")","v":8502.0816913303861},{"$f":"IF('Farm 1'!CN404<>\"\",'Farm 1'!CN404,\"\")","v":8502.0816913303861},{"$f":"IF('Farm 1'!CP404<>\"\",'Farm 1'!CP404,\"\")","v":8502.0816913303861},{"$f":"IF('Farm 1'!CR404<>\"\",'Farm 1'!CR404,\"\")","v":8502.0816913303861},{"$f":"IF('Farm 1'!CT404<>\"\",'Farm 1'!CT404,\"\")","v":8502.0816913303861}]
[null,{"$f":"IF('Farm 1'!$AE$405<>\"\",'Farm 1'!$AE$405,\"\")","v":""},{"$f":"IF('Farm 1'!$AF$405<>\"\",'Farm 1'!$AF$405,\"\")","v":"Mechanics"},null,"FCFA",205486.03033430531,null,null,{"$f":"IF('Farm 1'!AJ405<>\"\",'Farm 1'!AJ405,\"\")","v":762.24508618705158},{"$f":"IF('Farm 1'!AL405<>\"\",'Farm 1'!AL405,\"\")","v":1981.8372240863339},{"$f":"IF('Farm 1'!AN405<>\"\",'Farm 1'!AN405,\"\")","v":1981.8372240863339},{"$f":"IF('Farm 1'!AP405<>\"\",'Farm 1'!AP405,\"\")","v":1981.8372240863339},{"$f":"IF('Farm 1'!AR405<>\"\",'Farm 1'!AR405,\"\")","v":2180.0209464949676},{"$f":"IF('Farm 1'!AT405<>\"\",'Farm 1'!AT405,\"\")","v":2180.0209464949676},{"$f":"IF('Farm 1'!AV405<>\"\",'Farm 1'!AV405,\"\")","v":4756.4093378072012},{"$f":"IF('Farm 1'!AX405<>\"\",'Farm 1'!AX405,\"\")","v":4756.4093378072012},{"$f":"IF('Farm 1'!AZ405<>\"\",'Farm 1'!AZ405,\"\")","v":7431.8895903237526},{"$f":"IF('Farm 1'!BB405<>\"\",'Farm 1'!BB405,\"\")","v":7431.8895903237526},{"$f":"IF('Farm 1'!BD405<>\"\",'Farm 1'!BD405,\"\")","v":7729.1651739367026},{"$f":"IF('Farm 1'!BF405<>\"\",'Farm 1'!BF405,\"\")","v":7729.1651739367026},{"$f":"IF('Farm 1'!BH405<>\"\",'Farm 1'!BH405,\"\")","v":7729.1651739367026},{"$f":"IF('Farm 1'!BJ405<>\"\",'Farm 1'!BJ405,\"\")","v":7729.1651739367026},{"$f":"IF('Farm 1'!BL405<>\"\",'Farm 1'!BL405,\"\")","v":7729.1651739367026},{"$f":"IF('Farm 1'!BN405<>\"\",'Farm 1'!BN405,\"\")","v":7729.1651739367026},{"$f":"IF('Farm 1'!BP405<>\"\",'Farm 1'!BP405,\"\")","v":7729.1651739367026},{"$f":"IF('Farm 1'!BR405<>\"\",'Farm 1'!BR405,\"\")","v":7729.1651739367026},{"$f":"IF('Farm 1'!BT405<>\"\",'Farm 1'!BT405,\"\")","v":7729.1651739367026},{"$f":"IF('Farm 1'!BV405<>\"\",'Farm 1'!BV405,\"\")","v":7729.1651739367026},{"$f":"IF('Farm 1'!BX405<>\"\",'Farm 1'!BX405,\"\")","v":7729.1651739367026},{"$f":"IF('Farm 1'!BZ405<>\"\",'Farm 1'!BZ405,\"\")","v":7729.1651739367026},{"$f":"IF('Farm 1'!CB405<>\"\",'Farm 1'!CB405,\"\")","v":7729.1651739367026},{"$f":"IF('Farm 1'!CD405<>\"\",'Farm 1'!CD405,\"\")","v":7729.1651739367026},{"$f":"IF('Farm 1'!CF405<>\"\",'Farm 1'!CF405,\"\")","v":7729.1651739367026},{"$f":"IF('Farm 1'!CH405<>\"\",'Farm 1'!CH405,\"\")","v":7729.1651739367026},{"$f":"IF('Farm 1'!CJ405<>\"\",'Farm 1'!CJ405,\"\")","v":7729.1651739367026},{"$f":"IF('Farm 1'!CL405<>\"\",'Farm 1'!CL405,\"\")","v":7729.1651739367026},{"$f":"IF('Farm 1'!CN405<>\"\",'Farm 1'!CN405,\"\")","v":7729.1651739367026},{"$f":"IF('Farm 1'!CP405<>\"\",'Farm 1'!CP405,\"\")","v":7729.1651739367026},{"$f":"IF('Farm 1'!CR405<>\"\",'Farm 1'!CR405,\"\")","v":7729.1651739367026},{"$f":"IF('Farm 1'!CT405<>\"\",'Farm 1'!CT405,\"\")","v":7729.1651739367026}]
[null,{"$f":"IF('Farm 1'!$AE$406<>\"\",'Farm 1'!$AE$406,\"\")","v":""},{"$f":"IF('Farm 1'!$AF$406<>\"\",'Farm 1'!$AF$406,\"\")","v":"Drivers of agricultural machinery"},null,"FCFA",1883391.7467151026,null,null,{"$f":"IF('Farm 1'!AJ406<>\"\",'Farm 1'!AJ406,\"\")","v":0},{"$f":"IF('Farm 1'!AL406<>\"\",'Farm 1'!AL406,\"\")","v":15549.79975821585},{"$f":"IF('Farm 1'!AN406<>\"\",'Farm 1'!AN406,\"\")","v":33691.232809467678},{"$f":"IF('Farm 1'!AP406<>\"\",'Farm 1'!AP406,\"\")","v":33691.232809467678},{"$f":"IF('Farm 1'!AR406<>\"\",'Farm 1'!AR406,\"\")","v":53737.516331100953},{"$f":"IF('Farm 1'!AT406<>\"\",'Farm 1'!AT406,\"\")","v":53737.516331100953},{"$f":"IF('Farm 1'!AV406<>\"\",'Farm 1'!AV406,\"\")","v":60644.219057041817},{"$f":"IF('Farm 1'!AX406<>\"\",'Farm 1'!AX406,\"\")","v":60644.219057041817},{"$f":"IF('Farm 1'!AZ406<>\"\",'Farm 1'!AZ406,\"\")","v":63171.061517751892},{"$f":"IF('Farm 1'!BB406<>\"\",'Farm 1'!BB406,\"\")","v":63171.061517751892},{"$f":"IF('Farm 1'!BD406<>\"\",'Farm 1'!BD406,\"\")","v":65697.903978461967},{"$f":"IF('Farm 1'!BF406<>\"\",'Farm 1'!BF406,\"\")","v":65697.903978461967},{"$f":"IF('Farm 1'!BH406<>\"\",'Farm 1'!BH406,\"\")","v":65697.903978461967},{"$f":"IF('Farm 1'!BJ406<>\"\",'Farm 1'!BJ406,\"\")","v":65697.903978461967},{"$f":"IF('Farm 1'!BL406<>\"\",'Farm 1'!BL406,\"\")","v":65697.903978461967},{"$f":"IF('Farm 1'!BN406<>\"\",'Farm 1'!BN406,\"\")","v":65697.903978461967},{"$f":"IF('Farm 1'!BP406<>\"\",'Farm 1'!BP406,\"\")","v":65697.903978461967},{"$f":"IF('Farm 1'!BR406<>\"\",'Farm 1'!BR406,\"\")","v":65697.903978461967},{"$f":"IF('Farm 1'!BT406<>\"\",'Farm 1'!BT406,\"\")","v":65697.903978461967},{"$f":"IF('Farm 1'!BV406<>\"\",'Farm 1'!BV406,\"\")","v":65697.903978461967},{"$f":"IF('Farm 1'!BX406<>\"\",'Farm 1'!BX406,\"\")","v":65697.903978461967},{"$f":"IF('Farm 1'!BZ406<>\"\",'Farm 1'!BZ406,\"\")","v":65697.903978461967},{"$f":"IF('Farm 1'!CB406<>\"\",'Farm 1'!CB406,\"\")","v":65697.903978461967},{"$f":"IF('Farm 1'!CD406<>\"\",'Farm 1'!CD406,\"\")","v":65697.903978461967},{"$f":"IF('Farm 1'!CF406<>\"\",'Farm 1'!CF406,\"\")","v":65697.903978461967},{"$f":"IF('Farm 1'!CH406<>\"\",'Farm 1'!CH406,\"\")","v":65697.903978461967},{"$f":"IF('Farm 1'!CJ406<>\"\",'Farm 1'!CJ406,\"\")","v":65697.903978461967},{"$f":"IF('Farm 1'!CL406<>\"\",'Farm 1'!CL406,\"\")","v":65697.903978461967},{"$f":"IF('Farm 1'!CN406<>\"\",'Farm 1'!CN406,\"\")","v":65697.903978461967},{"$f":"IF('Farm 1'!CP406<>\"\",'Farm 1'!CP406,\"\")","v":65697.903978461967},{"$f":"IF('Farm 1'!CR406<>\"\",'Farm 1'!CR406,\"\")","v":65697.903978461967},{"$f":"IF('Farm 1'!CT406<>\"\",'Farm 1'!CT406,\"\")","v":65697.903978461967}]
[null,{"$f":"IF('Farm 1'!$AE$407<>\"\",'Farm 1'!$AE$407,\"\")","v":""},{"$f":"IF('Farm 1'!$AF$407<>\"\",'Farm 1'!$AF$407,\"\")","v":"Irrigation Technicians"},null,"FCFA",606997.10499316489,null,null,{"$f":"IF('Farm 1'!AJ407<>\"\",'Farm 1'!AJ407,\"\")","v":0},{"$f":"IF('Farm 1'!AL407<>\"\",'Farm 1'!AL407,\"\")","v":0},{"$f":"IF('Farm 1'!AN407<>\"\",'Farm 1'!AN407,\"\")","v":3864.5825869683667},{"$f":"IF('Farm 1'!AP407<>\"\",'Farm 1'!AP407,\"\")","v":3864.5825869683667},{"$f":"IF('Farm 1'!AR407<>\"\",'Farm 1'!AR407,\"\")","v":8502.0816913304079},{"$f":"IF('Farm 1'!AT407<>\"\",'Farm 1'!AT407,\"\")","v":8502.0816913304079},{"$f":"IF('Farm 1'!AV407<>\"\",'Farm 1'!AV407,\"\")","v":13912.49731308612},{"$f":"IF('Farm 1'!AX407<>\"\",'Farm 1'!AX407,\"\")","v":13912.49731308612},{"$f":"IF('Farm 1'!AZ407<>\"\",'Farm 1'!AZ407,\"\")","v":19322.912934841836},{"$f":"IF('Farm 1'!BB407<>\"\",'Farm 1'!BB407,\"\")","v":19322.912934841836},{"$f":"IF('Farm 1'!BD407<>\"\",'Farm 1'!BD407,\"\")","v":23445.134360941425},{"$f":"IF('Farm 1'!BF407<>\"\",'Farm 1'!BF407,\"\")","v":23445.134360941425},{"$f":"IF('Farm 1'!BH407<>\"\",'Farm 1'!BH407,\"\")","v":23445.134360941425},{"$f":"IF('Farm 1'!BJ407<>\"\",'Farm 1'!BJ407,\"\")","v":23445.134360941425},{"$f":"IF('Farm 1'!BL407<>\"\",'Farm 1'!BL407,\"\")","v":23445.134360941425},{"$f":"IF('Farm 1'!BN407<>\"\",'Farm 1'!BN407,\"\")","v":23445.134360941425},{"$f":"IF('Farm 1'!BP407<>\"\",'Farm 1'!BP407,\"\")","v":23445.134360941425},{"$f":"IF('Farm 1'!BR407<>\"\",'Farm 1'!BR407,\"\")","v":23445.134360941425},{"$f":"IF('Farm 1'!BT407<>\"\",'Farm 1'!BT407,\"\")","v":23445.134360941425},{"$f":"IF('Farm 1'!BV407<>\"\",'Farm 1'!BV407,\"\")","v":23445.134360941425},{"$f":"IF('Farm 1'!BX407<>\"\",'Farm 1'!BX407,\"\")","v":23445.134360941425},{"$f":"IF('Farm 1'!BZ407<>\"\",'Farm 1'!BZ407,\"\")","v":23445.134360941425},{"$f":"IF('Farm 1'!CB407<>\"\",'Farm 1'!CB407,\"\")","v":23445.134360941425},{"$f":"IF('Farm 1'!CD407<>\"\",'Farm 1'!CD407,\"\")","v":23445.134360941425},{"$f":"IF('Farm 1'!CF407<>\"\",'Farm 1'!CF407,\"\")","v":23445.134360941425},{"$f":"IF('Farm 1'!CH407<>\"\",'Farm 1'!CH407,\"\")","v":23445.134360941425},{"$f":"IF('Farm 1'!CJ407<>\"\",'Farm 1'!CJ407,\"\")","v":23445.134360941425},{"$f":"IF('Farm 1'!CL407<>\"\",'Farm 1'!CL407,\"\")","v":23445.134360941425},{"$f":"IF('Farm 1'!CN407<>\"\",'Farm 1'!CN407,\"\")","v":23445.134360941425},{"$f":"IF('Farm 1'!CP407<>\"\",'Farm 1'!CP407,\"\")","v":23445.134360941425},{"$f":"IF('Farm 1'!CR407<>\"\",'Farm 1'!CR407,\"\")","v":23445.134360941425},{"$f":"IF('Farm 1'!CT407<>\"\",'Farm 1'!CT407,\"\")","v":23445.134360941425}]
[null,{"$f":"IF('Farm 1'!$AE$408<>\"\",'Farm 1'!$AE$408,\"\")","v":""},{"$f":"IF('Farm 1'!$AF$408<>\"\",'Farm 1'!$AF$408,\"\")","v":"Farm Workers"},null,"FCFA",2505923.406564761,null,null,{"$f":"IF('Farm 1'!AJ408<>\"\",'Farm 1'!AJ408,\"\")","v":9284.1451497582893},{"$f":"IF('Farm 1'!AL408<>\"\",'Farm 1'!AL408,\"\")","v":17241.98384955111},{"$f":"IF('Farm 1'!AN408<>\"\",'Farm 1'!AN408,\"\")","v":34483.967699102221},{"$f":"IF('Farm 1'!AP408<>\"\",'Farm 1'!AP408,\"\")","v":34483.967699102221},{"$f":"IF('Farm 1'!AR408<>\"\",'Farm 1'!AR408,\"\")","v":56898.546703518667},{"$f":"IF('Farm 1'!AT408<>\"\",'Farm 1'!AT408,\"\")","v":56898.546703518667},{"$f":"IF('Farm 1'!AV408<>\"\",'Farm 1'!AV408,\"\")","v":75864.728938024884},{"$f":"IF('Farm 1'!AX408<>\"\",'Farm 1'!AX408,\"\")","v":75864.728938024884},{"$f":"IF('Farm 1'!AZ408<>\"\",'Farm 1'!AZ408,\"\")","v":86209.919247755548},{"$f":"IF('Farm 1'!BB408<>\"\",'Farm 1'!BB408,\"\")","v":86209.919247755548},{"$f":"IF('Farm 1'!BD408<>\"\",'Farm 1'!BD408,\"\")","v":89658.316017665784},{"$f":"IF('Farm 1'!BF408<>\"\",'Farm 1'!BF408,\"\")","v":89658.316017665784},{"$f":"IF('Farm 1'!BH408<>\"\",'Farm 1'!BH408,\"\")","v":89658.316017665784},{"$f":"IF('Farm 1'!BJ408<>\"\",'Farm 1'!BJ408,\"\")","v":89658.316017665784},{"$f":"IF('Farm 1'!BL408<>\"\",'Farm 1'!BL408,\"\")","v":89658.316017665784},{"$f":"IF('Farm 1'!BN408<>\"\",'Farm 1'!BN408,\"\")","v":89658.316017665784},{"$f":"IF('Farm 1'!BP408<>\"\",'Farm 1'!BP408,\"\")","v":89658.316017665784},{"$f":"IF('Farm 1'!BR408<>\"\",'Farm 1'!BR408,\"\")","v":89658.316017665784},{"$f":"IF('Farm 1'!BT408<>\"\",'Farm 1'!BT408,\"\")","v":89658.316017665784},{"$f":"IF('Farm 1'!BV408<>\"\",'Farm 1'!BV408,\"\")","v":89658.316017665784},{"$f":"IF('Farm 1'!BX408<>\"\",'Farm 1'!BX408,\"\")","v":89658.316017665784},{"$f":"IF('Farm 1'!BZ408<>\"\",'Farm 1'!BZ408,\"\")","v":89658.316017665784},{"$f":"IF('Farm 1'!CB408<>\"\",'Farm 1'!CB408,\"\")","v":89658.316017665784},{"$f":"IF('Farm 1'!CD408<>\"\",'Farm 1'!CD408,\"\")","v":89658.316017665784},{"$f":"IF('Farm 1'!CF408<>\"\",'Farm 1'!CF408,\"\")","v":89658.316017665784},{"$f":"IF('Farm 1'!CH408<>\"\",'Farm 1'!CH408,\"\")","v":89658.316017665784},{"$f":"IF('Farm 1'!CJ408<>\"\",'Farm 1'!CJ408,\"\")","v":89658.316017665784},{"$f":"IF('Farm 1'!CL408<>\"\",'Farm 1'!CL408,\"\")","v":89658.316017665784},{"$f":"IF('Farm 1'!CN408<>\"\",'Farm 1'!CN408,\"\")","v":89658.316017665784},{"$f":"IF('Farm 1'!CP408<>\"\",'Farm 1'!CP408,\"\")","v":89658.316017665784},{"$f":"IF('Farm 1'!CR408<>\"\",'Farm 1'!CR408,\"\")","v":89658.316017665784},{"$f":"IF('Farm 1'!CT408<>\"\",'Farm 1'!CT408,\"\")","v":89658.316017665784}]
[null,{"$f":"IF('Farm 1'!$AE$409<>\"\",'Farm 1'!$AE$409,\"\")","v":""},{"$f":"IF('Farm 1'!$AF$409<>\"\",'Farm 1'!$AF$409,\"\")","v":"Labourers"},null,{"$f":"VLOOKUP(C429,Inputs!$B$139:$J$326,9,FALSE)","v":"FCFA"},1120758.6777791844,null,null,{"$f":"IF('Farm 1'!AJ409<>\"\",'Farm 1'!AJ409,\"\")","v":4924.8655018545442},{"$f":"IF('Farm 1'!AL409<>\"\",'Farm 1'!AL409,\"\")","v":9146.1787891584372},{"$f":"IF('Farm 1'!AN409<>\"\",'Farm 1'!AN409,\"\")","v":13719.268183737657},{"$f":"IF('Farm 1'!AP409<>\"\",'Farm 1'!AP409,\"\")","v":13719.268183737657},{"$f":"IF('Farm 1'!AR409<>\"\",'Farm 1'!AR409,\"\")","v":20121.593336148566},{"$f":"IF('Farm 1'!AT409<>\"\",'Farm 1'!AT409,\"\")","v":20121.593336148566},{"$f":"IF('Farm 1'!AV409<>\"\",'Farm 1'!AV409,\"\")","v":27438.536367475313},{"$f":"IF('Farm 1'!AX409<>\"\",'Farm 1'!AX409,\"\")","v":27438.536367475313},{"$f":"IF('Farm 1'!AZ409<>\"\",'Farm 1'!AZ409,\"\")","v":34298.170459344139},{"$f":"IF('Farm 1'!BB409<>\"\",'Farm 1'!BB409,\"\")","v":34298.170459344139},{"$f":"IF('Farm 1'!BD409<>\"\",'Farm 1'!BD409,\"\")","v":41615.113490670898},{"$f":"IF('Farm 1'!BF409<>\"\",'Farm 1'!BF409,\"\")","v":41615.113490670898},{"$f":"IF('Farm 1'!BH409<>\"\",'Farm 1'!BH409,\"\")","v":41615.113490670898},{"$f":"IF('Farm 1'!BJ409<>\"\",'Farm 1'!BJ409,\"\")","v":41615.113490670898},{"$f":"IF('Farm 1'!BL409<>\"\",'Farm 1'!BL409,\"\")","v":41615.113490670898},{"$f":"IF('Farm 1'!BN409<>\"\",'Farm 1'!BN409,\"\")","v":41615.113490670898},{"$f":"IF('Farm 1'!BP409<>\"\",'Farm 1'!BP409,\"\")","v":41615.113490670898},{"$f":"IF('Farm 1'!BR409<>\"\",'Farm 1'!BR409,\"\")","v":41615.113490670898},{"$f":"IF('Farm 1'!BT409<>\"\",'Farm 1'!BT409,\"\")","v":41615.113490670898},{"$f":"IF('Farm 1'!BV409<>\"\",'Farm 1'!BV409,\"\")","v":41615.113490670898},{"$f":"IF('Farm 1'!BX409<>\"\",'Farm 1'!BX409,\"\")","v":41615.113490670898},{"$f":"IF('Farm 1'!BZ409<>\"\",'Farm 1'!BZ409,\"\")","v":41615.113490670898},{"$f":"IF('Farm 1'!CB409<>\"\",'Farm 1'!CB409,\"\")","v":41615.113490670898},{"$f":"IF('Farm 1'!CD409<>\"\",'Farm 1'!CD409,\"\")","v":41615.113490670898},{"$f":"IF('Farm 1'!CF409<>\"\",'Farm 1'!CF409,\"\")","v":41615.113490670898},{"$f":"IF('Farm 1'!CH409<>\"\",'Farm 1'!CH409,\"\")","v":41615.113490670898},{"$f":"IF('Farm 1'!CJ409<>\"\",'Farm 1'!CJ409,\"\")","v":41615.113490670898},{"$f":"IF('Farm 1'!CL409<>\"\",'Farm 1'!CL409,\"\")","v":41615.113490670898},{"$f":"IF('Farm 1'!CN409<>\"\",'Farm 1'!CN409,\"\")","v":41615.113490670898},{"$f":"IF('Farm 1'!CP409<>\"\",'Farm 1'!CP409,\"\")","v":41615.113490670898},{"$f":"IF('Farm 1'!CR409<>\"\",'Farm 1'!CR409,\"\")","v":41615.113490670898},{"$f":"IF('Farm 1'!CT409<>\"\",'Farm 1'!CT409,\"\")","v":41615.113490670898}]
[null,{"$f":"IF('Farm 1'!$AE$410<>\"\",'Farm 1'!$AE$410,\"\")","v":""},{"$f":"IF('Farm 1'!$AF$410<>\"\",'Farm 1'!$AF$410,\"\")","v":""}]
[null,{"$f":"IF('Farm 1'!$AE$411<>\"\",'Farm 1'!$AE$411,\"\")","v":"ADMINISTRATIVE STAFF"}]
[null,{"$f":"IF('Farm 1'!$AE$412<>\"\",'Farm 1'!$AE$412,\"\")","v":""},{"$f":"IF('Farm 1'!$AF$412<>\"\",'Farm 1'!$AF$412,\"\")","v":"Administrative Manager"},null,{"$f":"VLOOKUP(C432,Inputs!$B$139:$J$326,9,FALSE)","v":"FCFA"},{"$f":"SUM(G432:CM432)","v":155528.48738560604},null,null,{"$f":"IF('Farm 1'!AJ412<>\"\",'Farm 1'!AJ412,\"\")","v":2134.286241323744},{"$f":"IF('Farm 1'!AL412<>\"\",'Farm 1'!AL412,\"\")","v":3963.6744481726678},{"$f":"IF('Farm 1'!AN412<>\"\",'Farm 1'!AN412,\"\")","v":3963.6744481726678},{"$f":"IF('Farm 1'!AP412<>\"\",'Farm 1'!AP412,\"\")","v":3963.6744481726678},{"$f":"IF('Farm 1'!AR412<>\"\",'Farm 1'!AR412,\"\")","v":4360.0418929899351},{"$f":"IF('Farm 1'!AT412<>\"\",'Farm 1'!AT412,\"\")","v":4360.0418929899351},{"$f":"IF('Farm 1'!AV412<>\"\",'Farm 1'!AV412,\"\")","v":4756.4093378072012},{"$f":"IF('Farm 1'!AX412<>\"\",'Farm 1'!AX412,\"\")","v":4756.4093378072012},{"$f":"IF('Farm 1'!AZ412<>\"\",'Farm 1'!AZ412,\"\")","v":4954.5930602158351},{"$f":"IF('Farm 1'!BB412<>\"\",'Farm 1'!BB412,\"\")","v":4954.5930602158351},{"$f":"IF('Farm 1'!BD412<>\"\",'Farm 1'!BD412,\"\")","v":5152.7767826244681},{"$f":"IF('Farm 1'!BF412<>\"\",'Farm 1'!BF412,\"\")","v":5152.7767826244681},{"$f":"IF('Farm 1'!BH412<>\"\",'Farm 1'!BH412,\"\")","v":5152.7767826244681},{"$f":"IF('Farm 1'!BJ412<>\"\",'Farm 1'!BJ412,\"\")","v":5152.7767826244681},{"$f":"IF('Farm 1'!BL412<>\"\",'Farm 1'!BL412,\"\")","v":5152.7767826244681},{"$f":"IF('Farm 1'!BN412<>\"\",'Farm 1'!BN412,\"\")","v":5152.7767826244681},{"$f":"IF('Farm 1'!BP412<>\"\",'Farm 1'!BP412,\"\")","v":5152.7767826244681},{"$f":"IF('Farm 1'!BR412<>\"\",'Farm 1'!BR412,\"\")","v":5152.7767826244681},{"$f":"IF('Farm 1'!BT412<>\"\",'Farm 1'!BT412,\"\")","v":5152.7767826244681},{"$f":"IF('Farm 1'!BV412<>\"\",'Farm 1'!BV412,\"\")","v":5152.7767826244681},{"$f":"IF('Farm 1'!BX412<>\"\",'Farm 1'!BX412,\"\")","v":5152.7767826244681},{"$f":"IF('Farm 1'!BZ412<>\"\",'Farm 1'!BZ412,\"\")","v":5152.7767826244681},{"$f":"IF('Farm 1'!CB412<>\"\",'Farm 1'!CB412,\"\")","v":5152.7767826244681},{"$f":"IF('Farm 1'!CD412<>\"\",'Farm 1'!CD412,\"\")","v":5152.7767826244681},{"$f":"IF('Farm 1'!CF412<>\"\",'Farm 1'!CF412,\"\")","v":5152.7767826244681},{"$f":"IF('Farm 1'!CH412<>\"\",'Farm 1'!CH412,\"\")","v":5152.7767826244681},{"$f":"IF('Farm 1'!CJ412<>\"\",'Farm 1'!CJ412,\"\")","v":5152.7767826244681},{"$f":"IF('Farm 1'!CL412<>\"\",'Farm 1'!CL412,\"\")","v":5152.7767826244681},{"$f":"IF('Farm 1'!CN412<>\"\",'Farm 1'!CN412,\"\")","v":5152.7767826244681},{"$f":"IF('Farm 1'!CP412<>\"\",'Farm 1'!CP412,\"\")","v":5152.7767826244681},{"$f":"IF('Farm 1'!CR412<>\"\",'Farm 1'!CR412,\"\")","v":5152.7767826244681},{"$f":"IF('Farm 1'!CT412<>\"\",'Farm 1'!CT412,\"\")","v":5152.7767826244681}]
[null,{"$f":"IF('Farm 1'!$AE$413<>\"\",'Farm 1'!$AE$413,\"\")","v":""},{"$f":"IF('Farm 1'!$AF$413<>\"\",'Farm 1'!$AF$413,\"\")","v":"Accounting & Storage Officers"},null,"FCFA",{"$f":"SUM(G433:CM433)","v":379902.18871054065},null,null,{"$f":"IF('Farm 1'!AJ413<>\"\",'Farm 1'!AJ413,\"\")","v":3521.5722981841836},{"$f":"IF('Farm 1'!AL413<>\"\",'Farm 1'!AL413,\"\")","v":6540.0628394849127},{"$f":"IF('Farm 1'!AN413<>\"\",'Farm 1'!AN413,\"\")","v":9810.0942592273695},{"$f":"IF('Farm 1'!AP413<>\"\",'Farm 1'!AP413,\"\")","v":9810.0942592273695},{"$f":"IF('Farm 1'!AR413<>\"\",'Farm 1'!AR413,\"\")","v":10791.103685150107},{"$f":"IF('Farm 1'!AT413<>\"\",'Farm 1'!AT413,\"\")","v":10791.103685150107},{"$f":"IF('Farm 1'!AV413<>\"\",'Farm 1'!AV413,\"\")","v":11772.113111072842},{"$f":"IF('Farm 1'!AX413<>\"\",'Farm 1'!AX413,\"\")","v":11772.113111072842},{"$f":"IF('Farm 1'!AZ413<>\"\",'Farm 1'!AZ413,\"\")","v":12262.617824034211},{"$f":"IF('Farm 1'!BB413<>\"\",'Farm 1'!BB413,\"\")","v":12262.617824034211},{"$f":"IF('Farm 1'!BD413<>\"\",'Farm 1'!BD413,\"\")","v":12753.122536995579},{"$f":"IF('Farm 1'!BF413<>\"\",'Farm 1'!BF413,\"\")","v":12753.122536995579},{"$f":"IF('Farm 1'!BH413<>\"\",'Farm 1'!BH413,\"\")","v":12753.122536995579},{"$f":"IF('Farm 1'!BJ413<>\"\",'Farm 1'!BJ413,\"\")","v":12753.122536995579},{"$f":"IF('Farm 1'!BL413<>\"\",'Farm 1'!BL413,\"\")","v":12753.122536995579},{"$f":"IF('Farm 1'!BN413<>\"\",'Farm 1'!BN413,\"\")","v":12753.122536995579},{"$f":"IF('Farm 1'!BP413<>\"\",'Farm 1'!BP413,\"\")","v":12753.122536995579},{"$f":"IF('Farm 1'!BR413<>\"\",'Farm 1'!BR413,\"\")","v":12753.122536995579},{"$f":"IF('Farm 1'!BT413<>\"\",'Farm 1'!BT413,\"\")","v":12753.122536995579},{"$f":"IF('Farm 1'!BV413<>\"\",'Farm 1'!BV413,\"\")","v":12753.122536995579},{"$f":"IF('Farm 1'!BX413<>\"\",'Farm 1'!BX413,\"\")","v":12753.122536995579},{"$f":"IF('Farm 1'!BZ413<>\"\",'Farm 1'!BZ413,\"\")","v":12753.122536995579},{"$f":"IF('Farm 1'!CB413<>\"\",'Farm 1'!CB413,\"\")","v":12753.122536995579},{"$f":"IF('Farm 1'!CD413<>\"\",'Farm 1'!CD413,\"\")","v":12753.122536995579},{"$f":"IF('Farm 1'!CF413<>\"\",'Farm 1'!CF413,\"\")","v":12753.122536995579},{"$f":"IF('Farm 1'!CH413<>\"\",'Farm 1'!CH413,\"\")","v":12753.122536995579},{"$f":"IF('Farm 1'!CJ413<>\"\",'Farm 1'!CJ413,\"\")","v":12753.122536995579},{"$f":"IF('Farm 1'!CL413<>\"\",'Farm 1'!CL413,\"\")","v":12753.122536995579},{"$f":"IF('Farm 1'!CN413<>\"\",'Farm 1'!CN413,\"\")","v":12753.122536995579},{"$f":"IF('Farm 1'!CP413<>\"\",'Farm 1'!CP413,\"\")","v":12753.122536995579},{"$f":"IF('Farm 1'!CR413<>\"\",'Farm 1'!CR413,\"\")","v":12753.122536995579},{"$f":"IF('Farm 1'!CT413<>\"\",'Farm 1'!CT413,\"\")","v":12753.122536995579}]
[null,{"$f":"IF('Farm 1'!$AE$414<>\"\",'Farm 1'!$AE$414,\"\")","v":""},{"$f":"IF('Farm 1'!$AF$414<>\"\",'Farm 1'!$AF$414,\"\")","v":"Courrier, Warehousemen"},null,"FCFA",{"$f":"SUM(G434:CM434)","v":172682.8130502452},null,null,{"$f":"IF('Farm 1'!AJ414<>\"\",'Farm 1'!AJ414,\"\")","v":1600.7146809928045},{"$f":"IF('Farm 1'!AL414<>\"\",'Farm 1'!AL414,\"\")","v":2972.7558361294941},{"$f":"IF('Farm 1'!AN414<>\"\",'Farm 1'!AN414,\"\")","v":4459.1337541942412},{"$f":"IF('Farm 1'!AP414<>\"\",'Farm 1'!AP414,\"\")","v":4459.1337541942412},{"$f":"IF('Farm 1'!AR414<>\"\",'Farm 1'!AR414,\"\")","v":4905.0471296136657},{"$f":"IF('Farm 1'!AT414<>\"\",'Farm 1'!AT414,\"\")","v":4905.0471296136657},{"$f":"IF('Farm 1'!AV414<>\"\",'Farm 1'!AV414,\"\")","v":5350.9605050330892},{"$f":"IF('Farm 1'!AX414<>\"\",'Farm 1'!AX414,\"\")","v":5350.9605050330892},{"$f":"IF('Farm 1'!AZ414<>\"\",'Farm 1'!AZ414,\"\")","v":5573.9171927428015},{"$f":"IF('Farm 1'!BB414<>\"\",'Farm 1'!BB414,\"\")","v":5573.9171927428015},{"$f":"IF('Farm 1'!BD414<>\"\",'Farm 1'!BD414,\"\")","v":5796.8738804525137},{"$f":"IF('Farm 1'!BF414<>\"\",'Farm 1'!BF414,\"\")","v":5796.8738804525137},{"$f":"IF('Farm 1'!BH414<>\"\",'Farm 1'!BH414,\"\")","v":5796.8738804525137},{"$f":"IF('Farm 1'!BJ414<>\"\",'Farm 1'!BJ414,\"\")","v":5796.8738804525137},{"$f":"IF('Farm 1'!BL414<>\"\",'Farm 1'!BL414,\"\")","v":5796.8738804525137},{"$f":"IF('Farm 1'!BN414<>\"\",'Farm 1'!BN414,\"\")","v":5796.8738804525137},{"$f":"IF('Farm 1'!BP414<>\"\",'Farm 1'!BP414,\"\")","v":5796.8738804525137},{"$f":"IF('Farm 1'!BR414<>\"\",'Farm 1'!BR414,\"\")","v":5796.8738804525137},{"$f":"IF('Farm 1'!BT414<>\"\",'Farm 1'!BT414,\"\")","v":5796.8738804525137},{"$f":"IF('Farm 1'!BV414<>\"\",'Farm 1'!BV414,\"\")","v":5796.8738804525137},{"$f":"IF('Farm 1'!BX414<>\"\",'Farm 1'!BX414,\"\")","v":5796.8738804525137},{"$f":"IF('Farm 1'!BZ414<>\"\",'Farm 1'!BZ414,\"\")","v":5796.8738804525137},{"$f":"IF('Farm 1'!CB414<>\"\",'Farm 1'!CB414,\"\")","v":5796.8738804525137},{"$f":"IF('Farm 1'!CD414<>\"\",'Farm 1'!CD414,\"\")","v":5796.8738804525137},{"$f":"IF('Farm 1'!CF414<>\"\",'Farm 1'!CF414,\"\")","v":5796.8738804525137},{"$f":"IF('Farm 1'!CH414<>\"\",'Farm 1'!CH414,\"\")","v":5796.8738804525137},{"$f":"IF('Farm 1'!CJ414<>\"\",'Farm 1'!CJ414,\"\")","v":5796.8738804525137},{"$f":"IF('Farm 1'!CL414<>\"\",'Farm 1'!CL414,\"\")","v":5796.8738804525137},{"$f":"IF('Farm 1'!CN414<>\"\",'Farm 1'!CN414,\"\")","v":5796.8738804525137},{"$f":"IF('Farm 1'!CP414<>\"\",'Farm 1'!CP414,\"\")","v":5796.8738804525137},{"$f":"IF('Farm 1'!CR414<>\"\",'Farm 1'!CR414,\"\")","v":5796.8738804525137},{"$f":"IF('Farm 1'!CT414<>\"\",'Farm 1'!CT414,\"\")","v":5796.8738804525137}]
[null,{"$f":"IF('Farm 1'!$AE$415<>\"\",'Farm 1'!$AE$415,\"\")","v":""},null,null,null,null,null,null,{"$f":"IF('Farm 1'!AJ415<>\"\",'Farm 1'!AJ415,\"\")","v":""},{"$f":"IF('Farm 1'!AL415<>\"\",'Farm 1'!AL415,\"\")","v":""},{"$f":"IF('Farm 1'!AN415<>\"\",'Farm 1'!AN415,\"\")","v":""},{"$f":"IF('Farm 1'!AP415<>\"\",'Farm 1'!AP415,\"\")","v":""},{"$f":"IF('Farm 1'!AR415<>\"\",'Farm 1'!AR415,\"\")","v":""},{"$f":"IF('Farm 1'!AT415<>\"\",'Farm 1'!AT415,\"\")","v":""},{"$f":"IF('Farm 1'!AV415<>\"\",'Farm 1'!AV415,\"\")","v":""},{"$f":"IF('Farm 1'!AX415<>\"\",'Farm 1'!AX415,\"\")","v":""},{"$f":"IF('Farm 1'!AZ415<>\"\",'Farm 1'!AZ415,\"\")","v":""},{"$f":"IF('Farm 1'!BB415<>\"\",'Farm 1'!BB415,\"\")","v":""},{"$f":"IF('Farm 1'!BD415<>\"\",'Farm 1'!BD415,\"\")","v":""},{"$f":"IF('Farm 1'!BF415<>\"\",'Farm 1'!BF415,\"\")","v":""},{"$f":"IF('Farm 1'!BH415<>\"\",'Farm 1'!BH415,\"\")","v":""},{"$f":"IF('Farm 1'!BJ415<>\"\",'Farm 1'!BJ415,\"\")","v":""},{"$f":"IF('Farm 1'!BL415<>\"\",'Farm 1'!BL415,\"\")","v":""},{"$f":"IF('Farm 1'!BN415<>\"\",'Farm 1'!BN415,\"\")","v":""},{"$f":"IF('Farm 1'!BP415<>\"\",'Farm 1'!BP415,\"\")","v":""},{"$f":"IF('Farm 1'!BR415<>\"\",'Farm 1'!BR415,\"\")","v":""},{"$f":"IF('Farm 1'!BT415<>\"\",'Farm 1'!BT415,\"\")","v":""},{"$f":"IF('Farm 1'!BV415<>\"\",'Farm 1'!BV415,\"\")","v":""},{"$f":"IF('Farm 1'!BX415<>\"\",'Farm 1'!BX415,\"\")","v":""},{"$f":"IF('Farm 1'!BZ415<>\"\",'Farm 1'!BZ415,\"\")","v":""},{"$f":"IF('Farm 1'!CB415<>\"\",'Farm 1'!CB415,\"\")","v":""},{"$f":"IF('Farm 1'!CD415<>\"\",'Farm 1'!CD415,\"\")","v":""},{"$f":"IF('Farm 1'!CF415<>\"\",'Farm 1'!CF415,\"\")","v":""},{"$f":"IF('Farm 1'!CH415<>\"\",'Farm 1'!CH415,\"\")","v":""},{"$f":"IF('Farm 1'!CJ415<>\"\",'Farm 1'!CJ415,\"\")","v":""},{"$f":"IF('Farm 1'!CL415<>\"\",'Farm 1'!CL415,\"\")","v":""},{"$f":"IF('Farm 1'!CN415<>\"\",'Farm 1'!CN415,\"\")","v":""},{"$f":"IF('Farm 1'!CP415<>\"\",'Farm 1'!CP415,\"\")","v":""},{"$f":"IF('Farm 1'!CR415<>\"\",'Farm 1'!CR415,\"\")","v":""},{"$f":"IF('Farm 1'!CT415<>\"\",'Farm 1'!CT415,\"\")","v":""}]
[null,{"$f":"IF('Farm 1'!$AE$416<>\"\",'Farm 1'!$AE$416,\"\")","v":""},null,null,null,{"$f":"SUM(G436:CM436)","v":12604165.3217772},{"$f":"SUM(G417:G434)","v":0},{"$f":"SUM(H417:H434)","v":0},{"$f":"SUM(I417:I434)","v":24743.237742717891},{"$f":"IF('Farm 1'!AL416<>\"\",'Farm 1'!AL416,\"\")","v":65445.600854934091},{"$f":"IF('Farm 1'!AN416<>\"\",'Farm 1'!AN416,\"\")","v":269144.49115567026},{"$f":"IF('Farm 1'!AP416<>\"\",'Farm 1'!AP416,\"\")","v":269144.49115567026},{"$f":"IF('Farm 1'!AR416<>\"\",'Farm 1'!AR416,\"\")","v":344580.75648784911},{"$f":"IF('Farm 1'!AT416<>\"\",'Farm 1'!AT416,\"\")","v":344580.75648784911},{"$f":"IF('Farm 1'!AV416<>\"\",'Farm 1'!AV416,\"\")","v":408148.78960358683},{"$f":"IF('Farm 1'!AX416<>\"\",'Farm 1'!AX416,\"\")","v":408148.78960358683},{"$f":"IF('Farm 1'!AZ416<>\"\",'Farm 1'!AZ416,\"\")","v":412610.66495212342},{"$f":"IF('Farm 1'!BB416<>\"\",'Farm 1'!BB416,\"\")","v":412610.66495212342},{"$f":"IF('Farm 1'!BD416<>\"\",'Farm 1'!BD416,\"\")","v":438409.41267186729},{"$f":"IF('Farm 1'!BF416<>\"\",'Farm 1'!BF416,\"\")","v":438409.41267186729},{"$f":"IF('Farm 1'!BH416<>\"\",'Farm 1'!BH416,\"\")","v":438409.41267186729},{"$f":"IF('Farm 1'!BJ416<>\"\",'Farm 1'!BJ416,\"\")","v":438409.41267186729},{"$f":"IF('Farm 1'!BL416<>\"\",'Farm 1'!BL416,\"\")","v":438409.41267186729},{"$f":"IF('Farm 1'!BN416<>\"\",'Farm 1'!BN416,\"\")","v":438409.41267186729},{"$f":"IF('Farm 1'!BP416<>\"\",'Farm 1'!BP416,\"\")","v":438409.41267186729},{"$f":"IF('Farm 1'!BR416<>\"\",'Farm 1'!BR416,\"\")","v":438409.41267186729},{"$f":"IF('Farm 1'!BT416<>\"\",'Farm 1'!BT416,\"\")","v":438409.41267186729},{"$f":"IF('Farm 1'!BV416<>\"\",'Farm 1'!BV416,\"\")","v":438409.41267186729},{"$f":"IF('Farm 1'!BX416<>\"\",'Farm 1'!BX416,\"\")","v":438409.41267186729},{"$f":"IF('Farm 1'!BZ416<>\"\",'Farm 1'!BZ416,\"\")","v":438409.41267186729},{"$f":"IF('Farm 1'!CB416<>\"\",'Farm 1'!CB416,\"\")","v":438409.41267186729},{"$f":"IF('Farm 1'!CD416<>\"\",'Farm 1'!CD416,\"\")","v":438409.41267186729},{"$f":"IF('Farm 1'!CF416<>\"\",'Farm 1'!CF416,\"\")","v":438409.41267186729},{"$f":"IF('Farm 1'!CH416<>\"\",'Farm 1'!CH416,\"\")","v":438409.41267186729},{"$f":"IF('Farm 1'!CJ416<>\"\",'Farm 1'!CJ416,\"\")","v":438409.41267186729},{"$f":"IF('Farm 1'!CL416<>\"\",'Farm 1'!CL416,\"\")","v":438409.41267186729},{"$f":"IF('Farm 1'!CN416<>\"\",'Farm 1'!CN416,\"\")","v":438409.41267186729},{"$f":"IF('Farm 1'!CP416<>\"\",'Farm 1'!CP416,\"\")","v":438409.41267186729},{"$f":"IF('Farm 1'!CR416<>\"\",'Farm 1'!CR416,\"\")","v":438409.41267186729},{"$f":"IF('Farm 1'!CT416<>\"\",'Farm 1'!CT416,\"\")","v":438409.41267186729}]
[]
[]
[null,"Trading",null,null,{"$f":"E313","v":"Original currency"}]
[]
[null,{"$f":"IF('Trading 1 Farm'!$AE$322<>\"\",'Trading 1 Farm'!$AE$322,\"\")","v":"WAGE POLICY"},null,null,null,null,null,null,{"$f":"IF('Trading 1 Farm'!AI322<>\"\",'Trading 1 Farm'!AI322,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AK322<>\"\",'Trading 1 Farm'!AK322,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AM322<>\"\",'Trading 1 Farm'!AM322,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AO322<>\"\",'Trading 1 Farm'!AO322,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AQ322<>\"\",'Trading 1 Farm'!AQ322,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AS322<>\"\",'Trading 1 Farm'!AS322,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AU322<>\"\",'Trading 1 Farm'!AU322,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AW322<>\"\",'Trading 1 Farm'!AW322,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AY322<>\"\",'Trading 1 Farm'!AY322,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BA322<>\"\",'Trading 1 Farm'!BA322,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BC322<>\"\",'Trading 1 Farm'!BC322,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BE322<>\"\",'Trading 1 Farm'!BE322,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BG322<>\"\",'Trading 1 Farm'!BG322,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BI322<>\"\",'Trading 1 Farm'!BI322,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BK322<>\"\",'Trading 1 Farm'!BK322,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BM322<>\"\",'Trading 1 Farm'!BM322,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BO322<>\"\",'Trading 1 Farm'!BO322,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BQ322<>\"\",'Trading 1 Farm'!BQ322,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BS322<>\"\",'Trading 1 Farm'!BS322,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BU322<>\"\",'Trading 1 Farm'!BU322,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BW322<>\"\",'Trading 1 Farm'!BW322,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BY322<>\"\",'Trading 1 Farm'!BY322,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CA322<>\"\",'Trading 1 Farm'!CA322,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CC322<>\"\",'Trading 1 Farm'!CC322,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CE322<>\"\",'Trading 1 Farm'!CE322,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CG322<>\"\",'Trading 1 Farm'!CG322,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CI322<>\"\",'Trading 1 Farm'!CI322,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CK322<>\"\",'Trading 1 Farm'!CK322,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CM322<>\"\",'Trading 1 Farm'!CM322,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CO322<>\"\",'Trading 1 Farm'!CO322,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CQ322<>\"\",'Trading 1 Farm'!CQ322,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CS322<>\"\",'Trading 1 Farm'!CS322,\"\")","v":""}]
[null,{"$f":"IF('Trading 1 Farm'!$AE$323<>\"\",'Trading 1 Farm'!$AE$323,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!$AF$323<>\"\",'Trading 1 Farm'!$AF$323,\"\")","v":"Salary increments & bonuses"},null,null,null,null,null,{"$f":"IF('Trading 1 Farm'!AI323<>\"\",'Trading 1 Farm'!AI323,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AK323<>\"\",'Trading 1 Farm'!AK323,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AM323<>\"\",'Trading 1 Farm'!AM323,\"\")","v":0},{"$f":"IF('Trading 1 Farm'!AO323<>\"\",'Trading 1 Farm'!AO323,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AQ323<>\"\",'Trading 1 Farm'!AQ323,\"\")","v":0.1},{"$f":"IF('Trading 1 Farm'!AS323<>\"\",'Trading 1 Farm'!AS323,\"\")","v":0.1},{"$f":"IF('Trading 1 Farm'!AU323<>\"\",'Trading 1 Farm'!AU323,\"\")","v":0.2},{"$f":"IF('Trading 1 Farm'!AW323<>\"\",'Trading 1 Farm'!AW323,\"\")","v":0.2},{"$f":"IF('Trading 1 Farm'!AY323<>\"\",'Trading 1 Farm'!AY323,\"\")","v":0.25},{"$f":"IF('Trading 1 Farm'!BA323<>\"\",'Trading 1 Farm'!BA323,\"\")","v":0.25},{"$f":"IF('Trading 1 Farm'!BC323<>\"\",'Trading 1 Farm'!BC323,\"\")","v":0.3},{"$f":"IF('Trading 1 Farm'!BE323<>\"\",'Trading 1 Farm'!BE323,\"\")","v":0.3},{"$f":"IF('Trading 1 Farm'!BG323<>\"\",'Trading 1 Farm'!BG323,\"\")","v":0.3},{"$f":"IF('Trading 1 Farm'!BI323<>\"\",'Trading 1 Farm'!BI323,\"\")","v":0.3},{"$f":"IF('Trading 1 Farm'!BK323<>\"\",'Trading 1 Farm'!BK323,\"\")","v":0.3},{"$f":"IF('Trading 1 Farm'!BM323<>\"\",'Trading 1 Farm'!BM323,\"\")","v":0.3},{"$f":"IF('Trading 1 Farm'!BO323<>\"\",'Trading 1 Farm'!BO323,\"\")","v":0.3},{"$f":"IF('Trading 1 Farm'!BQ323<>\"\",'Trading 1 Farm'!BQ323,\"\")","v":0.3},{"$f":"IF('Trading 1 Farm'!BS323<>\"\",'Trading 1 Farm'!BS323,\"\")","v":0.3},{"$f":"IF('Trading 1 Farm'!BU323<>\"\",'Trading 1 Farm'!BU323,\"\")","v":0.3},{"$f":"IF('Trading 1 Farm'!BW323<>\"\",'Trading 1 Farm'!BW323,\"\")","v":0.3},{"$f":"IF('Trading 1 Farm'!BY323<>\"\",'Trading 1 Farm'!BY323,\"\")","v":0.3},{"$f":"IF('Trading 1 Farm'!CA323<>\"\",'Trading 1 Farm'!CA323,\"\")","v":0.3},{"$f":"IF('Trading 1 Farm'!CC323<>\"\",'Trading 1 Farm'!CC323,\"\")","v":0.3},{"$f":"IF('Trading 1 Farm'!CE323<>\"\",'Trading 1 Farm'!CE323,\"\")","v":0.3},{"$f":"IF('Trading 1 Farm'!CG323<>\"\",'Trading 1 Farm'!CG323,\"\")","v":0.3},{"$f":"IF('Trading 1 Farm'!CI323<>\"\",'Trading 1 Farm'!CI323,\"\")","v":0.3},{"$f":"IF('Trading 1 Farm'!CK323<>\"\",'Trading 1 Farm'!CK323,\"\")","v":0.3},{"$f":"IF('Trading 1 Farm'!CM323<>\"\",'Trading 1 Farm'!CM323,\"\")","v":0.3},{"$f":"IF('Trading 1 Farm'!CO323<>\"\",'Trading 1 Farm'!CO323,\"\")","v":0.3},{"$f":"IF('Trading 1 Farm'!CQ323<>\"\",'Trading 1 Farm'!CQ323,\"\")","v":0.3},{"$f":"IF('Trading 1 Farm'!CS323<>\"\",'Trading 1 Farm'!CS323,\"\")","v":0.3}]
[null,{"$f":"IF('Trading 1 Farm'!$AE$324<>\"\",'Trading 1 Farm'!$AE$324,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!$AF$324<>\"\",'Trading 1 Farm'!$AF$324,\"\")","v":""},null,null,null,null,null,{"$f":"IF('Trading 1 Farm'!AI324<>\"\",'Trading 1 Farm'!AI324,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AK324<>\"\",'Trading 1 Farm'!AK324,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AM324<>\"\",'Trading 1 Farm'!AM324,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AO324<>\"\",'Trading 1 Farm'!AO324,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AQ324<>\"\",'Trading 1 Farm'!AQ324,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AS324<>\"\",'Trading 1 Farm'!AS324,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AU324<>\"\",'Trading 1 Farm'!AU324,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AW324<>\"\",'Trading 1 Farm'!AW324,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AY324<>\"\",'Trading 1 Farm'!AY324,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BA324<>\"\",'Trading 1 Farm'!BA324,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BC324<>\"\",'Trading 1 Farm'!BC324,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BE324<>\"\",'Trading 1 Farm'!BE324,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BG324<>\"\",'Trading 1 Farm'!BG324,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BI324<>\"\",'Trading 1 Farm'!BI324,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BK324<>\"\",'Trading 1 Farm'!BK324,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BM324<>\"\",'Trading 1 Farm'!BM324,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BO324<>\"\",'Trading 1 Farm'!BO324,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BQ324<>\"\",'Trading 1 Farm'!BQ324,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BS324<>\"\",'Trading 1 Farm'!BS324,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BU324<>\"\",'Trading 1 Farm'!BU324,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BW324<>\"\",'Trading 1 Farm'!BW324,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BY324<>\"\",'Trading 1 Farm'!BY324,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CA324<>\"\",'Trading 1 Farm'!CA324,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CC324<>\"\",'Trading 1 Farm'!CC324,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CE324<>\"\",'Trading 1 Farm'!CE324,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CG324<>\"\",'Trading 1 Farm'!CG324,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CI324<>\"\",'Trading 1 Farm'!CI324,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CK324<>\"\",'Trading 1 Farm'!CK324,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CM324<>\"\",'Trading 1 Farm'!CM324,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CO324<>\"\",'Trading 1 Farm'!CO324,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CQ324<>\"\",'Trading 1 Farm'!CQ324,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CS324<>\"\",'Trading 1 Farm'!CS324,\"\")","v":""}]
[null,{"$f":"IF('Trading 1 Farm'!$AE$325<>\"\",'Trading 1 Farm'!$AE$325,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!$AF$325<>\"\",'Trading 1 Farm'!$AF$325,\"\")","v":""},null,null,null,null,null,{"$f":"IF('Trading 1 Farm'!AI325<>\"\",'Trading 1 Farm'!AI325,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AK325<>\"\",'Trading 1 Farm'!AK325,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AM325<>\"\",'Trading 1 Farm'!AM325,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AO325<>\"\",'Trading 1 Farm'!AO325,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AQ325<>\"\",'Trading 1 Farm'!AQ325,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AS325<>\"\",'Trading 1 Farm'!AS325,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AU325<>\"\",'Trading 1 Farm'!AU325,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AW325<>\"\",'Trading 1 Farm'!AW325,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AY325<>\"\",'Trading 1 Farm'!AY325,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BA325<>\"\",'Trading 1 Farm'!BA325,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BC325<>\"\",'Trading 1 Farm'!BC325,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BE325<>\"\",'Trading 1 Farm'!BE325,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BG325<>\"\",'Trading 1 Farm'!BG325,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BI325<>\"\",'Trading 1 Farm'!BI325,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BK325<>\"\",'Trading 1 Farm'!BK325,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BM325<>\"\",'Trading 1 Farm'!BM325,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BO325<>\"\",'Trading 1 Farm'!BO325,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BQ325<>\"\",'Trading 1 Farm'!BQ325,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BS325<>\"\",'Trading 1 Farm'!BS325,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BU325<>\"\",'Trading 1 Farm'!BU325,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BW325<>\"\",'Trading 1 Farm'!BW325,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BY325<>\"\",'Trading 1 Farm'!BY325,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CA325<>\"\",'Trading 1 Farm'!CA325,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CC325<>\"\",'Trading 1 Farm'!CC325,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CE325<>\"\",'Trading 1 Farm'!CE325,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CG325<>\"\",'Trading 1 Farm'!CG325,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CI325<>\"\",'Trading 1 Farm'!CI325,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CK325<>\"\",'Trading 1 Farm'!CK325,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CM325<>\"\",'Trading 1 Farm'!CM325,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CO325<>\"\",'Trading 1 Farm'!CO325,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CQ325<>\"\",'Trading 1 Farm'!CQ325,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CS325<>\"\",'Trading 1 Farm'!CS325,\"\")","v":""}]
[null,{"$f":"IF('Trading 1 Farm'!$AE$326<>\"\",'Trading 1 Farm'!$AE$326,\"\")","v":"OPERATIONAL STAFF"},null,null,null,null,null,null,{"$f":"IF('Trading 1 Farm'!AI326<>\"\",'Trading 1 Farm'!AI326,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AK326<>\"\",'Trading 1 Farm'!AK326,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AM326<>\"\",'Trading 1 Farm'!AM326,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AO326<>\"\",'Trading 1 Farm'!AO326,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AQ326<>\"\",'Trading 1 Farm'!AQ326,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AS326<>\"\",'Trading 1 Farm'!AS326,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AU326<>\"\",'Trading 1 Farm'!AU326,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AW326<>\"\",'Trading 1 Farm'!AW326,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AY326<>\"\",'Trading 1 Farm'!AY326,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BA326<>\"\",'Trading 1 Farm'!BA326,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BC326<>\"\",'Trading 1 Farm'!BC326,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BE326<>\"\",'Trading 1 Farm'!BE326,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BG326<>\"\",'Trading 1 Farm'!BG326,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BI326<>\"\",'Trading 1 Farm'!BI326,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BK326<>\"\",'Trading 1 Farm'!BK326,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BM326<>\"\",'Trading 1 Farm'!BM326,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BO326<>\"\",'Trading 1 Farm'!BO326,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BQ326<>\"\",'Trading 1 Farm'!BQ326,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BS326<>\"\",'Trading 1 Farm'!BS326,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BU326<>\"\",'Trading 1 Farm'!BU326,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BW326<>\"\",'Trading 1 Farm'!BW326,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BY326<>\"\",'Trading 1 Farm'!BY326,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CA326<>\"\",'Trading 1 Farm'!CA326,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CC326<>\"\",'Trading 1 Farm'!CC326,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CE326<>\"\",'Trading 1 Farm'!CE326,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CG326<>\"\",'Trading 1 Farm'!CG326,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CI326<>\"\",'Trading 1 Farm'!CI326,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CK326<>\"\",'Trading 1 Farm'!CK326,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CM326<>\"\",'Trading 1 Farm'!CM326,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CO326<>\"\",'Trading 1 Farm'!CO326,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CQ326<>\"\",'Trading 1 Farm'!CQ326,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CS326<>\"\",'Trading 1 Farm'!CS326,\"\")","v":""}]
[null,{"$f":"IF('Trading 1 Farm'!$AE$327<>\"\",'Trading 1 Farm'!$AE$327,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!$AF$327<>\"\",'Trading 1 Farm'!$AF$327,\"\")","v":"Deputy Crop Managers"},null,"FCFA",{"$f":"SUM(G446:CM446)","v":251591.18661741575},null,null,{"$f":"IF('Trading 1 Farm'!AI327<>\"\",'Trading 1 Farm'!AI327,\"\")","v":1760.7861490920918},{"$f":"IF('Trading 1 Farm'!AK327<>\"\",'Trading 1 Farm'!AK327,\"\")","v":3270.0314197424564},{"$f":"IF('Trading 1 Farm'!AM327<>\"\",'Trading 1 Farm'!AM327,\"\")","v":6540.0628394849127},{"$f":"IF('Trading 1 Farm'!AO327<>\"\",'Trading 1 Farm'!AO327,\"\")","v":6540.0628394849127},{"$f":"IF('Trading 1 Farm'!AQ327<>\"\",'Trading 1 Farm'!AQ327,\"\")","v":7194.0691234334045},{"$f":"IF('Trading 1 Farm'!AS327<>\"\",'Trading 1 Farm'!AS327,\"\")","v":7194.0691234334045},{"$f":"IF('Trading 1 Farm'!AU327<>\"\",'Trading 1 Farm'!AU327,\"\")","v":7848.0754073818953},{"$f":"IF('Trading 1 Farm'!AW327<>\"\",'Trading 1 Farm'!AW327,\"\")","v":7848.0754073818953},{"$f":"IF('Trading 1 Farm'!AY327<>\"\",'Trading 1 Farm'!AY327,\"\")","v":8175.0785493561407},{"$f":"IF('Trading 1 Farm'!BA327<>\"\",'Trading 1 Farm'!BA327,\"\")","v":8175.0785493561407},{"$f":"IF('Trading 1 Farm'!BC327<>\"\",'Trading 1 Farm'!BC327,\"\")","v":8502.0816913303861},{"$f":"IF('Trading 1 Farm'!BE327<>\"\",'Trading 1 Farm'!BE327,\"\")","v":8502.0816913303861},{"$f":"IF('Trading 1 Farm'!BG327<>\"\",'Trading 1 Farm'!BG327,\"\")","v":8502.0816913303861},{"$f":"IF('Trading 1 Farm'!BI327<>\"\",'Trading 1 Farm'!BI327,\"\")","v":8502.0816913303861},{"$f":"IF('Trading 1 Farm'!BK327<>\"\",'Trading 1 Farm'!BK327,\"\")","v":8502.0816913303861},{"$f":"IF('Trading 1 Farm'!BM327<>\"\",'Trading 1 Farm'!BM327,\"\")","v":8502.0816913303861},{"$f":"IF('Trading 1 Farm'!BO327<>\"\",'Trading 1 Farm'!BO327,\"\")","v":8502.0816913303861},{"$f":"IF('Trading 1 Farm'!BQ327<>\"\",'Trading 1 Farm'!BQ327,\"\")","v":8502.0816913303861},{"$f":"IF('Trading 1 Farm'!BS327<>\"\",'Trading 1 Farm'!BS327,\"\")","v":8502.0816913303861},{"$f":"IF('Trading 1 Farm'!BU327<>\"\",'Trading 1 Farm'!BU327,\"\")","v":8502.0816913303861},{"$f":"IF('Trading 1 Farm'!BW327<>\"\",'Trading 1 Farm'!BW327,\"\")","v":8502.0816913303861},{"$f":"IF('Trading 1 Farm'!BY327<>\"\",'Trading 1 Farm'!BY327,\"\")","v":8502.0816913303861},{"$f":"IF('Trading 1 Farm'!CA327<>\"\",'Trading 1 Farm'!CA327,\"\")","v":8502.0816913303861},{"$f":"IF('Trading 1 Farm'!CC327<>\"\",'Trading 1 Farm'!CC327,\"\")","v":8502.0816913303861},{"$f":"IF('Trading 1 Farm'!CE327<>\"\",'Trading 1 Farm'!CE327,\"\")","v":8502.0816913303861},{"$f":"IF('Trading 1 Farm'!CG327<>\"\",'Trading 1 Farm'!CG327,\"\")","v":8502.0816913303861},{"$f":"IF('Trading 1 Farm'!CI327<>\"\",'Trading 1 Farm'!CI327,\"\")","v":8502.0816913303861},{"$f":"IF('Trading 1 Farm'!CK327<>\"\",'Trading 1 Farm'!CK327,\"\")","v":8502.0816913303861},{"$f":"IF('Trading 1 Farm'!CM327<>\"\",'Trading 1 Farm'!CM327,\"\")","v":8502.0816913303861},{"$f":"IF('Trading 1 Farm'!CO327<>\"\",'Trading 1 Farm'!CO327,\"\")","v":8502.0816913303861},{"$f":"IF('Trading 1 Farm'!CQ327<>\"\",'Trading 1 Farm'!CQ327,\"\")","v":8502.0816913303861},{"$f":"IF('Trading 1 Farm'!CS327<>\"\",'Trading 1 Farm'!CS327,\"\")","v":8502.0816913303861}]
[null,{"$f":"IF('Trading 1 Farm'!$AE$328<>\"\",'Trading 1 Farm'!$AE$328,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!$AF$328<>\"\",'Trading 1 Farm'!$AF$328,\"\")","v":"Farm Workers"},null,"FCFA",{"$f":"SUM(G447:CM447)","v":70369.292499355885},null,null,{"$f":"IF('Trading 1 Farm'!AI328<>\"\",'Trading 1 Farm'!AI328,\"\")","v":492.48655018545435},{"$f":"IF('Trading 1 Farm'!AK328<>\"\",'Trading 1 Farm'!AK328,\"\")","v":914.61787891584379},{"$f":"IF('Trading 1 Farm'!AM328<>\"\",'Trading 1 Farm'!AM328,\"\")","v":1829.2357578316876},{"$f":"IF('Trading 1 Farm'!AO328<>\"\",'Trading 1 Farm'!AO328,\"\")","v":1829.2357578316876},{"$f":"IF('Trading 1 Farm'!AQ328<>\"\",'Trading 1 Farm'!AQ328,\"\")","v":2012.1593336148565},{"$f":"IF('Trading 1 Farm'!AS328<>\"\",'Trading 1 Farm'!AS328,\"\")","v":2012.1593336148565},{"$f":"IF('Trading 1 Farm'!AU328<>\"\",'Trading 1 Farm'!AU328,\"\")","v":2195.0829093980251},{"$f":"IF('Trading 1 Farm'!AW328<>\"\",'Trading 1 Farm'!AW328,\"\")","v":2195.0829093980251},{"$f":"IF('Trading 1 Farm'!AY328<>\"\",'Trading 1 Farm'!AY328,\"\")","v":2286.5446972896093},{"$f":"IF('Trading 1 Farm'!BA328<>\"\",'Trading 1 Farm'!BA328,\"\")","v":2286.5446972896093},{"$f":"IF('Trading 1 Farm'!BC328<>\"\",'Trading 1 Farm'!BC328,\"\")","v":2378.006485181194},{"$f":"IF('Trading 1 Farm'!BE328<>\"\",'Trading 1 Farm'!BE328,\"\")","v":2378.006485181194},{"$f":"IF('Trading 1 Farm'!BG328<>\"\",'Trading 1 Farm'!BG328,\"\")","v":2378.006485181194},{"$f":"IF('Trading 1 Farm'!BI328<>\"\",'Trading 1 Farm'!BI328,\"\")","v":2378.006485181194},{"$f":"IF('Trading 1 Farm'!BK328<>\"\",'Trading 1 Farm'!BK328,\"\")","v":2378.006485181194},{"$f":"IF('Trading 1 Farm'!BM328<>\"\",'Trading 1 Farm'!BM328,\"\")","v":2378.006485181194},{"$f":"IF('Trading 1 Farm'!BO328<>\"\",'Trading 1 Farm'!BO328,\"\")","v":2378.006485181194},{"$f":"IF('Trading 1 Farm'!BQ328<>\"\",'Trading 1 Farm'!BQ328,\"\")","v":2378.006485181194},{"$f":"IF('Trading 1 Farm'!BS328<>\"\",'Trading 1 Farm'!BS328,\"\")","v":2378.006485181194},{"$f":"IF('Trading 1 Farm'!BU328<>\"\",'Trading 1 Farm'!BU328,\"\")","v":2378.006485181194},{"$f":"IF('Trading 1 Farm'!BW328<>\"\",'Trading 1 Farm'!BW328,\"\")","v":2378.006485181194},{"$f":"IF('Trading 1 Farm'!BY328<>\"\",'Trading 1 Farm'!BY328,\"\")","v":2378.006485181194},{"$f":"IF('Trading 1 Farm'!CA328<>\"\",'Trading 1 Farm'!CA328,\"\")","v":2378.006485181194},{"$f":"IF('Trading 1 Farm'!CC328<>\"\",'Trading 1 Farm'!CC328,\"\")","v":2378.006485181194},{"$f":"IF('Trading 1 Farm'!CE328<>\"\",'Trading 1 Farm'!CE328,\"\")","v":2378.006485181194},{"$f":"IF('Trading 1 Farm'!CG328<>\"\",'Trading 1 Farm'!CG328,\"\")","v":2378.006485181194},{"$f":"IF('Trading 1 Farm'!CI328<>\"\",'Trading 1 Farm'!CI328,\"\")","v":2378.006485181194},{"$f":"IF('Trading 1 Farm'!CK328<>\"\",'Trading 1 Farm'!CK328,\"\")","v":2378.006485181194},{"$f":"IF('Trading 1 Farm'!CM328<>\"\",'Trading 1 Farm'!CM328,\"\")","v":2378.006485181194},{"$f":"IF('Trading 1 Farm'!CO328<>\"\",'Trading 1 Farm'!CO328,\"\")","v":2378.006485181194},{"$f":"IF('Trading 1 Farm'!CQ328<>\"\",'Trading 1 Farm'!CQ328,\"\")","v":2378.006485181194},{"$f":"IF('Trading 1 Farm'!CS328<>\"\",'Trading 1 Farm'!CS328,\"\")","v":2378.006485181194}]
[null,{"$f":"IF('Trading 1 Farm'!$AE$329<>\"\",'Trading 1 Farm'!$AE$329,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!$AF$329<>\"\",'Trading 1 Farm'!$AF$329,\"\")","v":""}]
[null,{"$f":"IF('Trading 1 Farm'!$AE$330<>\"\",'Trading 1 Farm'!$AE$330,\"\")","v":"ADMINISTRATIVE STAFF"}]
[null,{"$f":"IF('Trading 1 Farm'!$AE$331<>\"\",'Trading 1 Farm'!$AE$331,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!$AF$331<>\"\",'Trading 1 Farm'!$AF$331,\"\")","v":""}]
[null,{"$f":"IF('Trading 1 Farm'!$AE$332<>\"\",'Trading 1 Farm'!$AE$332,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!$AF$332<>\"\",'Trading 1 Farm'!$AF$332,\"\")","v":"Courrier, Warehousemen"},null,"FCFA",{"$f":"SUM(G451:CM451)","v":114359.6302806431},null,null,{"$f":"IF('Trading 1 Farm'!AI332<>\"\",'Trading 1 Farm'!AI332,\"\")","v":800.35734049640223},{"$f":"IF('Trading 1 Farm'!AK332<>\"\",'Trading 1 Farm'!AK332,\"\")","v":1486.3779180647471},{"$f":"IF('Trading 1 Farm'!AM332<>\"\",'Trading 1 Farm'!AM332,\"\")","v":2972.7558361294941},{"$f":"IF('Trading 1 Farm'!AO332<>\"\",'Trading 1 Farm'!AO332,\"\")","v":2972.7558361294941},{"$f":"IF('Trading 1 Farm'!AQ332<>\"\",'Trading 1 Farm'!AQ332,\"\")","v":3270.0314197424436},{"$f":"IF('Trading 1 Farm'!AS332<>\"\",'Trading 1 Farm'!AS332,\"\")","v":3270.0314197424436},{"$f":"IF('Trading 1 Farm'!AU332<>\"\",'Trading 1 Farm'!AU332,\"\")","v":3567.3070033553927},{"$f":"IF('Trading 1 Farm'!AW332<>\"\",'Trading 1 Farm'!AW332,\"\")","v":3567.3070033553927},{"$f":"IF('Trading 1 Farm'!AY332<>\"\",'Trading 1 Farm'!AY332,\"\")","v":3715.9447951618677},{"$f":"IF('Trading 1 Farm'!BA332<>\"\",'Trading 1 Farm'!BA332,\"\")","v":3715.9447951618677},{"$f":"IF('Trading 1 Farm'!BC332<>\"\",'Trading 1 Farm'!BC332,\"\")","v":3864.5825869683426},{"$f":"IF('Trading 1 Farm'!BE332<>\"\",'Trading 1 Farm'!BE332,\"\")","v":3864.5825869683426},{"$f":"IF('Trading 1 Farm'!BG332<>\"\",'Trading 1 Farm'!BG332,\"\")","v":3864.5825869683426},{"$f":"IF('Trading 1 Farm'!BI332<>\"\",'Trading 1 Farm'!BI332,\"\")","v":3864.5825869683426},{"$f":"IF('Trading 1 Farm'!BK332<>\"\",'Trading 1 Farm'!BK332,\"\")","v":3864.5825869683426},{"$f":"IF('Trading 1 Farm'!BM332<>\"\",'Trading 1 Farm'!BM332,\"\")","v":3864.5825869683426},{"$f":"IF('Trading 1 Farm'!BO332<>\"\",'Trading 1 Farm'!BO332,\"\")","v":3864.5825869683426},{"$f":"IF('Trading 1 Farm'!BQ332<>\"\",'Trading 1 Farm'!BQ332,\"\")","v":3864.5825869683426},{"$f":"IF('Trading 1 Farm'!BS332<>\"\",'Trading 1 Farm'!BS332,\"\")","v":3864.5825869683426},{"$f":"IF('Trading 1 Farm'!BU332<>\"\",'Trading 1 Farm'!BU332,\"\")","v":3864.5825869683426},{"$f":"IF('Trading 1 Farm'!BW332<>\"\",'Trading 1 Farm'!BW332,\"\")","v":3864.5825869683426},{"$f":"IF('Trading 1 Farm'!BY332<>\"\",'Trading 1 Farm'!BY332,\"\")","v":3864.5825869683426},{"$f":"IF('Trading 1 Farm'!CA332<>\"\",'Trading 1 Farm'!CA332,\"\")","v":3864.5825869683426},{"$f":"IF('Trading 1 Farm'!CC332<>\"\",'Trading 1 Farm'!CC332,\"\")","v":3864.5825869683426},{"$f":"IF('Trading 1 Farm'!CE332<>\"\",'Trading 1 Farm'!CE332,\"\")","v":3864.5825869683426},{"$f":"IF('Trading 1 Farm'!CG332<>\"\",'Trading 1 Farm'!CG332,\"\")","v":3864.5825869683426},{"$f":"IF('Trading 1 Farm'!CI332<>\"\",'Trading 1 Farm'!CI332,\"\")","v":3864.5825869683426},{"$f":"IF('Trading 1 Farm'!CK332<>\"\",'Trading 1 Farm'!CK332,\"\")","v":3864.5825869683426},{"$f":"IF('Trading 1 Farm'!CM332<>\"\",'Trading 1 Farm'!CM332,\"\")","v":3864.5825869683426},{"$f":"IF('Trading 1 Farm'!CO332<>\"\",'Trading 1 Farm'!CO332,\"\")","v":3864.5825869683426},{"$f":"IF('Trading 1 Farm'!CQ332<>\"\",'Trading 1 Farm'!CQ332,\"\")","v":3864.5825869683426},{"$f":"IF('Trading 1 Farm'!CS332<>\"\",'Trading 1 Farm'!CS332,\"\")","v":3864.5825869683426}]
[null,{"$f":"IF('Trading 1 Farm'!$AE$333<>\"\",'Trading 1 Farm'!$AE$333,\"\")","v":""},null,null,null,null,null,null,{"$f":"IF('Trading 1 Farm'!AI333<>\"\",'Trading 1 Farm'!AI333,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AK333<>\"\",'Trading 1 Farm'!AK333,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AM333<>\"\",'Trading 1 Farm'!AM333,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AO333<>\"\",'Trading 1 Farm'!AO333,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AQ333<>\"\",'Trading 1 Farm'!AQ333,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AS333<>\"\",'Trading 1 Farm'!AS333,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AU333<>\"\",'Trading 1 Farm'!AU333,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AW333<>\"\",'Trading 1 Farm'!AW333,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AY333<>\"\",'Trading 1 Farm'!AY333,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BA333<>\"\",'Trading 1 Farm'!BA333,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BC333<>\"\",'Trading 1 Farm'!BC333,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BE333<>\"\",'Trading 1 Farm'!BE333,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BG333<>\"\",'Trading 1 Farm'!BG333,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BI333<>\"\",'Trading 1 Farm'!BI333,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BK333<>\"\",'Trading 1 Farm'!BK333,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BM333<>\"\",'Trading 1 Farm'!BM333,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BO333<>\"\",'Trading 1 Farm'!BO333,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BQ333<>\"\",'Trading 1 Farm'!BQ333,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BS333<>\"\",'Trading 1 Farm'!BS333,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BU333<>\"\",'Trading 1 Farm'!BU333,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BW333<>\"\",'Trading 1 Farm'!BW333,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BY333<>\"\",'Trading 1 Farm'!BY333,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CA333<>\"\",'Trading 1 Farm'!CA333,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CC333<>\"\",'Trading 1 Farm'!CC333,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CE333<>\"\",'Trading 1 Farm'!CE333,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CG333<>\"\",'Trading 1 Farm'!CG333,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CI333<>\"\",'Trading 1 Farm'!CI333,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CK333<>\"\",'Trading 1 Farm'!CK333,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CM333<>\"\",'Trading 1 Farm'!CM333,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CO333<>\"\",'Trading 1 Farm'!CO333,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CQ333<>\"\",'Trading 1 Farm'!CQ333,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CS333<>\"\",'Trading 1 Farm'!CS333,\"\")","v":""}]
[null,{"$f":"IF('Trading 1 Farm'!$AE$334<>\"\",'Trading 1 Farm'!$AE$334,\"\")","v":"Total"},null,null,null,{"$f":"SUM(G453:CM453)","v":436320.10939741449},{"$f":"SUM(G445:G451)","v":0},{"$f":"SUM(H445:H451)","v":0},{"$f":"SUM(I445:I451)","v":3053.6300397739483},{"$f":"IF('Trading 1 Farm'!AK334<>\"\",'Trading 1 Farm'!AK334,\"\")","v":5671.0272167230469},{"$f":"IF('Trading 1 Farm'!AM334<>\"\",'Trading 1 Farm'!AM334,\"\")","v":11342.054433446094},{"$f":"IF('Trading 1 Farm'!AO334<>\"\",'Trading 1 Farm'!AO334,\"\")","v":11342.054433446094},{"$f":"IF('Trading 1 Farm'!AQ334<>\"\",'Trading 1 Farm'!AQ334,\"\")","v":12476.259876790704},{"$f":"IF('Trading 1 Farm'!AS334<>\"\",'Trading 1 Farm'!AS334,\"\")","v":12476.259876790704},{"$f":"IF('Trading 1 Farm'!AU334<>\"\",'Trading 1 Farm'!AU334,\"\")","v":13610.465320135312},{"$f":"IF('Trading 1 Farm'!AW334<>\"\",'Trading 1 Farm'!AW334,\"\")","v":13610.465320135312},{"$f":"IF('Trading 1 Farm'!AY334<>\"\",'Trading 1 Farm'!AY334,\"\")","v":14177.568041807617},{"$f":"IF('Trading 1 Farm'!BA334<>\"\",'Trading 1 Farm'!BA334,\"\")","v":14177.568041807617},{"$f":"IF('Trading 1 Farm'!BC334<>\"\",'Trading 1 Farm'!BC334,\"\")","v":14744.670763479924},{"$f":"IF('Trading 1 Farm'!BE334<>\"\",'Trading 1 Farm'!BE334,\"\")","v":14744.670763479924},{"$f":"IF('Trading 1 Farm'!BG334<>\"\",'Trading 1 Farm'!BG334,\"\")","v":14744.670763479924},{"$f":"IF('Trading 1 Farm'!BI334<>\"\",'Trading 1 Farm'!BI334,\"\")","v":14744.670763479924},{"$f":"IF('Trading 1 Farm'!BK334<>\"\",'Trading 1 Farm'!BK334,\"\")","v":14744.670763479924},{"$f":"IF('Trading 1 Farm'!BM334<>\"\",'Trading 1 Farm'!BM334,\"\")","v":14744.670763479924},{"$f":"IF('Trading 1 Farm'!BO334<>\"\",'Trading 1 Farm'!BO334,\"\")","v":14744.670763479924},{"$f":"IF('Trading 1 Farm'!BQ334<>\"\",'Trading 1 Farm'!BQ334,\"\")","v":14744.670763479924},{"$f":"IF('Trading 1 Farm'!BS334<>\"\",'Trading 1 Farm'!BS334,\"\")","v":14744.670763479924},{"$f":"IF('Trading 1 Farm'!BU334<>\"\",'Trading 1 Farm'!BU334,\"\")","v":14744.670763479924},{"$f":"IF('Trading 1 Farm'!BW334<>\"\",'Trading 1 Farm'!BW334,\"\")","v":14744.670763479924},{"$f":"IF('Trading 1 Farm'!BY334<>\"\",'Trading 1 Farm'!BY334,\"\")","v":14744.670763479924},{"$f":"IF('Trading 1 Farm'!CA334<>\"\",'Trading 1 Farm'!CA334,\"\")","v":14744.670763479924},{"$f":"IF('Trading 1 Farm'!CC334<>\"\",'Trading 1 Farm'!CC334,\"\")","v":14744.670763479924},{"$f":"IF('Trading 1 Farm'!CE334<>\"\",'Trading 1 Farm'!CE334,\"\")","v":14744.670763479924},{"$f":"IF('Trading 1 Farm'!CG334<>\"\",'Trading 1 Farm'!CG334,\"\")","v":14744.670763479924},{"$f":"IF('Trading 1 Farm'!CI334<>\"\",'Trading 1 Farm'!CI334,\"\")","v":14744.670763479924},{"$f":"IF('Trading 1 Farm'!CK334<>\"\",'Trading 1 Farm'!CK334,\"\")","v":14744.670763479924},{"$f":"IF('Trading 1 Farm'!CM334<>\"\",'Trading 1 Farm'!CM334,\"\")","v":14744.670763479924},{"$f":"IF('Trading 1 Farm'!CO334<>\"\",'Trading 1 Farm'!CO334,\"\")","v":14744.670763479924},{"$f":"IF('Trading 1 Farm'!CQ334<>\"\",'Trading 1 Farm'!CQ334,\"\")","v":14744.670763479924},{"$f":"IF('Trading 1 Farm'!CS334<>\"\",'Trading 1 Farm'!CS334,\"\")","v":14744.670763479924}]
[]
[]
[null,"TP",null,null,{"$f":"E313","v":"Original currency"}]
[]
[null,{"$f":"IF(TP!$AE$387=\"\",\"\",TP!$AE$387)","v":"WAGE POLICY"},null,{"$f":"IF(TP!$AG$387=\"\",\"\",TP!$AG$387)","v":""},null,null,null,null,{"$f":"IF(TP!AJ387=\"\",\"\",TP!AJ387)","v":""},{"$f":"IF(TP!AL387=\"\",\"\",TP!AL387)","v":""},{"$f":"IF(TP!AN387=\"\",\"\",TP!AN387)","v":""},{"$f":"IF(TP!AP387=\"\",\"\",TP!AP387)","v":""},{"$f":"IF(TP!AR387=\"\",\"\",TP!AR387)","v":""},{"$f":"IF(TP!AT387=\"\",\"\",TP!AT387)","v":""}]
[null,{"$f":"IF(TP!$AE$388=\"\",\"\",TP!$AE$388)","v":""},{"$f":"IF(TP!$AF$388=\"\",\"\",TP!$AF$388)","v":"Salary increments & bonuses"},null,null,null,null,null,{"$f":"IF(TP!AJ388=\"\",\"\",TP!AJ388)","v":""},{"$f":"IF(TP!AL388=\"\",\"\",TP!AL388)","v":""},{"$f":"IF(TP!AN388=\"\",\"\",TP!AN388)","v":0},{"$f":"IF(TP!AP388=\"\",\"\",TP!AP388)","v":""},{"$f":"IF(TP!AR388=\"\",\"\",TP!AR388)","v":0.1},{"$f":"IF(TP!AT388=\"\",\"\",TP!AT388)","v":0.1}]
[null,{"$f":"IF(TP!$AE$389=\"\",\"\",TP!$AE$389)","v":""},{"$f":"IF(TP!$AF$389=\"\",\"\",TP!$AF$389)","v":""},null,null,null,null,null,{"$f":"IF(TP!AJ389=\"\",\"\",TP!AJ389)","v":""},{"$f":"IF(TP!AL389=\"\",\"\",TP!AL389)","v":""},{"$f":"IF(TP!AN389=\"\",\"\",TP!AN389)","v":""},{"$f":"IF(TP!AP389=\"\",\"\",TP!AP389)","v":""},{"$f":"IF(TP!AR389=\"\",\"\",TP!AR389)","v":""},{"$f":"IF(TP!AT389=\"\",\"\",TP!AT389)","v":""}]
[null,{"$f":"IF(TP!$AE$390=\"\",\"\",TP!$AE$390)","v":"MANAGMENT"},null,null,null,null,null,null,{"$f":"IF(TP!AJ390=\"\",\"\",TP!AJ390)","v":""},{"$f":"IF(TP!AL390=\"\",\"\",TP!AL390)","v":""},{"$f":"IF(TP!AN390=\"\",\"\",TP!AN390)","v":""},{"$f":"IF(TP!AP390=\"\",\"\",TP!AP390)","v":""},{"$f":"IF(TP!AR390=\"\",\"\",TP!AR390)","v":""},{"$f":"IF(TP!AT390=\"\",\"\",TP!AT390)","v":""}]
[null,{"$f":"IF(TP!$AE$391=\"\",\"\",TP!$AE$391)","v":""},{"$f":"IF(TP!$AF$391=\"\",\"\",TP!$AF$391)","v":"Technical Director"},null,"FCFA",{"$f":"SUM(G462:CM462)","v":560260.47697333817},null,null,{"$f":"IF(TP!AJ391=\"\",\"\",TP!AJ391)","v":90364.593060215833},{"$f":"IF(TP!AL391=\"\",\"\",TP!AL391)","v":90364.593060215833},{"$f":"IF(TP!AN391=\"\",\"\",TP!AN391)","v":90364.593060215833},{"$f":"IF(TP!AP391=\"\",\"\",TP!AP391)","v":90364.593060215833},{"$f":"IF(TP!AR391=\"\",\"\",TP!AR391)","v":99401.052366237418},{"$f":"IF(TP!AT391=\"\",\"\",TP!AT391)","v":99401.052366237418}]
[null,{"$f":"IF(TP!$AE$392=\"\",\"\",TP!$AE$392)","v":""},{"$f":"IF(TP!$AF$392=\"\",\"\",TP!$AF$392)","v":"Deputy Technical Officer"},null,"FCFA",{"$f":"SUM(G463:CM463)","v":256240.56434186999},null,null,{"$f":"IF(TP!AJ392=\"\",\"\",TP!AJ392)","v":41329.123280946769},{"$f":"IF(TP!AL392=\"\",\"\",TP!AL392)","v":41329.123280946769},{"$f":"IF(TP!AN392=\"\",\"\",TP!AN392)","v":41329.123280946769},{"$f":"IF(TP!AP392=\"\",\"\",TP!AP392)","v":41329.123280946769},{"$f":"IF(TP!AR392=\"\",\"\",TP!AR392)","v":45462.03560904145},{"$f":"IF(TP!AT392=\"\",\"\",TP!AT392)","v":45462.03560904145}]
[null,{"$f":"IF(TP!$AE$393=\"\",\"\",TP!$AE$393)","v":""},{"$f":"IF(TP!$AF$393=\"\",\"\",TP!$AF$393)","v":"Shop Foreman"},null,"FCFA",{"$f":"SUM(G464:CM464)","v":224978.4557234697},null,null,{"$f":"IF(TP!AJ393=\"\",\"\",TP!AJ393)","v":36286.847697333818},{"$f":"IF(TP!AL393=\"\",\"\",TP!AL393)","v":36286.847697333818},{"$f":"IF(TP!AN393=\"\",\"\",TP!AN393)","v":36286.847697333818},{"$f":"IF(TP!AP393=\"\",\"\",TP!AP393)","v":36286.847697333818},{"$f":"IF(TP!AR393=\"\",\"\",TP!AR393)","v":39915.532467067205},{"$f":"IF(TP!AT393=\"\",\"\",TP!AT393)","v":39915.532467067205}]
[null,{"$f":"IF(TP!$AE$394=\"\",\"\",TP!$AE$394)","v":""},{"$f":"IF(TP!$AF$394=\"\",\"\",TP!$AF$394)","v":"Scrapper driver"},null,"FCFA",{"$f":"SUM(G465:CM465)","v":193716.34710506938},null,null,{"$f":"IF(TP!AJ394=\"\",\"\",TP!AJ394)","v":31244.572113720867},{"$f":"IF(TP!AL394=\"\",\"\",TP!AL394)","v":31244.572113720867},{"$f":"IF(TP!AN394=\"\",\"\",TP!AN394)","v":31244.572113720867},{"$f":"IF(TP!AP394=\"\",\"\",TP!AP394)","v":31244.572113720867},{"$f":"IF(TP!AR394=\"\",\"\",TP!AR394)","v":34369.029325092954},{"$f":"IF(TP!AT394=\"\",\"\",TP!AT394)","v":34369.029325092954}]
[null,{"$f":"IF(TP!$AE$395=\"\",\"\",TP!$AE$395)","v":""},{"$f":"IF(TP!$AF$395=\"\",\"\",TP!$AF$395)","v":""}]
[null,{"$f":"IF(TP!$AE$396=\"\",\"\",TP!$AE$396)","v":"OPERATIONAL STAFF"}]
[null,{"$f":"IF(TP!$AE$397=\"\",\"\",TP!$AE$397)","v":""},{"$f":"IF(TP!$AF$397=\"\",\"\",TP!$AF$397)","v":"Engineer Topographer"},null,"FCFA",{"$f":"SUM(G468:CM468)","v":22745.393371821618},null,null,{"$f":"IF(TP!AJ397=\"\",\"\",TP!AJ397)","v":2134.286241323744},{"$f":"IF(TP!AL397=\"\",\"\",TP!AL397)","v":3963.6744481726678},{"$f":"IF(TP!AN397=\"\",\"\",TP!AN397)","v":3963.6744481726678},{"$f":"IF(TP!AP397=\"\",\"\",TP!AP397)","v":3963.6744481726678},{"$f":"IF(TP!AR397=\"\",\"\",TP!AR397)","v":4360.0418929899351},{"$f":"IF(TP!AT397=\"\",\"\",TP!AT397)","v":4360.0418929899351}]
[null,{"$f":"IF(TP!$AE$398=\"\",\"\",TP!$AE$398)","v":""},{"$f":"IF(TP!$AF$398=\"\",\"\",TP!$AF$398)","v":"Deputy Shop Foreman"},null,"FCFA",37529.899063505727,null,null,{"$f":"IF(TP!AJ398=\"\",\"\",TP!AJ398)","v":3521.5722981841836},{"$f":"IF(TP!AL398=\"\",\"\",TP!AL398)","v":6540.0628394849127},{"$f":"IF(TP!AN398=\"\",\"\",TP!AN398)","v":6540.0628394849127},{"$f":"IF(TP!AP398=\"\",\"\",TP!AP398)","v":6540.0628394849127},{"$f":"IF(TP!AR398=\"\",\"\",TP!AR398)","v":7194.0691234334045},{"$f":"IF(TP!AT398=\"\",\"\",TP!AT398)","v":7194.0691234334045}]
[null,{"$f":"IF(TP!$AE$399=\"\",\"\",TP!$AE$399)","v":""},{"$f":"IF(TP!$AF$399=\"\",\"\",TP!$AF$399)","v":"Drivers of scrapper"},null,"FCFA",45490.786743643235,null,null,{"$f":"IF(TP!AJ399=\"\",\"\",TP!AJ399)","v":4268.572482647488},{"$f":"IF(TP!AL399=\"\",\"\",TP!AL399)","v":7927.3488963453356},{"$f":"IF(TP!AN399=\"\",\"\",TP!AN399)","v":7927.3488963453356},{"$f":"IF(TP!AP399=\"\",\"\",TP!AP399)","v":7927.3488963453356},{"$f":"IF(TP!AR399=\"\",\"\",TP!AR399)","v":8720.0837859798703},{"$f":"IF(TP!AT399=\"\",\"\",TP!AT399)","v":8720.0837859798703}]
[null,{"$f":"IF(TP!$AE$400=\"\",\"\",TP!$AE$400)","v":""},{"$f":"IF(TP!$AF$400=\"\",\"\",TP!$AF$400)","v":"Mechanics, drivers"},null,"FCFA",109366.92496611815,null,null,{"$f":"IF(TP!AJ400=\"\",\"\",TP!AJ400)","v":10671.431206618721},{"$f":"IF(TP!AL400=\"\",\"\",TP!AL400)","v":19818.37224086334},{"$f":"IF(TP!AN400=\"\",\"\",TP!AN400)","v":19818.37224086334},{"$f":"IF(TP!AP400=\"\",\"\",TP!AP400)","v":19818.37224086334},{"$f":"IF(TP!AR400=\"\",\"\",TP!AR400)","v":19620.188518454706},{"$f":"IF(TP!AT400=\"\",\"\",TP!AT400)","v":19620.188518454706}]
[null,{"$f":"IF(TP!$AE$401=\"\",\"\",TP!$AE$401)","v":""},{"$f":"IF(TP!$AF$401=\"\",\"\",TP!$AF$401)","v":"Team leader, masons"},null,"FCFA",51210.673870391081,null,null,{"$f":"IF(TP!AJ401=\"\",\"\",TP!AJ401)","v":2774.5721137208784},{"$f":"IF(TP!AL401=\"\",\"\",TP!AL401)","v":5152.776782624489},{"$f":"IF(TP!AN401=\"\",\"\",TP!AN401)","v":10305.553565248978},{"$f":"IF(TP!AP401=\"\",\"\",TP!AP401)","v":10305.553565248978},{"$f":"IF(TP!AR401=\"\",\"\",TP!AR401)","v":11336.108921773877},{"$f":"IF(TP!AT401=\"\",\"\",TP!AT401)","v":11336.108921773877}]
[null,{"$f":"IF(TP!$AE$402=\"\",\"\",TP!$AE$402)","v":""},{"$f":"IF(TP!$AF$402=\"\",\"\",TP!$AF$402)","v":"Workers"},null,"FCFA",22847.839111405163,null,null,{"$f":"IF(TP!AJ402=\"\",\"\",TP!AJ402)","v":1237.886019967772},{"$f":"IF(TP!AL402=\"\",\"\",TP!AL402)","v":2298.931179940148},{"$f":"IF(TP!AN402=\"\",\"\",TP!AN402)","v":4597.862359880296},{"$f":"IF(TP!AP402=\"\",\"\",TP!AP402)","v":4597.862359880296},{"$f":"IF(TP!AR402=\"\",\"\",TP!AR402)","v":5057.6485958683261},{"$f":"IF(TP!AT402=\"\",\"\",TP!AT402)","v":5057.6485958683261}]
[null,{"$f":"IF(TP!$AE$403=\"\",\"\",TP!$AE$403)","v":""},{"$f":"IF(TP!$AF$403=\"\",\"\",TP!$AF$403)","v":"Labourers"},null,{"$f":"VLOOKUP(C474,Inputs!$B$139:$J$326,9,FALSE)","v":"FCFA"},127258.52456792141,null,null,{"$f":"IF(TP!AJ403=\"\",\"\",TP!AJ403)","v":6894.8117025963611},{"$f":"IF(TP!AL403=\"\",\"\",TP!AL403)","v":12804.650304821813},{"$f":"IF(TP!AN403=\"\",\"\",TP!AN403)","v":25609.300609643626},{"$f":"IF(TP!AP403=\"\",\"\",TP!AP403)","v":25609.300609643626},{"$f":"IF(TP!AR403=\"\",\"\",TP!AR403)","v":28170.230670607991},{"$f":"IF(TP!AT403=\"\",\"\",TP!AT403)","v":28170.230670607991}]
[null,{"$f":"IF(TP!$AE$404=\"\",\"\",TP!$AE$404)","v":""},{"$f":"IF(TP!$AF$404=\"\",\"\",TP!$AF$404)","v":""}]
[null,{"$f":"IF(TP!$AE$405=\"\",\"\",TP!$AE$405)","v":"ADMINISTRATIVE STAFF"}]
[null,{"$f":"IF(TP!$AE$406=\"\",\"\",TP!$AE$406)","v":""},{"$f":"IF(TP!$AF$406=\"\",\"\",TP!$AF$406)","v":"Administrative Manager"},null,{"$f":"VLOOKUP(C477,Inputs!$B$139:$J$326,9,FALSE)","v":"FCFA"},{"$f":"SUM(G477:CM477)","v":22745.393371821618},null,null,{"$f":"IF(TP!AJ406=\"\",\"\",TP!AJ406)","v":2134.286241323744},{"$f":"IF(TP!AL406=\"\",\"\",TP!AL406)","v":3963.6744481726678},{"$f":"IF(TP!AN406=\"\",\"\",TP!AN406)","v":3963.6744481726678},{"$f":"IF(TP!AP406=\"\",\"\",TP!AP406)","v":3963.6744481726678},{"$f":"IF(TP!AR406=\"\",\"\",TP!AR406)","v":4360.0418929899351},{"$f":"IF(TP!AT406=\"\",\"\",TP!AT406)","v":4360.0418929899351}]
[null,{"$f":"IF(TP!$AE$407=\"\",\"\",TP!$AE$407)","v":""},{"$f":"IF(TP!$AF$407=\"\",\"\",TP!$AF$407)","v":"Messengers, Warehousemen"},null,"FCFA",{"$f":"SUM(G478:CM478)","v":23301.832284738113},null,null,{"$f":"IF(TP!AJ407=\"\",\"\",TP!AJ407)","v":1600.7146809928045},{"$f":"IF(TP!AL407=\"\",\"\",TP!AL407)","v":2972.7558361294941},{"$f":"IF(TP!AN407=\"\",\"\",TP!AN407)","v":4459.1337541942412},{"$f":"IF(TP!AP407=\"\",\"\",TP!AP407)","v":4459.1337541942412},{"$f":"IF(TP!AR407=\"\",\"\",TP!AR407)","v":4905.0471296136657},{"$f":"IF(TP!AT407=\"\",\"\",TP!AT407)","v":4905.0471296136657}]
[null,{"$f":"IF(TP!$AE$408=\"\",\"\",TP!$AE$408)","v":""},{"$f":"IF(TP!$AF$408=\"\",\"\",TP!$AF$408)","v":"Driver"},null,"FCFA",{"$f":"SUM(G479:CM479)","v":7392.2528458420556},null,null,{"$f":"IF(TP!AJ408=\"\",\"\",TP!AJ408)","v":693.6430284302196},{"$f":"IF(TP!AL408=\"\",\"\",TP!AL408)","v":1288.1941956561222},{"$f":"IF(TP!AN408=\"\",\"\",TP!AN408)","v":1288.1941956561222},{"$f":"IF(TP!AP408=\"\",\"\",TP!AP408)","v":1288.1941956561222},{"$f":"IF(TP!AR408=\"\",\"\",TP!AR408)","v":1417.0136152217347},{"$f":"IF(TP!AT408=\"\",\"\",TP!AT408)","v":1417.0136152217347}]
[null,{"$f":"IF(TP!$AE$409=\"\",\"\",TP!$AE$409)","v":""},null,null,null,null,null,null,{"$f":"IF(TP!AJ409=\"\",\"\",TP!AJ409)","v":""},{"$f":"IF(TP!AL409=\"\",\"\",TP!AL409)","v":""},{"$f":"IF(TP!AN409=\"\",\"\",TP!AN409)","v":""},{"$f":"IF(TP!AP409=\"\",\"\",TP!AP409)","v":""},{"$f":"IF(TP!AR409=\"\",\"\",TP!AR409)","v":""},{"$f":"IF(TP!AT409=\"\",\"\",TP!AT409)","v":""}]
[null,{"$f":"IF(TP!$AE$410=\"\",\"\",TP!$AE$410)","v":""},null,null,null,null,null,null,{"$f":"IF(TP!AJ410=\"\",\"\",TP!AJ410)","v":""},{"$f":"IF(TP!AL410=\"\",\"\",TP!AL410)","v":""},{"$f":"IF(TP!AN410=\"\",\"\",TP!AN410)","v":""},{"$f":"IF(TP!AP410=\"\",\"\",TP!AP410)","v":""},{"$f":"IF(TP!AR410=\"\",\"\",TP!AR410)","v":""},{"$f":"IF(TP!AT410=\"\",\"\",TP!AT410)","v":""}]
[null,{"$f":"IF(TP!$AE$411=\"\",\"\",TP!$AE$411)","v":"Total"},null,null,null,{"$f":"SUM(G482:CM482)","v":1705085.3643409552},{"$f":"SUM(G462:G480)","v":0},{"$f":"SUM(H462:H480)","v":0},{"$f":"SUM(I462:I480)","v":235156.91216802321},{"$f":"IF(TP!AL411=\"\",\"\",TP!AL411)","v":265955.57732442825},{"$f":"IF(TP!AN411=\"\",\"\",TP!AN411)","v":287698.31350987946},{"$f":"IF(TP!AP411=\"\",\"\",TP!AP411)","v":287698.31350987946},{"$f":"IF(TP!AR411=\"\",\"\",TP!AR411)","v":314288.12391437247},{"$f":"IF(TP!AT411=\"\",\"\",TP!AT411)","v":314288.12391437247}]
[]
[]
[null,"French Dir & Holding",null,null,{"$f":"E313","v":"Original currency"}]
[]
[null,{"$f":"IF(Holding!$AE$302=\"\",\"\",Holding!$AE$302)","v":"WAGE POLICY"},null,null,null,null,null,null,{"$f":"IF(Holding!AJ302=\"\",\"\",Holding!AJ302)","v":""},{"$f":"IF(Holding!AL302=\"\",\"\",Holding!AL302)","v":""},{"$f":"IF(Holding!AN302=\"\",\"\",Holding!AN302)","v":""},{"$f":"IF(Holding!AP302=\"\",\"\",Holding!AP302)","v":""},{"$f":"IF(Holding!AR302=\"\",\"\",Holding!AR302)","v":""},{"$f":"IF(Holding!AT302=\"\",\"\",Holding!AT302)","v":""},{"$f":"IF(Holding!AV302=\"\",\"\",Holding!AV302)","v":""},{"$f":"IF(Holding!AX302=\"\",\"\",Holding!AX302)","v":""},{"$f":"IF(Holding!AZ302=\"\",\"\",Holding!AZ302)","v":""},{"$f":"IF(Holding!BB302=\"\",\"\",Holding!BB302)","v":""},{"$f":"IF(Holding!BD302=\"\",\"\",Holding!BD302)","v":""},{"$f":"IF(Holding!BF302=\"\",\"\",Holding!BF302)","v":""},{"$f":"IF(Holding!BH302=\"\",\"\",Holding!BH302)","v":""},{"$f":"IF(Holding!BJ302=\"\",\"\",Holding!BJ302)","v":""},{"$f":"IF(Holding!BL302=\"\",\"\",Holding!BL302)","v":""},{"$f":"IF(Holding!BN302=\"\",\"\",Holding!BN302)","v":""},{"$f":"IF(Holding!BP302=\"\",\"\",Holding!BP302)","v":""},{"$f":"IF(Holding!BR302=\"\",\"\",Holding!BR302)","v":""},{"$f":"IF(Holding!BT302=\"\",\"\",Holding!BT302)","v":""},{"$f":"IF(Holding!BV302=\"\",\"\",Holding!BV302)","v":""},{"$f":"IF(Holding!BX302=\"\",\"\",Holding!BX302)","v":""},{"$f":"IF(Holding!BZ302=\"\",\"\",Holding!BZ302)","v":""},{"$f":"IF(Holding!CB302=\"\",\"\",Holding!CB302)","v":""},{"$f":"IF(Holding!CD302=\"\",\"\",Holding!CD302)","v":""},{"$f":"IF(Holding!CF302=\"\",\"\",Holding!CF302)","v":""},{"$f":"IF(Holding!CH302=\"\",\"\",Holding!CH302)","v":""},{"$f":"IF(Holding!CJ302=\"\",\"\",Holding!CJ302)","v":""},{"$f":"IF(Holding!CL302=\"\",\"\",Holding!CL302)","v":""},{"$f":"IF(Holding!CN302=\"\",\"\",Holding!CN302)","v":""},{"$f":"IF(Holding!CP302=\"\",\"\",Holding!CP302)","v":""},{"$f":"IF(Holding!CR302=\"\",\"\",Holding!CR302)","v":""},{"$f":"IF(Holding!CT302=\"\",\"\",Holding!CT302)","v":""}]
[null,{"$f":"IF(Holding!$AE$303=\"\",\"\",Holding!$AE$303)","v":""},{"$f":"IF(Holding!$AF$303=\"\",\"\",Holding!$AF$303)","v":"Salary increments & bonuses"},null,null,null,null,null,{"$f":"IF(Holding!AJ303=\"\",\"\",Holding!AJ303)","v":""},{"$f":"IF(Holding!AL303=\"\",\"\",Holding!AL303)","v":""},{"$f":"IF(Holding!AN303=\"\",\"\",Holding!AN303)","v":0},{"$f":"IF(Holding!AP303=\"\",\"\",Holding!AP303)","v":""},{"$f":"IF(Holding!AR303=\"\",\"\",Holding!AR303)","v":0.1},{"$f":"IF(Holding!AT303=\"\",\"\",Holding!AT303)","v":0.1},{"$f":"IF(Holding!AV303=\"\",\"\",Holding!AV303)","v":0.2},{"$f":"IF(Holding!AX303=\"\",\"\",Holding!AX303)","v":0.2},{"$f":"IF(Holding!AZ303=\"\",\"\",Holding!AZ303)","v":0.25},{"$f":"IF(Holding!BB303=\"\",\"\",Holding!BB303)","v":0.25},{"$f":"IF(Holding!BD303=\"\",\"\",Holding!BD303)","v":0.3},{"$f":"IF(Holding!BF303=\"\",\"\",Holding!BF303)","v":0.3},{"$f":"IF(Holding!BH303=\"\",\"\",Holding!BH303)","v":0.3},{"$f":"IF(Holding!BJ303=\"\",\"\",Holding!BJ303)","v":0.3},{"$f":"IF(Holding!BL303=\"\",\"\",Holding!BL303)","v":0.3},{"$f":"IF(Holding!BN303=\"\",\"\",Holding!BN303)","v":0.3},{"$f":"IF(Holding!BP303=\"\",\"\",Holding!BP303)","v":0.3},{"$f":"IF(Holding!BR303=\"\",\"\",Holding!BR303)","v":0.3},{"$f":"IF(Holding!BT303=\"\",\"\",Holding!BT303)","v":0.3},{"$f":"IF(Holding!BV303=\"\",\"\",Holding!BV303)","v":0.3},{"$f":"IF(Holding!BX303=\"\",\"\",Holding!BX303)","v":0.3},{"$f":"IF(Holding!BZ303=\"\",\"\",Holding!BZ303)","v":0.3},{"$f":"IF(Holding!CB303=\"\",\"\",Holding!CB303)","v":0.3},{"$f":"IF(Holding!CD303=\"\",\"\",Holding!CD303)","v":0.3},{"$f":"IF(Holding!CF303=\"\",\"\",Holding!CF303)","v":0.3},{"$f":"IF(Holding!CH303=\"\",\"\",Holding!CH303)","v":0.3},{"$f":"IF(Holding!CJ303=\"\",\"\",Holding!CJ303)","v":0.3},{"$f":"IF(Holding!CL303=\"\",\"\",Holding!CL303)","v":0.3},{"$f":"IF(Holding!CN303=\"\",\"\",Holding!CN303)","v":0.3},{"$f":"IF(Holding!CP303=\"\",\"\",Holding!CP303)","v":0.3},{"$f":"IF(Holding!CR303=\"\",\"\",Holding!CR303)","v":0.3},{"$f":"IF(Holding!CT303=\"\",\"\",Holding!CT303)","v":0.3}]
[null,{"$f":"IF(Holding!$AE$304=\"\",\"\",Holding!$AE$304)","v":""},{"$f":"IF(Holding!$AF$304=\"\",\"\",Holding!$AF$304)","v":""},null,null,null,null,null,{"$f":"IF(Holding!AJ304=\"\",\"\",Holding!AJ304)","v":""},{"$f":"IF(Holding!AL304=\"\",\"\",Holding!AL304)","v":""},{"$f":"IF(Holding!AN304=\"\",\"\",Holding!AN304)","v":""},{"$f":"IF(Holding!AP304=\"\",\"\",Holding!AP304)","v":""},{"$f":"IF(Holding!AR304=\"\",\"\",Holding!AR304)","v":""},{"$f":"IF(Holding!AT304=\"\",\"\",Holding!AT304)","v":""},{"$f":"IF(Holding!AV304=\"\",\"\",Holding!AV304)","v":""},{"$f":"IF(Holding!AX304=\"\",\"\",Holding!AX304)","v":""},{"$f":"IF(Holding!AZ304=\"\",\"\",Holding!AZ304)","v":""},{"$f":"IF(Holding!BB304=\"\",\"\",Holding!BB304)","v":""},{"$f":"IF(Holding!BD304=\"\",\"\",Holding!BD304)","v":""},{"$f":"IF(Holding!BF304=\"\",\"\",Holding!BF304)","v":""},{"$f":"IF(Holding!BH304=\"\",\"\",Holding!BH304)","v":""},{"$f":"IF(Holding!BJ304=\"\",\"\",Holding!BJ304)","v":""},{"$f":"IF(Holding!BL304=\"\",\"\",Holding!BL304)","v":""},{"$f":"IF(Holding!BN304=\"\",\"\",Holding!BN304)","v":""},{"$f":"IF(Holding!BP304=\"\",\"\",Holding!BP304)","v":""},{"$f":"IF(Holding!BR304=\"\",\"\",Holding!BR304)","v":""},{"$f":"IF(Holding!BT304=\"\",\"\",Holding!BT304)","v":""},{"$f":"IF(Holding!BV304=\"\",\"\",Holding!BV304)","v":""},{"$f":"IF(Holding!BX304=\"\",\"\",Holding!BX304)","v":""},{"$f":"IF(Holding!BZ304=\"\",\"\",Holding!BZ304)","v":""},{"$f":"IF(Holding!CB304=\"\",\"\",Holding!CB304)","v":""},{"$f":"IF(Holding!CD304=\"\",\"\",Holding!CD304)","v":""},{"$f":"IF(Holding!CF304=\"\",\"\",Holding!CF304)","v":""},{"$f":"IF(Holding!CH304=\"\",\"\",Holding!CH304)","v":""},{"$f":"IF(Holding!CJ304=\"\",\"\",Holding!CJ304)","v":""},{"$f":"IF(Holding!CL304=\"\",\"\",Holding!CL304)","v":""},{"$f":"IF(Holding!CN304=\"\",\"\",Holding!CN304)","v":""},{"$f":"IF(Holding!CP304=\"\",\"\",Holding!CP304)","v":""},{"$f":"IF(Holding!CR304=\"\",\"\",Holding!CR304)","v":""},{"$f":"IF(Holding!CT304=\"\",\"\",Holding!CT304)","v":""}]
[null,{"$f":"IF(Holding!$AE$305=\"\",\"\",Holding!$AE$305)","v":"DIRECTION"},null,null,null,null,null,null,{"$f":"IF(Holding!AJ305=\"\",\"\",Holding!AJ305)","v":""},{"$f":"IF(Holding!AL305=\"\",\"\",Holding!AL305)","v":""},{"$f":"IF(Holding!AN305=\"\",\"\",Holding!AN305)","v":""},{"$f":"IF(Holding!AP305=\"\",\"\",Holding!AP305)","v":""},{"$f":"IF(Holding!AR305=\"\",\"\",Holding!AR305)","v":""},{"$f":"IF(Holding!AT305=\"\",\"\",Holding!AT305)","v":""},{"$f":"IF(Holding!AV305=\"\",\"\",Holding!AV305)","v":""},{"$f":"IF(Holding!AX305=\"\",\"\",Holding!AX305)","v":""},{"$f":"IF(Holding!AZ305=\"\",\"\",Holding!AZ305)","v":""},{"$f":"IF(Holding!BB305=\"\",\"\",Holding!BB305)","v":""},{"$f":"IF(Holding!BD305=\"\",\"\",Holding!BD305)","v":""},{"$f":"IF(Holding!BF305=\"\",\"\",Holding!BF305)","v":""},{"$f":"IF(Holding!BH305=\"\",\"\",Holding!BH305)","v":""},{"$f":"IF(Holding!BJ305=\"\",\"\",Holding!BJ305)","v":""},{"$f":"IF(Holding!BL305=\"\",\"\",Holding!BL305)","v":""},{"$f":"IF(Holding!BN305=\"\",\"\",Holding!BN305)","v":""},{"$f":"IF(Holding!BP305=\"\",\"\",Holding!BP305)","v":""},{"$f":"IF(Holding!BR305=\"\",\"\",Holding!BR305)","v":""},{"$f":"IF(Holding!BT305=\"\",\"\",Holding!BT305)","v":""},{"$f":"IF(Holding!BV305=\"\",\"\",Holding!BV305)","v":""},{"$f":"IF(Holding!BX305=\"\",\"\",Holding!BX305)","v":""},{"$f":"IF(Holding!BZ305=\"\",\"\",Holding!BZ305)","v":""},{"$f":"IF(Holding!CB305=\"\",\"\",Holding!CB305)","v":""},{"$f":"IF(Holding!CD305=\"\",\"\",Holding!CD305)","v":""},{"$f":"IF(Holding!CF305=\"\",\"\",Holding!CF305)","v":""},{"$f":"IF(Holding!CH305=\"\",\"\",Holding!CH305)","v":""},{"$f":"IF(Holding!CJ305=\"\",\"\",Holding!CJ305)","v":""},{"$f":"IF(Holding!CL305=\"\",\"\",Holding!CL305)","v":""},{"$f":"IF(Holding!CN305=\"\",\"\",Holding!CN305)","v":""},{"$f":"IF(Holding!CP305=\"\",\"\",Holding!CP305)","v":""},{"$f":"IF(Holding!CR305=\"\",\"\",Holding!CR305)","v":""},{"$f":"IF(Holding!CT305=\"\",\"\",Holding!CT305)","v":""}]
[null,{"$f":"IF(Holding!$AE$306=\"\",\"\",Holding!$AE$306)","v":""},{"$f":"IF(Holding!$AF$306=\"\",\"\",Holding!$AF$306)","v":"CEO"},null,{"$f":"VLOOKUP(C491,Inputs!$B$139:$J$326,9,FALSE)","v":"EUR"},{"$f":"SUM(G491:CM491)","v":5618870.833333334},{"$f":"+G1096*E1096","v":790833.33333333337},{"$f":"+$E1096*H1096/periods_per_year","v":118625},{"$f":"IF(Holding!AJ306=\"\",\"\",Holding!AJ306)","v":118625},{"$f":"IF(Holding!AL306=\"\",\"\",Holding!AL306)","v":118625},{"$f":"IF(Holding!AN306=\"\",\"\",Holding!AN306)","v":118625},{"$f":"IF(Holding!AP306=\"\",\"\",Holding!AP306)","v":118625},{"$f":"IF(Holding!AR306=\"\",\"\",Holding!AR306)","v":130487.50000000001},{"$f":"IF(Holding!AT306=\"\",\"\",Holding!AT306)","v":130487.50000000001},{"$f":"IF(Holding!AV306=\"\",\"\",Holding!AV306)","v":142350},{"$f":"IF(Holding!AX306=\"\",\"\",Holding!AX306)","v":142350},{"$f":"IF(Holding!AZ306=\"\",\"\",Holding!AZ306)","v":148281.25},{"$f":"IF(Holding!BB306=\"\",\"\",Holding!BB306)","v":148281.25},{"$f":"IF(Holding!BD306=\"\",\"\",Holding!BD306)","v":154212.5},{"$f":"IF(Holding!BF306=\"\",\"\",Holding!BF306)","v":154212.5},{"$f":"IF(Holding!BH306=\"\",\"\",Holding!BH306)","v":154212.5},{"$f":"IF(Holding!BJ306=\"\",\"\",Holding!BJ306)","v":154212.5},{"$f":"IF(Holding!BL306=\"\",\"\",Holding!BL306)","v":154212.5},{"$f":"IF(Holding!BN306=\"\",\"\",Holding!BN306)","v":154212.5},{"$f":"IF(Holding!BP306=\"\",\"\",Holding!BP306)","v":154212.5},{"$f":"IF(Holding!BR306=\"\",\"\",Holding!BR306)","v":154212.5},{"$f":"IF(Holding!BT306=\"\",\"\",Holding!BT306)","v":154212.5},{"$f":"IF(Holding!BV306=\"\",\"\",Holding!BV306)","v":154212.5},{"$f":"IF(Holding!BX306=\"\",\"\",Holding!BX306)","v":154212.5},{"$f":"IF(Holding!BZ306=\"\",\"\",Holding!BZ306)","v":154212.5},{"$f":"IF(Holding!CB306=\"\",\"\",Holding!CB306)","v":154212.5},{"$f":"IF(Holding!CD306=\"\",\"\",Holding!CD306)","v":154212.5},{"$f":"IF(Holding!CF306=\"\",\"\",Holding!CF306)","v":154212.5},{"$f":"IF(Holding!CH306=\"\",\"\",Holding!CH306)","v":154212.5},{"$f":"IF(Holding!CJ306=\"\",\"\",Holding!CJ306)","v":154212.5},{"$f":"IF(Holding!CL306=\"\",\"\",Holding!CL306)","v":154212.5},{"$f":"IF(Holding!CN306=\"\",\"\",Holding!CN306)","v":154212.5},{"$f":"IF(Holding!CP306=\"\",\"\",Holding!CP306)","v":154212.5},{"$f":"IF(Holding!CR306=\"\",\"\",Holding!CR306)","v":154212.5},{"$f":"IF(Holding!CT306=\"\",\"\",Holding!CT306)","v":154212.5}]
[null,{"$f":"IF(Holding!$AE$307=\"\",\"\",Holding!$AE$307)","v":""},{"$f":"IF(Holding!$AF$307=\"\",\"\",Holding!$AF$307)","v":"CFO"},null,{"$f":"VLOOKUP(C492,Inputs!$B$139:$J$326,9,FALSE)","v":"EUR"},{"$f":"SUM(G492:CM492)","v":4335664.666666666},{"$f":"+G1097*E1097","v":86991.666666666584},{"$f":"+$E1097*H1097/periods_per_year","v":104390},{"$f":"IF(Holding!AJ307=\"\",\"\",Holding!AJ307)","v":104390},{"$f":"IF(Holding!AL307=\"\",\"\",Holding!AL307)","v":104390},{"$f":"IF(Holding!AN307=\"\",\"\",Holding!AN307)","v":104390},{"$f":"IF(Holding!AP307=\"\",\"\",Holding!AP307)","v":104390},{"$f":"IF(Holding!AR307=\"\",\"\",Holding!AR307)","v":114829.00000000001},{"$f":"IF(Holding!AT307=\"\",\"\",Holding!AT307)","v":114829.00000000001},{"$f":"IF(Holding!AV307=\"\",\"\",Holding!AV307)","v":125268},{"$f":"IF(Holding!AX307=\"\",\"\",Holding!AX307)","v":125268},{"$f":"IF(Holding!AZ307=\"\",\"\",Holding!AZ307)","v":130487.5},{"$f":"IF(Holding!BB307=\"\",\"\",Holding!BB307)","v":130487.5},{"$f":"IF(Holding!BD307=\"\",\"\",Holding!BD307)","v":135707},{"$f":"IF(Holding!BF307=\"\",\"\",Holding!BF307)","v":135707},{"$f":"IF(Holding!BH307=\"\",\"\",Holding!BH307)","v":135707},{"$f":"IF(Holding!BJ307=\"\",\"\",Holding!BJ307)","v":135707},{"$f":"IF(Holding!BL307=\"\",\"\",Holding!BL307)","v":135707},{"$f":"IF(Holding!BN307=\"\",\"\",Holding!BN307)","v":135707},{"$f":"IF(Holding!BP307=\"\",\"\",Holding!BP307)","v":135707},{"$f":"IF(Holding!BR307=\"\",\"\",Holding!BR307)","v":135707},{"$f":"IF(Holding!BT307=\"\",\"\",Holding!BT307)","v":135707},{"$f":"IF(Holding!BV307=\"\",\"\",Holding!BV307)","v":135707},{"$f":"IF(Holding!BX307=\"\",\"\",Holding!BX307)","v":135707},{"$f":"IF(Holding!BZ307=\"\",\"\",Holding!BZ307)","v":135707},{"$f":"IF(Holding!CB307=\"\",\"\",Holding!CB307)","v":135707},{"$f":"IF(Holding!CD307=\"\",\"\",Holding!CD307)","v":135707},{"$f":"IF(Holding!CF307=\"\",\"\",Holding!CF307)","v":135707},{"$f":"IF(Holding!CH307=\"\",\"\",Holding!CH307)","v":135707},{"$f":"IF(Holding!CJ307=\"\",\"\",Holding!CJ307)","v":135707},{"$f":"IF(Holding!CL307=\"\",\"\",Holding!CL307)","v":135707},{"$f":"IF(Holding!CN307=\"\",\"\",Holding!CN307)","v":135707},{"$f":"IF(Holding!CP307=\"\",\"\",Holding!CP307)","v":135707},{"$f":"IF(Holding!CR307=\"\",\"\",Holding!CR307)","v":135707},{"$f":"IF(Holding!CT307=\"\",\"\",Holding!CT307)","v":135707}]
[null,{"$f":"IF(Holding!$AE$308=\"\",\"\",Holding!$AE$308)","v":""},{"$f":"IF(Holding!$AF$308=\"\",\"\",Holding!$AF$308)","v":"Executives' PA"},null,{"$f":"VLOOKUP(C493,Inputs!$B$139:$J$326,9,FALSE)","v":"EUR"},{"$f":"SUM(G493:CM493)","v":1130259},null,null,{"$f":"IF(Holding!AJ308=\"\",\"\",Holding!AJ308)","v":28470},{"$f":"IF(Holding!AL308=\"\",\"\",Holding!AL308)","v":28470},{"$f":"IF(Holding!AN308=\"\",\"\",Holding!AN308)","v":28470},{"$f":"IF(Holding!AP308=\"\",\"\",Holding!AP308)","v":28470},{"$f":"IF(Holding!AR308=\"\",\"\",Holding!AR308)","v":31317.000000000004},{"$f":"IF(Holding!AT308=\"\",\"\",Holding!AT308)","v":31317.000000000004},{"$f":"IF(Holding!AV308=\"\",\"\",Holding!AV308)","v":34164},{"$f":"IF(Holding!AX308=\"\",\"\",Holding!AX308)","v":34164},{"$f":"IF(Holding!AZ308=\"\",\"\",Holding!AZ308)","v":35587.5},{"$f":"IF(Holding!BB308=\"\",\"\",Holding!BB308)","v":35587.5},{"$f":"IF(Holding!BD308=\"\",\"\",Holding!BD308)","v":37011},{"$f":"IF(Holding!BF308=\"\",\"\",Holding!BF308)","v":37011},{"$f":"IF(Holding!BH308=\"\",\"\",Holding!BH308)","v":37011},{"$f":"IF(Holding!BJ308=\"\",\"\",Holding!BJ308)","v":37011},{"$f":"IF(Holding!BL308=\"\",\"\",Holding!BL308)","v":37011},{"$f":"IF(Holding!BN308=\"\",\"\",Holding!BN308)","v":37011},{"$f":"IF(Holding!BP308=\"\",\"\",Holding!BP308)","v":37011},{"$f":"IF(Holding!BR308=\"\",\"\",Holding!BR308)","v":37011},{"$f":"IF(Holding!BT308=\"\",\"\",Holding!BT308)","v":37011},{"$f":"IF(Holding!BV308=\"\",\"\",Holding!BV308)","v":37011},{"$f":"IF(Holding!BX308=\"\",\"\",Holding!BX308)","v":37011},{"$f":"IF(Holding!BZ308=\"\",\"\",Holding!BZ308)","v":37011},{"$f":"IF(Holding!CB308=\"\",\"\",Holding!CB308)","v":37011},{"$f":"IF(Holding!CD308=\"\",\"\",Holding!CD308)","v":37011},{"$f":"IF(Holding!CF308=\"\",\"\",Holding!CF308)","v":37011},{"$f":"IF(Holding!CH308=\"\",\"\",Holding!CH308)","v":37011},{"$f":"IF(Holding!CJ308=\"\",\"\",Holding!CJ308)","v":37011},{"$f":"IF(Holding!CL308=\"\",\"\",Holding!CL308)","v":37011},{"$f":"IF(Holding!CN308=\"\",\"\",Holding!CN308)","v":37011},{"$f":"IF(Holding!CP308=\"\",\"\",Holding!CP308)","v":37011},{"$f":"IF(Holding!CR308=\"\",\"\",Holding!CR308)","v":37011},{"$f":"IF(Holding!CT308=\"\",\"\",Holding!CT308)","v":37011}]
[null,{"$f":"IF(Holding!$AE$309=\"\",\"\",Holding!$AE$309)","v":""},{"$f":"IF(Holding!$AF$309=\"\",\"\",Holding!$AF$309)","v":""}]
[null,{"$f":"IF(Holding!$AE$310=\"\",\"\",Holding!$AE$310)","v":"Other"}]
[null,{"$f":"IF(Holding!$AE$311=\"\",\"\",Holding!$AE$311)","v":""},{"$f":"IF(Holding!$AF$311=\"\",\"\",Holding!$AF$311)","v":"Night watchman Dakar"},null,"FCFA",{"$f":"SUM(G496:CM496)","v":47564.093378071906},null,null,{"$f":"IF(Holding!AJ311=\"\",\"\",Holding!AJ311)","v":1486.3779180647471},{"$f":"IF(Holding!AL311=\"\",\"\",Holding!AL311)","v":1486.3779180647471},{"$f":"IF(Holding!AN311=\"\",\"\",Holding!AN311)","v":1486.3779180647471},{"$f":"IF(Holding!AP311=\"\",\"\",Holding!AP311)","v":1486.3779180647471},{"$f":"IF(Holding!AR311=\"\",\"\",Holding!AR311)","v":1486.3779180647471},{"$f":"IF(Holding!AT311=\"\",\"\",Holding!AT311)","v":1486.3779180647471},{"$f":"IF(Holding!AV311=\"\",\"\",Holding!AV311)","v":1486.3779180647471},{"$f":"IF(Holding!AX311=\"\",\"\",Holding!AX311)","v":1486.3779180647471},{"$f":"IF(Holding!AZ311=\"\",\"\",Holding!AZ311)","v":1486.3779180647471},{"$f":"IF(Holding!BB311=\"\",\"\",Holding!BB311)","v":1486.3779180647471},{"$f":"IF(Holding!BD311=\"\",\"\",Holding!BD311)","v":1486.3779180647471},{"$f":"IF(Holding!BF311=\"\",\"\",Holding!BF311)","v":1486.3779180647471},{"$f":"IF(Holding!BH311=\"\",\"\",Holding!BH311)","v":1486.3779180647471},{"$f":"IF(Holding!BJ311=\"\",\"\",Holding!BJ311)","v":1486.3779180647471},{"$f":"IF(Holding!BL311=\"\",\"\",Holding!BL311)","v":1486.3779180647471},{"$f":"IF(Holding!BN311=\"\",\"\",Holding!BN311)","v":1486.3779180647471},{"$f":"IF(Holding!BP311=\"\",\"\",Holding!BP311)","v":1486.3779180647471},{"$f":"IF(Holding!BR311=\"\",\"\",Holding!BR311)","v":1486.3779180647471},{"$f":"IF(Holding!BT311=\"\",\"\",Holding!BT311)","v":1486.3779180647471},{"$f":"IF(Holding!BV311=\"\",\"\",Holding!BV311)","v":1486.3779180647471},{"$f":"IF(Holding!BX311=\"\",\"\",Holding!BX311)","v":1486.3779180647471},{"$f":"IF(Holding!BZ311=\"\",\"\",Holding!BZ311)","v":1486.3779180647471},{"$f":"IF(Holding!CB311=\"\",\"\",Holding!CB311)","v":1486.3779180647471},{"$f":"IF(Holding!CD311=\"\",\"\",Holding!CD311)","v":1486.3779180647471},{"$f":"IF(Holding!CF311=\"\",\"\",Holding!CF311)","v":1486.3779180647471},{"$f":"IF(Holding!CH311=\"\",\"\",Holding!CH311)","v":1486.3779180647471},{"$f":"IF(Holding!CJ311=\"\",\"\",Holding!CJ311)","v":1486.3779180647471},{"$f":"IF(Holding!CL311=\"\",\"\",Holding!CL311)","v":1486.3779180647471},{"$f":"IF(Holding!CN311=\"\",\"\",Holding!CN311)","v":1486.3779180647471},{"$f":"IF(Holding!CP311=\"\",\"\",Holding!CP311)","v":1486.3779180647471},{"$f":"IF(Holding!CR311=\"\",\"\",Holding!CR311)","v":1486.3779180647471},{"$f":"IF(Holding!CT311=\"\",\"\",Holding!CT311)","v":1486.3779180647471}]
[null,{"$f":"IF(Holding!$AE$312=\"\",\"\",Holding!$AE$312)","v":""},{"$f":"IF(Holding!$AF$312=\"\",\"\",Holding!$AF$312)","v":"Cook Dakar"},null,"FCFA",{"$f":"SUM(G497:CM497)","v":47564.093378071906},null,null,{"$f":"IF(Holding!AJ312=\"\",\"\",Holding!AJ312)","v":1486.3779180647471},{"$f":"IF(Holding!AL312=\"\",\"\",Holding!AL312)","v":1486.3779180647471},{"$f":"IF(Holding!AN312=\"\",\"\",Holding!AN312)","v":1486.3779180647471},{"$f":"IF(Holding!AP312=\"\",\"\",Holding!AP312)","v":1486.3779180647471},{"$f":"IF(Holding!AR312=\"\",\"\",Holding!AR312)","v":1486.3779180647471},{"$f":"IF(Holding!AT312=\"\",\"\",Holding!AT312)","v":1486.3779180647471},{"$f":"IF(Holding!AV312=\"\",\"\",Holding!AV312)","v":1486.3779180647471},{"$f":"IF(Holding!AX312=\"\",\"\",Holding!AX312)","v":1486.3779180647471},{"$f":"IF(Holding!AZ312=\"\",\"\",Holding!AZ312)","v":1486.3779180647471},{"$f":"IF(Holding!BB312=\"\",\"\",Holding!BB312)","v":1486.3779180647471},{"$f":"IF(Holding!BD312=\"\",\"\",Holding!BD312)","v":1486.3779180647471},{"$f":"IF(Holding!BF312=\"\",\"\",Holding!BF312)","v":1486.3779180647471},{"$f":"IF(Holding!BH312=\"\",\"\",Holding!BH312)","v":1486.3779180647471},{"$f":"IF(Holding!BJ312=\"\",\"\",Holding!BJ312)","v":1486.3779180647471},{"$f":"IF(Holding!BL312=\"\",\"\",Holding!BL312)","v":1486.3779180647471},{"$f":"IF(Holding!BN312=\"\",\"\",Holding!BN312)","v":1486.3779180647471},{"$f":"IF(Holding!BP312=\"\",\"\",Holding!BP312)","v":1486.3779180647471},{"$f":"IF(Holding!BR312=\"\",\"\",Holding!BR312)","v":1486.3779180647471},{"$f":"IF(Holding!BT312=\"\",\"\",Holding!BT312)","v":1486.3779180647471},{"$f":"IF(Holding!BV312=\"\",\"\",Holding!BV312)","v":1486.3779180647471},{"$f":"IF(Holding!BX312=\"\",\"\",Holding!BX312)","v":1486.3779180647471},{"$f":"IF(Holding!BZ312=\"\",\"\",Holding!BZ312)","v":1486.3779180647471},{"$f":"IF(Holding!CB312=\"\",\"\",Holding!CB312)","v":1486.3779180647471},{"$f":"IF(Holding!CD312=\"\",\"\",Holding!CD312)","v":1486.3779180647471},{"$f":"IF(Holding!CF312=\"\",\"\",Holding!CF312)","v":1486.3779180647471},{"$f":"IF(Holding!CH312=\"\",\"\",Holding!CH312)","v":1486.3779180647471},{"$f":"IF(Holding!CJ312=\"\",\"\",Holding!CJ312)","v":1486.3779180647471},{"$f":"IF(Holding!CL312=\"\",\"\",Holding!CL312)","v":1486.3779180647471},{"$f":"IF(Holding!CN312=\"\",\"\",Holding!CN312)","v":1486.3779180647471},{"$f":"IF(Holding!CP312=\"\",\"\",Holding!CP312)","v":1486.3779180647471},{"$f":"IF(Holding!CR312=\"\",\"\",Holding!CR312)","v":1486.3779180647471},{"$f":"IF(Holding!CT312=\"\",\"\",Holding!CT312)","v":1486.3779180647471}]
[null,{"$f":"IF(Holding!$AE$313=\"\",\"\",Holding!$AE$313)","v":""},null,null,null,null,null,null,{"$f":"IF(Holding!AJ313=\"\",\"\",Holding!AJ313)","v":""},{"$f":"IF(Holding!AL313=\"\",\"\",Holding!AL313)","v":""},{"$f":"IF(Holding!AN313=\"\",\"\",Holding!AN313)","v":""},{"$f":"IF(Holding!AP313=\"\",\"\",Holding!AP313)","v":""},{"$f":"IF(Holding!AR313=\"\",\"\",Holding!AR313)","v":""},{"$f":"IF(Holding!AT313=\"\",\"\",Holding!AT313)","v":""},{"$f":"IF(Holding!AV313=\"\",\"\",Holding!AV313)","v":""},{"$f":"IF(Holding!AX313=\"\",\"\",Holding!AX313)","v":""},{"$f":"IF(Holding!AZ313=\"\",\"\",Holding!AZ313)","v":""},{"$f":"IF(Holding!BB313=\"\",\"\",Holding!BB313)","v":""},{"$f":"IF(Holding!BD313=\"\",\"\",Holding!BD313)","v":""},{"$f":"IF(Holding!BF313=\"\",\"\",Holding!BF313)","v":""},{"$f":"IF(Holding!BH313=\"\",\"\",Holding!BH313)","v":""},{"$f":"IF(Holding!BJ313=\"\",\"\",Holding!BJ313)","v":""},{"$f":"IF(Holding!BL313=\"\",\"\",Holding!BL313)","v":""},{"$f":"IF(Holding!BN313=\"\",\"\",Holding!BN313)","v":""},{"$f":"IF(Holding!BP313=\"\",\"\",Holding!BP313)","v":""},{"$f":"IF(Holding!BR313=\"\",\"\",Holding!BR313)","v":""},{"$f":"IF(Holding!BT313=\"\",\"\",Holding!BT313)","v":""},{"$f":"IF(Holding!BV313=\"\",\"\",Holding!BV313)","v":""},{"$f":"IF(Holding!BX313=\"\",\"\",Holding!BX313)","v":""},{"$f":"IF(Holding!BZ313=\"\",\"\",Holding!BZ313)","v":""},{"$f":"IF(Holding!CB313=\"\",\"\",Holding!CB313)","v":""},{"$f":"IF(Holding!CD313=\"\",\"\",Holding!CD313)","v":""},{"$f":"IF(Holding!CF313=\"\",\"\",Holding!CF313)","v":""},{"$f":"IF(Holding!CH313=\"\",\"\",Holding!CH313)","v":""},{"$f":"IF(Holding!CJ313=\"\",\"\",Holding!CJ313)","v":""},{"$f":"IF(Holding!CL313=\"\",\"\",Holding!CL313)","v":""},{"$f":"IF(Holding!CN313=\"\",\"\",Holding!CN313)","v":""},{"$f":"IF(Holding!CP313=\"\",\"\",Holding!CP313)","v":""},{"$f":"IF(Holding!CR313=\"\",\"\",Holding!CR313)","v":""},{"$f":"IF(Holding!CT313=\"\",\"\",Holding!CT313)","v":""}]
[null,{"$f":"IF(Holding!$AE$314=\"\",\"\",Holding!$AE$314)","v":"Total Management"},null,null,null,{"$f":"SUM(G499:CM499)","v":11179922.686756138},{"$f":"SUM(G491:G497)","v":877825},{"$f":"SUM(H491:H497)","v":223015},{"$f":"SUM(I491:I497)","v":254457.75583612948},{"$f":"IF(Holding!AL314=\"\",\"\",Holding!AL314)","v":254457.75583612948},{"$f":"IF(Holding!AN314=\"\",\"\",Holding!AN314)","v":254457.75583612948},{"$f":"IF(Holding!AP314=\"\",\"\",Holding!AP314)","v":254457.75583612948},{"$f":"IF(Holding!AR314=\"\",\"\",Holding!AR314)","v":279606.2558361296},{"$f":"IF(Holding!AT314=\"\",\"\",Holding!AT314)","v":279606.2558361296},{"$f":"IF(Holding!AV314=\"\",\"\",Holding!AV314)","v":304754.75583612954},{"$f":"IF(Holding!AX314=\"\",\"\",Holding!AX314)","v":304754.75583612954},{"$f":"IF(Holding!AZ314=\"\",\"\",Holding!AZ314)","v":317329.00583612954},{"$f":"IF(Holding!BB314=\"\",\"\",Holding!BB314)","v":317329.00583612954},{"$f":"IF(Holding!BD314=\"\",\"\",Holding!BD314)","v":329903.25583612954},{"$f":"IF(Holding!BF314=\"\",\"\",Holding!BF314)","v":329903.25583612954},{"$f":"IF(Holding!BH314=\"\",\"\",Holding!BH314)","v":329903.25583612954},{"$f":"IF(Holding!BJ314=\"\",\"\",Holding!BJ314)","v":329903.25583612954},{"$f":"IF(Holding!BL314=\"\",\"\",Holding!BL314)","v":329903.25583612954},{"$f":"IF(Holding!BN314=\"\",\"\",Holding!BN314)","v":329903.25583612954},{"$f":"IF(Holding!BP314=\"\",\"\",Holding!BP314)","v":329903.25583612954},{"$f":"IF(Holding!BR314=\"\",\"\",Holding!BR314)","v":329903.25583612954},{"$f":"IF(Holding!BT314=\"\",\"\",Holding!BT314)","v":329903.25583612954},{"$f":"IF(Holding!BV314=\"\",\"\",Holding!BV314)","v":329903.25583612954},{"$f":"IF(Holding!BX314=\"\",\"\",Holding!BX314)","v":329903.25583612954},{"$f":"IF(Holding!BZ314=\"\",\"\",Holding!BZ314)","v":329903.25583612954},{"$f":"IF(Holding!CB314=\"\",\"\",Holding!CB314)","v":329903.25583612954},{"$f":"IF(Holding!CD314=\"\",\"\",Holding!CD314)","v":329903.25583612954},{"$f":"IF(Holding!CF314=\"\",\"\",Holding!CF314)","v":329903.25583612954},{"$f":"IF(Holding!CH314=\"\",\"\",Holding!CH314)","v":329903.25583612954},{"$f":"IF(Holding!CJ314=\"\",\"\",Holding!CJ314)","v":329903.25583612954},{"$f":"IF(Holding!CL314=\"\",\"\",Holding!CL314)","v":329903.25583612954},{"$f":"IF(Holding!CN314=\"\",\"\",Holding!CN314)","v":329903.25583612954},{"$f":"IF(Holding!CP314=\"\",\"\",Holding!CP314)","v":329903.25583612954},{"$f":"IF(Holding!CR314=\"\",\"\",Holding!CR314)","v":329903.25583612954},{"$f":"IF(Holding!CT314=\"\",\"\",Holding!CT314)","v":329903.25583612954}]
[null,{"$f":"IF(Holding!$AE$315=\"\",\"\",Holding!$AE$315)","v":""},null,null,null,null,null,null,{"$f":"IF(Holding!AJ315=\"\",\"\",Holding!AJ315)","v":""},{"$f":"IF(Holding!AL315=\"\",\"\",Holding!AL315)","v":""},{"$f":"IF(Holding!AN315=\"\",\"\",Holding!AN315)","v":""},{"$f":"IF(Holding!AP315=\"\",\"\",Holding!AP315)","v":""},{"$f":"IF(Holding!AR315=\"\",\"\",Holding!AR315)","v":""},{"$f":"IF(Holding!AT315=\"\",\"\",Holding!AT315)","v":""},{"$f":"IF(Holding!AV315=\"\",\"\",Holding!AV315)","v":""},{"$f":"IF(Holding!AX315=\"\",\"\",Holding!AX315)","v":""},{"$f":"IF(Holding!AZ315=\"\",\"\",Holding!AZ315)","v":""},{"$f":"IF(Holding!BB315=\"\",\"\",Holding!BB315)","v":""},{"$f":"IF(Holding!BD315=\"\",\"\",Holding!BD315)","v":""},{"$f":"IF(Holding!BF315=\"\",\"\",Holding!BF315)","v":""},{"$f":"IF(Holding!BH315=\"\",\"\",Holding!BH315)","v":""},{"$f":"IF(Holding!BJ315=\"\",\"\",Holding!BJ315)","v":""},{"$f":"IF(Holding!BL315=\"\",\"\",Holding!BL315)","v":""},{"$f":"IF(Holding!BN315=\"\",\"\",Holding!BN315)","v":""},{"$f":"IF(Holding!BP315=\"\",\"\",Holding!BP315)","v":""},{"$f":"IF(Holding!BR315=\"\",\"\",Holding!BR315)","v":""},{"$f":"IF(Holding!BT315=\"\",\"\",Holding!BT315)","v":""},{"$f":"IF(Holding!BV315=\"\",\"\",Holding!BV315)","v":""},{"$f":"IF(Holding!BX315=\"\",\"\",Holding!BX315)","v":""},{"$f":"IF(Holding!BZ315=\"\",\"\",Holding!BZ315)","v":""},{"$f":"IF(Holding!CB315=\"\",\"\",Holding!CB315)","v":""},{"$f":"IF(Holding!CD315=\"\",\"\",Holding!CD315)","v":""},{"$f":"IF(Holding!CF315=\"\",\"\",Holding!CF315)","v":""},{"$f":"IF(Holding!CH315=\"\",\"\",Holding!CH315)","v":""},{"$f":"IF(Holding!CJ315=\"\",\"\",Holding!CJ315)","v":""},{"$f":"IF(Holding!CL315=\"\",\"\",Holding!CL315)","v":""},{"$f":"IF(Holding!CN315=\"\",\"\",Holding!CN315)","v":""},{"$f":"IF(Holding!CP315=\"\",\"\",Holding!CP315)","v":""},{"$f":"IF(Holding!CR315=\"\",\"\",Holding!CR315)","v":""},{"$f":"IF(Holding!CT315=\"\",\"\",Holding!CT315)","v":""}]
[null,{"$f":"IF(Holding!$AE$316=\"\",\"\",Holding!$AE$316)","v":"SHAREHOLDERS RELATIONSHIP"},null,null,null,null,null,null,{"$f":"IF(Holding!AJ316=\"\",\"\",Holding!AJ316)","v":""},{"$f":"IF(Holding!AL316=\"\",\"\",Holding!AL316)","v":""},{"$f":"IF(Holding!AN316=\"\",\"\",Holding!AN316)","v":""},{"$f":"IF(Holding!AP316=\"\",\"\",Holding!AP316)","v":""},{"$f":"IF(Holding!AR316=\"\",\"\",Holding!AR316)","v":""},{"$f":"IF(Holding!AT316=\"\",\"\",Holding!AT316)","v":""},{"$f":"IF(Holding!AV316=\"\",\"\",Holding!AV316)","v":""},{"$f":"IF(Holding!AX316=\"\",\"\",Holding!AX316)","v":""},{"$f":"IF(Holding!AZ316=\"\",\"\",Holding!AZ316)","v":""},{"$f":"IF(Holding!BB316=\"\",\"\",Holding!BB316)","v":""},{"$f":"IF(Holding!BD316=\"\",\"\",Holding!BD316)","v":""},{"$f":"IF(Holding!BF316=\"\",\"\",Holding!BF316)","v":""},{"$f":"IF(Holding!BH316=\"\",\"\",Holding!BH316)","v":""},{"$f":"IF(Holding!BJ316=\"\",\"\",Holding!BJ316)","v":""},{"$f":"IF(Holding!BL316=\"\",\"\",Holding!BL316)","v":""},{"$f":"IF(Holding!BN316=\"\",\"\",Holding!BN316)","v":""},{"$f":"IF(Holding!BP316=\"\",\"\",Holding!BP316)","v":""},{"$f":"IF(Holding!BR316=\"\",\"\",Holding!BR316)","v":""},{"$f":"IF(Holding!BT316=\"\",\"\",Holding!BT316)","v":""},{"$f":"IF(Holding!BV316=\"\",\"\",Holding!BV316)","v":""},{"$f":"IF(Holding!BX316=\"\",\"\",Holding!BX316)","v":""},{"$f":"IF(Holding!BZ316=\"\",\"\",Holding!BZ316)","v":""},{"$f":"IF(Holding!CB316=\"\",\"\",Holding!CB316)","v":""},{"$f":"IF(Holding!CD316=\"\",\"\",Holding!CD316)","v":""},{"$f":"IF(Holding!CF316=\"\",\"\",Holding!CF316)","v":""},{"$f":"IF(Holding!CH316=\"\",\"\",Holding!CH316)","v":""},{"$f":"IF(Holding!CJ316=\"\",\"\",Holding!CJ316)","v":""},{"$f":"IF(Holding!CL316=\"\",\"\",Holding!CL316)","v":""},{"$f":"IF(Holding!CN316=\"\",\"\",Holding!CN316)","v":""},{"$f":"IF(Holding!CP316=\"\",\"\",Holding!CP316)","v":""},{"$f":"IF(Holding!CR316=\"\",\"\",Holding!CR316)","v":""},{"$f":"IF(Holding!CT316=\"\",\"\",Holding!CT316)","v":""}]
[null,{"$f":"IF(Holding!$AE$317=\"\",\"\",Holding!$AE$317)","v":""},{"$f":"IF(Holding!$AF$317=\"\",\"\",Holding!$AF$317)","v":"Secretary General"},null,{"$f":"VLOOKUP(C502,Inputs!$B$139:$J$326,9,FALSE)","v":"EUR"},{"$f":"SUM(G502:CM502)","v":4422656.333333333},{"$f":"+G1107*E1107","v":173983.33333333328},{"$f":"+$E1107*H1107/periods_per_year","v":104390},{"$f":"IF(Holding!AJ317=\"\",\"\",Holding!AJ317)","v":104390},{"$f":"IF(Holding!AL317=\"\",\"\",Holding!AL317)","v":104390},{"$f":"IF(Holding!AN317=\"\",\"\",Holding!AN317)","v":104390},{"$f":"IF(Holding!AP317=\"\",\"\",Holding!AP317)","v":104390},{"$f":"IF(Holding!AR317=\"\",\"\",Holding!AR317)","v":114829.00000000001},{"$f":"IF(Holding!AT317=\"\",\"\",Holding!AT317)","v":114829.00000000001},{"$f":"IF(Holding!AV317=\"\",\"\",Holding!AV317)","v":125268},{"$f":"IF(Holding!AX317=\"\",\"\",Holding!AX317)","v":125268},{"$f":"IF(Holding!AZ317=\"\",\"\",Holding!AZ317)","v":130487.5},{"$f":"IF(Holding!BB317=\"\",\"\",Holding!BB317)","v":130487.5},{"$f":"IF(Holding!BD317=\"\",\"\",Holding!BD317)","v":135707},{"$f":"IF(Holding!BF317=\"\",\"\",Holding!BF317)","v":135707},{"$f":"IF(Holding!BH317=\"\",\"\",Holding!BH317)","v":135707},{"$f":"IF(Holding!BJ317=\"\",\"\",Holding!BJ317)","v":135707},{"$f":"IF(Holding!BL317=\"\",\"\",Holding!BL317)","v":135707},{"$f":"IF(Holding!BN317=\"\",\"\",Holding!BN317)","v":135707},{"$f":"IF(Holding!BP317=\"\",\"\",Holding!BP317)","v":135707},{"$f":"IF(Holding!BR317=\"\",\"\",Holding!BR317)","v":135707},{"$f":"IF(Holding!BT317=\"\",\"\",Holding!BT317)","v":135707},{"$f":"IF(Holding!BV317=\"\",\"\",Holding!BV317)","v":135707},{"$f":"IF(Holding!BX317=\"\",\"\",Holding!BX317)","v":135707},{"$f":"IF(Holding!BZ317=\"\",\"\",Holding!BZ317)","v":135707},{"$f":"IF(Holding!CB317=\"\",\"\",Holding!CB317)","v":135707},{"$f":"IF(Holding!CD317=\"\",\"\",Holding!CD317)","v":135707},{"$f":"IF(Holding!CF317=\"\",\"\",Holding!CF317)","v":135707},{"$f":"IF(Holding!CH317=\"\",\"\",Holding!CH317)","v":135707},{"$f":"IF(Holding!CJ317=\"\",\"\",Holding!CJ317)","v":135707},{"$f":"IF(Holding!CL317=\"\",\"\",Holding!CL317)","v":135707},{"$f":"IF(Holding!CN317=\"\",\"\",Holding!CN317)","v":135707},{"$f":"IF(Holding!CP317=\"\",\"\",Holding!CP317)","v":135707},{"$f":"IF(Holding!CR317=\"\",\"\",Holding!CR317)","v":135707},{"$f":"IF(Holding!CT317=\"\",\"\",Holding!CT317)","v":135707}]
[null,{"$f":"IF(Holding!$AE$318=\"\",\"\",Holding!$AE$318)","v":""},null,null,null,null,null,null,{"$f":"IF(Holding!AJ318=\"\",\"\",Holding!AJ318)","v":""},{"$f":"IF(Holding!AL318=\"\",\"\",Holding!AL318)","v":""},{"$f":"IF(Holding!AN318=\"\",\"\",Holding!AN318)","v":""},{"$f":"IF(Holding!AP318=\"\",\"\",Holding!AP318)","v":""},{"$f":"IF(Holding!AR318=\"\",\"\",Holding!AR318)","v":""},{"$f":"IF(Holding!AT318=\"\",\"\",Holding!AT318)","v":""},{"$f":"IF(Holding!AV318=\"\",\"\",Holding!AV318)","v":""},{"$f":"IF(Holding!AX318=\"\",\"\",Holding!AX318)","v":""},{"$f":"IF(Holding!AZ318=\"\",\"\",Holding!AZ318)","v":""},{"$f":"IF(Holding!BB318=\"\",\"\",Holding!BB318)","v":""},{"$f":"IF(Holding!BD318=\"\",\"\",Holding!BD318)","v":""},{"$f":"IF(Holding!BF318=\"\",\"\",Holding!BF318)","v":""},{"$f":"IF(Holding!BH318=\"\",\"\",Holding!BH318)","v":""},{"$f":"IF(Holding!BJ318=\"\",\"\",Holding!BJ318)","v":""},{"$f":"IF(Holding!BL318=\"\",\"\",Holding!BL318)","v":""},{"$f":"IF(Holding!BN318=\"\",\"\",Holding!BN318)","v":""},{"$f":"IF(Holding!BP318=\"\",\"\",Holding!BP318)","v":""},{"$f":"IF(Holding!BR318=\"\",\"\",Holding!BR318)","v":""},{"$f":"IF(Holding!BT318=\"\",\"\",Holding!BT318)","v":""},{"$f":"IF(Holding!BV318=\"\",\"\",Holding!BV318)","v":""},{"$f":"IF(Holding!BX318=\"\",\"\",Holding!BX318)","v":""},{"$f":"IF(Holding!BZ318=\"\",\"\",Holding!BZ318)","v":""},{"$f":"IF(Holding!CB318=\"\",\"\",Holding!CB318)","v":""},{"$f":"IF(Holding!CD318=\"\",\"\",Holding!CD318)","v":""},{"$f":"IF(Holding!CF318=\"\",\"\",Holding!CF318)","v":""},{"$f":"IF(Holding!CH318=\"\",\"\",Holding!CH318)","v":""},{"$f":"IF(Holding!CJ318=\"\",\"\",Holding!CJ318)","v":""},{"$f":"IF(Holding!CL318=\"\",\"\",Holding!CL318)","v":""},{"$f":"IF(Holding!CN318=\"\",\"\",Holding!CN318)","v":""},{"$f":"IF(Holding!CP318=\"\",\"\",Holding!CP318)","v":""},{"$f":"IF(Holding!CR318=\"\",\"\",Holding!CR318)","v":""},{"$f":"IF(Holding!CT318=\"\",\"\",Holding!CT318)","v":""}]
[null,{"$f":"IF(Holding!$AE$319=\"\",\"\",Holding!$AE$319)","v":"Total Shareholders relationships"},null,null,null,{"$f":"SUM(G504:CM504)","v":4422656.333333333},{"$f":"SUM(G502:G503)","v":173983.33333333328},{"$f":"SUM(H502:H503)","v":104390},{"$f":"SUM(I502:I503)","v":104390},{"$f":"IF(Holding!AL319=\"\",\"\",Holding!AL319)","v":104390},{"$f":"IF(Holding!AN319=\"\",\"\",Holding!AN319)","v":104390},{"$f":"IF(Holding!AP319=\"\",\"\",Holding!AP319)","v":104390},{"$f":"IF(Holding!AR319=\"\",\"\",Holding!AR319)","v":114829.00000000001},{"$f":"IF(Holding!AT319=\"\",\"\",Holding!AT319)","v":114829.00000000001},{"$f":"IF(Holding!AV319=\"\",\"\",Holding!AV319)","v":125268},{"$f":"IF(Holding!AX319=\"\",\"\",Holding!AX319)","v":125268},{"$f":"IF(Holding!AZ319=\"\",\"\",Holding!AZ319)","v":130487.5},{"$f":"IF(Holding!BB319=\"\",\"\",Holding!BB319)","v":130487.5},{"$f":"IF(Holding!BD319=\"\",\"\",Holding!BD319)","v":135707},{"$f":"IF(Holding!BF319=\"\",\"\",Holding!BF319)","v":135707},{"$f":"IF(Holding!BH319=\"\",\"\",Holding!BH319)","v":135707},{"$f":"IF(Holding!BJ319=\"\",\"\",Holding!BJ319)","v":135707},{"$f":"IF(Holding!BL319=\"\",\"\",Holding!BL319)","v":135707},{"$f":"IF(Holding!BN319=\"\",\"\",Holding!BN319)","v":135707},{"$f":"IF(Holding!BP319=\"\",\"\",Holding!BP319)","v":135707},{"$f":"IF(Holding!BR319=\"\",\"\",Holding!BR319)","v":135707},{"$f":"IF(Holding!BT319=\"\",\"\",Holding!BT319)","v":135707},{"$f":"IF(Holding!BV319=\"\",\"\",Holding!BV319)","v":135707},{"$f":"IF(Holding!BX319=\"\",\"\",Holding!BX319)","v":135707},{"$f":"IF(Holding!BZ319=\"\",\"\",Holding!BZ319)","v":135707},{"$f":"IF(Holding!CB319=\"\",\"\",Holding!CB319)","v":135707},{"$f":"IF(Holding!CD319=\"\",\"\",Holding!CD319)","v":135707},{"$f":"IF(Holding!CF319=\"\",\"\",Holding!CF319)","v":135707},{"$f":"IF(Holding!CH319=\"\",\"\",Holding!CH319)","v":135707},{"$f":"IF(Holding!CJ319=\"\",\"\",Holding!CJ319)","v":135707},{"$f":"IF(Holding!CL319=\"\",\"\",Holding!CL319)","v":135707},{"$f":"IF(Holding!CN319=\"\",\"\",Holding!CN319)","v":135707},{"$f":"IF(Holding!CP319=\"\",\"\",Holding!CP319)","v":135707},{"$f":"IF(Holding!CR319=\"\",\"\",Holding!CR319)","v":135707},{"$f":"IF(Holding!CT319=\"\",\"\",Holding!CT319)","v":135707}]
[null,{"$f":"IF(Holding!$AE$320=\"\",\"\",Holding!$AE$320)","v":""},null,null,null,null,null,null,{"$f":"IF(Holding!AJ320=\"\",\"\",Holding!AJ320)","v":""},{"$f":"IF(Holding!AL320=\"\",\"\",Holding!AL320)","v":""},{"$f":"IF(Holding!AN320=\"\",\"\",Holding!AN320)","v":""},{"$f":"IF(Holding!AP320=\"\",\"\",Holding!AP320)","v":""},{"$f":"IF(Holding!AR320=\"\",\"\",Holding!AR320)","v":""},{"$f":"IF(Holding!AT320=\"\",\"\",Holding!AT320)","v":""},{"$f":"IF(Holding!AV320=\"\",\"\",Holding!AV320)","v":""},{"$f":"IF(Holding!AX320=\"\",\"\",Holding!AX320)","v":""},{"$f":"IF(Holding!AZ320=\"\",\"\",Holding!AZ320)","v":""},{"$f":"IF(Holding!BB320=\"\",\"\",Holding!BB320)","v":""},{"$f":"IF(Holding!BD320=\"\",\"\",Holding!BD320)","v":""},{"$f":"IF(Holding!BF320=\"\",\"\",Holding!BF320)","v":""},{"$f":"IF(Holding!BH320=\"\",\"\",Holding!BH320)","v":""},{"$f":"IF(Holding!BJ320=\"\",\"\",Holding!BJ320)","v":""},{"$f":"IF(Holding!BL320=\"\",\"\",Holding!BL320)","v":""},{"$f":"IF(Holding!BN320=\"\",\"\",Holding!BN320)","v":""},{"$f":"IF(Holding!BP320=\"\",\"\",Holding!BP320)","v":""},{"$f":"IF(Holding!BR320=\"\",\"\",Holding!BR320)","v":""},{"$f":"IF(Holding!BT320=\"\",\"\",Holding!BT320)","v":""},{"$f":"IF(Holding!BV320=\"\",\"\",Holding!BV320)","v":""},{"$f":"IF(Holding!BX320=\"\",\"\",Holding!BX320)","v":""},{"$f":"IF(Holding!BZ320=\"\",\"\",Holding!BZ320)","v":""},{"$f":"IF(Holding!CB320=\"\",\"\",Holding!CB320)","v":""},{"$f":"IF(Holding!CD320=\"\",\"\",Holding!CD320)","v":""},{"$f":"IF(Holding!CF320=\"\",\"\",Holding!CF320)","v":""},{"$f":"IF(Holding!CH320=\"\",\"\",Holding!CH320)","v":""},{"$f":"IF(Holding!CJ320=\"\",\"\",Holding!CJ320)","v":""},{"$f":"IF(Holding!CL320=\"\",\"\",Holding!CL320)","v":""},{"$f":"IF(Holding!CN320=\"\",\"\",Holding!CN320)","v":""},{"$f":"IF(Holding!CP320=\"\",\"\",Holding!CP320)","v":""},{"$f":"IF(Holding!CR320=\"\",\"\",Holding!CR320)","v":""},{"$f":"IF(Holding!CT320=\"\",\"\",Holding!CT320)","v":""}]
[null,{"$f":"IF(Holding!$AE$321=\"\",\"\",Holding!$AE$321)","v":"Total Wages"},null,null,null,{"$f":"SUM(G506:CM506)","v":15602579.02008947},{"$f":"+G499+G504","v":1051808.3333333333},{"$f":"+H499+H504","v":327405},{"$f":"+I499+I504","v":358847.75583612948},{"$f":"IF(Holding!AL321=\"\",\"\",Holding!AL321)","v":358847.75583612948},{"$f":"IF(Holding!AN321=\"\",\"\",Holding!AN321)","v":358847.75583612948},{"$f":"IF(Holding!AP321=\"\",\"\",Holding!AP321)","v":358847.75583612948},{"$f":"IF(Holding!AR321=\"\",\"\",Holding!AR321)","v":394435.2558361296},{"$f":"IF(Holding!AT321=\"\",\"\",Holding!AT321)","v":394435.2558361296},{"$f":"IF(Holding!AV321=\"\",\"\",Holding!AV321)","v":430022.75583612954},{"$f":"IF(Holding!AX321=\"\",\"\",Holding!AX321)","v":430022.75583612954},{"$f":"IF(Holding!AZ321=\"\",\"\",Holding!AZ321)","v":447816.50583612954},{"$f":"IF(Holding!BB321=\"\",\"\",Holding!BB321)","v":447816.50583612954},{"$f":"IF(Holding!BD321=\"\",\"\",Holding!BD321)","v":465610.25583612954},{"$f":"IF(Holding!BF321=\"\",\"\",Holding!BF321)","v":465610.25583612954},{"$f":"IF(Holding!BH321=\"\",\"\",Holding!BH321)","v":465610.25583612954},{"$f":"IF(Holding!BJ321=\"\",\"\",Holding!BJ321)","v":465610.25583612954},{"$f":"IF(Holding!BL321=\"\",\"\",Holding!BL321)","v":465610.25583612954},{"$f":"IF(Holding!BN321=\"\",\"\",Holding!BN321)","v":465610.25583612954},{"$f":"IF(Holding!BP321=\"\",\"\",Holding!BP321)","v":465610.25583612954},{"$f":"IF(Holding!BR321=\"\",\"\",Holding!BR321)","v":465610.25583612954},{"$f":"IF(Holding!BT321=\"\",\"\",Holding!BT321)","v":465610.25583612954},{"$f":"IF(Holding!BV321=\"\",\"\",Holding!BV321)","v":465610.25583612954},{"$f":"IF(Holding!BX321=\"\",\"\",Holding!BX321)","v":465610.25583612954},{"$f":"IF(Holding!BZ321=\"\",\"\",Holding!BZ321)","v":465610.25583612954},{"$f":"IF(Holding!CB321=\"\",\"\",Holding!CB321)","v":465610.25583612954},{"$f":"IF(Holding!CD321=\"\",\"\",Holding!CD321)","v":465610.25583612954},{"$f":"IF(Holding!CF321=\"\",\"\",Holding!CF321)","v":465610.25583612954},{"$f":"IF(Holding!CH321=\"\",\"\",Holding!CH321)","v":465610.25583612954},{"$f":"IF(Holding!CJ321=\"\",\"\",Holding!CJ321)","v":465610.25583612954},{"$f":"IF(Holding!CL321=\"\",\"\",Holding!CL321)","v":465610.25583612954},{"$f":"IF(Holding!CN321=\"\",\"\",Holding!CN321)","v":465610.25583612954},{"$f":"IF(Holding!CP321=\"\",\"\",Holding!CP321)","v":465610.25583612954},{"$f":"IF(Holding!CR321=\"\",\"\",Holding!CR321)","v":465610.25583612954},{"$f":"IF(Holding!CT321=\"\",\"\",Holding!CT321)","v":465610.25583612954}]
[]
[]
[null,"CASL",null,null,{"$f":"E313","v":"Original currency"}]
[null,{"$f":"IF(CASL!$AE$262=\"\",\"\",CASL!$AE$262)","v":""}]
[null,{"$f":"IF(CASL!$AE$267=\"\",\"\",CASL!$AE$267)","v":"WAGE POLICY"},null,null,null,null,null,null,{"$f":"IF(CASL!AJ267=\"\",\"\",CASL!AJ267)","v":""},{"$f":"IF(CASL!AL267=\"\",\"\",CASL!AL267)","v":""},{"$f":"IF(CASL!AN267=\"\",\"\",CASL!AN267)","v":""},{"$f":"IF(CASL!AP267=\"\",\"\",CASL!AP267)","v":""},{"$f":"IF(CASL!AR267=\"\",\"\",CASL!AR267)","v":""},{"$f":"IF(CASL!AT267=\"\",\"\",CASL!AT267)","v":""},{"$f":"IF(CASL!AV267=\"\",\"\",CASL!AV267)","v":""},{"$f":"IF(CASL!AX267=\"\",\"\",CASL!AX267)","v":""},{"$f":"IF(CASL!AZ267=\"\",\"\",CASL!AZ267)","v":""},{"$f":"IF(CASL!BB267=\"\",\"\",CASL!BB267)","v":""},{"$f":"IF(CASL!BD267=\"\",\"\",CASL!BD267)","v":""},{"$f":"IF(CASL!BF267=\"\",\"\",CASL!BF267)","v":""},{"$f":"IF(CASL!BH267=\"\",\"\",CASL!BH267)","v":""},{"$f":"IF(CASL!BJ267=\"\",\"\",CASL!BJ267)","v":""},{"$f":"IF(CASL!BL267=\"\",\"\",CASL!BL267)","v":""},{"$f":"IF(CASL!BN267=\"\",\"\",CASL!BN267)","v":""},{"$f":"IF(CASL!BP267=\"\",\"\",CASL!BP267)","v":""},{"$f":"IF(CASL!BR267=\"\",\"\",CASL!BR267)","v":""},{"$f":"IF(CASL!BT267=\"\",\"\",CASL!BT267)","v":""},{"$f":"IF(CASL!BV267=\"\",\"\",CASL!BV267)","v":""},{"$f":"IF(CASL!BX267=\"\",\"\",CASL!BX267)","v":""},{"$f":"IF(CASL!BZ267=\"\",\"\",CASL!BZ267)","v":""},{"$f":"IF(CASL!CB267=\"\",\"\",CASL!CB267)","v":""},{"$f":"IF(CASL!CD267=\"\",\"\",CASL!CD267)","v":""},{"$f":"IF(CASL!CF267=\"\",\"\",CASL!CF267)","v":""},{"$f":"IF(CASL!CH267=\"\",\"\",CASL!CH267)","v":""},{"$f":"IF(CASL!CJ267=\"\",\"\",CASL!CJ267)","v":""},{"$f":"IF(CASL!CL267=\"\",\"\",CASL!CL267)","v":""},{"$f":"IF(CASL!CN267=\"\",\"\",CASL!CN267)","v":""},{"$f":"IF(CASL!CP267=\"\",\"\",CASL!CP267)","v":""},{"$f":"IF(CASL!CR267=\"\",\"\",CASL!CR267)","v":""},{"$f":"IF(CASL!CT267=\"\",\"\",CASL!CT267)","v":""}]
[null,{"$f":"IF(CASL!$AE$268=\"\",\"\",CASL!$AE$268)","v":""},{"$f":"IF(CASL!$AF$268=\"\",\"\",CASL!$AF$268)","v":"Salary increments & bonuses"},null,null,null,null,null,{"$f":"IF(CASL!AJ268=\"\",\"\",CASL!AJ268)","v":""},{"$f":"IF(CASL!AL268=\"\",\"\",CASL!AL268)","v":""},{"$f":"IF(CASL!AN268=\"\",\"\",CASL!AN268)","v":0},{"$f":"IF(CASL!AP268=\"\",\"\",CASL!AP268)","v":""},{"$f":"IF(CASL!AR268=\"\",\"\",CASL!AR268)","v":0.1},{"$f":"IF(CASL!AT268=\"\",\"\",CASL!AT268)","v":0.1},{"$f":"IF(CASL!AV268=\"\",\"\",CASL!AV268)","v":0.2},{"$f":"IF(CASL!AX268=\"\",\"\",CASL!AX268)","v":0.2},{"$f":"IF(CASL!AZ268=\"\",\"\",CASL!AZ268)","v":0.25},{"$f":"IF(CASL!BB268=\"\",\"\",CASL!BB268)","v":0.25},{"$f":"IF(CASL!BD268=\"\",\"\",CASL!BD268)","v":0.3},{"$f":"IF(CASL!BF268=\"\",\"\",CASL!BF268)","v":0.3},{"$f":"IF(CASL!BH268=\"\",\"\",CASL!BH268)","v":0.3},{"$f":"IF(CASL!BJ268=\"\",\"\",CASL!BJ268)","v":0.3},{"$f":"IF(CASL!BL268=\"\",\"\",CASL!BL268)","v":0.3},{"$f":"IF(CASL!BN268=\"\",\"\",CASL!BN268)","v":0.3},{"$f":"IF(CASL!BP268=\"\",\"\",CASL!BP268)","v":0.3},{"$f":"IF(CASL!BR268=\"\",\"\",CASL!BR268)","v":0.3},{"$f":"IF(CASL!BT268=\"\",\"\",CASL!BT268)","v":0.3},{"$f":"IF(CASL!BV268=\"\",\"\",CASL!BV268)","v":0.3},{"$f":"IF(CASL!BX268=\"\",\"\",CASL!BX268)","v":0.3},{"$f":"IF(CASL!BZ268=\"\",\"\",CASL!BZ268)","v":0.3},{"$f":"IF(CASL!CB268=\"\",\"\",CASL!CB268)","v":0.3},{"$f":"IF(CASL!CD268=\"\",\"\",CASL!CD268)","v":0.3},{"$f":"IF(CASL!CF268=\"\",\"\",CASL!CF268)","v":0.3},{"$f":"IF(CASL!CH268=\"\",\"\",CASL!CH268)","v":0.3},{"$f":"IF(CASL!CJ268=\"\",\"\",CASL!CJ268)","v":0.3},{"$f":"IF(CASL!CL268=\"\",\"\",CASL!CL268)","v":0.3},{"$f":"IF(CASL!CN268=\"\",\"\",CASL!CN268)","v":0.3},{"$f":"IF(CASL!CP268=\"\",\"\",CASL!CP268)","v":0.3},{"$f":"IF(CASL!CR268=\"\",\"\",CASL!CR268)","v":0.3},{"$f":"IF(CASL!CT268=\"\",\"\",CASL!CT268)","v":0.3}]
[null,{"$f":"IF(CASL!$AE$269=\"\",\"\",CASL!$AE$269)","v":""},{"$f":"IF(CASL!$AF$269=\"\",\"\",CASL!$AF$269)","v":""},null,null,null,null,null,{"$f":"IF(CASL!AJ269=\"\",\"\",CASL!AJ269)","v":""},{"$f":"IF(CASL!AL269=\"\",\"\",CASL!AL269)","v":""},{"$f":"IF(CASL!AN269=\"\",\"\",CASL!AN269)","v":""},{"$f":"IF(CASL!AP269=\"\",\"\",CASL!AP269)","v":""},{"$f":"IF(CASL!AR269=\"\",\"\",CASL!AR269)","v":""},{"$f":"IF(CASL!AT269=\"\",\"\",CASL!AT269)","v":""},{"$f":"IF(CASL!AV269=\"\",\"\",CASL!AV269)","v":""},{"$f":"IF(CASL!AX269=\"\",\"\",CASL!AX269)","v":""},{"$f":"IF(CASL!AZ269=\"\",\"\",CASL!AZ269)","v":""},{"$f":"IF(CASL!BB269=\"\",\"\",CASL!BB269)","v":""},{"$f":"IF(CASL!BD269=\"\",\"\",CASL!BD269)","v":""},{"$f":"IF(CASL!BF269=\"\",\"\",CASL!BF269)","v":""},{"$f":"IF(CASL!BH269=\"\",\"\",CASL!BH269)","v":""},{"$f":"IF(CASL!BJ269=\"\",\"\",CASL!BJ269)","v":""},{"$f":"IF(CASL!BL269=\"\",\"\",CASL!BL269)","v":""},{"$f":"IF(CASL!BN269=\"\",\"\",CASL!BN269)","v":""},{"$f":"IF(CASL!BP269=\"\",\"\",CASL!BP269)","v":""},{"$f":"IF(CASL!BR269=\"\",\"\",CASL!BR269)","v":""},{"$f":"IF(CASL!BT269=\"\",\"\",CASL!BT269)","v":""},{"$f":"IF(CASL!BV269=\"\",\"\",CASL!BV269)","v":""},{"$f":"IF(CASL!BX269=\"\",\"\",CASL!BX269)","v":""},{"$f":"IF(CASL!BZ269=\"\",\"\",CASL!BZ269)","v":""},{"$f":"IF(CASL!CB269=\"\",\"\",CASL!CB269)","v":""},{"$f":"IF(CASL!CD269=\"\",\"\",CASL!CD269)","v":""},{"$f":"IF(CASL!CF269=\"\",\"\",CASL!CF269)","v":""},{"$f":"IF(CASL!CH269=\"\",\"\",CASL!CH269)","v":""},{"$f":"IF(CASL!CJ269=\"\",\"\",CASL!CJ269)","v":""},{"$f":"IF(CASL!CL269=\"\",\"\",CASL!CL269)","v":""},{"$f":"IF(CASL!CN269=\"\",\"\",CASL!CN269)","v":""},{"$f":"IF(CASL!CP269=\"\",\"\",CASL!CP269)","v":""},{"$f":"IF(CASL!CR269=\"\",\"\",CASL!CR269)","v":""},{"$f":"IF(CASL!CT269=\"\",\"\",CASL!CT269)","v":""}]
[null,{"$f":"IF(CASL!$AE$270=\"\",\"\",CASL!$AE$270)","v":"MANAGEMENT"},null,null,null,null,null,null,{"$f":"IF(CASL!AJ270=\"\",\"\",CASL!AJ270)","v":""},{"$f":"IF(CASL!AL270=\"\",\"\",CASL!AL270)","v":""},{"$f":"IF(CASL!AN270=\"\",\"\",CASL!AN270)","v":""},{"$f":"IF(CASL!AP270=\"\",\"\",CASL!AP270)","v":""},{"$f":"IF(CASL!AR270=\"\",\"\",CASL!AR270)","v":""},{"$f":"IF(CASL!AT270=\"\",\"\",CASL!AT270)","v":""},{"$f":"IF(CASL!AV270=\"\",\"\",CASL!AV270)","v":""},{"$f":"IF(CASL!AX270=\"\",\"\",CASL!AX270)","v":""},{"$f":"IF(CASL!AZ270=\"\",\"\",CASL!AZ270)","v":""},{"$f":"IF(CASL!BB270=\"\",\"\",CASL!BB270)","v":""},{"$f":"IF(CASL!BD270=\"\",\"\",CASL!BD270)","v":""},{"$f":"IF(CASL!BF270=\"\",\"\",CASL!BF270)","v":""},{"$f":"IF(CASL!BH270=\"\",\"\",CASL!BH270)","v":""},{"$f":"IF(CASL!BJ270=\"\",\"\",CASL!BJ270)","v":""},{"$f":"IF(CASL!BL270=\"\",\"\",CASL!BL270)","v":""},{"$f":"IF(CASL!BN270=\"\",\"\",CASL!BN270)","v":""},{"$f":"IF(CASL!BP270=\"\",\"\",CASL!BP270)","v":""},{"$f":"IF(CASL!BR270=\"\",\"\",CASL!BR270)","v":""},{"$f":"IF(CASL!BT270=\"\",\"\",CASL!BT270)","v":""},{"$f":"IF(CASL!BV270=\"\",\"\",CASL!BV270)","v":""},{"$f":"IF(CASL!BX270=\"\",\"\",CASL!BX270)","v":""},{"$f":"IF(CASL!BZ270=\"\",\"\",CASL!BZ270)","v":""},{"$f":"IF(CASL!CB270=\"\",\"\",CASL!CB270)","v":""},{"$f":"IF(CASL!CD270=\"\",\"\",CASL!CD270)","v":""},{"$f":"IF(CASL!CF270=\"\",\"\",CASL!CF270)","v":""},{"$f":"IF(CASL!CH270=\"\",\"\",CASL!CH270)","v":""},{"$f":"IF(CASL!CJ270=\"\",\"\",CASL!CJ270)","v":""},{"$f":"IF(CASL!CL270=\"\",\"\",CASL!CL270)","v":""},{"$f":"IF(CASL!CN270=\"\",\"\",CASL!CN270)","v":""},{"$f":"IF(CASL!CP270=\"\",\"\",CASL!CP270)","v":""},{"$f":"IF(CASL!CR270=\"\",\"\",CASL!CR270)","v":""},{"$f":"IF(CASL!CT270=\"\",\"\",CASL!CT270)","v":""}]
[null,{"$f":"IF(CASL!$AE$271=\"\",\"\",CASL!$AE$271)","v":""},{"$f":"IF(CASL!$AF$271=\"\",\"\",CASL!$AF$271)","v":"General Manager"},null,{"$f":"VLOOKUP(C515,Inputs!$B$139:$J$326,9,FALSE)","v":"EUR"},{"$f":"SUM(G515:CM515)","v":4988902.8445629803},{"$f":"+(G1120*E1120)-48000*G1120","v":441586.74448172667},{"$f":"+($E1120*H1120/periods_per_year)-48000/periods_per_year","v":88317.348896345342},{"$f":"IF(CASL!AJ271=\"\",\"\",CASL!AJ271)","v":112317.34889634534},{"$f":"IF(CASL!AL271=\"\",\"\",CASL!AL271)","v":112317.34889634534},{"$f":"IF(CASL!AN271=\"\",\"\",CASL!AN271)","v":112317.34889634534},{"$f":"IF(CASL!AP271=\"\",\"\",CASL!AP271)","v":112317.34889634534},{"$f":"IF(CASL!AR271=\"\",\"\",CASL!AR271)","v":123549.08378597989},{"$f":"IF(CASL!AT271=\"\",\"\",CASL!AT271)","v":123549.08378597989},{"$f":"IF(CASL!AV271=\"\",\"\",CASL!AV271)","v":134780.8186756144},{"$f":"IF(CASL!AX271=\"\",\"\",CASL!AX271)","v":134780.8186756144},{"$f":"IF(CASL!AZ271=\"\",\"\",CASL!AZ271)","v":140396.68612043167},{"$f":"IF(CASL!BB271=\"\",\"\",CASL!BB271)","v":140396.68612043167},{"$f":"IF(CASL!BD271=\"\",\"\",CASL!BD271)","v":146012.55356524896},{"$f":"IF(CASL!BF271=\"\",\"\",CASL!BF271)","v":146012.55356524896},{"$f":"IF(CASL!BH271=\"\",\"\",CASL!BH271)","v":146012.55356524896},{"$f":"IF(CASL!BJ271=\"\",\"\",CASL!BJ271)","v":146012.55356524896},{"$f":"IF(CASL!BL271=\"\",\"\",CASL!BL271)","v":146012.55356524896},{"$f":"IF(CASL!BN271=\"\",\"\",CASL!BN271)","v":146012.55356524896},{"$f":"IF(CASL!BP271=\"\",\"\",CASL!BP271)","v":146012.55356524896},{"$f":"IF(CASL!BR271=\"\",\"\",CASL!BR271)","v":146012.55356524896},{"$f":"IF(CASL!BT271=\"\",\"\",CASL!BT271)","v":146012.55356524896},{"$f":"IF(CASL!BV271=\"\",\"\",CASL!BV271)","v":146012.55356524896},{"$f":"IF(CASL!BX271=\"\",\"\",CASL!BX271)","v":146012.55356524896},{"$f":"IF(CASL!BZ271=\"\",\"\",CASL!BZ271)","v":146012.55356524896},{"$f":"IF(CASL!CB271=\"\",\"\",CASL!CB271)","v":146012.55356524896},{"$f":"IF(CASL!CD271=\"\",\"\",CASL!CD271)","v":146012.55356524896},{"$f":"IF(CASL!CF271=\"\",\"\",CASL!CF271)","v":146012.55356524896},{"$f":"IF(CASL!CH271=\"\",\"\",CASL!CH271)","v":146012.55356524896},{"$f":"IF(CASL!CJ271=\"\",\"\",CASL!CJ271)","v":146012.55356524896},{"$f":"IF(CASL!CL271=\"\",\"\",CASL!CL271)","v":146012.55356524896},{"$f":"IF(CASL!CN271=\"\",\"\",CASL!CN271)","v":146012.55356524896},{"$f":"IF(CASL!CP271=\"\",\"\",CASL!CP271)","v":146012.55356524896},{"$f":"IF(CASL!CR271=\"\",\"\",CASL!CR271)","v":146012.55356524896},{"$f":"IF(CASL!CT271=\"\",\"\",CASL!CT271)","v":146012.55356524896}]
[null,{"$f":"IF(CASL!$AE$272=\"\",\"\",CASL!$AE$272)","v":""},{"$f":"IF(CASL!$AF$272=\"\",\"\",CASL!$AF$272)","v":"Public affair Director"},null,{"$f":"VLOOKUP(C516,Inputs!$B$139:$J$326,9,FALSE)","v":"FCFA"},1428022.7210015298,null,null,{"$f":"IF(CASL!AJ272=\"\",\"\",CASL!AJ272)","v":35970.345617166982},{"$f":"IF(CASL!AL272=\"\",\"\",CASL!AL272)","v":35970.345617166982},{"$f":"IF(CASL!AN272=\"\",\"\",CASL!AN272)","v":35970.345617166982},{"$f":"IF(CASL!AP272=\"\",\"\",CASL!AP272)","v":35970.345617166982},{"$f":"IF(CASL!AR272=\"\",\"\",CASL!AR272)","v":39567.380178883686},{"$f":"IF(CASL!AT272=\"\",\"\",CASL!AT272)","v":39567.380178883686},{"$f":"IF(CASL!AV272=\"\",\"\",CASL!AV272)","v":43164.414740600376},{"$f":"IF(CASL!AX272=\"\",\"\",CASL!AX272)","v":43164.414740600376},{"$f":"IF(CASL!AZ272=\"\",\"\",CASL!AZ272)","v":44962.932021458728},{"$f":"IF(CASL!BB272=\"\",\"\",CASL!BB272)","v":44962.932021458728},{"$f":"IF(CASL!BD272=\"\",\"\",CASL!BD272)","v":46761.44930231708},{"$f":"IF(CASL!BF272=\"\",\"\",CASL!BF272)","v":46761.44930231708},{"$f":"IF(CASL!BH272=\"\",\"\",CASL!BH272)","v":46761.44930231708},{"$f":"IF(CASL!BJ272=\"\",\"\",CASL!BJ272)","v":46761.44930231708},{"$f":"IF(CASL!BL272=\"\",\"\",CASL!BL272)","v":46761.44930231708},{"$f":"IF(CASL!BN272=\"\",\"\",CASL!BN272)","v":46761.44930231708},{"$f":"IF(CASL!BP272=\"\",\"\",CASL!BP272)","v":46761.44930231708},{"$f":"IF(CASL!BR272=\"\",\"\",CASL!BR272)","v":46761.44930231708},{"$f":"IF(CASL!BT272=\"\",\"\",CASL!BT272)","v":46761.44930231708},{"$f":"IF(CASL!BV272=\"\",\"\",CASL!BV272)","v":46761.44930231708},{"$f":"IF(CASL!BX272=\"\",\"\",CASL!BX272)","v":46761.44930231708},{"$f":"IF(CASL!BZ272=\"\",\"\",CASL!BZ272)","v":46761.44930231708},{"$f":"IF(CASL!CB272=\"\",\"\",CASL!CB272)","v":46761.44930231708},{"$f":"IF(CASL!CD272=\"\",\"\",CASL!CD272)","v":46761.44930231708},{"$f":"IF(CASL!CF272=\"\",\"\",CASL!CF272)","v":46761.44930231708},{"$f":"IF(CASL!CH272=\"\",\"\",CASL!CH272)","v":46761.44930231708},{"$f":"IF(CASL!CJ272=\"\",\"\",CASL!CJ272)","v":46761.44930231708},{"$f":"IF(CASL!CL272=\"\",\"\",CASL!CL272)","v":46761.44930231708},{"$f":"IF(CASL!CN272=\"\",\"\",CASL!CN272)","v":46761.44930231708},{"$f":"IF(CASL!CP272=\"\",\"\",CASL!CP272)","v":46761.44930231708},{"$f":"IF(CASL!CR272=\"\",\"\",CASL!CR272)","v":46761.44930231708},{"$f":"IF(CASL!CT272=\"\",\"\",CASL!CT272)","v":46761.44930231708}]
[null,{"$f":"IF(CASL!$AE$273=\"\",\"\",CASL!$AE$273)","v":""},{"$f":"IF(CASL!$AF$273=\"\",\"\",CASL!$AF$273)","v":"Finance Director - Dakar"},null,{"$f":"VLOOKUP(C517,Inputs!$B$139:$J$326,9,FALSE)","v":"FCFA"},952015.14733435202,null,null,{"$f":"IF(CASL!AJ273=\"\",\"\",CASL!AJ273)","v":23980.230411444652},{"$f":"IF(CASL!AL273=\"\",\"\",CASL!AL273)","v":23980.230411444652},{"$f":"IF(CASL!AN273=\"\",\"\",CASL!AN273)","v":23980.230411444652},{"$f":"IF(CASL!AP273=\"\",\"\",CASL!AP273)","v":23980.230411444652},{"$f":"IF(CASL!AR273=\"\",\"\",CASL!AR273)","v":26378.253452589121},{"$f":"IF(CASL!AT273=\"\",\"\",CASL!AT273)","v":26378.253452589121},{"$f":"IF(CASL!AV273=\"\",\"\",CASL!AV273)","v":28776.276493733581},{"$f":"IF(CASL!AX273=\"\",\"\",CASL!AX273)","v":28776.276493733581},{"$f":"IF(CASL!AZ273=\"\",\"\",CASL!AZ273)","v":29975.288014305814},{"$f":"IF(CASL!BB273=\"\",\"\",CASL!BB273)","v":29975.288014305814},{"$f":"IF(CASL!BD273=\"\",\"\",CASL!BD273)","v":31174.29953487805},{"$f":"IF(CASL!BF273=\"\",\"\",CASL!BF273)","v":31174.29953487805},{"$f":"IF(CASL!BH273=\"\",\"\",CASL!BH273)","v":31174.29953487805},{"$f":"IF(CASL!BJ273=\"\",\"\",CASL!BJ273)","v":31174.29953487805},{"$f":"IF(CASL!BL273=\"\",\"\",CASL!BL273)","v":31174.29953487805},{"$f":"IF(CASL!BN273=\"\",\"\",CASL!BN273)","v":31174.29953487805},{"$f":"IF(CASL!BP273=\"\",\"\",CASL!BP273)","v":31174.29953487805},{"$f":"IF(CASL!BR273=\"\",\"\",CASL!BR273)","v":31174.29953487805},{"$f":"IF(CASL!BT273=\"\",\"\",CASL!BT273)","v":31174.29953487805},{"$f":"IF(CASL!BV273=\"\",\"\",CASL!BV273)","v":31174.29953487805},{"$f":"IF(CASL!BX273=\"\",\"\",CASL!BX273)","v":31174.29953487805},{"$f":"IF(CASL!BZ273=\"\",\"\",CASL!BZ273)","v":31174.29953487805},{"$f":"IF(CASL!CB273=\"\",\"\",CASL!CB273)","v":31174.29953487805},{"$f":"IF(CASL!CD273=\"\",\"\",CASL!CD273)","v":31174.29953487805},{"$f":"IF(CASL!CF273=\"\",\"\",CASL!CF273)","v":31174.29953487805},{"$f":"IF(CASL!CH273=\"\",\"\",CASL!CH273)","v":31174.29953487805},{"$f":"IF(CASL!CJ273=\"\",\"\",CASL!CJ273)","v":31174.29953487805},{"$f":"IF(CASL!CL273=\"\",\"\",CASL!CL273)","v":31174.29953487805},{"$f":"IF(CASL!CN273=\"\",\"\",CASL!CN273)","v":31174.29953487805},{"$f":"IF(CASL!CP273=\"\",\"\",CASL!CP273)","v":31174.29953487805},{"$f":"IF(CASL!CR273=\"\",\"\",CASL!CR273)","v":31174.29953487805},{"$f":"IF(CASL!CT273=\"\",\"\",CASL!CT273)","v":31174.29953487805}]
[null,{"$f":"IF(CASL!$AE$274=\"\",\"\",CASL!$AE$274)","v":""},{"$f":"IF(CASL!$AF$274=\"\",\"\",CASL!$AF$274)","v":"Junior Agronomist"},null,{"$f":"VLOOKUP(C518,Inputs!$B$139:$J$326,9,FALSE)","v":"FCFA"},1240409.5129147179,null,null,{"$f":"IF(CASL!AJ274=\"\",\"\",CASL!AJ274)","v":31244.572113720867},{"$f":"IF(CASL!AL274=\"\",\"\",CASL!AL274)","v":31244.572113720867},{"$f":"IF(CASL!AN274=\"\",\"\",CASL!AN274)","v":31244.572113720867},{"$f":"IF(CASL!AP274=\"\",\"\",CASL!AP274)","v":31244.572113720867},{"$f":"IF(CASL!AR274=\"\",\"\",CASL!AR274)","v":34369.029325092954},{"$f":"IF(CASL!AT274=\"\",\"\",CASL!AT274)","v":34369.029325092954},{"$f":"IF(CASL!AV274=\"\",\"\",CASL!AV274)","v":37493.48653646504},{"$f":"IF(CASL!AX274=\"\",\"\",CASL!AX274)","v":37493.48653646504},{"$f":"IF(CASL!AZ274=\"\",\"\",CASL!AZ274)","v":39055.715142151086},{"$f":"IF(CASL!BB274=\"\",\"\",CASL!BB274)","v":39055.715142151086},{"$f":"IF(CASL!BD274=\"\",\"\",CASL!BD274)","v":40617.943747837126},{"$f":"IF(CASL!BF274=\"\",\"\",CASL!BF274)","v":40617.943747837126},{"$f":"IF(CASL!BH274=\"\",\"\",CASL!BH274)","v":40617.943747837126},{"$f":"IF(CASL!BJ274=\"\",\"\",CASL!BJ274)","v":40617.943747837126},{"$f":"IF(CASL!BL274=\"\",\"\",CASL!BL274)","v":40617.943747837126},{"$f":"IF(CASL!BN274=\"\",\"\",CASL!BN274)","v":40617.943747837126},{"$f":"IF(CASL!BP274=\"\",\"\",CASL!BP274)","v":40617.943747837126},{"$f":"IF(CASL!BR274=\"\",\"\",CASL!BR274)","v":40617.943747837126},{"$f":"IF(CASL!BT274=\"\",\"\",CASL!BT274)","v":40617.943747837126},{"$f":"IF(CASL!BV274=\"\",\"\",CASL!BV274)","v":40617.943747837126},{"$f":"IF(CASL!BX274=\"\",\"\",CASL!BX274)","v":40617.943747837126},{"$f":"IF(CASL!BZ274=\"\",\"\",CASL!BZ274)","v":40617.943747837126},{"$f":"IF(CASL!CB274=\"\",\"\",CASL!CB274)","v":40617.943747837126},{"$f":"IF(CASL!CD274=\"\",\"\",CASL!CD274)","v":40617.943747837126},{"$f":"IF(CASL!CF274=\"\",\"\",CASL!CF274)","v":40617.943747837126},{"$f":"IF(CASL!CH274=\"\",\"\",CASL!CH274)","v":40617.943747837126},{"$f":"IF(CASL!CJ274=\"\",\"\",CASL!CJ274)","v":40617.943747837126},{"$f":"IF(CASL!CL274=\"\",\"\",CASL!CL274)","v":40617.943747837126},{"$f":"IF(CASL!CN274=\"\",\"\",CASL!CN274)","v":40617.943747837126},{"$f":"IF(CASL!CP274=\"\",\"\",CASL!CP274)","v":40617.943747837126},{"$f":"IF(CASL!CR274=\"\",\"\",CASL!CR274)","v":40617.943747837126},{"$f":"IF(CASL!CT274=\"\",\"\",CASL!CT274)","v":40617.943747837126}]
[null,{"$f":"IF(CASL!$AE$275=\"\",\"\",CASL!$AE$275)","v":""},{"$f":"IF(CASL!$AF$275=\"\",\"\",CASL!$AF$275)","v":"Technical Director"},null,{"$f":"VLOOKUP(C519,Inputs!$B$139:$J$326,9,FALSE)","v":"EUR"},1115431.2244598344,null,null,{"$f":"IF(CASL!AJ275=\"\",\"\",CASL!AJ275)","v":0},{"$f":"IF(CASL!AL275=\"\",\"\",CASL!AL275)","v":0},{"$f":"IF(CASL!AN275=\"\",\"\",CASL!AN275)","v":0},{"$f":"IF(CASL!AP275=\"\",\"\",CASL!AP275)","v":0},{"$f":"IF(CASL!AR275=\"\",\"\",CASL!AR275)","v":34369.029325092954},{"$f":"IF(CASL!AT275=\"\",\"\",CASL!AT275)","v":34369.029325092954},{"$f":"IF(CASL!AV275=\"\",\"\",CASL!AV275)","v":37493.48653646504},{"$f":"IF(CASL!AX275=\"\",\"\",CASL!AX275)","v":37493.48653646504},{"$f":"IF(CASL!AZ275=\"\",\"\",CASL!AZ275)","v":39055.715142151086},{"$f":"IF(CASL!BB275=\"\",\"\",CASL!BB275)","v":39055.715142151086},{"$f":"IF(CASL!BD275=\"\",\"\",CASL!BD275)","v":40617.943747837126},{"$f":"IF(CASL!BF275=\"\",\"\",CASL!BF275)","v":40617.943747837126},{"$f":"IF(CASL!BH275=\"\",\"\",CASL!BH275)","v":40617.943747837126},{"$f":"IF(CASL!BJ275=\"\",\"\",CASL!BJ275)","v":40617.943747837126},{"$f":"IF(CASL!BL275=\"\",\"\",CASL!BL275)","v":40617.943747837126},{"$f":"IF(CASL!BN275=\"\",\"\",CASL!BN275)","v":40617.943747837126},{"$f":"IF(CASL!BP275=\"\",\"\",CASL!BP275)","v":40617.943747837126},{"$f":"IF(CASL!BR275=\"\",\"\",CASL!BR275)","v":40617.943747837126},{"$f":"IF(CASL!BT275=\"\",\"\",CASL!BT275)","v":40617.943747837126},{"$f":"IF(CASL!BV275=\"\",\"\",CASL!BV275)","v":40617.943747837126},{"$f":"IF(CASL!BX275=\"\",\"\",CASL!BX275)","v":40617.943747837126},{"$f":"IF(CASL!BZ275=\"\",\"\",CASL!BZ275)","v":40617.943747837126},{"$f":"IF(CASL!CB275=\"\",\"\",CASL!CB275)","v":40617.943747837126},{"$f":"IF(CASL!CD275=\"\",\"\",CASL!CD275)","v":40617.943747837126},{"$f":"IF(CASL!CF275=\"\",\"\",CASL!CF275)","v":40617.943747837126},{"$f":"IF(CASL!CH275=\"\",\"\",CASL!CH275)","v":40617.943747837126},{"$f":"IF(CASL!CJ275=\"\",\"\",CASL!CJ275)","v":40617.943747837126},{"$f":"IF(CASL!CL275=\"\",\"\",CASL!CL275)","v":40617.943747837126},{"$f":"IF(CASL!CN275=\"\",\"\",CASL!CN275)","v":40617.943747837126},{"$f":"IF(CASL!CP275=\"\",\"\",CASL!CP275)","v":40617.943747837126},{"$f":"IF(CASL!CR275=\"\",\"\",CASL!CR275)","v":40617.943747837126},{"$f":"IF(CASL!CT275=\"\",\"\",CASL!CT275)","v":40617.943747837126}]
[null,{"$f":"IF(CASL!$AE$276=\"\",\"\",CASL!$AE$276)","v":""},{"$f":"IF(CASL!$AF$276=\"\",\"\",CASL!$AF$276)","v":"Sales Manager"},null,{"$f":"VLOOKUP(C520,Inputs!$B$139:$J$326,9,FALSE)","v":"FCFA"},1115431.2244598344,null,null,{"$f":"IF(CASL!AJ276=\"\",\"\",CASL!AJ276)","v":0},{"$f":"IF(CASL!AL276=\"\",\"\",CASL!AL276)","v":0},{"$f":"IF(CASL!AN276=\"\",\"\",CASL!AN276)","v":0},{"$f":"IF(CASL!AP276=\"\",\"\",CASL!AP276)","v":0},{"$f":"IF(CASL!AR276=\"\",\"\",CASL!AR276)","v":34369.029325092954},{"$f":"IF(CASL!AT276=\"\",\"\",CASL!AT276)","v":34369.029325092954},{"$f":"IF(CASL!AV276=\"\",\"\",CASL!AV276)","v":37493.48653646504},{"$f":"IF(CASL!AX276=\"\",\"\",CASL!AX276)","v":37493.48653646504},{"$f":"IF(CASL!AZ276=\"\",\"\",CASL!AZ276)","v":39055.715142151086},{"$f":"IF(CASL!BB276=\"\",\"\",CASL!BB276)","v":39055.715142151086},{"$f":"IF(CASL!BD276=\"\",\"\",CASL!BD276)","v":40617.943747837126},{"$f":"IF(CASL!BF276=\"\",\"\",CASL!BF276)","v":40617.943747837126},{"$f":"IF(CASL!BH276=\"\",\"\",CASL!BH276)","v":40617.943747837126},{"$f":"IF(CASL!BJ276=\"\",\"\",CASL!BJ276)","v":40617.943747837126},{"$f":"IF(CASL!BL276=\"\",\"\",CASL!BL276)","v":40617.943747837126},{"$f":"IF(CASL!BN276=\"\",\"\",CASL!BN276)","v":40617.943747837126},{"$f":"IF(CASL!BP276=\"\",\"\",CASL!BP276)","v":40617.943747837126},{"$f":"IF(CASL!BR276=\"\",\"\",CASL!BR276)","v":40617.943747837126},{"$f":"IF(CASL!BT276=\"\",\"\",CASL!BT276)","v":40617.943747837126},{"$f":"IF(CASL!BV276=\"\",\"\",CASL!BV276)","v":40617.943747837126},{"$f":"IF(CASL!BX276=\"\",\"\",CASL!BX276)","v":40617.943747837126},{"$f":"IF(CASL!BZ276=\"\",\"\",CASL!BZ276)","v":40617.943747837126},{"$f":"IF(CASL!CB276=\"\",\"\",CASL!CB276)","v":40617.943747837126},{"$f":"IF(CASL!CD276=\"\",\"\",CASL!CD276)","v":40617.943747837126},{"$f":"IF(CASL!CF276=\"\",\"\",CASL!CF276)","v":40617.943747837126},{"$f":"IF(CASL!CH276=\"\",\"\",CASL!CH276)","v":40617.943747837126},{"$f":"IF(CASL!CJ276=\"\",\"\",CASL!CJ276)","v":40617.943747837126},{"$f":"IF(CASL!CL276=\"\",\"\",CASL!CL276)","v":40617.943747837126},{"$f":"IF(CASL!CN276=\"\",\"\",CASL!CN276)","v":40617.943747837126},{"$f":"IF(CASL!CP276=\"\",\"\",CASL!CP276)","v":40617.943747837126},{"$f":"IF(CASL!CR276=\"\",\"\",CASL!CR276)","v":40617.943747837126},{"$f":"IF(CASL!CT276=\"\",\"\",CASL!CT276)","v":40617.943747837126}]
[null,{"$f":"IF(CASL!$AE$277=\"\",\"\",CASL!$AE$277)","v":""},{"$f":"IF(CASL!$AF$277=\"\",\"\",CASL!$AF$277)","v":""}]
[null,{"$f":"IF(CASL!$AE$278=\"\",\"\",CASL!$AE$278)","v":"OPERATIONAL STAFF"}]
[null,{"$f":"IF(CASL!$AE$279=\"\",\"\",CASL!$AE$279)","v":""},{"$f":"IF(CASL!$AF$279=\"\",\"\",CASL!$AF$279)","v":"Executives' PA"},null,{"$f":"VLOOKUP(C523,Inputs!$B$139:$J$326,9,FALSE)","v":"EUR"},{"$f":"SUM(G523:CM523)","v":103131.76016110831},null,null,{"$f":"IF(CASL!AJ279=\"\",\"\",CASL!AJ279)","v":1760.7861490920918},{"$f":"IF(CASL!AL279=\"\",\"\",CASL!AL279)","v":3270.0314197424564},{"$f":"IF(CASL!AN279=\"\",\"\",CASL!AN279)","v":3270.0314197424564},{"$f":"IF(CASL!AP279=\"\",\"\",CASL!AP279)","v":3270.0314197424564},{"$f":"IF(CASL!AR279=\"\",\"\",CASL!AR279)","v":3270.0314197424564},{"$f":"IF(CASL!AT279=\"\",\"\",CASL!AT279)","v":3270.0314197424564},{"$f":"IF(CASL!AV279=\"\",\"\",CASL!AV279)","v":3270.0314197424564},{"$f":"IF(CASL!AX279=\"\",\"\",CASL!AX279)","v":3270.0314197424564},{"$f":"IF(CASL!AZ279=\"\",\"\",CASL!AZ279)","v":3270.0314197424564},{"$f":"IF(CASL!BB279=\"\",\"\",CASL!BB279)","v":3270.0314197424564},{"$f":"IF(CASL!BD279=\"\",\"\",CASL!BD279)","v":3270.0314197424564},{"$f":"IF(CASL!BF279=\"\",\"\",CASL!BF279)","v":3270.0314197424564},{"$f":"IF(CASL!BH279=\"\",\"\",CASL!BH279)","v":3270.0314197424564},{"$f":"IF(CASL!BJ279=\"\",\"\",CASL!BJ279)","v":3270.0314197424564},{"$f":"IF(CASL!BL279=\"\",\"\",CASL!BL279)","v":3270.0314197424564},{"$f":"IF(CASL!BN279=\"\",\"\",CASL!BN279)","v":3270.0314197424564},{"$f":"IF(CASL!BP279=\"\",\"\",CASL!BP279)","v":3270.0314197424564},{"$f":"IF(CASL!BR279=\"\",\"\",CASL!BR279)","v":3270.0314197424564},{"$f":"IF(CASL!BT279=\"\",\"\",CASL!BT279)","v":3270.0314197424564},{"$f":"IF(CASL!BV279=\"\",\"\",CASL!BV279)","v":3270.0314197424564},{"$f":"IF(CASL!BX279=\"\",\"\",CASL!BX279)","v":3270.0314197424564},{"$f":"IF(CASL!BZ279=\"\",\"\",CASL!BZ279)","v":3270.0314197424564},{"$f":"IF(CASL!CB279=\"\",\"\",CASL!CB279)","v":3270.0314197424564},{"$f":"IF(CASL!CD279=\"\",\"\",CASL!CD279)","v":3270.0314197424564},{"$f":"IF(CASL!CF279=\"\",\"\",CASL!CF279)","v":3270.0314197424564},{"$f":"IF(CASL!CH279=\"\",\"\",CASL!CH279)","v":3270.0314197424564},{"$f":"IF(CASL!CJ279=\"\",\"\",CASL!CJ279)","v":3270.0314197424564},{"$f":"IF(CASL!CL279=\"\",\"\",CASL!CL279)","v":3270.0314197424564},{"$f":"IF(CASL!CN279=\"\",\"\",CASL!CN279)","v":3270.0314197424564},{"$f":"IF(CASL!CP279=\"\",\"\",CASL!CP279)","v":3270.0314197424564},{"$f":"IF(CASL!CR279=\"\",\"\",CASL!CR279)","v":3270.0314197424564},{"$f":"IF(CASL!CT279=\"\",\"\",CASL!CT279)","v":3270.0314197424564}]
[null,{"$f":"IF(CASL!$AE$280=\"\",\"\",CASL!$AE$280)","v":""},{"$f":"IF(CASL!$AF$280=\"\",\"\",CASL!$AF$280)","v":"Procurement Officer"},null,"FCFA",125008.19413467641,null,null,{"$f":"IF(CASL!AJ280=\"\",\"\",CASL!AJ280)","v":2134.286241323744},{"$f":"IF(CASL!AL280=\"\",\"\",CASL!AL280)","v":3963.6744481726678},{"$f":"IF(CASL!AN280=\"\",\"\",CASL!AN280)","v":3963.6744481726678},{"$f":"IF(CASL!AP280=\"\",\"\",CASL!AP280)","v":3963.6744481726678},{"$f":"IF(CASL!AR280=\"\",\"\",CASL!AR280)","v":3963.6744481726678},{"$f":"IF(CASL!AT280=\"\",\"\",CASL!AT280)","v":3963.6744481726678},{"$f":"IF(CASL!AV280=\"\",\"\",CASL!AV280)","v":3963.6744481726678},{"$f":"IF(CASL!AX280=\"\",\"\",CASL!AX280)","v":3963.6744481726678},{"$f":"IF(CASL!AZ280=\"\",\"\",CASL!AZ280)","v":3963.6744481726678},{"$f":"IF(CASL!BB280=\"\",\"\",CASL!BB280)","v":3963.6744481726678},{"$f":"IF(CASL!BD280=\"\",\"\",CASL!BD280)","v":3963.6744481726678},{"$f":"IF(CASL!BF280=\"\",\"\",CASL!BF280)","v":3963.6744481726678},{"$f":"IF(CASL!BH280=\"\",\"\",CASL!BH280)","v":3963.6744481726678},{"$f":"IF(CASL!BJ280=\"\",\"\",CASL!BJ280)","v":3963.6744481726678},{"$f":"IF(CASL!BL280=\"\",\"\",CASL!BL280)","v":3963.6744481726678},{"$f":"IF(CASL!BN280=\"\",\"\",CASL!BN280)","v":3963.6744481726678},{"$f":"IF(CASL!BP280=\"\",\"\",CASL!BP280)","v":3963.6744481726678},{"$f":"IF(CASL!BR280=\"\",\"\",CASL!BR280)","v":3963.6744481726678},{"$f":"IF(CASL!BT280=\"\",\"\",CASL!BT280)","v":3963.6744481726678},{"$f":"IF(CASL!BV280=\"\",\"\",CASL!BV280)","v":3963.6744481726678},{"$f":"IF(CASL!BX280=\"\",\"\",CASL!BX280)","v":3963.6744481726678},{"$f":"IF(CASL!BZ280=\"\",\"\",CASL!BZ280)","v":3963.6744481726678},{"$f":"IF(CASL!CB280=\"\",\"\",CASL!CB280)","v":3963.6744481726678},{"$f":"IF(CASL!CD280=\"\",\"\",CASL!CD280)","v":3963.6744481726678},{"$f":"IF(CASL!CF280=\"\",\"\",CASL!CF280)","v":3963.6744481726678},{"$f":"IF(CASL!CH280=\"\",\"\",CASL!CH280)","v":3963.6744481726678},{"$f":"IF(CASL!CJ280=\"\",\"\",CASL!CJ280)","v":3963.6744481726678},{"$f":"IF(CASL!CL280=\"\",\"\",CASL!CL280)","v":3963.6744481726678},{"$f":"IF(CASL!CN280=\"\",\"\",CASL!CN280)","v":3963.6744481726678},{"$f":"IF(CASL!CP280=\"\",\"\",CASL!CP280)","v":3963.6744481726678},{"$f":"IF(CASL!CR280=\"\",\"\",CASL!CR280)","v":3963.6744481726678},{"$f":"IF(CASL!CT280=\"\",\"\",CASL!CT280)","v":3963.6744481726678}]
[null,{"$f":"IF(CASL!$AE$281=\"\",\"\",CASL!$AE$281)","v":""},{"$f":"IF(CASL!$AF$281=\"\",\"\",CASL!$AF$281)","v":"Sales Officer"},null,"FCFA",118910.23344518,null,null,{"$f":"IF(CASL!AJ281=\"\",\"\",CASL!AJ281)","v":0},{"$f":"IF(CASL!AL281=\"\",\"\",CASL!AL281)","v":0},{"$f":"IF(CASL!AN281=\"\",\"\",CASL!AN281)","v":3963.6744481726678},{"$f":"IF(CASL!AP281=\"\",\"\",CASL!AP281)","v":3963.6744481726678},{"$f":"IF(CASL!AR281=\"\",\"\",CASL!AR281)","v":3963.6744481726678},{"$f":"IF(CASL!AT281=\"\",\"\",CASL!AT281)","v":3963.6744481726678},{"$f":"IF(CASL!AV281=\"\",\"\",CASL!AV281)","v":3963.6744481726678},{"$f":"IF(CASL!AX281=\"\",\"\",CASL!AX281)","v":3963.6744481726678},{"$f":"IF(CASL!AZ281=\"\",\"\",CASL!AZ281)","v":3963.6744481726678},{"$f":"IF(CASL!BB281=\"\",\"\",CASL!BB281)","v":3963.6744481726678},{"$f":"IF(CASL!BD281=\"\",\"\",CASL!BD281)","v":3963.6744481726678},{"$f":"IF(CASL!BF281=\"\",\"\",CASL!BF281)","v":3963.6744481726678},{"$f":"IF(CASL!BH281=\"\",\"\",CASL!BH281)","v":3963.6744481726678},{"$f":"IF(CASL!BJ281=\"\",\"\",CASL!BJ281)","v":3963.6744481726678},{"$f":"IF(CASL!BL281=\"\",\"\",CASL!BL281)","v":3963.6744481726678},{"$f":"IF(CASL!BN281=\"\",\"\",CASL!BN281)","v":3963.6744481726678},{"$f":"IF(CASL!BP281=\"\",\"\",CASL!BP281)","v":3963.6744481726678},{"$f":"IF(CASL!BR281=\"\",\"\",CASL!BR281)","v":3963.6744481726678},{"$f":"IF(CASL!BT281=\"\",\"\",CASL!BT281)","v":3963.6744481726678},{"$f":"IF(CASL!BV281=\"\",\"\",CASL!BV281)","v":3963.6744481726678},{"$f":"IF(CASL!BX281=\"\",\"\",CASL!BX281)","v":3963.6744481726678},{"$f":"IF(CASL!BZ281=\"\",\"\",CASL!BZ281)","v":3963.6744481726678},{"$f":"IF(CASL!CB281=\"\",\"\",CASL!CB281)","v":3963.6744481726678},{"$f":"IF(CASL!CD281=\"\",\"\",CASL!CD281)","v":3963.6744481726678},{"$f":"IF(CASL!CF281=\"\",\"\",CASL!CF281)","v":3963.6744481726678},{"$f":"IF(CASL!CH281=\"\",\"\",CASL!CH281)","v":3963.6744481726678},{"$f":"IF(CASL!CJ281=\"\",\"\",CASL!CJ281)","v":3963.6744481726678},{"$f":"IF(CASL!CL281=\"\",\"\",CASL!CL281)","v":3963.6744481726678},{"$f":"IF(CASL!CN281=\"\",\"\",CASL!CN281)","v":3963.6744481726678},{"$f":"IF(CASL!CP281=\"\",\"\",CASL!CP281)","v":3963.6744481726678},{"$f":"IF(CASL!CR281=\"\",\"\",CASL!CR281)","v":3963.6744481726678},{"$f":"IF(CASL!CT281=\"\",\"\",CASL!CT281)","v":3963.6744481726678}]
[null,{"$f":"IF(CASL!$AE$282=\"\",\"\",CASL!$AE$282)","v":""},{"$f":"IF(CASL!$AF$282=\"\",\"\",CASL!$AF$282)","v":"Accountant"},null,"FCFA",103131.76016110831,null,null,{"$f":"IF(CASL!AJ282=\"\",\"\",CASL!AJ282)","v":1760.7861490920918},{"$f":"IF(CASL!AL282=\"\",\"\",CASL!AL282)","v":3270.0314197424564},{"$f":"IF(CASL!AN282=\"\",\"\",CASL!AN282)","v":3270.0314197424564},{"$f":"IF(CASL!AP282=\"\",\"\",CASL!AP282)","v":3270.0314197424564},{"$f":"IF(CASL!AR282=\"\",\"\",CASL!AR282)","v":3270.0314197424564},{"$f":"IF(CASL!AT282=\"\",\"\",CASL!AT282)","v":3270.0314197424564},{"$f":"IF(CASL!AV282=\"\",\"\",CASL!AV282)","v":3270.0314197424564},{"$f":"IF(CASL!AX282=\"\",\"\",CASL!AX282)","v":3270.0314197424564},{"$f":"IF(CASL!AZ282=\"\",\"\",CASL!AZ282)","v":3270.0314197424564},{"$f":"IF(CASL!BB282=\"\",\"\",CASL!BB282)","v":3270.0314197424564},{"$f":"IF(CASL!BD282=\"\",\"\",CASL!BD282)","v":3270.0314197424564},{"$f":"IF(CASL!BF282=\"\",\"\",CASL!BF282)","v":3270.0314197424564},{"$f":"IF(CASL!BH282=\"\",\"\",CASL!BH282)","v":3270.0314197424564},{"$f":"IF(CASL!BJ282=\"\",\"\",CASL!BJ282)","v":3270.0314197424564},{"$f":"IF(CASL!BL282=\"\",\"\",CASL!BL282)","v":3270.0314197424564},{"$f":"IF(CASL!BN282=\"\",\"\",CASL!BN282)","v":3270.0314197424564},{"$f":"IF(CASL!BP282=\"\",\"\",CASL!BP282)","v":3270.0314197424564},{"$f":"IF(CASL!BR282=\"\",\"\",CASL!BR282)","v":3270.0314197424564},{"$f":"IF(CASL!BT282=\"\",\"\",CASL!BT282)","v":3270.0314197424564},{"$f":"IF(CASL!BV282=\"\",\"\",CASL!BV282)","v":3270.0314197424564},{"$f":"IF(CASL!BX282=\"\",\"\",CASL!BX282)","v":3270.0314197424564},{"$f":"IF(CASL!BZ282=\"\",\"\",CASL!BZ282)","v":3270.0314197424564},{"$f":"IF(CASL!CB282=\"\",\"\",CASL!CB282)","v":3270.0314197424564},{"$f":"IF(CASL!CD282=\"\",\"\",CASL!CD282)","v":3270.0314197424564},{"$f":"IF(CASL!CF282=\"\",\"\",CASL!CF282)","v":3270.0314197424564},{"$f":"IF(CASL!CH282=\"\",\"\",CASL!CH282)","v":3270.0314197424564},{"$f":"IF(CASL!CJ282=\"\",\"\",CASL!CJ282)","v":3270.0314197424564},{"$f":"IF(CASL!CL282=\"\",\"\",CASL!CL282)","v":3270.0314197424564},{"$f":"IF(CASL!CN282=\"\",\"\",CASL!CN282)","v":3270.0314197424564},{"$f":"IF(CASL!CP282=\"\",\"\",CASL!CP282)","v":3270.0314197424564},{"$f":"IF(CASL!CR282=\"\",\"\",CASL!CR282)","v":3270.0314197424564},{"$f":"IF(CASL!CT282=\"\",\"\",CASL!CT282)","v":3270.0314197424564}]
[null,{"$f":"IF(CASL!$AE$283=\"\",\"\",CASL!$AE$283)","v":""},{"$f":"IF(CASL!$AF$283=\"\",\"\",CASL!$AF$283)","v":"Messengers, Warehousemen"},null,"FCFA",133087.99204825901,null,null,{"$f":"IF(CASL!AJ283=\"\",\"\",CASL!AJ283)","v":800.35734049640223},{"$f":"IF(CASL!AL283=\"\",\"\",CASL!AL283)","v":1486.3779180647471},{"$f":"IF(CASL!AN283=\"\",\"\",CASL!AN283)","v":2972.7558361294941},{"$f":"IF(CASL!AP283=\"\",\"\",CASL!AP283)","v":2972.7558361294941},{"$f":"IF(CASL!AR283=\"\",\"\",CASL!AR283)","v":4459.1337541942412},{"$f":"IF(CASL!AT283=\"\",\"\",CASL!AT283)","v":4459.1337541942412},{"$f":"IF(CASL!AV283=\"\",\"\",CASL!AV283)","v":4459.1337541942412},{"$f":"IF(CASL!AX283=\"\",\"\",CASL!AX283)","v":4459.1337541942412},{"$f":"IF(CASL!AZ283=\"\",\"\",CASL!AZ283)","v":4459.1337541942412},{"$f":"IF(CASL!BB283=\"\",\"\",CASL!BB283)","v":4459.1337541942412},{"$f":"IF(CASL!BD283=\"\",\"\",CASL!BD283)","v":4459.1337541942412},{"$f":"IF(CASL!BF283=\"\",\"\",CASL!BF283)","v":4459.1337541942412},{"$f":"IF(CASL!BH283=\"\",\"\",CASL!BH283)","v":4459.1337541942412},{"$f":"IF(CASL!BJ283=\"\",\"\",CASL!BJ283)","v":4459.1337541942412},{"$f":"IF(CASL!BL283=\"\",\"\",CASL!BL283)","v":4459.1337541942412},{"$f":"IF(CASL!BN283=\"\",\"\",CASL!BN283)","v":4459.1337541942412},{"$f":"IF(CASL!BP283=\"\",\"\",CASL!BP283)","v":4459.1337541942412},{"$f":"IF(CASL!BR283=\"\",\"\",CASL!BR283)","v":4459.1337541942412},{"$f":"IF(CASL!BT283=\"\",\"\",CASL!BT283)","v":4459.1337541942412},{"$f":"IF(CASL!BV283=\"\",\"\",CASL!BV283)","v":4459.1337541942412},{"$f":"IF(CASL!BX283=\"\",\"\",CASL!BX283)","v":4459.1337541942412},{"$f":"IF(CASL!BZ283=\"\",\"\",CASL!BZ283)","v":4459.1337541942412},{"$f":"IF(CASL!CB283=\"\",\"\",CASL!CB283)","v":4459.1337541942412},{"$f":"IF(CASL!CD283=\"\",\"\",CASL!CD283)","v":4459.1337541942412},{"$f":"IF(CASL!CF283=\"\",\"\",CASL!CF283)","v":4459.1337541942412},{"$f":"IF(CASL!CH283=\"\",\"\",CASL!CH283)","v":4459.1337541942412},{"$f":"IF(CASL!CJ283=\"\",\"\",CASL!CJ283)","v":4459.1337541942412},{"$f":"IF(CASL!CL283=\"\",\"\",CASL!CL283)","v":4459.1337541942412},{"$f":"IF(CASL!CN283=\"\",\"\",CASL!CN283)","v":4459.1337541942412},{"$f":"IF(CASL!CP283=\"\",\"\",CASL!CP283)","v":4459.1337541942412},{"$f":"IF(CASL!CR283=\"\",\"\",CASL!CR283)","v":4459.1337541942412},{"$f":"IF(CASL!CT283=\"\",\"\",CASL!CT283)","v":4459.1337541942412}]
[null,{"$f":"IF(CASL!$AE$284=\"\",\"\",CASL!$AE$284)","v":""},{"$f":"IF(CASL!$AF$284=\"\",\"\",CASL!$AF$284)","v":"Driver"},null,"FCFA",40627.663093769974,null,null,{"$f":"IF(CASL!AJ284=\"\",\"\",CASL!AJ284)","v":693.6430284302196},{"$f":"IF(CASL!AL284=\"\",\"\",CASL!AL284)","v":1288.1941956561222},{"$f":"IF(CASL!AN284=\"\",\"\",CASL!AN284)","v":1288.1941956561222},{"$f":"IF(CASL!AP284=\"\",\"\",CASL!AP284)","v":1288.1941956561222},{"$f":"IF(CASL!AR284=\"\",\"\",CASL!AR284)","v":1288.1941956561222},{"$f":"IF(CASL!AT284=\"\",\"\",CASL!AT284)","v":1288.1941956561222},{"$f":"IF(CASL!AV284=\"\",\"\",CASL!AV284)","v":1288.1941956561222},{"$f":"IF(CASL!AX284=\"\",\"\",CASL!AX284)","v":1288.1941956561222},{"$f":"IF(CASL!AZ284=\"\",\"\",CASL!AZ284)","v":1288.1941956561222},{"$f":"IF(CASL!BB284=\"\",\"\",CASL!BB284)","v":1288.1941956561222},{"$f":"IF(CASL!BD284=\"\",\"\",CASL!BD284)","v":1288.1941956561222},{"$f":"IF(CASL!BF284=\"\",\"\",CASL!BF284)","v":1288.1941956561222},{"$f":"IF(CASL!BH284=\"\",\"\",CASL!BH284)","v":1288.1941956561222},{"$f":"IF(CASL!BJ284=\"\",\"\",CASL!BJ284)","v":1288.1941956561222},{"$f":"IF(CASL!BL284=\"\",\"\",CASL!BL284)","v":1288.1941956561222},{"$f":"IF(CASL!BN284=\"\",\"\",CASL!BN284)","v":1288.1941956561222},{"$f":"IF(CASL!BP284=\"\",\"\",CASL!BP284)","v":1288.1941956561222},{"$f":"IF(CASL!BR284=\"\",\"\",CASL!BR284)","v":1288.1941956561222},{"$f":"IF(CASL!BT284=\"\",\"\",CASL!BT284)","v":1288.1941956561222},{"$f":"IF(CASL!BV284=\"\",\"\",CASL!BV284)","v":1288.1941956561222},{"$f":"IF(CASL!BX284=\"\",\"\",CASL!BX284)","v":1288.1941956561222},{"$f":"IF(CASL!BZ284=\"\",\"\",CASL!BZ284)","v":1288.1941956561222},{"$f":"IF(CASL!CB284=\"\",\"\",CASL!CB284)","v":1288.1941956561222},{"$f":"IF(CASL!CD284=\"\",\"\",CASL!CD284)","v":1288.1941956561222},{"$f":"IF(CASL!CF284=\"\",\"\",CASL!CF284)","v":1288.1941956561222},{"$f":"IF(CASL!CH284=\"\",\"\",CASL!CH284)","v":1288.1941956561222},{"$f":"IF(CASL!CJ284=\"\",\"\",CASL!CJ284)","v":1288.1941956561222},{"$f":"IF(CASL!CL284=\"\",\"\",CASL!CL284)","v":1288.1941956561222},{"$f":"IF(CASL!CN284=\"\",\"\",CASL!CN284)","v":1288.1941956561222},{"$f":"IF(CASL!CP284=\"\",\"\",CASL!CP284)","v":1288.1941956561222},{"$f":"IF(CASL!CR284=\"\",\"\",CASL!CR284)","v":1288.1941956561222},{"$f":"IF(CASL!CT284=\"\",\"\",CASL!CT284)","v":1288.1941956561222}]
[null,{"$f":"IF(CASL!$AE$285=\"\",\"\",CASL!$AE$285)","v":""},null,null,null,null,null,null,{"$f":"IF(CASL!AJ285=\"\",\"\",CASL!AJ285)","v":""},{"$f":"IF(CASL!AL285=\"\",\"\",CASL!AL285)","v":""},{"$f":"IF(CASL!AN285=\"\",\"\",CASL!AN285)","v":""},{"$f":"IF(CASL!AP285=\"\",\"\",CASL!AP285)","v":""},{"$f":"IF(CASL!AR285=\"\",\"\",CASL!AR285)","v":""},{"$f":"IF(CASL!AT285=\"\",\"\",CASL!AT285)","v":""},{"$f":"IF(CASL!AV285=\"\",\"\",CASL!AV285)","v":""},{"$f":"IF(CASL!AX285=\"\",\"\",CASL!AX285)","v":""},{"$f":"IF(CASL!AZ285=\"\",\"\",CASL!AZ285)","v":""},{"$f":"IF(CASL!BB285=\"\",\"\",CASL!BB285)","v":""},{"$f":"IF(CASL!BD285=\"\",\"\",CASL!BD285)","v":""},{"$f":"IF(CASL!BF285=\"\",\"\",CASL!BF285)","v":""},{"$f":"IF(CASL!BH285=\"\",\"\",CASL!BH285)","v":""},{"$f":"IF(CASL!BJ285=\"\",\"\",CASL!BJ285)","v":""},{"$f":"IF(CASL!BL285=\"\",\"\",CASL!BL285)","v":""},{"$f":"IF(CASL!BN285=\"\",\"\",CASL!BN285)","v":""},{"$f":"IF(CASL!BP285=\"\",\"\",CASL!BP285)","v":""},{"$f":"IF(CASL!BR285=\"\",\"\",CASL!BR285)","v":""},{"$f":"IF(CASL!BT285=\"\",\"\",CASL!BT285)","v":""},{"$f":"IF(CASL!BV285=\"\",\"\",CASL!BV285)","v":""},{"$f":"IF(CASL!BX285=\"\",\"\",CASL!BX285)","v":""},{"$f":"IF(CASL!BZ285=\"\",\"\",CASL!BZ285)","v":""},{"$f":"IF(CASL!CB285=\"\",\"\",CASL!CB285)","v":""},{"$f":"IF(CASL!CD285=\"\",\"\",CASL!CD285)","v":""},{"$f":"IF(CASL!CF285=\"\",\"\",CASL!CF285)","v":""},{"$f":"IF(CASL!CH285=\"\",\"\",CASL!CH285)","v":""},{"$f":"IF(CASL!CJ285=\"\",\"\",CASL!CJ285)","v":""},{"$f":"IF(CASL!CL285=\"\",\"\",CASL!CL285)","v":""},{"$f":"IF(CASL!CN285=\"\",\"\",CASL!CN285)","v":""},{"$f":"IF(CASL!CP285=\"\",\"\",CASL!CP285)","v":""},{"$f":"IF(CASL!CR285=\"\",\"\",CASL!CR285)","v":""},{"$f":"IF(CASL!CT285=\"\",\"\",CASL!CT285)","v":""}]
[null,{"$f":"IF(CASL!$AE$286=\"\",\"\",CASL!$AE$286)","v":"Total"},null,null,null,{"$f":"SUM(G530:CM530)","v":11464110.277777357},{"$f":"SUM(G515:G528)","v":441586.74448172667},{"$f":"SUM(H515:H528)","v":88317.348896345342},{"$f":"SUM(I515:I528)","v":210662.35594711243},{"$f":"IF(CASL!AL286=\"\",\"\",CASL!AL286)","v":216790.80644005627},{"$f":"IF(CASL!AN286=\"\",\"\",CASL!AN286)","v":222240.85880629372},{"$f":"IF(CASL!AP286=\"\",\"\",CASL!AP286)","v":222240.85880629372},{"$f":"IF(CASL!AR286=\"\",\"\",CASL!AR286)","v":312816.54507841216},{"$f":"IF(CASL!AT286=\"\",\"\",CASL!AT286)","v":312816.54507841216},{"$f":"IF(CASL!AV286=\"\",\"\",CASL!AV286)","v":339416.70920502406},{"$f":"IF(CASL!AX286=\"\",\"\",CASL!AX286)","v":339416.70920502406},{"$f":"IF(CASL!AZ286=\"\",\"\",CASL!AZ286)","v":352716.79126833007},{"$f":"IF(CASL!BB286=\"\",\"\",CASL!BB286)","v":352716.79126833007},{"$f":"IF(CASL!BD286=\"\",\"\",CASL!BD286)","v":366016.87333163607},{"$f":"IF(CASL!BF286=\"\",\"\",CASL!BF286)","v":366016.87333163607},{"$f":"IF(CASL!BH286=\"\",\"\",CASL!BH286)","v":366016.87333163607},{"$f":"IF(CASL!BJ286=\"\",\"\",CASL!BJ286)","v":366016.87333163607},{"$f":"IF(CASL!BL286=\"\",\"\",CASL!BL286)","v":366016.87333163607},{"$f":"IF(CASL!BN286=\"\",\"\",CASL!BN286)","v":366016.87333163607},{"$f":"IF(CASL!BP286=\"\",\"\",CASL!BP286)","v":366016.87333163607},{"$f":"IF(CASL!BR286=\"\",\"\",CASL!BR286)","v":366016.87333163607},{"$f":"IF(CASL!BT286=\"\",\"\",CASL!BT286)","v":366016.87333163607},{"$f":"IF(CASL!BV286=\"\",\"\",CASL!BV286)","v":366016.87333163607},{"$f":"IF(CASL!BX286=\"\",\"\",CASL!BX286)","v":366016.87333163607},{"$f":"IF(CASL!BZ286=\"\",\"\",CASL!BZ286)","v":366016.87333163607},{"$f":"IF(CASL!CB286=\"\",\"\",CASL!CB286)","v":366016.87333163607},{"$f":"IF(CASL!CD286=\"\",\"\",CASL!CD286)","v":366016.87333163607},{"$f":"IF(CASL!CF286=\"\",\"\",CASL!CF286)","v":366016.87333163607},{"$f":"IF(CASL!CH286=\"\",\"\",CASL!CH286)","v":366016.87333163607},{"$f":"IF(CASL!CJ286=\"\",\"\",CASL!CJ286)","v":366016.87333163607},{"$f":"IF(CASL!CL286=\"\",\"\",CASL!CL286)","v":366016.87333163607},{"$f":"IF(CASL!CN286=\"\",\"\",CASL!CN286)","v":366016.87333163607},{"$f":"IF(CASL!CP286=\"\",\"\",CASL!CP286)","v":366016.87333163607},{"$f":"IF(CASL!CR286=\"\",\"\",CASL!CR286)","v":366016.87333163607},{"$f":"IF(CASL!CT286=\"\",\"\",CASL!CT286)","v":366016.87333163607}]
[]
[null,"TOTAL LABOR COSTS",null,null,null,{"$f":"SUM(G532:CM532)","v":41812260.093382426},{"$f":"+G530+G506+G482+G453+G436","v":1493395.07781506},415722.34889634536,832463.89173375687,912710.76767227112,1149273.4737414191,1149273.4737414191,1378596.9411935541,1378596.9411935541,1191198.7199648758,1191198.7199648758,1227321.5300983908,1227321.5300983908,1284781.2126031127,1284781.2126031127,1284781.2126031127,1284781.2126031127,1284781.2126031127,1284781.2126031127,1284781.2126031127,1284781.2126031127,1284781.2126031127,1284781.2126031127,1284781.2126031127,1284781.2126031127,1284781.2126031127,1284781.2126031127,1284781.2126031127,1284781.2126031127,1284781.2126031127,1284781.2126031127,1284781.2126031127,1284781.2126031127,1284781.2126031127,1284781.2126031127]
[null,null,null,null,null,null,null,null,{"$f":"IF(Holding!AJ242=\"\",\"\",Holding!AJ242)","v":""}]
[]
[null,"VARIABLE COSTS"]
[]
[null,"Farm 1",null,null,{"$f":"E313","v":"Original currency"}]
[]
[null,{"$f":"+IF('Farm 1'!$AE$273=\"\",\"\",'Farm 1'!$AE$273)","v":""},{"$f":"+IF('Farm 1'!$AF$273=\"\",\"\",'Farm 1'!$AF$273)","v":""},{"$f":"+IF('Farm 1'!$AG$273=\"\",\"\",'Farm 1'!$AG$273)","v":""},null,null,null,null,{"$f":"+IF('Farm 1'!AP273=\"\",\"\",'Farm 1'!AP273)","v":""},{"$f":"+IF('Farm 1'!AQ273=\"\",\"\",'Farm 1'!AQ273)","v":""},{"$f":"+IF('Farm 1'!AR273=\"\",\"\",'Farm 1'!AR273)","v":""},{"$f":"+IF('Farm 1'!AS273=\"\",\"\",'Farm 1'!AS273)","v":""},{"$f":"+IF('Farm 1'!AT273=\"\",\"\",'Farm 1'!AT273)","v":""},{"$f":"+IF('Farm 1'!AU273=\"\",\"\",'Farm 1'!AU273)","v":""},{"$f":"+IF('Farm 1'!AV273=\"\",\"\",'Farm 1'!AV273)","v":""},{"$f":"+IF('Farm 1'!AW273=\"\",\"\",'Farm 1'!AW273)","v":""},{"$f":"+IF('Farm 1'!AX273=\"\",\"\",'Farm 1'!AX273)","v":""},{"$f":"+IF('Farm 1'!AY273=\"\",\"\",'Farm 1'!AY273)","v":""},{"$f":"+IF('Farm 1'!AZ273=\"\",\"\",'Farm 1'!AZ273)","v":""},{"$f":"+IF('Farm 1'!BA273=\"\",\"\",'Farm 1'!BA273)","v":""},{"$f":"+IF('Farm 1'!BB273=\"\",\"\",'Farm 1'!BB273)","v":""},{"$f":"+IF('Farm 1'!BC273=\"\",\"\",'Farm 1'!BC273)","v":""},{"$f":"+IF('Farm 1'!BD273=\"\",\"\",'Farm 1'!BD273)","v":""},{"$f":"+IF('Farm 1'!BE273=\"\",\"\",'Farm 1'!BE273)","v":""},{"$f":"+IF('Farm 1'!BF273=\"\",\"\",'Farm 1'!BF273)","v":""},{"$f":"+IF('Farm 1'!BG273=\"\",\"\",'Farm 1'!BG273)","v":""},{"$f":"+IF('Farm 1'!BH273=\"\",\"\",'Farm 1'!BH273)","v":""},{"$f":"+IF('Farm 1'!BI273=\"\",\"\",'Farm 1'!BI273)","v":""},{"$f":"+IF('Farm 1'!BJ273=\"\",\"\",'Farm 1'!BJ273)","v":""},{"$f":"+IF('Farm 1'!BK273=\"\",\"\",'Farm 1'!BK273)","v":""},{"$f":"+IF('Farm 1'!BN273=\"\",\"\",'Farm 1'!BN273)","v":""},{"$f":"+IF('Farm 1'!BO273=\"\",\"\",'Farm 1'!BO273)","v":""},{"$f":"+IF('Farm 1'!BP273=\"\",\"\",'Farm 1'!BP273)","v":""},{"$f":"+IF('Farm 1'!BQ273=\"\",\"\",'Farm 1'!BQ273)","v":""},{"$f":"+IF('Farm 1'!BR273=\"\",\"\",'Farm 1'!BR273)","v":""},{"$f":"+IF('Farm 1'!BS273=\"\",\"\",'Farm 1'!BS273)","v":""},{"$f":"+IF('Farm 1'!BT273=\"\",\"\",'Farm 1'!BT273)","v":""},{"$f":"+IF('Farm 1'!BU273=\"\",\"\",'Farm 1'!BU273)","v":""},{"$f":"+IF('Farm 1'!CD273=\"\",\"\",'Farm 1'!CD273)","v":""},{"$f":"+IF('Farm 1'!CE273=\"\",\"\",'Farm 1'!CE273)","v":""}]
[null,{"$f":"+IF('Farm 1'!$AE$274=\"\",\"\",'Farm 1'!$AE$274)","v":""},{"$f":"+IF('Farm 1'!$AF$274=\"\",\"\",'Farm 1'!$AF$274)","v":""},{"$f":"+IF('Farm 1'!$AG$274=\"\",\"\",'Farm 1'!$AG$274)","v":""},null,null,null,null,{"$f":"+IF('Farm 1'!AP274=\"\",\"\",'Farm 1'!AP274)","v":0},{"$f":"+IF('Farm 1'!AQ274=\"\",\"\",'Farm 1'!AQ274)","v":0},{"$f":"+IF('Farm 1'!AR274=\"\",\"\",'Farm 1'!AR274)","v":1000},{"$f":"+IF('Farm 1'!AS274=\"\",\"\",'Farm 1'!AS274)","v":1750},{"$f":"+IF('Farm 1'!AT274=\"\",\"\",'Farm 1'!AT274)","v":2500},{"$f":"+IF('Farm 1'!AU274=\"\",\"\",'Farm 1'!AU274)","v":3250},{"$f":"+IF('Farm 1'!AV274=\"\",\"\",'Farm 1'!AV274)","v":4000},{"$f":"+IF('Farm 1'!AW274=\"\",\"\",'Farm 1'!AW274)","v":4000},{"$f":"+IF('Farm 1'!AX274=\"\",\"\",'Farm 1'!AX274)","v":4000},{"$f":"+IF('Farm 1'!AY274=\"\",\"\",'Farm 1'!AY274)","v":4000},{"$f":"+IF('Farm 1'!AZ274=\"\",\"\",'Farm 1'!AZ274)","v":4000},{"$f":"+IF('Farm 1'!BA274=\"\",\"\",'Farm 1'!BA274)","v":4000},{"$f":"+IF('Farm 1'!BB274=\"\",\"\",'Farm 1'!BB274)","v":4000},{"$f":"+IF('Farm 1'!BC274=\"\",\"\",'Farm 1'!BC274)","v":4000},{"$f":"+IF('Farm 1'!BD274=\"\",\"\",'Farm 1'!BD274)","v":4000},{"$f":"+IF('Farm 1'!BE274=\"\",\"\",'Farm 1'!BE274)","v":4000},{"$f":"+IF('Farm 1'!BF274=\"\",\"\",'Farm 1'!BF274)","v":4000},{"$f":"+IF('Farm 1'!BG274=\"\",\"\",'Farm 1'!BG274)","v":4000},{"$f":"+IF('Farm 1'!BH274=\"\",\"\",'Farm 1'!BH274)","v":4000},{"$f":"+IF('Farm 1'!BI274=\"\",\"\",'Farm 1'!BI274)","v":4000},{"$f":"+IF('Farm 1'!BJ274=\"\",\"\",'Farm 1'!BJ274)","v":4000},{"$f":"+IF('Farm 1'!BK274=\"\",\"\",'Farm 1'!BK274)","v":4000},{"$f":"+IF('Farm 1'!BL274=\"\",\"\",'Farm 1'!BL274)","v":4000},{"$f":"+IF('Farm 1'!BM274=\"\",\"\",'Farm 1'!BM274)","v":4000},{"$f":"+IF('Farm 1'!BN274=\"\",\"\",'Farm 1'!BN274)","v":4000},{"$f":"+IF('Farm 1'!BO274=\"\",\"\",'Farm 1'!BO274)","v":4000},{"$f":"+IF('Farm 1'!BP274=\"\",\"\",'Farm 1'!BP274)","v":4000},{"$f":"+IF('Farm 1'!BQ274=\"\",\"\",'Farm 1'!BQ274)","v":4000},{"$f":"+IF('Farm 1'!BR274=\"\",\"\",'Farm 1'!BR274)","v":4000},{"$f":"+IF('Farm 1'!BS274=\"\",\"\",'Farm 1'!BS274)","v":4000},{"$f":"+IF('Farm 1'!BT274=\"\",\"\",'Farm 1'!BT274)","v":4000},{"$f":"+IF('Farm 1'!BU274=\"\",\"\",'Farm 1'!BU274)","v":4000}]
[null,{"$f":"+IF('Farm 1'!$AE$275=\"\",\"\",'Farm 1'!$AE$275)","v":""},{"$f":"+IF('Farm 1'!$AF$275=\"\",\"\",'Farm 1'!$AF$275)","v":""},{"$f":"+IF('Farm 1'!$AG$275=\"\",\"\",'Farm 1'!$AG$275)","v":""},null,null,null,null,{"$f":"+IF('Farm 1'!AP275=\"\",\"\",'Farm 1'!AP275)","v":""},{"$f":"+IF('Farm 1'!AQ275=\"\",\"\",'Farm 1'!AQ275)","v":""},{"$f":"+IF('Farm 1'!AR275=\"\",\"\",'Farm 1'!AR275)","v":""},{"$f":"+IF('Farm 1'!AS275=\"\",\"\",'Farm 1'!AS275)","v":""},{"$f":"+IF('Farm 1'!AT275=\"\",\"\",'Farm 1'!AT275)","v":""},{"$f":"+IF('Farm 1'!AU275=\"\",\"\",'Farm 1'!AU275)","v":""},{"$f":"+IF('Farm 1'!AV275=\"\",\"\",'Farm 1'!AV275)","v":""},{"$f":"+IF('Farm 1'!AW275=\"\",\"\",'Farm 1'!AW275)","v":""},{"$f":"+IF('Farm 1'!AX275=\"\",\"\",'Farm 1'!AX275)","v":""},{"$f":"+IF('Farm 1'!AY275=\"\",\"\",'Farm 1'!AY275)","v":""},{"$f":"+IF('Farm 1'!AZ275=\"\",\"\",'Farm 1'!AZ275)","v":""},{"$f":"+IF('Farm 1'!BA275=\"\",\"\",'Farm 1'!BA275)","v":""},{"$f":"+IF('Farm 1'!BB275=\"\",\"\",'Farm 1'!BB275)","v":""},{"$f":"+IF('Farm 1'!BC275=\"\",\"\",'Farm 1'!BC275)","v":""},{"$f":"+IF('Farm 1'!BD275=\"\",\"\",'Farm 1'!BD275)","v":""},{"$f":"+IF('Farm 1'!BE275=\"\",\"\",'Farm 1'!BE275)","v":""},{"$f":"+IF('Farm 1'!BF275=\"\",\"\",'Farm 1'!BF275)","v":""},{"$f":"+IF('Farm 1'!BG275=\"\",\"\",'Farm 1'!BG275)","v":""},{"$f":"+IF('Farm 1'!BH275=\"\",\"\",'Farm 1'!BH275)","v":""},{"$f":"+IF('Farm 1'!BI275=\"\",\"\",'Farm 1'!BI275)","v":""},{"$f":"+IF('Farm 1'!BJ275=\"\",\"\",'Farm 1'!BJ275)","v":""},{"$f":"+IF('Farm 1'!BK275=\"\",\"\",'Farm 1'!BK275)","v":""},{"$f":"+IF('Farm 1'!BN275=\"\",\"\",'Farm 1'!BN275)","v":""},{"$f":"+IF('Farm 1'!BO275=\"\",\"\",'Farm 1'!BO275)","v":""},{"$f":"+IF('Farm 1'!BP275=\"\",\"\",'Farm 1'!BP275)","v":""},{"$f":"+IF('Farm 1'!BQ275=\"\",\"\",'Farm 1'!BQ275)","v":""},{"$f":"+IF('Farm 1'!BR275=\"\",\"\",'Farm 1'!BR275)","v":""},{"$f":"+IF('Farm 1'!BS275=\"\",\"\",'Farm 1'!BS275)","v":""},{"$f":"+IF('Farm 1'!BT275=\"\",\"\",'Farm 1'!BT275)","v":""},{"$f":"+IF('Farm 1'!BU275=\"\",\"\",'Farm 1'!BU275)","v":""},{"$f":"+IF('Farm 1'!CD275=\"\",\"\",'Farm 1'!CD275)","v":""},{"$f":"+IF('Farm 1'!CE275=\"\",\"\",'Farm 1'!CE275)","v":""}]
[null,{"$f":"+IF('Farm 1'!$AE$276=\"\",\"\",'Farm 1'!$AE$276)","v":"INPUTS"},null,null,null,null,null,null,{"$f":"+IF('Farm 1'!AP276=\"\",\"\",'Farm 1'!AP276)","v":""},{"$f":"+IF('Farm 1'!AQ276=\"\",\"\",'Farm 1'!AQ276)","v":""},{"$f":"+IF('Farm 1'!AR276=\"\",\"\",'Farm 1'!AR276)","v":""},{"$f":"+IF('Farm 1'!AS276=\"\",\"\",'Farm 1'!AS276)","v":""},{"$f":"+IF('Farm 1'!AT276=\"\",\"\",'Farm 1'!AT276)","v":""},{"$f":"+IF('Farm 1'!AU276=\"\",\"\",'Farm 1'!AU276)","v":""},{"$f":"+IF('Farm 1'!AV276=\"\",\"\",'Farm 1'!AV276)","v":""},{"$f":"+IF('Farm 1'!AW276=\"\",\"\",'Farm 1'!AW276)","v":""},{"$f":"+IF('Farm 1'!AX276=\"\",\"\",'Farm 1'!AX276)","v":""},{"$f":"+IF('Farm 1'!AY276=\"\",\"\",'Farm 1'!AY276)","v":""},{"$f":"+IF('Farm 1'!AZ276=\"\",\"\",'Farm 1'!AZ276)","v":""},{"$f":"+IF('Farm 1'!BA276=\"\",\"\",'Farm 1'!BA276)","v":""},{"$f":"+IF('Farm 1'!BB276=\"\",\"\",'Farm 1'!BB276)","v":""},{"$f":"+IF('Farm 1'!BC276=\"\",\"\",'Farm 1'!BC276)","v":""},{"$f":"+IF('Farm 1'!BD276=\"\",\"\",'Farm 1'!BD276)","v":""},{"$f":"+IF('Farm 1'!BE276=\"\",\"\",'Farm 1'!BE276)","v":""},{"$f":"+IF('Farm 1'!BF276=\"\",\"\",'Farm 1'!BF276)","v":""},{"$f":"+IF('Farm 1'!BG276=\"\",\"\",'Farm 1'!BG276)","v":""},{"$f":"+IF('Farm 1'!BH276=\"\",\"\",'Farm 1'!BH276)","v":""},{"$f":"+IF('Farm 1'!BI276=\"\",\"\",'Farm 1'!BI276)","v":""},{"$f":"+IF('Farm 1'!BJ276=\"\",\"\",'Farm 1'!BJ276)","v":""},{"$f":"+IF('Farm 1'!BK276=\"\",\"\",'Farm 1'!BK276)","v":""},{"$f":"+IF('Farm 1'!BN276=\"\",\"\",'Farm 1'!BN276)","v":""},{"$f":"+IF('Farm 1'!BO276=\"\",\"\",'Farm 1'!BO276)","v":""},{"$f":"+IF('Farm 1'!BP276=\"\",\"\",'Farm 1'!BP276)","v":""},{"$f":"+IF('Farm 1'!BQ276=\"\",\"\",'Farm 1'!BQ276)","v":""},{"$f":"+IF('Farm 1'!BR276=\"\",\"\",'Farm 1'!BR276)","v":""},{"$f":"+IF('Farm 1'!BS276=\"\",\"\",'Farm 1'!BS276)","v":""},{"$f":"+IF('Farm 1'!BT276=\"\",\"\",'Farm 1'!BT276)","v":""},{"$f":"+IF('Farm 1'!BU276=\"\",\"\",'Farm 1'!BU276)","v":""},{"$f":"+IF('Farm 1'!CD276=\"\",\"\",'Farm 1'!CD276)","v":""},{"$f":"+IF('Farm 1'!CE276=\"\",\"\",'Farm 1'!CE276)","v":""}]
[null,{"$f":"+IF('Farm 1'!$AE$277=\"\",\"\",'Farm 1'!$AE$277)","v":""},{"$f":"+IF('Farm 1'!$AF$277=\"\",\"\",'Farm 1'!$AF$277)","v":"Seeds"},{"$f":"+IF('Farm 1'!$AG$277=\"\",\"\",'Farm 1'!$AG$277)","v":"Sahel 108"},"FCFA",{"$f":"SUM(G543:CM543)","v":1905460.2664503916},null,null,{"$f":"+IF('Farm 1'!AP277=\"\",\"\",'Farm 1'!AP277)","v":0},{"$f":"+IF('Farm 1'!AQ277=\"\",\"\",'Farm 1'!AQ277)","v":0},{"$f":"+IF('Farm 1'!AR277=\"\",\"\",'Farm 1'!AR277)","v":53052.257998618814},{"$f":"+IF('Farm 1'!AS277=\"\",\"\",'Farm 1'!AS277)","v":77367.876247985769},{"$f":"+IF('Farm 1'!AT277=\"\",\"\",'Farm 1'!AT277)","v":132630.64499654702},{"$f":"+IF('Farm 1'!AU277=\"\",\"\",'Farm 1'!AU277)","v":143683.1987462593},{"$f":"+IF('Farm 1'!AV277=\"\",\"\",'Farm 1'!AV277)","v":212209.03199447526},{"$f":"+IF('Farm 1'!AW277=\"\",\"\",'Farm 1'!AW277)","v":176840.85999539605},{"$f":"+IF('Farm 1'!AX277=\"\",\"\",'Farm 1'!AX277)","v":128209.62349666213},{"$f":"+IF('Farm 1'!AY277=\"\",\"\",'Farm 1'!AY277)","v":106104.51599723763},{"$f":"+IF('Farm 1'!AZ277=\"\",\"\",'Farm 1'!AZ277)","v":44210.214998849013},{"$f":"+IF('Farm 1'!BA277=\"\",\"\",'Farm 1'!BA277)","v":35368.171999079212},{"$f":"+IF('Farm 1'!BB277=\"\",\"\",'Farm 1'!BB277)","v":44210.214998849013},{"$f":"+IF('Farm 1'!BC277=\"\",\"\",'Farm 1'!BC277)","v":35368.171999079212},{"$f":"+IF('Farm 1'!BD277=\"\",\"\",'Farm 1'!BD277)","v":44210.214998849013},{"$f":"+IF('Farm 1'!BE277=\"\",\"\",'Farm 1'!BE277)","v":35368.171999079212},{"$f":"+IF('Farm 1'!BF277=\"\",\"\",'Farm 1'!BF277)","v":44210.214998849013},{"$f":"+IF('Farm 1'!BG277=\"\",\"\",'Farm 1'!BG277)","v":35368.171999079212},{"$f":"+IF('Farm 1'!BH277=\"\",\"\",'Farm 1'!BH277)","v":44210.214998849013},{"$f":"+IF('Farm 1'!BI277=\"\",\"\",'Farm 1'!BI277)","v":35368.171999079212},{"$f":"+IF('Farm 1'!BJ277=\"\",\"\",'Farm 1'!BJ277)","v":44210.214998849013},{"$f":"+IF('Farm 1'!BK277=\"\",\"\",'Farm 1'!BK277)","v":35368.171999079212},{"$f":"+IF('Farm 1'!BL277=\"\",\"\",'Farm 1'!BL277)","v":44210.214998849013},{"$f":"+IF('Farm 1'!BM277=\"\",\"\",'Farm 1'!BM277)","v":35368.171999079212},{"$f":"+IF('Farm 1'!BN277=\"\",\"\",'Farm 1'!BN277)","v":44210.214998849013},{"$f":"+IF('Farm 1'!BO277=\"\",\"\",'Farm 1'!BO277)","v":35368.171999079212},{"$f":"+IF('Farm 1'!BP277=\"\",\"\",'Farm 1'!BP277)","v":44210.214998849013},{"$f":"+IF('Farm 1'!BQ277=\"\",\"\",'Farm 1'!BQ277)","v":35368.171999079212},{"$f":"+IF('Farm 1'!BR277=\"\",\"\",'Farm 1'!BR277)","v":44210.214998849013},{"$f":"+IF('Farm 1'!BS277=\"\",\"\",'Farm 1'!BS277)","v":35368.171999079212},{"$f":"+IF('Farm 1'!BT277=\"\",\"\",'Farm 1'!BT277)","v":44210.214998849013},{"$f":"+IF('Farm 1'!BU277=\"\",\"\",'Farm 1'!BU277)","v":35368.171999079212}]
[null,{"$f":"+IF('Farm 1'!$AE$278=\"\",\"\",'Farm 1'!$AE$278)","v":""},{"$f":"+IF('Farm 1'!$AF$278=\"\",\"\",'Farm 1'!$AF$278)","v":""},{"$f":"+IF('Farm 1'!$AG$278=\"\",\"\",'Farm 1'!$AG$278)","v":""},null,null,null,null,{"$f":"+IF('Farm 1'!AP278=\"\",\"\",'Farm 1'!AP278)","v":""},{"$f":"+IF('Farm 1'!AQ278=\"\",\"\",'Farm 1'!AQ278)","v":""},{"$f":"+IF('Farm 1'!AR278=\"\",\"\",'Farm 1'!AR278)","v":""},{"$f":"+IF('Farm 1'!AS278=\"\",\"\",'Farm 1'!AS278)","v":""},{"$f":"+IF('Farm 1'!AT278=\"\",\"\",'Farm 1'!AT278)","v":""},{"$f":"+IF('Farm 1'!AU278=\"\",\"\",'Farm 1'!AU278)","v":""},{"$f":"+IF('Farm 1'!AV278=\"\",\"\",'Farm 1'!AV278)","v":""},{"$f":"+IF('Farm 1'!AW278=\"\",\"\",'Farm 1'!AW278)","v":""},{"$f":"+IF('Farm 1'!AX278=\"\",\"\",'Farm 1'!AX278)","v":0},{"$f":"+IF('Farm 1'!AY278=\"\",\"\",'Farm 1'!AY278)","v":0},{"$f":"+IF('Farm 1'!AZ278=\"\",\"\",'Farm 1'!AZ278)","v":0},{"$f":"+IF('Farm 1'!BA278=\"\",\"\",'Farm 1'!BA278)","v":0},{"$f":"+IF('Farm 1'!BB278=\"\",\"\",'Farm 1'!BB278)","v":0},{"$f":"+IF('Farm 1'!BC278=\"\",\"\",'Farm 1'!BC278)","v":0},{"$f":"+IF('Farm 1'!BD278=\"\",\"\",'Farm 1'!BD278)","v":0},{"$f":"+IF('Farm 1'!BE278=\"\",\"\",'Farm 1'!BE278)","v":0},{"$f":"+IF('Farm 1'!BF278=\"\",\"\",'Farm 1'!BF278)","v":0},{"$f":"+IF('Farm 1'!BG278=\"\",\"\",'Farm 1'!BG278)","v":0},{"$f":"+IF('Farm 1'!BH278=\"\",\"\",'Farm 1'!BH278)","v":0},{"$f":"+IF('Farm 1'!BI278=\"\",\"\",'Farm 1'!BI278)","v":0},{"$f":"+IF('Farm 1'!BJ278=\"\",\"\",'Farm 1'!BJ278)","v":0},{"$f":"+IF('Farm 1'!BK278=\"\",\"\",'Farm 1'!BK278)","v":0},{"$f":"+IF('Farm 1'!BL278=\"\",\"\",'Farm 1'!BL278)","v":0},{"$f":"+IF('Farm 1'!BM278=\"\",\"\",'Farm 1'!BM278)","v":0},{"$f":"+IF('Farm 1'!BN278=\"\",\"\",'Farm 1'!BN278)","v":0},{"$f":"+IF('Farm 1'!BO278=\"\",\"\",'Farm 1'!BO278)","v":0},{"$f":"+IF('Farm 1'!BP278=\"\",\"\",'Farm 1'!BP278)","v":0},{"$f":"+IF('Farm 1'!BQ278=\"\",\"\",'Farm 1'!BQ278)","v":0},{"$f":"+IF('Farm 1'!BR278=\"\",\"\",'Farm 1'!BR278)","v":0},{"$f":"+IF('Farm 1'!BS278=\"\",\"\",'Farm 1'!BS278)","v":0},{"$f":"+IF('Farm 1'!BT278=\"\",\"\",'Farm 1'!BT278)","v":0},{"$f":"+IF('Farm 1'!BU278=\"\",\"\",'Farm 1'!BU278)","v":0}]
[null,{"$f":"+IF('Farm 1'!$AE$279=\"\",\"\",'Farm 1'!$AE$279)","v":""},{"$f":"+IF('Farm 1'!$AF$279=\"\",\"\",'Farm 1'!$AF$279)","v":"Fertilizer"},{"$f":"+IF('Farm 1'!$AG$279=\"\",\"\",'Farm 1'!$AG$279)","v":"Urée"},"FCFA",{"$f":"SUM(G545:CM545)","v":13420544.33446095},null,null,{"$f":"+IF('Farm 1'!AP279=\"\",\"\",'Farm 1'!AP279)","v":0},{"$f":"+IF('Farm 1'!AQ279=\"\",\"\",'Farm 1'!AQ279)","v":0},{"$f":"+IF('Farm 1'!AR279=\"\",\"\",'Farm 1'!AR279)","v":138118.80961709379},{"$f":"+IF('Farm 1'!AS279=\"\",\"\",'Farm 1'!AS279)","v":241707.91682991415},{"$f":"+IF('Farm 1'!AT279=\"\",\"\",'Farm 1'!AT279)","v":345297.02404273453},{"$f":"+IF('Farm 1'!AU279=\"\",\"\",'Farm 1'!AU279)","v":448886.13125555485},{"$f":"+IF('Farm 1'!AV279=\"\",\"\",'Farm 1'!AV279)","v":552475.23846837517},{"$f":"+IF('Farm 1'!AW279=\"\",\"\",'Farm 1'!AW279)","v":552475.23846837517},{"$f":"+IF('Farm 1'!AX279=\"\",\"\",'Farm 1'!AX279)","v":506435.63526267721},{"$f":"+IF('Farm 1'!AY279=\"\",\"\",'Farm 1'!AY279)","v":506435.63526267721},{"$f":"+IF('Farm 1'!AZ279=\"\",\"\",'Farm 1'!AZ279)","v":460396.03205697931},{"$f":"+IF('Farm 1'!BA279=\"\",\"\",'Farm 1'!BA279)","v":460396.03205697931},{"$f":"+IF('Farm 1'!BB279=\"\",\"\",'Farm 1'!BB279)","v":460396.03205697931},{"$f":"+IF('Farm 1'!BC279=\"\",\"\",'Farm 1'!BC279)","v":460396.03205697931},{"$f":"+IF('Farm 1'!BD279=\"\",\"\",'Farm 1'!BD279)","v":460396.03205697931},{"$f":"+IF('Farm 1'!BE279=\"\",\"\",'Farm 1'!BE279)","v":460396.03205697931},{"$f":"+IF('Farm 1'!BF279=\"\",\"\",'Farm 1'!BF279)","v":460396.03205697931},{"$f":"+IF('Farm 1'!BG279=\"\",\"\",'Farm 1'!BG279)","v":460396.03205697931},{"$f":"+IF('Farm 1'!BH279=\"\",\"\",'Farm 1'!BH279)","v":460396.03205697931},{"$f":"+IF('Farm 1'!BI279=\"\",\"\",'Farm 1'!BI279)","v":460396.03205697931},{"$f":"+IF('Farm 1'!BJ279=\"\",\"\",'Farm 1'!BJ279)","v":460396.03205697931},{"$f":"+IF('Farm 1'!BK279=\"\",\"\",'Farm 1'!BK279)","v":460396.03205697931},{"$f":"+IF('Farm 1'!BL279=\"\",\"\",'Farm 1'!BL279)","v":460396.03205697931},{"$f":"+IF('Farm 1'!BM279=\"\",\"\",'Farm 1'!BM279)","v":460396.03205697931},{"$f":"+IF('Farm 1'!BN279=\"\",\"\",'Farm 1'!BN279)","v":460396.03205697931},{"$f":"+IF('Farm 1'!BO279=\"\",\"\",'Farm 1'!BO279)","v":460396.03205697931},{"$f":"+IF('Farm 1'!BP279=\"\",\"\",'Farm 1'!BP279)","v":460396.03205697931},{"$f":"+IF('Farm 1'!BQ279=\"\",\"\",'Farm 1'!BQ279)","v":460396.03205697931},{"$f":"+IF('Farm 1'!BR279=\"\",\"\",'Farm 1'!BR279)","v":460396.03205697931},{"$f":"+IF('Farm 1'!BS279=\"\",\"\",'Farm 1'!BS279)","v":460396.03205697931},{"$f":"+IF('Farm 1'!BT279=\"\",\"\",'Farm 1'!BT279)","v":460396.03205697931},{"$f":"+IF('Farm 1'!BU279=\"\",\"\",'Farm 1'!BU279)","v":460396.03205697931}]
[null,{"$f":"+IF('Farm 1'!$AE$280=\"\",\"\",'Farm 1'!$AE$280)","v":""},{"$f":"+IF('Farm 1'!$AF$280=\"\",\"\",'Farm 1'!$AF$280)","v":""},{"$f":"+IF('Farm 1'!$AG$280=\"\",\"\",'Farm 1'!$AG$280)","v":"18-46"},"FCFA",10882001.411677895,null,null,{"$f":"+IF('Farm 1'!AP280=\"\",\"\",'Farm 1'!AP280)","v":0},{"$f":"+IF('Farm 1'!AQ280=\"\",\"\",'Farm 1'!AQ280)","v":0},{"$f":"+IF('Farm 1'!AR280=\"\",\"\",'Farm 1'!AR280)","v":96728.901437136883},{"$f":"+IF('Farm 1'!AS280=\"\",\"\",'Farm 1'!AS280)","v":169275.57751498953},{"$f":"+IF('Farm 1'!AT280=\"\",\"\",'Farm 1'!AT280)","v":241822.2535928422},{"$f":"+IF('Farm 1'!AU280=\"\",\"\",'Farm 1'!AU280)","v":314368.92967069487},{"$f":"+IF('Farm 1'!AV280=\"\",\"\",'Farm 1'!AV280)","v":386915.60574854753},{"$f":"+IF('Farm 1'!AW280=\"\",\"\",'Farm 1'!AW280)","v":386915.60574854753},{"$f":"+IF('Farm 1'!AX280=\"\",\"\",'Farm 1'!AX280)","v":386915.60574854753},{"$f":"+IF('Farm 1'!AY280=\"\",\"\",'Farm 1'!AY280)","v":386915.60574854753},{"$f":"+IF('Farm 1'!AZ280=\"\",\"\",'Farm 1'!AZ280)","v":386915.60574854753},{"$f":"+IF('Farm 1'!BA280=\"\",\"\",'Farm 1'!BA280)","v":386915.60574854753},{"$f":"+IF('Farm 1'!BB280=\"\",\"\",'Farm 1'!BB280)","v":386915.60574854753},{"$f":"+IF('Farm 1'!BC280=\"\",\"\",'Farm 1'!BC280)","v":386915.60574854753},{"$f":"+IF('Farm 1'!BD280=\"\",\"\",'Farm 1'!BD280)","v":386915.60574854753},{"$f":"+IF('Farm 1'!BE280=\"\",\"\",'Farm 1'!BE280)","v":386915.60574854753},{"$f":"+IF('Farm 1'!BF280=\"\",\"\",'Farm 1'!BF280)","v":386915.60574854753},{"$f":"+IF('Farm 1'!BG280=\"\",\"\",'Farm 1'!BG280)","v":386915.60574854753},{"$f":"+IF('Farm 1'!BH280=\"\",\"\",'Farm 1'!BH280)","v":386915.60574854753},{"$f":"+IF('Farm 1'!BI280=\"\",\"\",'Farm 1'!BI280)","v":386915.60574854753},{"$f":"+IF('Farm 1'!BJ280=\"\",\"\",'Farm 1'!BJ280)","v":386915.60574854753},{"$f":"+IF('Farm 1'!BK280=\"\",\"\",'Farm 1'!BK280)","v":386915.60574854753},{"$f":"+IF('Farm 1'!BL280=\"\",\"\",'Farm 1'!BL280)","v":386915.60574854753},{"$f":"+IF('Farm 1'!BM280=\"\",\"\",'Farm 1'!BM280)","v":386915.60574854753},{"$f":"+IF('Farm 1'!BN280=\"\",\"\",'Farm 1'!BN280)","v":386915.60574854753},{"$f":"+IF('Farm 1'!BO280=\"\",\"\",'Farm 1'!BO280)","v":386915.60574854753},{"$f":"+IF('Farm 1'!BP280=\"\",\"\",'Farm 1'!BP280)","v":386915.60574854753},{"$f":"+IF('Farm 1'!BQ280=\"\",\"\",'Farm 1'!BQ280)","v":386915.60574854753},{"$f":"+IF('Farm 1'!BR280=\"\",\"\",'Farm 1'!BR280)","v":386915.60574854753},{"$f":"+IF('Farm 1'!BS280=\"\",\"\",'Farm 1'!BS280)","v":386915.60574854753},{"$f":"+IF('Farm 1'!BT280=\"\",\"\",'Farm 1'!BT280)","v":386915.60574854753},{"$f":"+IF('Farm 1'!BU280=\"\",\"\",'Farm 1'!BU280)","v":386915.60574854753}]
[null,{"$f":"+IF('Farm 1'!$AE$281=\"\",\"\",'Farm 1'!$AE$281)","v":""},{"$f":"+IF('Farm 1'!$AF$281=\"\",\"\",'Farm 1'!$AF$281)","v":""},{"$f":"+IF('Farm 1'!$AG$281=\"\",\"\",'Farm 1'!$AG$281)","v":"Sulfate de zinc"},"FCFA",690136.70103375672,null,null,{"$f":"+IF('Farm 1'!AP281=\"\",\"\",'Farm 1'!AP281)","v":0},{"$f":"+IF('Farm 1'!AQ281=\"\",\"\",'Farm 1'!AQ281)","v":0},{"$f":"+IF('Farm 1'!AR281=\"\",\"\",'Farm 1'!AR281)","v":6134.5484536333934},{"$f":"+IF('Farm 1'!AS281=\"\",\"\",'Farm 1'!AS281)","v":10735.459793858439},{"$f":"+IF('Farm 1'!AT281=\"\",\"\",'Farm 1'!AT281)","v":15336.371134083483},{"$f":"+IF('Farm 1'!AU281=\"\",\"\",'Farm 1'!AU281)","v":19937.282474308529},{"$f":"+IF('Farm 1'!AV281=\"\",\"\",'Farm 1'!AV281)","v":24538.193814533573},{"$f":"+IF('Farm 1'!AW281=\"\",\"\",'Farm 1'!AW281)","v":24538.193814533573},{"$f":"+IF('Farm 1'!AX281=\"\",\"\",'Farm 1'!AX281)","v":24538.193814533573},{"$f":"+IF('Farm 1'!AY281=\"\",\"\",'Farm 1'!AY281)","v":24538.193814533573},{"$f":"+IF('Farm 1'!AZ281=\"\",\"\",'Farm 1'!AZ281)","v":24538.193814533573},{"$f":"+IF('Farm 1'!BA281=\"\",\"\",'Farm 1'!BA281)","v":24538.193814533573},{"$f":"+IF('Farm 1'!BB281=\"\",\"\",'Farm 1'!BB281)","v":24538.193814533573},{"$f":"+IF('Farm 1'!BC281=\"\",\"\",'Farm 1'!BC281)","v":24538.193814533573},{"$f":"+IF('Farm 1'!BD281=\"\",\"\",'Farm 1'!BD281)","v":24538.193814533573},{"$f":"+IF('Farm 1'!BE281=\"\",\"\",'Farm 1'!BE281)","v":24538.193814533573},{"$f":"+IF('Farm 1'!BF281=\"\",\"\",'Farm 1'!BF281)","v":24538.193814533573},{"$f":"+IF('Farm 1'!BG281=\"\",\"\",'Farm 1'!BG281)","v":24538.193814533573},{"$f":"+IF('Farm 1'!BH281=\"\",\"\",'Farm 1'!BH281)","v":24538.193814533573},{"$f":"+IF('Farm 1'!BI281=\"\",\"\",'Farm 1'!BI281)","v":24538.193814533573},{"$f":"+IF('Farm 1'!BJ281=\"\",\"\",'Farm 1'!BJ281)","v":24538.193814533573},{"$f":"+IF('Farm 1'!BK281=\"\",\"\",'Farm 1'!BK281)","v":24538.193814533573},{"$f":"+IF('Farm 1'!BL281=\"\",\"\",'Farm 1'!BL281)","v":24538.193814533573},{"$f":"+IF('Farm 1'!BM281=\"\",\"\",'Farm 1'!BM281)","v":24538.193814533573},{"$f":"+IF('Farm 1'!BN281=\"\",\"\",'Farm 1'!BN281)","v":24538.193814533573},{"$f":"+IF('Farm 1'!BO281=\"\",\"\",'Farm 1'!BO281)","v":24538.193814533573},{"$f":"+IF('Farm 1'!BP281=\"\",\"\",'Farm 1'!BP281)","v":24538.193814533573},{"$f":"+IF('Farm 1'!BQ281=\"\",\"\",'Farm 1'!BQ281)","v":24538.193814533573},{"$f":"+IF('Farm 1'!BR281=\"\",\"\",'Farm 1'!BR281)","v":24538.193814533573},{"$f":"+IF('Farm 1'!BS281=\"\",\"\",'Farm 1'!BS281)","v":24538.193814533573},{"$f":"+IF('Farm 1'!BT281=\"\",\"\",'Farm 1'!BT281)","v":24538.193814533573},{"$f":"+IF('Farm 1'!BU281=\"\",\"\",'Farm 1'!BU281)","v":24538.193814533573}]
[null,{"$f":"+IF('Farm 1'!$AE$282=\"\",\"\",'Farm 1'!$AE$282)","v":""},{"$f":"+IF('Farm 1'!$AF$282=\"\",\"\",'Farm 1'!$AF$282)","v":"Herbicide"},{"$f":"+IF('Farm 1'!$AG$282=\"\",\"\",'Farm 1'!$AG$282)","v":"Glyphosate 360 g/l"},"FCFA",710717.31836080714,null,null,{"$f":"+IF('Farm 1'!AP282=\"\",\"\",'Farm 1'!AP282)","v":0},{"$f":"+IF('Farm 1'!AQ282=\"\",\"\",'Farm 1'!AQ282)","v":0},{"$f":"+IF('Farm 1'!AR282=\"\",\"\",'Farm 1'!AR282)","v":12805.717447942472},{"$f":"+IF('Farm 1'!AS282=\"\",\"\",'Farm 1'!AS282)","v":0},{"$f":"+IF('Farm 1'!AT282=\"\",\"\",'Farm 1'!AT282)","v":32014.29361985618},{"$f":"+IF('Farm 1'!AU282=\"\",\"\",'Farm 1'!AU282)","v":0},{"$f":"+IF('Farm 1'!AV282=\"\",\"\",'Farm 1'!AV282)","v":51222.869791769888},{"$f":"+IF('Farm 1'!AW282=\"\",\"\",'Farm 1'!AW282)","v":0},{"$f":"+IF('Farm 1'!AX282=\"\",\"\",'Farm 1'!AX282)","v":51222.869791769888},{"$f":"+IF('Farm 1'!AY282=\"\",\"\",'Farm 1'!AY282)","v":0},{"$f":"+IF('Farm 1'!AZ282=\"\",\"\",'Farm 1'!AZ282)","v":51222.869791769888},{"$f":"+IF('Farm 1'!BA282=\"\",\"\",'Farm 1'!BA282)","v":0},{"$f":"+IF('Farm 1'!BB282=\"\",\"\",'Farm 1'!BB282)","v":51222.869791769888},{"$f":"+IF('Farm 1'!BC282=\"\",\"\",'Farm 1'!BC282)","v":0},{"$f":"+IF('Farm 1'!BD282=\"\",\"\",'Farm 1'!BD282)","v":51222.869791769888},{"$f":"+IF('Farm 1'!BE282=\"\",\"\",'Farm 1'!BE282)","v":0},{"$f":"+IF('Farm 1'!BF282=\"\",\"\",'Farm 1'!BF282)","v":51222.869791769888},{"$f":"+IF('Farm 1'!BG282=\"\",\"\",'Farm 1'!BG282)","v":0},{"$f":"+IF('Farm 1'!BH282=\"\",\"\",'Farm 1'!BH282)","v":51222.869791769888},{"$f":"+IF('Farm 1'!BI282=\"\",\"\",'Farm 1'!BI282)","v":0},{"$f":"+IF('Farm 1'!BJ282=\"\",\"\",'Farm 1'!BJ282)","v":51222.869791769888},{"$f":"+IF('Farm 1'!BK282=\"\",\"\",'Farm 1'!BK282)","v":0},{"$f":"+IF('Farm 1'!BL282=\"\",\"\",'Farm 1'!BL282)","v":51222.869791769888},{"$f":"+IF('Farm 1'!BM282=\"\",\"\",'Farm 1'!BM282)","v":0},{"$f":"+IF('Farm 1'!BN282=\"\",\"\",'Farm 1'!BN282)","v":51222.869791769888},{"$f":"+IF('Farm 1'!BO282=\"\",\"\",'Farm 1'!BO282)","v":0},{"$f":"+IF('Farm 1'!BP282=\"\",\"\",'Farm 1'!BP282)","v":51222.869791769888},{"$f":"+IF('Farm 1'!BQ282=\"\",\"\",'Farm 1'!BQ282)","v":0},{"$f":"+IF('Farm 1'!BR282=\"\",\"\",'Farm 1'!BR282)","v":51222.869791769888},{"$f":"+IF('Farm 1'!BS282=\"\",\"\",'Farm 1'!BS282)","v":0},{"$f":"+IF('Farm 1'!BT282=\"\",\"\",'Farm 1'!BT282)","v":51222.869791769888},{"$f":"+IF('Farm 1'!BU282=\"\",\"\",'Farm 1'!BU282)","v":0}]
[null,{"$f":"+IF('Farm 1'!$AE$283=\"\",\"\",'Farm 1'!$AE$283)","v":""},{"$f":"+IF('Farm 1'!$AF$283=\"\",\"\",'Farm 1'!$AF$283)","v":""},{"$f":"+IF('Farm 1'!$AG$283=\"\",\"\",'Farm 1'!$AG$283)","v":"Bensulfuron 100 g/kg"},"FCFA",406124.1819204613,null,null,{"$f":"+IF('Farm 1'!AP283=\"\",\"\",'Farm 1'!AP283)","v":0},{"$f":"+IF('Farm 1'!AQ283=\"\",\"\",'Farm 1'!AQ283)","v":0},{"$f":"+IF('Farm 1'!AR283=\"\",\"\",'Farm 1'!AR283)","v":7317.5528273956979},{"$f":"+IF('Farm 1'!AS283=\"\",\"\",'Farm 1'!AS283)","v":0},{"$f":"+IF('Farm 1'!AT283=\"\",\"\",'Farm 1'!AT283)","v":18293.882068489245},{"$f":"+IF('Farm 1'!AU283=\"\",\"\",'Farm 1'!AU283)","v":0},{"$f":"+IF('Farm 1'!AV283=\"\",\"\",'Farm 1'!AV283)","v":29270.211309582792},{"$f":"+IF('Farm 1'!AW283=\"\",\"\",'Farm 1'!AW283)","v":0},{"$f":"+IF('Farm 1'!AX283=\"\",\"\",'Farm 1'!AX283)","v":29270.211309582792},{"$f":"+IF('Farm 1'!AY283=\"\",\"\",'Farm 1'!AY283)","v":0},{"$f":"+IF('Farm 1'!AZ283=\"\",\"\",'Farm 1'!AZ283)","v":29270.211309582792},{"$f":"+IF('Farm 1'!BA283=\"\",\"\",'Farm 1'!BA283)","v":0},{"$f":"+IF('Farm 1'!BB283=\"\",\"\",'Farm 1'!BB283)","v":29270.211309582792},{"$f":"+IF('Farm 1'!BC283=\"\",\"\",'Farm 1'!BC283)","v":0},{"$f":"+IF('Farm 1'!BD283=\"\",\"\",'Farm 1'!BD283)","v":29270.211309582792},{"$f":"+IF('Farm 1'!BE283=\"\",\"\",'Farm 1'!BE283)","v":0},{"$f":"+IF('Farm 1'!BF283=\"\",\"\",'Farm 1'!BF283)","v":29270.211309582792},{"$f":"+IF('Farm 1'!BG283=\"\",\"\",'Farm 1'!BG283)","v":0},{"$f":"+IF('Farm 1'!BH283=\"\",\"\",'Farm 1'!BH283)","v":29270.211309582792},{"$f":"+IF('Farm 1'!BI283=\"\",\"\",'Farm 1'!BI283)","v":0},{"$f":"+IF('Farm 1'!BJ283=\"\",\"\",'Farm 1'!BJ283)","v":29270.211309582792},{"$f":"+IF('Farm 1'!BK283=\"\",\"\",'Farm 1'!BK283)","v":0},{"$f":"+IF('Farm 1'!BL283=\"\",\"\",'Farm 1'!BL283)","v":29270.211309582792},{"$f":"+IF('Farm 1'!BM283=\"\",\"\",'Farm 1'!BM283)","v":0},{"$f":"+IF('Farm 1'!BN283=\"\",\"\",'Farm 1'!BN283)","v":29270.211309582792},{"$f":"+IF('Farm 1'!BO283=\"\",\"\",'Farm 1'!BO283)","v":0},{"$f":"+IF('Farm 1'!BP283=\"\",\"\",'Farm 1'!BP283)","v":29270.211309582792},{"$f":"+IF('Farm 1'!BQ283=\"\",\"\",'Farm 1'!BQ283)","v":0},{"$f":"+IF('Farm 1'!BR283=\"\",\"\",'Farm 1'!BR283)","v":29270.211309582792},{"$f":"+IF('Farm 1'!BS283=\"\",\"\",'Farm 1'!BS283)","v":0},{"$f":"+IF('Farm 1'!BT283=\"\",\"\",'Farm 1'!BT283)","v":29270.211309582792},{"$f":"+IF('Farm 1'!BU283=\"\",\"\",'Farm 1'!BU283)","v":0}]
[null,{"$f":"+IF('Farm 1'!$AE$284=\"\",\"\",'Farm 1'!$AE$284)","v":""},{"$f":"+IF('Farm 1'!$AF$284=\"\",\"\",'Farm 1'!$AF$284)","v":""},{"$f":"+IF('Farm 1'!$AG$284=\"\",\"\",'Farm 1'!$AG$284)","v":"Rical 345 EC"},"FCFA",2502603.0669693276,null,null,{"$f":"+IF('Farm 1'!AP284=\"\",\"\",'Farm 1'!AP284)","v":0},{"$f":"+IF('Farm 1'!AQ284=\"\",\"\",'Farm 1'!AQ284)","v":0},{"$f":"+IF('Farm 1'!AR284=\"\",\"\",'Farm 1'!AR284)","v":0},{"$f":"+IF('Farm 1'!AS284=\"\",\"\",'Farm 1'!AS284)","v":76834.304687654832},{"$f":"+IF('Farm 1'!AT284=\"\",\"\",'Farm 1'!AT284)","v":0},{"$f":"+IF('Farm 1'!AU284=\"\",\"\",'Farm 1'!AU284)","v":142692.2801342161},{"$f":"+IF('Farm 1'!AV284=\"\",\"\",'Farm 1'!AV284)","v":0},{"$f":"+IF('Farm 1'!AW284=\"\",\"\",'Farm 1'!AW284)","v":175621.26785749674},{"$f":"+IF('Farm 1'!AX284=\"\",\"\",'Farm 1'!AX284)","v":0},{"$f":"+IF('Farm 1'!AY284=\"\",\"\",'Farm 1'!AY284)","v":175621.26785749674},{"$f":"+IF('Farm 1'!AZ284=\"\",\"\",'Farm 1'!AZ284)","v":0},{"$f":"+IF('Farm 1'!BA284=\"\",\"\",'Farm 1'!BA284)","v":175621.26785749674},{"$f":"+IF('Farm 1'!BB284=\"\",\"\",'Farm 1'!BB284)","v":0},{"$f":"+IF('Farm 1'!BC284=\"\",\"\",'Farm 1'!BC284)","v":175621.26785749674},{"$f":"+IF('Farm 1'!BD284=\"\",\"\",'Farm 1'!BD284)","v":0},{"$f":"+IF('Farm 1'!BE284=\"\",\"\",'Farm 1'!BE284)","v":175621.26785749674},{"$f":"+IF('Farm 1'!BF284=\"\",\"\",'Farm 1'!BF284)","v":0},{"$f":"+IF('Farm 1'!BG284=\"\",\"\",'Farm 1'!BG284)","v":175621.26785749674},{"$f":"+IF('Farm 1'!BH284=\"\",\"\",'Farm 1'!BH284)","v":0},{"$f":"+IF('Farm 1'!BI284=\"\",\"\",'Farm 1'!BI284)","v":175621.26785749674},{"$f":"+IF('Farm 1'!BJ284=\"\",\"\",'Farm 1'!BJ284)","v":0},{"$f":"+IF('Farm 1'!BK284=\"\",\"\",'Farm 1'!BK284)","v":175621.26785749674},{"$f":"+IF('Farm 1'!BL284=\"\",\"\",'Farm 1'!BL284)","v":0},{"$f":"+IF('Farm 1'!BM284=\"\",\"\",'Farm 1'!BM284)","v":175621.26785749674},{"$f":"+IF('Farm 1'!BN284=\"\",\"\",'Farm 1'!BN284)","v":0},{"$f":"+IF('Farm 1'!BO284=\"\",\"\",'Farm 1'!BO284)","v":175621.26785749674},{"$f":"+IF('Farm 1'!BP284=\"\",\"\",'Farm 1'!BP284)","v":0},{"$f":"+IF('Farm 1'!BQ284=\"\",\"\",'Farm 1'!BQ284)","v":175621.26785749674},{"$f":"+IF('Farm 1'!BR284=\"\",\"\",'Farm 1'!BR284)","v":0},{"$f":"+IF('Farm 1'!BS284=\"\",\"\",'Farm 1'!BS284)","v":175621.26785749674},{"$f":"+IF('Farm 1'!BT284=\"\",\"\",'Farm 1'!BT284)","v":0},{"$f":"+IF('Farm 1'!BU284=\"\",\"\",'Farm 1'!BU284)","v":175621.26785749674}]
[null,{"$f":"+IF('Farm 1'!$AE$285=\"\",\"\",'Farm 1'!$AE$285)","v":""},{"$f":"+IF('Farm 1'!$AF$285=\"\",\"\",'Farm 1'!$AF$285)","v":""},{"$f":"+IF('Farm 1'!$AG$285=\"\",\"\",'Farm 1'!$AG$285)","v":"2.4.D"},"FCFA",217239.84956330972,null,null,{"$f":"+IF('Farm 1'!AP285=\"\",\"\",'Farm 1'!AP285)","v":0},{"$f":"+IF('Farm 1'!AQ285=\"\",\"\",'Farm 1'!AQ285)","v":0},{"$f":"+IF('Farm 1'!AR285=\"\",\"\",'Farm 1'!AR285)","v":0},{"$f":"+IF('Farm 1'!AS285=\"\",\"\",'Farm 1'!AS285)","v":6669.6445041367042},{"$f":"+IF('Farm 1'!AT285=\"\",\"\",'Farm 1'!AT285)","v":0},{"$f":"+IF('Farm 1'!AU285=\"\",\"\",'Farm 1'!AU285)","v":12386.482650539592},{"$f":"+IF('Farm 1'!AV285=\"\",\"\",'Farm 1'!AV285)","v":0},{"$f":"+IF('Farm 1'!AW285=\"\",\"\",'Farm 1'!AW285)","v":15244.901723741037},{"$f":"+IF('Farm 1'!AX285=\"\",\"\",'Farm 1'!AX285)","v":0},{"$f":"+IF('Farm 1'!AY285=\"\",\"\",'Farm 1'!AY285)","v":15244.901723741037},{"$f":"+IF('Farm 1'!AZ285=\"\",\"\",'Farm 1'!AZ285)","v":0},{"$f":"+IF('Farm 1'!BA285=\"\",\"\",'Farm 1'!BA285)","v":15244.901723741037},{"$f":"+IF('Farm 1'!BB285=\"\",\"\",'Farm 1'!BB285)","v":0},{"$f":"+IF('Farm 1'!BC285=\"\",\"\",'Farm 1'!BC285)","v":15244.901723741037},{"$f":"+IF('Farm 1'!BD285=\"\",\"\",'Farm 1'!BD285)","v":0},{"$f":"+IF('Farm 1'!BE285=\"\",\"\",'Farm 1'!BE285)","v":15244.901723741037},{"$f":"+IF('Farm 1'!BF285=\"\",\"\",'Farm 1'!BF285)","v":0},{"$f":"+IF('Farm 1'!BG285=\"\",\"\",'Farm 1'!BG285)","v":15244.901723741037},{"$f":"+IF('Farm 1'!BH285=\"\",\"\",'Farm 1'!BH285)","v":0},{"$f":"+IF('Farm 1'!BI285=\"\",\"\",'Farm 1'!BI285)","v":15244.901723741037},{"$f":"+IF('Farm 1'!BJ285=\"\",\"\",'Farm 1'!BJ285)","v":0},{"$f":"+IF('Farm 1'!BK285=\"\",\"\",'Farm 1'!BK285)","v":15244.901723741037},{"$f":"+IF('Farm 1'!BL285=\"\",\"\",'Farm 1'!BL285)","v":0},{"$f":"+IF('Farm 1'!BM285=\"\",\"\",'Farm 1'!BM285)","v":15244.901723741037},{"$f":"+IF('Farm 1'!BN285=\"\",\"\",'Farm 1'!BN285)","v":0},{"$f":"+IF('Farm 1'!BO285=\"\",\"\",'Farm 1'!BO285)","v":15244.901723741037},{"$f":"+IF('Farm 1'!BP285=\"\",\"\",'Farm 1'!BP285)","v":0},{"$f":"+IF('Farm 1'!BQ285=\"\",\"\",'Farm 1'!BQ285)","v":15244.901723741037},{"$f":"+IF('Farm 1'!BR285=\"\",\"\",'Farm 1'!BR285)","v":0},{"$f":"+IF('Farm 1'!BS285=\"\",\"\",'Farm 1'!BS285)","v":15244.901723741037},{"$f":"+IF('Farm 1'!BT285=\"\",\"\",'Farm 1'!BT285)","v":0},{"$f":"+IF('Farm 1'!BU285=\"\",\"\",'Farm 1'!BU285)","v":15244.901723741037}]
[null,{"$f":"+IF('Farm 1'!$AE$286=\"\",\"\",'Farm 1'!$AE$286)","v":""},{"$f":"+IF('Farm 1'!$AF$286=\"\",\"\",'Farm 1'!$AF$286)","v":""},{"$f":"+IF('Farm 1'!$AG$286=\"\",\"\",'Farm 1'!$AG$286)","v":""},null,null,null,null,{"$f":"+IF('Farm 1'!AP286=\"\",\"\",'Farm 1'!AP286)","v":""},{"$f":"+IF('Farm 1'!AQ286=\"\",\"\",'Farm 1'!AQ286)","v":""},{"$f":"+IF('Farm 1'!AR286=\"\",\"\",'Farm 1'!AR286)","v":""},{"$f":"+IF('Farm 1'!AS286=\"\",\"\",'Farm 1'!AS286)","v":""},{"$f":"+IF('Farm 1'!AT286=\"\",\"\",'Farm 1'!AT286)","v":""},{"$f":"+IF('Farm 1'!AU286=\"\",\"\",'Farm 1'!AU286)","v":""},{"$f":"+IF('Farm 1'!AV286=\"\",\"\",'Farm 1'!AV286)","v":""},{"$f":"+IF('Farm 1'!AW286=\"\",\"\",'Farm 1'!AW286)","v":""},{"$f":"+IF('Farm 1'!AX286=\"\",\"\",'Farm 1'!AX286)","v":0},{"$f":"+IF('Farm 1'!AY286=\"\",\"\",'Farm 1'!AY286)","v":0},{"$f":"+IF('Farm 1'!AZ286=\"\",\"\",'Farm 1'!AZ286)","v":0},{"$f":"+IF('Farm 1'!BA286=\"\",\"\",'Farm 1'!BA286)","v":0},{"$f":"+IF('Farm 1'!BB286=\"\",\"\",'Farm 1'!BB286)","v":0},{"$f":"+IF('Farm 1'!BC286=\"\",\"\",'Farm 1'!BC286)","v":0},{"$f":"+IF('Farm 1'!BD286=\"\",\"\",'Farm 1'!BD286)","v":0},{"$f":"+IF('Farm 1'!BE286=\"\",\"\",'Farm 1'!BE286)","v":0},{"$f":"+IF('Farm 1'!BF286=\"\",\"\",'Farm 1'!BF286)","v":0},{"$f":"+IF('Farm 1'!BG286=\"\",\"\",'Farm 1'!BG286)","v":0},{"$f":"+IF('Farm 1'!BH286=\"\",\"\",'Farm 1'!BH286)","v":0},{"$f":"+IF('Farm 1'!BI286=\"\",\"\",'Farm 1'!BI286)","v":0},{"$f":"+IF('Farm 1'!BJ286=\"\",\"\",'Farm 1'!BJ286)","v":0},{"$f":"+IF('Farm 1'!BK286=\"\",\"\",'Farm 1'!BK286)","v":0},{"$f":"+IF('Farm 1'!BL286=\"\",\"\",'Farm 1'!BL286)","v":0},{"$f":"+IF('Farm 1'!BM286=\"\",\"\",'Farm 1'!BM286)","v":0},{"$f":"+IF('Farm 1'!BN286=\"\",\"\",'Farm 1'!BN286)","v":0},{"$f":"+IF('Farm 1'!BO286=\"\",\"\",'Farm 1'!BO286)","v":0},{"$f":"+IF('Farm 1'!BP286=\"\",\"\",'Farm 1'!BP286)","v":0},{"$f":"+IF('Farm 1'!BQ286=\"\",\"\",'Farm 1'!BQ286)","v":0},{"$f":"+IF('Farm 1'!BR286=\"\",\"\",'Farm 1'!BR286)","v":0},{"$f":"+IF('Farm 1'!BS286=\"\",\"\",'Farm 1'!BS286)","v":0},{"$f":"+IF('Farm 1'!BT286=\"\",\"\",'Farm 1'!BT286)","v":0},{"$f":"+IF('Farm 1'!BU286=\"\",\"\",'Farm 1'!BU286)","v":0}]
[null,{"$f":"+IF('Farm 1'!$AE$287=\"\",\"\",'Farm 1'!$AE$287)","v":"ENZERGY & SERVICES"},null,{"$f":"+IF('Farm 1'!$AG$287=\"\",\"\",'Farm 1'!$AG$287)","v":""},null,null,null,null,{"$f":"+IF('Farm 1'!AP287=\"\",\"\",'Farm 1'!AP287)","v":""},{"$f":"+IF('Farm 1'!AQ287=\"\",\"\",'Farm 1'!AQ287)","v":""},{"$f":"+IF('Farm 1'!AR287=\"\",\"\",'Farm 1'!AR287)","v":""},{"$f":"+IF('Farm 1'!AS287=\"\",\"\",'Farm 1'!AS287)","v":""},{"$f":"+IF('Farm 1'!AT287=\"\",\"\",'Farm 1'!AT287)","v":""},{"$f":"+IF('Farm 1'!AU287=\"\",\"\",'Farm 1'!AU287)","v":""},{"$f":"+IF('Farm 1'!AV287=\"\",\"\",'Farm 1'!AV287)","v":""},{"$f":"+IF('Farm 1'!AW287=\"\",\"\",'Farm 1'!AW287)","v":""},{"$f":"+IF('Farm 1'!AX287=\"\",\"\",'Farm 1'!AX287)","v":0},{"$f":"+IF('Farm 1'!AY287=\"\",\"\",'Farm 1'!AY287)","v":0},{"$f":"+IF('Farm 1'!AZ287=\"\",\"\",'Farm 1'!AZ287)","v":0},{"$f":"+IF('Farm 1'!BA287=\"\",\"\",'Farm 1'!BA287)","v":0},{"$f":"+IF('Farm 1'!BB287=\"\",\"\",'Farm 1'!BB287)","v":0},{"$f":"+IF('Farm 1'!BC287=\"\",\"\",'Farm 1'!BC287)","v":0},{"$f":"+IF('Farm 1'!BD287=\"\",\"\",'Farm 1'!BD287)","v":0},{"$f":"+IF('Farm 1'!BE287=\"\",\"\",'Farm 1'!BE287)","v":0},{"$f":"+IF('Farm 1'!BF287=\"\",\"\",'Farm 1'!BF287)","v":0},{"$f":"+IF('Farm 1'!BG287=\"\",\"\",'Farm 1'!BG287)","v":0},{"$f":"+IF('Farm 1'!BH287=\"\",\"\",'Farm 1'!BH287)","v":0},{"$f":"+IF('Farm 1'!BI287=\"\",\"\",'Farm 1'!BI287)","v":0},{"$f":"+IF('Farm 1'!BJ287=\"\",\"\",'Farm 1'!BJ287)","v":0},{"$f":"+IF('Farm 1'!BK287=\"\",\"\",'Farm 1'!BK287)","v":0},{"$f":"+IF('Farm 1'!BL287=\"\",\"\",'Farm 1'!BL287)","v":0},{"$f":"+IF('Farm 1'!BM287=\"\",\"\",'Farm 1'!BM287)","v":0},{"$f":"+IF('Farm 1'!BN287=\"\",\"\",'Farm 1'!BN287)","v":0},{"$f":"+IF('Farm 1'!BO287=\"\",\"\",'Farm 1'!BO287)","v":0},{"$f":"+IF('Farm 1'!BP287=\"\",\"\",'Farm 1'!BP287)","v":0},{"$f":"+IF('Farm 1'!BQ287=\"\",\"\",'Farm 1'!BQ287)","v":0},{"$f":"+IF('Farm 1'!BR287=\"\",\"\",'Farm 1'!BR287)","v":0},{"$f":"+IF('Farm 1'!BS287=\"\",\"\",'Farm 1'!BS287)","v":0},{"$f":"+IF('Farm 1'!BT287=\"\",\"\",'Farm 1'!BT287)","v":0},{"$f":"+IF('Farm 1'!BU287=\"\",\"\",'Farm 1'!BU287)","v":0}]
[null,{"$f":"+IF('Farm 1'!$AE$288=\"\",\"\",'Farm 1'!$AE$288)","v":""},{"$f":"+IF('Farm 1'!$AF$288=\"\",\"\",'Farm 1'!$AF$288)","v":"Gasoil"},{"$f":"+IF('Farm 1'!$AG$288=\"\",\"\",'Farm 1'!$AG$288)","v":"Gasoil (l) 11 runs"},"FCFA",{"$f":"SUM(G554:CM554)","v":6221896.5727471327},null,null,{"$f":"+IF('Farm 1'!AP288=\"\",\"\",'Farm 1'!AP288)","v":0},{"$f":"+IF('Farm 1'!AQ288=\"\",\"\",'Farm 1'!AQ288)","v":0},{"$f":"+IF('Farm 1'!AR288=\"\",\"\",'Farm 1'!AR288)","v":72167.814431201215},{"$f":"+IF('Farm 1'!AS288=\"\",\"\",'Farm 1'!AS288)","v":126293.67525460215},{"$f":"+IF('Farm 1'!AT288=\"\",\"\",'Farm 1'!AT288)","v":180419.53607800306},{"$f":"+IF('Farm 1'!AU288=\"\",\"\",'Farm 1'!AU288)","v":234545.39690140396},{"$f":"+IF('Farm 1'!AV288=\"\",\"\",'Farm 1'!AV288)","v":288671.25772480486},{"$f":"+IF('Farm 1'!AW288=\"\",\"\",'Farm 1'!AW288)","v":288671.25772480486},{"$f":"+IF('Farm 1'!AX288=\"\",\"\",'Farm 1'!AX288)","v":247432.50662126133},{"$f":"+IF('Farm 1'!AY288=\"\",\"\",'Farm 1'!AY288)","v":247432.50662126133},{"$f":"+IF('Farm 1'!AZ288=\"\",\"\",'Farm 1'!AZ288)","v":206193.7555177178},{"$f":"+IF('Farm 1'!BA288=\"\",\"\",'Farm 1'!BA288)","v":206193.7555177178},{"$f":"+IF('Farm 1'!BB288=\"\",\"\",'Farm 1'!BB288)","v":206193.7555177178},{"$f":"+IF('Farm 1'!BC288=\"\",\"\",'Farm 1'!BC288)","v":206193.7555177178},{"$f":"+IF('Farm 1'!BD288=\"\",\"\",'Farm 1'!BD288)","v":206193.7555177178},{"$f":"+IF('Farm 1'!BE288=\"\",\"\",'Farm 1'!BE288)","v":206193.7555177178},{"$f":"+IF('Farm 1'!BF288=\"\",\"\",'Farm 1'!BF288)","v":206193.7555177178},{"$f":"+IF('Farm 1'!BG288=\"\",\"\",'Farm 1'!BG288)","v":206193.7555177178},{"$f":"+IF('Farm 1'!BH288=\"\",\"\",'Farm 1'!BH288)","v":206193.7555177178},{"$f":"+IF('Farm 1'!BI288=\"\",\"\",'Farm 1'!BI288)","v":206193.7555177178},{"$f":"+IF('Farm 1'!BJ288=\"\",\"\",'Farm 1'!BJ288)","v":206193.7555177178},{"$f":"+IF('Farm 1'!BK288=\"\",\"\",'Farm 1'!BK288)","v":206193.7555177178},{"$f":"+IF('Farm 1'!BL288=\"\",\"\",'Farm 1'!BL288)","v":206193.7555177178},{"$f":"+IF('Farm 1'!BM288=\"\",\"\",'Farm 1'!BM288)","v":206193.7555177178},{"$f":"+IF('Farm 1'!BN288=\"\",\"\",'Farm 1'!BN288)","v":206193.7555177178},{"$f":"+IF('Farm 1'!BO288=\"\",\"\",'Farm 1'!BO288)","v":206193.7555177178},{"$f":"+IF('Farm 1'!BP288=\"\",\"\",'Farm 1'!BP288)","v":206193.7555177178},{"$f":"+IF('Farm 1'!BQ288=\"\",\"\",'Farm 1'!BQ288)","v":206193.7555177178},{"$f":"+IF('Farm 1'!BR288=\"\",\"\",'Farm 1'!BR288)","v":206193.7555177178},{"$f":"+IF('Farm 1'!BS288=\"\",\"\",'Farm 1'!BS288)","v":206193.7555177178},{"$f":"+IF('Farm 1'!BT288=\"\",\"\",'Farm 1'!BT288)","v":206193.7555177178},{"$f":"+IF('Farm 1'!BU288=\"\",\"\",'Farm 1'!BU288)","v":206193.7555177178}]
[null,{"$f":"+IF('Farm 1'!$AE$289=\"\",\"\",'Farm 1'!$AE$289)","v":""},{"$f":"+IF('Farm 1'!$AF$289=\"\",\"\",'Farm 1'!$AF$289)","v":"Irrigation"},{"$f":"+IF('Farm 1'!$AG$289=\"\",\"\",'Farm 1'!$AG$289)","v":"Taxes"},"FCFA",2058061.7327050413,null,null,{"$f":"+IF('Farm 1'!AP289=\"\",\"\",'Farm 1'!AP289)","v":0},{"$f":"+IF('Farm 1'!AQ289=\"\",\"\",'Farm 1'!AQ289)","v":""},{"$f":"+IF('Farm 1'!AR289=\"\",\"\",'Farm 1'!AR289)","v":18293.882068489245},{"$f":"+IF('Farm 1'!AS289=\"\",\"\",'Farm 1'!AS289)","v":32014.29361985618},{"$f":"+IF('Farm 1'!AT289=\"\",\"\",'Farm 1'!AT289)","v":45734.705171223119},{"$f":"+IF('Farm 1'!AU289=\"\",\"\",'Farm 1'!AU289)","v":59455.11672259005},{"$f":"+IF('Farm 1'!AV289=\"\",\"\",'Farm 1'!AV289)","v":73175.528273956981},{"$f":"+IF('Farm 1'!AW289=\"\",\"\",'Farm 1'!AW289)","v":73175.528273956981},{"$f":"+IF('Farm 1'!AX289=\"\",\"\",'Farm 1'!AX289)","v":73175.528273956981},{"$f":"+IF('Farm 1'!AY289=\"\",\"\",'Farm 1'!AY289)","v":73175.528273956981},{"$f":"+IF('Farm 1'!AZ289=\"\",\"\",'Farm 1'!AZ289)","v":73175.528273956981},{"$f":"+IF('Farm 1'!BA289=\"\",\"\",'Farm 1'!BA289)","v":73175.528273956981},{"$f":"+IF('Farm 1'!BB289=\"\",\"\",'Farm 1'!BB289)","v":73175.528273956981},{"$f":"+IF('Farm 1'!BC289=\"\",\"\",'Farm 1'!BC289)","v":73175.528273956981},{"$f":"+IF('Farm 1'!BD289=\"\",\"\",'Farm 1'!BD289)","v":73175.528273956981},{"$f":"+IF('Farm 1'!BE289=\"\",\"\",'Farm 1'!BE289)","v":73175.528273956981},{"$f":"+IF('Farm 1'!BF289=\"\",\"\",'Farm 1'!BF289)","v":73175.528273956981},{"$f":"+IF('Farm 1'!BG289=\"\",\"\",'Farm 1'!BG289)","v":73175.528273956981},{"$f":"+IF('Farm 1'!BH289=\"\",\"\",'Farm 1'!BH289)","v":73175.528273956981},{"$f":"+IF('Farm 1'!BI289=\"\",\"\",'Farm 1'!BI289)","v":73175.528273956981},{"$f":"+IF('Farm 1'!BJ289=\"\",\"\",'Farm 1'!BJ289)","v":73175.528273956981},{"$f":"+IF('Farm 1'!BK289=\"\",\"\",'Farm 1'!BK289)","v":73175.528273956981},{"$f":"+IF('Farm 1'!BL289=\"\",\"\",'Farm 1'!BL289)","v":73175.528273956981},{"$f":"+IF('Farm 1'!BM289=\"\",\"\",'Farm 1'!BM289)","v":73175.528273956981},{"$f":"+IF('Farm 1'!BN289=\"\",\"\",'Farm 1'!BN289)","v":73175.528273956981},{"$f":"+IF('Farm 1'!BO289=\"\",\"\",'Farm 1'!BO289)","v":73175.528273956981},{"$f":"+IF('Farm 1'!BP289=\"\",\"\",'Farm 1'!BP289)","v":73175.528273956981},{"$f":"+IF('Farm 1'!BQ289=\"\",\"\",'Farm 1'!BQ289)","v":73175.528273956981},{"$f":"+IF('Farm 1'!BR289=\"\",\"\",'Farm 1'!BR289)","v":73175.528273956981},{"$f":"+IF('Farm 1'!BS289=\"\",\"\",'Farm 1'!BS289)","v":73175.528273956981},{"$f":"+IF('Farm 1'!BT289=\"\",\"\",'Farm 1'!BT289)","v":73175.528273956981},{"$f":"+IF('Farm 1'!BU289=\"\",\"\",'Farm 1'!BU289)","v":73175.528273956981}]
[null,{"$f":"+IF('Farm 1'!$AE$290=\"\",\"\",'Farm 1'!$AE$290)","v":""},{"$f":"+IF('Farm 1'!$AF$290=\"\",\"\",'Farm 1'!$AF$290)","v":""},{"$f":"+IF('Farm 1'!$AG$290=\"\",\"\",'Farm 1'!$AG$290)","v":"Electricity (Kw/h)"},"FCFA",10275370.597747175,null,null,{"$f":"+IF('Farm 1'!AP290=\"\",\"\",'Farm 1'!AP290)","v":0},{"$f":"+IF('Farm 1'!AQ290=\"\",\"\",'Farm 1'!AQ290)","v":""},{"$f":"+IF('Farm 1'!AR290=\"\",\"\",'Farm 1'!AR290)","v":115467.2111490979},{"$f":"+IF('Farm 1'!AS290=\"\",\"\",'Farm 1'!AS290)","v":148371.32901151569},{"$f":"+IF('Farm 1'!AT290=\"\",\"\",'Farm 1'!AT290)","v":288668.02787274477},{"$f":"+IF('Farm 1'!AU290=\"\",\"\",'Farm 1'!AU290)","v":275546.75387852913},{"$f":"+IF('Farm 1'!AV290=\"\",\"\",'Farm 1'!AV290)","v":461868.8445963916},{"$f":"+IF('Farm 1'!AW290=\"\",\"\",'Farm 1'!AW290)","v":339134.46631203586},{"$f":"+IF('Farm 1'!AX290=\"\",\"\",'Farm 1'!AX290)","v":437644.95414553193},{"$f":"+IF('Farm 1'!AY290=\"\",\"\",'Farm 1'!AY290)","v":321370.27998140536},{"$f":"+IF('Farm 1'!AZ290=\"\",\"\",'Farm 1'!AZ290)","v":413421.06369467225},{"$f":"+IF('Farm 1'!BA290=\"\",\"\",'Farm 1'!BA290)","v":303606.09365077491},{"$f":"+IF('Farm 1'!BB290=\"\",\"\",'Farm 1'!BB290)","v":413421.06369467225},{"$f":"+IF('Farm 1'!BC290=\"\",\"\",'Farm 1'!BC290)","v":303606.09365077491},{"$f":"+IF('Farm 1'!BD290=\"\",\"\",'Farm 1'!BD290)","v":413421.06369467225},{"$f":"+IF('Farm 1'!BE290=\"\",\"\",'Farm 1'!BE290)","v":303606.09365077491},{"$f":"+IF('Farm 1'!BF290=\"\",\"\",'Farm 1'!BF290)","v":413421.06369467225},{"$f":"+IF('Farm 1'!BG290=\"\",\"\",'Farm 1'!BG290)","v":303606.09365077491},{"$f":"+IF('Farm 1'!BH290=\"\",\"\",'Farm 1'!BH290)","v":413421.06369467225},{"$f":"+IF('Farm 1'!BI290=\"\",\"\",'Farm 1'!BI290)","v":303606.09365077491},{"$f":"+IF('Farm 1'!BJ290=\"\",\"\",'Farm 1'!BJ290)","v":413421.06369467225},{"$f":"+IF('Farm 1'!BK290=\"\",\"\",'Farm 1'!BK290)","v":303606.09365077491},{"$f":"+IF('Farm 1'!BL290=\"\",\"\",'Farm 1'!BL290)","v":413421.06369467225},{"$f":"+IF('Farm 1'!BM290=\"\",\"\",'Farm 1'!BM290)","v":303606.09365077491},{"$f":"+IF('Farm 1'!BN290=\"\",\"\",'Farm 1'!BN290)","v":413421.06369467225},{"$f":"+IF('Farm 1'!BO290=\"\",\"\",'Farm 1'!BO290)","v":303606.09365077491},{"$f":"+IF('Farm 1'!BP290=\"\",\"\",'Farm 1'!BP290)","v":413421.06369467225},{"$f":"+IF('Farm 1'!BQ290=\"\",\"\",'Farm 1'!BQ290)","v":303606.09365077491},{"$f":"+IF('Farm 1'!BR290=\"\",\"\",'Farm 1'!BR290)","v":413421.06369467225},{"$f":"+IF('Farm 1'!BS290=\"\",\"\",'Farm 1'!BS290)","v":303606.09365077491},{"$f":"+IF('Farm 1'!BT290=\"\",\"\",'Farm 1'!BT290)","v":413421.06369467225},{"$f":"+IF('Farm 1'!BU290=\"\",\"\",'Farm 1'!BU290)","v":303606.09365077491}]
[null,{"$f":"+IF('Farm 1'!$AE$291=\"\",\"\",'Farm 1'!$AE$291)","v":""},{"$f":"+IF('Farm 1'!$AF$291=\"\",\"\",'Farm 1'!$AF$291)","v":""},{"$f":"+IF('Farm 1'!$AG$291=\"\",\"\",'Farm 1'!$AG$291)","v":"Rent/ha/year"},"FCFA",0,null,null,{"$f":"+IF('Farm 1'!AP291=\"\",\"\",'Farm 1'!AP291)","v":""},{"$f":"+IF('Farm 1'!AQ291=\"\",\"\",'Farm 1'!AQ291)","v":""},{"$f":"+IF('Farm 1'!AR291=\"\",\"\",'Farm 1'!AR291)","v":""},{"$f":"+IF('Farm 1'!AS291=\"\",\"\",'Farm 1'!AS291)","v":""},{"$f":"+IF('Farm 1'!AT291=\"\",\"\",'Farm 1'!AT291)","v":0},{"$f":"+IF('Farm 1'!AU291=\"\",\"\",'Farm 1'!AU291)","v":0},{"$f":"+IF('Farm 1'!AV291=\"\",\"\",'Farm 1'!AV291)","v":0},{"$f":"+IF('Farm 1'!AW291=\"\",\"\",'Farm 1'!AW291)","v":0},{"$f":"+IF('Farm 1'!AX291=\"\",\"\",'Farm 1'!AX291)","v":0},{"$f":"+IF('Farm 1'!AY291=\"\",\"\",'Farm 1'!AY291)","v":0},{"$f":"+IF('Farm 1'!AZ291=\"\",\"\",'Farm 1'!AZ291)","v":0},{"$f":"+IF('Farm 1'!BA291=\"\",\"\",'Farm 1'!BA291)","v":0},{"$f":"+IF('Farm 1'!BB291=\"\",\"\",'Farm 1'!BB291)","v":0},{"$f":"+IF('Farm 1'!BC291=\"\",\"\",'Farm 1'!BC291)","v":0},{"$f":"+IF('Farm 1'!BD291=\"\",\"\",'Farm 1'!BD291)","v":0},{"$f":"+IF('Farm 1'!BE291=\"\",\"\",'Farm 1'!BE291)","v":0},{"$f":"+IF('Farm 1'!BF291=\"\",\"\",'Farm 1'!BF291)","v":0},{"$f":"+IF('Farm 1'!BG291=\"\",\"\",'Farm 1'!BG291)","v":0},{"$f":"+IF('Farm 1'!BH291=\"\",\"\",'Farm 1'!BH291)","v":0},{"$f":"+IF('Farm 1'!BI291=\"\",\"\",'Farm 1'!BI291)","v":0},{"$f":"+IF('Farm 1'!BJ291=\"\",\"\",'Farm 1'!BJ291)","v":0},{"$f":"+IF('Farm 1'!BK291=\"\",\"\",'Farm 1'!BK291)","v":0},{"$f":"+IF('Farm 1'!BL291=\"\",\"\",'Farm 1'!BL291)","v":0},{"$f":"+IF('Farm 1'!BM291=\"\",\"\",'Farm 1'!BM291)","v":0},{"$f":"+IF('Farm 1'!BN291=\"\",\"\",'Farm 1'!BN291)","v":0},{"$f":"+IF('Farm 1'!BO291=\"\",\"\",'Farm 1'!BO291)","v":0},{"$f":"+IF('Farm 1'!BP291=\"\",\"\",'Farm 1'!BP291)","v":0},{"$f":"+IF('Farm 1'!BQ291=\"\",\"\",'Farm 1'!BQ291)","v":0},{"$f":"+IF('Farm 1'!BR291=\"\",\"\",'Farm 1'!BR291)","v":0},{"$f":"+IF('Farm 1'!BS291=\"\",\"\",'Farm 1'!BS291)","v":0},{"$f":"+IF('Farm 1'!BT291=\"\",\"\",'Farm 1'!BT291)","v":0},{"$f":"+IF('Farm 1'!BU291=\"\",\"\",'Farm 1'!BU291)","v":0}]
[null,{"$f":"+IF('Farm 1'!$AE$292=\"\",\"\",'Farm 1'!$AE$292)","v":""},{"$f":"+IF('Farm 1'!$AF$292=\"\",\"\",'Farm 1'!$AF$292)","v":"Storing and drying paddy"},{"$f":"+IF('Farm 1'!$AG$292=\"\",\"\",'Farm 1'!$AG$292)","v":"Electricity (kWh/ha)"},"FCFA",3560911.8962763785,null,null,{"$f":"+IF('Farm 1'!AP292=\"\",\"\",'Farm 1'!AP292)","v":0},{"$f":"+IF('Farm 1'!AQ292=\"\",\"\",'Farm 1'!AQ292)","v":""},{"$f":"+IF('Farm 1'!AR292=\"\",\"\",'Farm 1'!AR292)","v":31652.550189123347},{"$f":"+IF('Farm 1'!AS292=\"\",\"\",'Farm 1'!AS292)","v":55391.962830965858},{"$f":"+IF('Farm 1'!AT292=\"\",\"\",'Farm 1'!AT292)","v":79131.375472808359},{"$f":"+IF('Farm 1'!AU292=\"\",\"\",'Farm 1'!AU292)","v":102870.78811465087},{"$f":"+IF('Farm 1'!AV292=\"\",\"\",'Farm 1'!AV292)","v":126610.20075649339},{"$f":"+IF('Farm 1'!AW292=\"\",\"\",'Farm 1'!AW292)","v":126610.20075649339},{"$f":"+IF('Farm 1'!AX292=\"\",\"\",'Farm 1'!AX292)","v":126610.20075649339},{"$f":"+IF('Farm 1'!AY292=\"\",\"\",'Farm 1'!AY292)","v":126610.20075649339},{"$f":"+IF('Farm 1'!AZ292=\"\",\"\",'Farm 1'!AZ292)","v":126610.20075649339},{"$f":"+IF('Farm 1'!BA292=\"\",\"\",'Farm 1'!BA292)","v":126610.20075649339},{"$f":"+IF('Farm 1'!BB292=\"\",\"\",'Farm 1'!BB292)","v":126610.20075649339},{"$f":"+IF('Farm 1'!BC292=\"\",\"\",'Farm 1'!BC292)","v":126610.20075649339},{"$f":"+IF('Farm 1'!BD292=\"\",\"\",'Farm 1'!BD292)","v":126610.20075649339},{"$f":"+IF('Farm 1'!BE292=\"\",\"\",'Farm 1'!BE292)","v":126610.20075649339},{"$f":"+IF('Farm 1'!BF292=\"\",\"\",'Farm 1'!BF292)","v":126610.20075649339},{"$f":"+IF('Farm 1'!BG292=\"\",\"\",'Farm 1'!BG292)","v":126610.20075649339},{"$f":"+IF('Farm 1'!BH292=\"\",\"\",'Farm 1'!BH292)","v":126610.20075649339},{"$f":"+IF('Farm 1'!BI292=\"\",\"\",'Farm 1'!BI292)","v":126610.20075649339},{"$f":"+IF('Farm 1'!BJ292=\"\",\"\",'Farm 1'!BJ292)","v":126610.20075649339},{"$f":"+IF('Farm 1'!BK292=\"\",\"\",'Farm 1'!BK292)","v":126610.20075649339},{"$f":"+IF('Farm 1'!BL292=\"\",\"\",'Farm 1'!BL292)","v":126610.20075649339},{"$f":"+IF('Farm 1'!BM292=\"\",\"\",'Farm 1'!BM292)","v":126610.20075649339},{"$f":"+IF('Farm 1'!BN292=\"\",\"\",'Farm 1'!BN292)","v":126610.20075649339},{"$f":"+IF('Farm 1'!BO292=\"\",\"\",'Farm 1'!BO292)","v":126610.20075649339},{"$f":"+IF('Farm 1'!BP292=\"\",\"\",'Farm 1'!BP292)","v":126610.20075649339},{"$f":"+IF('Farm 1'!BQ292=\"\",\"\",'Farm 1'!BQ292)","v":126610.20075649339},{"$f":"+IF('Farm 1'!BR292=\"\",\"\",'Farm 1'!BR292)","v":126610.20075649339},{"$f":"+IF('Farm 1'!BS292=\"\",\"\",'Farm 1'!BS292)","v":126610.20075649339},{"$f":"+IF('Farm 1'!BT292=\"\",\"\",'Farm 1'!BT292)","v":126610.20075649339},{"$f":"+IF('Farm 1'!BU292=\"\",\"\",'Farm 1'!BU292)","v":126610.20075649339}]
[null,{"$f":"+IF('Farm 1'!$AE$293=\"\",\"\",'Farm 1'!$AE$293)","v":""},{"$f":"+IF('Farm 1'!$AF$293=\"\",\"\",'Farm 1'!$AF$293)","v":"Processing"},{"$f":"+IF('Farm 1'!$AG$293=\"\",\"\",'Farm 1'!$AG$293)","v":"Electricity (kWh/t)"},"FCFA",6645652.7593026636,null,null,{"$f":"+IF('Farm 1'!AP293=\"\",\"\",'Farm 1'!AP293)","v":""},{"$f":"+IF('Farm 1'!AQ293=\"\",\"\",'Farm 1'!AQ293)","v":""},{"$f":"+IF('Farm 1'!AR293=\"\",\"\",'Farm 1'!AR293)","v":47817.959749997055},{"$f":"+IF('Farm 1'!AS293=\"\",\"\",'Farm 1'!AS293)","v":83681.429562494857},{"$f":"+IF('Farm 1'!AT293=\"\",\"\",'Farm 1'!AT293)","v":126186.28267360333},{"$f":"+IF('Farm 1'!AU293=\"\",\"\",'Farm 1'!AU293)","v":164042.16747568434},{"$f":"+IF('Farm 1'!AV293=\"\",\"\",'Farm 1'!AV293)","v":212524.26555554246},{"$f":"+IF('Farm 1'!AW293=\"\",\"\",'Farm 1'!AW293)","v":212524.26555554246},{"$f":"+IF('Farm 1'!AX293=\"\",\"\",'Farm 1'!AX293)","v":227704.57023808121},{"$f":"+IF('Farm 1'!AY293=\"\",\"\",'Farm 1'!AY293)","v":227704.57023808121},{"$f":"+IF('Farm 1'!AZ293=\"\",\"\",'Farm 1'!AZ293)","v":242884.87492061994},{"$f":"+IF('Farm 1'!BA293=\"\",\"\",'Farm 1'!BA293)","v":242884.87492061994},{"$f":"+IF('Farm 1'!BB293=\"\",\"\",'Farm 1'!BB293)","v":242884.87492061994},{"$f":"+IF('Farm 1'!BC293=\"\",\"\",'Farm 1'!BC293)","v":242884.87492061994},{"$f":"+IF('Farm 1'!BD293=\"\",\"\",'Farm 1'!BD293)","v":242884.87492061994},{"$f":"+IF('Farm 1'!BE293=\"\",\"\",'Farm 1'!BE293)","v":242884.87492061994},{"$f":"+IF('Farm 1'!BF293=\"\",\"\",'Farm 1'!BF293)","v":242884.87492061994},{"$f":"+IF('Farm 1'!BG293=\"\",\"\",'Farm 1'!BG293)","v":242884.87492061994},{"$f":"+IF('Farm 1'!BH293=\"\",\"\",'Farm 1'!BH293)","v":242884.87492061994},{"$f":"+IF('Farm 1'!BI293=\"\",\"\",'Farm 1'!BI293)","v":242884.87492061994},{"$f":"+IF('Farm 1'!BJ293=\"\",\"\",'Farm 1'!BJ293)","v":242884.87492061994},{"$f":"+IF('Farm 1'!BK293=\"\",\"\",'Farm 1'!BK293)","v":242884.87492061994},{"$f":"+IF('Farm 1'!BL293=\"\",\"\",'Farm 1'!BL293)","v":242884.87492061994},{"$f":"+IF('Farm 1'!BM293=\"\",\"\",'Farm 1'!BM293)","v":242884.87492061994},{"$f":"+IF('Farm 1'!BN293=\"\",\"\",'Farm 1'!BN293)","v":242884.87492061994},{"$f":"+IF('Farm 1'!BO293=\"\",\"\",'Farm 1'!BO293)","v":242884.87492061994},{"$f":"+IF('Farm 1'!BP293=\"\",\"\",'Farm 1'!BP293)","v":242884.87492061994},{"$f":"+IF('Farm 1'!BQ293=\"\",\"\",'Farm 1'!BQ293)","v":242884.87492061994},{"$f":"+IF('Farm 1'!BR293=\"\",\"\",'Farm 1'!BR293)","v":242884.87492061994},{"$f":"+IF('Farm 1'!BS293=\"\",\"\",'Farm 1'!BS293)","v":242884.87492061994},{"$f":"+IF('Farm 1'!BT293=\"\",\"\",'Farm 1'!BT293)","v":242884.87492061994},{"$f":"+IF('Farm 1'!BU293=\"\",\"\",'Farm 1'!BU293)","v":242884.87492061994}]
[null,{"$f":"+IF('Farm 1'!$AE$294=\"\",\"\",'Farm 1'!$AE$294)","v":""},{"$f":"+IF('Farm 1'!$AF$294=\"\",\"\",'Farm 1'!$AF$294)","v":""},{"$f":"+IF('Farm 1'!$AG$294=\"\",\"\",'Farm 1'!$AG$294)","v":"Bags 50 kg"},"FCFA",3305806.821178826,null,null,{"$f":"+IF('Farm 1'!AP294=\"\",\"\",'Farm 1'!AP294)","v":0},{"$f":"+IF('Farm 1'!AQ294=\"\",\"\",'Farm 1'!AQ294)","v":""},{"$f":"+IF('Farm 1'!AR294=\"\",\"\",'Farm 1'!AR294)","v":10459.069725607014},{"$f":"+IF('Farm 1'!AS294=\"\",\"\",'Farm 1'!AS294)","v":""},{"$f":"+IF('Farm 1'!AT294=\"\",\"\",'Farm 1'!AT294)","v":38059.392612625525},{"$f":"+IF('Farm 1'!AU294=\"\",\"\",'Farm 1'!AU294)","v":36606.744039624551},{"$f":"+IF('Farm 1'!AV294=\"\",\"\",'Farm 1'!AV294)","v":74085.07722304968},{"$f":"+IF('Farm 1'!AW294=\"\",\"\",'Farm 1'!AW294)","v":71760.839506248129},{"$f":"+IF('Farm 1'!AX294=\"\",\"\",'Farm 1'!AX294)","v":120739.62165202902},{"$f":"+IF('Farm 1'!AY294=\"\",\"\",'Farm 1'!AY294)","v":120739.62165202902},{"$f":"+IF('Farm 1'!AZ294=\"\",\"\",'Farm 1'!AZ294)","v":128788.92976216429},{"$f":"+IF('Farm 1'!BA294=\"\",\"\",'Farm 1'!BA294)","v":128788.92976216429},{"$f":"+IF('Farm 1'!BB294=\"\",\"\",'Farm 1'!BB294)","v":128788.92976216429},{"$f":"+IF('Farm 1'!BC294=\"\",\"\",'Farm 1'!BC294)","v":128788.92976216429},{"$f":"+IF('Farm 1'!BD294=\"\",\"\",'Farm 1'!BD294)","v":128788.92976216429},{"$f":"+IF('Farm 1'!BE294=\"\",\"\",'Farm 1'!BE294)","v":128788.92976216429},{"$f":"+IF('Farm 1'!BF294=\"\",\"\",'Farm 1'!BF294)","v":128788.92976216429},{"$f":"+IF('Farm 1'!BG294=\"\",\"\",'Farm 1'!BG294)","v":128788.92976216429},{"$f":"+IF('Farm 1'!BH294=\"\",\"\",'Farm 1'!BH294)","v":128788.92976216429},{"$f":"+IF('Farm 1'!BI294=\"\",\"\",'Farm 1'!BI294)","v":128788.92976216429},{"$f":"+IF('Farm 1'!BJ294=\"\",\"\",'Farm 1'!BJ294)","v":128788.92976216429},{"$f":"+IF('Farm 1'!BK294=\"\",\"\",'Farm 1'!BK294)","v":128788.92976216429},{"$f":"+IF('Farm 1'!BL294=\"\",\"\",'Farm 1'!BL294)","v":128788.92976216429},{"$f":"+IF('Farm 1'!BM294=\"\",\"\",'Farm 1'!BM294)","v":128788.92976216429},{"$f":"+IF('Farm 1'!BN294=\"\",\"\",'Farm 1'!BN294)","v":128788.92976216429},{"$f":"+IF('Farm 1'!BO294=\"\",\"\",'Farm 1'!BO294)","v":128788.92976216429},{"$f":"+IF('Farm 1'!BP294=\"\",\"\",'Farm 1'!BP294)","v":128788.92976216429},{"$f":"+IF('Farm 1'!BQ294=\"\",\"\",'Farm 1'!BQ294)","v":128788.92976216429},{"$f":"+IF('Farm 1'!BR294=\"\",\"\",'Farm 1'!BR294)","v":128788.92976216429},{"$f":"+IF('Farm 1'!BS294=\"\",\"\",'Farm 1'!BS294)","v":128788.92976216429},{"$f":"+IF('Farm 1'!BT294=\"\",\"\",'Farm 1'!BT294)","v":128788.92976216429},{"$f":"+IF('Farm 1'!BU294=\"\",\"\",'Farm 1'!BU294)","v":128788.92976216429}]
[null,{"$f":"+IF('Farm 1'!$AE$295=\"\",\"\",'Farm 1'!$AE$295)","v":""},{"$f":"+IF('Farm 1'!$AF$295=\"\",\"\",'Farm 1'!$AF$295)","v":"Transport "},{"$f":"+IF('Farm 1'!$AG$295=\"\",\"\",'Farm 1'!$AG$295)","v":"Bulk Harvest (€/t)"},"FCFA",2541515.6786191775,null,null,{"$f":"+IF('Farm 1'!AP295=\"\",\"\",'Farm 1'!AP295)","v":0},{"$f":"+IF('Farm 1'!AQ295=\"\",\"\",'Farm 1'!AQ295)","v":""},{"$f":"+IF('Farm 1'!AR295=\"\",\"\",'Farm 1'!AR295)","v":9604.288085956854},{"$f":"+IF('Farm 1'!AS295=\"\",\"\",'Farm 1'!AS295)","v":""},{"$f":"+IF('Farm 1'!AT295=\"\",\"\",'Farm 1'!AT295)","v":34948.93720167633},{"$f":"+IF('Farm 1'!AU295=\"\",\"\",'Farm 1'!AU295)","v":33615.008300848989},{"$f":"+IF('Farm 1'!AV295=\"\",\"\",'Farm 1'!AV295)","v":68030.373942194376},{"$f":"+IF('Farm 1'!AW295=\"\",\"\",'Farm 1'!AW295)","v":65896.08770087063},{"$f":"+IF('Farm 1'!AX295=\"\",\"\",'Farm 1'!AX295)","v":91469.410342446223},{"$f":"+IF('Farm 1'!AY295=\"\",\"\",'Farm 1'!AY295)","v":91469.410342446223},{"$f":"+IF('Farm 1'!AZ295=\"\",\"\",'Farm 1'!AZ295)","v":97567.371031942646},{"$f":"+IF('Farm 1'!BA295=\"\",\"\",'Farm 1'!BA295)","v":97567.371031942646},{"$f":"+IF('Farm 1'!BB295=\"\",\"\",'Farm 1'!BB295)","v":97567.371031942646},{"$f":"+IF('Farm 1'!BC295=\"\",\"\",'Farm 1'!BC295)","v":97567.371031942646},{"$f":"+IF('Farm 1'!BD295=\"\",\"\",'Farm 1'!BD295)","v":97567.371031942646},{"$f":"+IF('Farm 1'!BE295=\"\",\"\",'Farm 1'!BE295)","v":97567.371031942646},{"$f":"+IF('Farm 1'!BF295=\"\",\"\",'Farm 1'!BF295)","v":97567.371031942646},{"$f":"+IF('Farm 1'!BG295=\"\",\"\",'Farm 1'!BG295)","v":97567.371031942646},{"$f":"+IF('Farm 1'!BH295=\"\",\"\",'Farm 1'!BH295)","v":97567.371031942646},{"$f":"+IF('Farm 1'!BI295=\"\",\"\",'Farm 1'!BI295)","v":97567.371031942646},{"$f":"+IF('Farm 1'!BJ295=\"\",\"\",'Farm 1'!BJ295)","v":97567.371031942646},{"$f":"+IF('Farm 1'!BK295=\"\",\"\",'Farm 1'!BK295)","v":97567.371031942646},{"$f":"+IF('Farm 1'!BL295=\"\",\"\",'Farm 1'!BL295)","v":97567.371031942646},{"$f":"+IF('Farm 1'!BM295=\"\",\"\",'Farm 1'!BM295)","v":97567.371031942646},{"$f":"+IF('Farm 1'!BN295=\"\",\"\",'Farm 1'!BN295)","v":97567.371031942646},{"$f":"+IF('Farm 1'!BO295=\"\",\"\",'Farm 1'!BO295)","v":97567.371031942646},{"$f":"+IF('Farm 1'!BP295=\"\",\"\",'Farm 1'!BP295)","v":97567.371031942646},{"$f":"+IF('Farm 1'!BQ295=\"\",\"\",'Farm 1'!BQ295)","v":97567.371031942646},{"$f":"+IF('Farm 1'!BR295=\"\",\"\",'Farm 1'!BR295)","v":97567.371031942646},{"$f":"+IF('Farm 1'!BS295=\"\",\"\",'Farm 1'!BS295)","v":97567.371031942646},{"$f":"+IF('Farm 1'!BT295=\"\",\"\",'Farm 1'!BT295)","v":97567.371031942646},{"$f":"+IF('Farm 1'!BU295=\"\",\"\",'Farm 1'!BU295)","v":97567.371031942646}]
[null,{"$f":"+IF('Farm 1'!$AE$296=\"\",\"\",'Farm 1'!$AE$296)","v":""},{"$f":"+IF('Farm 1'!$AF$296=\"\",\"\",'Farm 1'!$AF$296)","v":""},{"$f":"+IF('Farm 1'!$AG$296=\"\",\"\",'Farm 1'!$AG$296)","v":"Bag Harvest (€/t)"},"FCFA",10719980.501770699,null,null,{"$f":"+IF('Farm 1'!AP296=\"\",\"\",'Farm 1'!AP296)","v":0},{"$f":"+IF('Farm 1'!AQ296=\"\",\"\",'Farm 1'!AQ296)","v":0},{"$f":"+IF('Farm 1'!AR296=\"\",\"\",'Farm 1'!AR296)","v":0},{"$f":"+IF('Farm 1'!AS296=\"\",\"\",'Farm 1'!AS296)","v":""},{"$f":"+IF('Farm 1'!AT296=\"\",\"\",'Farm 1'!AT296)","v":82404.791777509818},{"$f":"+IF('Farm 1'!AU296=\"\",\"\",'Farm 1'!AU296)","v":144208.38561064217},{"$f":"+IF('Farm 1'!AV296=\"\",\"\",'Farm 1'!AV296)","v":217457.08941287315},{"$f":"+IF('Farm 1'!AW296=\"\",\"\",'Farm 1'!AW296)","v":282694.21623673505},{"$f":"+IF('Farm 1'!AX296=\"\",\"\",'Farm 1'!AX296)","v":392403.77036909439},{"$f":"+IF('Farm 1'!AY296=\"\",\"\",'Farm 1'!AY296)","v":392403.77036909439},{"$f":"+IF('Farm 1'!AZ296=\"\",\"\",'Farm 1'!AZ296)","v":418564.02172703401},{"$f":"+IF('Farm 1'!BA296=\"\",\"\",'Farm 1'!BA296)","v":418564.02172703401},{"$f":"+IF('Farm 1'!BB296=\"\",\"\",'Farm 1'!BB296)","v":418564.02172703401},{"$f":"+IF('Farm 1'!BC296=\"\",\"\",'Farm 1'!BC296)","v":418564.02172703401},{"$f":"+IF('Farm 1'!BD296=\"\",\"\",'Farm 1'!BD296)","v":418564.02172703401},{"$f":"+IF('Farm 1'!BE296=\"\",\"\",'Farm 1'!BE296)","v":418564.02172703401},{"$f":"+IF('Farm 1'!BF296=\"\",\"\",'Farm 1'!BF296)","v":418564.02172703401},{"$f":"+IF('Farm 1'!BG296=\"\",\"\",'Farm 1'!BG296)","v":418564.02172703401},{"$f":"+IF('Farm 1'!BH296=\"\",\"\",'Farm 1'!BH296)","v":418564.02172703401},{"$f":"+IF('Farm 1'!BI296=\"\",\"\",'Farm 1'!BI296)","v":418564.02172703401},{"$f":"+IF('Farm 1'!BJ296=\"\",\"\",'Farm 1'!BJ296)","v":418564.02172703401},{"$f":"+IF('Farm 1'!BK296=\"\",\"\",'Farm 1'!BK296)","v":418564.02172703401},{"$f":"+IF('Farm 1'!BL296=\"\",\"\",'Farm 1'!BL296)","v":418564.02172703401},{"$f":"+IF('Farm 1'!BM296=\"\",\"\",'Farm 1'!BM296)","v":418564.02172703401},{"$f":"+IF('Farm 1'!BN296=\"\",\"\",'Farm 1'!BN296)","v":418564.02172703401},{"$f":"+IF('Farm 1'!BO296=\"\",\"\",'Farm 1'!BO296)","v":418564.02172703401},{"$f":"+IF('Farm 1'!BP296=\"\",\"\",'Farm 1'!BP296)","v":418564.02172703401},{"$f":"+IF('Farm 1'!BQ296=\"\",\"\",'Farm 1'!BQ296)","v":418564.02172703401},{"$f":"+IF('Farm 1'!BR296=\"\",\"\",'Farm 1'!BR296)","v":418564.02172703401},{"$f":"+IF('Farm 1'!BS296=\"\",\"\",'Farm 1'!BS296)","v":418564.02172703401},{"$f":"+IF('Farm 1'!BT296=\"\",\"\",'Farm 1'!BT296)","v":418564.02172703401},{"$f":"+IF('Farm 1'!BU296=\"\",\"\",'Farm 1'!BU296)","v":418564.02172703401}]
[null,{"$f":"+IF('Farm 1'!$AE$297=\"\",\"\",'Farm 1'!$AE$297)","v":""},{"$f":"+IF('Farm 1'!$AF$297=\"\",\"\",'Farm 1'!$AF$297)","v":"Costs Dakar Port"},{"$f":"+IF('Farm 1'!$AG$297=\"\",\"\",'Farm 1'!$AG$297)","v":"Shed (€/t)"},"FCFA",676139.0625,null,null,{"$f":"+IF('Farm 1'!AP297=\"\",\"\",'Farm 1'!AP297)","v":""},{"$f":"+IF('Farm 1'!AQ297=\"\",\"\",'Farm 1'!AQ297)","v":""},{"$f":"+IF('Farm 1'!AR297=\"\",\"\",'Farm 1'!AR297)","v":""},{"$f":"+IF('Farm 1'!AS297=\"\",\"\",'Farm 1'!AS297)","v":""},{"$f":"+IF('Farm 1'!AT297=\"\",\"\",'Farm 1'!AT297)","v":5197.5},{"$f":"+IF('Farm 1'!AU297=\"\",\"\",'Farm 1'!AU297)","v":9095.625},{"$f":"+IF('Farm 1'!AV297=\"\",\"\",'Farm 1'!AV297)","v":13715.625},{"$f":"+IF('Farm 1'!AW297=\"\",\"\",'Farm 1'!AW297)","v":17830.3125},{"$f":"+IF('Farm 1'!AX297=\"\",\"\",'Farm 1'!AX297)","v":24750},{"$f":"+IF('Farm 1'!AY297=\"\",\"\",'Farm 1'!AY297)","v":24750},{"$f":"+IF('Farm 1'!AZ297=\"\",\"\",'Farm 1'!AZ297)","v":26400.000000000004},{"$f":"+IF('Farm 1'!BA297=\"\",\"\",'Farm 1'!BA297)","v":26400.000000000004},{"$f":"+IF('Farm 1'!BB297=\"\",\"\",'Farm 1'!BB297)","v":26400.000000000004},{"$f":"+IF('Farm 1'!BC297=\"\",\"\",'Farm 1'!BC297)","v":26400.000000000004},{"$f":"+IF('Farm 1'!BD297=\"\",\"\",'Farm 1'!BD297)","v":26400.000000000004},{"$f":"+IF('Farm 1'!BE297=\"\",\"\",'Farm 1'!BE297)","v":26400.000000000004},{"$f":"+IF('Farm 1'!BF297=\"\",\"\",'Farm 1'!BF297)","v":26400.000000000004},{"$f":"+IF('Farm 1'!BG297=\"\",\"\",'Farm 1'!BG297)","v":26400.000000000004},{"$f":"+IF('Farm 1'!BH297=\"\",\"\",'Farm 1'!BH297)","v":26400.000000000004},{"$f":"+IF('Farm 1'!BI297=\"\",\"\",'Farm 1'!BI297)","v":26400.000000000004},{"$f":"+IF('Farm 1'!BJ297=\"\",\"\",'Farm 1'!BJ297)","v":26400.000000000004},{"$f":"+IF('Farm 1'!BK297=\"\",\"\",'Farm 1'!BK297)","v":26400.000000000004},{"$f":"+IF('Farm 1'!BL297=\"\",\"\",'Farm 1'!BL297)","v":26400.000000000004},{"$f":"+IF('Farm 1'!BM297=\"\",\"\",'Farm 1'!BM297)","v":26400.000000000004},{"$f":"+IF('Farm 1'!BN297=\"\",\"\",'Farm 1'!BN297)","v":26400.000000000004},{"$f":"+IF('Farm 1'!BO297=\"\",\"\",'Farm 1'!BO297)","v":26400.000000000004},{"$f":"+IF('Farm 1'!BP297=\"\",\"\",'Farm 1'!BP297)","v":26400.000000000004},{"$f":"+IF('Farm 1'!BQ297=\"\",\"\",'Farm 1'!BQ297)","v":26400.000000000004},{"$f":"+IF('Farm 1'!BR297=\"\",\"\",'Farm 1'!BR297)","v":26400.000000000004},{"$f":"+IF('Farm 1'!BS297=\"\",\"\",'Farm 1'!BS297)","v":26400.000000000004},{"$f":"+IF('Farm 1'!BT297=\"\",\"\",'Farm 1'!BT297)","v":26400.000000000004},{"$f":"+IF('Farm 1'!BU297=\"\",\"\",'Farm 1'!BU297)","v":26400.000000000004}]
[null,{"$f":"+IF('Farm 1'!$AE$298=\"\",\"\",'Farm 1'!$AE$298)","v":""},{"$f":"+IF('Farm 1'!$AF$298=\"\",\"\",'Farm 1'!$AF$298)","v":""},{"$f":"+IF('Farm 1'!$AG$298=\"\",\"\",'Farm 1'!$AG$298)","v":""},null,null,null,null,{"$f":"+IF('Farm 1'!AP298=\"\",\"\",'Farm 1'!AP298)","v":""},{"$f":"+IF('Farm 1'!AQ298=\"\",\"\",'Farm 1'!AQ298)","v":""},{"$f":"+IF('Farm 1'!AR298=\"\",\"\",'Farm 1'!AR298)","v":""},{"$f":"+IF('Farm 1'!AS298=\"\",\"\",'Farm 1'!AS298)","v":""},{"$f":"+IF('Farm 1'!AT298=\"\",\"\",'Farm 1'!AT298)","v":""},{"$f":"+IF('Farm 1'!AU298=\"\",\"\",'Farm 1'!AU298)","v":""},{"$f":"+IF('Farm 1'!AV298=\"\",\"\",'Farm 1'!AV298)","v":""},{"$f":"+IF('Farm 1'!AW298=\"\",\"\",'Farm 1'!AW298)","v":""},{"$f":"+IF('Farm 1'!AX298=\"\",\"\",'Farm 1'!AX298)","v":""},{"$f":"+IF('Farm 1'!AY298=\"\",\"\",'Farm 1'!AY298)","v":""},{"$f":"+IF('Farm 1'!AZ298=\"\",\"\",'Farm 1'!AZ298)","v":""},{"$f":"+IF('Farm 1'!BA298=\"\",\"\",'Farm 1'!BA298)","v":""},{"$f":"+IF('Farm 1'!BB298=\"\",\"\",'Farm 1'!BB298)","v":""},{"$f":"+IF('Farm 1'!BC298=\"\",\"\",'Farm 1'!BC298)","v":""},{"$f":"+IF('Farm 1'!BD298=\"\",\"\",'Farm 1'!BD298)","v":""},{"$f":"+IF('Farm 1'!BE298=\"\",\"\",'Farm 1'!BE298)","v":""},{"$f":"+IF('Farm 1'!BF298=\"\",\"\",'Farm 1'!BF298)","v":""},{"$f":"+IF('Farm 1'!BG298=\"\",\"\",'Farm 1'!BG298)","v":""},{"$f":"+IF('Farm 1'!BH298=\"\",\"\",'Farm 1'!BH298)","v":""},{"$f":"+IF('Farm 1'!BI298=\"\",\"\",'Farm 1'!BI298)","v":""},{"$f":"+IF('Farm 1'!BJ298=\"\",\"\",'Farm 1'!BJ298)","v":""},{"$f":"+IF('Farm 1'!BK298=\"\",\"\",'Farm 1'!BK298)","v":""},{"$f":"+IF('Farm 1'!BN298=\"\",\"\",'Farm 1'!BN298)","v":""},{"$f":"+IF('Farm 1'!BO298=\"\",\"\",'Farm 1'!BO298)","v":""},{"$f":"+IF('Farm 1'!BP298=\"\",\"\",'Farm 1'!BP298)","v":""},{"$f":"+IF('Farm 1'!BQ298=\"\",\"\",'Farm 1'!BQ298)","v":""},{"$f":"+IF('Farm 1'!BR298=\"\",\"\",'Farm 1'!BR298)","v":""},{"$f":"+IF('Farm 1'!BS298=\"\",\"\",'Farm 1'!BS298)","v":""},{"$f":"+IF('Farm 1'!BT298=\"\",\"\",'Farm 1'!BT298)","v":""},{"$f":"+IF('Farm 1'!BU298=\"\",\"\",'Farm 1'!BU298)","v":""},{"$f":"+IF('Farm 1'!CD298=\"\",\"\",'Farm 1'!CD298)","v":""},{"$f":"+IF('Farm 1'!CE298=\"\",\"\",'Farm 1'!CE298)","v":""}]
[null,{"$f":"+IF('Farm 1'!$AE$299=\"\",\"\",'Farm 1'!$AE$299)","v":"TOTAL OPERATING VARIABLE COSTS"},null,null,null,{"$f":"SUM(G565:CM565)","v":76740162.753283963},null,null,{"$f":"SUM(I543:I563)","v":0},{"$f":"SUM(J543:J563)","v":0},619620.56318129366,1028343.4698579742,1666145.0183147471,2141940.2909755474,2792769.4136125906,2809933.2421747777,2868522.7018226674,2840516.0086390018,2730158.8734048633,2721874.9488410815,2730158.8734048633,2721874.9488410815,2730158.8734048633,2721874.9488410815,2730158.8734048633,2721874.9488410815,2730158.8734048633,2721874.9488410815,2730158.8734048633,2721874.9488410815,2730158.8734048633,2721874.9488410815,2730158.8734048633,2721874.9488410815,2730158.8734048633,2721874.9488410815,2730158.8734048633,2721874.9488410815,2730158.8734048633,2721874.9488410815]
[null,{"$f":"+IF('Farm 1'!$AE$300=\"\",\"\",'Farm 1'!$AE$300)","v":""},{"$f":"+IF('Farm 1'!$AF$300=\"\",\"\",'Farm 1'!$AF$300)","v":""},{"$f":"+IF('Farm 1'!$AG$300=\"\",\"\",'Farm 1'!$AG$300)","v":""},null,null,null,null,null,null,null,{"$f":"+IF('Farm 1'!AP300=\"\",\"\",'Farm 1'!AP300)","v":""},{"$f":"+IF('Farm 1'!AR300=\"\",\"\",'Farm 1'!AR300)","v":""},{"$f":"+IF('Farm 1'!AT300=\"\",\"\",'Farm 1'!AT300)","v":""},{"$f":"+IF('Farm 1'!AV300=\"\",\"\",'Farm 1'!AV300)","v":""},{"$f":"+IF('Farm 1'!AW300=\"\",\"\",'Farm 1'!AW300)","v":""},{"$f":"+IF('Farm 1'!AX300=\"\",\"\",'Farm 1'!AX300)","v":""},{"$f":"+IF('Farm 1'!AY300=\"\",\"\",'Farm 1'!AY300)","v":""},{"$f":"+IF('Farm 1'!AZ300=\"\",\"\",'Farm 1'!AZ300)","v":""},{"$f":"+IF('Farm 1'!BA300=\"\",\"\",'Farm 1'!BA300)","v":""},{"$f":"+IF('Farm 1'!BB300=\"\",\"\",'Farm 1'!BB300)","v":""},{"$f":"+IF('Farm 1'!BC300=\"\",\"\",'Farm 1'!BC300)","v":""},{"$f":"+IF('Farm 1'!BD300=\"\",\"\",'Farm 1'!BD300)","v":""},{"$f":"+IF('Farm 1'!BE300=\"\",\"\",'Farm 1'!BE300)","v":""},{"$f":"+IF('Farm 1'!BF300=\"\",\"\",'Farm 1'!BF300)","v":""},{"$f":"+IF('Farm 1'!BG300=\"\",\"\",'Farm 1'!BG300)","v":""},{"$f":"+IF('Farm 1'!BH300=\"\",\"\",'Farm 1'!BH300)","v":""},{"$f":"+IF('Farm 1'!BI300=\"\",\"\",'Farm 1'!BI300)","v":""},{"$f":"+IF('Farm 1'!BJ300=\"\",\"\",'Farm 1'!BJ300)","v":""},{"$f":"+IF('Farm 1'!BK300=\"\",\"\",'Farm 1'!BK300)","v":""},{"$f":"+IF('Farm 1'!BN300=\"\",\"\",'Farm 1'!BN300)","v":""},{"$f":"+IF('Farm 1'!BO300=\"\",\"\",'Farm 1'!BO300)","v":""},{"$f":"+IF('Farm 1'!BR300=\"\",\"\",'Farm 1'!BR300)","v":""},{"$f":"+IF('Farm 1'!BS300=\"\",\"\",'Farm 1'!BS300)","v":""},{"$f":"+IF('Farm 1'!BV300=\"\",\"\",'Farm 1'!BV300)","v":""},{"$f":"+IF('Farm 1'!BW300=\"\",\"\",'Farm 1'!BW300)","v":""},{"$f":"+IF('Farm 1'!BZ300=\"\",\"\",'Farm 1'!BZ300)","v":""},{"$f":"+IF('Farm 1'!CA300=\"\",\"\",'Farm 1'!CA300)","v":""},{"$f":"+IF('Farm 1'!CD300=\"\",\"\",'Farm 1'!CD300)","v":""},{"$f":"+IF('Farm 1'!CE300=\"\",\"\",'Farm 1'!CE300)","v":""}]
[]
[null,"Trading",null,null,{"$f":"E313","v":"Original currency"}]
[]
[null,{"$f":"IF(+'Trading 1 Farm'!$AE$218=\"\",\"\",+'Trading 1 Farm'!$AE$218)","v":""},{"$f":"IF(+'Trading 1 Farm'!$AF$218=\"\",\"\",+'Trading 1 Farm'!$AF$218)","v":""},{"$f":"IF(+'Trading 1 Farm'!$AG$218=\"\",\"\",+'Trading 1 Farm'!$AG$218)","v":""},null,null,{"$f":"IF(+'Trading 1 Farm'!AJ218=\"\",\"\",+'Trading 1 Farm'!AJ218)","v":""},null,{"$f":"IF(+'Trading 1 Farm'!AK218=\"\",\"\",+'Trading 1 Farm'!AK218)","v":""},{"$f":"IF(+'Trading 1 Farm'!AL218=\"\",\"\",+'Trading 1 Farm'!AL218)","v":""},{"$f":"IF(+'Trading 1 Farm'!AM218=\"\",\"\",+'Trading 1 Farm'!AM218)","v":""},{"$f":"IF(+'Trading 1 Farm'!AN218=\"\",\"\",+'Trading 1 Farm'!AN218)","v":""},{"$f":"IF(+'Trading 1 Farm'!AO218=\"\",\"\",+'Trading 1 Farm'!AO218)","v":""},{"$f":"IF(+'Trading 1 Farm'!AP218=\"\",\"\",+'Trading 1 Farm'!AP218)","v":""},{"$f":"IF(+'Trading 1 Farm'!AQ218=\"\",\"\",+'Trading 1 Farm'!AQ218)","v":""},{"$f":"IF(+'Trading 1 Farm'!AR218=\"\",\"\",+'Trading 1 Farm'!AR218)","v":""},{"$f":"IF(+'Trading 1 Farm'!AS218=\"\",\"\",+'Trading 1 Farm'!AS218)","v":""},{"$f":"IF(+'Trading 1 Farm'!AT218=\"\",\"\",+'Trading 1 Farm'!AT218)","v":""},{"$f":"IF(+'Trading 1 Farm'!AU218=\"\",\"\",+'Trading 1 Farm'!AU218)","v":""},{"$f":"IF(+'Trading 1 Farm'!AV218=\"\",\"\",+'Trading 1 Farm'!AV218)","v":""},{"$f":"IF(+'Trading 1 Farm'!AW218=\"\",\"\",+'Trading 1 Farm'!AW218)","v":""},{"$f":"IF(+'Trading 1 Farm'!AX218=\"\",\"\",+'Trading 1 Farm'!AX218)","v":""},{"$f":"IF(+'Trading 1 Farm'!AY218=\"\",\"\",+'Trading 1 Farm'!AY218)","v":""},{"$f":"IF(+'Trading 1 Farm'!AZ218=\"\",\"\",+'Trading 1 Farm'!AZ218)","v":""},{"$f":"IF(+'Trading 1 Farm'!BA218=\"\",\"\",+'Trading 1 Farm'!BA218)","v":""},{"$f":"IF(+'Trading 1 Farm'!BB218=\"\",\"\",+'Trading 1 Farm'!BB218)","v":""},{"$f":"IF(+'Trading 1 Farm'!BC218=\"\",\"\",+'Trading 1 Farm'!BC218)","v":""},{"$f":"IF(+'Trading 1 Farm'!BD218=\"\",\"\",+'Trading 1 Farm'!BD218)","v":""},{"$f":"IF(+'Trading 1 Farm'!BE218=\"\",\"\",+'Trading 1 Farm'!BE218)","v":""},{"$f":"IF(+'Trading 1 Farm'!BF218=\"\",\"\",+'Trading 1 Farm'!BF218)","v":""},{"$f":"IF(+'Trading 1 Farm'!BI218=\"\",\"\",+'Trading 1 Farm'!BI218)","v":""},{"$f":"IF(+'Trading 1 Farm'!BJ218=\"\",\"\",+'Trading 1 Farm'!BJ218)","v":""},{"$f":"IF(+'Trading 1 Farm'!BK218=\"\",\"\",+'Trading 1 Farm'!BK218)","v":""},{"$f":"IF(+'Trading 1 Farm'!BL218=\"\",\"\",+'Trading 1 Farm'!BL218)","v":""},{"$f":"IF(+'Trading 1 Farm'!BM218=\"\",\"\",+'Trading 1 Farm'!BM218)","v":""},{"$f":"IF(+'Trading 1 Farm'!BN218=\"\",\"\",+'Trading 1 Farm'!BN218)","v":""},{"$f":"IF(+'Trading 1 Farm'!BO218=\"\",\"\",+'Trading 1 Farm'!BO218)","v":""},{"$f":"IF(+'Trading 1 Farm'!BP218=\"\",\"\",+'Trading 1 Farm'!BP218)","v":""},{"$f":"IF(+'Trading 1 Farm'!BY218=\"\",\"\",+'Trading 1 Farm'!BY218)","v":""},{"$f":"IF(+'Trading 1 Farm'!BZ218=\"\",\"\",+'Trading 1 Farm'!BZ218)","v":""}]
[null,{"$f":"IF(+'Trading 1 Farm'!$AE$219=\"\",\"\",+'Trading 1 Farm'!$AE$219)","v":""},{"$f":"IF(+'Trading 1 Farm'!$AF$219=\"\",\"\",+'Trading 1 Farm'!$AF$219)","v":""},{"$f":"IF(+'Trading 1 Farm'!$AG$219=\"\",\"\",+'Trading 1 Farm'!$AG$219)","v":""},null,null,{"$f":"IF(+'Trading 1 Farm'!AJ219=\"\",\"\",+'Trading 1 Farm'!AJ219)","v":190.83969465648855},null,{"$f":"IF(+'Trading 1 Farm'!AK219=\"\",\"\",+'Trading 1 Farm'!AK219)","v":0},{"$f":"IF(+'Trading 1 Farm'!AL219=\"\",\"\",+'Trading 1 Farm'!AL219)","v":""},{"$f":"IF(+'Trading 1 Farm'!AM219=\"\",\"\",+'Trading 1 Farm'!AM219)","v":50},{"$f":"IF(+'Trading 1 Farm'!AN219=\"\",\"\",+'Trading 1 Farm'!AN219)","v":100},{"$f":"IF(+'Trading 1 Farm'!AO219=\"\",\"\",+'Trading 1 Farm'!AO219)","v":100},{"$f":"IF(+'Trading 1 Farm'!AP219=\"\",\"\",+'Trading 1 Farm'!AP219)","v":200},{"$f":"IF(+'Trading 1 Farm'!AQ219=\"\",\"\",+'Trading 1 Farm'!AQ219)","v":150},{"$f":"IF(+'Trading 1 Farm'!AR219=\"\",\"\",+'Trading 1 Farm'!AR219)","v":300},{"$f":"IF(+'Trading 1 Farm'!AS219=\"\",\"\",+'Trading 1 Farm'!AS219)","v":200},{"$f":"IF(+'Trading 1 Farm'!AT219=\"\",\"\",+'Trading 1 Farm'!AT219)","v":400},{"$f":"IF(+'Trading 1 Farm'!AU219=\"\",\"\",+'Trading 1 Farm'!AU219)","v":250},{"$f":"IF(+'Trading 1 Farm'!AV219=\"\",\"\",+'Trading 1 Farm'!AV219)","v":500},{"$f":"IF(+'Trading 1 Farm'!AW219=\"\",\"\",+'Trading 1 Farm'!AW219)","v":250},{"$f":"IF(+'Trading 1 Farm'!AX219=\"\",\"\",+'Trading 1 Farm'!AX219)","v":500},{"$f":"IF(+'Trading 1 Farm'!AY219=\"\",\"\",+'Trading 1 Farm'!AY219)","v":250},{"$f":"IF(+'Trading 1 Farm'!AZ219=\"\",\"\",+'Trading 1 Farm'!AZ219)","v":500},{"$f":"IF(+'Trading 1 Farm'!BA219=\"\",\"\",+'Trading 1 Farm'!BA219)","v":250},{"$f":"IF(+'Trading 1 Farm'!BB219=\"\",\"\",+'Trading 1 Farm'!BB219)","v":500},{"$f":"IF(+'Trading 1 Farm'!BC219=\"\",\"\",+'Trading 1 Farm'!BC219)","v":250},{"$f":"IF(+'Trading 1 Farm'!BD219=\"\",\"\",+'Trading 1 Farm'!BD219)","v":500},{"$f":"IF(+'Trading 1 Farm'!BE219=\"\",\"\",+'Trading 1 Farm'!BE219)","v":250},{"$f":"IF(+'Trading 1 Farm'!BF219=\"\",\"\",+'Trading 1 Farm'!BF219)","v":500},{"$f":"IF(+'Trading 1 Farm'!BG219=\"\",\"\",+'Trading 1 Farm'!BG219)","v":250},{"$f":"IF(+'Trading 1 Farm'!BH219=\"\",\"\",+'Trading 1 Farm'!BH219)","v":500},{"$f":"IF(+'Trading 1 Farm'!BI219=\"\",\"\",+'Trading 1 Farm'!BI219)","v":250},{"$f":"IF(+'Trading 1 Farm'!BJ219=\"\",\"\",+'Trading 1 Farm'!BJ219)","v":500},{"$f":"IF(+'Trading 1 Farm'!BK219=\"\",\"\",+'Trading 1 Farm'!BK219)","v":250},{"$f":"IF(+'Trading 1 Farm'!BL219=\"\",\"\",+'Trading 1 Farm'!BL219)","v":500},{"$f":"IF(+'Trading 1 Farm'!BM219=\"\",\"\",+'Trading 1 Farm'!BM219)","v":250},{"$f":"IF(+'Trading 1 Farm'!BN219=\"\",\"\",+'Trading 1 Farm'!BN219)","v":500},{"$f":"IF(+'Trading 1 Farm'!BO219=\"\",\"\",+'Trading 1 Farm'!BO219)","v":250},{"$f":"IF(+'Trading 1 Farm'!BP219=\"\",\"\",+'Trading 1 Farm'!BP219)","v":500}]
[null,{"$f":"IF(+'Trading 1 Farm'!$AE$220=\"\",\"\",+'Trading 1 Farm'!$AE$220)","v":""},{"$f":"IF(+'Trading 1 Farm'!$AF$220=\"\",\"\",+'Trading 1 Farm'!$AF$220)","v":""},{"$f":"IF(+'Trading 1 Farm'!$AG$220=\"\",\"\",+'Trading 1 Farm'!$AG$220)","v":""},null,null,{"$f":"IF(+'Trading 1 Farm'!AJ220=\"\",\"\",+'Trading 1 Farm'!AJ220)","v":""},null,{"$f":"IF(+'Trading 1 Farm'!AK220=\"\",\"\",+'Trading 1 Farm'!AK220)","v":""},{"$f":"IF(+'Trading 1 Farm'!AL220=\"\",\"\",+'Trading 1 Farm'!AL220)","v":""},{"$f":"IF(+'Trading 1 Farm'!AM220=\"\",\"\",+'Trading 1 Farm'!AM220)","v":270},{"$f":"IF(+'Trading 1 Farm'!AN220=\"\",\"\",+'Trading 1 Farm'!AN220)","v":540},{"$f":"IF(+'Trading 1 Farm'!AO220=\"\",\"\",+'Trading 1 Farm'!AO220)","v":570},{"$f":"IF(+'Trading 1 Farm'!AP220=\"\",\"\",+'Trading 1 Farm'!AP220)","v":1140},{"$f":"IF(+'Trading 1 Farm'!AQ220=\"\",\"\",+'Trading 1 Farm'!AQ220)","v":900},{"$f":"IF(+'Trading 1 Farm'!AR220=\"\",\"\",+'Trading 1 Farm'!AR220)","v":1800},{"$f":"IF(+'Trading 1 Farm'!AS220=\"\",\"\",+'Trading 1 Farm'!AS220)","v":1200},{"$f":"IF(+'Trading 1 Farm'!AT220=\"\",\"\",+'Trading 1 Farm'!AT220)","v":2400},{"$f":"IF(+'Trading 1 Farm'!AU220=\"\",\"\",+'Trading 1 Farm'!AU220)","v":1500},{"$f":"IF(+'Trading 1 Farm'!AV220=\"\",\"\",+'Trading 1 Farm'!AV220)","v":3000},{"$f":"IF(+'Trading 1 Farm'!AW220=\"\",\"\",+'Trading 1 Farm'!AW220)","v":1500},{"$f":"IF(+'Trading 1 Farm'!AX220=\"\",\"\",+'Trading 1 Farm'!AX220)","v":3000},{"$f":"IF(+'Trading 1 Farm'!AY220=\"\",\"\",+'Trading 1 Farm'!AY220)","v":1500},{"$f":"IF(+'Trading 1 Farm'!AZ220=\"\",\"\",+'Trading 1 Farm'!AZ220)","v":3000},{"$f":"IF(+'Trading 1 Farm'!BA220=\"\",\"\",+'Trading 1 Farm'!BA220)","v":1500},{"$f":"IF(+'Trading 1 Farm'!BB220=\"\",\"\",+'Trading 1 Farm'!BB220)","v":3000},{"$f":"IF(+'Trading 1 Farm'!BC220=\"\",\"\",+'Trading 1 Farm'!BC220)","v":1500},{"$f":"IF(+'Trading 1 Farm'!BD220=\"\",\"\",+'Trading 1 Farm'!BD220)","v":3000},{"$f":"IF(+'Trading 1 Farm'!BE220=\"\",\"\",+'Trading 1 Farm'!BE220)","v":1500},{"$f":"IF(+'Trading 1 Farm'!BF220=\"\",\"\",+'Trading 1 Farm'!BF220)","v":3000},{"$f":"IF(+'Trading 1 Farm'!BG220=\"\",\"\",+'Trading 1 Farm'!BG220)","v":1500},{"$f":"IF(+'Trading 1 Farm'!BH220=\"\",\"\",+'Trading 1 Farm'!BH220)","v":3000},{"$f":"IF(+'Trading 1 Farm'!BI220=\"\",\"\",+'Trading 1 Farm'!BI220)","v":1500},{"$f":"IF(+'Trading 1 Farm'!BJ220=\"\",\"\",+'Trading 1 Farm'!BJ220)","v":3000},{"$f":"IF(+'Trading 1 Farm'!BK220=\"\",\"\",+'Trading 1 Farm'!BK220)","v":1500},{"$f":"IF(+'Trading 1 Farm'!BL220=\"\",\"\",+'Trading 1 Farm'!BL220)","v":3000},{"$f":"IF(+'Trading 1 Farm'!BM220=\"\",\"\",+'Trading 1 Farm'!BM220)","v":1500},{"$f":"IF(+'Trading 1 Farm'!BN220=\"\",\"\",+'Trading 1 Farm'!BN220)","v":3000},{"$f":"IF(+'Trading 1 Farm'!BO220=\"\",\"\",+'Trading 1 Farm'!BO220)","v":1500},{"$f":"IF(+'Trading 1 Farm'!BP220=\"\",\"\",+'Trading 1 Farm'!BP220)","v":3000}]
[null,{"$f":"IF(+'Trading 1 Farm'!$AE$221=\"\",\"\",+'Trading 1 Farm'!$AE$221)","v":"INPUTS"},{"$f":"IF(+'Trading 1 Farm'!$AF$221=\"\",\"\",+'Trading 1 Farm'!$AF$221)","v":""},{"$f":"IF(+'Trading 1 Farm'!$AG$221=\"\",\"\",+'Trading 1 Farm'!$AG$221)","v":""},null,null,{"$f":"IF(+'Trading 1 Farm'!AJ221=\"\",\"\",+'Trading 1 Farm'!AJ221)","v":""},null,{"$f":"IF(+'Trading 1 Farm'!AK221=\"\",\"\",+'Trading 1 Farm'!AK221)","v":""},{"$f":"IF(+'Trading 1 Farm'!AL221=\"\",\"\",+'Trading 1 Farm'!AL221)","v":""},{"$f":"IF(+'Trading 1 Farm'!AM221=\"\",\"\",+'Trading 1 Farm'!AM221)","v":""},{"$f":"IF(+'Trading 1 Farm'!AN221=\"\",\"\",+'Trading 1 Farm'!AN221)","v":""},{"$f":"IF(+'Trading 1 Farm'!AO221=\"\",\"\",+'Trading 1 Farm'!AO221)","v":""},{"$f":"IF(+'Trading 1 Farm'!AP221=\"\",\"\",+'Trading 1 Farm'!AP221)","v":""},{"$f":"IF(+'Trading 1 Farm'!AQ221=\"\",\"\",+'Trading 1 Farm'!AQ221)","v":""},{"$f":"IF(+'Trading 1 Farm'!AR221=\"\",\"\",+'Trading 1 Farm'!AR221)","v":""},{"$f":"IF(+'Trading 1 Farm'!AS221=\"\",\"\",+'Trading 1 Farm'!AS221)","v":""},{"$f":"IF(+'Trading 1 Farm'!AT221=\"\",\"\",+'Trading 1 Farm'!AT221)","v":""},{"$f":"IF(+'Trading 1 Farm'!AU221=\"\",\"\",+'Trading 1 Farm'!AU221)","v":""},{"$f":"IF(+'Trading 1 Farm'!AV221=\"\",\"\",+'Trading 1 Farm'!AV221)","v":""},{"$f":"IF(+'Trading 1 Farm'!AW221=\"\",\"\",+'Trading 1 Farm'!AW221)","v":""},{"$f":"IF(+'Trading 1 Farm'!AX221=\"\",\"\",+'Trading 1 Farm'!AX221)","v":""},{"$f":"IF(+'Trading 1 Farm'!AY221=\"\",\"\",+'Trading 1 Farm'!AY221)","v":""},{"$f":"IF(+'Trading 1 Farm'!AZ221=\"\",\"\",+'Trading 1 Farm'!AZ221)","v":""},{"$f":"IF(+'Trading 1 Farm'!BA221=\"\",\"\",+'Trading 1 Farm'!BA221)","v":""},{"$f":"IF(+'Trading 1 Farm'!BB221=\"\",\"\",+'Trading 1 Farm'!BB221)","v":""},{"$f":"IF(+'Trading 1 Farm'!BC221=\"\",\"\",+'Trading 1 Farm'!BC221)","v":""},{"$f":"IF(+'Trading 1 Farm'!BD221=\"\",\"\",+'Trading 1 Farm'!BD221)","v":""},{"$f":"IF(+'Trading 1 Farm'!BE221=\"\",\"\",+'Trading 1 Farm'!BE221)","v":""},{"$f":"IF(+'Trading 1 Farm'!BF221=\"\",\"\",+'Trading 1 Farm'!BF221)","v":""},{"$f":"IF(+'Trading 1 Farm'!BG221=\"\",\"\",+'Trading 1 Farm'!BG221)","v":""},{"$f":"IF(+'Trading 1 Farm'!BH221=\"\",\"\",+'Trading 1 Farm'!BH221)","v":""},{"$f":"IF(+'Trading 1 Farm'!BI221=\"\",\"\",+'Trading 1 Farm'!BI221)","v":""},{"$f":"IF(+'Trading 1 Farm'!BJ221=\"\",\"\",+'Trading 1 Farm'!BJ221)","v":""},{"$f":"IF(+'Trading 1 Farm'!BK221=\"\",\"\",+'Trading 1 Farm'!BK221)","v":""},{"$f":"IF(+'Trading 1 Farm'!BL221=\"\",\"\",+'Trading 1 Farm'!BL221)","v":""},{"$f":"IF(+'Trading 1 Farm'!BM221=\"\",\"\",+'Trading 1 Farm'!BM221)","v":""},{"$f":"IF(+'Trading 1 Farm'!BN221=\"\",\"\",+'Trading 1 Farm'!BN221)","v":""},{"$f":"IF(+'Trading 1 Farm'!BO221=\"\",\"\",+'Trading 1 Farm'!BO221)","v":""},{"$f":"IF(+'Trading 1 Farm'!BP221=\"\",\"\",+'Trading 1 Farm'!BP221)","v":""}]
[null,{"$f":"IF(+'Trading 1 Farm'!$AE$222=\"\",\"\",+'Trading 1 Farm'!$AE$222)","v":""},{"$f":"IF(+'Trading 1 Farm'!$AF$222=\"\",\"\",+'Trading 1 Farm'!$AF$222)","v":"Seeds"},{"$f":"IF(+'Trading 1 Farm'!$AG$222=\"\",\"\",+'Trading 1 Farm'!$AG$222)","v":"Sahel 108"},"FCFA",{"$f":"SUM(G574:CM574)","v":11165267.175572524},{"$f":"IF(+'Trading 1 Farm'!AJ222=\"\",\"\",+'Trading 1 Farm'!AJ222)","v":1145.0381679389313},null,{"$f":"IF(+'Trading 1 Farm'!AK222=\"\",\"\",+'Trading 1 Farm'!AK222)","v":""},{"$f":"IF(+'Trading 1 Farm'!AL222=\"\",\"\",+'Trading 1 Farm'!AL222)","v":""},{"$f":"IF(+'Trading 1 Farm'!AM222=\"\",\"\",+'Trading 1 Farm'!AM222)","v":57251.908396946565},{"$f":"IF(+'Trading 1 Farm'!AN222=\"\",\"\",+'Trading 1 Farm'!AN222)","v":114503.81679389313},{"$f":"IF(+'Trading 1 Farm'!AO222=\"\",\"\",+'Trading 1 Farm'!AO222)","v":114503.81679389313},{"$f":"IF(+'Trading 1 Farm'!AP222=\"\",\"\",+'Trading 1 Farm'!AP222)","v":229007.63358778626},{"$f":"IF(+'Trading 1 Farm'!AQ222=\"\",\"\",+'Trading 1 Farm'!AQ222)","v":171755.7251908397},{"$f":"IF(+'Trading 1 Farm'!AR222=\"\",\"\",+'Trading 1 Farm'!AR222)","v":343511.4503816794},{"$f":"IF(+'Trading 1 Farm'!AS222=\"\",\"\",+'Trading 1 Farm'!AS222)","v":229007.63358778626},{"$f":"IF(+'Trading 1 Farm'!AT222=\"\",\"\",+'Trading 1 Farm'!AT222)","v":458015.26717557252},{"$f":"IF(+'Trading 1 Farm'!AU222=\"\",\"\",+'Trading 1 Farm'!AU222)","v":286259.54198473284},{"$f":"IF(+'Trading 1 Farm'!AV222=\"\",\"\",+'Trading 1 Farm'!AV222)","v":572519.08396946569},{"$f":"IF(+'Trading 1 Farm'!AW222=\"\",\"\",+'Trading 1 Farm'!AW222)","v":286259.54198473284},{"$f":"IF(+'Trading 1 Farm'!AX222=\"\",\"\",+'Trading 1 Farm'!AX222)","v":572519.08396946569},{"$f":"IF(+'Trading 1 Farm'!AY222=\"\",\"\",+'Trading 1 Farm'!AY222)","v":286259.54198473284},{"$f":"IF(+'Trading 1 Farm'!AZ222=\"\",\"\",+'Trading 1 Farm'!AZ222)","v":572519.08396946569},{"$f":"IF(+'Trading 1 Farm'!BA222=\"\",\"\",+'Trading 1 Farm'!BA222)","v":286259.54198473284},{"$f":"IF(+'Trading 1 Farm'!BB222=\"\",\"\",+'Trading 1 Farm'!BB222)","v":572519.08396946569},{"$f":"IF(+'Trading 1 Farm'!BC222=\"\",\"\",+'Trading 1 Farm'!BC222)","v":286259.54198473284},{"$f":"IF(+'Trading 1 Farm'!BD222=\"\",\"\",+'Trading 1 Farm'!BD222)","v":572519.08396946569},{"$f":"IF(+'Trading 1 Farm'!BE222=\"\",\"\",+'Trading 1 Farm'!BE222)","v":286259.54198473284},{"$f":"IF(+'Trading 1 Farm'!BF222=\"\",\"\",+'Trading 1 Farm'!BF222)","v":572519.08396946569},{"$f":"IF(+'Trading 1 Farm'!BG222=\"\",\"\",+'Trading 1 Farm'!BG222)","v":286259.54198473284},{"$f":"IF(+'Trading 1 Farm'!BH222=\"\",\"\",+'Trading 1 Farm'!BH222)","v":572519.08396946569},{"$f":"IF(+'Trading 1 Farm'!BI222=\"\",\"\",+'Trading 1 Farm'!BI222)","v":286259.54198473284},{"$f":"IF(+'Trading 1 Farm'!BJ222=\"\",\"\",+'Trading 1 Farm'!BJ222)","v":572519.08396946569},{"$f":"IF(+'Trading 1 Farm'!BK222=\"\",\"\",+'Trading 1 Farm'!BK222)","v":286259.54198473284},{"$f":"IF(+'Trading 1 Farm'!BL222=\"\",\"\",+'Trading 1 Farm'!BL222)","v":572519.08396946569},{"$f":"IF(+'Trading 1 Farm'!BM222=\"\",\"\",+'Trading 1 Farm'!BM222)","v":286259.54198473284},{"$f":"IF(+'Trading 1 Farm'!BN222=\"\",\"\",+'Trading 1 Farm'!BN222)","v":572519.08396946569},{"$f":"IF(+'Trading 1 Farm'!BO222=\"\",\"\",+'Trading 1 Farm'!BO222)","v":286259.54198473284},{"$f":"IF(+'Trading 1 Farm'!BP222=\"\",\"\",+'Trading 1 Farm'!BP222)","v":572519.08396946569}]
[null,{"$f":"IF(+'Trading 1 Farm'!$AE$223=\"\",\"\",+'Trading 1 Farm'!$AE$223)","v":""},{"$f":"IF(+'Trading 1 Farm'!$AF$223=\"\",\"\",+'Trading 1 Farm'!$AF$223)","v":""},{"$f":"IF(+'Trading 1 Farm'!$AG$223=\"\",\"\",+'Trading 1 Farm'!$AG$223)","v":""},null,null,{"$f":"IF(+'Trading 1 Farm'!AJ223=\"\",\"\",+'Trading 1 Farm'!AJ223)","v":""},null,{"$f":"IF(+'Trading 1 Farm'!AK223=\"\",\"\",+'Trading 1 Farm'!AK223)","v":""},{"$f":"IF(+'Trading 1 Farm'!AL223=\"\",\"\",+'Trading 1 Farm'!AL223)","v":""},{"$f":"IF(+'Trading 1 Farm'!AM223=\"\",\"\",+'Trading 1 Farm'!AM223)","v":""},{"$f":"IF(+'Trading 1 Farm'!AN223=\"\",\"\",+'Trading 1 Farm'!AN223)","v":""},{"$f":"IF(+'Trading 1 Farm'!AO223=\"\",\"\",+'Trading 1 Farm'!AO223)","v":""},{"$f":"IF(+'Trading 1 Farm'!AP223=\"\",\"\",+'Trading 1 Farm'!AP223)","v":""},{"$f":"IF(+'Trading 1 Farm'!AQ223=\"\",\"\",+'Trading 1 Farm'!AQ223)","v":""},{"$f":"IF(+'Trading 1 Farm'!AR223=\"\",\"\",+'Trading 1 Farm'!AR223)","v":""},{"$f":"IF(+'Trading 1 Farm'!AS223=\"\",\"\",+'Trading 1 Farm'!AS223)","v":""},{"$f":"IF(+'Trading 1 Farm'!AT223=\"\",\"\",+'Trading 1 Farm'!AT223)","v":""},{"$f":"IF(+'Trading 1 Farm'!AU223=\"\",\"\",+'Trading 1 Farm'!AU223)","v":""},{"$f":"IF(+'Trading 1 Farm'!AV223=\"\",\"\",+'Trading 1 Farm'!AV223)","v":""},{"$f":"IF(+'Trading 1 Farm'!AW223=\"\",\"\",+'Trading 1 Farm'!AW223)","v":""},{"$f":"IF(+'Trading 1 Farm'!AX223=\"\",\"\",+'Trading 1 Farm'!AX223)","v":""},{"$f":"IF(+'Trading 1 Farm'!AY223=\"\",\"\",+'Trading 1 Farm'!AY223)","v":""},{"$f":"IF(+'Trading 1 Farm'!AZ223=\"\",\"\",+'Trading 1 Farm'!AZ223)","v":""},{"$f":"IF(+'Trading 1 Farm'!BA223=\"\",\"\",+'Trading 1 Farm'!BA223)","v":""},{"$f":"IF(+'Trading 1 Farm'!BB223=\"\",\"\",+'Trading 1 Farm'!BB223)","v":""},{"$f":"IF(+'Trading 1 Farm'!BC223=\"\",\"\",+'Trading 1 Farm'!BC223)","v":""},{"$f":"IF(+'Trading 1 Farm'!BD223=\"\",\"\",+'Trading 1 Farm'!BD223)","v":""},{"$f":"IF(+'Trading 1 Farm'!BE223=\"\",\"\",+'Trading 1 Farm'!BE223)","v":""},{"$f":"IF(+'Trading 1 Farm'!BF223=\"\",\"\",+'Trading 1 Farm'!BF223)","v":""},{"$f":"IF(+'Trading 1 Farm'!BG223=\"\",\"\",+'Trading 1 Farm'!BG223)","v":""},{"$f":"IF(+'Trading 1 Farm'!BH223=\"\",\"\",+'Trading 1 Farm'!BH223)","v":""},{"$f":"IF(+'Trading 1 Farm'!BI223=\"\",\"\",+'Trading 1 Farm'!BI223)","v":""},{"$f":"IF(+'Trading 1 Farm'!BJ223=\"\",\"\",+'Trading 1 Farm'!BJ223)","v":""},{"$f":"IF(+'Trading 1 Farm'!BK223=\"\",\"\",+'Trading 1 Farm'!BK223)","v":""},{"$f":"IF(+'Trading 1 Farm'!BL223=\"\",\"\",+'Trading 1 Farm'!BL223)","v":""},{"$f":"IF(+'Trading 1 Farm'!BM223=\"\",\"\",+'Trading 1 Farm'!BM223)","v":""},{"$f":"IF(+'Trading 1 Farm'!BN223=\"\",\"\",+'Trading 1 Farm'!BN223)","v":""},{"$f":"IF(+'Trading 1 Farm'!BO223=\"\",\"\",+'Trading 1 Farm'!BO223)","v":""},{"$f":"IF(+'Trading 1 Farm'!BP223=\"\",\"\",+'Trading 1 Farm'!BP223)","v":""}]
[null,{"$f":"IF(+'Trading 1 Farm'!$AE$224=\"\",\"\",+'Trading 1 Farm'!$AE$224)","v":"ENZERGY & SERVICES"},{"$f":"IF(+'Trading 1 Farm'!$AF$224=\"\",\"\",+'Trading 1 Farm'!$AF$224)","v":""},{"$f":"IF(+'Trading 1 Farm'!$AG$224=\"\",\"\",+'Trading 1 Farm'!$AG$224)","v":""},null,null,{"$f":"IF(+'Trading 1 Farm'!AJ224=\"\",\"\",+'Trading 1 Farm'!AJ224)","v":""},null,{"$f":"IF(+'Trading 1 Farm'!AK224=\"\",\"\",+'Trading 1 Farm'!AK224)","v":""},{"$f":"IF(+'Trading 1 Farm'!AL224=\"\",\"\",+'Trading 1 Farm'!AL224)","v":""},{"$f":"IF(+'Trading 1 Farm'!AM224=\"\",\"\",+'Trading 1 Farm'!AM224)","v":""},{"$f":"IF(+'Trading 1 Farm'!AN224=\"\",\"\",+'Trading 1 Farm'!AN224)","v":""},{"$f":"IF(+'Trading 1 Farm'!AO224=\"\",\"\",+'Trading 1 Farm'!AO224)","v":""},{"$f":"IF(+'Trading 1 Farm'!AP224=\"\",\"\",+'Trading 1 Farm'!AP224)","v":""},{"$f":"IF(+'Trading 1 Farm'!AQ224=\"\",\"\",+'Trading 1 Farm'!AQ224)","v":""},{"$f":"IF(+'Trading 1 Farm'!AR224=\"\",\"\",+'Trading 1 Farm'!AR224)","v":""},{"$f":"IF(+'Trading 1 Farm'!AS224=\"\",\"\",+'Trading 1 Farm'!AS224)","v":""},{"$f":"IF(+'Trading 1 Farm'!AT224=\"\",\"\",+'Trading 1 Farm'!AT224)","v":""},{"$f":"IF(+'Trading 1 Farm'!AU224=\"\",\"\",+'Trading 1 Farm'!AU224)","v":""},{"$f":"IF(+'Trading 1 Farm'!AV224=\"\",\"\",+'Trading 1 Farm'!AV224)","v":""},{"$f":"IF(+'Trading 1 Farm'!AW224=\"\",\"\",+'Trading 1 Farm'!AW224)","v":""},{"$f":"IF(+'Trading 1 Farm'!AX224=\"\",\"\",+'Trading 1 Farm'!AX224)","v":""},{"$f":"IF(+'Trading 1 Farm'!AY224=\"\",\"\",+'Trading 1 Farm'!AY224)","v":""},{"$f":"IF(+'Trading 1 Farm'!AZ224=\"\",\"\",+'Trading 1 Farm'!AZ224)","v":""},{"$f":"IF(+'Trading 1 Farm'!BA224=\"\",\"\",+'Trading 1 Farm'!BA224)","v":""},{"$f":"IF(+'Trading 1 Farm'!BB224=\"\",\"\",+'Trading 1 Farm'!BB224)","v":""},{"$f":"IF(+'Trading 1 Farm'!BC224=\"\",\"\",+'Trading 1 Farm'!BC224)","v":""},{"$f":"IF(+'Trading 1 Farm'!BD224=\"\",\"\",+'Trading 1 Farm'!BD224)","v":""},{"$f":"IF(+'Trading 1 Farm'!BE224=\"\",\"\",+'Trading 1 Farm'!BE224)","v":""},{"$f":"IF(+'Trading 1 Farm'!BF224=\"\",\"\",+'Trading 1 Farm'!BF224)","v":""},{"$f":"IF(+'Trading 1 Farm'!BG224=\"\",\"\",+'Trading 1 Farm'!BG224)","v":""},{"$f":"IF(+'Trading 1 Farm'!BH224=\"\",\"\",+'Trading 1 Farm'!BH224)","v":""},{"$f":"IF(+'Trading 1 Farm'!BI224=\"\",\"\",+'Trading 1 Farm'!BI224)","v":""},{"$f":"IF(+'Trading 1 Farm'!BJ224=\"\",\"\",+'Trading 1 Farm'!BJ224)","v":""},{"$f":"IF(+'Trading 1 Farm'!BK224=\"\",\"\",+'Trading 1 Farm'!BK224)","v":""},{"$f":"IF(+'Trading 1 Farm'!BL224=\"\",\"\",+'Trading 1 Farm'!BL224)","v":""},{"$f":"IF(+'Trading 1 Farm'!BM224=\"\",\"\",+'Trading 1 Farm'!BM224)","v":""},{"$f":"IF(+'Trading 1 Farm'!BN224=\"\",\"\",+'Trading 1 Farm'!BN224)","v":""},{"$f":"IF(+'Trading 1 Farm'!BO224=\"\",\"\",+'Trading 1 Farm'!BO224)","v":""},{"$f":"IF(+'Trading 1 Farm'!BP224=\"\",\"\",+'Trading 1 Farm'!BP224)","v":""}]
[null,{"$f":"IF(+'Trading 1 Farm'!$AE$225=\"\",\"\",+'Trading 1 Farm'!$AE$225)","v":""},{"$f":"IF(+'Trading 1 Farm'!$AF$225=\"\",\"\",+'Trading 1 Farm'!$AF$225)","v":""},{"$f":"IF(+'Trading 1 Farm'!$AG$225=\"\",\"\",+'Trading 1 Farm'!$AG$225)","v":""},null,null,{"$f":"IF(+'Trading 1 Farm'!AJ225=\"\",\"\",+'Trading 1 Farm'!AJ225)","v":0},null,{"$f":"IF(+'Trading 1 Farm'!AK225=\"\",\"\",+'Trading 1 Farm'!AK225)","v":""},{"$f":"IF(+'Trading 1 Farm'!AL225=\"\",\"\",+'Trading 1 Farm'!AL225)","v":""},{"$f":"IF(+'Trading 1 Farm'!AM225=\"\",\"\",+'Trading 1 Farm'!AM225)","v":""},{"$f":"IF(+'Trading 1 Farm'!AN225=\"\",\"\",+'Trading 1 Farm'!AN225)","v":""},{"$f":"IF(+'Trading 1 Farm'!AO225=\"\",\"\",+'Trading 1 Farm'!AO225)","v":""},{"$f":"IF(+'Trading 1 Farm'!AP225=\"\",\"\",+'Trading 1 Farm'!AP225)","v":""},{"$f":"IF(+'Trading 1 Farm'!AQ225=\"\",\"\",+'Trading 1 Farm'!AQ225)","v":""},{"$f":"IF(+'Trading 1 Farm'!AR225=\"\",\"\",+'Trading 1 Farm'!AR225)","v":""},{"$f":"IF(+'Trading 1 Farm'!AS225=\"\",\"\",+'Trading 1 Farm'!AS225)","v":""},{"$f":"IF(+'Trading 1 Farm'!AT225=\"\",\"\",+'Trading 1 Farm'!AT225)","v":""},{"$f":"IF(+'Trading 1 Farm'!AU225=\"\",\"\",+'Trading 1 Farm'!AU225)","v":""},{"$f":"IF(+'Trading 1 Farm'!AV225=\"\",\"\",+'Trading 1 Farm'!AV225)","v":""},{"$f":"IF(+'Trading 1 Farm'!AW225=\"\",\"\",+'Trading 1 Farm'!AW225)","v":""},{"$f":"IF(+'Trading 1 Farm'!AX225=\"\",\"\",+'Trading 1 Farm'!AX225)","v":""},{"$f":"IF(+'Trading 1 Farm'!AY225=\"\",\"\",+'Trading 1 Farm'!AY225)","v":""},{"$f":"IF(+'Trading 1 Farm'!AZ225=\"\",\"\",+'Trading 1 Farm'!AZ225)","v":""},{"$f":"IF(+'Trading 1 Farm'!BA225=\"\",\"\",+'Trading 1 Farm'!BA225)","v":""},{"$f":"IF(+'Trading 1 Farm'!BB225=\"\",\"\",+'Trading 1 Farm'!BB225)","v":""},{"$f":"IF(+'Trading 1 Farm'!BC225=\"\",\"\",+'Trading 1 Farm'!BC225)","v":""},{"$f":"IF(+'Trading 1 Farm'!BD225=\"\",\"\",+'Trading 1 Farm'!BD225)","v":""},{"$f":"IF(+'Trading 1 Farm'!BE225=\"\",\"\",+'Trading 1 Farm'!BE225)","v":""},{"$f":"IF(+'Trading 1 Farm'!BF225=\"\",\"\",+'Trading 1 Farm'!BF225)","v":""},{"$f":"IF(+'Trading 1 Farm'!BG225=\"\",\"\",+'Trading 1 Farm'!BG225)","v":""},{"$f":"IF(+'Trading 1 Farm'!BH225=\"\",\"\",+'Trading 1 Farm'!BH225)","v":""},{"$f":"IF(+'Trading 1 Farm'!BI225=\"\",\"\",+'Trading 1 Farm'!BI225)","v":""},{"$f":"IF(+'Trading 1 Farm'!BJ225=\"\",\"\",+'Trading 1 Farm'!BJ225)","v":""},{"$f":"IF(+'Trading 1 Farm'!BK225=\"\",\"\",+'Trading 1 Farm'!BK225)","v":""},{"$f":"IF(+'Trading 1 Farm'!BL225=\"\",\"\",+'Trading 1 Farm'!BL225)","v":""},{"$f":"IF(+'Trading 1 Farm'!BM225=\"\",\"\",+'Trading 1 Farm'!BM225)","v":""},{"$f":"IF(+'Trading 1 Farm'!BN225=\"\",\"\",+'Trading 1 Farm'!BN225)","v":""},{"$f":"IF(+'Trading 1 Farm'!BO225=\"\",\"\",+'Trading 1 Farm'!BO225)","v":""},{"$f":"IF(+'Trading 1 Farm'!BP225=\"\",\"\",+'Trading 1 Farm'!BP225)","v":""}]
[null,{"$f":"IF(+'Trading 1 Farm'!$AE$226=\"\",\"\",+'Trading 1 Farm'!$AE$226)","v":""},{"$f":"IF(+'Trading 1 Farm'!$AF$226=\"\",\"\",+'Trading 1 Farm'!$AF$226)","v":"Stockage paddy"},{"$f":"IF(+'Trading 1 Farm'!$AG$226=\"\",\"\",+'Trading 1 Farm'!$AG$226)","v":"Electricity (kWh/ha)"},"FCFA",{"$f":"SUM(G578:CM578)","v":157471.43719088865},{"$f":"IF(+'Trading 1 Farm'!AJ226=\"\",\"\",+'Trading 1 Farm'!AJ226)","v":16.149260300573136},null,{"$f":"IF(+'Trading 1 Farm'!AK226=\"\",\"\",+'Trading 1 Farm'!AK226)","v":""},{"$f":"IF(+'Trading 1 Farm'!AL226=\"\",\"\",+'Trading 1 Farm'!AL226)","v":""},{"$f":"IF(+'Trading 1 Farm'!AM226=\"\",\"\",+'Trading 1 Farm'!AM226)","v":807.46301502865686},{"$f":"IF(+'Trading 1 Farm'!AN226=\"\",\"\",+'Trading 1 Farm'!AN226)","v":1614.9260300573137},{"$f":"IF(+'Trading 1 Farm'!AO226=\"\",\"\",+'Trading 1 Farm'!AO226)","v":1614.9260300573137},{"$f":"IF(+'Trading 1 Farm'!AP226=\"\",\"\",+'Trading 1 Farm'!AP226)","v":3229.8520601146274},{"$f":"IF(+'Trading 1 Farm'!AQ226=\"\",\"\",+'Trading 1 Farm'!AQ226)","v":2422.3890450859703},{"$f":"IF(+'Trading 1 Farm'!AR226=\"\",\"\",+'Trading 1 Farm'!AR226)","v":4844.7780901719407},{"$f":"IF(+'Trading 1 Farm'!AS226=\"\",\"\",+'Trading 1 Farm'!AS226)","v":3229.8520601146274},{"$f":"IF(+'Trading 1 Farm'!AT226=\"\",\"\",+'Trading 1 Farm'!AT226)","v":6459.7041202292548},{"$f":"IF(+'Trading 1 Farm'!AU226=\"\",\"\",+'Trading 1 Farm'!AU226)","v":4037.315075143284},{"$f":"IF(+'Trading 1 Farm'!AV226=\"\",\"\",+'Trading 1 Farm'!AV226)","v":8074.6301502865681},{"$f":"IF(+'Trading 1 Farm'!AW226=\"\",\"\",+'Trading 1 Farm'!AW226)","v":4037.315075143284},{"$f":"IF(+'Trading 1 Farm'!AX226=\"\",\"\",+'Trading 1 Farm'!AX226)","v":8074.6301502865681},{"$f":"IF(+'Trading 1 Farm'!AY226=\"\",\"\",+'Trading 1 Farm'!AY226)","v":4037.315075143284},{"$f":"IF(+'Trading 1 Farm'!AZ226=\"\",\"\",+'Trading 1 Farm'!AZ226)","v":8074.6301502865681},{"$f":"IF(+'Trading 1 Farm'!BA226=\"\",\"\",+'Trading 1 Farm'!BA226)","v":4037.315075143284},{"$f":"IF(+'Trading 1 Farm'!BB226=\"\",\"\",+'Trading 1 Farm'!BB226)","v":8074.6301502865681},{"$f":"IF(+'Trading 1 Farm'!BC226=\"\",\"\",+'Trading 1 Farm'!BC226)","v":4037.315075143284},{"$f":"IF(+'Trading 1 Farm'!BD226=\"\",\"\",+'Trading 1 Farm'!BD226)","v":8074.6301502865681},{"$f":"IF(+'Trading 1 Farm'!BE226=\"\",\"\",+'Trading 1 Farm'!BE226)","v":4037.315075143284},{"$f":"IF(+'Trading 1 Farm'!BF226=\"\",\"\",+'Trading 1 Farm'!BF226)","v":8074.6301502865681},{"$f":"IF(+'Trading 1 Farm'!BG226=\"\",\"\",+'Trading 1 Farm'!BG226)","v":4037.315075143284},{"$f":"IF(+'Trading 1 Farm'!BH226=\"\",\"\",+'Trading 1 Farm'!BH226)","v":8074.6301502865681},{"$f":"IF(+'Trading 1 Farm'!BI226=\"\",\"\",+'Trading 1 Farm'!BI226)","v":4037.315075143284},{"$f":"IF(+'Trading 1 Farm'!BJ226=\"\",\"\",+'Trading 1 Farm'!BJ226)","v":8074.6301502865681},{"$f":"IF(+'Trading 1 Farm'!BK226=\"\",\"\",+'Trading 1 Farm'!BK226)","v":4037.315075143284},{"$f":"IF(+'Trading 1 Farm'!BL226=\"\",\"\",+'Trading 1 Farm'!BL226)","v":8074.6301502865681},{"$f":"IF(+'Trading 1 Farm'!BM226=\"\",\"\",+'Trading 1 Farm'!BM226)","v":4037.315075143284},{"$f":"IF(+'Trading 1 Farm'!BN226=\"\",\"\",+'Trading 1 Farm'!BN226)","v":8074.6301502865681},{"$f":"IF(+'Trading 1 Farm'!BO226=\"\",\"\",+'Trading 1 Farm'!BO226)","v":4037.315075143284},{"$f":"IF(+'Trading 1 Farm'!BP226=\"\",\"\",+'Trading 1 Farm'!BP226)","v":8074.6301502865681}]
[null,{"$f":"IF(+'Trading 1 Farm'!$AE$227=\"\",\"\",+'Trading 1 Farm'!$AE$227)","v":""},{"$f":"IF(+'Trading 1 Farm'!$AF$227=\"\",\"\",+'Trading 1 Farm'!$AF$227)","v":"Processing"},{"$f":"IF(+'Trading 1 Farm'!$AG$227=\"\",\"\",+'Trading 1 Farm'!$AG$227)","v":"Electricity (kWh/t)"},"FCFA",443257.29707822518,{"$f":"IF(+'Trading 1 Farm'!AJ227=\"\",\"\",+'Trading 1 Farm'!AJ227)","v":45.597911436912383},null,{"$f":"IF(+'Trading 1 Farm'!AK227=\"\",\"\",+'Trading 1 Farm'!AK227)","v":""},{"$f":"IF(+'Trading 1 Farm'!AL227=\"\",\"\",+'Trading 1 Farm'!AL227)","v":""},{"$f":"IF(+'Trading 1 Farm'!AM227=\"\",\"\",+'Trading 1 Farm'!AM227)","v":2051.9060146610577},{"$f":"IF(+'Trading 1 Farm'!AN227=\"\",\"\",+'Trading 1 Farm'!AN227)","v":4103.8120293221154},{"$f":"IF(+'Trading 1 Farm'!AO227=\"\",\"\",+'Trading 1 Farm'!AO227)","v":4331.8015865066764},{"$f":"IF(+'Trading 1 Farm'!AP227=\"\",\"\",+'Trading 1 Farm'!AP227)","v":8663.6031730133527},{"$f":"IF(+'Trading 1 Farm'!AQ227=\"\",\"\",+'Trading 1 Farm'!AQ227)","v":6839.6867155368582},{"$f":"IF(+'Trading 1 Farm'!AR227=\"\",\"\",+'Trading 1 Farm'!AR227)","v":13679.373431073716},{"$f":"IF(+'Trading 1 Farm'!AS227=\"\",\"\",+'Trading 1 Farm'!AS227)","v":9119.5822873824764},{"$f":"IF(+'Trading 1 Farm'!AT227=\"\",\"\",+'Trading 1 Farm'!AT227)","v":18239.164574764953},{"$f":"IF(+'Trading 1 Farm'!AU227=\"\",\"\",+'Trading 1 Farm'!AU227)","v":11399.477859228096},{"$f":"IF(+'Trading 1 Farm'!AV227=\"\",\"\",+'Trading 1 Farm'!AV227)","v":22798.955718456193},{"$f":"IF(+'Trading 1 Farm'!AW227=\"\",\"\",+'Trading 1 Farm'!AW227)","v":11399.477859228096},{"$f":"IF(+'Trading 1 Farm'!AX227=\"\",\"\",+'Trading 1 Farm'!AX227)","v":22798.955718456193},{"$f":"IF(+'Trading 1 Farm'!AY227=\"\",\"\",+'Trading 1 Farm'!AY227)","v":11399.477859228096},{"$f":"IF(+'Trading 1 Farm'!AZ227=\"\",\"\",+'Trading 1 Farm'!AZ227)","v":22798.955718456193},{"$f":"IF(+'Trading 1 Farm'!BA227=\"\",\"\",+'Trading 1 Farm'!BA227)","v":11399.477859228096},{"$f":"IF(+'Trading 1 Farm'!BB227=\"\",\"\",+'Trading 1 Farm'!BB227)","v":22798.955718456193},{"$f":"IF(+'Trading 1 Farm'!BC227=\"\",\"\",+'Trading 1 Farm'!BC227)","v":11399.477859228096},{"$f":"IF(+'Trading 1 Farm'!BD227=\"\",\"\",+'Trading 1 Farm'!BD227)","v":22798.955718456193},{"$f":"IF(+'Trading 1 Farm'!BE227=\"\",\"\",+'Trading 1 Farm'!BE227)","v":11399.477859228096},{"$f":"IF(+'Trading 1 Farm'!BF227=\"\",\"\",+'Trading 1 Farm'!BF227)","v":22798.955718456193},{"$f":"IF(+'Trading 1 Farm'!BG227=\"\",\"\",+'Trading 1 Farm'!BG227)","v":11399.477859228096},{"$f":"IF(+'Trading 1 Farm'!BH227=\"\",\"\",+'Trading 1 Farm'!BH227)","v":22798.955718456193},{"$f":"IF(+'Trading 1 Farm'!BI227=\"\",\"\",+'Trading 1 Farm'!BI227)","v":11399.477859228096},{"$f":"IF(+'Trading 1 Farm'!BJ227=\"\",\"\",+'Trading 1 Farm'!BJ227)","v":22798.955718456193},{"$f":"IF(+'Trading 1 Farm'!BK227=\"\",\"\",+'Trading 1 Farm'!BK227)","v":11399.477859228096},{"$f":"IF(+'Trading 1 Farm'!BL227=\"\",\"\",+'Trading 1 Farm'!BL227)","v":22798.955718456193},{"$f":"IF(+'Trading 1 Farm'!BM227=\"\",\"\",+'Trading 1 Farm'!BM227)","v":11399.477859228096},{"$f":"IF(+'Trading 1 Farm'!BN227=\"\",\"\",+'Trading 1 Farm'!BN227)","v":22798.955718456193},{"$f":"IF(+'Trading 1 Farm'!BO227=\"\",\"\",+'Trading 1 Farm'!BO227)","v":11399.477859228096},{"$f":"IF(+'Trading 1 Farm'!BP227=\"\",\"\",+'Trading 1 Farm'!BP227)","v":22798.955718456193}]
[null,{"$f":"IF(+'Trading 1 Farm'!$AE$228=\"\",\"\",+'Trading 1 Farm'!$AE$228)","v":""},{"$f":"IF(+'Trading 1 Farm'!$AF$228=\"\",\"\",+'Trading 1 Farm'!$AF$228)","v":""},{"$f":"IF(+'Trading 1 Farm'!$AG$228=\"\",\"\",+'Trading 1 Farm'!$AG$228)","v":"Bags 50 kg"},"FCFA",193666.35312985466,{"$f":"IF(+'Trading 1 Farm'!AJ228=\"\",\"\",+'Trading 1 Farm'!AJ228)","v":24.147924330405804},null,{"$f":"IF(+'Trading 1 Farm'!AK228=\"\",\"\",+'Trading 1 Farm'!AK228)","v":""},{"$f":"IF(+'Trading 1 Farm'!AL228=\"\",\"\",+'Trading 1 Farm'!AL228)","v":""},{"$f":"IF(+'Trading 1 Farm'!AM228=\"\",\"\",+'Trading 1 Farm'!AM228)","v":896.49169076631563},{"$f":"IF(+'Trading 1 Farm'!AN228=\"\",\"\",+'Trading 1 Farm'!AN228)","v":1792.9833815326313},{"$f":"IF(+'Trading 1 Farm'!AO228=\"\",\"\",+'Trading 1 Farm'!AO228)","v":1892.5935693955553},{"$f":"IF(+'Trading 1 Farm'!AP228=\"\",\"\",+'Trading 1 Farm'!AP228)","v":3785.1871387911106},{"$f":"IF(+'Trading 1 Farm'!AQ228=\"\",\"\",+'Trading 1 Farm'!AQ228)","v":2988.3056358877184},{"$f":"IF(+'Trading 1 Farm'!AR228=\"\",\"\",+'Trading 1 Farm'!AR228)","v":5976.6112717754368},{"$f":"IF(+'Trading 1 Farm'!AS228=\"\",\"\",+'Trading 1 Farm'!AS228)","v":3984.4075145169577},{"$f":"IF(+'Trading 1 Farm'!AT228=\"\",\"\",+'Trading 1 Farm'!AT228)","v":7968.8150290339154},{"$f":"IF(+'Trading 1 Farm'!AU228=\"\",\"\",+'Trading 1 Farm'!AU228)","v":4980.509393146197},{"$f":"IF(+'Trading 1 Farm'!AV228=\"\",\"\",+'Trading 1 Farm'!AV228)","v":9961.018786292394},{"$f":"IF(+'Trading 1 Farm'!AW228=\"\",\"\",+'Trading 1 Farm'!AW228)","v":4980.509393146197},{"$f":"IF(+'Trading 1 Farm'!AX228=\"\",\"\",+'Trading 1 Farm'!AX228)","v":9961.018786292394},{"$f":"IF(+'Trading 1 Farm'!AY228=\"\",\"\",+'Trading 1 Farm'!AY228)","v":4980.509393146197},{"$f":"IF(+'Trading 1 Farm'!AZ228=\"\",\"\",+'Trading 1 Farm'!AZ228)","v":9961.018786292394},{"$f":"IF(+'Trading 1 Farm'!BA228=\"\",\"\",+'Trading 1 Farm'!BA228)","v":4980.509393146197},{"$f":"IF(+'Trading 1 Farm'!BB228=\"\",\"\",+'Trading 1 Farm'!BB228)","v":9961.018786292394},{"$f":"IF(+'Trading 1 Farm'!BC228=\"\",\"\",+'Trading 1 Farm'!BC228)","v":4980.509393146197},{"$f":"IF(+'Trading 1 Farm'!BD228=\"\",\"\",+'Trading 1 Farm'!BD228)","v":9961.018786292394},{"$f":"IF(+'Trading 1 Farm'!BE228=\"\",\"\",+'Trading 1 Farm'!BE228)","v":4980.509393146197},{"$f":"IF(+'Trading 1 Farm'!BF228=\"\",\"\",+'Trading 1 Farm'!BF228)","v":9961.018786292394},{"$f":"IF(+'Trading 1 Farm'!BG228=\"\",\"\",+'Trading 1 Farm'!BG228)","v":4980.509393146197},{"$f":"IF(+'Trading 1 Farm'!BH228=\"\",\"\",+'Trading 1 Farm'!BH228)","v":9961.018786292394},{"$f":"IF(+'Trading 1 Farm'!BI228=\"\",\"\",+'Trading 1 Farm'!BI228)","v":4980.509393146197},{"$f":"IF(+'Trading 1 Farm'!BJ228=\"\",\"\",+'Trading 1 Farm'!BJ228)","v":9961.018786292394},{"$f":"IF(+'Trading 1 Farm'!BK228=\"\",\"\",+'Trading 1 Farm'!BK228)","v":4980.509393146197},{"$f":"IF(+'Trading 1 Farm'!BL228=\"\",\"\",+'Trading 1 Farm'!BL228)","v":9961.018786292394},{"$f":"IF(+'Trading 1 Farm'!BM228=\"\",\"\",+'Trading 1 Farm'!BM228)","v":4980.509393146197},{"$f":"IF(+'Trading 1 Farm'!BN228=\"\",\"\",+'Trading 1 Farm'!BN228)","v":9961.018786292394},{"$f":"IF(+'Trading 1 Farm'!BO228=\"\",\"\",+'Trading 1 Farm'!BO228)","v":4980.509393146197},{"$f":"IF(+'Trading 1 Farm'!BP228=\"\",\"\",+'Trading 1 Farm'!BP228)","v":9961.018786292394}]
[null,{"$f":"IF(+'Trading 1 Farm'!$AE$229=\"\",\"\",+'Trading 1 Farm'!$AE$229)","v":""},{"$f":"IF(+'Trading 1 Farm'!$AF$229=\"\",\"\",+'Trading 1 Farm'!$AF$229)","v":"Transport "},{"$f":"IF(+'Trading 1 Farm'!$AG$229=\"\",\"\",+'Trading 1 Farm'!$AG$229)","v":"Bag Harvest (€/t)"},"FCFA",266752.24138167588,{"$f":"IF(+'Trading 1 Farm'!AJ229=\"\",\"\",+'Trading 1 Farm'!AJ229)","v":27.440823102733869},null,{"$f":"IF(+'Trading 1 Farm'!AK229=\"\",\"\",+'Trading 1 Farm'!AK229)","v":""},{"$f":"IF(+'Trading 1 Farm'!AL229=\"\",\"\",+'Trading 1 Farm'!AL229)","v":""},{"$f":"IF(+'Trading 1 Farm'!AM229=\"\",\"\",+'Trading 1 Farm'!AM229)","v":1234.8370396230241},{"$f":"IF(+'Trading 1 Farm'!AN229=\"\",\"\",+'Trading 1 Farm'!AN229)","v":2469.6740792460482},{"$f":"IF(+'Trading 1 Farm'!AO229=\"\",\"\",+'Trading 1 Farm'!AO229)","v":2606.8781947597176},{"$f":"IF(+'Trading 1 Farm'!AP229=\"\",\"\",+'Trading 1 Farm'!AP229)","v":5213.7563895194353},{"$f":"IF(+'Trading 1 Farm'!AQ229=\"\",\"\",+'Trading 1 Farm'!AQ229)","v":4116.1234654100808},{"$f":"IF(+'Trading 1 Farm'!AR229=\"\",\"\",+'Trading 1 Farm'!AR229)","v":8232.2469308201617},{"$f":"IF(+'Trading 1 Farm'!AS229=\"\",\"\",+'Trading 1 Farm'!AS229)","v":5488.1646205467741},{"$f":"IF(+'Trading 1 Farm'!AT229=\"\",\"\",+'Trading 1 Farm'!AT229)","v":10976.329241093548},{"$f":"IF(+'Trading 1 Farm'!AU229=\"\",\"\",+'Trading 1 Farm'!AU229)","v":6860.2057756834674},{"$f":"IF(+'Trading 1 Farm'!AV229=\"\",\"\",+'Trading 1 Farm'!AV229)","v":13720.411551366935},{"$f":"IF(+'Trading 1 Farm'!AW229=\"\",\"\",+'Trading 1 Farm'!AW229)","v":6860.2057756834674},{"$f":"IF(+'Trading 1 Farm'!AX229=\"\",\"\",+'Trading 1 Farm'!AX229)","v":13720.411551366935},{"$f":"IF(+'Trading 1 Farm'!AY229=\"\",\"\",+'Trading 1 Farm'!AY229)","v":6860.2057756834674},{"$f":"IF(+'Trading 1 Farm'!AZ229=\"\",\"\",+'Trading 1 Farm'!AZ229)","v":13720.411551366935},{"$f":"IF(+'Trading 1 Farm'!BA229=\"\",\"\",+'Trading 1 Farm'!BA229)","v":6860.2057756834674},{"$f":"IF(+'Trading 1 Farm'!BB229=\"\",\"\",+'Trading 1 Farm'!BB229)","v":13720.411551366935},{"$f":"IF(+'Trading 1 Farm'!BC229=\"\",\"\",+'Trading 1 Farm'!BC229)","v":6860.2057756834674},{"$f":"IF(+'Trading 1 Farm'!BD229=\"\",\"\",+'Trading 1 Farm'!BD229)","v":13720.411551366935},{"$f":"IF(+'Trading 1 Farm'!BE229=\"\",\"\",+'Trading 1 Farm'!BE229)","v":6860.2057756834674},{"$f":"IF(+'Trading 1 Farm'!BF229=\"\",\"\",+'Trading 1 Farm'!BF229)","v":13720.411551366935},{"$f":"IF(+'Trading 1 Farm'!BG229=\"\",\"\",+'Trading 1 Farm'!BG229)","v":6860.2057756834674},{"$f":"IF(+'Trading 1 Farm'!BH229=\"\",\"\",+'Trading 1 Farm'!BH229)","v":13720.411551366935},{"$f":"IF(+'Trading 1 Farm'!BI229=\"\",\"\",+'Trading 1 Farm'!BI229)","v":6860.2057756834674},{"$f":"IF(+'Trading 1 Farm'!BJ229=\"\",\"\",+'Trading 1 Farm'!BJ229)","v":13720.411551366935},{"$f":"IF(+'Trading 1 Farm'!BK229=\"\",\"\",+'Trading 1 Farm'!BK229)","v":6860.2057756834674},{"$f":"IF(+'Trading 1 Farm'!BL229=\"\",\"\",+'Trading 1 Farm'!BL229)","v":13720.411551366935},{"$f":"IF(+'Trading 1 Farm'!BM229=\"\",\"\",+'Trading 1 Farm'!BM229)","v":6860.2057756834674},{"$f":"IF(+'Trading 1 Farm'!BN229=\"\",\"\",+'Trading 1 Farm'!BN229)","v":13720.411551366935},{"$f":"IF(+'Trading 1 Farm'!BO229=\"\",\"\",+'Trading 1 Farm'!BO229)","v":6860.2057756834674},{"$f":"IF(+'Trading 1 Farm'!BP229=\"\",\"\",+'Trading 1 Farm'!BP229)","v":13720.411551366935}]
[null,{"$f":"IF(+'Trading 1 Farm'!$AE$230=\"\",\"\",+'Trading 1 Farm'!$AE$230)","v":""},{"$f":"IF(+'Trading 1 Farm'!$AF$230=\"\",\"\",+'Trading 1 Farm'!$AF$230)","v":""},{"$f":"IF(+'Trading 1 Farm'!$AG$230=\"\",\"\",+'Trading 1 Farm'!$AG$230)","v":"Bag Harvest (€/t)"},"FCFA",762911.41035159328,{"$f":"IF(+'Trading 1 Farm'!AJ230=\"\",\"\",+'Trading 1 Farm'!AJ230)","v":78.480754073818872},null,{"$f":"IF(+'Trading 1 Farm'!AK230=\"\",\"\",+'Trading 1 Farm'!AK230)","v":""},{"$f":"IF(+'Trading 1 Farm'!AL230=\"\",\"\",+'Trading 1 Farm'!AL230)","v":""},{"$f":"IF(+'Trading 1 Farm'!AM230=\"\",\"\",+'Trading 1 Farm'!AM230)","v":3531.6339333218493},{"$f":"IF(+'Trading 1 Farm'!AN230=\"\",\"\",+'Trading 1 Farm'!AN230)","v":7063.2678666436987},{"$f":"IF(+'Trading 1 Farm'!AO230=\"\",\"\",+'Trading 1 Farm'!AO230)","v":7455.6716370127924},{"$f":"IF(+'Trading 1 Farm'!AP230=\"\",\"\",+'Trading 1 Farm'!AP230)","v":14911.343274025585},{"$f":"IF(+'Trading 1 Farm'!AQ230=\"\",\"\",+'Trading 1 Farm'!AQ230)","v":11772.113111072831},{"$f":"IF(+'Trading 1 Farm'!AR230=\"\",\"\",+'Trading 1 Farm'!AR230)","v":23544.226222145662},{"$f":"IF(+'Trading 1 Farm'!AS230=\"\",\"\",+'Trading 1 Farm'!AS230)","v":15696.150814763776},{"$f":"IF(+'Trading 1 Farm'!AT230=\"\",\"\",+'Trading 1 Farm'!AT230)","v":31392.301629527552},{"$f":"IF(+'Trading 1 Farm'!AU230=\"\",\"\",+'Trading 1 Farm'!AU230)","v":19620.188518454717},{"$f":"IF(+'Trading 1 Farm'!AV230=\"\",\"\",+'Trading 1 Farm'!AV230)","v":39240.377036909435},{"$f":"IF(+'Trading 1 Farm'!AW230=\"\",\"\",+'Trading 1 Farm'!AW230)","v":19620.188518454717},{"$f":"IF(+'Trading 1 Farm'!AX230=\"\",\"\",+'Trading 1 Farm'!AX230)","v":39240.377036909435},{"$f":"IF(+'Trading 1 Farm'!AY230=\"\",\"\",+'Trading 1 Farm'!AY230)","v":19620.188518454717},{"$f":"IF(+'Trading 1 Farm'!AZ230=\"\",\"\",+'Trading 1 Farm'!AZ230)","v":39240.377036909435},{"$f":"IF(+'Trading 1 Farm'!BA230=\"\",\"\",+'Trading 1 Farm'!BA230)","v":19620.188518454717},{"$f":"IF(+'Trading 1 Farm'!BB230=\"\",\"\",+'Trading 1 Farm'!BB230)","v":39240.377036909435},{"$f":"IF(+'Trading 1 Farm'!BC230=\"\",\"\",+'Trading 1 Farm'!BC230)","v":19620.188518454717},{"$f":"IF(+'Trading 1 Farm'!BD230=\"\",\"\",+'Trading 1 Farm'!BD230)","v":39240.377036909435},{"$f":"IF(+'Trading 1 Farm'!BE230=\"\",\"\",+'Trading 1 Farm'!BE230)","v":19620.188518454717},{"$f":"IF(+'Trading 1 Farm'!BF230=\"\",\"\",+'Trading 1 Farm'!BF230)","v":39240.377036909435},{"$f":"IF(+'Trading 1 Farm'!BG230=\"\",\"\",+'Trading 1 Farm'!BG230)","v":19620.188518454717},{"$f":"IF(+'Trading 1 Farm'!BH230=\"\",\"\",+'Trading 1 Farm'!BH230)","v":39240.377036909435},{"$f":"IF(+'Trading 1 Farm'!BI230=\"\",\"\",+'Trading 1 Farm'!BI230)","v":19620.188518454717},{"$f":"IF(+'Trading 1 Farm'!BJ230=\"\",\"\",+'Trading 1 Farm'!BJ230)","v":39240.377036909435},{"$f":"IF(+'Trading 1 Farm'!BK230=\"\",\"\",+'Trading 1 Farm'!BK230)","v":19620.188518454717},{"$f":"IF(+'Trading 1 Farm'!BL230=\"\",\"\",+'Trading 1 Farm'!BL230)","v":39240.377036909435},{"$f":"IF(+'Trading 1 Farm'!BM230=\"\",\"\",+'Trading 1 Farm'!BM230)","v":19620.188518454717},{"$f":"IF(+'Trading 1 Farm'!BN230=\"\",\"\",+'Trading 1 Farm'!BN230)","v":39240.377036909435},{"$f":"IF(+'Trading 1 Farm'!BO230=\"\",\"\",+'Trading 1 Farm'!BO230)","v":19620.188518454717},{"$f":"IF(+'Trading 1 Farm'!BP230=\"\",\"\",+'Trading 1 Farm'!BP230)","v":39240.377036909435}]
[null,{"$f":"IF(+'Trading 1 Farm'!$AE$231=\"\",\"\",+'Trading 1 Farm'!$AE$231)","v":""},{"$f":"IF(+'Trading 1 Farm'!$AF$231=\"\",\"\",+'Trading 1 Farm'!$AF$231)","v":"Storing"},{"$f":"IF(+'Trading 1 Farm'!$AG$231=\"\",\"\",+'Trading 1 Farm'!$AG$231)","v":"Shed (€/t)"},"FCFA",48118.95,{"$f":"IF(+'Trading 1 Farm'!AJ231=\"\",\"\",+'Trading 1 Farm'!AJ231)","v":4.95},null,{"$f":"IF(+'Trading 1 Farm'!AK231=\"\",\"\",+'Trading 1 Farm'!AK231)","v":""},{"$f":"IF(+'Trading 1 Farm'!AL231=\"\",\"\",+'Trading 1 Farm'!AL231)","v":""},{"$f":"IF(+'Trading 1 Farm'!AM231=\"\",\"\",+'Trading 1 Farm'!AM231)","v":222.75},{"$f":"IF(+'Trading 1 Farm'!AN231=\"\",\"\",+'Trading 1 Farm'!AN231)","v":445.5},{"$f":"IF(+'Trading 1 Farm'!AO231=\"\",\"\",+'Trading 1 Farm'!AO231)","v":470.25},{"$f":"IF(+'Trading 1 Farm'!AP231=\"\",\"\",+'Trading 1 Farm'!AP231)","v":940.5},{"$f":"IF(+'Trading 1 Farm'!AQ231=\"\",\"\",+'Trading 1 Farm'!AQ231)","v":742.5},{"$f":"IF(+'Trading 1 Farm'!AR231=\"\",\"\",+'Trading 1 Farm'!AR231)","v":1485},{"$f":"IF(+'Trading 1 Farm'!AS231=\"\",\"\",+'Trading 1 Farm'!AS231)","v":990},{"$f":"IF(+'Trading 1 Farm'!AT231=\"\",\"\",+'Trading 1 Farm'!AT231)","v":1980},{"$f":"IF(+'Trading 1 Farm'!AU231=\"\",\"\",+'Trading 1 Farm'!AU231)","v":1237.5},{"$f":"IF(+'Trading 1 Farm'!AV231=\"\",\"\",+'Trading 1 Farm'!AV231)","v":2475},{"$f":"IF(+'Trading 1 Farm'!AW231=\"\",\"\",+'Trading 1 Farm'!AW231)","v":1237.5},{"$f":"IF(+'Trading 1 Farm'!AX231=\"\",\"\",+'Trading 1 Farm'!AX231)","v":2475},{"$f":"IF(+'Trading 1 Farm'!AY231=\"\",\"\",+'Trading 1 Farm'!AY231)","v":1237.5},{"$f":"IF(+'Trading 1 Farm'!AZ231=\"\",\"\",+'Trading 1 Farm'!AZ231)","v":2475},{"$f":"IF(+'Trading 1 Farm'!BA231=\"\",\"\",+'Trading 1 Farm'!BA231)","v":1237.5},{"$f":"IF(+'Trading 1 Farm'!BB231=\"\",\"\",+'Trading 1 Farm'!BB231)","v":2475},{"$f":"IF(+'Trading 1 Farm'!BC231=\"\",\"\",+'Trading 1 Farm'!BC231)","v":1237.5},{"$f":"IF(+'Trading 1 Farm'!BD231=\"\",\"\",+'Trading 1 Farm'!BD231)","v":2475},{"$f":"IF(+'Trading 1 Farm'!BE231=\"\",\"\",+'Trading 1 Farm'!BE231)","v":1237.5},{"$f":"IF(+'Trading 1 Farm'!BF231=\"\",\"\",+'Trading 1 Farm'!BF231)","v":2475},{"$f":"IF(+'Trading 1 Farm'!BG231=\"\",\"\",+'Trading 1 Farm'!BG231)","v":1237.5},{"$f":"IF(+'Trading 1 Farm'!BH231=\"\",\"\",+'Trading 1 Farm'!BH231)","v":2475},{"$f":"IF(+'Trading 1 Farm'!BI231=\"\",\"\",+'Trading 1 Farm'!BI231)","v":1237.5},{"$f":"IF(+'Trading 1 Farm'!BJ231=\"\",\"\",+'Trading 1 Farm'!BJ231)","v":2475},{"$f":"IF(+'Trading 1 Farm'!BK231=\"\",\"\",+'Trading 1 Farm'!BK231)","v":1237.5},{"$f":"IF(+'Trading 1 Farm'!BL231=\"\",\"\",+'Trading 1 Farm'!BL231)","v":2475},{"$f":"IF(+'Trading 1 Farm'!BM231=\"\",\"\",+'Trading 1 Farm'!BM231)","v":1237.5},{"$f":"IF(+'Trading 1 Farm'!BN231=\"\",\"\",+'Trading 1 Farm'!BN231)","v":2475},{"$f":"IF(+'Trading 1 Farm'!BO231=\"\",\"\",+'Trading 1 Farm'!BO231)","v":1237.5},{"$f":"IF(+'Trading 1 Farm'!BP231=\"\",\"\",+'Trading 1 Farm'!BP231)","v":2475}]
[null,{"$f":"IF(+'Trading 1 Farm'!$AE$232=\"\",\"\",+'Trading 1 Farm'!$AE$232)","v":""},{"$f":"IF(+'Trading 1 Farm'!$AF$232=\"\",\"\",+'Trading 1 Farm'!$AF$232)","v":""},{"$f":"IF(+'Trading 1 Farm'!$AG$232=\"\",\"\",+'Trading 1 Farm'!$AG$232)","v":""},null,null,{"$f":"IF(+'Trading 1 Farm'!AJ232=\"\",\"\",+'Trading 1 Farm'!AJ232)","v":0},null,{"$f":"IF(+'Trading 1 Farm'!AK232=\"\",\"\",+'Trading 1 Farm'!AK232)","v":""},{"$f":"IF(+'Trading 1 Farm'!AL232=\"\",\"\",+'Trading 1 Farm'!AL232)","v":""},{"$f":"IF(+'Trading 1 Farm'!AM232=\"\",\"\",+'Trading 1 Farm'!AM232)","v":""},{"$f":"IF(+'Trading 1 Farm'!AN232=\"\",\"\",+'Trading 1 Farm'!AN232)","v":""},{"$f":"IF(+'Trading 1 Farm'!AO232=\"\",\"\",+'Trading 1 Farm'!AO232)","v":""},{"$f":"IF(+'Trading 1 Farm'!AP232=\"\",\"\",+'Trading 1 Farm'!AP232)","v":""},{"$f":"IF(+'Trading 1 Farm'!AQ232=\"\",\"\",+'Trading 1 Farm'!AQ232)","v":""},{"$f":"IF(+'Trading 1 Farm'!AR232=\"\",\"\",+'Trading 1 Farm'!AR232)","v":""},{"$f":"IF(+'Trading 1 Farm'!AS232=\"\",\"\",+'Trading 1 Farm'!AS232)","v":""},{"$f":"IF(+'Trading 1 Farm'!AT232=\"\",\"\",+'Trading 1 Farm'!AT232)","v":""},{"$f":"IF(+'Trading 1 Farm'!AU232=\"\",\"\",+'Trading 1 Farm'!AU232)","v":""},{"$f":"IF(+'Trading 1 Farm'!AV232=\"\",\"\",+'Trading 1 Farm'!AV232)","v":""},{"$f":"IF(+'Trading 1 Farm'!AW232=\"\",\"\",+'Trading 1 Farm'!AW232)","v":""},{"$f":"IF(+'Trading 1 Farm'!AX232=\"\",\"\",+'Trading 1 Farm'!AX232)","v":""},{"$f":"IF(+'Trading 1 Farm'!AY232=\"\",\"\",+'Trading 1 Farm'!AY232)","v":""},{"$f":"IF(+'Trading 1 Farm'!AZ232=\"\",\"\",+'Trading 1 Farm'!AZ232)","v":""},{"$f":"IF(+'Trading 1 Farm'!BA232=\"\",\"\",+'Trading 1 Farm'!BA232)","v":""},{"$f":"IF(+'Trading 1 Farm'!BB232=\"\",\"\",+'Trading 1 Farm'!BB232)","v":""},{"$f":"IF(+'Trading 1 Farm'!BC232=\"\",\"\",+'Trading 1 Farm'!BC232)","v":""},{"$f":"IF(+'Trading 1 Farm'!BD232=\"\",\"\",+'Trading 1 Farm'!BD232)","v":""},{"$f":"IF(+'Trading 1 Farm'!BE232=\"\",\"\",+'Trading 1 Farm'!BE232)","v":""},{"$f":"IF(+'Trading 1 Farm'!BF232=\"\",\"\",+'Trading 1 Farm'!BF232)","v":""},{"$f":"IF(+'Trading 1 Farm'!BG232=\"\",\"\",+'Trading 1 Farm'!BG232)","v":""},{"$f":"IF(+'Trading 1 Farm'!BH232=\"\",\"\",+'Trading 1 Farm'!BH232)","v":""},{"$f":"IF(+'Trading 1 Farm'!BI232=\"\",\"\",+'Trading 1 Farm'!BI232)","v":""},{"$f":"IF(+'Trading 1 Farm'!BJ232=\"\",\"\",+'Trading 1 Farm'!BJ232)","v":""},{"$f":"IF(+'Trading 1 Farm'!BK232=\"\",\"\",+'Trading 1 Farm'!BK232)","v":""},{"$f":"IF(+'Trading 1 Farm'!BL232=\"\",\"\",+'Trading 1 Farm'!BL232)","v":""},{"$f":"IF(+'Trading 1 Farm'!BM232=\"\",\"\",+'Trading 1 Farm'!BM232)","v":""},{"$f":"IF(+'Trading 1 Farm'!BN232=\"\",\"\",+'Trading 1 Farm'!BN232)","v":""},{"$f":"IF(+'Trading 1 Farm'!BO232=\"\",\"\",+'Trading 1 Farm'!BO232)","v":""},{"$f":"IF(+'Trading 1 Farm'!BP232=\"\",\"\",+'Trading 1 Farm'!BP232)","v":""}]
[null,{"$f":"IF(+'Trading 1 Farm'!$AE$233=\"\",\"\",+'Trading 1 Farm'!$AE$233)","v":""},{"$f":"IF(+'Trading 1 Farm'!$AF$233=\"\",\"\",+'Trading 1 Farm'!$AF$233)","v":""},{"$f":"IF(+'Trading 1 Farm'!$AG$233=\"\",\"\",+'Trading 1 Farm'!$AG$233)","v":""},null,null,{"$f":"IF(+'Trading 1 Farm'!AJ233=\"\",\"\",+'Trading 1 Farm'!AJ233)","v":""},null,{"$f":"IF(+'Trading 1 Farm'!AK233=\"\",\"\",+'Trading 1 Farm'!AK233)","v":""},{"$f":"IF(+'Trading 1 Farm'!AL233=\"\",\"\",+'Trading 1 Farm'!AL233)","v":""},{"$f":"IF(+'Trading 1 Farm'!AM233=\"\",\"\",+'Trading 1 Farm'!AM233)","v":""},{"$f":"IF(+'Trading 1 Farm'!AN233=\"\",\"\",+'Trading 1 Farm'!AN233)","v":""},{"$f":"IF(+'Trading 1 Farm'!AO233=\"\",\"\",+'Trading 1 Farm'!AO233)","v":""},{"$f":"IF(+'Trading 1 Farm'!AP233=\"\",\"\",+'Trading 1 Farm'!AP233)","v":""},{"$f":"IF(+'Trading 1 Farm'!AQ233=\"\",\"\",+'Trading 1 Farm'!AQ233)","v":""},{"$f":"IF(+'Trading 1 Farm'!AR233=\"\",\"\",+'Trading 1 Farm'!AR233)","v":""},{"$f":"IF(+'Trading 1 Farm'!AS233=\"\",\"\",+'Trading 1 Farm'!AS233)","v":""},{"$f":"IF(+'Trading 1 Farm'!AT233=\"\",\"\",+'Trading 1 Farm'!AT233)","v":""},{"$f":"IF(+'Trading 1 Farm'!AU233=\"\",\"\",+'Trading 1 Farm'!AU233)","v":""},{"$f":"IF(+'Trading 1 Farm'!AV233=\"\",\"\",+'Trading 1 Farm'!AV233)","v":""},{"$f":"IF(+'Trading 1 Farm'!AW233=\"\",\"\",+'Trading 1 Farm'!AW233)","v":""},{"$f":"IF(+'Trading 1 Farm'!AX233=\"\",\"\",+'Trading 1 Farm'!AX233)","v":""},{"$f":"IF(+'Trading 1 Farm'!AY233=\"\",\"\",+'Trading 1 Farm'!AY233)","v":""},{"$f":"IF(+'Trading 1 Farm'!AZ233=\"\",\"\",+'Trading 1 Farm'!AZ233)","v":""},{"$f":"IF(+'Trading 1 Farm'!BA233=\"\",\"\",+'Trading 1 Farm'!BA233)","v":""},{"$f":"IF(+'Trading 1 Farm'!BB233=\"\",\"\",+'Trading 1 Farm'!BB233)","v":""},{"$f":"IF(+'Trading 1 Farm'!BC233=\"\",\"\",+'Trading 1 Farm'!BC233)","v":""},{"$f":"IF(+'Trading 1 Farm'!BD233=\"\",\"\",+'Trading 1 Farm'!BD233)","v":""},{"$f":"IF(+'Trading 1 Farm'!BE233=\"\",\"\",+'Trading 1 Farm'!BE233)","v":""},{"$f":"IF(+'Trading 1 Farm'!BF233=\"\",\"\",+'Trading 1 Farm'!BF233)","v":""},{"$f":"IF(+'Trading 1 Farm'!BG233=\"\",\"\",+'Trading 1 Farm'!BG233)","v":""},{"$f":"IF(+'Trading 1 Farm'!BH233=\"\",\"\",+'Trading 1 Farm'!BH233)","v":""},{"$f":"IF(+'Trading 1 Farm'!BI233=\"\",\"\",+'Trading 1 Farm'!BI233)","v":""},{"$f":"IF(+'Trading 1 Farm'!BJ233=\"\",\"\",+'Trading 1 Farm'!BJ233)","v":""},{"$f":"IF(+'Trading 1 Farm'!BK233=\"\",\"\",+'Trading 1 Farm'!BK233)","v":""},{"$f":"IF(+'Trading 1 Farm'!BL233=\"\",\"\",+'Trading 1 Farm'!BL233)","v":""},{"$f":"IF(+'Trading 1 Farm'!BM233=\"\",\"\",+'Trading 1 Farm'!BM233)","v":""},{"$f":"IF(+'Trading 1 Farm'!BN233=\"\",\"\",+'Trading 1 Farm'!BN233)","v":""},{"$f":"IF(+'Trading 1 Farm'!BO233=\"\",\"\",+'Trading 1 Farm'!BO233)","v":""},{"$f":"IF(+'Trading 1 Farm'!BP233=\"\",\"\",+'Trading 1 Farm'!BP233)","v":""}]
[null,{"$f":"IF(+'Trading 1 Farm'!$AE$234=\"\",\"\",+'Trading 1 Farm'!$AE$234)","v":""},{"$f":"IF(+'Trading 1 Farm'!$AF$234=\"\",\"\",+'Trading 1 Farm'!$AF$234)","v":""},{"$f":"IF(+'Trading 1 Farm'!$AG$234=\"\",\"\",+'Trading 1 Farm'!$AG$234)","v":""},null,{"$f":"SUM(G586:CM586)","v":13037444.864704756},{"$f":"IF(+'Trading 1 Farm'!AJ234=\"\",\"\",+'Trading 1 Farm'!AJ234)","v":1341.8048411833756},null,{"$f":"SUM(I574:I584)","v":0},{"$f":"SUM(J574:J584)","v":0},65996.990090347463,131993.98018069493,132875.93781162516,265751.87562325032,200636.84316383317,401273.68632766634,267515.79088511085,535031.5817702217,334394.73860638862,668789.47721277724,334394.73860638862,668789.47721277724,334394.73860638862,668789.47721277724,334394.73860638862,668789.47721277724,334394.73860638862,668789.47721277724,334394.73860638862,668789.47721277724,334394.73860638862,668789.47721277724,334394.73860638862,668789.47721277724,334394.73860638862,668789.47721277724,334394.73860638862,668789.47721277724,334394.73860638862,668789.47721277724]
[]
[null,"Culture settlement charges",null,null,null,{"$f":"SUM(G588:CM588)","v":89776265.81314756},null,null,{"$f":"+I586+I565","v":0},{"$f":"+J586+J565","v":0},685617.55327164114,1160337.4500386692,1799020.9561263723,2407692.1665987978,2993406.2567764237,3211206.9285024442,3136038.4927077782,3375547.5904092235,3064553.612011252,3390664.4260538588,3064553.612011252,3390664.4260538588,3064553.612011252,3390664.4260538588,3064553.612011252,3390664.4260538588,3064553.612011252,3390664.4260538588,3064553.612011252,3390664.4260538588,3064553.612011252,3390664.4260538588,3064553.612011252,3390664.4260538588,3064553.612011252,3390664.4260538588,3064553.612011252,3390664.4260538588,3064553.612011252,3390664.4260538588]
[]
[null,{"$f":"+IF('Farm 1'!$AE$301=\"\",\"\",'Farm 1'!$AE$301)","v":""},{"$f":"+IF('Farm 1'!$AF$301=\"\",\"\",'Farm 1'!$AF$301)","v":""},{"$f":"+IF('Farm 1'!$AG$301=\"\",\"\",'Farm 1'!$AG$301)","v":""},null,null,null,null,{"$f":"+IF('Farm 1'!AJ301=\"\",\"\",'Farm 1'!AJ301)","v":""},{"$f":"+IF('Farm 1'!AL301=\"\",\"\",'Farm 1'!AL301)","v":""},{"$f":"+IF('Farm 1'!AN301=\"\",\"\",'Farm 1'!AN301)","v":""},{"$f":"+IF('Farm 1'!AP301=\"\",\"\",'Farm 1'!AP301)","v":""},{"$f":"+IF('Farm 1'!AR301=\"\",\"\",'Farm 1'!AR301)","v":""},{"$f":"+IF('Farm 1'!AU301=\"\",\"\",'Farm 1'!AU301)","v":""},null,null,null,null,{"$f":"+IF('Farm 1'!AZ301=\"\",\"\",'Farm 1'!AZ301)","v":""},{"$f":"+IF('Farm 1'!BA301=\"\",\"\",'Farm 1'!BA301)","v":""}]
[null,"TP"]
[]
[null,{"$f":"+IF(TP!$AE$323=\"\",\"\",TP!$AE$323)","v":""},{"$f":"+IF(TP!$AF$323=\"\",\"\",TP!$AF$323)","v":""},{"$f":"+IF(TP!$AG$323=\"\",\"\",TP!$AG$323)","v":""},null,null,null,null,{"$f":"+IF(TP!AK323=\"\",\"\",TP!AK323)","v":""},{"$f":"+IF(TP!AL323=\"\",\"\",TP!AL323)","v":""},{"$f":"+IF(TP!AM323=\"\",\"\",TP!AM323)","v":""},{"$f":"+IF(TP!AN323=\"\",\"\",TP!AN323)","v":""},{"$f":"+IF(TP!AO323=\"\",\"\",TP!AO323)","v":""},{"$f":"+IF(TP!AP323=\"\",\"\",TP!AP323)","v":""},{"$f":"+IF(TP!AQ323=\"\",\"\",TP!AQ323)","v":""},{"$f":"+IF(TP!AR323=\"\",\"\",TP!AR323)","v":""},{"$f":"+IF(TP!AS323=\"\",\"\",TP!AS323)","v":""},{"$f":"+IF(TP!AT323=\"\",\"\",TP!AT323)","v":""},{"$f":"+IF(TP!AU323=\"\",\"\",TP!AU323)","v":""},{"$f":"+IF(TP!AV323=\"\",\"\",TP!AV323)","v":""},{"$f":"+IF(TP!AW323=\"\",\"\",TP!AW323)","v":""},{"$f":"+IF(TP!AX323=\"\",\"\",TP!AX323)","v":""},{"$f":"+IF(TP!AY323=\"\",\"\",TP!AY323)","v":""},{"$f":"+IF(TP!AZ323=\"\",\"\",TP!AZ323)","v":""},{"$f":"+IF(TP!BA323=\"\",\"\",TP!BA323)","v":""},{"$f":"+IF(TP!BB323=\"\",\"\",TP!BB323)","v":""},{"$f":"+IF(TP!BC323=\"\",\"\",TP!BC323)","v":""},{"$f":"+IF(TP!BD323=\"\",\"\",TP!BD323)","v":""},{"$f":"+IF(TP!BE323=\"\",\"\",TP!BE323)","v":""},{"$f":"+IF(TP!BF323=\"\",\"\",TP!BF323)","v":""},{"$f":"+IF(TP!BI323=\"\",\"\",TP!BI323)","v":""},{"$f":"+IF(TP!BJ323=\"\",\"\",TP!BJ323)","v":""},{"$f":"+IF(TP!BM323=\"\",\"\",TP!BM323)","v":""},{"$f":"+IF(TP!BN323=\"\",\"\",TP!BN323)","v":""},{"$f":"+IF(TP!BQ323=\"\",\"\",TP!BQ323)","v":""},{"$f":"+IF(TP!BR323=\"\",\"\",TP!BR323)","v":""},{"$f":"+IF(TP!BU323=\"\",\"\",TP!BU323)","v":""},{"$f":"+IF(TP!BV323=\"\",\"\",TP!BV323)","v":""},{"$f":"+IF(TP!BY323=\"\",\"\",TP!BY323)","v":""},{"$f":"+IF(TP!BZ323=\"\",\"\",TP!BZ323)","v":""}]
[null,null,null,{"$f":"+IF(TP!$AG$324=\"\",\"\",TP!$AG$324)","v":""},null,null,null,null,{"$f":"+IF(TP!AK324=\"\",\"\",TP!AK324)","v":""},{"$f":"+IF(TP!AL324=\"\",\"\",TP!AL324)","v":""},{"$f":"+IF(TP!AM324=\"\",\"\",TP!AM324)","v":""},{"$f":"+IF(TP!AN324=\"\",\"\",TP!AN324)","v":""},{"$f":"+IF(TP!AO324=\"\",\"\",TP!AO324)","v":""},{"$f":"+IF(TP!AP324=\"\",\"\",TP!AP324)","v":""},{"$f":"+IF(TP!AQ324=\"\",\"\",TP!AQ324)","v":""},{"$f":"+IF(TP!AR324=\"\",\"\",TP!AR324)","v":""},{"$f":"+IF(TP!AS324=\"\",\"\",TP!AS324)","v":""},{"$f":"+IF(TP!AT324=\"\",\"\",TP!AT324)","v":""},{"$f":"+IF(TP!AU324=\"\",\"\",TP!AU324)","v":""},{"$f":"+IF(TP!AV324=\"\",\"\",TP!AV324)","v":""},{"$f":"+IF(TP!AW324=\"\",\"\",TP!AW324)","v":""},{"$f":"+IF(TP!AX324=\"\",\"\",TP!AX324)","v":""},{"$f":"+IF(TP!AY324=\"\",\"\",TP!AY324)","v":""},{"$f":"+IF(TP!AZ324=\"\",\"\",TP!AZ324)","v":""},{"$f":"+IF(TP!BA324=\"\",\"\",TP!BA324)","v":""},{"$f":"+IF(TP!BB324=\"\",\"\",TP!BB324)","v":""},{"$f":"+IF(TP!BC324=\"\",\"\",TP!BC324)","v":""},{"$f":"+IF(TP!BD324=\"\",\"\",TP!BD324)","v":""},{"$f":"+IF(TP!BE324=\"\",\"\",TP!BE324)","v":""},{"$f":"+IF(TP!BF324=\"\",\"\",TP!BF324)","v":""},{"$f":"+IF(TP!BI324=\"\",\"\",TP!BI324)","v":""},{"$f":"+IF(TP!BJ324=\"\",\"\",TP!BJ324)","v":""},{"$f":"+IF(TP!BM324=\"\",\"\",TP!BM324)","v":""},{"$f":"+IF(TP!BN324=\"\",\"\",TP!BN324)","v":""},{"$f":"+IF(TP!BQ324=\"\",\"\",TP!BQ324)","v":""},{"$f":"+IF(TP!BR324=\"\",\"\",TP!BR324)","v":""},{"$f":"+IF(TP!BU324=\"\",\"\",TP!BU324)","v":""},{"$f":"+IF(TP!BV324=\"\",\"\",TP!BV324)","v":""},{"$f":"+IF(TP!BY324=\"\",\"\",TP!BY324)","v":""},{"$f":"+IF(TP!BZ324=\"\",\"\",TP!BZ324)","v":""}]
[null,{"$f":"+IF(TP!$AE$325=\"\",\"\",TP!$AE$325)","v":""},{"$f":"+IF(TP!$AF$325=\"\",\"\",TP!$AF$325)","v":""},{"$f":"+IF(TP!$AG$325=\"\",\"\",TP!$AG$325)","v":""},null,null,null,null,{"$f":"+IF(TP!AK325=\"\",\"\",TP!AK325)","v":""},{"$f":"+IF(TP!AL325=\"\",\"\",TP!AL325)","v":""},{"$f":"+IF(TP!AM325=\"\",\"\",TP!AM325)","v":""},{"$f":"+IF(TP!AN325=\"\",\"\",TP!AN325)","v":""},{"$f":"+IF(TP!AO325=\"\",\"\",TP!AO325)","v":""},{"$f":"+IF(TP!AP325=\"\",\"\",TP!AP325)","v":""},{"$f":"+IF(TP!AQ325=\"\",\"\",TP!AQ325)","v":""},{"$f":"+IF(TP!AR325=\"\",\"\",TP!AR325)","v":""},{"$f":"+IF(TP!AS325=\"\",\"\",TP!AS325)","v":""},{"$f":"+IF(TP!AT325=\"\",\"\",TP!AT325)","v":""},{"$f":"+IF(TP!AU325=\"\",\"\",TP!AU325)","v":""},{"$f":"+IF(TP!AV325=\"\",\"\",TP!AV325)","v":""},{"$f":"+IF(TP!AW325=\"\",\"\",TP!AW325)","v":""},{"$f":"+IF(TP!AX325=\"\",\"\",TP!AX325)","v":""},{"$f":"+IF(TP!AY325=\"\",\"\",TP!AY325)","v":""},{"$f":"+IF(TP!AZ325=\"\",\"\",TP!AZ325)","v":""},{"$f":"+IF(TP!BA325=\"\",\"\",TP!BA325)","v":""},{"$f":"+IF(TP!BB325=\"\",\"\",TP!BB325)","v":""},{"$f":"+IF(TP!BC325=\"\",\"\",TP!BC325)","v":""},{"$f":"+IF(TP!BD325=\"\",\"\",TP!BD325)","v":""},{"$f":"+IF(TP!BE325=\"\",\"\",TP!BE325)","v":""},{"$f":"+IF(TP!BF325=\"\",\"\",TP!BF325)","v":""},{"$f":"+IF(TP!BI325=\"\",\"\",TP!BI325)","v":""},{"$f":"+IF(TP!BJ325=\"\",\"\",TP!BJ325)","v":""},{"$f":"+IF(TP!BM325=\"\",\"\",TP!BM325)","v":""},{"$f":"+IF(TP!BN325=\"\",\"\",TP!BN325)","v":""},{"$f":"+IF(TP!BQ325=\"\",\"\",TP!BQ325)","v":""},{"$f":"+IF(TP!BR325=\"\",\"\",TP!BR325)","v":""},{"$f":"+IF(TP!BU325=\"\",\"\",TP!BU325)","v":""},{"$f":"+IF(TP!BV325=\"\",\"\",TP!BV325)","v":""},{"$f":"+IF(TP!BY325=\"\",\"\",TP!BY325)","v":""},{"$f":"+IF(TP!BZ325=\"\",\"\",TP!BZ325)","v":""}]
[null,{"$f":"+IF(TP!$AE$326=\"\",\"\",TP!$AE$326)","v":"ENERGY"},null,{"$f":"+IF(TP!$AG$326=\"\",\"\",TP!$AG$326)","v":""},{"$f":"E313","v":"Original currency"},null,null,null,{"$f":"+IF(TP!AK326=\"\",\"\",TP!AK326)","v":""},{"$f":"+IF(TP!AL326=\"\",\"\",TP!AL326)","v":""},{"$f":"+IF(TP!AM326=\"\",\"\",TP!AM326)","v":""},{"$f":"+IF(TP!AN326=\"\",\"\",TP!AN326)","v":""},{"$f":"+IF(TP!AO326=\"\",\"\",TP!AO326)","v":""},{"$f":"+IF(TP!AP326=\"\",\"\",TP!AP326)","v":""},{"$f":"+IF(TP!AQ326=\"\",\"\",TP!AQ326)","v":""},{"$f":"+IF(TP!AR326=\"\",\"\",TP!AR326)","v":""},{"$f":"+IF(TP!AS326=\"\",\"\",TP!AS326)","v":""},{"$f":"+IF(TP!AT326=\"\",\"\",TP!AT326)","v":""},{"$f":"+IF(TP!AU326=\"\",\"\",TP!AU326)","v":""},{"$f":"+IF(TP!AV326=\"\",\"\",TP!AV326)","v":""},{"$f":"+IF(TP!AW326=\"\",\"\",TP!AW326)","v":""},{"$f":"+IF(TP!AX326=\"\",\"\",TP!AX326)","v":""},{"$f":"+IF(TP!AY326=\"\",\"\",TP!AY326)","v":""},{"$f":"+IF(TP!AZ326=\"\",\"\",TP!AZ326)","v":""},{"$f":"+IF(TP!BA326=\"\",\"\",TP!BA326)","v":""},{"$f":"+IF(TP!BB326=\"\",\"\",TP!BB326)","v":""},{"$f":"+IF(TP!BC326=\"\",\"\",TP!BC326)","v":""},{"$f":"+IF(TP!BD326=\"\",\"\",TP!BD326)","v":""},{"$f":"+IF(TP!BE326=\"\",\"\",TP!BE326)","v":""},{"$f":"+IF(TP!BF326=\"\",\"\",TP!BF326)","v":""},{"$f":"+IF(TP!BG326=\"\",\"\",TP!BG326)","v":""},{"$f":"+IF(TP!BH326=\"\",\"\",TP!BH326)","v":""},{"$f":"+IF(TP!BI326=\"\",\"\",TP!BI326)","v":""},{"$f":"+IF(TP!BJ326=\"\",\"\",TP!BJ326)","v":""},{"$f":"+IF(TP!BK326=\"\",\"\",TP!BK326)","v":""},{"$f":"+IF(TP!BL326=\"\",\"\",TP!BL326)","v":""},{"$f":"+IF(TP!BM326=\"\",\"\",TP!BM326)","v":""},{"$f":"+IF(TP!BN326=\"\",\"\",TP!BN326)","v":""},{"$f":"+IF(TP!BO326=\"\",\"\",TP!BO326)","v":""},{"$f":"+IF(TP!BP326=\"\",\"\",TP!BP326)","v":""}]
[null,{"$f":"+IF(TP!$AE$327=\"\",\"\",TP!$AE$327)","v":""},{"$f":"+IF(TP!$AF$327=\"\",\"\",TP!$AF$327)","v":"Gazoil civil eng"},{"$f":"+IF(TP!$AJ$327=\"\",\"\",TP!$AJ$327)","v":1.030968777588589},"FCFA",{"$f":"SUM(G597:CM597)","v":2455358.7459988273},null,null,{"$f":"+IF(TP!AK327=\"\",\"\",TP!AK327)","v":485001.88959264936},{"$f":"+IF(TP!AL327=\"\",\"\",TP!AL327)","v":485001.88959264936},{"$f":"+IF(TP!AM327=\"\",\"\",TP!AM327)","v":364320.17947228503},{"$f":"+IF(TP!AN327=\"\",\"\",TP!AN327)","v":364320.17947228503},{"$f":"+IF(TP!AO327=\"\",\"\",TP!AO327)","v":378357.30393447919},{"$f":"+IF(TP!AP327=\"\",\"\",TP!AP327)","v":378357.30393447919},{"$f":"+IF(TP!AQ327=\"\",\"\",TP!AQ327)","v":0},{"$f":"+IF(TP!AR327=\"\",\"\",TP!AR327)","v":""},{"$f":"+IF(TP!AS327=\"\",\"\",TP!AS327)","v":0},{"$f":"+IF(TP!AT327=\"\",\"\",TP!AT327)","v":""},{"$f":"+IF(TP!AU327=\"\",\"\",TP!AU327)","v":""},{"$f":"+IF(TP!AV327=\"\",\"\",TP!AV327)","v":""},{"$f":"+IF(TP!AW327=\"\",\"\",TP!AW327)","v":""},{"$f":"+IF(TP!AX327=\"\",\"\",TP!AX327)","v":""},{"$f":"+IF(TP!AY327=\"\",\"\",TP!AY327)","v":""},{"$f":"+IF(TP!AZ327=\"\",\"\",TP!AZ327)","v":""},{"$f":"+IF(TP!BA327=\"\",\"\",TP!BA327)","v":""},{"$f":"+IF(TP!BB327=\"\",\"\",TP!BB327)","v":""},{"$f":"+IF(TP!BC327=\"\",\"\",TP!BC327)","v":""},{"$f":"+IF(TP!BD327=\"\",\"\",TP!BD327)","v":""},{"$f":"+IF(TP!BE327=\"\",\"\",TP!BE327)","v":""},{"$f":"+IF(TP!BF327=\"\",\"\",TP!BF327)","v":""},{"$f":"+IF(TP!BG327=\"\",\"\",TP!BG327)","v":""},{"$f":"+IF(TP!BH327=\"\",\"\",TP!BH327)","v":""},{"$f":"+IF(TP!BI327=\"\",\"\",TP!BI327)","v":""},{"$f":"+IF(TP!BJ327=\"\",\"\",TP!BJ327)","v":""},{"$f":"+IF(TP!BK327=\"\",\"\",TP!BK327)","v":""},{"$f":"+IF(TP!BL327=\"\",\"\",TP!BL327)","v":""},{"$f":"+IF(TP!BM327=\"\",\"\",TP!BM327)","v":""},{"$f":"+IF(TP!BN327=\"\",\"\",TP!BN327)","v":""},{"$f":"+IF(TP!BO327=\"\",\"\",TP!BO327)","v":""},{"$f":"+IF(TP!BP327=\"\",\"\",TP!BP327)","v":""}]
[null,{"$f":"+IF(TP!$AE$328=\"\",\"\",TP!$AE$328)","v":""},{"$f":"+IF(TP!$AF$328=\"\",\"\",TP!$AF$328)","v":"Gazoil irrigation"},{"$f":"+IF(TP!$AJ$328=\"\",\"\",TP!$AJ$328)","v":1.030968777588589},"FCFA",{"$f":"SUM(G598:CM598)","v":136087.87864169377},null,null,{"$f":"+IF(TP!AK328=\"\",\"\",TP!AK328)","v":12887.109719857363},{"$f":"+IF(TP!AL328=\"\",\"\",TP!AL328)","v":12887.109719857363},{"$f":"+IF(TP!AM328=\"\",\"\",TP!AM328)","v":23454.539690140398},{"$f":"+IF(TP!AN328=\"\",\"\",TP!AN328)","v":23454.539690140398},{"$f":"+IF(TP!AO328=\"\",\"\",TP!AO328)","v":23454.539690140398},{"$f":"+IF(TP!AP328=\"\",\"\",TP!AP328)","v":23454.539690140398},{"$f":"+IF(TP!AQ328=\"\",\"\",TP!AQ328)","v":4123.8751103543555},{"$f":"+IF(TP!AR328=\"\",\"\",TP!AR328)","v":4123.8751103543555},{"$f":"+IF(TP!AS328=\"\",\"\",TP!AS328)","v":4123.8751103543555},{"$f":"+IF(TP!AT328=\"\",\"\",TP!AT328)","v":4123.8751103543555},{"$f":"+IF(TP!AU328=\"\",\"\",TP!AU328)","v":0},{"$f":"+IF(TP!AV328=\"\",\"\",TP!AV328)","v":0},{"$f":"+IF(TP!AW328=\"\",\"\",TP!AW328)","v":0},{"$f":"+IF(TP!AX328=\"\",\"\",TP!AX328)","v":0},{"$f":"+IF(TP!AY328=\"\",\"\",TP!AY328)","v":0},{"$f":"+IF(TP!AZ328=\"\",\"\",TP!AZ328)","v":0},{"$f":"+IF(TP!BA328=\"\",\"\",TP!BA328)","v":0},{"$f":"+IF(TP!BB328=\"\",\"\",TP!BB328)","v":0},{"$f":"+IF(TP!BC328=\"\",\"\",TP!BC328)","v":0},{"$f":"+IF(TP!BD328=\"\",\"\",TP!BD328)","v":0},{"$f":"+IF(TP!BE328=\"\",\"\",TP!BE328)","v":0},{"$f":"+IF(TP!BF328=\"\",\"\",TP!BF328)","v":0},{"$f":"+IF(TP!BG328=\"\",\"\",TP!BG328)","v":""},{"$f":"+IF(TP!BH328=\"\",\"\",TP!BH328)","v":""},{"$f":"+IF(TP!BI328=\"\",\"\",TP!BI328)","v":""},{"$f":"+IF(TP!BJ328=\"\",\"\",TP!BJ328)","v":""},{"$f":"+IF(TP!BK328=\"\",\"\",TP!BK328)","v":""},{"$f":"+IF(TP!BL328=\"\",\"\",TP!BL328)","v":""},{"$f":"+IF(TP!BM328=\"\",\"\",TP!BM328)","v":""},{"$f":"+IF(TP!BN328=\"\",\"\",TP!BN328)","v":""},{"$f":"+IF(TP!BO328=\"\",\"\",TP!BO328)","v":""},{"$f":"+IF(TP!BP328=\"\",\"\",TP!BP328)","v":""}]
[null,{"$f":"+IF(TP!$AE$329=\"\",\"\",TP!$AE$329)","v":""},{"$f":"+IF(TP!$AF$329=\"\",\"\",TP!$AF$329)","v":""},null,null,null,null,null,{"$f":"+IF(TP!AK329=\"\",\"\",TP!AK329)","v":""},{"$f":"+IF(TP!AL329=\"\",\"\",TP!AL329)","v":""},{"$f":"+IF(TP!AM329=\"\",\"\",TP!AM329)","v":""},{"$f":"+IF(TP!AN329=\"\",\"\",TP!AN329)","v":""},{"$f":"+IF(TP!AO329=\"\",\"\",TP!AO329)","v":""},{"$f":"+IF(TP!AP329=\"\",\"\",TP!AP329)","v":""},{"$f":"+IF(TP!AQ329=\"\",\"\",TP!AQ329)","v":""},{"$f":"+IF(TP!AR329=\"\",\"\",TP!AR329)","v":""},{"$f":"+IF(TP!AS329=\"\",\"\",TP!AS329)","v":""},{"$f":"+IF(TP!AT329=\"\",\"\",TP!AT329)","v":""},{"$f":"+IF(TP!AU329=\"\",\"\",TP!AU329)","v":""},{"$f":"+IF(TP!AV329=\"\",\"\",TP!AV329)","v":""},{"$f":"+IF(TP!AW329=\"\",\"\",TP!AW329)","v":""},{"$f":"+IF(TP!AX329=\"\",\"\",TP!AX329)","v":""},{"$f":"+IF(TP!AY329=\"\",\"\",TP!AY329)","v":""},{"$f":"+IF(TP!AZ329=\"\",\"\",TP!AZ329)","v":""},{"$f":"+IF(TP!BA329=\"\",\"\",TP!BA329)","v":""},{"$f":"+IF(TP!BB329=\"\",\"\",TP!BB329)","v":""},{"$f":"+IF(TP!BC329=\"\",\"\",TP!BC329)","v":""},{"$f":"+IF(TP!BD329=\"\",\"\",TP!BD329)","v":""},{"$f":"+IF(TP!BE329=\"\",\"\",TP!BE329)","v":""},{"$f":"+IF(TP!BF329=\"\",\"\",TP!BF329)","v":""},{"$f":"+IF(TP!BG329=\"\",\"\",TP!BG329)","v":""},{"$f":"+IF(TP!BH329=\"\",\"\",TP!BH329)","v":""},{"$f":"+IF(TP!BI329=\"\",\"\",TP!BI329)","v":""},{"$f":"+IF(TP!BJ329=\"\",\"\",TP!BJ329)","v":""},{"$f":"+IF(TP!BK329=\"\",\"\",TP!BK329)","v":""},{"$f":"+IF(TP!BL329=\"\",\"\",TP!BL329)","v":""},{"$f":"+IF(TP!BM329=\"\",\"\",TP!BM329)","v":""},{"$f":"+IF(TP!BN329=\"\",\"\",TP!BN329)","v":""},{"$f":"+IF(TP!BO329=\"\",\"\",TP!BO329)","v":""},{"$f":"+IF(TP!BP329=\"\",\"\",TP!BP329)","v":""}]
[null,{"$f":"+IF(TP!$AE$330=\"\",\"\",TP!$AE$330)","v":"SERVICES"},null,null,null,null,null,null,{"$f":"+IF(TP!AK330=\"\",\"\",TP!AK330)","v":""},{"$f":"+IF(TP!AL330=\"\",\"\",TP!AL330)","v":""},{"$f":"+IF(TP!AM330=\"\",\"\",TP!AM330)","v":""},{"$f":"+IF(TP!AN330=\"\",\"\",TP!AN330)","v":""},{"$f":"+IF(TP!AO330=\"\",\"\",TP!AO330)","v":""},{"$f":"+IF(TP!AP330=\"\",\"\",TP!AP330)","v":""},{"$f":"+IF(TP!AQ330=\"\",\"\",TP!AQ330)","v":""},{"$f":"+IF(TP!AR330=\"\",\"\",TP!AR330)","v":""},{"$f":"+IF(TP!AS330=\"\",\"\",TP!AS330)","v":""},{"$f":"+IF(TP!AT330=\"\",\"\",TP!AT330)","v":""},{"$f":"+IF(TP!AU330=\"\",\"\",TP!AU330)","v":""},{"$f":"+IF(TP!AV330=\"\",\"\",TP!AV330)","v":""},{"$f":"+IF(TP!AW330=\"\",\"\",TP!AW330)","v":""},{"$f":"+IF(TP!AX330=\"\",\"\",TP!AX330)","v":""},{"$f":"+IF(TP!AY330=\"\",\"\",TP!AY330)","v":""},{"$f":"+IF(TP!AZ330=\"\",\"\",TP!AZ330)","v":""},{"$f":"+IF(TP!BA330=\"\",\"\",TP!BA330)","v":""},{"$f":"+IF(TP!BB330=\"\",\"\",TP!BB330)","v":""},{"$f":"+IF(TP!BC330=\"\",\"\",TP!BC330)","v":""},{"$f":"+IF(TP!BD330=\"\",\"\",TP!BD330)","v":""},{"$f":"+IF(TP!BE330=\"\",\"\",TP!BE330)","v":""},{"$f":"+IF(TP!BF330=\"\",\"\",TP!BF330)","v":""},{"$f":"+IF(TP!BG330=\"\",\"\",TP!BG330)","v":""},{"$f":"+IF(TP!BH330=\"\",\"\",TP!BH330)","v":""},{"$f":"+IF(TP!BI330=\"\",\"\",TP!BI330)","v":""},{"$f":"+IF(TP!BJ330=\"\",\"\",TP!BJ330)","v":""},{"$f":"+IF(TP!BK330=\"\",\"\",TP!BK330)","v":""},{"$f":"+IF(TP!BL330=\"\",\"\",TP!BL330)","v":""},{"$f":"+IF(TP!BM330=\"\",\"\",TP!BM330)","v":""},{"$f":"+IF(TP!BN330=\"\",\"\",TP!BN330)","v":""},{"$f":"+IF(TP!BO330=\"\",\"\",TP!BO330)","v":""},{"$f":"+IF(TP!BP330=\"\",\"\",TP!BP330)","v":""}]
[null,{"$f":"+IF(TP!$AE$331=\"\",\"\",TP!$AE$331)","v":""},{"$f":"+IF(TP!$AF$331=\"\",\"\",TP!$AF$331)","v":"Renting excavator 30 T"},null,"FCFA",{"$f":"SUM(G601:CM601)","v":0},null,null,{"$f":"+IF(TP!AK331=\"\",\"\",TP!AK331)","v":0},{"$f":"+IF(TP!AL331=\"\",\"\",TP!AL331)","v":""},{"$f":"+IF(TP!AM331=\"\",\"\",TP!AM331)","v":""},{"$f":"+IF(TP!AN331=\"\",\"\",TP!AN331)","v":""},{"$f":"+IF(TP!AO331=\"\",\"\",TP!AO331)","v":""},{"$f":"+IF(TP!AP331=\"\",\"\",TP!AP331)","v":""},{"$f":"+IF(TP!AQ331=\"\",\"\",TP!AQ331)","v":0},{"$f":"+IF(TP!AR331=\"\",\"\",TP!AR331)","v":""},{"$f":"+IF(TP!AS331=\"\",\"\",TP!AS331)","v":0},{"$f":"+IF(TP!AT331=\"\",\"\",TP!AT331)","v":""},{"$f":"+IF(TP!AU331=\"\",\"\",TP!AU331)","v":""},{"$f":"+IF(TP!AV331=\"\",\"\",TP!AV331)","v":""},{"$f":"+IF(TP!AW331=\"\",\"\",TP!AW331)","v":""},{"$f":"+IF(TP!AX331=\"\",\"\",TP!AX331)","v":""},{"$f":"+IF(TP!AY331=\"\",\"\",TP!AY331)","v":""},{"$f":"+IF(TP!AZ331=\"\",\"\",TP!AZ331)","v":""},{"$f":"+IF(TP!BA331=\"\",\"\",TP!BA331)","v":""},{"$f":"+IF(TP!BB331=\"\",\"\",TP!BB331)","v":""},{"$f":"+IF(TP!BC331=\"\",\"\",TP!BC331)","v":""},{"$f":"+IF(TP!BD331=\"\",\"\",TP!BD331)","v":""},{"$f":"+IF(TP!BE331=\"\",\"\",TP!BE331)","v":""},{"$f":"+IF(TP!BF331=\"\",\"\",TP!BF331)","v":""},{"$f":"+IF(TP!BG331=\"\",\"\",TP!BG331)","v":""},{"$f":"+IF(TP!BH331=\"\",\"\",TP!BH331)","v":""},{"$f":"+IF(TP!BI331=\"\",\"\",TP!BI331)","v":""},{"$f":"+IF(TP!BJ331=\"\",\"\",TP!BJ331)","v":""},{"$f":"+IF(TP!BK331=\"\",\"\",TP!BK331)","v":""},{"$f":"+IF(TP!BL331=\"\",\"\",TP!BL331)","v":""},{"$f":"+IF(TP!BM331=\"\",\"\",TP!BM331)","v":""},{"$f":"+IF(TP!BN331=\"\",\"\",TP!BN331)","v":""},{"$f":"+IF(TP!BO331=\"\",\"\",TP!BO331)","v":""},{"$f":"+IF(TP!BP331=\"\",\"\",TP!BP331)","v":""}]
[null,{"$f":"+IF(TP!$AE$332=\"\",\"\",TP!$AE$332)","v":""},{"$f":"+IF(TP!$AF$332=\"\",\"\",TP!$AF$332)","v":"Renting roling compactor"},null,"FCFA",{"$f":"SUM(G602:CM602)","v":0},null,null,{"$f":"+IF(TP!AK332=\"\",\"\",TP!AK332)","v":0},{"$f":"+IF(TP!AL332=\"\",\"\",TP!AL332)","v":""},{"$f":"+IF(TP!AM332=\"\",\"\",TP!AM332)","v":0},{"$f":"+IF(TP!AN332=\"\",\"\",TP!AN332)","v":""},{"$f":"+IF(TP!AO332=\"\",\"\",TP!AO332)","v":0},{"$f":"+IF(TP!AP332=\"\",\"\",TP!AP332)","v":0},{"$f":"+IF(TP!AQ332=\"\",\"\",TP!AQ332)","v":""},{"$f":"+IF(TP!AR332=\"\",\"\",TP!AR332)","v":""},{"$f":"+IF(TP!AS332=\"\",\"\",TP!AS332)","v":""},{"$f":"+IF(TP!AT332=\"\",\"\",TP!AT332)","v":""},{"$f":"+IF(TP!AU332=\"\",\"\",TP!AU332)","v":""},{"$f":"+IF(TP!AV332=\"\",\"\",TP!AV332)","v":""},{"$f":"+IF(TP!AW332=\"\",\"\",TP!AW332)","v":""},{"$f":"+IF(TP!AX332=\"\",\"\",TP!AX332)","v":""},{"$f":"+IF(TP!AY332=\"\",\"\",TP!AY332)","v":""},{"$f":"+IF(TP!AZ332=\"\",\"\",TP!AZ332)","v":""},{"$f":"+IF(TP!BA332=\"\",\"\",TP!BA332)","v":""},{"$f":"+IF(TP!BB332=\"\",\"\",TP!BB332)","v":""},{"$f":"+IF(TP!BC332=\"\",\"\",TP!BC332)","v":""},{"$f":"+IF(TP!BD332=\"\",\"\",TP!BD332)","v":""},{"$f":"+IF(TP!BE332=\"\",\"\",TP!BE332)","v":""},{"$f":"+IF(TP!BF332=\"\",\"\",TP!BF332)","v":""},{"$f":"+IF(TP!BG332=\"\",\"\",TP!BG332)","v":""},{"$f":"+IF(TP!BH332=\"\",\"\",TP!BH332)","v":""},{"$f":"+IF(TP!BI332=\"\",\"\",TP!BI332)","v":""},{"$f":"+IF(TP!BJ332=\"\",\"\",TP!BJ332)","v":""},{"$f":"+IF(TP!BK332=\"\",\"\",TP!BK332)","v":""},{"$f":"+IF(TP!BL332=\"\",\"\",TP!BL332)","v":""},{"$f":"+IF(TP!BM332=\"\",\"\",TP!BM332)","v":""},{"$f":"+IF(TP!BN332=\"\",\"\",TP!BN332)","v":""},{"$f":"+IF(TP!BO332=\"\",\"\",TP!BO332)","v":""},{"$f":"+IF(TP!BP332=\"\",\"\",TP!BP332)","v":""}]
[null,{"$f":"+IF(TP!$AE$333=\"\",\"\",TP!$AE$333)","v":""},{"$f":"+IF(TP!$AF$333=\"\",\"\",TP!$AF$333)","v":"Renting D6"},null,"FCFA",{"$f":"SUM(G603:CM603)","v":0},null,null,{"$f":"+IF(TP!AK333=\"\",\"\",TP!AK333)","v":""},{"$f":"+IF(TP!AL333=\"\",\"\",TP!AL333)","v":""},{"$f":"+IF(TP!AM333=\"\",\"\",TP!AM333)","v":0},{"$f":"+IF(TP!AN333=\"\",\"\",TP!AN333)","v":""},{"$f":"+IF(TP!AO333=\"\",\"\",TP!AO333)","v":0},{"$f":"+IF(TP!AP333=\"\",\"\",TP!AP333)","v":0},{"$f":"+IF(TP!AQ333=\"\",\"\",TP!AQ333)","v":""},{"$f":"+IF(TP!AR333=\"\",\"\",TP!AR333)","v":""},{"$f":"+IF(TP!AS333=\"\",\"\",TP!AS333)","v":""},{"$f":"+IF(TP!AT333=\"\",\"\",TP!AT333)","v":""},{"$f":"+IF(TP!AU333=\"\",\"\",TP!AU333)","v":""},{"$f":"+IF(TP!AV333=\"\",\"\",TP!AV333)","v":""},{"$f":"+IF(TP!AW333=\"\",\"\",TP!AW333)","v":""},{"$f":"+IF(TP!AX333=\"\",\"\",TP!AX333)","v":""},{"$f":"+IF(TP!AY333=\"\",\"\",TP!AY333)","v":""},{"$f":"+IF(TP!AZ333=\"\",\"\",TP!AZ333)","v":""},{"$f":"+IF(TP!BA333=\"\",\"\",TP!BA333)","v":""},{"$f":"+IF(TP!BB333=\"\",\"\",TP!BB333)","v":""},{"$f":"+IF(TP!BC333=\"\",\"\",TP!BC333)","v":""},{"$f":"+IF(TP!BD333=\"\",\"\",TP!BD333)","v":""},{"$f":"+IF(TP!BE333=\"\",\"\",TP!BE333)","v":""},{"$f":"+IF(TP!BF333=\"\",\"\",TP!BF333)","v":""},{"$f":"+IF(TP!BG333=\"\",\"\",TP!BG333)","v":""},{"$f":"+IF(TP!BH333=\"\",\"\",TP!BH333)","v":""},{"$f":"+IF(TP!BI333=\"\",\"\",TP!BI333)","v":""},{"$f":"+IF(TP!BJ333=\"\",\"\",TP!BJ333)","v":""},{"$f":"+IF(TP!BK333=\"\",\"\",TP!BK333)","v":""},{"$f":"+IF(TP!BL333=\"\",\"\",TP!BL333)","v":""},{"$f":"+IF(TP!BM333=\"\",\"\",TP!BM333)","v":""},{"$f":"+IF(TP!BN333=\"\",\"\",TP!BN333)","v":""},{"$f":"+IF(TP!BO333=\"\",\"\",TP!BO333)","v":""},{"$f":"+IF(TP!BP333=\"\",\"\",TP!BP333)","v":""}]
[null,{"$f":"+IF(TP!$AE$334=\"\",\"\",TP!$AE$334)","v":""},{"$f":"+IF(TP!$AF$334=\"\",\"\",TP!$AF$334)","v":"Renting 5 truck"},null,"FCFA",{"$f":"SUM(G604:CM604)","v":409500},null,null,{"$f":"+IF(TP!AK334=\"\",\"\",TP!AK334)","v":47250},{"$f":"+IF(TP!AL334=\"\",\"\",TP!AL334)","v":47250},{"$f":"+IF(TP!AM334=\"\",\"\",TP!AM334)","v":15750},{"$f":"+IF(TP!AN334=\"\",\"\",TP!AN334)","v":15750},{"$f":"+IF(TP!AO334=\"\",\"\",TP!AO334)","v":141750},{"$f":"+IF(TP!AP334=\"\",\"\",TP!AP334)","v":141750},{"$f":"+IF(TP!AQ334=\"\",\"\",TP!AQ334)","v":0},{"$f":"+IF(TP!AR334=\"\",\"\",TP!AR334)","v":""},{"$f":"+IF(TP!AS334=\"\",\"\",TP!AS334)","v":0},{"$f":"+IF(TP!AT334=\"\",\"\",TP!AT334)","v":""},{"$f":"+IF(TP!AU334=\"\",\"\",TP!AU334)","v":""},{"$f":"+IF(TP!AV334=\"\",\"\",TP!AV334)","v":""},{"$f":"+IF(TP!AW334=\"\",\"\",TP!AW334)","v":""},{"$f":"+IF(TP!AX334=\"\",\"\",TP!AX334)","v":""},{"$f":"+IF(TP!AY334=\"\",\"\",TP!AY334)","v":""},{"$f":"+IF(TP!AZ334=\"\",\"\",TP!AZ334)","v":""},{"$f":"+IF(TP!BA334=\"\",\"\",TP!BA334)","v":""},{"$f":"+IF(TP!BB334=\"\",\"\",TP!BB334)","v":""},{"$f":"+IF(TP!BC334=\"\",\"\",TP!BC334)","v":""},{"$f":"+IF(TP!BD334=\"\",\"\",TP!BD334)","v":""},{"$f":"+IF(TP!BE334=\"\",\"\",TP!BE334)","v":""},{"$f":"+IF(TP!BF334=\"\",\"\",TP!BF334)","v":""},{"$f":"+IF(TP!BG334=\"\",\"\",TP!BG334)","v":""},{"$f":"+IF(TP!BH334=\"\",\"\",TP!BH334)","v":""},{"$f":"+IF(TP!BI334=\"\",\"\",TP!BI334)","v":""},{"$f":"+IF(TP!BJ334=\"\",\"\",TP!BJ334)","v":""},{"$f":"+IF(TP!BK334=\"\",\"\",TP!BK334)","v":""},{"$f":"+IF(TP!BL334=\"\",\"\",TP!BL334)","v":""},{"$f":"+IF(TP!BM334=\"\",\"\",TP!BM334)","v":""},{"$f":"+IF(TP!BN334=\"\",\"\",TP!BN334)","v":""},{"$f":"+IF(TP!BO334=\"\",\"\",TP!BO334)","v":""},{"$f":"+IF(TP!BP334=\"\",\"\",TP!BP334)","v":""}]
[null,{"$f":"+IF(TP!$AE$335=\"\",\"\",TP!$AE$335)","v":""},{"$f":"+IF(TP!$AF$335=\"\",\"\",TP!$AF$335)","v":"Irrigation, rents"},null,"FCFA",{"$f":"SUM(G605:CM605)","v":0},null,null,{"$f":"+IF(TP!AK335=\"\",\"\",TP!AK335)","v":""},{"$f":"+IF(TP!AL335=\"\",\"\",TP!AL335)","v":""},{"$f":"+IF(TP!AM335=\"\",\"\",TP!AM335)","v":""},{"$f":"+IF(TP!AN335=\"\",\"\",TP!AN335)","v":""},{"$f":"+IF(TP!AO335=\"\",\"\",TP!AO335)","v":""},{"$f":"+IF(TP!AP335=\"\",\"\",TP!AP335)","v":""},{"$f":"+IF(TP!AQ335=\"\",\"\",TP!AQ335)","v":""},{"$f":"+IF(TP!AR335=\"\",\"\",TP!AR335)","v":""},{"$f":"+IF(TP!AS335=\"\",\"\",TP!AS335)","v":""},{"$f":"+IF(TP!AT335=\"\",\"\",TP!AT335)","v":""},{"$f":"+IF(TP!AU335=\"\",\"\",TP!AU335)","v":""},{"$f":"+IF(TP!AV335=\"\",\"\",TP!AV335)","v":""},{"$f":"+IF(TP!AW335=\"\",\"\",TP!AW335)","v":""},{"$f":"+IF(TP!AX335=\"\",\"\",TP!AX335)","v":""},{"$f":"+IF(TP!AY335=\"\",\"\",TP!AY335)","v":""},{"$f":"+IF(TP!AZ335=\"\",\"\",TP!AZ335)","v":""},{"$f":"+IF(TP!BA335=\"\",\"\",TP!BA335)","v":""},{"$f":"+IF(TP!BB335=\"\",\"\",TP!BB335)","v":""},{"$f":"+IF(TP!BC335=\"\",\"\",TP!BC335)","v":""},{"$f":"+IF(TP!BD335=\"\",\"\",TP!BD335)","v":""},{"$f":"+IF(TP!BE335=\"\",\"\",TP!BE335)","v":""},{"$f":"+IF(TP!BF335=\"\",\"\",TP!BF335)","v":""},{"$f":"+IF(TP!BG335=\"\",\"\",TP!BG335)","v":""},{"$f":"+IF(TP!BH335=\"\",\"\",TP!BH335)","v":""},{"$f":"+IF(TP!BI335=\"\",\"\",TP!BI335)","v":""},{"$f":"+IF(TP!BJ335=\"\",\"\",TP!BJ335)","v":""},{"$f":"+IF(TP!BK335=\"\",\"\",TP!BK335)","v":""},{"$f":"+IF(TP!BL335=\"\",\"\",TP!BL335)","v":""},{"$f":"+IF(TP!BM335=\"\",\"\",TP!BM335)","v":""},{"$f":"+IF(TP!BN335=\"\",\"\",TP!BN335)","v":""},{"$f":"+IF(TP!BO335=\"\",\"\",TP!BO335)","v":""},{"$f":"+IF(TP!BP335=\"\",\"\",TP!BP335)","v":""}]
[null,{"$f":"+IF(TP!$AE$336=\"\",\"\",TP!$AE$336)","v":""},{"$f":"+IF(TP!$AF$336=\"\",\"\",TP!$AF$336)","v":""},{"$f":"+IF(TP!$AG$336=\"\",\"\",TP!$AG$336)","v":""},null,null,null,null,{"$f":"+IF(TP!AK336=\"\",\"\",TP!AK336)","v":""},{"$f":"+IF(TP!AL336=\"\",\"\",TP!AL336)","v":""},{"$f":"+IF(TP!AM336=\"\",\"\",TP!AM336)","v":""},{"$f":"+IF(TP!AN336=\"\",\"\",TP!AN336)","v":""},{"$f":"+IF(TP!AO336=\"\",\"\",TP!AO336)","v":""},{"$f":"+IF(TP!AP336=\"\",\"\",TP!AP336)","v":""},{"$f":"+IF(TP!AQ336=\"\",\"\",TP!AQ336)","v":""},{"$f":"+IF(TP!AR336=\"\",\"\",TP!AR336)","v":""},{"$f":"+IF(TP!AS336=\"\",\"\",TP!AS336)","v":""},{"$f":"+IF(TP!AT336=\"\",\"\",TP!AT336)","v":""},{"$f":"+IF(TP!AU336=\"\",\"\",TP!AU336)","v":""},{"$f":"+IF(TP!AV336=\"\",\"\",TP!AV336)","v":""},{"$f":"+IF(TP!AW336=\"\",\"\",TP!AW336)","v":""},{"$f":"+IF(TP!AX336=\"\",\"\",TP!AX336)","v":""},{"$f":"+IF(TP!AY336=\"\",\"\",TP!AY336)","v":""},{"$f":"+IF(TP!AZ336=\"\",\"\",TP!AZ336)","v":""},{"$f":"+IF(TP!BA336=\"\",\"\",TP!BA336)","v":""},{"$f":"+IF(TP!BB336=\"\",\"\",TP!BB336)","v":""},{"$f":"+IF(TP!BC336=\"\",\"\",TP!BC336)","v":""},{"$f":"+IF(TP!BD336=\"\",\"\",TP!BD336)","v":""},{"$f":"+IF(TP!BE336=\"\",\"\",TP!BE336)","v":""},{"$f":"+IF(TP!BF336=\"\",\"\",TP!BF336)","v":""},{"$f":"+IF(TP!BG336=\"\",\"\",TP!BG336)","v":""},{"$f":"+IF(TP!BH336=\"\",\"\",TP!BH336)","v":""},{"$f":"+IF(TP!BI336=\"\",\"\",TP!BI336)","v":""},{"$f":"+IF(TP!BJ336=\"\",\"\",TP!BJ336)","v":""},{"$f":"+IF(TP!BK336=\"\",\"\",TP!BK336)","v":""},{"$f":"+IF(TP!BL336=\"\",\"\",TP!BL336)","v":""},{"$f":"+IF(TP!BM336=\"\",\"\",TP!BM336)","v":""},{"$f":"+IF(TP!BN336=\"\",\"\",TP!BN336)","v":""},{"$f":"+IF(TP!BO336=\"\",\"\",TP!BO336)","v":""},{"$f":"+IF(TP!BP336=\"\",\"\",TP!BP336)","v":""}]
[null,"Land development operating costs",null,null,null,{"$f":"SUM(G607:CM607)","v":3000946.6246405207},null,null,{"$f":"+IF(TP!AK337=\"\",\"\",TP!AK337)","v":545138.99931250676},{"$f":"+IF(TP!AL337=\"\",\"\",TP!AL337)","v":545138.99931250676},{"$f":"+IF(TP!AM337=\"\",\"\",TP!AM337)","v":403524.71916242543},{"$f":"+IF(TP!AN337=\"\",\"\",TP!AN337)","v":403524.71916242543},{"$f":"+IF(TP!AO337=\"\",\"\",TP!AO337)","v":543561.84362461953},{"$f":"+IF(TP!AP337=\"\",\"\",TP!AP337)","v":543561.84362461953},{"$f":"+IF(TP!AQ337=\"\",\"\",TP!AQ337)","v":4123.8751103543555},{"$f":"+IF(TP!AR337=\"\",\"\",TP!AR337)","v":4123.8751103543555},{"$f":"+IF(TP!AS337=\"\",\"\",TP!AS337)","v":4123.8751103543555},{"$f":"+IF(TP!AT337=\"\",\"\",TP!AT337)","v":4123.8751103543555},{"$f":"+IF(TP!AU337=\"\",\"\",TP!AU337)","v":0},{"$f":"+IF(TP!AV337=\"\",\"\",TP!AV337)","v":0},{"$f":"+IF(TP!AW337=\"\",\"\",TP!AW337)","v":0},{"$f":"+IF(TP!AX337=\"\",\"\",TP!AX337)","v":0},{"$f":"+IF(TP!AY337=\"\",\"\",TP!AY337)","v":0},{"$f":"+IF(TP!AZ337=\"\",\"\",TP!AZ337)","v":0},{"$f":"+IF(TP!BA337=\"\",\"\",TP!BA337)","v":0},{"$f":"+IF(TP!BB337=\"\",\"\",TP!BB337)","v":0},{"$f":"+IF(TP!BC337=\"\",\"\",TP!BC337)","v":0},{"$f":"+IF(TP!BD337=\"\",\"\",TP!BD337)","v":0},{"$f":"+IF(TP!BE337=\"\",\"\",TP!BE337)","v":0},{"$f":"+IF(TP!BF337=\"\",\"\",TP!BF337)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"DETAIL - Unit costs and units per period"]
[]
[null,"CAPEX BEFORE CONTINGENCY AND INFLATION"]
[]
[null,"Farm 1"]
[]
[null,{"$f":"IF('Farm 1'!$AE$136=\"\",\"\",'Farm 1'!$AE$136)","v":"OTHER PADDY-FIELDS DEVELOPMENTS"},null,null,null,null,null,null,{"$f":"IF('Farm 1'!AI136=\"\",\"\",'Farm 1'!AI136)","v":""},{"$f":"IF('Farm 1'!AK136=\"\",\"\",'Farm 1'!AK136)","v":""},{"$f":"IF('Farm 1'!AM136=\"\",\"\",'Farm 1'!AM136)","v":""},{"$f":"IF('Farm 1'!AO136=\"\",\"\",'Farm 1'!AO136)","v":""},{"$f":"IF('Farm 1'!AQ136=\"\",\"\",'Farm 1'!AQ136)","v":""},{"$f":"IF('Farm 1'!AS136=\"\",\"\",'Farm 1'!AS136)","v":""},{"$f":"IF('Farm 1'!AU136=\"\",\"\",'Farm 1'!AU136)","v":""},{"$f":"IF('Farm 1'!AW136=\"\",\"\",'Farm 1'!AW136)","v":""},{"$f":"IF('Farm 1'!AY136=\"\",\"\",'Farm 1'!AY136)","v":""},{"$f":"IF('Farm 1'!BA136=\"\",\"\",'Farm 1'!BA136)","v":""},{"$f":"IF('Farm 1'!BC136=\"\",\"\",'Farm 1'!BC136)","v":""},{"$f":"IF('Farm 1'!BE136=\"\",\"\",'Farm 1'!BE136)","v":""},{"$f":"IF('Farm 1'!BG136=\"\",\"\",'Farm 1'!BG136)","v":""},{"$f":"IF('Farm 1'!BI136=\"\",\"\",'Farm 1'!BI136)","v":""},{"$f":"IF('Farm 1'!BK136=\"\",\"\",'Farm 1'!BK136)","v":""},{"$f":"IF('Farm 1'!BM136=\"\",\"\",'Farm 1'!BM136)","v":""},{"$f":"IF('Farm 1'!BO136=\"\",\"\",'Farm 1'!BO136)","v":""},{"$f":"IF('Farm 1'!BQ136=\"\",\"\",'Farm 1'!BQ136)","v":""},{"$f":"IF('Farm 1'!BS136=\"\",\"\",'Farm 1'!BS136)","v":""},{"$f":"IF('Farm 1'!BU136=\"\",\"\",'Farm 1'!BU136)","v":""},{"$f":"IF('Farm 1'!BW136=\"\",\"\",'Farm 1'!BW136)","v":""},{"$f":"IF('Farm 1'!BY136=\"\",\"\",'Farm 1'!BY136)","v":""},{"$f":"IF('Farm 1'!CA136=\"\",\"\",'Farm 1'!CA136)","v":""},{"$f":"IF('Farm 1'!CC136=\"\",\"\",'Farm 1'!CC136)","v":""},{"$f":"IF('Farm 1'!CE136=\"\",\"\",'Farm 1'!CE136)","v":""},{"$f":"IF('Farm 1'!CG136=\"\",\"\",'Farm 1'!CG136)","v":""},{"$f":"IF('Farm 1'!CI136=\"\",\"\",'Farm 1'!CI136)","v":""},{"$f":"IF('Farm 1'!CK136=\"\",\"\",'Farm 1'!CK136)","v":""},{"$f":"IF('Farm 1'!CM136=\"\",\"\",'Farm 1'!CM136)","v":""},{"$f":"IF('Farm 1'!CO136=\"\",\"\",'Farm 1'!CO136)","v":""},{"$f":"IF('Farm 1'!CQ136=\"\",\"\",'Farm 1'!CQ136)","v":""},{"$f":"IF('Farm 1'!CS136=\"\",\"\",'Farm 1'!CS136)","v":""}]
[null,{"$f":"IF('Farm 1'!$AE$137=\"\",\"\",'Farm 1'!$AE$137)","v":""},{"$f":"IF('Farm 1'!$AF$137=\"\",\"\",'Farm 1'!$AF$137)","v":"Land award fee"},null,{"$f":"Inputs!$G$213","v":16.769391896115142},null,null,null,{"$f":"IF('Farm 1'!AI137=\"\",\"\",'Farm 1'!AI137)","v":4500},{"$f":"IF('Farm 1'!AK137=\"\",\"\",'Farm 1'!AK137)","v":""},{"$f":"IF('Farm 1'!AM137=\"\",0,'Farm 1'!AM137)","v":0},{"$f":"IF('Farm 1'!AO137=\"\",\"\",'Farm 1'!AO137)","v":""},{"$f":"IF('Farm 1'!AQ137=\"\",0,'Farm 1'!AQ137)","v":0},{"$f":"IF('Farm 1'!AS137=\"\",\"\",'Farm 1'!AS137)","v":""},{"$f":"IF('Farm 1'!AU137=\"\",\"\",'Farm 1'!AU137)","v":""},{"$f":"IF('Farm 1'!AW137=\"\",\"\",'Farm 1'!AW137)","v":""},{"$f":"IF('Farm 1'!AY137=\"\",\"\",'Farm 1'!AY137)","v":""},{"$f":"IF('Farm 1'!BA137=\"\",\"\",'Farm 1'!BA137)","v":""},{"$f":"IF('Farm 1'!BC137=\"\",\"\",'Farm 1'!BC137)","v":""},{"$f":"IF('Farm 1'!BE137=\"\",\"\",'Farm 1'!BE137)","v":""},{"$f":"IF('Farm 1'!BG137=\"\",\"\",'Farm 1'!BG137)","v":""},{"$f":"IF('Farm 1'!BI137=\"\",\"\",'Farm 1'!BI137)","v":""},{"$f":"IF('Farm 1'!BK137=\"\",\"\",'Farm 1'!BK137)","v":""},{"$f":"IF('Farm 1'!BM137=\"\",\"\",'Farm 1'!BM137)","v":""},{"$f":"IF('Farm 1'!BO137=\"\",\"\",'Farm 1'!BO137)","v":""},{"$f":"IF('Farm 1'!BQ137=\"\",\"\",'Farm 1'!BQ137)","v":""},{"$f":"IF('Farm 1'!BS137=\"\",\"\",'Farm 1'!BS137)","v":""},{"$f":"IF('Farm 1'!BU137=\"\",\"\",'Farm 1'!BU137)","v":""},{"$f":"IF('Farm 1'!BW137=\"\",\"\",'Farm 1'!BW137)","v":""},{"$f":"IF('Farm 1'!BY137=\"\",\"\",'Farm 1'!BY137)","v":""},{"$f":"IF('Farm 1'!CA137=\"\",\"\",'Farm 1'!CA137)","v":""},{"$f":"IF('Farm 1'!CC137=\"\",\"\",'Farm 1'!CC137)","v":""},{"$f":"IF('Farm 1'!CE137=\"\",\"\",'Farm 1'!CE137)","v":""},{"$f":"IF('Farm 1'!CG137=\"\",\"\",'Farm 1'!CG137)","v":""},{"$f":"IF('Farm 1'!CI137=\"\",\"\",'Farm 1'!CI137)","v":""},{"$f":"IF('Farm 1'!CK137=\"\",\"\",'Farm 1'!CK137)","v":""},{"$f":"IF('Farm 1'!CM137=\"\",\"\",'Farm 1'!CM137)","v":""},{"$f":"IF('Farm 1'!CO137=\"\",\"\",'Farm 1'!CO137)","v":""},{"$f":"IF('Farm 1'!CQ137=\"\",\"\",'Farm 1'!CQ137)","v":""},{"$f":"IF('Farm 1'!CS137=\"\",\"\",'Farm 1'!CS137)","v":""}]
[null,{"$f":"IF('Farm 1'!$AE$138=\"\",\"\",'Farm 1'!$AE$138)","v":""},{"$f":"IF('Farm 1'!$AF$138=\"\",\"\",'Farm 1'!$AF$138)","v":"Boundary, topographic mapping"},null,{"$f":"Inputs!$G$214","v":15.244901723741037},null,null,null,{"$f":"IF('Farm 1'!AI138=\"\",\"\",'Farm 1'!AI138)","v":4500},{"$f":"IF('Farm 1'!AK138=\"\",\"\",'Farm 1'!AK138)","v":""},{"$f":"IF('Farm 1'!AM138=\"\",0,'Farm 1'!AM138)","v":0},{"$f":"IF('Farm 1'!AO138=\"\",\"\",'Farm 1'!AO138)","v":""},{"$f":"IF('Farm 1'!AQ138=\"\",0,'Farm 1'!AQ138)","v":0},{"$f":"IF('Farm 1'!AS138=\"\",\"\",'Farm 1'!AS138)","v":""},{"$f":"IF('Farm 1'!AU138=\"\",\"\",'Farm 1'!AU138)","v":""},{"$f":"IF('Farm 1'!AW138=\"\",\"\",'Farm 1'!AW138)","v":""},{"$f":"IF('Farm 1'!AY138=\"\",\"\",'Farm 1'!AY138)","v":""},{"$f":"IF('Farm 1'!BA138=\"\",\"\",'Farm 1'!BA138)","v":""},{"$f":"IF('Farm 1'!BC138=\"\",\"\",'Farm 1'!BC138)","v":""},{"$f":"IF('Farm 1'!BE138=\"\",\"\",'Farm 1'!BE138)","v":""},{"$f":"IF('Farm 1'!BG138=\"\",\"\",'Farm 1'!BG138)","v":""},{"$f":"IF('Farm 1'!BI138=\"\",\"\",'Farm 1'!BI138)","v":""},{"$f":"IF('Farm 1'!BK138=\"\",\"\",'Farm 1'!BK138)","v":""},{"$f":"IF('Farm 1'!BM138=\"\",\"\",'Farm 1'!BM138)","v":""},{"$f":"IF('Farm 1'!BO138=\"\",\"\",'Farm 1'!BO138)","v":""},{"$f":"IF('Farm 1'!BQ138=\"\",\"\",'Farm 1'!BQ138)","v":""},{"$f":"IF('Farm 1'!BS138=\"\",\"\",'Farm 1'!BS138)","v":""},{"$f":"IF('Farm 1'!BU138=\"\",\"\",'Farm 1'!BU138)","v":""},{"$f":"IF('Farm 1'!BW138=\"\",\"\",'Farm 1'!BW138)","v":""},{"$f":"IF('Farm 1'!BY138=\"\",\"\",'Farm 1'!BY138)","v":""},{"$f":"IF('Farm 1'!CA138=\"\",\"\",'Farm 1'!CA138)","v":""},{"$f":"IF('Farm 1'!CC138=\"\",\"\",'Farm 1'!CC138)","v":""},{"$f":"IF('Farm 1'!CE138=\"\",\"\",'Farm 1'!CE138)","v":""},{"$f":"IF('Farm 1'!CG138=\"\",\"\",'Farm 1'!CG138)","v":""},{"$f":"IF('Farm 1'!CI138=\"\",\"\",'Farm 1'!CI138)","v":""},{"$f":"IF('Farm 1'!CK138=\"\",\"\",'Farm 1'!CK138)","v":""},{"$f":"IF('Farm 1'!CM138=\"\",\"\",'Farm 1'!CM138)","v":""},{"$f":"IF('Farm 1'!CO138=\"\",\"\",'Farm 1'!CO138)","v":""},{"$f":"IF('Farm 1'!CQ138=\"\",\"\",'Farm 1'!CQ138)","v":""},{"$f":"IF('Farm 1'!CS138=\"\",\"\",'Farm 1'!CS138)","v":""}]
[null,{"$f":"IF('Farm 1'!$AE$139=\"\",\"\",'Farm 1'!$AE$139)","v":""},{"$f":"IF('Farm 1'!$AF$139=\"\",\"\",'Farm 1'!$AF$139)","v":"Land clearing tax"},null,{"$f":"Inputs!$G$215","v":12.19592137899283},null,null,null,{"$f":"IF('Farm 1'!AI139=\"\",\"\",'Farm 1'!AI139)","v":1500},{"$f":"IF('Farm 1'!AK139=\"\",\"\",'Farm 1'!AK139)","v":""},{"$f":"IF('Farm 1'!AM139=\"\",\"\",'Farm 1'!AM139)","v":1500},{"$f":"IF('Farm 1'!AO139=\"\",\"\",'Farm 1'!AO139)","v":""},{"$f":"IF('Farm 1'!AQ139=\"\",0,'Farm 1'!AQ139)","v":1500},{"$f":"IF('Farm 1'!AS139=\"\",\"\",'Farm 1'!AS139)","v":""},{"$f":"IF('Farm 1'!AU139=\"\",\"\",'Farm 1'!AU139)","v":""},{"$f":"IF('Farm 1'!AW139=\"\",\"\",'Farm 1'!AW139)","v":""},{"$f":"IF('Farm 1'!AY139=\"\",\"\",'Farm 1'!AY139)","v":""},{"$f":"IF('Farm 1'!BA139=\"\",\"\",'Farm 1'!BA139)","v":""},{"$f":"IF('Farm 1'!BC139=\"\",\"\",'Farm 1'!BC139)","v":""},{"$f":"IF('Farm 1'!BE139=\"\",\"\",'Farm 1'!BE139)","v":""},{"$f":"IF('Farm 1'!BG139=\"\",\"\",'Farm 1'!BG139)","v":""},{"$f":"IF('Farm 1'!BI139=\"\",\"\",'Farm 1'!BI139)","v":""},{"$f":"IF('Farm 1'!BK139=\"\",\"\",'Farm 1'!BK139)","v":""},{"$f":"IF('Farm 1'!BM139=\"\",\"\",'Farm 1'!BM139)","v":""},{"$f":"IF('Farm 1'!BO139=\"\",\"\",'Farm 1'!BO139)","v":""},{"$f":"IF('Farm 1'!BQ139=\"\",\"\",'Farm 1'!BQ139)","v":""},{"$f":"IF('Farm 1'!BS139=\"\",\"\",'Farm 1'!BS139)","v":""},{"$f":"IF('Farm 1'!BU139=\"\",\"\",'Farm 1'!BU139)","v":""},{"$f":"IF('Farm 1'!BW139=\"\",\"\",'Farm 1'!BW139)","v":""},{"$f":"IF('Farm 1'!BY139=\"\",\"\",'Farm 1'!BY139)","v":""},{"$f":"IF('Farm 1'!CA139=\"\",\"\",'Farm 1'!CA139)","v":""},{"$f":"IF('Farm 1'!CC139=\"\",\"\",'Farm 1'!CC139)","v":""},{"$f":"IF('Farm 1'!CE139=\"\",\"\",'Farm 1'!CE139)","v":""},{"$f":"IF('Farm 1'!CG139=\"\",\"\",'Farm 1'!CG139)","v":""},{"$f":"IF('Farm 1'!CI139=\"\",\"\",'Farm 1'!CI139)","v":""},{"$f":"IF('Farm 1'!CK139=\"\",\"\",'Farm 1'!CK139)","v":""},{"$f":"IF('Farm 1'!CM139=\"\",\"\",'Farm 1'!CM139)","v":""},{"$f":"IF('Farm 1'!CO139=\"\",\"\",'Farm 1'!CO139)","v":""},{"$f":"IF('Farm 1'!CQ139=\"\",\"\",'Farm 1'!CQ139)","v":""},{"$f":"IF('Farm 1'!CS139=\"\",\"\",'Farm 1'!CS139)","v":""}]
[null,{"$f":"IF('Farm 1'!$AE$140=\"\",\"\",'Farm 1'!$AE$140)","v":""},{"$f":"IF('Farm 1'!$AF$140=\"\",\"\",'Farm 1'!$AF$140)","v":"Local farmers land development"},null,{"$f":"Inputs!$G$216","v":3048.9803447482077},null,null,null,{"$f":"IF('Farm 1'!AI140=\"\",\"\",'Farm 1'!AI140)","v":100},{"$f":"IF('Farm 1'!AK140=\"\",\"\",'Farm 1'!AK140)","v":""},{"$f":"IF('Farm 1'!AM140=\"\",\"\",'Farm 1'!AM140)","v":100},{"$f":"IF('Farm 1'!AO140=\"\",\"\",'Farm 1'!AO140)","v":""},{"$f":"IF('Farm 1'!AQ140=\"\",0,'Farm 1'!AQ140)","v":100},{"$f":"IF('Farm 1'!AS140=\"\",\"\",'Farm 1'!AS140)","v":""},{"$f":"IF('Farm 1'!AU140=\"\",\"\",'Farm 1'!AU140)","v":""},{"$f":"IF('Farm 1'!AW140=\"\",\"\",'Farm 1'!AW140)","v":""},{"$f":"IF('Farm 1'!AY140=\"\",\"\",'Farm 1'!AY140)","v":""},{"$f":"IF('Farm 1'!BA140=\"\",\"\",'Farm 1'!BA140)","v":""},{"$f":"IF('Farm 1'!BC140=\"\",\"\",'Farm 1'!BC140)","v":""},{"$f":"IF('Farm 1'!BE140=\"\",\"\",'Farm 1'!BE140)","v":""},{"$f":"IF('Farm 1'!BG140=\"\",\"\",'Farm 1'!BG140)","v":""},{"$f":"IF('Farm 1'!BI140=\"\",\"\",'Farm 1'!BI140)","v":""},{"$f":"IF('Farm 1'!BK140=\"\",\"\",'Farm 1'!BK140)","v":""},{"$f":"IF('Farm 1'!BM140=\"\",\"\",'Farm 1'!BM140)","v":""},{"$f":"IF('Farm 1'!BO140=\"\",\"\",'Farm 1'!BO140)","v":""},{"$f":"IF('Farm 1'!BQ140=\"\",\"\",'Farm 1'!BQ140)","v":""},{"$f":"IF('Farm 1'!BS140=\"\",\"\",'Farm 1'!BS140)","v":""},{"$f":"IF('Farm 1'!BU140=\"\",\"\",'Farm 1'!BU140)","v":""},{"$f":"IF('Farm 1'!BW140=\"\",\"\",'Farm 1'!BW140)","v":""},{"$f":"IF('Farm 1'!BY140=\"\",\"\",'Farm 1'!BY140)","v":""},{"$f":"IF('Farm 1'!CA140=\"\",\"\",'Farm 1'!CA140)","v":""},{"$f":"IF('Farm 1'!CC140=\"\",\"\",'Farm 1'!CC140)","v":""},{"$f":"IF('Farm 1'!CE140=\"\",\"\",'Farm 1'!CE140)","v":""},{"$f":"IF('Farm 1'!CG140=\"\",\"\",'Farm 1'!CG140)","v":""},{"$f":"IF('Farm 1'!CI140=\"\",\"\",'Farm 1'!CI140)","v":""},{"$f":"IF('Farm 1'!CK140=\"\",\"\",'Farm 1'!CK140)","v":""},{"$f":"IF('Farm 1'!CM140=\"\",\"\",'Farm 1'!CM140)","v":""},{"$f":"IF('Farm 1'!CO140=\"\",\"\",'Farm 1'!CO140)","v":""},{"$f":"IF('Farm 1'!CQ140=\"\",\"\",'Farm 1'!CQ140)","v":""},{"$f":"IF('Farm 1'!CS140=\"\",\"\",'Farm 1'!CS140)","v":""}]
[null,{"$f":"IF('Farm 1'!$AE$141=\"\",\"\",'Farm 1'!$AE$141)","v":""},{"$f":"IF('Farm 1'!$AF$141=\"\",\"\",'Farm 1'!$AF$141)","v":"Estate tax"},null,{"$f":"Inputs!$G$217","v":7.328224258602317},null,null,null,{"$f":"IF('Farm 1'!AI141=\"\",0,'Farm 1'!AI141)","v":0},{"$f":"IF('Farm 1'!AK141=\"\",\"\",'Farm 1'!AK141)","v":""},{"$f":"IF('Farm 1'!AM141=\"\",\"\",'Farm 1'!AM141)","v":4500},{"$f":"IF('Farm 1'!AO141=\"\",\"\",'Farm 1'!AO141)","v":""},{"$f":"IF('Farm 1'!AQ141=\"\",0,'Farm 1'!AQ141)","v":0},{"$f":"IF('Farm 1'!AS141=\"\",\"\",'Farm 1'!AS141)","v":""},{"$f":"IF('Farm 1'!AU141=\"\",\"\",'Farm 1'!AU141)","v":""},{"$f":"IF('Farm 1'!AW141=\"\",\"\",'Farm 1'!AW141)","v":""},{"$f":"IF('Farm 1'!AY141=\"\",\"\",'Farm 1'!AY141)","v":""},{"$f":"IF('Farm 1'!BA141=\"\",\"\",'Farm 1'!BA141)","v":""},{"$f":"IF('Farm 1'!BC141=\"\",\"\",'Farm 1'!BC141)","v":""},{"$f":"IF('Farm 1'!BE141=\"\",\"\",'Farm 1'!BE141)","v":""},{"$f":"IF('Farm 1'!BG141=\"\",\"\",'Farm 1'!BG141)","v":""},{"$f":"IF('Farm 1'!BI141=\"\",\"\",'Farm 1'!BI141)","v":""},{"$f":"IF('Farm 1'!BK141=\"\",\"\",'Farm 1'!BK141)","v":""},{"$f":"IF('Farm 1'!BM141=\"\",\"\",'Farm 1'!BM141)","v":""},{"$f":"IF('Farm 1'!BO141=\"\",\"\",'Farm 1'!BO141)","v":""},{"$f":"IF('Farm 1'!BQ141=\"\",\"\",'Farm 1'!BQ141)","v":""},{"$f":"IF('Farm 1'!BS141=\"\",\"\",'Farm 1'!BS141)","v":""},{"$f":"IF('Farm 1'!BU141=\"\",\"\",'Farm 1'!BU141)","v":""},{"$f":"IF('Farm 1'!BW141=\"\",\"\",'Farm 1'!BW141)","v":""},{"$f":"IF('Farm 1'!BY141=\"\",\"\",'Farm 1'!BY141)","v":""},{"$f":"IF('Farm 1'!CA141=\"\",\"\",'Farm 1'!CA141)","v":""},{"$f":"IF('Farm 1'!CC141=\"\",\"\",'Farm 1'!CC141)","v":""},{"$f":"IF('Farm 1'!CE141=\"\",\"\",'Farm 1'!CE141)","v":""},{"$f":"IF('Farm 1'!CG141=\"\",\"\",'Farm 1'!CG141)","v":""},{"$f":"IF('Farm 1'!CI141=\"\",\"\",'Farm 1'!CI141)","v":""},{"$f":"IF('Farm 1'!CK141=\"\",\"\",'Farm 1'!CK141)","v":""},{"$f":"IF('Farm 1'!CM141=\"\",\"\",'Farm 1'!CM141)","v":""},{"$f":"IF('Farm 1'!CO141=\"\",\"\",'Farm 1'!CO141)","v":""},{"$f":"IF('Farm 1'!CQ141=\"\",\"\",'Farm 1'!CQ141)","v":""},{"$f":"IF('Farm 1'!CS141=\"\",\"\",'Farm 1'!CS141)","v":""}]
[null,{"$f":"IF('Farm 1'!$AE$142=\"\",\"\",'Farm 1'!$AE$142)","v":""},{"$f":"IF('Farm 1'!$AF$142=\"\",\"\",'Farm 1'!$AF$142)","v":""},null,{"$f":"Inputs!$G$218","v":114.33676292805778},null,null,null,{"$f":"IF('Farm 1'!AI142=\"\",0,'Farm 1'!AI142)","v":0},{"$f":"IF('Farm 1'!AK142=\"\",\"\",'Farm 1'!AK142)","v":""},{"$f":"IF('Farm 1'!AM142=\"\",\"\",'Farm 1'!AM142)","v":""},{"$f":"IF('Farm 1'!AO142=\"\",\"\",'Farm 1'!AO142)","v":""},{"$f":"IF('Farm 1'!AQ142=\"\",0,'Farm 1'!AQ142)","v":0},{"$f":"IF('Farm 1'!AS142=\"\",\"\",'Farm 1'!AS142)","v":""},{"$f":"IF('Farm 1'!AU142=\"\",\"\",'Farm 1'!AU142)","v":""},{"$f":"IF('Farm 1'!AW142=\"\",\"\",'Farm 1'!AW142)","v":""},{"$f":"IF('Farm 1'!AY142=\"\",\"\",'Farm 1'!AY142)","v":""},{"$f":"IF('Farm 1'!BA142=\"\",\"\",'Farm 1'!BA142)","v":""},{"$f":"IF('Farm 1'!BC142=\"\",\"\",'Farm 1'!BC142)","v":""},{"$f":"IF('Farm 1'!BE142=\"\",\"\",'Farm 1'!BE142)","v":""},{"$f":"IF('Farm 1'!BG142=\"\",\"\",'Farm 1'!BG142)","v":""},{"$f":"IF('Farm 1'!BI142=\"\",\"\",'Farm 1'!BI142)","v":""},{"$f":"IF('Farm 1'!BK142=\"\",\"\",'Farm 1'!BK142)","v":""},{"$f":"IF('Farm 1'!BM142=\"\",\"\",'Farm 1'!BM142)","v":""},{"$f":"IF('Farm 1'!BO142=\"\",\"\",'Farm 1'!BO142)","v":""},{"$f":"IF('Farm 1'!BQ142=\"\",\"\",'Farm 1'!BQ142)","v":""},{"$f":"IF('Farm 1'!BS142=\"\",\"\",'Farm 1'!BS142)","v":""},{"$f":"IF('Farm 1'!BU142=\"\",\"\",'Farm 1'!BU142)","v":""},{"$f":"IF('Farm 1'!BW142=\"\",\"\",'Farm 1'!BW142)","v":""},{"$f":"IF('Farm 1'!BY142=\"\",\"\",'Farm 1'!BY142)","v":""},{"$f":"IF('Farm 1'!CA142=\"\",\"\",'Farm 1'!CA142)","v":""},{"$f":"IF('Farm 1'!CC142=\"\",\"\",'Farm 1'!CC142)","v":""},{"$f":"IF('Farm 1'!CE142=\"\",\"\",'Farm 1'!CE142)","v":""},{"$f":"IF('Farm 1'!CG142=\"\",\"\",'Farm 1'!CG142)","v":""},{"$f":"IF('Farm 1'!CI142=\"\",\"\",'Farm 1'!CI142)","v":""},{"$f":"IF('Farm 1'!CK142=\"\",\"\",'Farm 1'!CK142)","v":""},{"$f":"IF('Farm 1'!CM142=\"\",\"\",'Farm 1'!CM142)","v":""},{"$f":"IF('Farm 1'!CO142=\"\",\"\",'Farm 1'!CO142)","v":""},{"$f":"IF('Farm 1'!CQ142=\"\",\"\",'Farm 1'!CQ142)","v":""},{"$f":"IF('Farm 1'!CS142=\"\",\"\",'Farm 1'!CS142)","v":""}]
[null,{"$f":"IF('Farm 1'!$AE$143=\"\",\"\",'Farm 1'!$AE$143)","v":""},{"$f":"IF('Farm 1'!$AF$143=\"\",\"\",'Farm 1'!$AF$143)","v":"Clearing finishing (shrub removal…)"},null,{"$f":"Inputs!$G$219","v":10000},null,null,null,{"$f":"IF('Farm 1'!AI143=\"\",\"\",'Farm 1'!AI143)","v":1},{"$f":"IF('Farm 1'!AK143=\"\",\"\",'Farm 1'!AK143)","v":""},{"$f":"IF('Farm 1'!AM143=\"\",\"\",'Farm 1'!AM143)","v":1},{"$f":"IF('Farm 1'!AO143=\"\",\"\",'Farm 1'!AO143)","v":""},{"$f":"IF('Farm 1'!AQ143=\"\",0,'Farm 1'!AQ143)","v":0},{"$f":"IF('Farm 1'!AS143=\"\",\"\",'Farm 1'!AS143)","v":""},{"$f":"IF('Farm 1'!AU143=\"\",\"\",'Farm 1'!AU143)","v":""},{"$f":"IF('Farm 1'!AW143=\"\",\"\",'Farm 1'!AW143)","v":""},{"$f":"IF('Farm 1'!AY143=\"\",\"\",'Farm 1'!AY143)","v":""},{"$f":"IF('Farm 1'!BA143=\"\",\"\",'Farm 1'!BA143)","v":""},{"$f":"IF('Farm 1'!BC143=\"\",\"\",'Farm 1'!BC143)","v":""},{"$f":"IF('Farm 1'!BE143=\"\",\"\",'Farm 1'!BE143)","v":""},{"$f":"IF('Farm 1'!BG143=\"\",\"\",'Farm 1'!BG143)","v":""},{"$f":"IF('Farm 1'!BI143=\"\",\"\",'Farm 1'!BI143)","v":""},{"$f":"IF('Farm 1'!BK143=\"\",\"\",'Farm 1'!BK143)","v":""},{"$f":"IF('Farm 1'!BM143=\"\",\"\",'Farm 1'!BM143)","v":""},{"$f":"IF('Farm 1'!BO143=\"\",\"\",'Farm 1'!BO143)","v":""},{"$f":"IF('Farm 1'!BQ143=\"\",\"\",'Farm 1'!BQ143)","v":""},{"$f":"IF('Farm 1'!BS143=\"\",\"\",'Farm 1'!BS143)","v":""},{"$f":"IF('Farm 1'!BU143=\"\",\"\",'Farm 1'!BU143)","v":""},{"$f":"IF('Farm 1'!BW143=\"\",\"\",'Farm 1'!BW143)","v":""},{"$f":"IF('Farm 1'!BY143=\"\",\"\",'Farm 1'!BY143)","v":""},{"$f":"IF('Farm 1'!CA143=\"\",\"\",'Farm 1'!CA143)","v":""},{"$f":"IF('Farm 1'!CC143=\"\",\"\",'Farm 1'!CC143)","v":""},{"$f":"IF('Farm 1'!CE143=\"\",\"\",'Farm 1'!CE143)","v":""},{"$f":"IF('Farm 1'!CG143=\"\",\"\",'Farm 1'!CG143)","v":""},{"$f":"IF('Farm 1'!CI143=\"\",\"\",'Farm 1'!CI143)","v":""},{"$f":"IF('Farm 1'!CK143=\"\",\"\",'Farm 1'!CK143)","v":""},{"$f":"IF('Farm 1'!CM143=\"\",\"\",'Farm 1'!CM143)","v":""},{"$f":"IF('Farm 1'!CO143=\"\",\"\",'Farm 1'!CO143)","v":""},{"$f":"IF('Farm 1'!CQ143=\"\",\"\",'Farm 1'!CQ143)","v":""},{"$f":"IF('Farm 1'!CS143=\"\",\"\",'Farm 1'!CS143)","v":""}]
[null,{"$f":"IF('Farm 1'!$AE$144=\"\",\"\",'Farm 1'!$AE$144)","v":""},{"$f":"IF('Farm 1'!$AF$144=\"\",\"\",'Farm 1'!$AF$144)","v":"Power Line LV"},null,{"$f":"Inputs!$G$220","v":18293.882068489245},null,null,null,{"$f":"IF('Farm 1'!AI144=\"\",\"\",'Farm 1'!AI144)","v":18},{"$f":"IF('Farm 1'!AK144=\"\",\"\",'Farm 1'!AK144)","v":""},{"$f":"IF('Farm 1'!AM144=\"\",0,'Farm 1'!AM144)","v":0},{"$f":"IF('Farm 1'!AO144=\"\",\"\",'Farm 1'!AO144)","v":""},{"$f":"IF('Farm 1'!AQ144=\"\",0,'Farm 1'!AQ144)","v":0},{"$f":"IF('Farm 1'!AS144=\"\",\"\",'Farm 1'!AS144)","v":""},{"$f":"IF('Farm 1'!AU144=\"\",\"\",'Farm 1'!AU144)","v":""},{"$f":"IF('Farm 1'!AW144=\"\",\"\",'Farm 1'!AW144)","v":""},{"$f":"IF('Farm 1'!AY144=\"\",\"\",'Farm 1'!AY144)","v":""},{"$f":"IF('Farm 1'!BA144=\"\",\"\",'Farm 1'!BA144)","v":""},{"$f":"IF('Farm 1'!BC144=\"\",\"\",'Farm 1'!BC144)","v":""},{"$f":"IF('Farm 1'!BE144=\"\",\"\",'Farm 1'!BE144)","v":""},{"$f":"IF('Farm 1'!BG144=\"\",\"\",'Farm 1'!BG144)","v":""},{"$f":"IF('Farm 1'!BI144=\"\",\"\",'Farm 1'!BI144)","v":""},{"$f":"IF('Farm 1'!BK144=\"\",\"\",'Farm 1'!BK144)","v":""},{"$f":"IF('Farm 1'!BM144=\"\",\"\",'Farm 1'!BM144)","v":""},{"$f":"IF('Farm 1'!BO144=\"\",\"\",'Farm 1'!BO144)","v":""},{"$f":"IF('Farm 1'!BQ144=\"\",\"\",'Farm 1'!BQ144)","v":""},{"$f":"IF('Farm 1'!BS144=\"\",\"\",'Farm 1'!BS144)","v":""},{"$f":"IF('Farm 1'!BU144=\"\",\"\",'Farm 1'!BU144)","v":""},{"$f":"IF('Farm 1'!BW144=\"\",\"\",'Farm 1'!BW144)","v":""},{"$f":"IF('Farm 1'!BY144=\"\",\"\",'Farm 1'!BY144)","v":""},{"$f":"IF('Farm 1'!CA144=\"\",\"\",'Farm 1'!CA144)","v":""},{"$f":"IF('Farm 1'!CC144=\"\",\"\",'Farm 1'!CC144)","v":""},{"$f":"IF('Farm 1'!CE144=\"\",\"\",'Farm 1'!CE144)","v":""},{"$f":"IF('Farm 1'!CG144=\"\",\"\",'Farm 1'!CG144)","v":""},{"$f":"IF('Farm 1'!CI144=\"\",\"\",'Farm 1'!CI144)","v":""},{"$f":"IF('Farm 1'!CK144=\"\",\"\",'Farm 1'!CK144)","v":""},{"$f":"IF('Farm 1'!CM144=\"\",\"\",'Farm 1'!CM144)","v":""},{"$f":"IF('Farm 1'!CO144=\"\",\"\",'Farm 1'!CO144)","v":""},{"$f":"IF('Farm 1'!CQ144=\"\",\"\",'Farm 1'!CQ144)","v":""},{"$f":"IF('Farm 1'!CS144=\"\",\"\",'Farm 1'!CS144)","v":""}]
[null,{"$f":"IF('Farm 1'!$AE$145=\"\",\"\",'Farm 1'!$AE$145)","v":""},{"$f":"IF('Farm 1'!$AF$145=\"\",\"\",'Farm 1'!$AF$145)","v":"Electrical appliances - 500 Kva"},null,{"$f":"Inputs!$G$221","v":45000},null,null,null,{"$f":"IF('Farm 1'!AI145=\"\",\"\",'Farm 1'!AI145)","v":1},{"$f":"IF('Farm 1'!AK145=\"\",\"\",'Farm 1'!AK145)","v":""},{"$f":"IF('Farm 1'!AM145=\"\",\"\",'Farm 1'!AM145)","v":1},{"$f":"IF('Farm 1'!AO145=\"\",\"\",'Farm 1'!AO145)","v":""},{"$f":"IF('Farm 1'!AQ145=\"\",0,'Farm 1'!AQ145)","v":0},{"$f":"IF('Farm 1'!AS145=\"\",\"\",'Farm 1'!AS145)","v":""},{"$f":"IF('Farm 1'!AU145=\"\",\"\",'Farm 1'!AU145)","v":""},{"$f":"IF('Farm 1'!AW145=\"\",\"\",'Farm 1'!AW145)","v":""},{"$f":"IF('Farm 1'!AY145=\"\",\"\",'Farm 1'!AY145)","v":""},{"$f":"IF('Farm 1'!BA145=\"\",\"\",'Farm 1'!BA145)","v":""},{"$f":"IF('Farm 1'!BC145=\"\",\"\",'Farm 1'!BC145)","v":""},{"$f":"IF('Farm 1'!BE145=\"\",\"\",'Farm 1'!BE145)","v":""},{"$f":"IF('Farm 1'!BG145=\"\",\"\",'Farm 1'!BG145)","v":""},{"$f":"IF('Farm 1'!BI145=\"\",\"\",'Farm 1'!BI145)","v":""},{"$f":"IF('Farm 1'!BK145=\"\",\"\",'Farm 1'!BK145)","v":""},{"$f":"IF('Farm 1'!BM145=\"\",\"\",'Farm 1'!BM145)","v":""},{"$f":"IF('Farm 1'!BO145=\"\",\"\",'Farm 1'!BO145)","v":""},{"$f":"IF('Farm 1'!BQ145=\"\",\"\",'Farm 1'!BQ145)","v":""},{"$f":"IF('Farm 1'!BS145=\"\",\"\",'Farm 1'!BS145)","v":""},{"$f":"IF('Farm 1'!BU145=\"\",\"\",'Farm 1'!BU145)","v":""},{"$f":"IF('Farm 1'!BW145=\"\",\"\",'Farm 1'!BW145)","v":""},{"$f":"IF('Farm 1'!BY145=\"\",\"\",'Farm 1'!BY145)","v":""},{"$f":"IF('Farm 1'!CA145=\"\",\"\",'Farm 1'!CA145)","v":""},{"$f":"IF('Farm 1'!CC145=\"\",\"\",'Farm 1'!CC145)","v":""},{"$f":"IF('Farm 1'!CE145=\"\",\"\",'Farm 1'!CE145)","v":""},{"$f":"IF('Farm 1'!CG145=\"\",\"\",'Farm 1'!CG145)","v":""},{"$f":"IF('Farm 1'!CI145=\"\",\"\",'Farm 1'!CI145)","v":""},{"$f":"IF('Farm 1'!CK145=\"\",\"\",'Farm 1'!CK145)","v":""},{"$f":"IF('Farm 1'!CM145=\"\",\"\",'Farm 1'!CM145)","v":""},{"$f":"IF('Farm 1'!CO145=\"\",\"\",'Farm 1'!CO145)","v":""},{"$f":"IF('Farm 1'!CQ145=\"\",\"\",'Farm 1'!CQ145)","v":""},{"$f":"IF('Farm 1'!CS145=\"\",\"\",'Farm 1'!CS145)","v":""}]
[null,{"$f":"IF('Farm 1'!$AE$146=\"\",\"\",'Farm 1'!$AE$146)","v":""},{"$f":"IF('Farm 1'!$AF$146=\"\",\"\",'Farm 1'!$AF$146)","v":"Pumping infrastructure"},null,{"$f":"Inputs!$G$222","v":53357.156033093634},null,null,null,{"$f":"IF('Farm 1'!AI146=\"\",\"\",'Farm 1'!AI146)","v":1},{"$f":"IF('Farm 1'!AK146=\"\",\"\",'Farm 1'!AK146)","v":""},{"$f":"IF('Farm 1'!AM146=\"\",\"\",'Farm 1'!AM146)","v":1},{"$f":"IF('Farm 1'!AO146=\"\",\"\",'Farm 1'!AO146)","v":""},{"$f":"IF('Farm 1'!AQ146=\"\",0,'Farm 1'!AQ146)","v":0},{"$f":"IF('Farm 1'!AS146=\"\",\"\",'Farm 1'!AS146)","v":""},{"$f":"IF('Farm 1'!AU146=\"\",\"\",'Farm 1'!AU146)","v":""},{"$f":"IF('Farm 1'!AW146=\"\",\"\",'Farm 1'!AW146)","v":""},{"$f":"IF('Farm 1'!AY146=\"\",\"\",'Farm 1'!AY146)","v":""},{"$f":"IF('Farm 1'!BA146=\"\",\"\",'Farm 1'!BA146)","v":""},{"$f":"IF('Farm 1'!BC146=\"\",\"\",'Farm 1'!BC146)","v":""},{"$f":"IF('Farm 1'!BE146=\"\",\"\",'Farm 1'!BE146)","v":""},{"$f":"IF('Farm 1'!BG146=\"\",\"\",'Farm 1'!BG146)","v":""},{"$f":"IF('Farm 1'!BI146=\"\",\"\",'Farm 1'!BI146)","v":""},{"$f":"IF('Farm 1'!BK146=\"\",\"\",'Farm 1'!BK146)","v":""},{"$f":"IF('Farm 1'!BM146=\"\",\"\",'Farm 1'!BM146)","v":""},{"$f":"IF('Farm 1'!BO146=\"\",\"\",'Farm 1'!BO146)","v":""},{"$f":"IF('Farm 1'!BQ146=\"\",\"\",'Farm 1'!BQ146)","v":""},{"$f":"IF('Farm 1'!BS146=\"\",\"\",'Farm 1'!BS146)","v":""},{"$f":"IF('Farm 1'!BU146=\"\",\"\",'Farm 1'!BU146)","v":""},{"$f":"IF('Farm 1'!BW146=\"\",\"\",'Farm 1'!BW146)","v":""},{"$f":"IF('Farm 1'!BY146=\"\",\"\",'Farm 1'!BY146)","v":""},{"$f":"IF('Farm 1'!CA146=\"\",\"\",'Farm 1'!CA146)","v":""},{"$f":"IF('Farm 1'!CC146=\"\",\"\",'Farm 1'!CC146)","v":""},{"$f":"IF('Farm 1'!CE146=\"\",\"\",'Farm 1'!CE146)","v":""},{"$f":"IF('Farm 1'!CG146=\"\",\"\",'Farm 1'!CG146)","v":""},{"$f":"IF('Farm 1'!CI146=\"\",\"\",'Farm 1'!CI146)","v":""},{"$f":"IF('Farm 1'!CK146=\"\",\"\",'Farm 1'!CK146)","v":""},{"$f":"IF('Farm 1'!CM146=\"\",\"\",'Farm 1'!CM146)","v":""},{"$f":"IF('Farm 1'!CO146=\"\",\"\",'Farm 1'!CO146)","v":""},{"$f":"IF('Farm 1'!CQ146=\"\",\"\",'Farm 1'!CQ146)","v":""},{"$f":"IF('Farm 1'!CS146=\"\",\"\",'Farm 1'!CS146)","v":""}]
[null,{"$f":"IF('Farm 1'!$AE$147=\"\",\"\",'Farm 1'!$AE$147)","v":""},{"$f":"IF('Farm 1'!$AF$147=\"\",\"\",'Farm 1'!$AF$147)","v":"Box type culvert + water control gate"},null,{"$f":"Inputs!$G$223","v":68602.057756834678},null,null,null,{"$f":"IF('Farm 1'!AI147=\"\",\"\",'Farm 1'!AI147)","v":1},{"$f":"IF('Farm 1'!AK147=\"\",\"\",'Farm 1'!AK147)","v":""},{"$f":"IF('Farm 1'!AM147=\"\",0,'Farm 1'!AM147)","v":0},{"$f":"IF('Farm 1'!AO147=\"\",\"\",'Farm 1'!AO147)","v":""},{"$f":"IF('Farm 1'!AQ147=\"\",0,'Farm 1'!AQ147)","v":0},{"$f":"IF('Farm 1'!AS147=\"\",\"\",'Farm 1'!AS147)","v":""},{"$f":"IF('Farm 1'!AU147=\"\",\"\",'Farm 1'!AU147)","v":""},{"$f":"IF('Farm 1'!AW147=\"\",\"\",'Farm 1'!AW147)","v":""},{"$f":"IF('Farm 1'!AY147=\"\",\"\",'Farm 1'!AY147)","v":""},{"$f":"IF('Farm 1'!BA147=\"\",\"\",'Farm 1'!BA147)","v":""},{"$f":"IF('Farm 1'!BC147=\"\",\"\",'Farm 1'!BC147)","v":""},{"$f":"IF('Farm 1'!BE147=\"\",\"\",'Farm 1'!BE147)","v":""},{"$f":"IF('Farm 1'!BG147=\"\",\"\",'Farm 1'!BG147)","v":""},{"$f":"IF('Farm 1'!BI147=\"\",\"\",'Farm 1'!BI147)","v":""},{"$f":"IF('Farm 1'!BK147=\"\",\"\",'Farm 1'!BK147)","v":""},{"$f":"IF('Farm 1'!BM147=\"\",\"\",'Farm 1'!BM147)","v":""},{"$f":"IF('Farm 1'!BO147=\"\",\"\",'Farm 1'!BO147)","v":""},{"$f":"IF('Farm 1'!BQ147=\"\",\"\",'Farm 1'!BQ147)","v":""},{"$f":"IF('Farm 1'!BS147=\"\",\"\",'Farm 1'!BS147)","v":""},{"$f":"IF('Farm 1'!BU147=\"\",\"\",'Farm 1'!BU147)","v":""},{"$f":"IF('Farm 1'!BW147=\"\",\"\",'Farm 1'!BW147)","v":""},{"$f":"IF('Farm 1'!BY147=\"\",\"\",'Farm 1'!BY147)","v":""},{"$f":"IF('Farm 1'!CA147=\"\",\"\",'Farm 1'!CA147)","v":""},{"$f":"IF('Farm 1'!CC147=\"\",\"\",'Farm 1'!CC147)","v":""},{"$f":"IF('Farm 1'!CE147=\"\",\"\",'Farm 1'!CE147)","v":""},{"$f":"IF('Farm 1'!CG147=\"\",\"\",'Farm 1'!CG147)","v":""},{"$f":"IF('Farm 1'!CI147=\"\",\"\",'Farm 1'!CI147)","v":""},{"$f":"IF('Farm 1'!CK147=\"\",\"\",'Farm 1'!CK147)","v":""},{"$f":"IF('Farm 1'!CM147=\"\",\"\",'Farm 1'!CM147)","v":""},{"$f":"IF('Farm 1'!CO147=\"\",\"\",'Farm 1'!CO147)","v":""},{"$f":"IF('Farm 1'!CQ147=\"\",\"\",'Farm 1'!CQ147)","v":""},{"$f":"IF('Farm 1'!CS147=\"\",\"\",'Farm 1'!CS147)","v":""}]
[null,{"$f":"IF('Farm 1'!$AE$148=\"\",\"\",'Farm 1'!$AE$148)","v":""},{"$f":"IF('Farm 1'!$AF$148=\"\",\"\",'Farm 1'!$AF$148)","v":"Gasoil laser levelling"},null,{"$f":"60*8/5*3*gaz_cfa/parité","v":296.91900794551361},null,null,null,{"$f":"IF('Farm 1'!AI148=\"\",\"\",'Farm 1'!AI148)","v":1000},{"$f":"IF('Farm 1'!AK148=\"\",\"\",'Farm 1'!AK148)","v":""},{"$f":"IF('Farm 1'!AM148=\"\",\"\",'Farm 1'!AM148)","v":1500},{"$f":"IF('Farm 1'!AO148=\"\",\"\",'Farm 1'!AO148)","v":""},{"$f":"IF('Farm 1'!AQ148=\"\",0,'Farm 1'!AQ148)","v":1500},{"$f":"IF('Farm 1'!AS148=\"\",\"\",'Farm 1'!AS148)","v":""},{"$f":"IF('Farm 1'!AU148=\"\",\"\",'Farm 1'!AU148)","v":""},{"$f":"IF('Farm 1'!AW148=\"\",\"\",'Farm 1'!AW148)","v":""},{"$f":"IF('Farm 1'!AY148=\"\",\"\",'Farm 1'!AY148)","v":""},{"$f":"IF('Farm 1'!BA148=\"\",\"\",'Farm 1'!BA148)","v":""},{"$f":"IF('Farm 1'!BC148=\"\",\"\",'Farm 1'!BC148)","v":""},{"$f":"IF('Farm 1'!BE148=\"\",\"\",'Farm 1'!BE148)","v":""},{"$f":"IF('Farm 1'!BG148=\"\",\"\",'Farm 1'!BG148)","v":""},{"$f":"IF('Farm 1'!BI148=\"\",\"\",'Farm 1'!BI148)","v":""},{"$f":"IF('Farm 1'!BK148=\"\",\"\",'Farm 1'!BK148)","v":""},{"$f":"IF('Farm 1'!BM148=\"\",\"\",'Farm 1'!BM148)","v":""},{"$f":"IF('Farm 1'!BO148=\"\",\"\",'Farm 1'!BO148)","v":""},{"$f":"IF('Farm 1'!BQ148=\"\",\"\",'Farm 1'!BQ148)","v":""},{"$f":"IF('Farm 1'!BS148=\"\",\"\",'Farm 1'!BS148)","v":""},{"$f":"IF('Farm 1'!BU148=\"\",\"\",'Farm 1'!BU148)","v":""},{"$f":"IF('Farm 1'!BW148=\"\",\"\",'Farm 1'!BW148)","v":""},{"$f":"IF('Farm 1'!BY148=\"\",\"\",'Farm 1'!BY148)","v":""},{"$f":"IF('Farm 1'!CA148=\"\",\"\",'Farm 1'!CA148)","v":""},{"$f":"IF('Farm 1'!CC148=\"\",\"\",'Farm 1'!CC148)","v":""},{"$f":"IF('Farm 1'!CE148=\"\",\"\",'Farm 1'!CE148)","v":""},{"$f":"IF('Farm 1'!CG148=\"\",\"\",'Farm 1'!CG148)","v":""},{"$f":"IF('Farm 1'!CI148=\"\",\"\",'Farm 1'!CI148)","v":""},{"$f":"IF('Farm 1'!CK148=\"\",\"\",'Farm 1'!CK148)","v":""},{"$f":"IF('Farm 1'!CM148=\"\",\"\",'Farm 1'!CM148)","v":""},{"$f":"IF('Farm 1'!CO148=\"\",\"\",'Farm 1'!CO148)","v":""},{"$f":"IF('Farm 1'!CQ148=\"\",\"\",'Farm 1'!CQ148)","v":""},{"$f":"IF('Farm 1'!CS148=\"\",\"\",'Farm 1'!CS148)","v":""}]
[null,{"$f":"IF('Farm 1'!$AE$149=\"\",\"\",'Farm 1'!$AE$149)","v":""},{"$f":"IF('Farm 1'!$AF$149=\"\",\"\",'Farm 1'!$AF$149)","v":""},null,null,null,null,null,{"$f":"IF('Farm 1'!AI149=\"\",\"\",'Farm 1'!AI149)","v":""},{"$f":"IF('Farm 1'!AK149=\"\",\"\",'Farm 1'!AK149)","v":""},{"$f":"IF('Farm 1'!AM149=\"\",\"\",'Farm 1'!AM149)","v":""},{"$f":"IF('Farm 1'!AO149=\"\",\"\",'Farm 1'!AO149)","v":""},{"$f":"IF('Farm 1'!AQ149=\"\",0,'Farm 1'!AQ149)","v":0},{"$f":"IF('Farm 1'!AS149=\"\",\"\",'Farm 1'!AS149)","v":""},{"$f":"IF('Farm 1'!AU149=\"\",\"\",'Farm 1'!AU149)","v":""},{"$f":"IF('Farm 1'!AW149=\"\",\"\",'Farm 1'!AW149)","v":""},{"$f":"IF('Farm 1'!AY149=\"\",\"\",'Farm 1'!AY149)","v":""},{"$f":"IF('Farm 1'!BA149=\"\",\"\",'Farm 1'!BA149)","v":""},{"$f":"IF('Farm 1'!BC149=\"\",\"\",'Farm 1'!BC149)","v":""},{"$f":"IF('Farm 1'!BE149=\"\",\"\",'Farm 1'!BE149)","v":""},{"$f":"IF('Farm 1'!BG149=\"\",\"\",'Farm 1'!BG149)","v":""},{"$f":"IF('Farm 1'!BI149=\"\",\"\",'Farm 1'!BI149)","v":""},{"$f":"IF('Farm 1'!BK149=\"\",\"\",'Farm 1'!BK149)","v":""},{"$f":"IF('Farm 1'!BM149=\"\",\"\",'Farm 1'!BM149)","v":""},{"$f":"IF('Farm 1'!BO149=\"\",\"\",'Farm 1'!BO149)","v":""},{"$f":"IF('Farm 1'!BQ149=\"\",\"\",'Farm 1'!BQ149)","v":""},{"$f":"IF('Farm 1'!BS149=\"\",\"\",'Farm 1'!BS149)","v":""},{"$f":"IF('Farm 1'!BU149=\"\",\"\",'Farm 1'!BU149)","v":""},{"$f":"IF('Farm 1'!BW149=\"\",\"\",'Farm 1'!BW149)","v":""},{"$f":"IF('Farm 1'!BY149=\"\",\"\",'Farm 1'!BY149)","v":""},{"$f":"IF('Farm 1'!CA149=\"\",\"\",'Farm 1'!CA149)","v":""},{"$f":"IF('Farm 1'!CC149=\"\",\"\",'Farm 1'!CC149)","v":""},{"$f":"IF('Farm 1'!CE149=\"\",\"\",'Farm 1'!CE149)","v":""},{"$f":"IF('Farm 1'!CG149=\"\",\"\",'Farm 1'!CG149)","v":""},{"$f":"IF('Farm 1'!CI149=\"\",\"\",'Farm 1'!CI149)","v":""},{"$f":"IF('Farm 1'!CK149=\"\",\"\",'Farm 1'!CK149)","v":""},{"$f":"IF('Farm 1'!CM149=\"\",\"\",'Farm 1'!CM149)","v":""},{"$f":"IF('Farm 1'!CO149=\"\",\"\",'Farm 1'!CO149)","v":""},{"$f":"IF('Farm 1'!CQ149=\"\",\"\",'Farm 1'!CQ149)","v":""},{"$f":"IF('Farm 1'!CS149=\"\",\"\",'Farm 1'!CS149)","v":""}]
[null,{"$f":"IF('Farm 1'!$AE$150=\"\",\"\",'Farm 1'!$AE$150)","v":"LAND DEVELOPMENT INPUTS"},null,null,null,null,null,null,{"$f":"IF('Farm 1'!AI150=\"\",\"\",'Farm 1'!AI150)","v":""},{"$f":"IF('Farm 1'!AK150=\"\",\"\",'Farm 1'!AK150)","v":""},{"$f":"IF('Farm 1'!AM150=\"\",\"\",'Farm 1'!AM150)","v":""},{"$f":"IF('Farm 1'!AO150=\"\",\"\",'Farm 1'!AO150)","v":""},{"$f":"IF('Farm 1'!AQ150=\"\",0,'Farm 1'!AQ150)","v":0},{"$f":"IF('Farm 1'!AS150=\"\",\"\",'Farm 1'!AS150)","v":""},{"$f":"IF('Farm 1'!AU150=\"\",\"\",'Farm 1'!AU150)","v":""},{"$f":"IF('Farm 1'!AW150=\"\",\"\",'Farm 1'!AW150)","v":""},{"$f":"IF('Farm 1'!AY150=\"\",\"\",'Farm 1'!AY150)","v":""},{"$f":"IF('Farm 1'!BA150=\"\",\"\",'Farm 1'!BA150)","v":""},{"$f":"IF('Farm 1'!BC150=\"\",\"\",'Farm 1'!BC150)","v":""},{"$f":"IF('Farm 1'!BE150=\"\",\"\",'Farm 1'!BE150)","v":""},{"$f":"IF('Farm 1'!BG150=\"\",\"\",'Farm 1'!BG150)","v":""},{"$f":"IF('Farm 1'!BI150=\"\",\"\",'Farm 1'!BI150)","v":""},{"$f":"IF('Farm 1'!BK150=\"\",\"\",'Farm 1'!BK150)","v":""},{"$f":"IF('Farm 1'!BM150=\"\",\"\",'Farm 1'!BM150)","v":""},{"$f":"IF('Farm 1'!BO150=\"\",\"\",'Farm 1'!BO150)","v":""},{"$f":"IF('Farm 1'!BQ150=\"\",\"\",'Farm 1'!BQ150)","v":""},{"$f":"IF('Farm 1'!BS150=\"\",\"\",'Farm 1'!BS150)","v":""},{"$f":"IF('Farm 1'!BU150=\"\",\"\",'Farm 1'!BU150)","v":""},{"$f":"IF('Farm 1'!BW150=\"\",\"\",'Farm 1'!BW150)","v":""},{"$f":"IF('Farm 1'!BY150=\"\",\"\",'Farm 1'!BY150)","v":""},{"$f":"IF('Farm 1'!CA150=\"\",\"\",'Farm 1'!CA150)","v":""},{"$f":"IF('Farm 1'!CC150=\"\",\"\",'Farm 1'!CC150)","v":""},{"$f":"IF('Farm 1'!CE150=\"\",\"\",'Farm 1'!CE150)","v":""},{"$f":"IF('Farm 1'!CG150=\"\",\"\",'Farm 1'!CG150)","v":""},{"$f":"IF('Farm 1'!CI150=\"\",\"\",'Farm 1'!CI150)","v":""},{"$f":"IF('Farm 1'!CK150=\"\",\"\",'Farm 1'!CK150)","v":""},{"$f":"IF('Farm 1'!CM150=\"\",\"\",'Farm 1'!CM150)","v":""},{"$f":"IF('Farm 1'!CO150=\"\",\"\",'Farm 1'!CO150)","v":""},{"$f":"IF('Farm 1'!CQ150=\"\",\"\",'Farm 1'!CQ150)","v":""},{"$f":"IF('Farm 1'!CS150=\"\",\"\",'Farm 1'!CS150)","v":""}]
[null,{"$f":"IF('Farm 1'!$AE$151=\"\",\"\",'Farm 1'!$AE$151)","v":""},{"$f":"IF('Farm 1'!$AF$151=\"\",\"\",'Farm 1'!$AF$151)","v":"Fence"},null,{"$f":"+Inputs!$G$226","v":3.201429361985618},null,null,null,{"$f":"IF('Farm 1'!AI151=\"\",\"\",'Farm 1'!AI151)","v":30000},{"$f":"IF('Farm 1'!AK151=\"\",\"\",'Farm 1'!AK151)","v":""},{"$f":"IF('Farm 1'!AM151=\"\",\"\",'Farm 1'!AM151)","v":30000},{"$f":"IF('Farm 1'!AO151=\"\",\"\",'Farm 1'!AO151)","v":""},{"$f":"IF('Farm 1'!AQ151=\"\",0,'Farm 1'!AQ151)","v":0},{"$f":"IF('Farm 1'!AS151=\"\",\"\",'Farm 1'!AS151)","v":""},{"$f":"IF('Farm 1'!AU151=\"\",\"\",'Farm 1'!AU151)","v":""},{"$f":"IF('Farm 1'!AW151=\"\",\"\",'Farm 1'!AW151)","v":""},{"$f":"IF('Farm 1'!AY151=\"\",\"\",'Farm 1'!AY151)","v":""},{"$f":"IF('Farm 1'!BA151=\"\",\"\",'Farm 1'!BA151)","v":""},{"$f":"IF('Farm 1'!BC151=\"\",\"\",'Farm 1'!BC151)","v":""},{"$f":"IF('Farm 1'!BE151=\"\",\"\",'Farm 1'!BE151)","v":""},{"$f":"IF('Farm 1'!BG151=\"\",\"\",'Farm 1'!BG151)","v":""},{"$f":"IF('Farm 1'!BI151=\"\",\"\",'Farm 1'!BI151)","v":""},{"$f":"IF('Farm 1'!BK151=\"\",\"\",'Farm 1'!BK151)","v":""},{"$f":"IF('Farm 1'!BM151=\"\",\"\",'Farm 1'!BM151)","v":""},{"$f":"IF('Farm 1'!BO151=\"\",\"\",'Farm 1'!BO151)","v":""},{"$f":"IF('Farm 1'!BQ151=\"\",\"\",'Farm 1'!BQ151)","v":""},{"$f":"IF('Farm 1'!BS151=\"\",\"\",'Farm 1'!BS151)","v":""},{"$f":"IF('Farm 1'!BU151=\"\",\"\",'Farm 1'!BU151)","v":""},{"$f":"IF('Farm 1'!BW151=\"\",\"\",'Farm 1'!BW151)","v":""},{"$f":"IF('Farm 1'!BY151=\"\",\"\",'Farm 1'!BY151)","v":""},{"$f":"IF('Farm 1'!CA151=\"\",\"\",'Farm 1'!CA151)","v":""},{"$f":"IF('Farm 1'!CC151=\"\",\"\",'Farm 1'!CC151)","v":""},{"$f":"IF('Farm 1'!CE151=\"\",\"\",'Farm 1'!CE151)","v":""},{"$f":"IF('Farm 1'!CG151=\"\",\"\",'Farm 1'!CG151)","v":""},{"$f":"IF('Farm 1'!CI151=\"\",\"\",'Farm 1'!CI151)","v":""},{"$f":"IF('Farm 1'!CK151=\"\",\"\",'Farm 1'!CK151)","v":""},{"$f":"IF('Farm 1'!CM151=\"\",\"\",'Farm 1'!CM151)","v":""},{"$f":"IF('Farm 1'!CO151=\"\",\"\",'Farm 1'!CO151)","v":""},{"$f":"IF('Farm 1'!CQ151=\"\",\"\",'Farm 1'!CQ151)","v":""},{"$f":"IF('Farm 1'!CS151=\"\",\"\",'Farm 1'!CS151)","v":""}]
[null,{"$f":"IF('Farm 1'!$AE$152=\"\",\"\",'Farm 1'!$AE$152)","v":""},{"$f":"IF('Farm 1'!$AF$152=\"\",\"\",'Farm 1'!$AF$152)","v":"Sprinkler outlets"},null,{"$f":"+Inputs!$G$227","v":68.840100000000007},null,null,null,{"$f":"IF('Farm 1'!AI152=\"\",\"\",'Farm 1'!AI152)","v":1000},{"$f":"IF('Farm 1'!AK152=\"\",\"\",'Farm 1'!AK152)","v":""},{"$f":"IF('Farm 1'!AM152=\"\",\"\",'Farm 1'!AM152)","v":1500},{"$f":"IF('Farm 1'!AO152=\"\",\"\",'Farm 1'!AO152)","v":""},{"$f":"IF('Farm 1'!AQ152=\"\",0,'Farm 1'!AQ152)","v":1500},{"$f":"IF('Farm 1'!AS152=\"\",\"\",'Farm 1'!AS152)","v":""},{"$f":"IF('Farm 1'!AU152=\"\",\"\",'Farm 1'!AU152)","v":""},{"$f":"IF('Farm 1'!AW152=\"\",\"\",'Farm 1'!AW152)","v":""},{"$f":"IF('Farm 1'!AY152=\"\",\"\",'Farm 1'!AY152)","v":""},{"$f":"IF('Farm 1'!BA152=\"\",\"\",'Farm 1'!BA152)","v":""},{"$f":"IF('Farm 1'!BC152=\"\",\"\",'Farm 1'!BC152)","v":""},{"$f":"IF('Farm 1'!BE152=\"\",\"\",'Farm 1'!BE152)","v":""},{"$f":"IF('Farm 1'!BG152=\"\",\"\",'Farm 1'!BG152)","v":""},{"$f":"IF('Farm 1'!BI152=\"\",\"\",'Farm 1'!BI152)","v":""},{"$f":"IF('Farm 1'!BK152=\"\",\"\",'Farm 1'!BK152)","v":""},{"$f":"IF('Farm 1'!BM152=\"\",\"\",'Farm 1'!BM152)","v":""},{"$f":"IF('Farm 1'!BO152=\"\",\"\",'Farm 1'!BO152)","v":""},{"$f":"IF('Farm 1'!BQ152=\"\",\"\",'Farm 1'!BQ152)","v":""},{"$f":"IF('Farm 1'!BS152=\"\",\"\",'Farm 1'!BS152)","v":""},{"$f":"IF('Farm 1'!BU152=\"\",\"\",'Farm 1'!BU152)","v":""},{"$f":"IF('Farm 1'!BW152=\"\",\"\",'Farm 1'!BW152)","v":""},{"$f":"IF('Farm 1'!BY152=\"\",\"\",'Farm 1'!BY152)","v":""},{"$f":"IF('Farm 1'!CA152=\"\",\"\",'Farm 1'!CA152)","v":""},{"$f":"IF('Farm 1'!CC152=\"\",\"\",'Farm 1'!CC152)","v":""},{"$f":"IF('Farm 1'!CE152=\"\",\"\",'Farm 1'!CE152)","v":""},{"$f":"IF('Farm 1'!CG152=\"\",\"\",'Farm 1'!CG152)","v":""},{"$f":"IF('Farm 1'!CI152=\"\",\"\",'Farm 1'!CI152)","v":""},{"$f":"IF('Farm 1'!CK152=\"\",\"\",'Farm 1'!CK152)","v":""},{"$f":"IF('Farm 1'!CM152=\"\",\"\",'Farm 1'!CM152)","v":""},{"$f":"IF('Farm 1'!CO152=\"\",\"\",'Farm 1'!CO152)","v":""},{"$f":"IF('Farm 1'!CQ152=\"\",\"\",'Farm 1'!CQ152)","v":""},{"$f":"IF('Farm 1'!CS152=\"\",\"\",'Farm 1'!CS152)","v":""}]
[null,{"$f":"IF('Farm 1'!$AE$153=\"\",\"\",'Farm 1'!$AE$153)","v":""},{"$f":"IF('Farm 1'!$AF$153=\"\",\"\",'Farm 1'!$AF$153)","v":"Pipes and valves traps"},null,{"$f":"+Inputs!$G$228","v":76.145999999999987},null,null,null,{"$f":"IF('Farm 1'!AI153=\"\",\"\",'Farm 1'!AI153)","v":1000},{"$f":"IF('Farm 1'!AK153=\"\",\"\",'Farm 1'!AK153)","v":""},{"$f":"IF('Farm 1'!AM153=\"\",\"\",'Farm 1'!AM153)","v":1500},{"$f":"IF('Farm 1'!AO153=\"\",\"\",'Farm 1'!AO153)","v":""},{"$f":"IF('Farm 1'!AQ153=\"\",0,'Farm 1'!AQ153)","v":1500},{"$f":"IF('Farm 1'!AS153=\"\",\"\",'Farm 1'!AS153)","v":""},{"$f":"IF('Farm 1'!AU153=\"\",\"\",'Farm 1'!AU153)","v":""},{"$f":"IF('Farm 1'!AW153=\"\",\"\",'Farm 1'!AW153)","v":""},{"$f":"IF('Farm 1'!AY153=\"\",\"\",'Farm 1'!AY153)","v":""},{"$f":"IF('Farm 1'!BA153=\"\",\"\",'Farm 1'!BA153)","v":""},{"$f":"IF('Farm 1'!BC153=\"\",\"\",'Farm 1'!BC153)","v":""},{"$f":"IF('Farm 1'!BE153=\"\",\"\",'Farm 1'!BE153)","v":""},{"$f":"IF('Farm 1'!BG153=\"\",\"\",'Farm 1'!BG153)","v":""},{"$f":"IF('Farm 1'!BI153=\"\",\"\",'Farm 1'!BI153)","v":""},{"$f":"IF('Farm 1'!BK153=\"\",\"\",'Farm 1'!BK153)","v":""},{"$f":"IF('Farm 1'!BM153=\"\",\"\",'Farm 1'!BM153)","v":""},{"$f":"IF('Farm 1'!BO153=\"\",\"\",'Farm 1'!BO153)","v":""},{"$f":"IF('Farm 1'!BQ153=\"\",\"\",'Farm 1'!BQ153)","v":""},{"$f":"IF('Farm 1'!BS153=\"\",\"\",'Farm 1'!BS153)","v":""},{"$f":"IF('Farm 1'!BU153=\"\",\"\",'Farm 1'!BU153)","v":""},{"$f":"IF('Farm 1'!BW153=\"\",\"\",'Farm 1'!BW153)","v":""},{"$f":"IF('Farm 1'!BY153=\"\",\"\",'Farm 1'!BY153)","v":""},{"$f":"IF('Farm 1'!CA153=\"\",\"\",'Farm 1'!CA153)","v":""},{"$f":"IF('Farm 1'!CC153=\"\",\"\",'Farm 1'!CC153)","v":""},{"$f":"IF('Farm 1'!CE153=\"\",\"\",'Farm 1'!CE153)","v":""},{"$f":"IF('Farm 1'!CG153=\"\",\"\",'Farm 1'!CG153)","v":""},{"$f":"IF('Farm 1'!CI153=\"\",\"\",'Farm 1'!CI153)","v":""},{"$f":"IF('Farm 1'!CK153=\"\",\"\",'Farm 1'!CK153)","v":""},{"$f":"IF('Farm 1'!CM153=\"\",\"\",'Farm 1'!CM153)","v":""},{"$f":"IF('Farm 1'!CO153=\"\",\"\",'Farm 1'!CO153)","v":""},{"$f":"IF('Farm 1'!CQ153=\"\",\"\",'Farm 1'!CQ153)","v":""},{"$f":"IF('Farm 1'!CS153=\"\",\"\",'Farm 1'!CS153)","v":""}]
[null,{"$f":"IF('Farm 1'!$AE$154=\"\",\"\",'Farm 1'!$AE$154)","v":""},{"$f":"IF('Farm 1'!$AF$154=\"\",\"\",'Farm 1'!$AF$154)","v":"Concrete"},null,{"$f":"+Inputs!$G$229","v":135.5},null,null,null,{"$f":"IF('Farm 1'!AI154=\"\",\"\",'Farm 1'!AI154)","v":1000},{"$f":"IF('Farm 1'!AK154=\"\",\"\",'Farm 1'!AK154)","v":""},{"$f":"IF('Farm 1'!AM154=\"\",\"\",'Farm 1'!AM154)","v":1500},{"$f":"IF('Farm 1'!AO154=\"\",\"\",'Farm 1'!AO154)","v":""},{"$f":"IF('Farm 1'!AQ154=\"\",0,'Farm 1'!AQ154)","v":1500},{"$f":"IF('Farm 1'!AS154=\"\",\"\",'Farm 1'!AS154)","v":""},{"$f":"IF('Farm 1'!AU154=\"\",\"\",'Farm 1'!AU154)","v":""},{"$f":"IF('Farm 1'!AW154=\"\",\"\",'Farm 1'!AW154)","v":""},{"$f":"IF('Farm 1'!AY154=\"\",\"\",'Farm 1'!AY154)","v":""},{"$f":"IF('Farm 1'!BA154=\"\",\"\",'Farm 1'!BA154)","v":""},{"$f":"IF('Farm 1'!BC154=\"\",\"\",'Farm 1'!BC154)","v":""},{"$f":"IF('Farm 1'!BE154=\"\",\"\",'Farm 1'!BE154)","v":""},{"$f":"IF('Farm 1'!BG154=\"\",\"\",'Farm 1'!BG154)","v":""},{"$f":"IF('Farm 1'!BI154=\"\",\"\",'Farm 1'!BI154)","v":""},{"$f":"IF('Farm 1'!BK154=\"\",\"\",'Farm 1'!BK154)","v":""},{"$f":"IF('Farm 1'!BM154=\"\",\"\",'Farm 1'!BM154)","v":""},{"$f":"IF('Farm 1'!BO154=\"\",\"\",'Farm 1'!BO154)","v":""},{"$f":"IF('Farm 1'!BQ154=\"\",\"\",'Farm 1'!BQ154)","v":""},{"$f":"IF('Farm 1'!BS154=\"\",\"\",'Farm 1'!BS154)","v":""},{"$f":"IF('Farm 1'!BU154=\"\",\"\",'Farm 1'!BU154)","v":""},{"$f":"IF('Farm 1'!BW154=\"\",\"\",'Farm 1'!BW154)","v":""},{"$f":"IF('Farm 1'!BY154=\"\",\"\",'Farm 1'!BY154)","v":""},{"$f":"IF('Farm 1'!CA154=\"\",\"\",'Farm 1'!CA154)","v":""},{"$f":"IF('Farm 1'!CC154=\"\",\"\",'Farm 1'!CC154)","v":""},{"$f":"IF('Farm 1'!CE154=\"\",\"\",'Farm 1'!CE154)","v":""},{"$f":"IF('Farm 1'!CG154=\"\",\"\",'Farm 1'!CG154)","v":""},{"$f":"IF('Farm 1'!CI154=\"\",\"\",'Farm 1'!CI154)","v":""},{"$f":"IF('Farm 1'!CK154=\"\",\"\",'Farm 1'!CK154)","v":""},{"$f":"IF('Farm 1'!CM154=\"\",\"\",'Farm 1'!CM154)","v":""},{"$f":"IF('Farm 1'!CO154=\"\",\"\",'Farm 1'!CO154)","v":""},{"$f":"IF('Farm 1'!CQ154=\"\",\"\",'Farm 1'!CQ154)","v":""},{"$f":"IF('Farm 1'!CS154=\"\",\"\",'Farm 1'!CS154)","v":""}]
[null,{"$f":"IF('Farm 1'!$AE$155=\"\",\"\",'Farm 1'!$AE$155)","v":""},{"$f":"IF('Farm 1'!$AF$155=\"\",\"\",'Farm 1'!$AF$155)","v":"Spare parts, engine oil"},null,{"$f":"+Inputs!$G$230","v":1},null,null,null,{"$f":"IF('Farm 1'!AI155=\"\",\"\",'Farm 1'!AI155)","v":12000},{"$f":"IF('Farm 1'!AK155=\"\",\"\",'Farm 1'!AK155)","v":""},{"$f":"IF('Farm 1'!AM155=\"\",\"\",'Farm 1'!AM155)","v":18000},{"$f":"IF('Farm 1'!AO155=\"\",\"\",'Farm 1'!AO155)","v":""},{"$f":"IF('Farm 1'!AQ155=\"\",0,'Farm 1'!AQ155)","v":18000},{"$f":"IF('Farm 1'!AS155=\"\",\"\",'Farm 1'!AS155)","v":""},{"$f":"IF('Farm 1'!AU155=\"\",\"\",'Farm 1'!AU155)","v":""},{"$f":"IF('Farm 1'!AW155=\"\",\"\",'Farm 1'!AW155)","v":""},{"$f":"IF('Farm 1'!AY155=\"\",\"\",'Farm 1'!AY155)","v":""},{"$f":"IF('Farm 1'!BA155=\"\",\"\",'Farm 1'!BA155)","v":""},{"$f":"IF('Farm 1'!BC155=\"\",\"\",'Farm 1'!BC155)","v":""},{"$f":"IF('Farm 1'!BE155=\"\",\"\",'Farm 1'!BE155)","v":""},{"$f":"IF('Farm 1'!BG155=\"\",\"\",'Farm 1'!BG155)","v":""},{"$f":"IF('Farm 1'!BI155=\"\",\"\",'Farm 1'!BI155)","v":""},{"$f":"IF('Farm 1'!BK155=\"\",\"\",'Farm 1'!BK155)","v":""},{"$f":"IF('Farm 1'!BM155=\"\",\"\",'Farm 1'!BM155)","v":""},{"$f":"IF('Farm 1'!BO155=\"\",\"\",'Farm 1'!BO155)","v":""},{"$f":"IF('Farm 1'!BQ155=\"\",\"\",'Farm 1'!BQ155)","v":""},{"$f":"IF('Farm 1'!BS155=\"\",\"\",'Farm 1'!BS155)","v":""},{"$f":"IF('Farm 1'!BU155=\"\",\"\",'Farm 1'!BU155)","v":""},{"$f":"IF('Farm 1'!BW155=\"\",\"\",'Farm 1'!BW155)","v":""},{"$f":"IF('Farm 1'!BY155=\"\",\"\",'Farm 1'!BY155)","v":""},{"$f":"IF('Farm 1'!CA155=\"\",\"\",'Farm 1'!CA155)","v":""},{"$f":"IF('Farm 1'!CC155=\"\",\"\",'Farm 1'!CC155)","v":""},{"$f":"IF('Farm 1'!CE155=\"\",\"\",'Farm 1'!CE155)","v":""},{"$f":"IF('Farm 1'!CG155=\"\",\"\",'Farm 1'!CG155)","v":""},{"$f":"IF('Farm 1'!CI155=\"\",\"\",'Farm 1'!CI155)","v":""},{"$f":"IF('Farm 1'!CK155=\"\",\"\",'Farm 1'!CK155)","v":""},{"$f":"IF('Farm 1'!CM155=\"\",\"\",'Farm 1'!CM155)","v":""},{"$f":"IF('Farm 1'!CO155=\"\",\"\",'Farm 1'!CO155)","v":""},{"$f":"IF('Farm 1'!CQ155=\"\",\"\",'Farm 1'!CQ155)","v":""},{"$f":"IF('Farm 1'!CS155=\"\",\"\",'Farm 1'!CS155)","v":""}]
[null,{"$f":"IF('Farm 1'!$AE$156=\"\",\"\",'Farm 1'!$AE$156)","v":""},{"$f":"IF('Farm 1'!$AF$156=\"\",\"\",'Farm 1'!$AF$156)","v":"Herbicide glyphosate "},null,{"$f":"glypho_cfa/parité","v":4.2685724826474907},null,null,null,{"$f":"IF('Farm 1'!AI156=\"\",\"\",'Farm 1'!AI156)","v":3000},{"$f":"IF('Farm 1'!AK156=\"\",\"\",'Farm 1'!AK156)","v":""},{"$f":"IF('Farm 1'!AM156=\"\",\"\",'Farm 1'!AM156)","v":4500},{"$f":"IF('Farm 1'!AO156=\"\",\"\",'Farm 1'!AO156)","v":""},{"$f":"IF('Farm 1'!AQ156=\"\",0,'Farm 1'!AQ156)","v":4500},{"$f":"IF('Farm 1'!AS156=\"\",\"\",'Farm 1'!AS156)","v":""},{"$f":"IF('Farm 1'!AU156=\"\",\"\",'Farm 1'!AU156)","v":""},{"$f":"IF('Farm 1'!AW156=\"\",\"\",'Farm 1'!AW156)","v":""},{"$f":"IF('Farm 1'!AY156=\"\",\"\",'Farm 1'!AY156)","v":""},{"$f":"IF('Farm 1'!BA156=\"\",\"\",'Farm 1'!BA156)","v":""},{"$f":"IF('Farm 1'!BC156=\"\",\"\",'Farm 1'!BC156)","v":""},{"$f":"IF('Farm 1'!BE156=\"\",\"\",'Farm 1'!BE156)","v":""},{"$f":"IF('Farm 1'!BG156=\"\",\"\",'Farm 1'!BG156)","v":""},{"$f":"IF('Farm 1'!BI156=\"\",\"\",'Farm 1'!BI156)","v":""},{"$f":"IF('Farm 1'!BK156=\"\",\"\",'Farm 1'!BK156)","v":""},{"$f":"IF('Farm 1'!BM156=\"\",\"\",'Farm 1'!BM156)","v":""},{"$f":"IF('Farm 1'!BO156=\"\",\"\",'Farm 1'!BO156)","v":""},{"$f":"IF('Farm 1'!BQ156=\"\",\"\",'Farm 1'!BQ156)","v":""},{"$f":"IF('Farm 1'!BS156=\"\",\"\",'Farm 1'!BS156)","v":""},{"$f":"IF('Farm 1'!BU156=\"\",\"\",'Farm 1'!BU156)","v":""},{"$f":"IF('Farm 1'!BW156=\"\",\"\",'Farm 1'!BW156)","v":""},{"$f":"IF('Farm 1'!BY156=\"\",\"\",'Farm 1'!BY156)","v":""},{"$f":"IF('Farm 1'!CA156=\"\",\"\",'Farm 1'!CA156)","v":""},{"$f":"IF('Farm 1'!CC156=\"\",\"\",'Farm 1'!CC156)","v":""},{"$f":"IF('Farm 1'!CE156=\"\",\"\",'Farm 1'!CE156)","v":""},{"$f":"IF('Farm 1'!CG156=\"\",\"\",'Farm 1'!CG156)","v":""},{"$f":"IF('Farm 1'!CI156=\"\",\"\",'Farm 1'!CI156)","v":""},{"$f":"IF('Farm 1'!CK156=\"\",\"\",'Farm 1'!CK156)","v":""},{"$f":"IF('Farm 1'!CM156=\"\",\"\",'Farm 1'!CM156)","v":""},{"$f":"IF('Farm 1'!CO156=\"\",\"\",'Farm 1'!CO156)","v":""},{"$f":"IF('Farm 1'!CQ156=\"\",\"\",'Farm 1'!CQ156)","v":""},{"$f":"IF('Farm 1'!CS156=\"\",\"\",'Farm 1'!CS156)","v":""}]
[null,{"$f":"IF('Farm 1'!$AE$157=\"\",\"\",'Farm 1'!$AE$157)","v":""},{"$f":"IF('Farm 1'!$AF$157=\"\",\"\",'Farm 1'!$AF$157)","v":"Gasoil, 3 runs"},null,{"$f":"gaz_cfa/parité","v":1.030968777588589},null,null,null,{"$f":"IF('Farm 1'!AI157=\"\",\"\",'Farm 1'!AI157)","v":25000},{"$f":"IF('Farm 1'!AK157=\"\",\"\",'Farm 1'!AK157)","v":""},{"$f":"IF('Farm 1'!AM157=\"\",\"\",'Farm 1'!AM157)","v":37500},{"$f":"IF('Farm 1'!AO157=\"\",\"\",'Farm 1'!AO157)","v":""},{"$f":"IF('Farm 1'!AQ157=\"\",0,'Farm 1'!AQ157)","v":37500},{"$f":"IF('Farm 1'!AS157=\"\",\"\",'Farm 1'!AS157)","v":""},{"$f":"IF('Farm 1'!AU157=\"\",\"\",'Farm 1'!AU157)","v":""},{"$f":"IF('Farm 1'!AW157=\"\",\"\",'Farm 1'!AW157)","v":""},{"$f":"IF('Farm 1'!AY157=\"\",\"\",'Farm 1'!AY157)","v":""},{"$f":"IF('Farm 1'!BA157=\"\",\"\",'Farm 1'!BA157)","v":""},{"$f":"IF('Farm 1'!BC157=\"\",\"\",'Farm 1'!BC157)","v":""},{"$f":"IF('Farm 1'!BE157=\"\",\"\",'Farm 1'!BE157)","v":""},{"$f":"IF('Farm 1'!BG157=\"\",\"\",'Farm 1'!BG157)","v":""},{"$f":"IF('Farm 1'!BI157=\"\",\"\",'Farm 1'!BI157)","v":""},{"$f":"IF('Farm 1'!BK157=\"\",\"\",'Farm 1'!BK157)","v":""},{"$f":"IF('Farm 1'!BM157=\"\",\"\",'Farm 1'!BM157)","v":""},{"$f":"IF('Farm 1'!BO157=\"\",\"\",'Farm 1'!BO157)","v":""},{"$f":"IF('Farm 1'!BQ157=\"\",\"\",'Farm 1'!BQ157)","v":""},{"$f":"IF('Farm 1'!BS157=\"\",\"\",'Farm 1'!BS157)","v":""},{"$f":"IF('Farm 1'!BU157=\"\",\"\",'Farm 1'!BU157)","v":""},{"$f":"IF('Farm 1'!BW157=\"\",\"\",'Farm 1'!BW157)","v":""},{"$f":"IF('Farm 1'!BY157=\"\",\"\",'Farm 1'!BY157)","v":""},{"$f":"IF('Farm 1'!CA157=\"\",\"\",'Farm 1'!CA157)","v":""},{"$f":"IF('Farm 1'!CC157=\"\",\"\",'Farm 1'!CC157)","v":""},{"$f":"IF('Farm 1'!CE157=\"\",\"\",'Farm 1'!CE157)","v":""},{"$f":"IF('Farm 1'!CG157=\"\",\"\",'Farm 1'!CG157)","v":""},{"$f":"IF('Farm 1'!CI157=\"\",\"\",'Farm 1'!CI157)","v":""},{"$f":"IF('Farm 1'!CK157=\"\",\"\",'Farm 1'!CK157)","v":""},{"$f":"IF('Farm 1'!CM157=\"\",\"\",'Farm 1'!CM157)","v":""},{"$f":"IF('Farm 1'!CO157=\"\",\"\",'Farm 1'!CO157)","v":""},{"$f":"IF('Farm 1'!CQ157=\"\",\"\",'Farm 1'!CQ157)","v":""},{"$f":"IF('Farm 1'!CS157=\"\",\"\",'Farm 1'!CS157)","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"IF('Farm 1'!AI158=\"\",\"\",'Farm 1'!AI158)","v":""},{"$f":"IF('Farm 1'!AK158=\"\",\"\",'Farm 1'!AK158)","v":""},{"$f":"IF('Farm 1'!AM158=\"\",\"\",'Farm 1'!AM158)","v":""},{"$f":"IF('Farm 1'!AO158=\"\",\"\",'Farm 1'!AO158)","v":""},{"$f":"IF('Farm 1'!AQ158=\"\",\"\",'Farm 1'!AQ158)","v":""},{"$f":"IF('Farm 1'!AS158=\"\",\"\",'Farm 1'!AS158)","v":""},{"$f":"IF('Farm 1'!AU158=\"\",\"\",'Farm 1'!AU158)","v":""},{"$f":"IF('Farm 1'!AW158=\"\",\"\",'Farm 1'!AW158)","v":""},{"$f":"IF('Farm 1'!AY158=\"\",\"\",'Farm 1'!AY158)","v":""},{"$f":"IF('Farm 1'!BA158=\"\",\"\",'Farm 1'!BA158)","v":""},{"$f":"IF('Farm 1'!BC158=\"\",\"\",'Farm 1'!BC158)","v":""},{"$f":"IF('Farm 1'!BE158=\"\",\"\",'Farm 1'!BE158)","v":""},{"$f":"IF('Farm 1'!BG158=\"\",\"\",'Farm 1'!BG158)","v":""},{"$f":"IF('Farm 1'!BI158=\"\",\"\",'Farm 1'!BI158)","v":""},{"$f":"IF('Farm 1'!BK158=\"\",\"\",'Farm 1'!BK158)","v":""},{"$f":"IF('Farm 1'!BM158=\"\",\"\",'Farm 1'!BM158)","v":""},{"$f":"IF('Farm 1'!BO158=\"\",\"\",'Farm 1'!BO158)","v":""},{"$f":"IF('Farm 1'!BQ158=\"\",\"\",'Farm 1'!BQ158)","v":""},{"$f":"IF('Farm 1'!BS158=\"\",\"\",'Farm 1'!BS158)","v":""},{"$f":"IF('Farm 1'!BU158=\"\",\"\",'Farm 1'!BU158)","v":""},{"$f":"IF('Farm 1'!BW158=\"\",\"\",'Farm 1'!BW158)","v":""},{"$f":"IF('Farm 1'!BY158=\"\",\"\",'Farm 1'!BY158)","v":""},{"$f":"IF('Farm 1'!CA158=\"\",\"\",'Farm 1'!CA158)","v":""},{"$f":"IF('Farm 1'!CC158=\"\",\"\",'Farm 1'!CC158)","v":""},{"$f":"IF('Farm 1'!CE158=\"\",\"\",'Farm 1'!CE158)","v":""},{"$f":"IF('Farm 1'!CG158=\"\",\"\",'Farm 1'!CG158)","v":""},{"$f":"IF('Farm 1'!CI158=\"\",\"\",'Farm 1'!CI158)","v":""},{"$f":"IF('Farm 1'!CK158=\"\",\"\",'Farm 1'!CK158)","v":""},{"$f":"IF('Farm 1'!CM158=\"\",\"\",'Farm 1'!CM158)","v":""},{"$f":"IF('Farm 1'!CO158=\"\",\"\",'Farm 1'!CO158)","v":""},{"$f":"IF('Farm 1'!CQ158=\"\",\"\",'Farm 1'!CQ158)","v":""},{"$f":"IF('Farm 1'!CS158=\"\",\"\",'Farm 1'!CS158)","v":""}]
[null,{"$f":"IF('Farm 1'!$AE$159=\"\",\"\",'Farm 1'!$AE$159)","v":"Total land"},null,null,null,null,null,null,{"$f":"IF('Farm 1'!AI159=\"\",\"\",'Farm 1'!AI159)","v":""},null,{"$f":"IF('Farm 1'!AM159=\"\",\"\",'Farm 1'!AM159)","v":""},null,{"$f":"IF('Farm 1'!AQ159=\"\",\"\",'Farm 1'!AQ159)","v":""}]
[null,{"$f":"IF('Farm 1'!$AE$160=\"\",\"\",'Farm 1'!$AE$160)","v":""},null,null,{"$f":"IF('Farm 1'!AH160=\"\",\"\",'Farm 1'!AH160)","v":""},null,null,null,{"$f":"IF('Farm 1'!AI160=\"\",\"\",'Farm 1'!AI160)","v":""},{"$f":"IF('Farm 1'!AK160=\"\",\"\",'Farm 1'!AK160)","v":""},{"$f":"IF('Farm 1'!AM160=\"\",\"\",'Farm 1'!AM160)","v":""},{"$f":"IF('Farm 1'!AO160=\"\",\"\",'Farm 1'!AO160)","v":""},{"$f":"IF('Farm 1'!AQ160=\"\",\"\",'Farm 1'!AQ160)","v":""},{"$f":"IF('Farm 1'!AS160=\"\",\"\",'Farm 1'!AS160)","v":""},{"$f":"IF('Farm 1'!AU160=\"\",\"\",'Farm 1'!AU160)","v":""},{"$f":"IF('Farm 1'!AW160=\"\",\"\",'Farm 1'!AW160)","v":""},{"$f":"IF('Farm 1'!AY160=\"\",\"\",'Farm 1'!AY160)","v":""},{"$f":"IF('Farm 1'!BA160=\"\",\"\",'Farm 1'!BA160)","v":""},{"$f":"IF('Farm 1'!BC160=\"\",\"\",'Farm 1'!BC160)","v":""},{"$f":"IF('Farm 1'!BE160=\"\",\"\",'Farm 1'!BE160)","v":""},{"$f":"IF('Farm 1'!BG160=\"\",\"\",'Farm 1'!BG160)","v":""},{"$f":"IF('Farm 1'!BI160=\"\",\"\",'Farm 1'!BI160)","v":""},{"$f":"IF('Farm 1'!BK160=\"\",\"\",'Farm 1'!BK160)","v":""},{"$f":"IF('Farm 1'!BM160=\"\",\"\",'Farm 1'!BM160)","v":""},{"$f":"IF('Farm 1'!BO160=\"\",\"\",'Farm 1'!BO160)","v":""},{"$f":"IF('Farm 1'!BQ160=\"\",\"\",'Farm 1'!BQ160)","v":""},{"$f":"IF('Farm 1'!BS160=\"\",\"\",'Farm 1'!BS160)","v":""},{"$f":"IF('Farm 1'!BU160=\"\",\"\",'Farm 1'!BU160)","v":""},{"$f":"IF('Farm 1'!BW160=\"\",\"\",'Farm 1'!BW160)","v":""},{"$f":"IF('Farm 1'!BY160=\"\",\"\",'Farm 1'!BY160)","v":""},{"$f":"IF('Farm 1'!CA160=\"\",\"\",'Farm 1'!CA160)","v":""},{"$f":"IF('Farm 1'!CC160=\"\",\"\",'Farm 1'!CC160)","v":""},{"$f":"IF('Farm 1'!CE160=\"\",\"\",'Farm 1'!CE160)","v":""},{"$f":"IF('Farm 1'!CG160=\"\",\"\",'Farm 1'!CG160)","v":""},{"$f":"IF('Farm 1'!CI160=\"\",\"\",'Farm 1'!CI160)","v":""},{"$f":"IF('Farm 1'!CK160=\"\",\"\",'Farm 1'!CK160)","v":""},{"$f":"IF('Farm 1'!CM160=\"\",\"\",'Farm 1'!CM160)","v":""},{"$f":"IF('Farm 1'!CO160=\"\",\"\",'Farm 1'!CO160)","v":""},{"$f":"IF('Farm 1'!CQ160=\"\",\"\",'Farm 1'!CQ160)","v":""},{"$f":"IF('Farm 1'!CS160=\"\",\"\",'Farm 1'!CS160)","v":""}]
[null,{"$f":"IF('Farm 1'!$AE$161=\"\",\"\",'Farm 1'!$AE$161)","v":"BUILDINGS"},null,null,null,null,null,null,{"$f":"IF('Farm 1'!AI161=\"\",\"\",'Farm 1'!AI161)","v":""},{"$f":"IF('Farm 1'!AK161=\"\",\"\",'Farm 1'!AK161)","v":""},{"$f":"IF('Farm 1'!AM161=\"\",\"\",'Farm 1'!AM161)","v":""},{"$f":"IF('Farm 1'!AO161=\"\",\"\",'Farm 1'!AO161)","v":""},{"$f":"IF('Farm 1'!AQ161=\"\",\"\",'Farm 1'!AQ161)","v":""},{"$f":"IF('Farm 1'!AS161=\"\",\"\",'Farm 1'!AS161)","v":""},{"$f":"IF('Farm 1'!AU161=\"\",\"\",'Farm 1'!AU161)","v":""},{"$f":"IF('Farm 1'!AW161=\"\",\"\",'Farm 1'!AW161)","v":""},{"$f":"IF('Farm 1'!AY161=\"\",\"\",'Farm 1'!AY161)","v":""},{"$f":"IF('Farm 1'!BA161=\"\",\"\",'Farm 1'!BA161)","v":""},{"$f":"IF('Farm 1'!BC161=\"\",\"\",'Farm 1'!BC161)","v":""},{"$f":"IF('Farm 1'!BE161=\"\",\"\",'Farm 1'!BE161)","v":""},{"$f":"IF('Farm 1'!BG161=\"\",\"\",'Farm 1'!BG161)","v":""},{"$f":"IF('Farm 1'!BI161=\"\",\"\",'Farm 1'!BI161)","v":""},{"$f":"IF('Farm 1'!BK161=\"\",\"\",'Farm 1'!BK161)","v":""},{"$f":"IF('Farm 1'!BM161=\"\",\"\",'Farm 1'!BM161)","v":""},{"$f":"IF('Farm 1'!BO161=\"\",\"\",'Farm 1'!BO161)","v":""},{"$f":"IF('Farm 1'!BQ161=\"\",\"\",'Farm 1'!BQ161)","v":""},{"$f":"IF('Farm 1'!BS161=\"\",\"\",'Farm 1'!BS161)","v":""},{"$f":"IF('Farm 1'!BU161=\"\",\"\",'Farm 1'!BU161)","v":""},{"$f":"IF('Farm 1'!BW161=\"\",\"\",'Farm 1'!BW161)","v":""},{"$f":"IF('Farm 1'!BY161=\"\",\"\",'Farm 1'!BY161)","v":""},{"$f":"IF('Farm 1'!CA161=\"\",\"\",'Farm 1'!CA161)","v":""},{"$f":"IF('Farm 1'!CC161=\"\",\"\",'Farm 1'!CC161)","v":""},{"$f":"IF('Farm 1'!CE161=\"\",\"\",'Farm 1'!CE161)","v":""},{"$f":"IF('Farm 1'!CG161=\"\",\"\",'Farm 1'!CG161)","v":""},{"$f":"IF('Farm 1'!CI161=\"\",\"\",'Farm 1'!CI161)","v":""},{"$f":"IF('Farm 1'!CK161=\"\",\"\",'Farm 1'!CK161)","v":""},{"$f":"IF('Farm 1'!CM161=\"\",\"\",'Farm 1'!CM161)","v":""},{"$f":"IF('Farm 1'!CO161=\"\",\"\",'Farm 1'!CO161)","v":""},{"$f":"IF('Farm 1'!CQ161=\"\",\"\",'Farm 1'!CQ161)","v":""},{"$f":"IF('Farm 1'!CS161=\"\",\"\",'Farm 1'!CS161)","v":""}]
[null,{"$f":"IF('Farm 1'!$AE$162=\"\",\"\",'Farm 1'!$AE$162)","v":""},{"$f":"IF('Farm 1'!$AF$162=\"\",\"\",'Farm 1'!$AF$162)","v":"Agricultural Hangar, metalic structure, 42 m x 22 m, h= 5 m, appentis"},null,{"$f":"Inputs!$G$233","v":138.45238095238102},null,null,null,{"$f":"IF('Farm 1'!AI162=\"\",\"\",'Farm 1'!AI162)","v":924},{"$f":"IF('Farm 1'!AK162=\"\",\"\",'Farm 1'!AK162)","v":""},{"$f":"IF('Farm 1'!AM162=\"\",0,'Farm 1'!AM162)","v":924},{"$f":"IF('Farm 1'!AO162=\"\",\"\",'Farm 1'!AO162)","v":""},{"$f":"IF('Farm 1'!AQ162=\"\",0,'Farm 1'!AQ162)","v":924},{"$f":"IF('Farm 1'!AS162=\"\",\"\",'Farm 1'!AS162)","v":""},{"$f":"IF('Farm 1'!AU162=\"\",\"\",'Farm 1'!AU162)","v":""},{"$f":"IF('Farm 1'!AW162=\"\",\"\",'Farm 1'!AW162)","v":""},{"$f":"IF('Farm 1'!AY162=\"\",\"\",'Farm 1'!AY162)","v":""},{"$f":"IF('Farm 1'!BA162=\"\",\"\",'Farm 1'!BA162)","v":""},{"$f":"IF('Farm 1'!BC162=\"\",\"\",'Farm 1'!BC162)","v":""},{"$f":"IF('Farm 1'!BE162=\"\",\"\",'Farm 1'!BE162)","v":""},{"$f":"IF('Farm 1'!BG162=\"\",\"\",'Farm 1'!BG162)","v":""},{"$f":"IF('Farm 1'!BI162=\"\",\"\",'Farm 1'!BI162)","v":""},{"$f":"IF('Farm 1'!BK162=\"\",\"\",'Farm 1'!BK162)","v":""},{"$f":"IF('Farm 1'!BM162=\"\",\"\",'Farm 1'!BM162)","v":""},{"$f":"IF('Farm 1'!BO162=\"\",\"\",'Farm 1'!BO162)","v":""},{"$f":"IF('Farm 1'!BQ162=\"\",\"\",'Farm 1'!BQ162)","v":""},{"$f":"IF('Farm 1'!BS162=\"\",\"\",'Farm 1'!BS162)","v":""},{"$f":"IF('Farm 1'!BU162=\"\",\"\",'Farm 1'!BU162)","v":""},{"$f":"IF('Farm 1'!BW162=\"\",\"\",'Farm 1'!BW162)","v":""},{"$f":"IF('Farm 1'!BY162=\"\",\"\",'Farm 1'!BY162)","v":""},{"$f":"IF('Farm 1'!CA162=\"\",\"\",'Farm 1'!CA162)","v":""},{"$f":"IF('Farm 1'!CC162=\"\",\"\",'Farm 1'!CC162)","v":""},{"$f":"IF('Farm 1'!CE162=\"\",\"\",'Farm 1'!CE162)","v":""},{"$f":"IF('Farm 1'!CG162=\"\",\"\",'Farm 1'!CG162)","v":""},{"$f":"IF('Farm 1'!CI162=\"\",\"\",'Farm 1'!CI162)","v":""},{"$f":"IF('Farm 1'!CK162=\"\",\"\",'Farm 1'!CK162)","v":""},{"$f":"IF('Farm 1'!CM162=\"\",\"\",'Farm 1'!CM162)","v":""},{"$f":"IF('Farm 1'!CO162=\"\",\"\",'Farm 1'!CO162)","v":""},{"$f":"IF('Farm 1'!CQ162=\"\",\"\",'Farm 1'!CQ162)","v":""},{"$f":"IF('Farm 1'!CS162=\"\",\"\",'Farm 1'!CS162)","v":""}]
[null,{"$f":"IF('Farm 1'!$AE$163=\"\",\"\",'Farm 1'!$AE$163)","v":""},{"$f":"IF('Farm 1'!$AF$163=\"\",\"\",'Farm 1'!$AF$163)","v":"Industrial hangar metalic structure rice mill, 60 x 45 m, h = 15 m"},null,{"$f":"Inputs!$G$234","v":161.69999999999999},null,null,null,{"$f":"IF('Farm 1'!AI163=\"\",\"\",'Farm 1'!AI163)","v":2700},{"$f":"IF('Farm 1'!AK163=\"\",\"\",'Farm 1'!AK163)","v":""},{"$f":"IF('Farm 1'!AM163=\"\",0,'Farm 1'!AM163)","v":0},{"$f":"IF('Farm 1'!AO163=\"\",\"\",'Farm 1'!AO163)","v":""},{"$f":"IF('Farm 1'!AQ163=\"\",0,'Farm 1'!AQ163)","v":0},{"$f":"IF('Farm 1'!AS163=\"\",\"\",'Farm 1'!AS163)","v":""},{"$f":"IF('Farm 1'!AU163=\"\",\"\",'Farm 1'!AU163)","v":""},{"$f":"IF('Farm 1'!AW163=\"\",\"\",'Farm 1'!AW163)","v":""},{"$f":"IF('Farm 1'!AY163=\"\",\"\",'Farm 1'!AY163)","v":""},{"$f":"IF('Farm 1'!BA163=\"\",\"\",'Farm 1'!BA163)","v":""},{"$f":"IF('Farm 1'!BC163=\"\",\"\",'Farm 1'!BC163)","v":""},{"$f":"IF('Farm 1'!BE163=\"\",\"\",'Farm 1'!BE163)","v":""},{"$f":"IF('Farm 1'!BG163=\"\",\"\",'Farm 1'!BG163)","v":""},{"$f":"IF('Farm 1'!BI163=\"\",\"\",'Farm 1'!BI163)","v":""},{"$f":"IF('Farm 1'!BK163=\"\",\"\",'Farm 1'!BK163)","v":""},{"$f":"IF('Farm 1'!BM163=\"\",\"\",'Farm 1'!BM163)","v":""},{"$f":"IF('Farm 1'!BO163=\"\",\"\",'Farm 1'!BO163)","v":""},{"$f":"IF('Farm 1'!BQ163=\"\",\"\",'Farm 1'!BQ163)","v":""},{"$f":"IF('Farm 1'!BS163=\"\",\"\",'Farm 1'!BS163)","v":""},{"$f":"IF('Farm 1'!BU163=\"\",\"\",'Farm 1'!BU163)","v":""},{"$f":"IF('Farm 1'!BW163=\"\",\"\",'Farm 1'!BW163)","v":""},{"$f":"IF('Farm 1'!BY163=\"\",\"\",'Farm 1'!BY163)","v":""},{"$f":"IF('Farm 1'!CA163=\"\",\"\",'Farm 1'!CA163)","v":""},{"$f":"IF('Farm 1'!CC163=\"\",\"\",'Farm 1'!CC163)","v":""},{"$f":"IF('Farm 1'!CE163=\"\",\"\",'Farm 1'!CE163)","v":""},{"$f":"IF('Farm 1'!CG163=\"\",\"\",'Farm 1'!CG163)","v":""},{"$f":"IF('Farm 1'!CI163=\"\",\"\",'Farm 1'!CI163)","v":""},{"$f":"IF('Farm 1'!CK163=\"\",\"\",'Farm 1'!CK163)","v":""},{"$f":"IF('Farm 1'!CM163=\"\",\"\",'Farm 1'!CM163)","v":""},{"$f":"IF('Farm 1'!CO163=\"\",\"\",'Farm 1'!CO163)","v":""},{"$f":"IF('Farm 1'!CQ163=\"\",\"\",'Farm 1'!CQ163)","v":""},{"$f":"IF('Farm 1'!CS163=\"\",\"\",'Farm 1'!CS163)","v":""}]
[null,{"$f":"IF('Farm 1'!$AE$164=\"\",\"\",'Farm 1'!$AE$164)","v":""},{"$f":"IF('Farm 1'!$AF$164=\"\",\"\",'Farm 1'!$AF$164)","v":"Addition to agricultural hangar 3 storey"},null,{"$f":"+Inputs!$G$235","v":93600},null,null,null,{"$f":"IF('Farm 1'!AI164=\"\",\"\",'Farm 1'!AI164)","v":1},{"$f":"IF('Farm 1'!AK164=\"\",\"\",'Farm 1'!AK164)","v":""},{"$f":"IF('Farm 1'!AM164=\"\",0,'Farm 1'!AM164)","v":0},{"$f":"IF('Farm 1'!AO164=\"\",\"\",'Farm 1'!AO164)","v":""},{"$f":"IF('Farm 1'!AQ164=\"\",0,'Farm 1'!AQ164)","v":0},{"$f":"IF('Farm 1'!AS164=\"\",\"\",'Farm 1'!AS164)","v":""},{"$f":"IF('Farm 1'!AU164=\"\",\"\",'Farm 1'!AU164)","v":""},{"$f":"IF('Farm 1'!AW164=\"\",\"\",'Farm 1'!AW164)","v":""},{"$f":"IF('Farm 1'!AY164=\"\",\"\",'Farm 1'!AY164)","v":""},{"$f":"IF('Farm 1'!BA164=\"\",\"\",'Farm 1'!BA164)","v":""},{"$f":"IF('Farm 1'!BC164=\"\",\"\",'Farm 1'!BC164)","v":""},{"$f":"IF('Farm 1'!BE164=\"\",\"\",'Farm 1'!BE164)","v":""},{"$f":"IF('Farm 1'!BG164=\"\",\"\",'Farm 1'!BG164)","v":""},{"$f":"IF('Farm 1'!BI164=\"\",\"\",'Farm 1'!BI164)","v":""},{"$f":"IF('Farm 1'!BK164=\"\",\"\",'Farm 1'!BK164)","v":""},{"$f":"IF('Farm 1'!BM164=\"\",\"\",'Farm 1'!BM164)","v":""},{"$f":"IF('Farm 1'!BO164=\"\",\"\",'Farm 1'!BO164)","v":""},{"$f":"IF('Farm 1'!BQ164=\"\",\"\",'Farm 1'!BQ164)","v":""},{"$f":"IF('Farm 1'!BS164=\"\",\"\",'Farm 1'!BS164)","v":""},{"$f":"IF('Farm 1'!BU164=\"\",\"\",'Farm 1'!BU164)","v":""},{"$f":"IF('Farm 1'!BW164=\"\",\"\",'Farm 1'!BW164)","v":""},{"$f":"IF('Farm 1'!BY164=\"\",\"\",'Farm 1'!BY164)","v":""},{"$f":"IF('Farm 1'!CA164=\"\",\"\",'Farm 1'!CA164)","v":""},{"$f":"IF('Farm 1'!CC164=\"\",\"\",'Farm 1'!CC164)","v":""},{"$f":"IF('Farm 1'!CE164=\"\",\"\",'Farm 1'!CE164)","v":""},{"$f":"IF('Farm 1'!CG164=\"\",\"\",'Farm 1'!CG164)","v":""},{"$f":"IF('Farm 1'!CI164=\"\",\"\",'Farm 1'!CI164)","v":""},{"$f":"IF('Farm 1'!CK164=\"\",\"\",'Farm 1'!CK164)","v":""},{"$f":"IF('Farm 1'!CM164=\"\",\"\",'Farm 1'!CM164)","v":""},{"$f":"IF('Farm 1'!CO164=\"\",\"\",'Farm 1'!CO164)","v":""},{"$f":"IF('Farm 1'!CQ164=\"\",\"\",'Farm 1'!CQ164)","v":""},{"$f":"IF('Farm 1'!CS164=\"\",\"\",'Farm 1'!CS164)","v":""}]
[null,{"$f":"IF('Farm 1'!$AE$165=\"\",\"\",'Farm 1'!$AE$165)","v":""},{"$f":"IF('Farm 1'!$AF$165=\"\",\"\",'Farm 1'!$AF$165)","v":"White rice storage Shed 300 m², phyto building 150 m²"},null,{"$f":"Inputs!$G$233","v":138.45238095238102},null,null,null,{"$f":"IF('Farm 1'!AI165=\"\",0,'Farm 1'!AI165)","v":0},{"$f":"IF('Farm 1'!AK165=\"\",\"\",'Farm 1'!AK165)","v":""},{"$f":"IF('Farm 1'!AM165=\"\",0,'Farm 1'!AM165)","v":150},{"$f":"IF('Farm 1'!AO165=\"\",\"\",'Farm 1'!AO165)","v":""},{"$f":"IF('Farm 1'!AQ165=\"\",0,'Farm 1'!AQ165)","v":450},{"$f":"IF('Farm 1'!AS165=\"\",\"\",'Farm 1'!AS165)","v":""},{"$f":"IF('Farm 1'!AU165=\"\",\"\",'Farm 1'!AU165)","v":""},{"$f":"IF('Farm 1'!AW165=\"\",\"\",'Farm 1'!AW165)","v":""},{"$f":"IF('Farm 1'!AY165=\"\",\"\",'Farm 1'!AY165)","v":""},{"$f":"IF('Farm 1'!BA165=\"\",\"\",'Farm 1'!BA165)","v":""},{"$f":"IF('Farm 1'!BC165=\"\",\"\",'Farm 1'!BC165)","v":""},{"$f":"IF('Farm 1'!BE165=\"\",\"\",'Farm 1'!BE165)","v":""},{"$f":"IF('Farm 1'!BG165=\"\",\"\",'Farm 1'!BG165)","v":""},{"$f":"IF('Farm 1'!BI165=\"\",\"\",'Farm 1'!BI165)","v":""},{"$f":"IF('Farm 1'!BK165=\"\",\"\",'Farm 1'!BK165)","v":""},{"$f":"IF('Farm 1'!BM165=\"\",\"\",'Farm 1'!BM165)","v":""},{"$f":"IF('Farm 1'!BO165=\"\",\"\",'Farm 1'!BO165)","v":""},{"$f":"IF('Farm 1'!BQ165=\"\",\"\",'Farm 1'!BQ165)","v":""},{"$f":"IF('Farm 1'!BS165=\"\",\"\",'Farm 1'!BS165)","v":""},{"$f":"IF('Farm 1'!BU165=\"\",\"\",'Farm 1'!BU165)","v":""},{"$f":"IF('Farm 1'!BW165=\"\",\"\",'Farm 1'!BW165)","v":""},{"$f":"IF('Farm 1'!BY165=\"\",\"\",'Farm 1'!BY165)","v":""},{"$f":"IF('Farm 1'!CA165=\"\",\"\",'Farm 1'!CA165)","v":""},{"$f":"IF('Farm 1'!CC165=\"\",\"\",'Farm 1'!CC165)","v":""},{"$f":"IF('Farm 1'!CE165=\"\",\"\",'Farm 1'!CE165)","v":""},{"$f":"IF('Farm 1'!CG165=\"\",\"\",'Farm 1'!CG165)","v":""},{"$f":"IF('Farm 1'!CI165=\"\",\"\",'Farm 1'!CI165)","v":""},{"$f":"IF('Farm 1'!CK165=\"\",\"\",'Farm 1'!CK165)","v":""},{"$f":"IF('Farm 1'!CM165=\"\",\"\",'Farm 1'!CM165)","v":""},{"$f":"IF('Farm 1'!CO165=\"\",\"\",'Farm 1'!CO165)","v":""},{"$f":"IF('Farm 1'!CQ165=\"\",\"\",'Farm 1'!CQ165)","v":""},{"$f":"IF('Farm 1'!CS165=\"\",\"\",'Farm 1'!CS165)","v":""}]
[null,{"$f":"IF('Farm 1'!$AE$166=\"\",\"\",'Farm 1'!$AE$166)","v":""},{"$f":"IF('Farm 1'!$AF$166=\"\",\"\",'Farm 1'!$AF$166)","v":"Office building, metalic structure"},null,{"$f":"Inputs!$G$237","v":161.69999999999999},null,null,null,{"$f":"IF('Farm 1'!AI166=\"\",\"\",'Farm 1'!AI166)","v":528},{"$f":"IF('Farm 1'!AK166=\"\",\"\",'Farm 1'!AK166)","v":""},{"$f":"IF('Farm 1'!AM166=\"\",0,'Farm 1'!AM166)","v":300},{"$f":"IF('Farm 1'!AO166=\"\",\"\",'Farm 1'!AO166)","v":""},{"$f":"IF('Farm 1'!AQ166=\"\",0,'Farm 1'!AQ166)","v":0},{"$f":"IF('Farm 1'!AS166=\"\",\"\",'Farm 1'!AS166)","v":""},{"$f":"IF('Farm 1'!AU166=\"\",\"\",'Farm 1'!AU166)","v":""},{"$f":"IF('Farm 1'!AW166=\"\",\"\",'Farm 1'!AW166)","v":""},{"$f":"IF('Farm 1'!AY166=\"\",\"\",'Farm 1'!AY166)","v":""},{"$f":"IF('Farm 1'!BA166=\"\",\"\",'Farm 1'!BA166)","v":""},{"$f":"IF('Farm 1'!BC166=\"\",\"\",'Farm 1'!BC166)","v":""},{"$f":"IF('Farm 1'!BE166=\"\",\"\",'Farm 1'!BE166)","v":""},{"$f":"IF('Farm 1'!BG166=\"\",\"\",'Farm 1'!BG166)","v":""},{"$f":"IF('Farm 1'!BI166=\"\",\"\",'Farm 1'!BI166)","v":""},{"$f":"IF('Farm 1'!BK166=\"\",\"\",'Farm 1'!BK166)","v":""},{"$f":"IF('Farm 1'!BM166=\"\",\"\",'Farm 1'!BM166)","v":""},{"$f":"IF('Farm 1'!BO166=\"\",\"\",'Farm 1'!BO166)","v":""},{"$f":"IF('Farm 1'!BQ166=\"\",\"\",'Farm 1'!BQ166)","v":""},{"$f":"IF('Farm 1'!BS166=\"\",\"\",'Farm 1'!BS166)","v":""},{"$f":"IF('Farm 1'!BU166=\"\",\"\",'Farm 1'!BU166)","v":""},{"$f":"IF('Farm 1'!BW166=\"\",\"\",'Farm 1'!BW166)","v":""},{"$f":"IF('Farm 1'!BY166=\"\",\"\",'Farm 1'!BY166)","v":""},{"$f":"IF('Farm 1'!CA166=\"\",\"\",'Farm 1'!CA166)","v":""},{"$f":"IF('Farm 1'!CC166=\"\",\"\",'Farm 1'!CC166)","v":""},{"$f":"IF('Farm 1'!CE166=\"\",\"\",'Farm 1'!CE166)","v":""},{"$f":"IF('Farm 1'!CG166=\"\",\"\",'Farm 1'!CG166)","v":""},{"$f":"IF('Farm 1'!CI166=\"\",\"\",'Farm 1'!CI166)","v":""},{"$f":"IF('Farm 1'!CK166=\"\",\"\",'Farm 1'!CK166)","v":""},{"$f":"IF('Farm 1'!CM166=\"\",\"\",'Farm 1'!CM166)","v":""},{"$f":"IF('Farm 1'!CO166=\"\",\"\",'Farm 1'!CO166)","v":""},{"$f":"IF('Farm 1'!CQ166=\"\",\"\",'Farm 1'!CQ166)","v":""},{"$f":"IF('Farm 1'!CS166=\"\",\"\",'Farm 1'!CS166)","v":""}]
[null,{"$f":"IF('Farm 1'!$AE$167=\"\",\"\",'Farm 1'!$AE$167)","v":""},{"$f":"IF('Farm 1'!$AF$167=\"\",\"\",'Farm 1'!$AF$167)","v":"Gaz Station, phytosanitary washing facility"},null,{"$f":"Inputs!$G$238","v":44},null,null,null,{"$f":"IF('Farm 1'!AI167=\"\",\"\",'Farm 1'!AI167)","v":200},{"$f":"IF('Farm 1'!AK167=\"\",\"\",'Farm 1'!AK167)","v":""},{"$f":"IF('Farm 1'!AM167=\"\",0,'Farm 1'!AM167)","v":290},{"$f":"IF('Farm 1'!AO167=\"\",\"\",'Farm 1'!AO167)","v":""},{"$f":"IF('Farm 1'!AQ167=\"\",0,'Farm 1'!AQ167)","v":0},{"$f":"IF('Farm 1'!AS167=\"\",\"\",'Farm 1'!AS167)","v":""},{"$f":"IF('Farm 1'!AU167=\"\",\"\",'Farm 1'!AU167)","v":""},{"$f":"IF('Farm 1'!AW167=\"\",\"\",'Farm 1'!AW167)","v":""},{"$f":"IF('Farm 1'!AY167=\"\",\"\",'Farm 1'!AY167)","v":""},{"$f":"IF('Farm 1'!BA167=\"\",\"\",'Farm 1'!BA167)","v":""},{"$f":"IF('Farm 1'!BC167=\"\",\"\",'Farm 1'!BC167)","v":""},{"$f":"IF('Farm 1'!BE167=\"\",\"\",'Farm 1'!BE167)","v":""},{"$f":"IF('Farm 1'!BG167=\"\",\"\",'Farm 1'!BG167)","v":""},{"$f":"IF('Farm 1'!BI167=\"\",\"\",'Farm 1'!BI167)","v":""},{"$f":"IF('Farm 1'!BK167=\"\",\"\",'Farm 1'!BK167)","v":""},{"$f":"IF('Farm 1'!BM167=\"\",\"\",'Farm 1'!BM167)","v":""},{"$f":"IF('Farm 1'!BO167=\"\",\"\",'Farm 1'!BO167)","v":""},{"$f":"IF('Farm 1'!BQ167=\"\",\"\",'Farm 1'!BQ167)","v":""},{"$f":"IF('Farm 1'!BS167=\"\",\"\",'Farm 1'!BS167)","v":""},{"$f":"IF('Farm 1'!BU167=\"\",\"\",'Farm 1'!BU167)","v":""},{"$f":"IF('Farm 1'!BW167=\"\",\"\",'Farm 1'!BW167)","v":""},{"$f":"IF('Farm 1'!BY167=\"\",\"\",'Farm 1'!BY167)","v":""},{"$f":"IF('Farm 1'!CA167=\"\",\"\",'Farm 1'!CA167)","v":""},{"$f":"IF('Farm 1'!CC167=\"\",\"\",'Farm 1'!CC167)","v":""},{"$f":"IF('Farm 1'!CE167=\"\",\"\",'Farm 1'!CE167)","v":""},{"$f":"IF('Farm 1'!CG167=\"\",\"\",'Farm 1'!CG167)","v":""},{"$f":"IF('Farm 1'!CI167=\"\",\"\",'Farm 1'!CI167)","v":""},{"$f":"IF('Farm 1'!CK167=\"\",\"\",'Farm 1'!CK167)","v":""},{"$f":"IF('Farm 1'!CM167=\"\",\"\",'Farm 1'!CM167)","v":""},{"$f":"IF('Farm 1'!CO167=\"\",\"\",'Farm 1'!CO167)","v":""},{"$f":"IF('Farm 1'!CQ167=\"\",\"\",'Farm 1'!CQ167)","v":""},{"$f":"IF('Farm 1'!CS167=\"\",\"\",'Farm 1'!CS167)","v":""}]
[null,{"$f":"IF('Farm 1'!$AE$168=\"\",\"\",'Farm 1'!$AE$168)","v":""},{"$f":"IF('Farm 1'!$AF$168=\"\",\"\",'Farm 1'!$AF$168)","v":"Water tower & drinking water pumping"},null,{"$f":"+Inputs!$G$239","v":50000},null,null,null,{"$f":"IF('Farm 1'!AI168=\"\",\"\",'Farm 1'!AI168)","v":1},{"$f":"IF('Farm 1'!AK168=\"\",\"\",'Farm 1'!AK168)","v":""},{"$f":"IF('Farm 1'!AM168=\"\",0,'Farm 1'!AM168)","v":0},{"$f":"IF('Farm 1'!AO168=\"\",\"\",'Farm 1'!AO168)","v":""},{"$f":"IF('Farm 1'!AQ168=\"\",0,'Farm 1'!AQ168)","v":0},{"$f":"IF('Farm 1'!AS168=\"\",\"\",'Farm 1'!AS168)","v":""},{"$f":"IF('Farm 1'!AU168=\"\",\"\",'Farm 1'!AU168)","v":""},{"$f":"IF('Farm 1'!AW168=\"\",\"\",'Farm 1'!AW168)","v":""},{"$f":"IF('Farm 1'!AY168=\"\",\"\",'Farm 1'!AY168)","v":""},{"$f":"IF('Farm 1'!BA168=\"\",\"\",'Farm 1'!BA168)","v":""},{"$f":"IF('Farm 1'!BC168=\"\",\"\",'Farm 1'!BC168)","v":""},{"$f":"IF('Farm 1'!BE168=\"\",\"\",'Farm 1'!BE168)","v":""},{"$f":"IF('Farm 1'!BG168=\"\",\"\",'Farm 1'!BG168)","v":""},{"$f":"IF('Farm 1'!BI168=\"\",\"\",'Farm 1'!BI168)","v":""},{"$f":"IF('Farm 1'!BK168=\"\",\"\",'Farm 1'!BK168)","v":""},{"$f":"IF('Farm 1'!BM168=\"\",\"\",'Farm 1'!BM168)","v":""},{"$f":"IF('Farm 1'!BO168=\"\",\"\",'Farm 1'!BO168)","v":""},{"$f":"IF('Farm 1'!BQ168=\"\",\"\",'Farm 1'!BQ168)","v":""},{"$f":"IF('Farm 1'!BS168=\"\",\"\",'Farm 1'!BS168)","v":""},{"$f":"IF('Farm 1'!BU168=\"\",\"\",'Farm 1'!BU168)","v":""},{"$f":"IF('Farm 1'!BW168=\"\",\"\",'Farm 1'!BW168)","v":""},{"$f":"IF('Farm 1'!BY168=\"\",\"\",'Farm 1'!BY168)","v":""},{"$f":"IF('Farm 1'!CA168=\"\",\"\",'Farm 1'!CA168)","v":""},{"$f":"IF('Farm 1'!CC168=\"\",\"\",'Farm 1'!CC168)","v":""},{"$f":"IF('Farm 1'!CE168=\"\",\"\",'Farm 1'!CE168)","v":""},{"$f":"IF('Farm 1'!CG168=\"\",\"\",'Farm 1'!CG168)","v":""},{"$f":"IF('Farm 1'!CI168=\"\",\"\",'Farm 1'!CI168)","v":""},{"$f":"IF('Farm 1'!CK168=\"\",\"\",'Farm 1'!CK168)","v":""},{"$f":"IF('Farm 1'!CM168=\"\",\"\",'Farm 1'!CM168)","v":""},{"$f":"IF('Farm 1'!CO168=\"\",\"\",'Farm 1'!CO168)","v":""},{"$f":"IF('Farm 1'!CQ168=\"\",\"\",'Farm 1'!CQ168)","v":""},{"$f":"IF('Farm 1'!CS168=\"\",\"\",'Farm 1'!CS168)","v":""}]
[null,{"$f":"IF('Farm 1'!$AE$169=\"\",\"\",'Farm 1'!$AE$169)","v":""},{"$f":"IF('Farm 1'!$AF$169=\"\",\"\",'Farm 1'!$AF$169)","v":"Graveled farmyards"},null,{"$f":"+Inputs!$G$240","v":75000},null,null,null,{"$f":"IF('Farm 1'!AI169=\"\",\"\",'Farm 1'!AI169)","v":1},{"$f":"IF('Farm 1'!AK169=\"\",\"\",'Farm 1'!AK169)","v":""},{"$f":"IF('Farm 1'!AM169=\"\",0,'Farm 1'!AM169)","v":0.5},{"$f":"IF('Farm 1'!AO169=\"\",\"\",'Farm 1'!AO169)","v":""},{"$f":"IF('Farm 1'!AQ169=\"\",0,'Farm 1'!AQ169)","v":0},{"$f":"IF('Farm 1'!AS169=\"\",\"\",'Farm 1'!AS169)","v":""},{"$f":"IF('Farm 1'!AU169=\"\",\"\",'Farm 1'!AU169)","v":""},{"$f":"IF('Farm 1'!AW169=\"\",\"\",'Farm 1'!AW169)","v":""},{"$f":"IF('Farm 1'!AY169=\"\",\"\",'Farm 1'!AY169)","v":""},{"$f":"IF('Farm 1'!BA169=\"\",\"\",'Farm 1'!BA169)","v":""},{"$f":"IF('Farm 1'!BC169=\"\",\"\",'Farm 1'!BC169)","v":""},{"$f":"IF('Farm 1'!BE169=\"\",\"\",'Farm 1'!BE169)","v":""},{"$f":"IF('Farm 1'!BG169=\"\",\"\",'Farm 1'!BG169)","v":""},{"$f":"IF('Farm 1'!BI169=\"\",\"\",'Farm 1'!BI169)","v":""},{"$f":"IF('Farm 1'!BK169=\"\",\"\",'Farm 1'!BK169)","v":""},{"$f":"IF('Farm 1'!BM169=\"\",\"\",'Farm 1'!BM169)","v":""},{"$f":"IF('Farm 1'!BO169=\"\",\"\",'Farm 1'!BO169)","v":""},{"$f":"IF('Farm 1'!BQ169=\"\",\"\",'Farm 1'!BQ169)","v":""},{"$f":"IF('Farm 1'!BS169=\"\",\"\",'Farm 1'!BS169)","v":""},{"$f":"IF('Farm 1'!BU169=\"\",\"\",'Farm 1'!BU169)","v":""},{"$f":"IF('Farm 1'!BW169=\"\",\"\",'Farm 1'!BW169)","v":""},{"$f":"IF('Farm 1'!BY169=\"\",\"\",'Farm 1'!BY169)","v":""},{"$f":"IF('Farm 1'!CA169=\"\",\"\",'Farm 1'!CA169)","v":""},{"$f":"IF('Farm 1'!CC169=\"\",\"\",'Farm 1'!CC169)","v":""},{"$f":"IF('Farm 1'!CE169=\"\",\"\",'Farm 1'!CE169)","v":""},{"$f":"IF('Farm 1'!CG169=\"\",\"\",'Farm 1'!CG169)","v":""},{"$f":"IF('Farm 1'!CI169=\"\",\"\",'Farm 1'!CI169)","v":""},{"$f":"IF('Farm 1'!CK169=\"\",\"\",'Farm 1'!CK169)","v":""},{"$f":"IF('Farm 1'!CM169=\"\",\"\",'Farm 1'!CM169)","v":""},{"$f":"IF('Farm 1'!CO169=\"\",\"\",'Farm 1'!CO169)","v":""},{"$f":"IF('Farm 1'!CQ169=\"\",\"\",'Farm 1'!CQ169)","v":""},{"$f":"IF('Farm 1'!CS169=\"\",\"\",'Farm 1'!CS169)","v":""}]
[null,{"$f":"IF('Farm 1'!$AE$170=\"\",\"\",'Farm 1'!$AE$170)","v":"Total buildings"},null,null,null,null,null,null,{"$f":"IF('Farm 1'!AI170=\"\",\"\",'Farm 1'!AI170)","v":""},{"$f":"IF('Farm 1'!AK170=\"\",\"\",'Farm 1'!AK170)","v":""},{"$f":"IF('Farm 1'!AM170=\"\",\"\",'Farm 1'!AM170)","v":""},{"$f":"IF('Farm 1'!AO170=\"\",\"\",'Farm 1'!AO170)","v":""},{"$f":"IF('Farm 1'!AQ170=\"\",\"\",'Farm 1'!AQ170)","v":""},{"$f":"IF('Farm 1'!AS170=\"\",\"\",'Farm 1'!AS170)","v":0},{"$f":"IF('Farm 1'!AU170=\"\",\"\",'Farm 1'!AU170)","v":0},{"$f":"IF('Farm 1'!AW170=\"\",\"\",'Farm 1'!AW170)","v":0},{"$f":"IF('Farm 1'!AY170=\"\",\"\",'Farm 1'!AY170)","v":0},{"$f":"IF('Farm 1'!BA170=\"\",\"\",'Farm 1'!BA170)","v":0},{"$f":"IF('Farm 1'!BC170=\"\",\"\",'Farm 1'!BC170)","v":0},{"$f":"IF('Farm 1'!BE170=\"\",\"\",'Farm 1'!BE170)","v":0},{"$f":"IF('Farm 1'!BG170=\"\",\"\",'Farm 1'!BG170)","v":0},{"$f":"IF('Farm 1'!BI170=\"\",\"\",'Farm 1'!BI170)","v":0},{"$f":"IF('Farm 1'!BK170=\"\",\"\",'Farm 1'!BK170)","v":0},{"$f":"IF('Farm 1'!BM170=\"\",\"\",'Farm 1'!BM170)","v":0},{"$f":"IF('Farm 1'!BO170=\"\",\"\",'Farm 1'!BO170)","v":0},{"$f":"IF('Farm 1'!BQ170=\"\",\"\",'Farm 1'!BQ170)","v":0},{"$f":"IF('Farm 1'!BS170=\"\",\"\",'Farm 1'!BS170)","v":0},{"$f":"IF('Farm 1'!BU170=\"\",\"\",'Farm 1'!BU170)","v":0},{"$f":"IF('Farm 1'!BW170=\"\",\"\",'Farm 1'!BW170)","v":0},{"$f":"IF('Farm 1'!BY170=\"\",\"\",'Farm 1'!BY170)","v":0},{"$f":"IF('Farm 1'!CA170=\"\",\"\",'Farm 1'!CA170)","v":0},{"$f":"IF('Farm 1'!CC170=\"\",\"\",'Farm 1'!CC170)","v":0},{"$f":"IF('Farm 1'!CE170=\"\",\"\",'Farm 1'!CE170)","v":0},{"$f":"IF('Farm 1'!CG170=\"\",\"\",'Farm 1'!CG170)","v":0},{"$f":"IF('Farm 1'!CI170=\"\",\"\",'Farm 1'!CI170)","v":0},{"$f":"IF('Farm 1'!CK170=\"\",\"\",'Farm 1'!CK170)","v":0},{"$f":"IF('Farm 1'!CM170=\"\",\"\",'Farm 1'!CM170)","v":0},{"$f":"IF('Farm 1'!CO170=\"\",\"\",'Farm 1'!CO170)","v":0},{"$f":"IF('Farm 1'!CQ170=\"\",\"\",'Farm 1'!CQ170)","v":0},{"$f":"IF('Farm 1'!CS170=\"\",\"\",'Farm 1'!CS170)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"IF('Farm 1'!AI171=\"\",\"\",'Farm 1'!AI171)","v":""},{"$f":"IF('Farm 1'!AK171=\"\",\"\",'Farm 1'!AK171)","v":""},{"$f":"IF('Farm 1'!AM171=\"\",\"\",'Farm 1'!AM171)","v":""},{"$f":"IF('Farm 1'!AO171=\"\",\"\",'Farm 1'!AO171)","v":""},{"$f":"IF('Farm 1'!AQ171=\"\",\"\",'Farm 1'!AQ171)","v":""},{"$f":"IF('Farm 1'!AS171=\"\",\"\",'Farm 1'!AS171)","v":""},{"$f":"IF('Farm 1'!AU171=\"\",\"\",'Farm 1'!AU171)","v":""},{"$f":"IF('Farm 1'!AW171=\"\",\"\",'Farm 1'!AW171)","v":""},{"$f":"IF('Farm 1'!AY171=\"\",\"\",'Farm 1'!AY171)","v":""},{"$f":"IF('Farm 1'!BA171=\"\",\"\",'Farm 1'!BA171)","v":""},{"$f":"IF('Farm 1'!BC171=\"\",\"\",'Farm 1'!BC171)","v":""},{"$f":"IF('Farm 1'!BE171=\"\",\"\",'Farm 1'!BE171)","v":""},{"$f":"IF('Farm 1'!BG171=\"\",\"\",'Farm 1'!BG171)","v":""},{"$f":"IF('Farm 1'!BI171=\"\",\"\",'Farm 1'!BI171)","v":""},{"$f":"IF('Farm 1'!BK171=\"\",\"\",'Farm 1'!BK171)","v":""},{"$f":"IF('Farm 1'!BM171=\"\",\"\",'Farm 1'!BM171)","v":""},{"$f":"IF('Farm 1'!BO171=\"\",\"\",'Farm 1'!BO171)","v":""},{"$f":"IF('Farm 1'!BQ171=\"\",\"\",'Farm 1'!BQ171)","v":""},{"$f":"IF('Farm 1'!BS171=\"\",\"\",'Farm 1'!BS171)","v":""},{"$f":"IF('Farm 1'!BU171=\"\",\"\",'Farm 1'!BU171)","v":""},{"$f":"IF('Farm 1'!BW171=\"\",\"\",'Farm 1'!BW171)","v":""},{"$f":"IF('Farm 1'!BY171=\"\",\"\",'Farm 1'!BY171)","v":""},{"$f":"IF('Farm 1'!CA171=\"\",\"\",'Farm 1'!CA171)","v":""},{"$f":"IF('Farm 1'!CC171=\"\",\"\",'Farm 1'!CC171)","v":""},{"$f":"IF('Farm 1'!CE171=\"\",\"\",'Farm 1'!CE171)","v":""},{"$f":"IF('Farm 1'!CG171=\"\",\"\",'Farm 1'!CG171)","v":""},{"$f":"IF('Farm 1'!CI171=\"\",\"\",'Farm 1'!CI171)","v":""},{"$f":"IF('Farm 1'!CK171=\"\",\"\",'Farm 1'!CK171)","v":""},{"$f":"IF('Farm 1'!CM171=\"\",\"\",'Farm 1'!CM171)","v":""},{"$f":"IF('Farm 1'!CO171=\"\",\"\",'Farm 1'!CO171)","v":""},{"$f":"IF('Farm 1'!CQ171=\"\",\"\",'Farm 1'!CQ171)","v":""},{"$f":"IF('Farm 1'!CS171=\"\",\"\",'Farm 1'!CS171)","v":""}]
[null,{"$f":"IF('Farm 1'!$AE$172=\"\",\"\",'Farm 1'!$AE$172)","v":"FARM EQUIPMENT"},null,null,null,null,null,null,{"$f":"IF('Farm 1'!AI172=\"\",\"\",'Farm 1'!AI172)","v":""},{"$f":"IF('Farm 1'!AK172=\"\",\"\",'Farm 1'!AK172)","v":""},{"$f":"IF('Farm 1'!AM172=\"\",\"\",'Farm 1'!AM172)","v":""},{"$f":"IF('Farm 1'!AO172=\"\",\"\",'Farm 1'!AO172)","v":""},{"$f":"IF('Farm 1'!AQ172=\"\",\"\",'Farm 1'!AQ172)","v":""},{"$f":"IF('Farm 1'!AS172=\"\",\"\",'Farm 1'!AS172)","v":""},{"$f":"IF('Farm 1'!AU172=\"\",\"\",'Farm 1'!AU172)","v":""},{"$f":"IF('Farm 1'!AW172=\"\",\"\",'Farm 1'!AW172)","v":""},{"$f":"IF('Farm 1'!AY172=\"\",\"\",'Farm 1'!AY172)","v":""},{"$f":"IF('Farm 1'!BA172=\"\",\"\",'Farm 1'!BA172)","v":""},{"$f":"IF('Farm 1'!BC172=\"\",\"\",'Farm 1'!BC172)","v":""},{"$f":"IF('Farm 1'!BE172=\"\",\"\",'Farm 1'!BE172)","v":""},{"$f":"IF('Farm 1'!BG172=\"\",\"\",'Farm 1'!BG172)","v":""},{"$f":"IF('Farm 1'!BI172=\"\",\"\",'Farm 1'!BI172)","v":""},{"$f":"IF('Farm 1'!BK172=\"\",\"\",'Farm 1'!BK172)","v":""},{"$f":"IF('Farm 1'!BM172=\"\",\"\",'Farm 1'!BM172)","v":""},{"$f":"IF('Farm 1'!BO172=\"\",\"\",'Farm 1'!BO172)","v":""},{"$f":"IF('Farm 1'!BQ172=\"\",\"\",'Farm 1'!BQ172)","v":""},{"$f":"IF('Farm 1'!BS172=\"\",\"\",'Farm 1'!BS172)","v":""},{"$f":"IF('Farm 1'!BU172=\"\",\"\",'Farm 1'!BU172)","v":""},{"$f":"IF('Farm 1'!BW172=\"\",\"\",'Farm 1'!BW172)","v":""},{"$f":"IF('Farm 1'!BY172=\"\",\"\",'Farm 1'!BY172)","v":""},{"$f":"IF('Farm 1'!CA172=\"\",\"\",'Farm 1'!CA172)","v":""},{"$f":"IF('Farm 1'!CC172=\"\",\"\",'Farm 1'!CC172)","v":""},{"$f":"IF('Farm 1'!CE172=\"\",\"\",'Farm 1'!CE172)","v":""},{"$f":"IF('Farm 1'!CG172=\"\",\"\",'Farm 1'!CG172)","v":""},{"$f":"IF('Farm 1'!CI172=\"\",\"\",'Farm 1'!CI172)","v":""},{"$f":"IF('Farm 1'!CK172=\"\",\"\",'Farm 1'!CK172)","v":""},{"$f":"IF('Farm 1'!CM172=\"\",\"\",'Farm 1'!CM172)","v":""},{"$f":"IF('Farm 1'!CO172=\"\",\"\",'Farm 1'!CO172)","v":""},{"$f":"IF('Farm 1'!CQ172=\"\",\"\",'Farm 1'!CQ172)","v":""},{"$f":"IF('Farm 1'!CS172=\"\",\"\",'Farm 1'!CS172)","v":""}]
[null,{"$f":"IF('Farm 1'!$AE$173=\"\",\"\",'Farm 1'!$AE$173)","v":""},{"$f":"IF('Farm 1'!$AF$173=\"\",\"\",'Farm 1'!$AF$173)","v":"Electrical pumping station + transformer MT/BT, 14 000 m3/h"},null,{"$f":"Inputs!$G$242","v":515975.89476139442},null,null,null,{"$f":"IF('Farm 1'!AI173=\"\",\"\",'Farm 1'!AI173)","v":1},{"$f":"IF('Farm 1'!AK173=\"\",0,'Farm 1'!AK173)","v":0},{"$f":"IF('Farm 1'!AM173=\"\",0,'Farm 1'!AM173)","v":1},{"$f":"IF('Farm 1'!AO173=\"\",0,'Farm 1'!AO173)","v":0},{"$f":"IF('Farm 1'!AQ173=\"\",0,'Farm 1'!AQ173)","v":0},{"$f":"IF('Farm 1'!AS173=\"\",0,'Farm 1'!AS173)","v":0},{"$f":"IF('Farm 1'!AU173=\"\",0,'Farm 1'!AU173)","v":0},{"$f":"IF('Farm 1'!AW173=\"\",0,'Farm 1'!AW173)","v":0},{"$f":"IF('Farm 1'!AY173=\"\",0,'Farm 1'!AY173)","v":0},{"$f":"IF('Farm 1'!BA173=\"\",0,'Farm 1'!BA173)","v":0},{"$f":"IF('Farm 1'!BC173=\"\",0,'Farm 1'!BC173)","v":0},{"$f":"IF('Farm 1'!BE173=\"\",0,'Farm 1'!BE173)","v":0},{"$f":"IF('Farm 1'!BG173=\"\",0,'Farm 1'!BG173)","v":0},{"$f":"IF('Farm 1'!BI173=\"\",0,'Farm 1'!BI173)","v":0},{"$f":"IF('Farm 1'!BK173=\"\",0,'Farm 1'!BK173)","v":0},{"$f":"IF('Farm 1'!BM173=\"\",0,'Farm 1'!BM173)","v":0},{"$f":"IF('Farm 1'!BO173=\"\",0,'Farm 1'!BO173)","v":0.7},{"$f":"IF('Farm 1'!BQ173=\"\",0,'Farm 1'!BQ173)","v":0},{"$f":"IF('Farm 1'!BS173=\"\",0,'Farm 1'!BS173)","v":0.7},{"$f":"IF('Farm 1'!BU173=\"\",0,'Farm 1'!BU173)","v":0},{"$f":"IF('Farm 1'!BW173=\"\",0,'Farm 1'!BW173)","v":0},{"$f":"IF('Farm 1'!BY173=\"\",0,'Farm 1'!BY173)","v":0},{"$f":"IF('Farm 1'!CA173=\"\",0,'Farm 1'!CA173)","v":0},{"$f":"IF('Farm 1'!CC173=\"\",0,'Farm 1'!CC173)","v":0},{"$f":"IF('Farm 1'!CE173=\"\",0,'Farm 1'!CE173)","v":0},{"$f":"IF('Farm 1'!CG173=\"\",0,'Farm 1'!CG173)","v":0},{"$f":"IF('Farm 1'!CI173=\"\",0,'Farm 1'!CI173)","v":0},{"$f":"IF('Farm 1'!CK173=\"\",0,'Farm 1'!CK173)","v":0},{"$f":"IF('Farm 1'!CM173=\"\",0,'Farm 1'!CM173)","v":0},{"$f":"IF('Farm 1'!CO173=\"\",0,'Farm 1'!CO173)","v":0},{"$f":"IF('Farm 1'!CQ173=\"\",0,'Farm 1'!CQ173)","v":0},{"$f":"IF('Farm 1'!CS173=\"\",0,'Farm 1'!CS173)","v":0}]
[null,{"$f":"IF('Farm 1'!$AE$174=\"\",\"\",'Farm 1'!$AE$174)","v":""},{"$f":"IF('Farm 1'!$AF$174=\"\",\"\",'Farm 1'!$AF$174)","v":"Power generator pumping & rice mill - 500 Kva"},null,{"$f":"Inputs!$G$243","v":120000},null,null,null,{"$f":"IF('Farm 1'!AI174=\"\",\"\",'Farm 1'!AI174)","v":1},{"$f":"IF('Farm 1'!AK174=\"\",0,'Farm 1'!AK174)","v":0},{"$f":"IF('Farm 1'!AM174=\"\",0,'Farm 1'!AM174)","v":2},{"$f":"IF('Farm 1'!AO174=\"\",0,'Farm 1'!AO174)","v":0},{"$f":"IF('Farm 1'!AQ174=\"\",0,'Farm 1'!AQ174)","v":1},{"$f":"IF('Farm 1'!AS174=\"\",0,'Farm 1'!AS174)","v":0},{"$f":"IF('Farm 1'!AU174=\"\",0,'Farm 1'!AU174)","v":0},{"$f":"IF('Farm 1'!AW174=\"\",0,'Farm 1'!AW174)","v":0},{"$f":"IF('Farm 1'!AY174=\"\",0,'Farm 1'!AY174)","v":0},{"$f":"IF('Farm 1'!BA174=\"\",0,'Farm 1'!BA174)","v":0},{"$f":"IF('Farm 1'!BC174=\"\",0,'Farm 1'!BC174)","v":0},{"$f":"IF('Farm 1'!BE174=\"\",0,'Farm 1'!BE174)","v":0},{"$f":"IF('Farm 1'!BG174=\"\",0,'Farm 1'!BG174)","v":0},{"$f":"IF('Farm 1'!BI174=\"\",0,'Farm 1'!BI174)","v":0},{"$f":"IF('Farm 1'!BK174=\"\",0,'Farm 1'!BK174)","v":0},{"$f":"IF('Farm 1'!BM174=\"\",0,'Farm 1'!BM174)","v":0},{"$f":"IF('Farm 1'!BO174=\"\",0,'Farm 1'!BO174)","v":0},{"$f":"IF('Farm 1'!BQ174=\"\",0,'Farm 1'!BQ174)","v":0},{"$f":"IF('Farm 1'!BS174=\"\",0,'Farm 1'!BS174)","v":0},{"$f":"IF('Farm 1'!BU174=\"\",0,'Farm 1'!BU174)","v":0},{"$f":"IF('Farm 1'!BW174=\"\",0,'Farm 1'!BW174)","v":0},{"$f":"IF('Farm 1'!BY174=\"\",0,'Farm 1'!BY174)","v":0},{"$f":"IF('Farm 1'!CA174=\"\",0,'Farm 1'!CA174)","v":0},{"$f":"IF('Farm 1'!CC174=\"\",0,'Farm 1'!CC174)","v":0},{"$f":"IF('Farm 1'!CE174=\"\",0,'Farm 1'!CE174)","v":0},{"$f":"IF('Farm 1'!CG174=\"\",0,'Farm 1'!CG174)","v":0},{"$f":"IF('Farm 1'!CI174=\"\",0,'Farm 1'!CI174)","v":0},{"$f":"IF('Farm 1'!CK174=\"\",0,'Farm 1'!CK174)","v":0},{"$f":"IF('Farm 1'!CM174=\"\",0,'Farm 1'!CM174)","v":0},{"$f":"IF('Farm 1'!CO174=\"\",0,'Farm 1'!CO174)","v":0},{"$f":"IF('Farm 1'!CQ174=\"\",0,'Farm 1'!CQ174)","v":0},{"$f":"IF('Farm 1'!CS174=\"\",0,'Farm 1'!CS174)","v":0}]
[null,{"$f":"IF('Farm 1'!$AE$175=\"\",\"\",'Farm 1'!$AE$175)","v":""},{"$f":"IF('Farm 1'!$AF$175=\"\",\"\",'Farm 1'!$AF$175)","v":"Power generator farm - 300 Kva"},null,{"$f":"Inputs!$G$244","v":85734.705171223119},null,null,null,{"$f":"IF('Farm 1'!AI175=\"\",\"\",'Farm 1'!AI175)","v":1},{"$f":"IF('Farm 1'!AK175=\"\",0,'Farm 1'!AK175)","v":0},{"$f":"IF('Farm 1'!AM175=\"\",0,'Farm 1'!AM175)","v":0},{"$f":"IF('Farm 1'!AO175=\"\",0,'Farm 1'!AO175)","v":0},{"$f":"IF('Farm 1'!AQ175=\"\",0,'Farm 1'!AQ175)","v":0},{"$f":"IF('Farm 1'!AS175=\"\",0,'Farm 1'!AS175)","v":0},{"$f":"IF('Farm 1'!AU175=\"\",0,'Farm 1'!AU175)","v":0},{"$f":"IF('Farm 1'!AW175=\"\",0,'Farm 1'!AW175)","v":0},{"$f":"IF('Farm 1'!AY175=\"\",0,'Farm 1'!AY175)","v":0},{"$f":"IF('Farm 1'!BA175=\"\",0,'Farm 1'!BA175)","v":0},{"$f":"IF('Farm 1'!BC175=\"\",0,'Farm 1'!BC175)","v":0},{"$f":"IF('Farm 1'!BE175=\"\",0,'Farm 1'!BE175)","v":0},{"$f":"IF('Farm 1'!BG175=\"\",0,'Farm 1'!BG175)","v":0},{"$f":"IF('Farm 1'!BI175=\"\",0,'Farm 1'!BI175)","v":0},{"$f":"IF('Farm 1'!BK175=\"\",0,'Farm 1'!BK175)","v":0},{"$f":"IF('Farm 1'!BM175=\"\",0,'Farm 1'!BM175)","v":0},{"$f":"IF('Farm 1'!BO175=\"\",0,'Farm 1'!BO175)","v":0},{"$f":"IF('Farm 1'!BQ175=\"\",0,'Farm 1'!BQ175)","v":0},{"$f":"IF('Farm 1'!BS175=\"\",0,'Farm 1'!BS175)","v":0},{"$f":"IF('Farm 1'!BU175=\"\",0,'Farm 1'!BU175)","v":0},{"$f":"IF('Farm 1'!BW175=\"\",0,'Farm 1'!BW175)","v":0},{"$f":"IF('Farm 1'!BY175=\"\",0,'Farm 1'!BY175)","v":0},{"$f":"IF('Farm 1'!CA175=\"\",0,'Farm 1'!CA175)","v":0},{"$f":"IF('Farm 1'!CC175=\"\",0,'Farm 1'!CC175)","v":0},{"$f":"IF('Farm 1'!CE175=\"\",0,'Farm 1'!CE175)","v":0},{"$f":"IF('Farm 1'!CG175=\"\",0,'Farm 1'!CG175)","v":0},{"$f":"IF('Farm 1'!CI175=\"\",0,'Farm 1'!CI175)","v":0},{"$f":"IF('Farm 1'!CK175=\"\",0,'Farm 1'!CK175)","v":0},{"$f":"IF('Farm 1'!CM175=\"\",0,'Farm 1'!CM175)","v":0},{"$f":"IF('Farm 1'!CO175=\"\",0,'Farm 1'!CO175)","v":0},{"$f":"IF('Farm 1'!CQ175=\"\",0,'Farm 1'!CQ175)","v":0},{"$f":"IF('Farm 1'!CS175=\"\",0,'Farm 1'!CS175)","v":0}]
[null,{"$f":"IF('Farm 1'!$AE$176=\"\",\"\",'Farm 1'!$AE$176)","v":""},{"$f":"IF('Farm 1'!$AF$176=\"\",\"\",'Farm 1'!$AF$176)","v":"Tractor Case IH Steiger, 500 cv"},null,{"$f":"Inputs!$G$245","v":204770.99999999997},null,null,null,{"$f":"IF('Farm 1'!AI176=\"\",\"\",'Farm 1'!AI176)","v":3},{"$f":"IF('Farm 1'!AK176=\"\",0,'Farm 1'!AK176)","v":0},{"$f":"IF('Farm 1'!AM176=\"\",0,'Farm 1'!AM176)","v":2},{"$f":"IF('Farm 1'!AO176=\"\",0,'Farm 1'!AO176)","v":0},{"$f":"IF('Farm 1'!AQ176=\"\",0,'Farm 1'!AQ176)","v":1},{"$f":"IF('Farm 1'!AS176=\"\",0,'Farm 1'!AS176)","v":0},{"$f":"IF('Farm 1'!AU176=\"\",0,'Farm 1'!AU176)","v":0},{"$f":"IF('Farm 1'!AW176=\"\",0,'Farm 1'!AW176)","v":0},{"$f":"IF('Farm 1'!AY176=\"\",0,'Farm 1'!AY176)","v":0},{"$f":"IF('Farm 1'!BA176=\"\",0,'Farm 1'!BA176)","v":0},{"$f":"IF('Farm 1'!BC176=\"\",0,'Farm 1'!BC176)","v":0},{"$f":"IF('Farm 1'!BE176=\"\",0,'Farm 1'!BE176)","v":0},{"$f":"IF('Farm 1'!BG176=\"\",0,'Farm 1'!BG176)","v":0},{"$f":"IF('Farm 1'!BI176=\"\",0,'Farm 1'!BI176)","v":0},{"$f":"IF('Farm 1'!BK176=\"\",0,'Farm 1'!BK176)","v":0},{"$f":"IF('Farm 1'!BM176=\"\",0,'Farm 1'!BM176)","v":0},{"$f":"IF('Farm 1'!BO176=\"\",0,'Farm 1'!BO176)","v":1},{"$f":"IF('Farm 1'!BQ176=\"\",0,'Farm 1'!BQ176)","v":0},{"$f":"IF('Farm 1'!BS176=\"\",0,'Farm 1'!BS176)","v":2},{"$f":"IF('Farm 1'!BU176=\"\",0,'Farm 1'!BU176)","v":0},{"$f":"IF('Farm 1'!BW176=\"\",0,'Farm 1'!BW176)","v":1},{"$f":"IF('Farm 1'!BY176=\"\",0,'Farm 1'!BY176)","v":0},{"$f":"IF('Farm 1'!CA176=\"\",0,'Farm 1'!CA176)","v":0},{"$f":"IF('Farm 1'!CC176=\"\",0,'Farm 1'!CC176)","v":0},{"$f":"IF('Farm 1'!CE176=\"\",0,'Farm 1'!CE176)","v":0},{"$f":"IF('Farm 1'!CG176=\"\",0,'Farm 1'!CG176)","v":0},{"$f":"IF('Farm 1'!CI176=\"\",0,'Farm 1'!CI176)","v":0},{"$f":"IF('Farm 1'!CK176=\"\",0,'Farm 1'!CK176)","v":0},{"$f":"IF('Farm 1'!CM176=\"\",0,'Farm 1'!CM176)","v":0},{"$f":"IF('Farm 1'!CO176=\"\",0,'Farm 1'!CO176)","v":0},{"$f":"IF('Farm 1'!CQ176=\"\",0,'Farm 1'!CQ176)","v":0},{"$f":"IF('Farm 1'!CS176=\"\",0,'Farm 1'!CS176)","v":0}]
[null,{"$f":"IF('Farm 1'!$AE$177=\"\",\"\",'Farm 1'!$AE$177)","v":""},{"$f":"IF('Farm 1'!$AF$177=\"\",\"\",'Farm 1'!$AF$177)","v":"Tractor Case IH Magnum, 260 cv"},null,{"$f":"Inputs!$G$246","v":122862.59999999998},null,null,null,{"$f":"IF('Farm 1'!AI177=\"\",\"\",'Farm 1'!AI177)","v":1},{"$f":"IF('Farm 1'!AK177=\"\",0,'Farm 1'!AK177)","v":0},{"$f":"IF('Farm 1'!AM177=\"\",0,'Farm 1'!AM177)","v":2},{"$f":"IF('Farm 1'!AO177=\"\",0,'Farm 1'!AO177)","v":0},{"$f":"IF('Farm 1'!AQ177=\"\",0,'Farm 1'!AQ177)","v":1},{"$f":"IF('Farm 1'!AS177=\"\",0,'Farm 1'!AS177)","v":0},{"$f":"IF('Farm 1'!AU177=\"\",0,'Farm 1'!AU177)","v":0},{"$f":"IF('Farm 1'!AW177=\"\",0,'Farm 1'!AW177)","v":0},{"$f":"IF('Farm 1'!AY177=\"\",0,'Farm 1'!AY177)","v":0},{"$f":"IF('Farm 1'!BA177=\"\",0,'Farm 1'!BA177)","v":0},{"$f":"IF('Farm 1'!BC177=\"\",0,'Farm 1'!BC177)","v":0},{"$f":"IF('Farm 1'!BE177=\"\",0,'Farm 1'!BE177)","v":0},{"$f":"IF('Farm 1'!BG177=\"\",0,'Farm 1'!BG177)","v":0},{"$f":"IF('Farm 1'!BI177=\"\",0,'Farm 1'!BI177)","v":0},{"$f":"IF('Farm 1'!BK177=\"\",0,'Farm 1'!BK177)","v":0},{"$f":"IF('Farm 1'!BM177=\"\",0,'Farm 1'!BM177)","v":0},{"$f":"IF('Farm 1'!BO177=\"\",0,'Farm 1'!BO177)","v":1},{"$f":"IF('Farm 1'!BQ177=\"\",0,'Farm 1'!BQ177)","v":0},{"$f":"IF('Farm 1'!BS177=\"\",0,'Farm 1'!BS177)","v":2},{"$f":"IF('Farm 1'!BU177=\"\",0,'Farm 1'!BU177)","v":0},{"$f":"IF('Farm 1'!BW177=\"\",0,'Farm 1'!BW177)","v":1},{"$f":"IF('Farm 1'!BY177=\"\",0,'Farm 1'!BY177)","v":0},{"$f":"IF('Farm 1'!CA177=\"\",0,'Farm 1'!CA177)","v":0},{"$f":"IF('Farm 1'!CC177=\"\",0,'Farm 1'!CC177)","v":0},{"$f":"IF('Farm 1'!CE177=\"\",0,'Farm 1'!CE177)","v":0},{"$f":"IF('Farm 1'!CG177=\"\",0,'Farm 1'!CG177)","v":0},{"$f":"IF('Farm 1'!CI177=\"\",0,'Farm 1'!CI177)","v":0},{"$f":"IF('Farm 1'!CK177=\"\",0,'Farm 1'!CK177)","v":0},{"$f":"IF('Farm 1'!CM177=\"\",0,'Farm 1'!CM177)","v":0},{"$f":"IF('Farm 1'!CO177=\"\",0,'Farm 1'!CO177)","v":0},{"$f":"IF('Farm 1'!CQ177=\"\",0,'Farm 1'!CQ177)","v":0},{"$f":"IF('Farm 1'!CS177=\"\",0,'Farm 1'!CS177)","v":0}]
[null,{"$f":"IF('Farm 1'!$AE$178=\"\",\"\",'Farm 1'!$AE$178)","v":""},{"$f":"IF('Farm 1'!$AF$178=\"\",\"\",'Farm 1'!$AF$178)","v":"Tractor Case IH Puma 150 cv"},null,{"$f":"Inputs!$G$247","v":84275.099999999991},null,null,null,{"$f":"IF('Farm 1'!AI178=\"\",\"\",'Farm 1'!AI178)","v":4},{"$f":"IF('Farm 1'!AK178=\"\",0,'Farm 1'!AK178)","v":0},{"$f":"IF('Farm 1'!AM178=\"\",0,'Farm 1'!AM178)","v":4},{"$f":"IF('Farm 1'!AO178=\"\",0,'Farm 1'!AO178)","v":0},{"$f":"IF('Farm 1'!AQ178=\"\",0,'Farm 1'!AQ178)","v":3},{"$f":"IF('Farm 1'!AS178=\"\",0,'Farm 1'!AS178)","v":0},{"$f":"IF('Farm 1'!AU178=\"\",0,'Farm 1'!AU178)","v":0},{"$f":"IF('Farm 1'!AW178=\"\",0,'Farm 1'!AW178)","v":0},{"$f":"IF('Farm 1'!AY178=\"\",0,'Farm 1'!AY178)","v":0},{"$f":"IF('Farm 1'!BA178=\"\",0,'Farm 1'!BA178)","v":0},{"$f":"IF('Farm 1'!BC178=\"\",0,'Farm 1'!BC178)","v":0},{"$f":"IF('Farm 1'!BE178=\"\",0,'Farm 1'!BE178)","v":0},{"$f":"IF('Farm 1'!BG178=\"\",0,'Farm 1'!BG178)","v":0},{"$f":"IF('Farm 1'!BI178=\"\",0,'Farm 1'!BI178)","v":0},{"$f":"IF('Farm 1'!BK178=\"\",0,'Farm 1'!BK178)","v":0},{"$f":"IF('Farm 1'!BM178=\"\",0,'Farm 1'!BM178)","v":0},{"$f":"IF('Farm 1'!BO178=\"\",0,'Farm 1'!BO178)","v":4},{"$f":"IF('Farm 1'!BQ178=\"\",0,'Farm 1'!BQ178)","v":0},{"$f":"IF('Farm 1'!BS178=\"\",0,'Farm 1'!BS178)","v":4},{"$f":"IF('Farm 1'!BU178=\"\",0,'Farm 1'!BU178)","v":0},{"$f":"IF('Farm 1'!BW178=\"\",0,'Farm 1'!BW178)","v":3},{"$f":"IF('Farm 1'!BY178=\"\",0,'Farm 1'!BY178)","v":0},{"$f":"IF('Farm 1'!CA178=\"\",0,'Farm 1'!CA178)","v":0},{"$f":"IF('Farm 1'!CC178=\"\",0,'Farm 1'!CC178)","v":0},{"$f":"IF('Farm 1'!CE178=\"\",0,'Farm 1'!CE178)","v":0},{"$f":"IF('Farm 1'!CG178=\"\",0,'Farm 1'!CG178)","v":0},{"$f":"IF('Farm 1'!CI178=\"\",0,'Farm 1'!CI178)","v":0},{"$f":"IF('Farm 1'!CK178=\"\",0,'Farm 1'!CK178)","v":0},{"$f":"IF('Farm 1'!CM178=\"\",0,'Farm 1'!CM178)","v":0},{"$f":"IF('Farm 1'!CO178=\"\",0,'Farm 1'!CO178)","v":0},{"$f":"IF('Farm 1'!CQ178=\"\",0,'Farm 1'!CQ178)","v":0},{"$f":"IF('Farm 1'!CS178=\"\",0,'Farm 1'!CS178)","v":0}]
[null,{"$f":"IF('Farm 1'!$AE$179=\"\",\"\",'Farm 1'!$AE$179)","v":""},{"$f":"IF('Farm 1'!$AF$179=\"\",\"\",'Farm 1'!$AF$179)","v":"Strip till Orthman 1 tRIPr, 12 rangs x 22''"},null,{"$f":"Inputs!$G$248","v":38175.899999999994},null,null,null,{"$f":"IF('Farm 1'!AI179=\"\",\"\",'Farm 1'!AI179)","v":1},{"$f":"IF('Farm 1'!AK179=\"\",0,'Farm 1'!AK179)","v":0},{"$f":"IF('Farm 1'!AM179=\"\",0,'Farm 1'!AM179)","v":0},{"$f":"IF('Farm 1'!AO179=\"\",0,'Farm 1'!AO179)","v":0},{"$f":"IF('Farm 1'!AQ179=\"\",0,'Farm 1'!AQ179)","v":0},{"$f":"IF('Farm 1'!AS179=\"\",0,'Farm 1'!AS179)","v":0},{"$f":"IF('Farm 1'!AU179=\"\",0,'Farm 1'!AU179)","v":0},{"$f":"IF('Farm 1'!AW179=\"\",0,'Farm 1'!AW179)","v":0},{"$f":"IF('Farm 1'!AY179=\"\",0,'Farm 1'!AY179)","v":0},{"$f":"IF('Farm 1'!BA179=\"\",0,'Farm 1'!BA179)","v":0},{"$f":"IF('Farm 1'!BC179=\"\",0,'Farm 1'!BC179)","v":0},{"$f":"IF('Farm 1'!BE179=\"\",0,'Farm 1'!BE179)","v":0},{"$f":"IF('Farm 1'!BG179=\"\",0,'Farm 1'!BG179)","v":0},{"$f":"IF('Farm 1'!BI179=\"\",0,'Farm 1'!BI179)","v":0},{"$f":"IF('Farm 1'!BK179=\"\",0,'Farm 1'!BK179)","v":0},{"$f":"IF('Farm 1'!BM179=\"\",0,'Farm 1'!BM179)","v":0},{"$f":"IF('Farm 1'!BO179=\"\",0,'Farm 1'!BO179)","v":0},{"$f":"IF('Farm 1'!BQ179=\"\",0,'Farm 1'!BQ179)","v":0},{"$f":"IF('Farm 1'!BS179=\"\",0,'Farm 1'!BS179)","v":0},{"$f":"IF('Farm 1'!BU179=\"\",0,'Farm 1'!BU179)","v":0},{"$f":"IF('Farm 1'!BW179=\"\",0,'Farm 1'!BW179)","v":0},{"$f":"IF('Farm 1'!BY179=\"\",0,'Farm 1'!BY179)","v":0},{"$f":"IF('Farm 1'!CA179=\"\",0,'Farm 1'!CA179)","v":0},{"$f":"IF('Farm 1'!CC179=\"\",0,'Farm 1'!CC179)","v":0},{"$f":"IF('Farm 1'!CE179=\"\",0,'Farm 1'!CE179)","v":0},{"$f":"IF('Farm 1'!CG179=\"\",0,'Farm 1'!CG179)","v":0},{"$f":"IF('Farm 1'!CI179=\"\",0,'Farm 1'!CI179)","v":0},{"$f":"IF('Farm 1'!CK179=\"\",0,'Farm 1'!CK179)","v":0},{"$f":"IF('Farm 1'!CM179=\"\",0,'Farm 1'!CM179)","v":0},{"$f":"IF('Farm 1'!CO179=\"\",0,'Farm 1'!CO179)","v":0},{"$f":"IF('Farm 1'!CQ179=\"\",0,'Farm 1'!CQ179)","v":0},{"$f":"IF('Farm 1'!CS179=\"\",0,'Farm 1'!CS179)","v":0}]
[null,{"$f":"IF('Farm 1'!$AE$180=\"\",\"\",'Farm 1'!$AE$180)","v":""},{"$f":"IF('Farm 1'!$AF$180=\"\",\"\",'Farm 1'!$AF$180)","v":"Cover crop Case IH RMX 370, 660 mm, 8,4 m"},null,{"$f":"Inputs!$G$249","v":49391.999999999993},null,null,null,{"$f":"IF('Farm 1'!AI180=\"\",\"\",'Farm 1'!AI180)","v":1},{"$f":"IF('Farm 1'!AK180=\"\",0,'Farm 1'!AK180)","v":0},{"$f":"IF('Farm 1'!AM180=\"\",0,'Farm 1'!AM180)","v":1},{"$f":"IF('Farm 1'!AO180=\"\",0,'Farm 1'!AO180)","v":0},{"$f":"IF('Farm 1'!AQ180=\"\",0,'Farm 1'!AQ180)","v":0},{"$f":"IF('Farm 1'!AS180=\"\",0,'Farm 1'!AS180)","v":0},{"$f":"IF('Farm 1'!AU180=\"\",0,'Farm 1'!AU180)","v":0},{"$f":"IF('Farm 1'!AW180=\"\",0,'Farm 1'!AW180)","v":0},{"$f":"IF('Farm 1'!AY180=\"\",0,'Farm 1'!AY180)","v":0},{"$f":"IF('Farm 1'!BA180=\"\",0,'Farm 1'!BA180)","v":0},{"$f":"IF('Farm 1'!BC180=\"\",0,'Farm 1'!BC180)","v":0},{"$f":"IF('Farm 1'!BE180=\"\",0,'Farm 1'!BE180)","v":0},{"$f":"IF('Farm 1'!BG180=\"\",0,'Farm 1'!BG180)","v":0},{"$f":"IF('Farm 1'!BI180=\"\",0,'Farm 1'!BI180)","v":0},{"$f":"IF('Farm 1'!BK180=\"\",0,'Farm 1'!BK180)","v":0},{"$f":"IF('Farm 1'!BM180=\"\",0,'Farm 1'!BM180)","v":0},{"$f":"IF('Farm 1'!BO180=\"\",0,'Farm 1'!BO180)","v":1},{"$f":"IF('Farm 1'!BQ180=\"\",0,'Farm 1'!BQ180)","v":0},{"$f":"IF('Farm 1'!BS180=\"\",0,'Farm 1'!BS180)","v":1},{"$f":"IF('Farm 1'!BU180=\"\",0,'Farm 1'!BU180)","v":0},{"$f":"IF('Farm 1'!BW180=\"\",0,'Farm 1'!BW180)","v":0},{"$f":"IF('Farm 1'!BY180=\"\",0,'Farm 1'!BY180)","v":0},{"$f":"IF('Farm 1'!CA180=\"\",0,'Farm 1'!CA180)","v":0},{"$f":"IF('Farm 1'!CC180=\"\",0,'Farm 1'!CC180)","v":0},{"$f":"IF('Farm 1'!CE180=\"\",0,'Farm 1'!CE180)","v":0},{"$f":"IF('Farm 1'!CG180=\"\",0,'Farm 1'!CG180)","v":0},{"$f":"IF('Farm 1'!CI180=\"\",0,'Farm 1'!CI180)","v":0},{"$f":"IF('Farm 1'!CK180=\"\",0,'Farm 1'!CK180)","v":0},{"$f":"IF('Farm 1'!CM180=\"\",0,'Farm 1'!CM180)","v":0},{"$f":"IF('Farm 1'!CO180=\"\",0,'Farm 1'!CO180)","v":0},{"$f":"IF('Farm 1'!CQ180=\"\",0,'Farm 1'!CQ180)","v":0},{"$f":"IF('Farm 1'!CS180=\"\",0,'Farm 1'!CS180)","v":0}]
[null,{"$f":"IF('Farm 1'!$AE$181=\"\",\"\",'Farm 1'!$AE$181)","v":""},{"$f":"IF('Farm 1'!$AF$181=\"\",\"\",'Farm 1'!$AF$181)","v":"Carrier 650, cross board + roller, 6,50 m"},null,{"$f":"Inputs!$G$250","v":52500},null,null,null,{"$f":"IF('Farm 1'!AI181=\"\",\"\",'Farm 1'!AI181)","v":1},{"$f":"IF('Farm 1'!AK181=\"\",0,'Farm 1'!AK181)","v":0},{"$f":"IF('Farm 1'!AM181=\"\",0,'Farm 1'!AM181)","v":1},{"$f":"IF('Farm 1'!AO181=\"\",0,'Farm 1'!AO181)","v":0},{"$f":"IF('Farm 1'!AQ181=\"\",0,'Farm 1'!AQ181)","v":0},{"$f":"IF('Farm 1'!AS181=\"\",0,'Farm 1'!AS181)","v":0},{"$f":"IF('Farm 1'!AU181=\"\",0,'Farm 1'!AU181)","v":0},{"$f":"IF('Farm 1'!AW181=\"\",0,'Farm 1'!AW181)","v":0},{"$f":"IF('Farm 1'!AY181=\"\",0,'Farm 1'!AY181)","v":0},{"$f":"IF('Farm 1'!BA181=\"\",0,'Farm 1'!BA181)","v":0},{"$f":"IF('Farm 1'!BC181=\"\",0,'Farm 1'!BC181)","v":0},{"$f":"IF('Farm 1'!BE181=\"\",0,'Farm 1'!BE181)","v":0},{"$f":"IF('Farm 1'!BG181=\"\",0,'Farm 1'!BG181)","v":0},{"$f":"IF('Farm 1'!BI181=\"\",0,'Farm 1'!BI181)","v":0},{"$f":"IF('Farm 1'!BK181=\"\",0,'Farm 1'!BK181)","v":0},{"$f":"IF('Farm 1'!BM181=\"\",0,'Farm 1'!BM181)","v":0},{"$f":"IF('Farm 1'!BO181=\"\",0,'Farm 1'!BO181)","v":1},{"$f":"IF('Farm 1'!BQ181=\"\",0,'Farm 1'!BQ181)","v":0},{"$f":"IF('Farm 1'!BS181=\"\",0,'Farm 1'!BS181)","v":1},{"$f":"IF('Farm 1'!BU181=\"\",0,'Farm 1'!BU181)","v":0},{"$f":"IF('Farm 1'!BW181=\"\",0,'Farm 1'!BW181)","v":0},{"$f":"IF('Farm 1'!BY181=\"\",0,'Farm 1'!BY181)","v":0},{"$f":"IF('Farm 1'!CA181=\"\",0,'Farm 1'!CA181)","v":0},{"$f":"IF('Farm 1'!CC181=\"\",0,'Farm 1'!CC181)","v":0},{"$f":"IF('Farm 1'!CE181=\"\",0,'Farm 1'!CE181)","v":0},{"$f":"IF('Farm 1'!CG181=\"\",0,'Farm 1'!CG181)","v":0},{"$f":"IF('Farm 1'!CI181=\"\",0,'Farm 1'!CI181)","v":0},{"$f":"IF('Farm 1'!CK181=\"\",0,'Farm 1'!CK181)","v":0},{"$f":"IF('Farm 1'!CM181=\"\",0,'Farm 1'!CM181)","v":0},{"$f":"IF('Farm 1'!CO181=\"\",0,'Farm 1'!CO181)","v":0},{"$f":"IF('Farm 1'!CQ181=\"\",0,'Farm 1'!CQ181)","v":0},{"$f":"IF('Farm 1'!CS181=\"\",0,'Farm 1'!CS181)","v":0}]
[null,{"$f":"IF('Farm 1'!$AE$182=\"\",\"\",'Farm 1'!$AE$182)","v":""},{"$f":"IF('Farm 1'!$AF$182=\"\",\"\",'Farm 1'!$AF$182)","v":"Roller 16m"},null,{"$f":"Inputs!$G$251","v":22000},null,null,null,{"$f":"IF('Farm 1'!AI182=\"\",\"\",'Farm 1'!AI182)","v":1},{"$f":"IF('Farm 1'!AK182=\"\",0,'Farm 1'!AK182)","v":0},{"$f":"IF('Farm 1'!AM182=\"\",0,'Farm 1'!AM182)","v":1},{"$f":"IF('Farm 1'!AO182=\"\",0,'Farm 1'!AO182)","v":0},{"$f":"IF('Farm 1'!AQ182=\"\",0,'Farm 1'!AQ182)","v":0},{"$f":"IF('Farm 1'!AS182=\"\",0,'Farm 1'!AS182)","v":0},{"$f":"IF('Farm 1'!AU182=\"\",0,'Farm 1'!AU182)","v":0},{"$f":"IF('Farm 1'!AW182=\"\",0,'Farm 1'!AW182)","v":0},{"$f":"IF('Farm 1'!AY182=\"\",0,'Farm 1'!AY182)","v":0},{"$f":"IF('Farm 1'!BA182=\"\",0,'Farm 1'!BA182)","v":0},{"$f":"IF('Farm 1'!BC182=\"\",0,'Farm 1'!BC182)","v":0},{"$f":"IF('Farm 1'!BE182=\"\",0,'Farm 1'!BE182)","v":0},{"$f":"IF('Farm 1'!BG182=\"\",0,'Farm 1'!BG182)","v":0},{"$f":"IF('Farm 1'!BI182=\"\",0,'Farm 1'!BI182)","v":0},{"$f":"IF('Farm 1'!BK182=\"\",0,'Farm 1'!BK182)","v":0},{"$f":"IF('Farm 1'!BM182=\"\",0,'Farm 1'!BM182)","v":0},{"$f":"IF('Farm 1'!BO182=\"\",0,'Farm 1'!BO182)","v":1},{"$f":"IF('Farm 1'!BQ182=\"\",0,'Farm 1'!BQ182)","v":0},{"$f":"IF('Farm 1'!BS182=\"\",0,'Farm 1'!BS182)","v":1},{"$f":"IF('Farm 1'!BU182=\"\",0,'Farm 1'!BU182)","v":0},{"$f":"IF('Farm 1'!BW182=\"\",0,'Farm 1'!BW182)","v":0},{"$f":"IF('Farm 1'!BY182=\"\",0,'Farm 1'!BY182)","v":0},{"$f":"IF('Farm 1'!CA182=\"\",0,'Farm 1'!CA182)","v":0},{"$f":"IF('Farm 1'!CC182=\"\",0,'Farm 1'!CC182)","v":0},{"$f":"IF('Farm 1'!CE182=\"\",0,'Farm 1'!CE182)","v":0},{"$f":"IF('Farm 1'!CG182=\"\",0,'Farm 1'!CG182)","v":0},{"$f":"IF('Farm 1'!CI182=\"\",0,'Farm 1'!CI182)","v":0},{"$f":"IF('Farm 1'!CK182=\"\",0,'Farm 1'!CK182)","v":0},{"$f":"IF('Farm 1'!CM182=\"\",0,'Farm 1'!CM182)","v":0},{"$f":"IF('Farm 1'!CO182=\"\",0,'Farm 1'!CO182)","v":0},{"$f":"IF('Farm 1'!CQ182=\"\",0,'Farm 1'!CQ182)","v":0},{"$f":"IF('Farm 1'!CS182=\"\",0,'Farm 1'!CS182)","v":0}]
[null,{"$f":"IF('Farm 1'!$AE$183=\"\",\"\",'Farm 1'!$AE$183)","v":""},{"$f":"IF('Farm 1'!$AF$183=\"\",\"\",'Farm 1'!$AF$183)","v":"Laser leveller Fontana 700 LSR, 7 m"},null,{"$f":"Inputs!$G$252","v":51000},null,null,null,{"$f":"IF('Farm 1'!AI183=\"\",\"\",'Farm 1'!AI183)","v":3},{"$f":"IF('Farm 1'!AK183=\"\",0,'Farm 1'!AK183)","v":0},{"$f":"IF('Farm 1'!AM183=\"\",0,'Farm 1'!AM183)","v":0},{"$f":"IF('Farm 1'!AO183=\"\",0,'Farm 1'!AO183)","v":0},{"$f":"IF('Farm 1'!AQ183=\"\",0,'Farm 1'!AQ183)","v":0},{"$f":"IF('Farm 1'!AS183=\"\",0,'Farm 1'!AS183)","v":0},{"$f":"IF('Farm 1'!AU183=\"\",0,'Farm 1'!AU183)","v":0},{"$f":"IF('Farm 1'!AW183=\"\",0,'Farm 1'!AW183)","v":0},{"$f":"IF('Farm 1'!AY183=\"\",0,'Farm 1'!AY183)","v":0},{"$f":"IF('Farm 1'!BA183=\"\",0,'Farm 1'!BA183)","v":0},{"$f":"IF('Farm 1'!BC183=\"\",0,'Farm 1'!BC183)","v":0},{"$f":"IF('Farm 1'!BE183=\"\",0,'Farm 1'!BE183)","v":0},{"$f":"IF('Farm 1'!BG183=\"\",0,'Farm 1'!BG183)","v":0},{"$f":"IF('Farm 1'!BI183=\"\",0,'Farm 1'!BI183)","v":0},{"$f":"IF('Farm 1'!BK183=\"\",0,'Farm 1'!BK183)","v":0},{"$f":"IF('Farm 1'!BM183=\"\",0,'Farm 1'!BM183)","v":0},{"$f":"IF('Farm 1'!BO183=\"\",0,'Farm 1'!BO183)","v":3},{"$f":"IF('Farm 1'!BQ183=\"\",0,'Farm 1'!BQ183)","v":0},{"$f":"IF('Farm 1'!BS183=\"\",0,'Farm 1'!BS183)","v":0},{"$f":"IF('Farm 1'!BU183=\"\",0,'Farm 1'!BU183)","v":0},{"$f":"IF('Farm 1'!BW183=\"\",0,'Farm 1'!BW183)","v":0},{"$f":"IF('Farm 1'!BY183=\"\",0,'Farm 1'!BY183)","v":0},{"$f":"IF('Farm 1'!CA183=\"\",0,'Farm 1'!CA183)","v":0},{"$f":"IF('Farm 1'!CC183=\"\",0,'Farm 1'!CC183)","v":0},{"$f":"IF('Farm 1'!CE183=\"\",0,'Farm 1'!CE183)","v":0},{"$f":"IF('Farm 1'!CG183=\"\",0,'Farm 1'!CG183)","v":0},{"$f":"IF('Farm 1'!CI183=\"\",0,'Farm 1'!CI183)","v":0},{"$f":"IF('Farm 1'!CK183=\"\",0,'Farm 1'!CK183)","v":0},{"$f":"IF('Farm 1'!CM183=\"\",0,'Farm 1'!CM183)","v":0},{"$f":"IF('Farm 1'!CO183=\"\",0,'Farm 1'!CO183)","v":0},{"$f":"IF('Farm 1'!CQ183=\"\",0,'Farm 1'!CQ183)","v":0},{"$f":"IF('Farm 1'!CS183=\"\",0,'Farm 1'!CS183)","v":0}]
[null,{"$f":"IF('Farm 1'!$AE$184=\"\",\"\",'Farm 1'!$AE$184)","v":""},{"$f":"IF('Farm 1'!$AF$184=\"\",\"\",'Farm 1'!$AF$184)","v":"Trailers Joskin Trans-space 7000, 22 t"},null,{"$f":"Inputs!$G$253","v":39300},null,null,null,{"$f":"IF('Farm 1'!AI184=\"\",\"\",'Farm 1'!AI184)","v":2},{"$f":"IF('Farm 1'!AK184=\"\",0,'Farm 1'!AK184)","v":0},{"$f":"IF('Farm 1'!AM184=\"\",0,'Farm 1'!AM184)","v":0},{"$f":"IF('Farm 1'!AO184=\"\",0,'Farm 1'!AO184)","v":0},{"$f":"IF('Farm 1'!AQ184=\"\",0,'Farm 1'!AQ184)","v":0},{"$f":"IF('Farm 1'!AS184=\"\",0,'Farm 1'!AS184)","v":0},{"$f":"IF('Farm 1'!AU184=\"\",0,'Farm 1'!AU184)","v":0},{"$f":"IF('Farm 1'!AW184=\"\",0,'Farm 1'!AW184)","v":0},{"$f":"IF('Farm 1'!AY184=\"\",0,'Farm 1'!AY184)","v":0},{"$f":"IF('Farm 1'!BA184=\"\",0,'Farm 1'!BA184)","v":0},{"$f":"IF('Farm 1'!BC184=\"\",0,'Farm 1'!BC184)","v":0},{"$f":"IF('Farm 1'!BE184=\"\",0,'Farm 1'!BE184)","v":0},{"$f":"IF('Farm 1'!BG184=\"\",0,'Farm 1'!BG184)","v":0},{"$f":"IF('Farm 1'!BI184=\"\",0,'Farm 1'!BI184)","v":0},{"$f":"IF('Farm 1'!BK184=\"\",0,'Farm 1'!BK184)","v":0},{"$f":"IF('Farm 1'!BM184=\"\",0,'Farm 1'!BM184)","v":0},{"$f":"IF('Farm 1'!BO184=\"\",0,'Farm 1'!BO184)","v":2},{"$f":"IF('Farm 1'!BQ184=\"\",0,'Farm 1'!BQ184)","v":0},{"$f":"IF('Farm 1'!BS184=\"\",0,'Farm 1'!BS184)","v":0},{"$f":"IF('Farm 1'!BU184=\"\",0,'Farm 1'!BU184)","v":0},{"$f":"IF('Farm 1'!BW184=\"\",0,'Farm 1'!BW184)","v":0},{"$f":"IF('Farm 1'!BY184=\"\",0,'Farm 1'!BY184)","v":0},{"$f":"IF('Farm 1'!CA184=\"\",0,'Farm 1'!CA184)","v":0},{"$f":"IF('Farm 1'!CC184=\"\",0,'Farm 1'!CC184)","v":0},{"$f":"IF('Farm 1'!CE184=\"\",0,'Farm 1'!CE184)","v":0},{"$f":"IF('Farm 1'!CG184=\"\",0,'Farm 1'!CG184)","v":0},{"$f":"IF('Farm 1'!CI184=\"\",0,'Farm 1'!CI184)","v":0},{"$f":"IF('Farm 1'!CK184=\"\",0,'Farm 1'!CK184)","v":0},{"$f":"IF('Farm 1'!CM184=\"\",0,'Farm 1'!CM184)","v":0},{"$f":"IF('Farm 1'!CO184=\"\",0,'Farm 1'!CO184)","v":0},{"$f":"IF('Farm 1'!CQ184=\"\",0,'Farm 1'!CQ184)","v":0},{"$f":"IF('Farm 1'!CS184=\"\",0,'Farm 1'!CS184)","v":0}]
[null,{"$f":"IF('Farm 1'!$AE$185=\"\",\"\",'Farm 1'!$AE$185)","v":""},{"$f":"IF('Farm 1'!$AF$185=\"\",\"\",'Farm 1'!$AF$185)","v":"Seeder John Deere 1730, 12 rangs x 22\" + ferti"},null,{"$f":"Inputs!$G$254","v":36014.999999999993},null,null,null,{"$f":"IF('Farm 1'!AI185=\"\",\"\",'Farm 1'!AI185)","v":1},{"$f":"IF('Farm 1'!AK185=\"\",0,'Farm 1'!AK185)","v":0},{"$f":"IF('Farm 1'!AM185=\"\",0,'Farm 1'!AM185)","v":0},{"$f":"IF('Farm 1'!AO185=\"\",0,'Farm 1'!AO185)","v":0},{"$f":"IF('Farm 1'!AQ185=\"\",0,'Farm 1'!AQ185)","v":0},{"$f":"IF('Farm 1'!AS185=\"\",0,'Farm 1'!AS185)","v":0},{"$f":"IF('Farm 1'!AU185=\"\",0,'Farm 1'!AU185)","v":0},{"$f":"IF('Farm 1'!AW185=\"\",0,'Farm 1'!AW185)","v":0},{"$f":"IF('Farm 1'!AY185=\"\",0,'Farm 1'!AY185)","v":0},{"$f":"IF('Farm 1'!BA185=\"\",0,'Farm 1'!BA185)","v":0},{"$f":"IF('Farm 1'!BC185=\"\",0,'Farm 1'!BC185)","v":0},{"$f":"IF('Farm 1'!BE185=\"\",0,'Farm 1'!BE185)","v":0},{"$f":"IF('Farm 1'!BG185=\"\",0,'Farm 1'!BG185)","v":0},{"$f":"IF('Farm 1'!BI185=\"\",0,'Farm 1'!BI185)","v":0},{"$f":"IF('Farm 1'!BK185=\"\",0,'Farm 1'!BK185)","v":0},{"$f":"IF('Farm 1'!BM185=\"\",0,'Farm 1'!BM185)","v":0},{"$f":"IF('Farm 1'!BO185=\"\",0,'Farm 1'!BO185)","v":0},{"$f":"IF('Farm 1'!BQ185=\"\",0,'Farm 1'!BQ185)","v":0},{"$f":"IF('Farm 1'!BS185=\"\",0,'Farm 1'!BS185)","v":0},{"$f":"IF('Farm 1'!BU185=\"\",0,'Farm 1'!BU185)","v":0},{"$f":"IF('Farm 1'!BW185=\"\",0,'Farm 1'!BW185)","v":0},{"$f":"IF('Farm 1'!BY185=\"\",0,'Farm 1'!BY185)","v":0},{"$f":"IF('Farm 1'!CA185=\"\",0,'Farm 1'!CA185)","v":0},{"$f":"IF('Farm 1'!CC185=\"\",0,'Farm 1'!CC185)","v":0},{"$f":"IF('Farm 1'!CE185=\"\",0,'Farm 1'!CE185)","v":0},{"$f":"IF('Farm 1'!CG185=\"\",0,'Farm 1'!CG185)","v":0},{"$f":"IF('Farm 1'!CI185=\"\",0,'Farm 1'!CI185)","v":0},{"$f":"IF('Farm 1'!CK185=\"\",0,'Farm 1'!CK185)","v":0},{"$f":"IF('Farm 1'!CM185=\"\",0,'Farm 1'!CM185)","v":0},{"$f":"IF('Farm 1'!CO185=\"\",0,'Farm 1'!CO185)","v":0},{"$f":"IF('Farm 1'!CQ185=\"\",0,'Farm 1'!CQ185)","v":0},{"$f":"IF('Farm 1'!CS185=\"\",0,'Farm 1'!CS185)","v":0}]
[null,{"$f":"IF('Farm 1'!$AE$186=\"\",\"\",'Farm 1'!$AE$186)","v":""},{"$f":"IF('Farm 1'!$AF$186=\"\",\"\",'Farm 1'!$AF$186)","v":"Seeder John Deere No-Till Drill 9m, 7,5'' + ferti"},null,{"$f":"Inputs!$G$255","v":96931.799999999988},null,null,null,{"$f":"IF('Farm 1'!AI186=\"\",\"\",'Farm 1'!AI186)","v":1},{"$f":"IF('Farm 1'!AK186=\"\",0,'Farm 1'!AK186)","v":0},{"$f":"IF('Farm 1'!AM186=\"\",0,'Farm 1'!AM186)","v":1},{"$f":"IF('Farm 1'!AO186=\"\",0,'Farm 1'!AO186)","v":0},{"$f":"IF('Farm 1'!AQ186=\"\",0,'Farm 1'!AQ186)","v":1},{"$f":"IF('Farm 1'!AS186=\"\",0,'Farm 1'!AS186)","v":0},{"$f":"IF('Farm 1'!AU186=\"\",0,'Farm 1'!AU186)","v":0},{"$f":"IF('Farm 1'!AW186=\"\",0,'Farm 1'!AW186)","v":0},{"$f":"IF('Farm 1'!AY186=\"\",0,'Farm 1'!AY186)","v":0},{"$f":"IF('Farm 1'!BA186=\"\",0,'Farm 1'!BA186)","v":0},{"$f":"IF('Farm 1'!BC186=\"\",0,'Farm 1'!BC186)","v":0},{"$f":"IF('Farm 1'!BE186=\"\",0,'Farm 1'!BE186)","v":0},{"$f":"IF('Farm 1'!BG186=\"\",0,'Farm 1'!BG186)","v":0},{"$f":"IF('Farm 1'!BI186=\"\",0,'Farm 1'!BI186)","v":0},{"$f":"IF('Farm 1'!BK186=\"\",0,'Farm 1'!BK186)","v":0},{"$f":"IF('Farm 1'!BM186=\"\",0,'Farm 1'!BM186)","v":0},{"$f":"IF('Farm 1'!BO186=\"\",0,'Farm 1'!BO186)","v":0},{"$f":"IF('Farm 1'!BQ186=\"\",0,'Farm 1'!BQ186)","v":0},{"$f":"IF('Farm 1'!BS186=\"\",0,'Farm 1'!BS186)","v":1},{"$f":"IF('Farm 1'!BU186=\"\",0,'Farm 1'!BU186)","v":0},{"$f":"IF('Farm 1'!BW186=\"\",0,'Farm 1'!BW186)","v":0},{"$f":"IF('Farm 1'!BY186=\"\",0,'Farm 1'!BY186)","v":0},{"$f":"IF('Farm 1'!CA186=\"\",0,'Farm 1'!CA186)","v":0},{"$f":"IF('Farm 1'!CC186=\"\",0,'Farm 1'!CC186)","v":0},{"$f":"IF('Farm 1'!CE186=\"\",0,'Farm 1'!CE186)","v":0},{"$f":"IF('Farm 1'!CG186=\"\",0,'Farm 1'!CG186)","v":0},{"$f":"IF('Farm 1'!CI186=\"\",0,'Farm 1'!CI186)","v":0},{"$f":"IF('Farm 1'!CK186=\"\",0,'Farm 1'!CK186)","v":0},{"$f":"IF('Farm 1'!CM186=\"\",0,'Farm 1'!CM186)","v":0},{"$f":"IF('Farm 1'!CO186=\"\",0,'Farm 1'!CO186)","v":0},{"$f":"IF('Farm 1'!CQ186=\"\",0,'Farm 1'!CQ186)","v":0},{"$f":"IF('Farm 1'!CS186=\"\",0,'Farm 1'!CS186)","v":0}]
[null,{"$f":"IF('Farm 1'!$AE$187=\"\",\"\",'Farm 1'!$AE$187)","v":""},{"$f":"IF('Farm 1'!$AF$187=\"\",\"\",'Farm 1'!$AF$187)","v":"Fertilizer spreader Sulky DPA X36, 1900 l"},null,{"$f":"Inputs!$G$256","v":11500},null,null,null,{"$f":"IF('Farm 1'!AI187=\"\",\"\",'Farm 1'!AI187)","v":1},{"$f":"IF('Farm 1'!AK187=\"\",0,'Farm 1'!AK187)","v":0},{"$f":"IF('Farm 1'!AM187=\"\",0,'Farm 1'!AM187)","v":1},{"$f":"IF('Farm 1'!AO187=\"\",0,'Farm 1'!AO187)","v":0},{"$f":"IF('Farm 1'!AQ187=\"\",0,'Farm 1'!AQ187)","v":1},{"$f":"IF('Farm 1'!AS187=\"\",0,'Farm 1'!AS187)","v":0},{"$f":"IF('Farm 1'!AU187=\"\",0,'Farm 1'!AU187)","v":0},{"$f":"IF('Farm 1'!AW187=\"\",0,'Farm 1'!AW187)","v":0},{"$f":"IF('Farm 1'!AY187=\"\",0,'Farm 1'!AY187)","v":0},{"$f":"IF('Farm 1'!BA187=\"\",0,'Farm 1'!BA187)","v":0},{"$f":"IF('Farm 1'!BC187=\"\",0,'Farm 1'!BC187)","v":0},{"$f":"IF('Farm 1'!BE187=\"\",0,'Farm 1'!BE187)","v":0},{"$f":"IF('Farm 1'!BG187=\"\",0,'Farm 1'!BG187)","v":0},{"$f":"IF('Farm 1'!BI187=\"\",0,'Farm 1'!BI187)","v":0},{"$f":"IF('Farm 1'!BK187=\"\",0,'Farm 1'!BK187)","v":0},{"$f":"IF('Farm 1'!BM187=\"\",0,'Farm 1'!BM187)","v":0},{"$f":"IF('Farm 1'!BO187=\"\",0,'Farm 1'!BO187)","v":1},{"$f":"IF('Farm 1'!BQ187=\"\",0,'Farm 1'!BQ187)","v":0},{"$f":"IF('Farm 1'!BS187=\"\",0,'Farm 1'!BS187)","v":1},{"$f":"IF('Farm 1'!BU187=\"\",0,'Farm 1'!BU187)","v":0},{"$f":"IF('Farm 1'!BW187=\"\",0,'Farm 1'!BW187)","v":1},{"$f":"IF('Farm 1'!BY187=\"\",0,'Farm 1'!BY187)","v":0},{"$f":"IF('Farm 1'!CA187=\"\",0,'Farm 1'!CA187)","v":0},{"$f":"IF('Farm 1'!CC187=\"\",0,'Farm 1'!CC187)","v":0},{"$f":"IF('Farm 1'!CE187=\"\",0,'Farm 1'!CE187)","v":0},{"$f":"IF('Farm 1'!CG187=\"\",0,'Farm 1'!CG187)","v":0},{"$f":"IF('Farm 1'!CI187=\"\",0,'Farm 1'!CI187)","v":0},{"$f":"IF('Farm 1'!CK187=\"\",0,'Farm 1'!CK187)","v":0},{"$f":"IF('Farm 1'!CM187=\"\",0,'Farm 1'!CM187)","v":0},{"$f":"IF('Farm 1'!CO187=\"\",0,'Farm 1'!CO187)","v":0},{"$f":"IF('Farm 1'!CQ187=\"\",0,'Farm 1'!CQ187)","v":0},{"$f":"IF('Farm 1'!CS187=\"\",0,'Farm 1'!CS187)","v":0}]
[null,{"$f":"IF('Farm 1'!$AE$188=\"\",\"\",'Farm 1'!$AE$188)","v":""},{"$f":"IF('Farm 1'!$AF$188=\"\",\"\",'Farm 1'!$AF$188)","v":"Trailed sprayers Caruelle Olympia 4000 l"},null,{"$f":"Inputs!$G$257","v":46500},null,null,null,{"$f":"IF('Farm 1'!AI188=\"\",\"\",'Farm 1'!AI188)","v":1},{"$f":"IF('Farm 1'!AK188=\"\",0,'Farm 1'!AK188)","v":0},{"$f":"IF('Farm 1'!AM188=\"\",0,'Farm 1'!AM188)","v":2},{"$f":"IF('Farm 1'!AO188=\"\",0,'Farm 1'!AO188)","v":0},{"$f":"IF('Farm 1'!AQ188=\"\",0,'Farm 1'!AQ188)","v":1},{"$f":"IF('Farm 1'!AS188=\"\",0,'Farm 1'!AS188)","v":0},{"$f":"IF('Farm 1'!AU188=\"\",0,'Farm 1'!AU188)","v":0},{"$f":"IF('Farm 1'!AW188=\"\",0,'Farm 1'!AW188)","v":0},{"$f":"IF('Farm 1'!AY188=\"\",0,'Farm 1'!AY188)","v":0},{"$f":"IF('Farm 1'!BA188=\"\",0,'Farm 1'!BA188)","v":0},{"$f":"IF('Farm 1'!BC188=\"\",0,'Farm 1'!BC188)","v":0},{"$f":"IF('Farm 1'!BE188=\"\",0,'Farm 1'!BE188)","v":0},{"$f":"IF('Farm 1'!BG188=\"\",0,'Farm 1'!BG188)","v":0},{"$f":"IF('Farm 1'!BI188=\"\",0,'Farm 1'!BI188)","v":0},{"$f":"IF('Farm 1'!BK188=\"\",0,'Farm 1'!BK188)","v":0},{"$f":"IF('Farm 1'!BM188=\"\",0,'Farm 1'!BM188)","v":0},{"$f":"IF('Farm 1'!BO188=\"\",0,'Farm 1'!BO188)","v":1},{"$f":"IF('Farm 1'!BQ188=\"\",0,'Farm 1'!BQ188)","v":0},{"$f":"IF('Farm 1'!BS188=\"\",0,'Farm 1'!BS188)","v":2},{"$f":"IF('Farm 1'!BU188=\"\",0,'Farm 1'!BU188)","v":0},{"$f":"IF('Farm 1'!BW188=\"\",0,'Farm 1'!BW188)","v":1},{"$f":"IF('Farm 1'!BY188=\"\",0,'Farm 1'!BY188)","v":0},{"$f":"IF('Farm 1'!CA188=\"\",0,'Farm 1'!CA188)","v":0},{"$f":"IF('Farm 1'!CC188=\"\",0,'Farm 1'!CC188)","v":0},{"$f":"IF('Farm 1'!CE188=\"\",0,'Farm 1'!CE188)","v":0},{"$f":"IF('Farm 1'!CG188=\"\",0,'Farm 1'!CG188)","v":0},{"$f":"IF('Farm 1'!CI188=\"\",0,'Farm 1'!CI188)","v":0},{"$f":"IF('Farm 1'!CK188=\"\",0,'Farm 1'!CK188)","v":0},{"$f":"IF('Farm 1'!CM188=\"\",0,'Farm 1'!CM188)","v":0},{"$f":"IF('Farm 1'!CO188=\"\",0,'Farm 1'!CO188)","v":0},{"$f":"IF('Farm 1'!CQ188=\"\",0,'Farm 1'!CQ188)","v":0},{"$f":"IF('Farm 1'!CS188=\"\",0,'Farm 1'!CS188)","v":0}]
[null,{"$f":"IF('Farm 1'!$AE$189=\"\",\"\",'Farm 1'!$AE$189)","v":""},{"$f":"IF('Farm 1'!$AF$189=\"\",\"\",'Farm 1'!$AF$189)","v":"Telescopic handler  JCB 531-70"},null,{"$f":"Inputs!$G$258","v":111500},null,null,null,{"$f":"IF('Farm 1'!AI189=\"\",\"\",'Farm 1'!AI189)","v":1},{"$f":"IF('Farm 1'!AK189=\"\",0,'Farm 1'!AK189)","v":0},{"$f":"IF('Farm 1'!AM189=\"\",0,'Farm 1'!AM189)","v":0},{"$f":"IF('Farm 1'!AO189=\"\",0,'Farm 1'!AO189)","v":0},{"$f":"IF('Farm 1'!AQ189=\"\",0,'Farm 1'!AQ189)","v":1},{"$f":"IF('Farm 1'!AS189=\"\",0,'Farm 1'!AS189)","v":0},{"$f":"IF('Farm 1'!AU189=\"\",0,'Farm 1'!AU189)","v":0},{"$f":"IF('Farm 1'!AW189=\"\",0,'Farm 1'!AW189)","v":0},{"$f":"IF('Farm 1'!AY189=\"\",0,'Farm 1'!AY189)","v":0},{"$f":"IF('Farm 1'!BA189=\"\",0,'Farm 1'!BA189)","v":0},{"$f":"IF('Farm 1'!BC189=\"\",0,'Farm 1'!BC189)","v":0},{"$f":"IF('Farm 1'!BE189=\"\",0,'Farm 1'!BE189)","v":0},{"$f":"IF('Farm 1'!BG189=\"\",0,'Farm 1'!BG189)","v":0},{"$f":"IF('Farm 1'!BI189=\"\",0,'Farm 1'!BI189)","v":0},{"$f":"IF('Farm 1'!BK189=\"\",0,'Farm 1'!BK189)","v":0},{"$f":"IF('Farm 1'!BM189=\"\",0,'Farm 1'!BM189)","v":0},{"$f":"IF('Farm 1'!BO189=\"\",0,'Farm 1'!BO189)","v":1},{"$f":"IF('Farm 1'!BQ189=\"\",0,'Farm 1'!BQ189)","v":0},{"$f":"IF('Farm 1'!BS189=\"\",0,'Farm 1'!BS189)","v":0},{"$f":"IF('Farm 1'!BU189=\"\",0,'Farm 1'!BU189)","v":0},{"$f":"IF('Farm 1'!BW189=\"\",0,'Farm 1'!BW189)","v":1},{"$f":"IF('Farm 1'!BY189=\"\",0,'Farm 1'!BY189)","v":0},{"$f":"IF('Farm 1'!CA189=\"\",0,'Farm 1'!CA189)","v":0},{"$f":"IF('Farm 1'!CC189=\"\",0,'Farm 1'!CC189)","v":0},{"$f":"IF('Farm 1'!CE189=\"\",0,'Farm 1'!CE189)","v":0},{"$f":"IF('Farm 1'!CG189=\"\",0,'Farm 1'!CG189)","v":0},{"$f":"IF('Farm 1'!CI189=\"\",0,'Farm 1'!CI189)","v":0},{"$f":"IF('Farm 1'!CK189=\"\",0,'Farm 1'!CK189)","v":0},{"$f":"IF('Farm 1'!CM189=\"\",0,'Farm 1'!CM189)","v":0},{"$f":"IF('Farm 1'!CO189=\"\",0,'Farm 1'!CO189)","v":0},{"$f":"IF('Farm 1'!CQ189=\"\",0,'Farm 1'!CQ189)","v":0},{"$f":"IF('Farm 1'!CS189=\"\",0,'Farm 1'!CS189)","v":0}]
[null,{"$f":"IF('Farm 1'!$AE$190=\"\",\"\",'Farm 1'!$AE$190)","v":""},{"$f":"IF('Farm 1'!$AF$190=\"\",\"\",'Farm 1'!$AF$190)","v":"Grain cart 23 000 l"},null,{"$f":"Inputs!$G$259","v":46305},null,null,null,{"$f":"IF('Farm 1'!AI190=\"\",0,'Farm 1'!AI190)","v":0},{"$f":"IF('Farm 1'!AK190=\"\",0,'Farm 1'!AK190)","v":0},{"$f":"IF('Farm 1'!AM190=\"\",0,'Farm 1'!AM190)","v":2},{"$f":"IF('Farm 1'!AO190=\"\",0,'Farm 1'!AO190)","v":0},{"$f":"IF('Farm 1'!AQ190=\"\",0,'Farm 1'!AQ190)","v":1},{"$f":"IF('Farm 1'!AS190=\"\",0,'Farm 1'!AS190)","v":0},{"$f":"IF('Farm 1'!AU190=\"\",0,'Farm 1'!AU190)","v":1},{"$f":"IF('Farm 1'!AW190=\"\",0,'Farm 1'!AW190)","v":0},{"$f":"IF('Farm 1'!AY190=\"\",0,'Farm 1'!AY190)","v":0},{"$f":"IF('Farm 1'!BA190=\"\",0,'Farm 1'!BA190)","v":0},{"$f":"IF('Farm 1'!BC190=\"\",0,'Farm 1'!BC190)","v":0},{"$f":"IF('Farm 1'!BE190=\"\",0,'Farm 1'!BE190)","v":0},{"$f":"IF('Farm 1'!BG190=\"\",0,'Farm 1'!BG190)","v":0},{"$f":"IF('Farm 1'!BI190=\"\",0,'Farm 1'!BI190)","v":0},{"$f":"IF('Farm 1'!BK190=\"\",0,'Farm 1'!BK190)","v":0},{"$f":"IF('Farm 1'!BM190=\"\",0,'Farm 1'!BM190)","v":0},{"$f":"IF('Farm 1'!BO190=\"\",0,'Farm 1'!BO190)","v":0},{"$f":"IF('Farm 1'!BQ190=\"\",0,'Farm 1'!BQ190)","v":0},{"$f":"IF('Farm 1'!BS190=\"\",0,'Farm 1'!BS190)","v":2},{"$f":"IF('Farm 1'!BU190=\"\",0,'Farm 1'!BU190)","v":0},{"$f":"IF('Farm 1'!BW190=\"\",0,'Farm 1'!BW190)","v":1},{"$f":"IF('Farm 1'!BY190=\"\",0,'Farm 1'!BY190)","v":0},{"$f":"IF('Farm 1'!CA190=\"\",0,'Farm 1'!CA190)","v":1},{"$f":"IF('Farm 1'!CC190=\"\",0,'Farm 1'!CC190)","v":0},{"$f":"IF('Farm 1'!CE190=\"\",0,'Farm 1'!CE190)","v":0},{"$f":"IF('Farm 1'!CG190=\"\",0,'Farm 1'!CG190)","v":0},{"$f":"IF('Farm 1'!CI190=\"\",0,'Farm 1'!CI190)","v":0},{"$f":"IF('Farm 1'!CK190=\"\",0,'Farm 1'!CK190)","v":0},{"$f":"IF('Farm 1'!CM190=\"\",0,'Farm 1'!CM190)","v":0},{"$f":"IF('Farm 1'!CO190=\"\",0,'Farm 1'!CO190)","v":0},{"$f":"IF('Farm 1'!CQ190=\"\",0,'Farm 1'!CQ190)","v":0},{"$f":"IF('Farm 1'!CS190=\"\",0,'Farm 1'!CS190)","v":0}]
[null,{"$f":"IF('Farm 1'!$AE$191=\"\",\"\",'Farm 1'!$AE$191)","v":""},{"$f":"IF('Farm 1'!$AF$191=\"\",\"\",'Farm 1'!$AF$191)","v":"Flatbed trailers 10 t"},null,{"$f":"Inputs!$G$260","v":18521.999999999996},null,null,null,{"$f":"IF('Farm 1'!AI191=\"\",\"\",'Farm 1'!AI191)","v":2},{"$f":"IF('Farm 1'!AK191=\"\",0,'Farm 1'!AK191)","v":0},{"$f":"IF('Farm 1'!AM191=\"\",0,'Farm 1'!AM191)","v":0},{"$f":"IF('Farm 1'!AO191=\"\",0,'Farm 1'!AO191)","v":0},{"$f":"IF('Farm 1'!AQ191=\"\",0,'Farm 1'!AQ191)","v":0},{"$f":"IF('Farm 1'!AS191=\"\",0,'Farm 1'!AS191)","v":0},{"$f":"IF('Farm 1'!AU191=\"\",0,'Farm 1'!AU191)","v":0},{"$f":"IF('Farm 1'!AW191=\"\",0,'Farm 1'!AW191)","v":0},{"$f":"IF('Farm 1'!AY191=\"\",0,'Farm 1'!AY191)","v":0},{"$f":"IF('Farm 1'!BA191=\"\",0,'Farm 1'!BA191)","v":0},{"$f":"IF('Farm 1'!BC191=\"\",0,'Farm 1'!BC191)","v":0},{"$f":"IF('Farm 1'!BE191=\"\",0,'Farm 1'!BE191)","v":0},{"$f":"IF('Farm 1'!BG191=\"\",0,'Farm 1'!BG191)","v":0},{"$f":"IF('Farm 1'!BI191=\"\",0,'Farm 1'!BI191)","v":0},{"$f":"IF('Farm 1'!BK191=\"\",0,'Farm 1'!BK191)","v":0},{"$f":"IF('Farm 1'!BM191=\"\",0,'Farm 1'!BM191)","v":0},{"$f":"IF('Farm 1'!BO191=\"\",0,'Farm 1'!BO191)","v":2},{"$f":"IF('Farm 1'!BQ191=\"\",0,'Farm 1'!BQ191)","v":0},{"$f":"IF('Farm 1'!BS191=\"\",0,'Farm 1'!BS191)","v":0},{"$f":"IF('Farm 1'!BU191=\"\",0,'Farm 1'!BU191)","v":0},{"$f":"IF('Farm 1'!BW191=\"\",0,'Farm 1'!BW191)","v":0},{"$f":"IF('Farm 1'!BY191=\"\",0,'Farm 1'!BY191)","v":0},{"$f":"IF('Farm 1'!CA191=\"\",0,'Farm 1'!CA191)","v":0},{"$f":"IF('Farm 1'!CC191=\"\",0,'Farm 1'!CC191)","v":0},{"$f":"IF('Farm 1'!CE191=\"\",0,'Farm 1'!CE191)","v":0},{"$f":"IF('Farm 1'!CG191=\"\",0,'Farm 1'!CG191)","v":0},{"$f":"IF('Farm 1'!CI191=\"\",0,'Farm 1'!CI191)","v":0},{"$f":"IF('Farm 1'!CK191=\"\",0,'Farm 1'!CK191)","v":0},{"$f":"IF('Farm 1'!CM191=\"\",0,'Farm 1'!CM191)","v":0},{"$f":"IF('Farm 1'!CO191=\"\",0,'Farm 1'!CO191)","v":0},{"$f":"IF('Farm 1'!CQ191=\"\",0,'Farm 1'!CQ191)","v":0},{"$f":"IF('Farm 1'!CS191=\"\",0,'Farm 1'!CS191)","v":0}]
[null,{"$f":"IF('Farm 1'!$AE$192=\"\",\"\",'Farm 1'!$AE$192)","v":""},{"$f":"IF('Farm 1'!$AF$192=\"\",\"\",'Farm 1'!$AF$192)","v":"Harvester Case IH, 2388 Rice, cut 6,10 m"},null,{"$f":"Inputs!$G$261","v":246651.29999999996},null,null,null,{"$f":"IF('Farm 1'!AI192=\"\",0,'Farm 1'!AI192)","v":0},{"$f":"IF('Farm 1'!AK192=\"\",0,'Farm 1'!AK192)","v":0},{"$f":"IF('Farm 1'!AM192=\"\",0,'Farm 1'!AM192)","v":2},{"$f":"IF('Farm 1'!AO192=\"\",0,'Farm 1'!AO192)","v":0},{"$f":"IF('Farm 1'!AQ192=\"\",0,'Farm 1'!AQ192)","v":1},{"$f":"IF('Farm 1'!AS192=\"\",0,'Farm 1'!AS192)","v":0},{"$f":"IF('Farm 1'!AU192=\"\",0,'Farm 1'!AU192)","v":1},{"$f":"IF('Farm 1'!AW192=\"\",0,'Farm 1'!AW192)","v":0},{"$f":"IF('Farm 1'!AY192=\"\",0,'Farm 1'!AY192)","v":0},{"$f":"IF('Farm 1'!BA192=\"\",0,'Farm 1'!BA192)","v":0},{"$f":"IF('Farm 1'!BC192=\"\",0,'Farm 1'!BC192)","v":0},{"$f":"IF('Farm 1'!BE192=\"\",0,'Farm 1'!BE192)","v":0},{"$f":"IF('Farm 1'!BG192=\"\",0,'Farm 1'!BG192)","v":0},{"$f":"IF('Farm 1'!BI192=\"\",0,'Farm 1'!BI192)","v":0},{"$f":"IF('Farm 1'!BK192=\"\",0,'Farm 1'!BK192)","v":0},{"$f":"IF('Farm 1'!BM192=\"\",0,'Farm 1'!BM192)","v":0},{"$f":"IF('Farm 1'!BO192=\"\",0,'Farm 1'!BO192)","v":0},{"$f":"IF('Farm 1'!BQ192=\"\",0,'Farm 1'!BQ192)","v":0},{"$f":"IF('Farm 1'!BS192=\"\",0,'Farm 1'!BS192)","v":2},{"$f":"IF('Farm 1'!BU192=\"\",0,'Farm 1'!BU192)","v":0},{"$f":"IF('Farm 1'!BW192=\"\",0,'Farm 1'!BW192)","v":1},{"$f":"IF('Farm 1'!BY192=\"\",0,'Farm 1'!BY192)","v":0},{"$f":"IF('Farm 1'!CA192=\"\",0,'Farm 1'!CA192)","v":1},{"$f":"IF('Farm 1'!CC192=\"\",0,'Farm 1'!CC192)","v":0},{"$f":"IF('Farm 1'!CE192=\"\",0,'Farm 1'!CE192)","v":0},{"$f":"IF('Farm 1'!CG192=\"\",0,'Farm 1'!CG192)","v":0},{"$f":"IF('Farm 1'!CI192=\"\",0,'Farm 1'!CI192)","v":0},{"$f":"IF('Farm 1'!CK192=\"\",0,'Farm 1'!CK192)","v":0},{"$f":"IF('Farm 1'!CM192=\"\",0,'Farm 1'!CM192)","v":0},{"$f":"IF('Farm 1'!CO192=\"\",0,'Farm 1'!CO192)","v":0},{"$f":"IF('Farm 1'!CQ192=\"\",0,'Farm 1'!CQ192)","v":0},{"$f":"IF('Farm 1'!CS192=\"\",0,'Farm 1'!CS192)","v":0}]
[null,{"$f":"IF('Farm 1'!$AE$193=\"\",\"\",'Farm 1'!$AE$193)","v":""},{"$f":"IF('Farm 1'!$AF$193=\"\",\"\",'Farm 1'!$AF$193)","v":"Mower blade Case IH 12 ranges x 22'', sans broyeur"},null,{"$f":"Inputs!$G$262","v":37558.499999999993},null,null,null,{"$f":"IF('Farm 1'!AI193=\"\",\"\",'Farm 1'!AI193)","v":1},{"$f":"IF('Farm 1'!AK193=\"\",0,'Farm 1'!AK193)","v":0},{"$f":"IF('Farm 1'!AM193=\"\",0,'Farm 1'!AM193)","v":0},{"$f":"IF('Farm 1'!AO193=\"\",0,'Farm 1'!AO193)","v":0},{"$f":"IF('Farm 1'!AQ193=\"\",0,'Farm 1'!AQ193)","v":0},{"$f":"IF('Farm 1'!AS193=\"\",0,'Farm 1'!AS193)","v":0},{"$f":"IF('Farm 1'!AU193=\"\",0,'Farm 1'!AU193)","v":0},{"$f":"IF('Farm 1'!AW193=\"\",0,'Farm 1'!AW193)","v":0},{"$f":"IF('Farm 1'!AY193=\"\",0,'Farm 1'!AY193)","v":0},{"$f":"IF('Farm 1'!BA193=\"\",0,'Farm 1'!BA193)","v":0},{"$f":"IF('Farm 1'!BC193=\"\",0,'Farm 1'!BC193)","v":0},{"$f":"IF('Farm 1'!BE193=\"\",0,'Farm 1'!BE193)","v":0},{"$f":"IF('Farm 1'!BG193=\"\",0,'Farm 1'!BG193)","v":0},{"$f":"IF('Farm 1'!BI193=\"\",0,'Farm 1'!BI193)","v":0},{"$f":"IF('Farm 1'!BK193=\"\",0,'Farm 1'!BK193)","v":0},{"$f":"IF('Farm 1'!BM193=\"\",0,'Farm 1'!BM193)","v":0},{"$f":"IF('Farm 1'!BO193=\"\",0,'Farm 1'!BO193)","v":0},{"$f":"IF('Farm 1'!BQ193=\"\",0,'Farm 1'!BQ193)","v":0},{"$f":"IF('Farm 1'!BS193=\"\",0,'Farm 1'!BS193)","v":0},{"$f":"IF('Farm 1'!BU193=\"\",0,'Farm 1'!BU193)","v":0},{"$f":"IF('Farm 1'!BW193=\"\",0,'Farm 1'!BW193)","v":0},{"$f":"IF('Farm 1'!BY193=\"\",0,'Farm 1'!BY193)","v":0},{"$f":"IF('Farm 1'!CA193=\"\",0,'Farm 1'!CA193)","v":0},{"$f":"IF('Farm 1'!CC193=\"\",0,'Farm 1'!CC193)","v":0},{"$f":"IF('Farm 1'!CE193=\"\",0,'Farm 1'!CE193)","v":0},{"$f":"IF('Farm 1'!CG193=\"\",0,'Farm 1'!CG193)","v":0},{"$f":"IF('Farm 1'!CI193=\"\",0,'Farm 1'!CI193)","v":0},{"$f":"IF('Farm 1'!CK193=\"\",0,'Farm 1'!CK193)","v":0},{"$f":"IF('Farm 1'!CM193=\"\",0,'Farm 1'!CM193)","v":0},{"$f":"IF('Farm 1'!CO193=\"\",0,'Farm 1'!CO193)","v":0},{"$f":"IF('Farm 1'!CQ193=\"\",0,'Farm 1'!CQ193)","v":0},{"$f":"IF('Farm 1'!CS193=\"\",0,'Farm 1'!CS193)","v":0}]
[null,{"$f":"IF('Farm 1'!$AE$194=\"\",\"\",'Farm 1'!$AE$194)","v":""},{"$f":"IF('Farm 1'!$AF$194=\"\",\"\",'Farm 1'!$AF$194)","v":"Crusher with horizontal axis, 2,50 m"},null,{"$f":"Inputs!$G$263","v":7000},null,null,null,{"$f":"IF('Farm 1'!AI194=\"\",\"\",'Farm 1'!AI194)","v":1},{"$f":"IF('Farm 1'!AK194=\"\",0,'Farm 1'!AK194)","v":0},{"$f":"IF('Farm 1'!AM194=\"\",0,'Farm 1'!AM194)","v":0},{"$f":"IF('Farm 1'!AO194=\"\",0,'Farm 1'!AO194)","v":0},{"$f":"IF('Farm 1'!AQ194=\"\",0,'Farm 1'!AQ194)","v":1},{"$f":"IF('Farm 1'!AS194=\"\",0,'Farm 1'!AS194)","v":0},{"$f":"IF('Farm 1'!AU194=\"\",0,'Farm 1'!AU194)","v":0},{"$f":"IF('Farm 1'!AW194=\"\",0,'Farm 1'!AW194)","v":0},{"$f":"IF('Farm 1'!AY194=\"\",0,'Farm 1'!AY194)","v":0},{"$f":"IF('Farm 1'!BA194=\"\",0,'Farm 1'!BA194)","v":0},{"$f":"IF('Farm 1'!BC194=\"\",0,'Farm 1'!BC194)","v":0},{"$f":"IF('Farm 1'!BE194=\"\",0,'Farm 1'!BE194)","v":0},{"$f":"IF('Farm 1'!BG194=\"\",0,'Farm 1'!BG194)","v":0},{"$f":"IF('Farm 1'!BI194=\"\",0,'Farm 1'!BI194)","v":0},{"$f":"IF('Farm 1'!BK194=\"\",0,'Farm 1'!BK194)","v":0},{"$f":"IF('Farm 1'!BM194=\"\",0,'Farm 1'!BM194)","v":0},{"$f":"IF('Farm 1'!BO194=\"\",0,'Farm 1'!BO194)","v":1},{"$f":"IF('Farm 1'!BQ194=\"\",0,'Farm 1'!BQ194)","v":0},{"$f":"IF('Farm 1'!BS194=\"\",0,'Farm 1'!BS194)","v":0},{"$f":"IF('Farm 1'!BU194=\"\",0,'Farm 1'!BU194)","v":0},{"$f":"IF('Farm 1'!BW194=\"\",0,'Farm 1'!BW194)","v":1},{"$f":"IF('Farm 1'!BY194=\"\",0,'Farm 1'!BY194)","v":0},{"$f":"IF('Farm 1'!CA194=\"\",0,'Farm 1'!CA194)","v":0},{"$f":"IF('Farm 1'!CC194=\"\",0,'Farm 1'!CC194)","v":0},{"$f":"IF('Farm 1'!CE194=\"\",0,'Farm 1'!CE194)","v":0},{"$f":"IF('Farm 1'!CG194=\"\",0,'Farm 1'!CG194)","v":0},{"$f":"IF('Farm 1'!CI194=\"\",0,'Farm 1'!CI194)","v":0},{"$f":"IF('Farm 1'!CK194=\"\",0,'Farm 1'!CK194)","v":0},{"$f":"IF('Farm 1'!CM194=\"\",0,'Farm 1'!CM194)","v":0},{"$f":"IF('Farm 1'!CO194=\"\",0,'Farm 1'!CO194)","v":0},{"$f":"IF('Farm 1'!CQ194=\"\",0,'Farm 1'!CQ194)","v":0},{"$f":"IF('Farm 1'!CS194=\"\",0,'Farm 1'!CS194)","v":0}]
[null,{"$f":"IF('Farm 1'!$AE$195=\"\",\"\",'Farm 1'!$AE$195)","v":""},{"$f":"IF('Farm 1'!$AF$195=\"\",\"\",'Farm 1'!$AF$195)","v":"Crusher Kuhn RM 610 R, 6 m"},null,{"$f":"Inputs!$G$264","v":26800},null,null,null,{"$f":"IF('Farm 1'!AI195=\"\",\"\",'Farm 1'!AI195)","v":1},{"$f":"IF('Farm 1'!AK195=\"\",0,'Farm 1'!AK195)","v":0},{"$f":"IF('Farm 1'!AM195=\"\",0,'Farm 1'!AM195)","v":1},{"$f":"IF('Farm 1'!AO195=\"\",0,'Farm 1'!AO195)","v":0},{"$f":"IF('Farm 1'!AQ195=\"\",0,'Farm 1'!AQ195)","v":1},{"$f":"IF('Farm 1'!AS195=\"\",0,'Farm 1'!AS195)","v":0},{"$f":"IF('Farm 1'!AU195=\"\",0,'Farm 1'!AU195)","v":1},{"$f":"IF('Farm 1'!AW195=\"\",0,'Farm 1'!AW195)","v":0},{"$f":"IF('Farm 1'!AY195=\"\",0,'Farm 1'!AY195)","v":0},{"$f":"IF('Farm 1'!BA195=\"\",0,'Farm 1'!BA195)","v":0},{"$f":"IF('Farm 1'!BC195=\"\",0,'Farm 1'!BC195)","v":0},{"$f":"IF('Farm 1'!BE195=\"\",0,'Farm 1'!BE195)","v":0},{"$f":"IF('Farm 1'!BG195=\"\",0,'Farm 1'!BG195)","v":0},{"$f":"IF('Farm 1'!BI195=\"\",0,'Farm 1'!BI195)","v":0},{"$f":"IF('Farm 1'!BK195=\"\",0,'Farm 1'!BK195)","v":0},{"$f":"IF('Farm 1'!BM195=\"\",0,'Farm 1'!BM195)","v":0},{"$f":"IF('Farm 1'!BO195=\"\",0,'Farm 1'!BO195)","v":1},{"$f":"IF('Farm 1'!BQ195=\"\",0,'Farm 1'!BQ195)","v":0},{"$f":"IF('Farm 1'!BS195=\"\",0,'Farm 1'!BS195)","v":1},{"$f":"IF('Farm 1'!BU195=\"\",0,'Farm 1'!BU195)","v":0},{"$f":"IF('Farm 1'!BW195=\"\",0,'Farm 1'!BW195)","v":1},{"$f":"IF('Farm 1'!BY195=\"\",0,'Farm 1'!BY195)","v":0},{"$f":"IF('Farm 1'!CA195=\"\",0,'Farm 1'!CA195)","v":1},{"$f":"IF('Farm 1'!CC195=\"\",0,'Farm 1'!CC195)","v":0},{"$f":"IF('Farm 1'!CE195=\"\",0,'Farm 1'!CE195)","v":0},{"$f":"IF('Farm 1'!CG195=\"\",0,'Farm 1'!CG195)","v":0},{"$f":"IF('Farm 1'!CI195=\"\",0,'Farm 1'!CI195)","v":0},{"$f":"IF('Farm 1'!CK195=\"\",0,'Farm 1'!CK195)","v":0},{"$f":"IF('Farm 1'!CM195=\"\",0,'Farm 1'!CM195)","v":0},{"$f":"IF('Farm 1'!CO195=\"\",0,'Farm 1'!CO195)","v":0},{"$f":"IF('Farm 1'!CQ195=\"\",0,'Farm 1'!CQ195)","v":0},{"$f":"IF('Farm 1'!CS195=\"\",0,'Farm 1'!CS195)","v":0}]
[null,{"$f":"IF('Farm 1'!$AE$196=\"\",\"\",'Farm 1'!$AE$196)","v":""},{"$f":"IF('Farm 1'!$AF$196=\"\",\"\",'Farm 1'!$AF$196)","v":"Backpack sprayers"},null,{"$f":"Inputs!$G$265","v":500},null,null,null,{"$f":"IF('Farm 1'!AI196=\"\",\"\",'Farm 1'!AI196)","v":10},{"$f":"IF('Farm 1'!AK196=\"\",0,'Farm 1'!AK196)","v":0},{"$f":"IF('Farm 1'!AM196=\"\",0,'Farm 1'!AM196)","v":10},{"$f":"IF('Farm 1'!AO196=\"\",0,'Farm 1'!AO196)","v":0},{"$f":"IF('Farm 1'!AQ196=\"\",0,'Farm 1'!AQ196)","v":10},{"$f":"IF('Farm 1'!AS196=\"\",0,'Farm 1'!AS196)","v":0},{"$f":"IF('Farm 1'!AU196=\"\",0,'Farm 1'!AU196)","v":10},{"$f":"IF('Farm 1'!AW196=\"\",0,'Farm 1'!AW196)","v":0},{"$f":"IF('Farm 1'!AY196=\"\",0,'Farm 1'!AY196)","v":10},{"$f":"IF('Farm 1'!BA196=\"\",0,'Farm 1'!BA196)","v":0},{"$f":"IF('Farm 1'!BC196=\"\",0,'Farm 1'!BC196)","v":10},{"$f":"IF('Farm 1'!BE196=\"\",0,'Farm 1'!BE196)","v":0},{"$f":"IF('Farm 1'!BG196=\"\",0,'Farm 1'!BG196)","v":10},{"$f":"IF('Farm 1'!BI196=\"\",0,'Farm 1'!BI196)","v":0},{"$f":"IF('Farm 1'!BK196=\"\",0,'Farm 1'!BK196)","v":10},{"$f":"IF('Farm 1'!BM196=\"\",0,'Farm 1'!BM196)","v":0},{"$f":"IF('Farm 1'!BO196=\"\",0,'Farm 1'!BO196)","v":10},{"$f":"IF('Farm 1'!BQ196=\"\",0,'Farm 1'!BQ196)","v":0},{"$f":"IF('Farm 1'!BS196=\"\",0,'Farm 1'!BS196)","v":10},{"$f":"IF('Farm 1'!BU196=\"\",0,'Farm 1'!BU196)","v":0},{"$f":"IF('Farm 1'!BW196=\"\",0,'Farm 1'!BW196)","v":10},{"$f":"IF('Farm 1'!BY196=\"\",0,'Farm 1'!BY196)","v":0},{"$f":"IF('Farm 1'!CA196=\"\",0,'Farm 1'!CA196)","v":10},{"$f":"IF('Farm 1'!CC196=\"\",0,'Farm 1'!CC196)","v":0},{"$f":"IF('Farm 1'!CE196=\"\",0,'Farm 1'!CE196)","v":10},{"$f":"IF('Farm 1'!CG196=\"\",0,'Farm 1'!CG196)","v":0},{"$f":"IF('Farm 1'!CI196=\"\",0,'Farm 1'!CI196)","v":10},{"$f":"IF('Farm 1'!CK196=\"\",0,'Farm 1'!CK196)","v":0},{"$f":"IF('Farm 1'!CM196=\"\",0,'Farm 1'!CM196)","v":10},{"$f":"IF('Farm 1'!CO196=\"\",0,'Farm 1'!CO196)","v":0},{"$f":"IF('Farm 1'!CQ196=\"\",0,'Farm 1'!CQ196)","v":10},{"$f":"IF('Farm 1'!CS196=\"\",0,'Farm 1'!CS196)","v":0}]
[null,{"$f":"IF('Farm 1'!$AE$197=\"\",\"\",'Farm 1'!$AE$197)","v":""},{"$f":"IF('Farm 1'!$AF$197=\"\",\"\",'Farm 1'!$AF$197)","v":"Other material and options"},null,{"$f":"Inputs!$G$266","v":25000},null,null,null,{"$f":"IF('Farm 1'!AI197=\"\",\"\",'Farm 1'!AI197)","v":1},{"$f":"IF('Farm 1'!AK197=\"\",0,'Farm 1'!AK197)","v":0},{"$f":"IF('Farm 1'!AM197=\"\",0,'Farm 1'!AM197)","v":1},{"$f":"IF('Farm 1'!AO197=\"\",0,'Farm 1'!AO197)","v":0},{"$f":"IF('Farm 1'!AQ197=\"\",0,'Farm 1'!AQ197)","v":0.5},{"$f":"IF('Farm 1'!AS197=\"\",0,'Farm 1'!AS197)","v":0},{"$f":"IF('Farm 1'!AU197=\"\",0,'Farm 1'!AU197)","v":0},{"$f":"IF('Farm 1'!AW197=\"\",0,'Farm 1'!AW197)","v":0},{"$f":"IF('Farm 1'!AY197=\"\",0,'Farm 1'!AY197)","v":0},{"$f":"IF('Farm 1'!BA197=\"\",0,'Farm 1'!BA197)","v":0},{"$f":"IF('Farm 1'!BC197=\"\",0,'Farm 1'!BC197)","v":0},{"$f":"IF('Farm 1'!BE197=\"\",0,'Farm 1'!BE197)","v":0},{"$f":"IF('Farm 1'!BG197=\"\",0,'Farm 1'!BG197)","v":0},{"$f":"IF('Farm 1'!BI197=\"\",0,'Farm 1'!BI197)","v":0},{"$f":"IF('Farm 1'!BK197=\"\",0,'Farm 1'!BK197)","v":0},{"$f":"IF('Farm 1'!BM197=\"\",0,'Farm 1'!BM197)","v":0},{"$f":"IF('Farm 1'!BO197=\"\",0,'Farm 1'!BO197)","v":1},{"$f":"IF('Farm 1'!BQ197=\"\",0,'Farm 1'!BQ197)","v":0},{"$f":"IF('Farm 1'!BS197=\"\",0,'Farm 1'!BS197)","v":1},{"$f":"IF('Farm 1'!BU197=\"\",0,'Farm 1'!BU197)","v":0},{"$f":"IF('Farm 1'!BW197=\"\",0,'Farm 1'!BW197)","v":0.5},{"$f":"IF('Farm 1'!BY197=\"\",0,'Farm 1'!BY197)","v":0},{"$f":"IF('Farm 1'!CA197=\"\",0,'Farm 1'!CA197)","v":0},{"$f":"IF('Farm 1'!CC197=\"\",0,'Farm 1'!CC197)","v":0},{"$f":"IF('Farm 1'!CE197=\"\",0,'Farm 1'!CE197)","v":0},{"$f":"IF('Farm 1'!CG197=\"\",0,'Farm 1'!CG197)","v":0},{"$f":"IF('Farm 1'!CI197=\"\",0,'Farm 1'!CI197)","v":0},{"$f":"IF('Farm 1'!CK197=\"\",0,'Farm 1'!CK197)","v":0},{"$f":"IF('Farm 1'!CM197=\"\",0,'Farm 1'!CM197)","v":0},{"$f":"IF('Farm 1'!CO197=\"\",0,'Farm 1'!CO197)","v":0},{"$f":"IF('Farm 1'!CQ197=\"\",0,'Farm 1'!CQ197)","v":0},{"$f":"IF('Farm 1'!CS197=\"\",0,'Farm 1'!CS197)","v":0}]
[null,{"$f":"IF('Farm 1'!$AE$198=\"\",\"\",'Farm 1'!$AE$198)","v":""},{"$f":"IF('Farm 1'!$AF$198=\"\",\"\",'Farm 1'!$AF$198)","v":"Gasoil tank of 50 000 l"},null,{"$f":"Inputs!$G$267","v":20000},null,null,null,{"$f":"IF('Farm 1'!AI198=\"\",\"\",'Farm 1'!AI198)","v":3},{"$f":"IF('Farm 1'!AK198=\"\",0,'Farm 1'!AK198)","v":0},{"$f":"IF('Farm 1'!AM198=\"\",0,'Farm 1'!AM198)","v":0},{"$f":"IF('Farm 1'!AO198=\"\",0,'Farm 1'!AO198)","v":0},{"$f":"IF('Farm 1'!AQ198=\"\",0,'Farm 1'!AQ198)","v":2},{"$f":"IF('Farm 1'!AS198=\"\",0,'Farm 1'!AS198)","v":0},{"$f":"IF('Farm 1'!AU198=\"\",0,'Farm 1'!AU198)","v":0},{"$f":"IF('Farm 1'!AW198=\"\",0,'Farm 1'!AW198)","v":0},{"$f":"IF('Farm 1'!AY198=\"\",0,'Farm 1'!AY198)","v":0},{"$f":"IF('Farm 1'!BA198=\"\",0,'Farm 1'!BA198)","v":0},{"$f":"IF('Farm 1'!BC198=\"\",0,'Farm 1'!BC198)","v":0},{"$f":"IF('Farm 1'!BE198=\"\",0,'Farm 1'!BE198)","v":0},{"$f":"IF('Farm 1'!BG198=\"\",0,'Farm 1'!BG198)","v":0},{"$f":"IF('Farm 1'!BI198=\"\",0,'Farm 1'!BI198)","v":0},{"$f":"IF('Farm 1'!BK198=\"\",0,'Farm 1'!BK198)","v":0},{"$f":"IF('Farm 1'!BM198=\"\",0,'Farm 1'!BM198)","v":0},{"$f":"IF('Farm 1'!BO198=\"\",0,'Farm 1'!BO198)","v":0},{"$f":"IF('Farm 1'!BQ198=\"\",0,'Farm 1'!BQ198)","v":0},{"$f":"IF('Farm 1'!BS198=\"\",0,'Farm 1'!BS198)","v":0},{"$f":"IF('Farm 1'!BU198=\"\",0,'Farm 1'!BU198)","v":0},{"$f":"IF('Farm 1'!BW198=\"\",0,'Farm 1'!BW198)","v":0},{"$f":"IF('Farm 1'!BY198=\"\",0,'Farm 1'!BY198)","v":0},{"$f":"IF('Farm 1'!CA198=\"\",0,'Farm 1'!CA198)","v":0},{"$f":"IF('Farm 1'!CC198=\"\",0,'Farm 1'!CC198)","v":0},{"$f":"IF('Farm 1'!CE198=\"\",0,'Farm 1'!CE198)","v":0},{"$f":"IF('Farm 1'!CG198=\"\",0,'Farm 1'!CG198)","v":0},{"$f":"IF('Farm 1'!CI198=\"\",0,'Farm 1'!CI198)","v":0},{"$f":"IF('Farm 1'!CK198=\"\",0,'Farm 1'!CK198)","v":0},{"$f":"IF('Farm 1'!CM198=\"\",0,'Farm 1'!CM198)","v":0},{"$f":"IF('Farm 1'!CO198=\"\",0,'Farm 1'!CO198)","v":0},{"$f":"IF('Farm 1'!CQ198=\"\",0,'Farm 1'!CQ198)","v":0},{"$f":"IF('Farm 1'!CS198=\"\",0,'Farm 1'!CS198)","v":0}]
[null,{"$f":"IF('Farm 1'!$AE$199=\"\",\"\",'Farm 1'!$AE$199)","v":""},{"$f":"IF('Farm 1'!$AF$199=\"\",\"\",'Farm 1'!$AF$199)","v":"Mechanical tillage"},null,{"$f":"Inputs!$G$268","v":10000},null,null,null,{"$f":"IF('Farm 1'!AI199=\"\",\"\",'Farm 1'!AI199)","v":1},{"$f":"IF('Farm 1'!AK199=\"\",0,'Farm 1'!AK199)","v":0},{"$f":"IF('Farm 1'!AM199=\"\",0,'Farm 1'!AM199)","v":0},{"$f":"IF('Farm 1'!AO199=\"\",0,'Farm 1'!AO199)","v":0},{"$f":"IF('Farm 1'!AQ199=\"\",0,'Farm 1'!AQ199)","v":0},{"$f":"IF('Farm 1'!AS199=\"\",0,'Farm 1'!AS199)","v":0},{"$f":"IF('Farm 1'!AU199=\"\",0,'Farm 1'!AU199)","v":0},{"$f":"IF('Farm 1'!AW199=\"\",0,'Farm 1'!AW199)","v":0},{"$f":"IF('Farm 1'!AY199=\"\",0,'Farm 1'!AY199)","v":0},{"$f":"IF('Farm 1'!BA199=\"\",0,'Farm 1'!BA199)","v":0},{"$f":"IF('Farm 1'!BC199=\"\",0,'Farm 1'!BC199)","v":0},{"$f":"IF('Farm 1'!BE199=\"\",0,'Farm 1'!BE199)","v":0},{"$f":"IF('Farm 1'!BG199=\"\",0,'Farm 1'!BG199)","v":0},{"$f":"IF('Farm 1'!BI199=\"\",0,'Farm 1'!BI199)","v":0},{"$f":"IF('Farm 1'!BK199=\"\",0,'Farm 1'!BK199)","v":0},{"$f":"IF('Farm 1'!BM199=\"\",0,'Farm 1'!BM199)","v":0},{"$f":"IF('Farm 1'!BO199=\"\",0,'Farm 1'!BO199)","v":1},{"$f":"IF('Farm 1'!BQ199=\"\",0,'Farm 1'!BQ199)","v":0},{"$f":"IF('Farm 1'!BS199=\"\",0,'Farm 1'!BS199)","v":0},{"$f":"IF('Farm 1'!BU199=\"\",0,'Farm 1'!BU199)","v":0},{"$f":"IF('Farm 1'!BW199=\"\",0,'Farm 1'!BW199)","v":0},{"$f":"IF('Farm 1'!BY199=\"\",0,'Farm 1'!BY199)","v":0},{"$f":"IF('Farm 1'!CA199=\"\",0,'Farm 1'!CA199)","v":0},{"$f":"IF('Farm 1'!CC199=\"\",0,'Farm 1'!CC199)","v":0},{"$f":"IF('Farm 1'!CE199=\"\",0,'Farm 1'!CE199)","v":0},{"$f":"IF('Farm 1'!CG199=\"\",0,'Farm 1'!CG199)","v":0},{"$f":"IF('Farm 1'!CI199=\"\",0,'Farm 1'!CI199)","v":0},{"$f":"IF('Farm 1'!CK199=\"\",0,'Farm 1'!CK199)","v":0},{"$f":"IF('Farm 1'!CM199=\"\",0,'Farm 1'!CM199)","v":0},{"$f":"IF('Farm 1'!CO199=\"\",0,'Farm 1'!CO199)","v":0},{"$f":"IF('Farm 1'!CQ199=\"\",0,'Farm 1'!CQ199)","v":0},{"$f":"IF('Farm 1'!CS199=\"\",0,'Farm 1'!CS199)","v":0}]
[null,{"$f":"IF('Farm 1'!$AE$200=\"\",\"\",'Farm 1'!$AE$200)","v":"Total farm equipment"},null,null,null,null,null,null,{"$f":"IF('Farm 1'!AI200=\"\",\"\",'Farm 1'!AI200)","v":""},{"$f":"IF('Farm 1'!AK200=\"\",\"\",'Farm 1'!AK200)","v":""},{"$f":"IF('Farm 1'!AM200=\"\",\"\",'Farm 1'!AM200)","v":""},{"$f":"IF('Farm 1'!AO200=\"\",\"\",'Farm 1'!AO200)","v":""},{"$f":"IF('Farm 1'!AQ200=\"\",\"\",'Farm 1'!AQ200)","v":""},{"$f":"IF('Farm 1'!AS200=\"\",\"\",'Farm 1'!AS200)","v":""},{"$f":"IF('Farm 1'!AU200=\"\",\"\",'Farm 1'!AU200)","v":""},{"$f":"IF('Farm 1'!AW200=\"\",\"\",'Farm 1'!AW200)","v":""},{"$f":"IF('Farm 1'!AY200=\"\",\"\",'Farm 1'!AY200)","v":""},{"$f":"IF('Farm 1'!BA200=\"\",\"\",'Farm 1'!BA200)","v":""},{"$f":"IF('Farm 1'!BC200=\"\",\"\",'Farm 1'!BC200)","v":""},{"$f":"IF('Farm 1'!BE200=\"\",\"\",'Farm 1'!BE200)","v":""},{"$f":"IF('Farm 1'!BG200=\"\",\"\",'Farm 1'!BG200)","v":""},{"$f":"IF('Farm 1'!BI200=\"\",\"\",'Farm 1'!BI200)","v":""},{"$f":"IF('Farm 1'!BK200=\"\",\"\",'Farm 1'!BK200)","v":""},{"$f":"IF('Farm 1'!BM200=\"\",\"\",'Farm 1'!BM200)","v":""},{"$f":"IF('Farm 1'!BO200=\"\",\"\",'Farm 1'!BO200)","v":""},{"$f":"IF('Farm 1'!BQ200=\"\",\"\",'Farm 1'!BQ200)","v":""},{"$f":"IF('Farm 1'!BS200=\"\",\"\",'Farm 1'!BS200)","v":""},{"$f":"IF('Farm 1'!BU200=\"\",\"\",'Farm 1'!BU200)","v":""},{"$f":"IF('Farm 1'!BW200=\"\",\"\",'Farm 1'!BW200)","v":""},{"$f":"IF('Farm 1'!BY200=\"\",\"\",'Farm 1'!BY200)","v":""},{"$f":"IF('Farm 1'!CA200=\"\",\"\",'Farm 1'!CA200)","v":""},{"$f":"IF('Farm 1'!CC200=\"\",\"\",'Farm 1'!CC200)","v":""},{"$f":"IF('Farm 1'!CE200=\"\",\"\",'Farm 1'!CE200)","v":""},{"$f":"IF('Farm 1'!CG200=\"\",\"\",'Farm 1'!CG200)","v":""},{"$f":"IF('Farm 1'!CI200=\"\",\"\",'Farm 1'!CI200)","v":""},{"$f":"IF('Farm 1'!CK200=\"\",\"\",'Farm 1'!CK200)","v":""},{"$f":"IF('Farm 1'!CM200=\"\",\"\",'Farm 1'!CM200)","v":""},{"$f":"IF('Farm 1'!CO200=\"\",\"\",'Farm 1'!CO200)","v":""},{"$f":"IF('Farm 1'!CQ200=\"\",\"\",'Farm 1'!CQ200)","v":""},{"$f":"IF('Farm 1'!CS200=\"\",\"\",'Farm 1'!CS200)","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"IF('Farm 1'!AI201=\"\",\"\",'Farm 1'!AI201)","v":""},{"$f":"IF('Farm 1'!AK201=\"\",\"\",'Farm 1'!AK201)","v":""},{"$f":"IF('Farm 1'!AM201=\"\",\"\",'Farm 1'!AM201)","v":""},{"$f":"IF('Farm 1'!AO201=\"\",\"\",'Farm 1'!AO201)","v":""},{"$f":"IF('Farm 1'!AQ201=\"\",\"\",'Farm 1'!AQ201)","v":""},{"$f":"IF('Farm 1'!AS201=\"\",\"\",'Farm 1'!AS201)","v":""},{"$f":"IF('Farm 1'!AU201=\"\",\"\",'Farm 1'!AU201)","v":""},{"$f":"IF('Farm 1'!AW201=\"\",\"\",'Farm 1'!AW201)","v":""},{"$f":"IF('Farm 1'!AY201=\"\",\"\",'Farm 1'!AY201)","v":""},{"$f":"IF('Farm 1'!BA201=\"\",\"\",'Farm 1'!BA201)","v":""},{"$f":"IF('Farm 1'!BC201=\"\",\"\",'Farm 1'!BC201)","v":""},{"$f":"IF('Farm 1'!BE201=\"\",\"\",'Farm 1'!BE201)","v":""},{"$f":"IF('Farm 1'!BG201=\"\",\"\",'Farm 1'!BG201)","v":""},{"$f":"IF('Farm 1'!BI201=\"\",\"\",'Farm 1'!BI201)","v":""},{"$f":"IF('Farm 1'!BK201=\"\",\"\",'Farm 1'!BK201)","v":""},{"$f":"IF('Farm 1'!BM201=\"\",\"\",'Farm 1'!BM201)","v":""},{"$f":"IF('Farm 1'!BO201=\"\",\"\",'Farm 1'!BO201)","v":""},{"$f":"IF('Farm 1'!BQ201=\"\",\"\",'Farm 1'!BQ201)","v":""},{"$f":"IF('Farm 1'!BS201=\"\",\"\",'Farm 1'!BS201)","v":""},{"$f":"IF('Farm 1'!BU201=\"\",\"\",'Farm 1'!BU201)","v":""},{"$f":"IF('Farm 1'!BW201=\"\",\"\",'Farm 1'!BW201)","v":""},{"$f":"IF('Farm 1'!BY201=\"\",\"\",'Farm 1'!BY201)","v":""},{"$f":"IF('Farm 1'!CA201=\"\",\"\",'Farm 1'!CA201)","v":""},{"$f":"IF('Farm 1'!CC201=\"\",\"\",'Farm 1'!CC201)","v":""},{"$f":"IF('Farm 1'!CE201=\"\",\"\",'Farm 1'!CE201)","v":""},{"$f":"IF('Farm 1'!CG201=\"\",\"\",'Farm 1'!CG201)","v":""},{"$f":"IF('Farm 1'!CI201=\"\",\"\",'Farm 1'!CI201)","v":""},{"$f":"IF('Farm 1'!CK201=\"\",\"\",'Farm 1'!CK201)","v":""},{"$f":"IF('Farm 1'!CM201=\"\",\"\",'Farm 1'!CM201)","v":""},{"$f":"IF('Farm 1'!CO201=\"\",\"\",'Farm 1'!CO201)","v":""},{"$f":"IF('Farm 1'!CQ201=\"\",\"\",'Farm 1'!CQ201)","v":""},{"$f":"IF('Farm 1'!CS201=\"\",\"\",'Farm 1'!CS201)","v":""}]
[null,{"$f":"IF('Farm 1'!$AE$202=\"\",\"\",'Farm 1'!$AE$202)","v":"LIGHT VEHICLES"},null,null,null,null,null,null,{"$f":"IF('Farm 1'!AI202=\"\",\"\",'Farm 1'!AI202)","v":""},{"$f":"IF('Farm 1'!AK202=\"\",\"\",'Farm 1'!AK202)","v":""},{"$f":"IF('Farm 1'!AM202=\"\",\"\",'Farm 1'!AM202)","v":""},{"$f":"IF('Farm 1'!AO202=\"\",\"\",'Farm 1'!AO202)","v":""},{"$f":"IF('Farm 1'!AQ202=\"\",\"\",'Farm 1'!AQ202)","v":""},{"$f":"IF('Farm 1'!AS202=\"\",\"\",'Farm 1'!AS202)","v":""},{"$f":"IF('Farm 1'!AU202=\"\",\"\",'Farm 1'!AU202)","v":""},{"$f":"IF('Farm 1'!AW202=\"\",\"\",'Farm 1'!AW202)","v":""},{"$f":"IF('Farm 1'!AY202=\"\",\"\",'Farm 1'!AY202)","v":""},{"$f":"IF('Farm 1'!BA202=\"\",\"\",'Farm 1'!BA202)","v":""},{"$f":"IF('Farm 1'!BC202=\"\",\"\",'Farm 1'!BC202)","v":""},{"$f":"IF('Farm 1'!BE202=\"\",\"\",'Farm 1'!BE202)","v":""},{"$f":"IF('Farm 1'!BG202=\"\",\"\",'Farm 1'!BG202)","v":""},{"$f":"IF('Farm 1'!BI202=\"\",\"\",'Farm 1'!BI202)","v":""},{"$f":"IF('Farm 1'!BK202=\"\",\"\",'Farm 1'!BK202)","v":""},{"$f":"IF('Farm 1'!BM202=\"\",\"\",'Farm 1'!BM202)","v":""},{"$f":"IF('Farm 1'!BO202=\"\",\"\",'Farm 1'!BO202)","v":""},{"$f":"IF('Farm 1'!BQ202=\"\",\"\",'Farm 1'!BQ202)","v":""},{"$f":"IF('Farm 1'!BS202=\"\",\"\",'Farm 1'!BS202)","v":""},{"$f":"IF('Farm 1'!BU202=\"\",\"\",'Farm 1'!BU202)","v":""},{"$f":"IF('Farm 1'!BW202=\"\",\"\",'Farm 1'!BW202)","v":""},{"$f":"IF('Farm 1'!BY202=\"\",\"\",'Farm 1'!BY202)","v":""},{"$f":"IF('Farm 1'!CA202=\"\",\"\",'Farm 1'!CA202)","v":""},{"$f":"IF('Farm 1'!CC202=\"\",\"\",'Farm 1'!CC202)","v":""},{"$f":"IF('Farm 1'!CE202=\"\",\"\",'Farm 1'!CE202)","v":""},{"$f":"IF('Farm 1'!CG202=\"\",\"\",'Farm 1'!CG202)","v":""},{"$f":"IF('Farm 1'!CI202=\"\",\"\",'Farm 1'!CI202)","v":""},{"$f":"IF('Farm 1'!CK202=\"\",\"\",'Farm 1'!CK202)","v":""},{"$f":"IF('Farm 1'!CM202=\"\",\"\",'Farm 1'!CM202)","v":""},{"$f":"IF('Farm 1'!CO202=\"\",\"\",'Farm 1'!CO202)","v":""},{"$f":"IF('Farm 1'!CQ202=\"\",\"\",'Farm 1'!CQ202)","v":""},{"$f":"IF('Farm 1'!CS202=\"\",\"\",'Farm 1'!CS202)","v":""}]
[null,{"$f":"IF('Farm 1'!$AE$203=\"\",\"\",'Farm 1'!$AE$203)","v":""},{"$f":"IF('Farm 1'!$AF$203=\"\",\"\",'Farm 1'!$AF$203)","v":"Vehicles 4x4 - Senegal"},null,{"$f":"+Inputs!$G$205","v":25000},null,null,null,{"$f":"IF('Farm 1'!AI203=\"\",0,'Farm 1'!AI203)","v":0},{"$f":"IF('Farm 1'!AK203=\"\",0,'Farm 1'!AK203)","v":0},{"$f":"IF('Farm 1'!AM203=\"\",0,'Farm 1'!AM203)","v":5},{"$f":"IF('Farm 1'!AO203=\"\",0,'Farm 1'!AO203)","v":0},{"$f":"IF('Farm 1'!AQ203=\"\",0,'Farm 1'!AQ203)","v":0},{"$f":"IF('Farm 1'!AS203=\"\",0,'Farm 1'!AS203)","v":0},{"$f":"IF('Farm 1'!AU203=\"\",0,'Farm 1'!AU203)","v":0},{"$f":"IF('Farm 1'!AW203=\"\",0,'Farm 1'!AW203)","v":0},{"$f":"IF('Farm 1'!AY203=\"\",0,'Farm 1'!AY203)","v":0},{"$f":"IF('Farm 1'!BA203=\"\",0,'Farm 1'!BA203)","v":0},{"$f":"IF('Farm 1'!BC203=\"\",0,'Farm 1'!BC203)","v":0},{"$f":"IF('Farm 1'!BE203=\"\",0,'Farm 1'!BE203)","v":0},{"$f":"IF('Farm 1'!BG203=\"\",0,'Farm 1'!BG203)","v":5},{"$f":"IF('Farm 1'!BI203=\"\",0,'Farm 1'!BI203)","v":0},{"$f":"IF('Farm 1'!BK203=\"\",0,'Farm 1'!BK203)","v":0},{"$f":"IF('Farm 1'!BM203=\"\",0,'Farm 1'!BM203)","v":0},{"$f":"IF('Farm 1'!BO203=\"\",0,'Farm 1'!BO203)","v":0},{"$f":"IF('Farm 1'!BQ203=\"\",0,'Farm 1'!BQ203)","v":0},{"$f":"IF('Farm 1'!BS203=\"\",0,'Farm 1'!BS203)","v":0},{"$f":"IF('Farm 1'!BU203=\"\",0,'Farm 1'!BU203)","v":0},{"$f":"IF('Farm 1'!BW203=\"\",0,'Farm 1'!BW203)","v":0},{"$f":"IF('Farm 1'!BY203=\"\",0,'Farm 1'!BY203)","v":0},{"$f":"IF('Farm 1'!CA203=\"\",0,'Farm 1'!CA203)","v":5},{"$f":"IF('Farm 1'!CC203=\"\",0,'Farm 1'!CC203)","v":0},{"$f":"IF('Farm 1'!CE203=\"\",0,'Farm 1'!CE203)","v":0},{"$f":"IF('Farm 1'!CG203=\"\",0,'Farm 1'!CG203)","v":0},{"$f":"IF('Farm 1'!CI203=\"\",0,'Farm 1'!CI203)","v":0},{"$f":"IF('Farm 1'!CK203=\"\",0,'Farm 1'!CK203)","v":0},{"$f":"IF('Farm 1'!CM203=\"\",0,'Farm 1'!CM203)","v":0},{"$f":"IF('Farm 1'!CO203=\"\",0,'Farm 1'!CO203)","v":0},{"$f":"IF('Farm 1'!CQ203=\"\",0,'Farm 1'!CQ203)","v":0},{"$f":"IF('Farm 1'!CS203=\"\",0,'Farm 1'!CS203)","v":0}]
[null,{"$f":"IF('Farm 1'!$AE$204=\"\",\"\",'Farm 1'!$AE$204)","v":""},{"$f":"IF('Farm 1'!$AF$204=\"\",\"\",'Farm 1'!$AF$204)","v":"Vehicles - Senegal"},null,{"$f":"+Inputs!$G$206","v":15000},null,null,null,{"$f":"IF('Farm 1'!AI204=\"\",0,'Farm 1'!AI204)","v":0},{"$f":"IF('Farm 1'!AK204=\"\",0,'Farm 1'!AK204)","v":0},{"$f":"IF('Farm 1'!AM204=\"\",0,'Farm 1'!AM204)","v":2},{"$f":"IF('Farm 1'!AO204=\"\",0,'Farm 1'!AO204)","v":0},{"$f":"IF('Farm 1'!AQ204=\"\",0,'Farm 1'!AQ204)","v":0},{"$f":"IF('Farm 1'!AS204=\"\",0,'Farm 1'!AS204)","v":0},{"$f":"IF('Farm 1'!AU204=\"\",0,'Farm 1'!AU204)","v":0},{"$f":"IF('Farm 1'!AW204=\"\",0,'Farm 1'!AW204)","v":0},{"$f":"IF('Farm 1'!AY204=\"\",0,'Farm 1'!AY204)","v":0},{"$f":"IF('Farm 1'!BA204=\"\",0,'Farm 1'!BA204)","v":0},{"$f":"IF('Farm 1'!BC204=\"\",0,'Farm 1'!BC204)","v":0},{"$f":"IF('Farm 1'!BE204=\"\",0,'Farm 1'!BE204)","v":0},{"$f":"IF('Farm 1'!BG204=\"\",0,'Farm 1'!BG204)","v":0},{"$f":"IF('Farm 1'!BI204=\"\",0,'Farm 1'!BI204)","v":0},{"$f":"IF('Farm 1'!BK204=\"\",0,'Farm 1'!BK204)","v":0},{"$f":"IF('Farm 1'!BM204=\"\",0,'Farm 1'!BM204)","v":0},{"$f":"IF('Farm 1'!BO204=\"\",0,'Farm 1'!BO204)","v":0},{"$f":"IF('Farm 1'!BQ204=\"\",0,'Farm 1'!BQ204)","v":0},{"$f":"IF('Farm 1'!BS204=\"\",0,'Farm 1'!BS204)","v":0},{"$f":"IF('Farm 1'!BU204=\"\",0,'Farm 1'!BU204)","v":0},{"$f":"IF('Farm 1'!BW204=\"\",0,'Farm 1'!BW204)","v":0},{"$f":"IF('Farm 1'!BY204=\"\",0,'Farm 1'!BY204)","v":0},{"$f":"IF('Farm 1'!CA204=\"\",0,'Farm 1'!CA204)","v":0},{"$f":"IF('Farm 1'!CC204=\"\",0,'Farm 1'!CC204)","v":0},{"$f":"IF('Farm 1'!CE204=\"\",0,'Farm 1'!CE204)","v":0},{"$f":"IF('Farm 1'!CG204=\"\",0,'Farm 1'!CG204)","v":0},{"$f":"IF('Farm 1'!CI204=\"\",0,'Farm 1'!CI204)","v":0},{"$f":"IF('Farm 1'!CK204=\"\",0,'Farm 1'!CK204)","v":0},{"$f":"IF('Farm 1'!CM204=\"\",0,'Farm 1'!CM204)","v":0},{"$f":"IF('Farm 1'!CO204=\"\",0,'Farm 1'!CO204)","v":0},{"$f":"IF('Farm 1'!CQ204=\"\",0,'Farm 1'!CQ204)","v":0},{"$f":"IF('Farm 1'!CS204=\"\",0,'Farm 1'!CS204)","v":0}]
[null,{"$f":"IF('Farm 1'!$AE$205=\"\",\"\",'Farm 1'!$AE$205)","v":""},{"$f":"IF('Farm 1'!$AF$205=\"\",\"\",'Farm 1'!$AF$205)","v":"Motorcycles Senegal"},null,{"$f":"+Inputs!$G$207","v":3000},null,null,null,{"$f":"IF('Farm 1'!AI205=\"\",0,'Farm 1'!AI205)","v":0},{"$f":"IF('Farm 1'!AK205=\"\",0,'Farm 1'!AK205)","v":0},{"$f":"IF('Farm 1'!AM205=\"\",0,'Farm 1'!AM205)","v":6},{"$f":"IF('Farm 1'!AO205=\"\",0,'Farm 1'!AO205)","v":0},{"$f":"IF('Farm 1'!AQ205=\"\",0,'Farm 1'!AQ205)","v":0},{"$f":"IF('Farm 1'!AS205=\"\",0,'Farm 1'!AS205)","v":0},{"$f":"IF('Farm 1'!AU205=\"\",0,'Farm 1'!AU205)","v":4},{"$f":"IF('Farm 1'!AW205=\"\",0,'Farm 1'!AW205)","v":0},{"$f":"IF('Farm 1'!AY205=\"\",0,'Farm 1'!AY205)","v":0},{"$f":"IF('Farm 1'!BA205=\"\",0,'Farm 1'!BA205)","v":0},{"$f":"IF('Farm 1'!BC205=\"\",0,'Farm 1'!BC205)","v":0},{"$f":"IF('Farm 1'!BE205=\"\",0,'Farm 1'!BE205)","v":0},{"$f":"IF('Farm 1'!BG205=\"\",0,'Farm 1'!BG205)","v":6},{"$f":"IF('Farm 1'!BI205=\"\",0,'Farm 1'!BI205)","v":0},{"$f":"IF('Farm 1'!BK205=\"\",0,'Farm 1'!BK205)","v":0},{"$f":"IF('Farm 1'!BM205=\"\",0,'Farm 1'!BM205)","v":0},{"$f":"IF('Farm 1'!BO205=\"\",0,'Farm 1'!BO205)","v":4},{"$f":"IF('Farm 1'!BQ205=\"\",0,'Farm 1'!BQ205)","v":0},{"$f":"IF('Farm 1'!BS205=\"\",0,'Farm 1'!BS205)","v":0},{"$f":"IF('Farm 1'!BU205=\"\",0,'Farm 1'!BU205)","v":0},{"$f":"IF('Farm 1'!BW205=\"\",0,'Farm 1'!BW205)","v":0},{"$f":"IF('Farm 1'!BY205=\"\",0,'Farm 1'!BY205)","v":0},{"$f":"IF('Farm 1'!CA205=\"\",0,'Farm 1'!CA205)","v":6},{"$f":"IF('Farm 1'!CC205=\"\",0,'Farm 1'!CC205)","v":0},{"$f":"IF('Farm 1'!CE205=\"\",0,'Farm 1'!CE205)","v":0},{"$f":"IF('Farm 1'!CG205=\"\",0,'Farm 1'!CG205)","v":0},{"$f":"IF('Farm 1'!CI205=\"\",0,'Farm 1'!CI205)","v":4},{"$f":"IF('Farm 1'!CK205=\"\",0,'Farm 1'!CK205)","v":0},{"$f":"IF('Farm 1'!CM205=\"\",0,'Farm 1'!CM205)","v":0},{"$f":"IF('Farm 1'!CO205=\"\",0,'Farm 1'!CO205)","v":0},{"$f":"IF('Farm 1'!CQ205=\"\",0,'Farm 1'!CQ205)","v":0},{"$f":"IF('Farm 1'!CS205=\"\",0,'Farm 1'!CS205)","v":0}]
[null,{"$f":"IF('Farm 1'!$AE$206=\"\",\"\",'Farm 1'!$AE$206)","v":"Total light vehicles"},null,null,null,null,null,null,{"$f":"IF('Farm 1'!AI206=\"\",\"\",'Farm 1'!AI206)","v":""},{"$f":"IF('Farm 1'!AK206=\"\",\"\",'Farm 1'!AK206)","v":""},{"$f":"IF('Farm 1'!AM206=\"\",\"\",'Farm 1'!AM206)","v":""},{"$f":"IF('Farm 1'!AO206=\"\",\"\",'Farm 1'!AO206)","v":""},{"$f":"IF('Farm 1'!AQ206=\"\",\"\",'Farm 1'!AQ206)","v":""},{"$f":"IF('Farm 1'!AS206=\"\",\"\",'Farm 1'!AS206)","v":""},{"$f":"IF('Farm 1'!AU206=\"\",\"\",'Farm 1'!AU206)","v":""},{"$f":"IF('Farm 1'!AW206=\"\",\"\",'Farm 1'!AW206)","v":""},{"$f":"IF('Farm 1'!AY206=\"\",\"\",'Farm 1'!AY206)","v":""},{"$f":"IF('Farm 1'!BA206=\"\",\"\",'Farm 1'!BA206)","v":""},{"$f":"IF('Farm 1'!BC206=\"\",\"\",'Farm 1'!BC206)","v":""},{"$f":"IF('Farm 1'!BE206=\"\",\"\",'Farm 1'!BE206)","v":""},{"$f":"IF('Farm 1'!BG206=\"\",\"\",'Farm 1'!BG206)","v":""},{"$f":"IF('Farm 1'!BI206=\"\",\"\",'Farm 1'!BI206)","v":""},{"$f":"IF('Farm 1'!BK206=\"\",\"\",'Farm 1'!BK206)","v":""},{"$f":"IF('Farm 1'!BM206=\"\",\"\",'Farm 1'!BM206)","v":""},{"$f":"IF('Farm 1'!BO206=\"\",\"\",'Farm 1'!BO206)","v":""},{"$f":"IF('Farm 1'!BQ206=\"\",\"\",'Farm 1'!BQ206)","v":""},{"$f":"IF('Farm 1'!BS206=\"\",\"\",'Farm 1'!BS206)","v":""},{"$f":"IF('Farm 1'!BU206=\"\",\"\",'Farm 1'!BU206)","v":""},{"$f":"IF('Farm 1'!BW206=\"\",\"\",'Farm 1'!BW206)","v":""},{"$f":"IF('Farm 1'!BY206=\"\",\"\",'Farm 1'!BY206)","v":""},{"$f":"IF('Farm 1'!CA206=\"\",\"\",'Farm 1'!CA206)","v":""},{"$f":"IF('Farm 1'!CC206=\"\",\"\",'Farm 1'!CC206)","v":""},{"$f":"IF('Farm 1'!CE206=\"\",\"\",'Farm 1'!CE206)","v":""},{"$f":"IF('Farm 1'!CG206=\"\",\"\",'Farm 1'!CG206)","v":""},{"$f":"IF('Farm 1'!CI206=\"\",\"\",'Farm 1'!CI206)","v":""},{"$f":"IF('Farm 1'!CK206=\"\",\"\",'Farm 1'!CK206)","v":""},{"$f":"IF('Farm 1'!CM206=\"\",\"\",'Farm 1'!CM206)","v":""},{"$f":"IF('Farm 1'!CO206=\"\",\"\",'Farm 1'!CO206)","v":""},{"$f":"IF('Farm 1'!CQ206=\"\",\"\",'Farm 1'!CQ206)","v":""},{"$f":"IF('Farm 1'!CS206=\"\",\"\",'Farm 1'!CS206)","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"IF('Farm 1'!AI207=\"\",\"\",'Farm 1'!AI207)","v":""},{"$f":"IF('Farm 1'!AK207=\"\",\"\",'Farm 1'!AK207)","v":""},{"$f":"IF('Farm 1'!AM207=\"\",\"\",'Farm 1'!AM207)","v":""},{"$f":"IF('Farm 1'!AO207=\"\",\"\",'Farm 1'!AO207)","v":""},{"$f":"IF('Farm 1'!AQ207=\"\",\"\",'Farm 1'!AQ207)","v":""},{"$f":"IF('Farm 1'!AS207=\"\",\"\",'Farm 1'!AS207)","v":""},{"$f":"IF('Farm 1'!AU207=\"\",\"\",'Farm 1'!AU207)","v":""},{"$f":"IF('Farm 1'!AW207=\"\",\"\",'Farm 1'!AW207)","v":""},{"$f":"IF('Farm 1'!AY207=\"\",\"\",'Farm 1'!AY207)","v":""},{"$f":"IF('Farm 1'!BA207=\"\",\"\",'Farm 1'!BA207)","v":""},{"$f":"IF('Farm 1'!BC207=\"\",\"\",'Farm 1'!BC207)","v":""},{"$f":"IF('Farm 1'!BE207=\"\",\"\",'Farm 1'!BE207)","v":""},{"$f":"IF('Farm 1'!BG207=\"\",\"\",'Farm 1'!BG207)","v":""},{"$f":"IF('Farm 1'!BI207=\"\",\"\",'Farm 1'!BI207)","v":""},{"$f":"IF('Farm 1'!BK207=\"\",\"\",'Farm 1'!BK207)","v":""},{"$f":"IF('Farm 1'!BM207=\"\",\"\",'Farm 1'!BM207)","v":""},{"$f":"IF('Farm 1'!BO207=\"\",\"\",'Farm 1'!BO207)","v":""},{"$f":"IF('Farm 1'!BQ207=\"\",\"\",'Farm 1'!BQ207)","v":""},{"$f":"IF('Farm 1'!BS207=\"\",\"\",'Farm 1'!BS207)","v":""},{"$f":"IF('Farm 1'!BU207=\"\",\"\",'Farm 1'!BU207)","v":""},{"$f":"IF('Farm 1'!BW207=\"\",\"\",'Farm 1'!BW207)","v":""},{"$f":"IF('Farm 1'!BY207=\"\",\"\",'Farm 1'!BY207)","v":""},{"$f":"IF('Farm 1'!CA207=\"\",\"\",'Farm 1'!CA207)","v":""},{"$f":"IF('Farm 1'!CC207=\"\",\"\",'Farm 1'!CC207)","v":""},{"$f":"IF('Farm 1'!CE207=\"\",\"\",'Farm 1'!CE207)","v":""},{"$f":"IF('Farm 1'!CG207=\"\",\"\",'Farm 1'!CG207)","v":""},{"$f":"IF('Farm 1'!CI207=\"\",\"\",'Farm 1'!CI207)","v":""},{"$f":"IF('Farm 1'!CK207=\"\",\"\",'Farm 1'!CK207)","v":""},{"$f":"IF('Farm 1'!CM207=\"\",\"\",'Farm 1'!CM207)","v":""},{"$f":"IF('Farm 1'!CO207=\"\",\"\",'Farm 1'!CO207)","v":""},{"$f":"IF('Farm 1'!CQ207=\"\",\"\",'Farm 1'!CQ207)","v":""},{"$f":"IF('Farm 1'!CS207=\"\",\"\",'Farm 1'!CS207)","v":""}]
[null,{"$f":"IF('Farm 1'!$AE$208=\"\",\"\",'Farm 1'!$AE$208)","v":"PRODUCTION EQUIPMENT"},null,null,null,null,null,null,{"$f":"IF('Farm 1'!AI208=\"\",\"\",'Farm 1'!AI208)","v":""},{"$f":"IF('Farm 1'!AK208=\"\",\"\",'Farm 1'!AK208)","v":""},{"$f":"IF('Farm 1'!AM208=\"\",\"\",'Farm 1'!AM208)","v":""},{"$f":"IF('Farm 1'!AO208=\"\",\"\",'Farm 1'!AO208)","v":""},{"$f":"IF('Farm 1'!AQ208=\"\",\"\",'Farm 1'!AQ208)","v":""},{"$f":"IF('Farm 1'!AS208=\"\",\"\",'Farm 1'!AS208)","v":""},{"$f":"IF('Farm 1'!AU208=\"\",\"\",'Farm 1'!AU208)","v":""},{"$f":"IF('Farm 1'!AW208=\"\",\"\",'Farm 1'!AW208)","v":""},{"$f":"IF('Farm 1'!AY208=\"\",\"\",'Farm 1'!AY208)","v":""},{"$f":"IF('Farm 1'!BA208=\"\",\"\",'Farm 1'!BA208)","v":""},{"$f":"IF('Farm 1'!BC208=\"\",\"\",'Farm 1'!BC208)","v":""},{"$f":"IF('Farm 1'!BE208=\"\",\"\",'Farm 1'!BE208)","v":""},{"$f":"IF('Farm 1'!BG208=\"\",\"\",'Farm 1'!BG208)","v":""},{"$f":"IF('Farm 1'!BI208=\"\",\"\",'Farm 1'!BI208)","v":""},{"$f":"IF('Farm 1'!BK208=\"\",\"\",'Farm 1'!BK208)","v":""},{"$f":"IF('Farm 1'!BM208=\"\",\"\",'Farm 1'!BM208)","v":""},{"$f":"IF('Farm 1'!BO208=\"\",\"\",'Farm 1'!BO208)","v":""},{"$f":"IF('Farm 1'!BQ208=\"\",\"\",'Farm 1'!BQ208)","v":""},{"$f":"IF('Farm 1'!BS208=\"\",\"\",'Farm 1'!BS208)","v":""},{"$f":"IF('Farm 1'!BU208=\"\",\"\",'Farm 1'!BU208)","v":""},{"$f":"IF('Farm 1'!BW208=\"\",\"\",'Farm 1'!BW208)","v":""},{"$f":"IF('Farm 1'!BY208=\"\",\"\",'Farm 1'!BY208)","v":""},{"$f":"IF('Farm 1'!CA208=\"\",\"\",'Farm 1'!CA208)","v":""},{"$f":"IF('Farm 1'!CC208=\"\",\"\",'Farm 1'!CC208)","v":""},{"$f":"IF('Farm 1'!CE208=\"\",\"\",'Farm 1'!CE208)","v":""},{"$f":"IF('Farm 1'!CG208=\"\",\"\",'Farm 1'!CG208)","v":""},{"$f":"IF('Farm 1'!CI208=\"\",\"\",'Farm 1'!CI208)","v":""},{"$f":"IF('Farm 1'!CK208=\"\",\"\",'Farm 1'!CK208)","v":""},{"$f":"IF('Farm 1'!CM208=\"\",\"\",'Farm 1'!CM208)","v":""},{"$f":"IF('Farm 1'!CO208=\"\",\"\",'Farm 1'!CO208)","v":""},{"$f":"IF('Farm 1'!CQ208=\"\",\"\",'Farm 1'!CQ208)","v":""},{"$f":"IF('Farm 1'!CS208=\"\",\"\",'Farm 1'!CS208)","v":""}]
[null,{"$f":"IF('Farm 1'!$AE$209=\"\",\"\",'Farm 1'!$AE$209)","v":""},{"$f":"IF('Farm 1'!$AF$209=\"\",\"\",'Farm 1'!$AF$209)","v":"5 ventilated rice Silos 13 250 t + dryer"},null,{"$f":"+Inputs!$G$270","v":2042876.8181818181},null,null,null,{"$f":"IF('Farm 1'!AI209=\"\",0,'Farm 1'!AI209)","v":1},{"$f":"IF('Farm 1'!AK209=\"\",0,'Farm 1'!AK209)","v":0},{"$f":"IF('Farm 1'!AM209=\"\",0,'Farm 1'!AM209)","v":0},{"$f":"IF('Farm 1'!AO209=\"\",0,'Farm 1'!AO209)","v":0},{"$f":"IF('Farm 1'!AQ209=\"\",0,'Farm 1'!AQ209)","v":1},{"$f":"IF('Farm 1'!AS209=\"\",0,'Farm 1'!AS209)","v":0},{"$f":"IF('Farm 1'!AU209=\"\",0,'Farm 1'!AU209)","v":0},{"$f":"IF('Farm 1'!AW209=\"\",0,'Farm 1'!AW209)","v":0},{"$f":"IF('Farm 1'!AY209=\"\",0,'Farm 1'!AY209)","v":0},{"$f":"IF('Farm 1'!BA209=\"\",0,'Farm 1'!BA209)","v":0},{"$f":"IF('Farm 1'!BC209=\"\",0,'Farm 1'!BC209)","v":0},{"$f":"IF('Farm 1'!BE209=\"\",0,'Farm 1'!BE209)","v":0},{"$f":"IF('Farm 1'!BG209=\"\",0,'Farm 1'!BG209)","v":0},{"$f":"IF('Farm 1'!BI209=\"\",0,'Farm 1'!BI209)","v":0},{"$f":"IF('Farm 1'!BK209=\"\",0,'Farm 1'!BK209)","v":0},{"$f":"IF('Farm 1'!BM209=\"\",0,'Farm 1'!BM209)","v":0},{"$f":"IF('Farm 1'!BO209=\"\",0,'Farm 1'!BO209)","v":0},{"$f":"IF('Farm 1'!BQ209=\"\",0,'Farm 1'!BQ209)","v":0},{"$f":"IF('Farm 1'!BS209=\"\",0,'Farm 1'!BS209)","v":0},{"$f":"IF('Farm 1'!BU209=\"\",0,'Farm 1'!BU209)","v":0},{"$f":"IF('Farm 1'!BW209=\"\",0,'Farm 1'!BW209)","v":0},{"$f":"IF('Farm 1'!BY209=\"\",0,'Farm 1'!BY209)","v":0},{"$f":"IF('Farm 1'!CA209=\"\",0,'Farm 1'!CA209)","v":0},{"$f":"IF('Farm 1'!CC209=\"\",0,'Farm 1'!CC209)","v":0},{"$f":"IF('Farm 1'!CE209=\"\",0,'Farm 1'!CE209)","v":0},{"$f":"IF('Farm 1'!CG209=\"\",0,'Farm 1'!CG209)","v":0},{"$f":"IF('Farm 1'!CI209=\"\",0,'Farm 1'!CI209)","v":0},{"$f":"IF('Farm 1'!CK209=\"\",0,'Farm 1'!CK209)","v":0},{"$f":"IF('Farm 1'!CM209=\"\",0,'Farm 1'!CM209)","v":0},{"$f":"IF('Farm 1'!CO209=\"\",0,'Farm 1'!CO209)","v":0},{"$f":"IF('Farm 1'!CQ209=\"\",0,'Farm 1'!CQ209)","v":0},{"$f":"IF('Farm 1'!CS209=\"\",0,'Farm 1'!CS209)","v":0}]
[null,{"$f":"IF('Farm 1'!$AE$210=\"\",\"\",'Farm 1'!$AE$210)","v":""},{"$f":"IF('Farm 1'!$AF$210=\"\",\"\",'Farm 1'!$AF$210)","v":"Ventilated Silos paddy rice 200 t"},null,{"$f":"+Inputs!$G$271","v":173900.99999999997},null,null,null,{"$f":"IF('Farm 1'!AI210=\"\",0,'Farm 1'!AI210)","v":0},{"$f":"IF('Farm 1'!AK210=\"\",0,'Farm 1'!AK210)","v":0},{"$f":"IF('Farm 1'!AM210=\"\",0,'Farm 1'!AM210)","v":1},{"$f":"IF('Farm 1'!AO210=\"\",0,'Farm 1'!AO210)","v":0},{"$f":"IF('Farm 1'!AQ210=\"\",0,'Farm 1'!AQ210)","v":0},{"$f":"IF('Farm 1'!AS210=\"\",0,'Farm 1'!AS210)","v":0},{"$f":"IF('Farm 1'!AU210=\"\",0,'Farm 1'!AU210)","v":0},{"$f":"IF('Farm 1'!AW210=\"\",0,'Farm 1'!AW210)","v":0},{"$f":"IF('Farm 1'!AY210=\"\",0,'Farm 1'!AY210)","v":0},{"$f":"IF('Farm 1'!BA210=\"\",0,'Farm 1'!BA210)","v":0},{"$f":"IF('Farm 1'!BC210=\"\",0,'Farm 1'!BC210)","v":0},{"$f":"IF('Farm 1'!BE210=\"\",0,'Farm 1'!BE210)","v":0},{"$f":"IF('Farm 1'!BG210=\"\",0,'Farm 1'!BG210)","v":0},{"$f":"IF('Farm 1'!BI210=\"\",0,'Farm 1'!BI210)","v":0},{"$f":"IF('Farm 1'!BK210=\"\",0,'Farm 1'!BK210)","v":0},{"$f":"IF('Farm 1'!BM210=\"\",0,'Farm 1'!BM210)","v":0},{"$f":"IF('Farm 1'!BO210=\"\",0,'Farm 1'!BO210)","v":0},{"$f":"IF('Farm 1'!BQ210=\"\",0,'Farm 1'!BQ210)","v":0},{"$f":"IF('Farm 1'!BS210=\"\",0,'Farm 1'!BS210)","v":0},{"$f":"IF('Farm 1'!BU210=\"\",0,'Farm 1'!BU210)","v":0},{"$f":"IF('Farm 1'!BW210=\"\",0,'Farm 1'!BW210)","v":0},{"$f":"IF('Farm 1'!BY210=\"\",0,'Farm 1'!BY210)","v":0},{"$f":"IF('Farm 1'!CA210=\"\",0,'Farm 1'!CA210)","v":0},{"$f":"IF('Farm 1'!CC210=\"\",0,'Farm 1'!CC210)","v":0},{"$f":"IF('Farm 1'!CE210=\"\",0,'Farm 1'!CE210)","v":0},{"$f":"IF('Farm 1'!CG210=\"\",0,'Farm 1'!CG210)","v":0},{"$f":"IF('Farm 1'!CI210=\"\",0,'Farm 1'!CI210)","v":0},{"$f":"IF('Farm 1'!CK210=\"\",0,'Farm 1'!CK210)","v":0},{"$f":"IF('Farm 1'!CM210=\"\",0,'Farm 1'!CM210)","v":0},{"$f":"IF('Farm 1'!CO210=\"\",0,'Farm 1'!CO210)","v":0},{"$f":"IF('Farm 1'!CQ210=\"\",0,'Farm 1'!CQ210)","v":0},{"$f":"IF('Farm 1'!CS210=\"\",0,'Farm 1'!CS210)","v":0}]
[null,{"$f":"IF('Farm 1'!$AE$211=\"\",\"\",'Farm 1'!$AE$211)","v":""},{"$f":"IF('Farm 1'!$AF$211=\"\",\"\",'Farm 1'!$AF$211)","v":"Ventilated Silos 4000 t"},null,{"$f":"+Inputs!$G$272","v":669526.78201725287},null,null,null,{"$f":"IF('Farm 1'!AI211=\"\",0,'Farm 1'!AI211)","v":0},{"$f":"IF('Farm 1'!AK211=\"\",0,'Farm 1'!AK211)","v":0},{"$f":"IF('Farm 1'!AM211=\"\",0,'Farm 1'!AM211)","v":0},{"$f":"IF('Farm 1'!AO211=\"\",0,'Farm 1'!AO211)","v":0},{"$f":"IF('Farm 1'!AQ211=\"\",0,'Farm 1'!AQ211)","v":0},{"$f":"IF('Farm 1'!AS211=\"\",0,'Farm 1'!AS211)","v":0},{"$f":"IF('Farm 1'!AU211=\"\",0,'Farm 1'!AU211)","v":1},{"$f":"IF('Farm 1'!AW211=\"\",0,'Farm 1'!AW211)","v":0},{"$f":"IF('Farm 1'!AY211=\"\",0,'Farm 1'!AY211)","v":0},{"$f":"IF('Farm 1'!BA211=\"\",0,'Farm 1'!BA211)","v":0},{"$f":"IF('Farm 1'!BC211=\"\",0,'Farm 1'!BC211)","v":0},{"$f":"IF('Farm 1'!BE211=\"\",0,'Farm 1'!BE211)","v":0},{"$f":"IF('Farm 1'!BG211=\"\",0,'Farm 1'!BG211)","v":0},{"$f":"IF('Farm 1'!BI211=\"\",0,'Farm 1'!BI211)","v":0},{"$f":"IF('Farm 1'!BK211=\"\",0,'Farm 1'!BK211)","v":0},{"$f":"IF('Farm 1'!BM211=\"\",0,'Farm 1'!BM211)","v":0},{"$f":"IF('Farm 1'!BO211=\"\",0,'Farm 1'!BO211)","v":0},{"$f":"IF('Farm 1'!BQ211=\"\",0,'Farm 1'!BQ211)","v":0},{"$f":"IF('Farm 1'!BS211=\"\",0,'Farm 1'!BS211)","v":0},{"$f":"IF('Farm 1'!BU211=\"\",0,'Farm 1'!BU211)","v":0},{"$f":"IF('Farm 1'!BW211=\"\",0,'Farm 1'!BW211)","v":0},{"$f":"IF('Farm 1'!BY211=\"\",0,'Farm 1'!BY211)","v":0},{"$f":"IF('Farm 1'!CA211=\"\",0,'Farm 1'!CA211)","v":0},{"$f":"IF('Farm 1'!CC211=\"\",0,'Farm 1'!CC211)","v":0},{"$f":"IF('Farm 1'!CE211=\"\",0,'Farm 1'!CE211)","v":0},{"$f":"IF('Farm 1'!CG211=\"\",0,'Farm 1'!CG211)","v":0},{"$f":"IF('Farm 1'!CI211=\"\",0,'Farm 1'!CI211)","v":0},{"$f":"IF('Farm 1'!CK211=\"\",0,'Farm 1'!CK211)","v":0},{"$f":"IF('Farm 1'!CM211=\"\",0,'Farm 1'!CM211)","v":0},{"$f":"IF('Farm 1'!CO211=\"\",0,'Farm 1'!CO211)","v":0},{"$f":"IF('Farm 1'!CQ211=\"\",0,'Farm 1'!CQ211)","v":0},{"$f":"IF('Farm 1'!CS211=\"\",0,'Farm 1'!CS211)","v":0}]
[null,{"$f":"IF('Farm 1'!$AE$212=\"\",\"\",'Farm 1'!$AE$212)","v":""},{"$f":"IF('Farm 1'!$AF$212=\"\",\"\",'Farm 1'!$AF$212)","v":"Rice mill 8 t/h"},null,{"$f":"+Inputs!$G$274","v":1058193.9772727271},null,null,null,{"$f":"IF('Farm 1'!AI212=\"\",0,'Farm 1'!AI212)","v":1},{"$f":"IF('Farm 1'!AK212=\"\",0,'Farm 1'!AK212)","v":0},{"$f":"IF('Farm 1'!AM212=\"\",0,'Farm 1'!AM212)","v":0},{"$f":"IF('Farm 1'!AO212=\"\",0,'Farm 1'!AO212)","v":0},{"$f":"IF('Farm 1'!AQ212=\"\",0,'Farm 1'!AQ212)","v":1},{"$f":"IF('Farm 1'!AS212=\"\",0,'Farm 1'!AS212)","v":0},{"$f":"IF('Farm 1'!AU212=\"\",0,'Farm 1'!AU212)","v":0},{"$f":"IF('Farm 1'!AW212=\"\",0,'Farm 1'!AW212)","v":0},{"$f":"IF('Farm 1'!AY212=\"\",0,'Farm 1'!AY212)","v":0},{"$f":"IF('Farm 1'!BA212=\"\",0,'Farm 1'!BA212)","v":0},{"$f":"IF('Farm 1'!BC212=\"\",0,'Farm 1'!BC212)","v":0},{"$f":"IF('Farm 1'!BE212=\"\",0,'Farm 1'!BE212)","v":0},{"$f":"IF('Farm 1'!BG212=\"\",0,'Farm 1'!BG212)","v":0},{"$f":"IF('Farm 1'!BI212=\"\",0,'Farm 1'!BI212)","v":0},{"$f":"IF('Farm 1'!BK212=\"\",0,'Farm 1'!BK212)","v":0},{"$f":"IF('Farm 1'!BM212=\"\",0,'Farm 1'!BM212)","v":0},{"$f":"IF('Farm 1'!BO212=\"\",0,'Farm 1'!BO212)","v":0},{"$f":"IF('Farm 1'!BQ212=\"\",0,'Farm 1'!BQ212)","v":0},{"$f":"IF('Farm 1'!BS212=\"\",0,'Farm 1'!BS212)","v":0},{"$f":"IF('Farm 1'!BU212=\"\",0,'Farm 1'!BU212)","v":0},{"$f":"IF('Farm 1'!BW212=\"\",0,'Farm 1'!BW212)","v":0},{"$f":"IF('Farm 1'!BY212=\"\",0,'Farm 1'!BY212)","v":0},{"$f":"IF('Farm 1'!CA212=\"\",0,'Farm 1'!CA212)","v":0},{"$f":"IF('Farm 1'!CC212=\"\",0,'Farm 1'!CC212)","v":0},{"$f":"IF('Farm 1'!CE212=\"\",0,'Farm 1'!CE212)","v":0},{"$f":"IF('Farm 1'!CG212=\"\",0,'Farm 1'!CG212)","v":0},{"$f":"IF('Farm 1'!CI212=\"\",0,'Farm 1'!CI212)","v":0},{"$f":"IF('Farm 1'!CK212=\"\",0,'Farm 1'!CK212)","v":0},{"$f":"IF('Farm 1'!CM212=\"\",0,'Farm 1'!CM212)","v":0},{"$f":"IF('Farm 1'!CO212=\"\",0,'Farm 1'!CO212)","v":0},{"$f":"IF('Farm 1'!CQ212=\"\",0,'Farm 1'!CQ212)","v":0},{"$f":"IF('Farm 1'!CS212=\"\",0,'Farm 1'!CS212)","v":0}]
[null,{"$f":"IF('Farm 1'!$AE$213=\"\",\"\",'Farm 1'!$AE$213)","v":""},{"$f":"IF('Farm 1'!$AF$213=\"\",\"\",'Farm 1'!$AF$213)","v":"Weighbridge 50 t"},null,{"$f":"+Inputs!$G$275","v":46000},null,null,null,{"$f":"IF('Farm 1'!AI213=\"\",0,'Farm 1'!AI213)","v":1},{"$f":"IF('Farm 1'!AK213=\"\",0,'Farm 1'!AK213)","v":0},{"$f":"IF('Farm 1'!AM213=\"\",0,'Farm 1'!AM213)","v":0},{"$f":"IF('Farm 1'!AO213=\"\",0,'Farm 1'!AO213)","v":0},{"$f":"IF('Farm 1'!AQ213=\"\",0,'Farm 1'!AQ213)","v":0},{"$f":"IF('Farm 1'!AS213=\"\",0,'Farm 1'!AS213)","v":0},{"$f":"IF('Farm 1'!AU213=\"\",0,'Farm 1'!AU213)","v":0},{"$f":"IF('Farm 1'!AW213=\"\",0,'Farm 1'!AW213)","v":0},{"$f":"IF('Farm 1'!AY213=\"\",0,'Farm 1'!AY213)","v":0},{"$f":"IF('Farm 1'!BA213=\"\",0,'Farm 1'!BA213)","v":0},{"$f":"IF('Farm 1'!BC213=\"\",0,'Farm 1'!BC213)","v":0},{"$f":"IF('Farm 1'!BE213=\"\",0,'Farm 1'!BE213)","v":0},{"$f":"IF('Farm 1'!BG213=\"\",0,'Farm 1'!BG213)","v":0},{"$f":"IF('Farm 1'!BI213=\"\",0,'Farm 1'!BI213)","v":0},{"$f":"IF('Farm 1'!BK213=\"\",0,'Farm 1'!BK213)","v":0},{"$f":"IF('Farm 1'!BM213=\"\",0,'Farm 1'!BM213)","v":0},{"$f":"IF('Farm 1'!BO213=\"\",0,'Farm 1'!BO213)","v":0},{"$f":"IF('Farm 1'!BQ213=\"\",0,'Farm 1'!BQ213)","v":0},{"$f":"IF('Farm 1'!BS213=\"\",0,'Farm 1'!BS213)","v":0},{"$f":"IF('Farm 1'!BU213=\"\",0,'Farm 1'!BU213)","v":0},{"$f":"IF('Farm 1'!BW213=\"\",0,'Farm 1'!BW213)","v":0},{"$f":"IF('Farm 1'!BY213=\"\",0,'Farm 1'!BY213)","v":0},{"$f":"IF('Farm 1'!CA213=\"\",0,'Farm 1'!CA213)","v":0},{"$f":"IF('Farm 1'!CC213=\"\",0,'Farm 1'!CC213)","v":0},{"$f":"IF('Farm 1'!CE213=\"\",0,'Farm 1'!CE213)","v":0},{"$f":"IF('Farm 1'!CG213=\"\",0,'Farm 1'!CG213)","v":0},{"$f":"IF('Farm 1'!CI213=\"\",0,'Farm 1'!CI213)","v":0},{"$f":"IF('Farm 1'!CK213=\"\",0,'Farm 1'!CK213)","v":0},{"$f":"IF('Farm 1'!CM213=\"\",0,'Farm 1'!CM213)","v":0},{"$f":"IF('Farm 1'!CO213=\"\",0,'Farm 1'!CO213)","v":0},{"$f":"IF('Farm 1'!CQ213=\"\",0,'Farm 1'!CQ213)","v":0},{"$f":"IF('Farm 1'!CS213=\"\",0,'Farm 1'!CS213)","v":0}]
[null,{"$f":"IF('Farm 1'!$AE$214=\"\",\"\",'Farm 1'!$AE$214)","v":"Total production equipment"},null,null,null,null,null,null,{"$f":"IF('Farm 1'!AI214=\"\",\"\",'Farm 1'!AI214)","v":""},{"$f":"IF('Farm 1'!AK214=\"\",\"\",'Farm 1'!AK214)","v":""},{"$f":"IF('Farm 1'!AM214=\"\",\"\",'Farm 1'!AM214)","v":""},{"$f":"IF('Farm 1'!AO214=\"\",\"\",'Farm 1'!AO214)","v":""},{"$f":"IF('Farm 1'!AQ214=\"\",\"\",'Farm 1'!AQ214)","v":""},{"$f":"IF('Farm 1'!AS214=\"\",\"\",'Farm 1'!AS214)","v":""},{"$f":"IF('Farm 1'!AU214=\"\",\"\",'Farm 1'!AU214)","v":""},{"$f":"IF('Farm 1'!AW214=\"\",\"\",'Farm 1'!AW214)","v":""},{"$f":"IF('Farm 1'!AY214=\"\",\"\",'Farm 1'!AY214)","v":""},{"$f":"IF('Farm 1'!BA214=\"\",\"\",'Farm 1'!BA214)","v":""},{"$f":"IF('Farm 1'!BC214=\"\",\"\",'Farm 1'!BC214)","v":""},{"$f":"IF('Farm 1'!BE214=\"\",\"\",'Farm 1'!BE214)","v":""},{"$f":"IF('Farm 1'!BG214=\"\",\"\",'Farm 1'!BG214)","v":""},{"$f":"IF('Farm 1'!BI214=\"\",\"\",'Farm 1'!BI214)","v":""},{"$f":"IF('Farm 1'!BK214=\"\",\"\",'Farm 1'!BK214)","v":""},{"$f":"IF('Farm 1'!BM214=\"\",\"\",'Farm 1'!BM214)","v":""},{"$f":"IF('Farm 1'!BO214=\"\",\"\",'Farm 1'!BO214)","v":""},{"$f":"IF('Farm 1'!BQ214=\"\",\"\",'Farm 1'!BQ214)","v":""},{"$f":"IF('Farm 1'!BS214=\"\",\"\",'Farm 1'!BS214)","v":""},{"$f":"IF('Farm 1'!BU214=\"\",\"\",'Farm 1'!BU214)","v":""},{"$f":"IF('Farm 1'!BW214=\"\",\"\",'Farm 1'!BW214)","v":""},{"$f":"IF('Farm 1'!BY214=\"\",\"\",'Farm 1'!BY214)","v":""},{"$f":"IF('Farm 1'!CA214=\"\",\"\",'Farm 1'!CA214)","v":""},{"$f":"IF('Farm 1'!CC214=\"\",\"\",'Farm 1'!CC214)","v":""},{"$f":"IF('Farm 1'!CE214=\"\",\"\",'Farm 1'!CE214)","v":""},{"$f":"IF('Farm 1'!CG214=\"\",\"\",'Farm 1'!CG214)","v":""},{"$f":"IF('Farm 1'!CI214=\"\",\"\",'Farm 1'!CI214)","v":""},{"$f":"IF('Farm 1'!CK214=\"\",\"\",'Farm 1'!CK214)","v":""},{"$f":"IF('Farm 1'!CM214=\"\",\"\",'Farm 1'!CM214)","v":""},{"$f":"IF('Farm 1'!CO214=\"\",\"\",'Farm 1'!CO214)","v":""},{"$f":"IF('Farm 1'!CQ214=\"\",\"\",'Farm 1'!CQ214)","v":""},{"$f":"IF('Farm 1'!CS214=\"\",\"\",'Farm 1'!CS214)","v":""}]
[null,{"$f":"IF('Farm 1'!$AE$215=\"\",\"\",'Farm 1'!$AE$215)","v":""},null,null,null,null,null,null,{"$f":"IF('Farm 1'!AI215=\"\",\"\",'Farm 1'!AI215)","v":""},{"$f":"IF('Farm 1'!AK215=\"\",\"\",'Farm 1'!AK215)","v":""},{"$f":"IF('Farm 1'!AM215=\"\",\"\",'Farm 1'!AM215)","v":""},{"$f":"IF('Farm 1'!AO215=\"\",\"\",'Farm 1'!AO215)","v":""},{"$f":"IF('Farm 1'!AQ215=\"\",\"\",'Farm 1'!AQ215)","v":""},{"$f":"IF('Farm 1'!AS215=\"\",\"\",'Farm 1'!AS215)","v":""},{"$f":"IF('Farm 1'!AU215=\"\",\"\",'Farm 1'!AU215)","v":""},{"$f":"IF('Farm 1'!AW215=\"\",\"\",'Farm 1'!AW215)","v":""},{"$f":"IF('Farm 1'!AY215=\"\",\"\",'Farm 1'!AY215)","v":""},{"$f":"IF('Farm 1'!BA215=\"\",\"\",'Farm 1'!BA215)","v":""},{"$f":"IF('Farm 1'!BC215=\"\",\"\",'Farm 1'!BC215)","v":""},{"$f":"IF('Farm 1'!BE215=\"\",\"\",'Farm 1'!BE215)","v":""},{"$f":"IF('Farm 1'!BG215=\"\",\"\",'Farm 1'!BG215)","v":""},{"$f":"IF('Farm 1'!BI215=\"\",\"\",'Farm 1'!BI215)","v":""},{"$f":"IF('Farm 1'!BK215=\"\",\"\",'Farm 1'!BK215)","v":""},{"$f":"IF('Farm 1'!BM215=\"\",\"\",'Farm 1'!BM215)","v":""},{"$f":"IF('Farm 1'!BO215=\"\",\"\",'Farm 1'!BO215)","v":""},{"$f":"IF('Farm 1'!BQ215=\"\",\"\",'Farm 1'!BQ215)","v":""},{"$f":"IF('Farm 1'!BS215=\"\",\"\",'Farm 1'!BS215)","v":""},{"$f":"IF('Farm 1'!BU215=\"\",\"\",'Farm 1'!BU215)","v":""},{"$f":"IF('Farm 1'!BW215=\"\",\"\",'Farm 1'!BW215)","v":""},{"$f":"IF('Farm 1'!BY215=\"\",\"\",'Farm 1'!BY215)","v":""},{"$f":"IF('Farm 1'!CA215=\"\",\"\",'Farm 1'!CA215)","v":""},{"$f":"IF('Farm 1'!CC215=\"\",\"\",'Farm 1'!CC215)","v":""},{"$f":"IF('Farm 1'!CE215=\"\",\"\",'Farm 1'!CE215)","v":""},{"$f":"IF('Farm 1'!CG215=\"\",\"\",'Farm 1'!CG215)","v":""},{"$f":"IF('Farm 1'!CI215=\"\",\"\",'Farm 1'!CI215)","v":""},{"$f":"IF('Farm 1'!CK215=\"\",\"\",'Farm 1'!CK215)","v":""},{"$f":"IF('Farm 1'!CM215=\"\",\"\",'Farm 1'!CM215)","v":""},{"$f":"IF('Farm 1'!CO215=\"\",\"\",'Farm 1'!CO215)","v":""},{"$f":"IF('Farm 1'!CQ215=\"\",\"\",'Farm 1'!CQ215)","v":""},{"$f":"IF('Farm 1'!CS215=\"\",\"\",'Farm 1'!CS215)","v":""}]
[null,{"$f":"IF('Farm 1'!$AE$216=\"\",\"\",'Farm 1'!$AE$216)","v":"OFFICE AND HOUSING EQUIPMENT"},null,null,null,null,null,null,{"$f":"IF('Farm 1'!AI216=\"\",\"\",'Farm 1'!AI216)","v":""},{"$f":"IF('Farm 1'!AK216=\"\",\"\",'Farm 1'!AK216)","v":""},{"$f":"IF('Farm 1'!AM216=\"\",\"\",'Farm 1'!AM216)","v":""},{"$f":"IF('Farm 1'!AO216=\"\",\"\",'Farm 1'!AO216)","v":""},{"$f":"IF('Farm 1'!AQ216=\"\",\"\",'Farm 1'!AQ216)","v":""},{"$f":"IF('Farm 1'!AS216=\"\",\"\",'Farm 1'!AS216)","v":""},{"$f":"IF('Farm 1'!AU216=\"\",\"\",'Farm 1'!AU216)","v":""},{"$f":"IF('Farm 1'!AW216=\"\",\"\",'Farm 1'!AW216)","v":""},{"$f":"IF('Farm 1'!AY216=\"\",\"\",'Farm 1'!AY216)","v":""},{"$f":"IF('Farm 1'!BA216=\"\",\"\",'Farm 1'!BA216)","v":""},{"$f":"IF('Farm 1'!BC216=\"\",\"\",'Farm 1'!BC216)","v":""},{"$f":"IF('Farm 1'!BE216=\"\",\"\",'Farm 1'!BE216)","v":""},{"$f":"IF('Farm 1'!BG216=\"\",\"\",'Farm 1'!BG216)","v":""},{"$f":"IF('Farm 1'!BI216=\"\",\"\",'Farm 1'!BI216)","v":""},{"$f":"IF('Farm 1'!BK216=\"\",\"\",'Farm 1'!BK216)","v":""},{"$f":"IF('Farm 1'!BM216=\"\",\"\",'Farm 1'!BM216)","v":""},{"$f":"IF('Farm 1'!BO216=\"\",\"\",'Farm 1'!BO216)","v":""},{"$f":"IF('Farm 1'!BQ216=\"\",\"\",'Farm 1'!BQ216)","v":""},{"$f":"IF('Farm 1'!BS216=\"\",\"\",'Farm 1'!BS216)","v":""},{"$f":"IF('Farm 1'!BU216=\"\",\"\",'Farm 1'!BU216)","v":""},{"$f":"IF('Farm 1'!BW216=\"\",\"\",'Farm 1'!BW216)","v":""},{"$f":"IF('Farm 1'!BY216=\"\",\"\",'Farm 1'!BY216)","v":""},{"$f":"IF('Farm 1'!CA216=\"\",\"\",'Farm 1'!CA216)","v":""},{"$f":"IF('Farm 1'!CC216=\"\",\"\",'Farm 1'!CC216)","v":""},{"$f":"IF('Farm 1'!CE216=\"\",\"\",'Farm 1'!CE216)","v":""},{"$f":"IF('Farm 1'!CG216=\"\",\"\",'Farm 1'!CG216)","v":""},{"$f":"IF('Farm 1'!CI216=\"\",\"\",'Farm 1'!CI216)","v":""},{"$f":"IF('Farm 1'!CK216=\"\",\"\",'Farm 1'!CK216)","v":""},{"$f":"IF('Farm 1'!CM216=\"\",\"\",'Farm 1'!CM216)","v":""},{"$f":"IF('Farm 1'!CO216=\"\",\"\",'Farm 1'!CO216)","v":""},{"$f":"IF('Farm 1'!CQ216=\"\",\"\",'Farm 1'!CQ216)","v":""},{"$f":"IF('Farm 1'!CS216=\"\",\"\",'Farm 1'!CS216)","v":""}]
[null,{"$f":"IF('Farm 1'!$AE$217=\"\",\"\",'Farm 1'!$AE$217)","v":""},{"$f":"IF('Farm 1'!$AF$217=\"\",\"\",'Farm 1'!$AF$217)","v":"Office equipment"},null,{"$f":"+Inputs!$G$209","v":5000},null,null,null,{"$f":"IF('Farm 1'!AI217=\"\",0,'Farm 1'!AI217)","v":0},{"$f":"IF('Farm 1'!AK217=\"\",0,'Farm 1'!AK217)","v":0},{"$f":"IF('Farm 1'!AM217=\"\",0,'Farm 1'!AM217)","v":5},{"$f":"IF('Farm 1'!AO217=\"\",0,'Farm 1'!AO217)","v":0},{"$f":"IF('Farm 1'!AQ217=\"\",0,'Farm 1'!AQ217)","v":3},{"$f":"IF('Farm 1'!AS217=\"\",0,'Farm 1'!AS217)","v":0},{"$f":"IF('Farm 1'!AU217=\"\",0,'Farm 1'!AU217)","v":0},{"$f":"IF('Farm 1'!AW217=\"\",0,'Farm 1'!AW217)","v":0},{"$f":"IF('Farm 1'!AY217=\"\",0,'Farm 1'!AY217)","v":0},{"$f":"IF('Farm 1'!BA217=\"\",0,'Farm 1'!BA217)","v":0},{"$f":"IF('Farm 1'!BC217=\"\",0,'Farm 1'!BC217)","v":0},{"$f":"IF('Farm 1'!BE217=\"\",0,'Farm 1'!BE217)","v":0},{"$f":"IF('Farm 1'!BG217=\"\",0,'Farm 1'!BG217)","v":5},{"$f":"IF('Farm 1'!BI217=\"\",0,'Farm 1'!BI217)","v":0},{"$f":"IF('Farm 1'!BK217=\"\",0,'Farm 1'!BK217)","v":0},{"$f":"IF('Farm 1'!BM217=\"\",0,'Farm 1'!BM217)","v":0},{"$f":"IF('Farm 1'!BO217=\"\",0,'Farm 1'!BO217)","v":0},{"$f":"IF('Farm 1'!BQ217=\"\",0,'Farm 1'!BQ217)","v":0},{"$f":"IF('Farm 1'!BS217=\"\",0,'Farm 1'!BS217)","v":0},{"$f":"IF('Farm 1'!BU217=\"\",0,'Farm 1'!BU217)","v":0},{"$f":"IF('Farm 1'!BW217=\"\",0,'Farm 1'!BW217)","v":4},{"$f":"IF('Farm 1'!BY217=\"\",0,'Farm 1'!BY217)","v":0},{"$f":"IF('Farm 1'!CA217=\"\",0,'Farm 1'!CA217)","v":0},{"$f":"IF('Farm 1'!CC217=\"\",0,'Farm 1'!CC217)","v":0},{"$f":"IF('Farm 1'!CE217=\"\",0,'Farm 1'!CE217)","v":5},{"$f":"IF('Farm 1'!CG217=\"\",0,'Farm 1'!CG217)","v":0},{"$f":"IF('Farm 1'!CI217=\"\",0,'Farm 1'!CI217)","v":0},{"$f":"IF('Farm 1'!CK217=\"\",0,'Farm 1'!CK217)","v":0},{"$f":"IF('Farm 1'!CM217=\"\",0,'Farm 1'!CM217)","v":0},{"$f":"IF('Farm 1'!CO217=\"\",0,'Farm 1'!CO217)","v":0},{"$f":"IF('Farm 1'!CQ217=\"\",0,'Farm 1'!CQ217)","v":0},{"$f":"IF('Farm 1'!CS217=\"\",0,'Farm 1'!CS217)","v":0}]
[null,{"$f":"IF('Farm 1'!$AE$218=\"\",\"\",'Farm 1'!$AE$218)","v":""},{"$f":"IF('Farm 1'!$AF$218=\"\",\"\",'Farm 1'!$AF$218)","v":"Crop management software"},null,{"$f":"+Inputs!$G$277","v":18000},null,null,null,{"$f":"IF('Farm 1'!AI218=\"\",0,'Farm 1'!AI218)","v":0},{"$f":"IF('Farm 1'!AK218=\"\",0,'Farm 1'!AK218)","v":0},{"$f":"IF('Farm 1'!AM218=\"\",0,'Farm 1'!AM218)","v":1},{"$f":"IF('Farm 1'!AO218=\"\",0,'Farm 1'!AO218)","v":0},{"$f":"IF('Farm 1'!AQ218=\"\",0,'Farm 1'!AQ218)","v":0},{"$f":"IF('Farm 1'!AS218=\"\",0,'Farm 1'!AS218)","v":0},{"$f":"IF('Farm 1'!AU218=\"\",0,'Farm 1'!AU218)","v":0},{"$f":"IF('Farm 1'!AW218=\"\",0,'Farm 1'!AW218)","v":0},{"$f":"IF('Farm 1'!AY218=\"\",0,'Farm 1'!AY218)","v":0},{"$f":"IF('Farm 1'!BA218=\"\",0,'Farm 1'!BA218)","v":0},{"$f":"IF('Farm 1'!BC218=\"\",0,'Farm 1'!BC218)","v":0},{"$f":"IF('Farm 1'!BE218=\"\",0,'Farm 1'!BE218)","v":0},{"$f":"IF('Farm 1'!BG218=\"\",0,'Farm 1'!BG218)","v":0},{"$f":"IF('Farm 1'!BI218=\"\",0,'Farm 1'!BI218)","v":0},{"$f":"IF('Farm 1'!BK218=\"\",0,'Farm 1'!BK218)","v":0},{"$f":"IF('Farm 1'!BM218=\"\",0,'Farm 1'!BM218)","v":0},{"$f":"IF('Farm 1'!BO218=\"\",0,'Farm 1'!BO218)","v":0},{"$f":"IF('Farm 1'!BQ218=\"\",0,'Farm 1'!BQ218)","v":0},{"$f":"IF('Farm 1'!BS218=\"\",0,'Farm 1'!BS218)","v":0},{"$f":"IF('Farm 1'!BU218=\"\",0,'Farm 1'!BU218)","v":0},{"$f":"IF('Farm 1'!BW218=\"\",0,'Farm 1'!BW218)","v":1},{"$f":"IF('Farm 1'!BY218=\"\",0,'Farm 1'!BY218)","v":0},{"$f":"IF('Farm 1'!CA218=\"\",0,'Farm 1'!CA218)","v":0},{"$f":"IF('Farm 1'!CC218=\"\",0,'Farm 1'!CC218)","v":0},{"$f":"IF('Farm 1'!CE218=\"\",0,'Farm 1'!CE218)","v":0},{"$f":"IF('Farm 1'!CG218=\"\",0,'Farm 1'!CG218)","v":0},{"$f":"IF('Farm 1'!CI218=\"\",0,'Farm 1'!CI218)","v":0},{"$f":"IF('Farm 1'!CK218=\"\",0,'Farm 1'!CK218)","v":0},{"$f":"IF('Farm 1'!CM218=\"\",0,'Farm 1'!CM218)","v":0},{"$f":"IF('Farm 1'!CO218=\"\",0,'Farm 1'!CO218)","v":0},{"$f":"IF('Farm 1'!CQ218=\"\",0,'Farm 1'!CQ218)","v":0},{"$f":"IF('Farm 1'!CS218=\"\",0,'Farm 1'!CS218)","v":0}]
[null,{"$f":"IF('Farm 1'!$AE$219=\"\",\"\",'Farm 1'!$AE$219)","v":""},{"$f":"IF('Farm 1'!$AF$219=\"\",\"\",'Farm 1'!$AF$219)","v":"ERP sofware"},null,{"$f":"+Inputs!$G$278","v":20000},null,null,null,{"$f":"IF('Farm 1'!AI219=\"\",0,'Farm 1'!AI219)","v":0},{"$f":"IF('Farm 1'!AK219=\"\",0,'Farm 1'!AK219)","v":0},{"$f":"IF('Farm 1'!AM219=\"\",0,'Farm 1'!AM219)","v":1},{"$f":"IF('Farm 1'!AO219=\"\",0,'Farm 1'!AO219)","v":0},{"$f":"IF('Farm 1'!AQ219=\"\",0,'Farm 1'!AQ219)","v":0},{"$f":"IF('Farm 1'!AS219=\"\",0,'Farm 1'!AS219)","v":0},{"$f":"IF('Farm 1'!AU219=\"\",0,'Farm 1'!AU219)","v":0},{"$f":"IF('Farm 1'!AW219=\"\",0,'Farm 1'!AW219)","v":0},{"$f":"IF('Farm 1'!AY219=\"\",0,'Farm 1'!AY219)","v":0},{"$f":"IF('Farm 1'!BA219=\"\",0,'Farm 1'!BA219)","v":0},{"$f":"IF('Farm 1'!BC219=\"\",0,'Farm 1'!BC219)","v":0},{"$f":"IF('Farm 1'!BE219=\"\",0,'Farm 1'!BE219)","v":0},{"$f":"IF('Farm 1'!BG219=\"\",0,'Farm 1'!BG219)","v":0},{"$f":"IF('Farm 1'!BI219=\"\",0,'Farm 1'!BI219)","v":0},{"$f":"IF('Farm 1'!BK219=\"\",0,'Farm 1'!BK219)","v":0},{"$f":"IF('Farm 1'!BM219=\"\",0,'Farm 1'!BM219)","v":0},{"$f":"IF('Farm 1'!BO219=\"\",0,'Farm 1'!BO219)","v":0},{"$f":"IF('Farm 1'!BQ219=\"\",0,'Farm 1'!BQ219)","v":0},{"$f":"IF('Farm 1'!BS219=\"\",0,'Farm 1'!BS219)","v":0},{"$f":"IF('Farm 1'!BU219=\"\",0,'Farm 1'!BU219)","v":0},{"$f":"IF('Farm 1'!BW219=\"\",0,'Farm 1'!BW219)","v":1},{"$f":"IF('Farm 1'!BY219=\"\",0,'Farm 1'!BY219)","v":0},{"$f":"IF('Farm 1'!CA219=\"\",0,'Farm 1'!CA219)","v":0},{"$f":"IF('Farm 1'!CC219=\"\",0,'Farm 1'!CC219)","v":0},{"$f":"IF('Farm 1'!CE219=\"\",0,'Farm 1'!CE219)","v":0},{"$f":"IF('Farm 1'!CG219=\"\",0,'Farm 1'!CG219)","v":0},{"$f":"IF('Farm 1'!CI219=\"\",0,'Farm 1'!CI219)","v":0},{"$f":"IF('Farm 1'!CK219=\"\",0,'Farm 1'!CK219)","v":0},{"$f":"IF('Farm 1'!CM219=\"\",0,'Farm 1'!CM219)","v":0},{"$f":"IF('Farm 1'!CO219=\"\",0,'Farm 1'!CO219)","v":0},{"$f":"IF('Farm 1'!CQ219=\"\",0,'Farm 1'!CQ219)","v":0},{"$f":"IF('Farm 1'!CS219=\"\",0,'Farm 1'!CS219)","v":0}]
[null,{"$f":"IF('Farm 1'!$AE$220=\"\",\"\",'Farm 1'!$AE$220)","v":""},{"$f":"IF('Farm 1'!$AF$220=\"\",\"\",'Farm 1'!$AF$220)","v":"Housing equipment"},null,{"$f":"+Inputs!$G$211","v":6000},null,null,null,{"$f":"IF('Farm 1'!AI220=\"\",0,'Farm 1'!AI220)","v":0},{"$f":"IF('Farm 1'!AK220=\"\",0,'Farm 1'!AK220)","v":0},{"$f":"IF('Farm 1'!AM220=\"\",0,'Farm 1'!AM220)","v":8},{"$f":"IF('Farm 1'!AO220=\"\",0,'Farm 1'!AO220)","v":0},{"$f":"IF('Farm 1'!AQ220=\"\",0,'Farm 1'!AQ220)","v":0},{"$f":"IF('Farm 1'!AS220=\"\",0,'Farm 1'!AS220)","v":0},{"$f":"IF('Farm 1'!AU220=\"\",0,'Farm 1'!AU220)","v":0},{"$f":"IF('Farm 1'!AW220=\"\",0,'Farm 1'!AW220)","v":0},{"$f":"IF('Farm 1'!AY220=\"\",0,'Farm 1'!AY220)","v":0},{"$f":"IF('Farm 1'!BA220=\"\",0,'Farm 1'!BA220)","v":0},{"$f":"IF('Farm 1'!BC220=\"\",0,'Farm 1'!BC220)","v":0},{"$f":"IF('Farm 1'!BE220=\"\",0,'Farm 1'!BE220)","v":0},{"$f":"IF('Farm 1'!BG220=\"\",0,'Farm 1'!BG220)","v":8},{"$f":"IF('Farm 1'!BI220=\"\",0,'Farm 1'!BI220)","v":0},{"$f":"IF('Farm 1'!BK220=\"\",0,'Farm 1'!BK220)","v":0},{"$f":"IF('Farm 1'!BM220=\"\",0,'Farm 1'!BM220)","v":0},{"$f":"IF('Farm 1'!BO220=\"\",0,'Farm 1'!BO220)","v":0},{"$f":"IF('Farm 1'!BQ220=\"\",0,'Farm 1'!BQ220)","v":0},{"$f":"IF('Farm 1'!BS220=\"\",0,'Farm 1'!BS220)","v":0},{"$f":"IF('Farm 1'!BU220=\"\",0,'Farm 1'!BU220)","v":0},{"$f":"IF('Farm 1'!BW220=\"\",0,'Farm 1'!BW220)","v":4},{"$f":"IF('Farm 1'!BY220=\"\",0,'Farm 1'!BY220)","v":0},{"$f":"IF('Farm 1'!CA220=\"\",0,'Farm 1'!CA220)","v":0},{"$f":"IF('Farm 1'!CC220=\"\",0,'Farm 1'!CC220)","v":0},{"$f":"IF('Farm 1'!CE220=\"\",0,'Farm 1'!CE220)","v":8},{"$f":"IF('Farm 1'!CG220=\"\",0,'Farm 1'!CG220)","v":0},{"$f":"IF('Farm 1'!CI220=\"\",0,'Farm 1'!CI220)","v":0},{"$f":"IF('Farm 1'!CK220=\"\",0,'Farm 1'!CK220)","v":0},{"$f":"IF('Farm 1'!CM220=\"\",0,'Farm 1'!CM220)","v":0},{"$f":"IF('Farm 1'!CO220=\"\",0,'Farm 1'!CO220)","v":0},{"$f":"IF('Farm 1'!CQ220=\"\",0,'Farm 1'!CQ220)","v":0},{"$f":"IF('Farm 1'!CS220=\"\",0,'Farm 1'!CS220)","v":0}]
[null,{"$f":"IF('Farm 1'!$AE$221=\"\",\"\",'Farm 1'!$AE$221)","v":"Total office and housing equipment"},null,null,null,null,null,null,{"$f":"IF('Farm 1'!AI221=\"\",\"\",'Farm 1'!AI221)","v":""},{"$f":"IF('Farm 1'!AK221=\"\",\"\",'Farm 1'!AK221)","v":""},{"$f":"IF('Farm 1'!AM221=\"\",\"\",'Farm 1'!AM221)","v":""},{"$f":"IF('Farm 1'!AO221=\"\",\"\",'Farm 1'!AO221)","v":""},{"$f":"IF('Farm 1'!AQ221=\"\",\"\",'Farm 1'!AQ221)","v":""},{"$f":"IF('Farm 1'!AS221=\"\",\"\",'Farm 1'!AS221)","v":""},{"$f":"IF('Farm 1'!AU221=\"\",\"\",'Farm 1'!AU221)","v":""},{"$f":"IF('Farm 1'!AW221=\"\",\"\",'Farm 1'!AW221)","v":""},{"$f":"IF('Farm 1'!AY221=\"\",\"\",'Farm 1'!AY221)","v":""},{"$f":"IF('Farm 1'!BA221=\"\",\"\",'Farm 1'!BA221)","v":""},{"$f":"IF('Farm 1'!BC221=\"\",\"\",'Farm 1'!BC221)","v":""},{"$f":"IF('Farm 1'!BE221=\"\",\"\",'Farm 1'!BE221)","v":""},{"$f":"IF('Farm 1'!BG221=\"\",\"\",'Farm 1'!BG221)","v":""},{"$f":"IF('Farm 1'!BI221=\"\",\"\",'Farm 1'!BI221)","v":""},{"$f":"IF('Farm 1'!BK221=\"\",\"\",'Farm 1'!BK221)","v":""},{"$f":"IF('Farm 1'!BM221=\"\",\"\",'Farm 1'!BM221)","v":""},{"$f":"IF('Farm 1'!BO221=\"\",\"\",'Farm 1'!BO221)","v":""},{"$f":"IF('Farm 1'!BQ221=\"\",\"\",'Farm 1'!BQ221)","v":""},{"$f":"IF('Farm 1'!BS221=\"\",\"\",'Farm 1'!BS221)","v":""},{"$f":"IF('Farm 1'!BU221=\"\",\"\",'Farm 1'!BU221)","v":""},{"$f":"IF('Farm 1'!BW221=\"\",\"\",'Farm 1'!BW221)","v":""},{"$f":"IF('Farm 1'!BY221=\"\",\"\",'Farm 1'!BY221)","v":""},{"$f":"IF('Farm 1'!CA221=\"\",\"\",'Farm 1'!CA221)","v":""},{"$f":"IF('Farm 1'!CC221=\"\",\"\",'Farm 1'!CC221)","v":""},{"$f":"IF('Farm 1'!CE221=\"\",\"\",'Farm 1'!CE221)","v":""},{"$f":"IF('Farm 1'!CG221=\"\",\"\",'Farm 1'!CG221)","v":""},{"$f":"IF('Farm 1'!CI221=\"\",\"\",'Farm 1'!CI221)","v":""},{"$f":"IF('Farm 1'!CK221=\"\",\"\",'Farm 1'!CK221)","v":""},{"$f":"IF('Farm 1'!CM221=\"\",\"\",'Farm 1'!CM221)","v":""},{"$f":"IF('Farm 1'!CO221=\"\",\"\",'Farm 1'!CO221)","v":""},{"$f":"IF('Farm 1'!CQ221=\"\",\"\",'Farm 1'!CQ221)","v":""},{"$f":"IF('Farm 1'!CS221=\"\",\"\",'Farm 1'!CS221)","v":""}]
[null,null,null,null,{"$f":"IF('Farm 1'!AH222=\"\",\"\",'Farm 1'!AH222)","v":""},null,null,null,{"$f":"IF('Farm 1'!AI222=\"\",\"\",'Farm 1'!AI222)","v":""},{"$f":"IF('Farm 1'!AK222=\"\",\"\",'Farm 1'!AK222)","v":""},{"$f":"IF('Farm 1'!AM222=\"\",\"\",'Farm 1'!AM222)","v":""},{"$f":"IF('Farm 1'!AO222=\"\",\"\",'Farm 1'!AO222)","v":""},{"$f":"IF('Farm 1'!AQ222=\"\",\"\",'Farm 1'!AQ222)","v":""},{"$f":"IF('Farm 1'!AS222=\"\",\"\",'Farm 1'!AS222)","v":""},{"$f":"IF('Farm 1'!AU222=\"\",\"\",'Farm 1'!AU222)","v":""},{"$f":"IF('Farm 1'!AW222=\"\",\"\",'Farm 1'!AW222)","v":""},{"$f":"IF('Farm 1'!AY222=\"\",\"\",'Farm 1'!AY222)","v":""},{"$f":"IF('Farm 1'!BA222=\"\",\"\",'Farm 1'!BA222)","v":""},{"$f":"IF('Farm 1'!BC222=\"\",\"\",'Farm 1'!BC222)","v":""},{"$f":"IF('Farm 1'!BE222=\"\",\"\",'Farm 1'!BE222)","v":""},{"$f":"IF('Farm 1'!BG222=\"\",\"\",'Farm 1'!BG222)","v":""},{"$f":"IF('Farm 1'!BI222=\"\",\"\",'Farm 1'!BI222)","v":""},{"$f":"IF('Farm 1'!BK222=\"\",\"\",'Farm 1'!BK222)","v":""},{"$f":"IF('Farm 1'!BM222=\"\",\"\",'Farm 1'!BM222)","v":""},{"$f":"IF('Farm 1'!BO222=\"\",\"\",'Farm 1'!BO222)","v":""},{"$f":"IF('Farm 1'!BQ222=\"\",\"\",'Farm 1'!BQ222)","v":""},{"$f":"IF('Farm 1'!BS222=\"\",\"\",'Farm 1'!BS222)","v":""},{"$f":"IF('Farm 1'!BU222=\"\",\"\",'Farm 1'!BU222)","v":""},{"$f":"IF('Farm 1'!BW222=\"\",\"\",'Farm 1'!BW222)","v":""},{"$f":"IF('Farm 1'!BY222=\"\",\"\",'Farm 1'!BY222)","v":""},{"$f":"IF('Farm 1'!CA222=\"\",\"\",'Farm 1'!CA222)","v":""},{"$f":"IF('Farm 1'!CC222=\"\",\"\",'Farm 1'!CC222)","v":""},{"$f":"IF('Farm 1'!CE222=\"\",\"\",'Farm 1'!CE222)","v":""},{"$f":"IF('Farm 1'!CG222=\"\",\"\",'Farm 1'!CG222)","v":""},{"$f":"IF('Farm 1'!CI222=\"\",\"\",'Farm 1'!CI222)","v":""},{"$f":"IF('Farm 1'!CK222=\"\",\"\",'Farm 1'!CK222)","v":""},{"$f":"IF('Farm 1'!CM222=\"\",\"\",'Farm 1'!CM222)","v":""},{"$f":"IF('Farm 1'!CO222=\"\",\"\",'Farm 1'!CO222)","v":""},{"$f":"IF('Farm 1'!CQ222=\"\",\"\",'Farm 1'!CQ222)","v":""},{"$f":"IF('Farm 1'!CS222=\"\",\"\",'Farm 1'!CS222)","v":""}]
[null,"Total - Farm 1",null,null,null,null,null,null,{"$f":"IF('Farm 1'!AI223=\"\",\"\",'Farm 1'!AI223)","v":""},{"$f":"IF('Farm 1'!AK223=\"\",\"\",'Farm 1'!AK223)","v":""},{"$f":"IF('Farm 1'!AM223=\"\",\"\",'Farm 1'!AM223)","v":""},{"$f":"IF('Farm 1'!AO223=\"\",\"\",'Farm 1'!AO223)","v":""},{"$f":"IF('Farm 1'!AQ223=\"\",\"\",'Farm 1'!AQ223)","v":""},{"$f":"IF('Farm 1'!AS223=\"\",\"\",'Farm 1'!AS223)","v":""},{"$f":"IF('Farm 1'!AU223=\"\",\"\",'Farm 1'!AU223)","v":""},null,null,null,{"$f":"IF('Farm 1'!BC223=\"\",\"\",'Farm 1'!BC223)","v":""},{"$f":"IF('Farm 1'!BE223=\"\",\"\",'Farm 1'!BE223)","v":""},{"$f":"IF('Farm 1'!BG223=\"\",\"\",'Farm 1'!BG223)","v":""},{"$f":"IF('Farm 1'!BI223=\"\",\"\",'Farm 1'!BI223)","v":""},{"$f":"IF('Farm 1'!BK223=\"\",\"\",'Farm 1'!BK223)","v":""},{"$f":"IF('Farm 1'!BM223=\"\",\"\",'Farm 1'!BM223)","v":""},{"$f":"IF('Farm 1'!BO223=\"\",\"\",'Farm 1'!BO223)","v":""},{"$f":"IF('Farm 1'!BQ223=\"\",\"\",'Farm 1'!BQ223)","v":""},{"$f":"IF('Farm 1'!BS223=\"\",\"\",'Farm 1'!BS223)","v":""},{"$f":"IF('Farm 1'!BU223=\"\",\"\",'Farm 1'!BU223)","v":""},{"$f":"IF('Farm 1'!BW223=\"\",\"\",'Farm 1'!BW223)","v":""},{"$f":"IF('Farm 1'!BY223=\"\",\"\",'Farm 1'!BY223)","v":""},{"$f":"IF('Farm 1'!CA223=\"\",\"\",'Farm 1'!CA223)","v":""},{"$f":"IF('Farm 1'!CC223=\"\",\"\",'Farm 1'!CC223)","v":""},{"$f":"IF('Farm 1'!CE223=\"\",\"\",'Farm 1'!CE223)","v":""},{"$f":"IF('Farm 1'!CG223=\"\",\"\",'Farm 1'!CG223)","v":""},{"$f":"IF('Farm 1'!CI223=\"\",\"\",'Farm 1'!CI223)","v":""},{"$f":"IF('Farm 1'!CK223=\"\",\"\",'Farm 1'!CK223)","v":""},{"$f":"IF('Farm 1'!CM223=\"\",\"\",'Farm 1'!CM223)","v":""},{"$f":"IF('Farm 1'!CO223=\"\",\"\",'Farm 1'!CO223)","v":""},{"$f":"IF('Farm 1'!CQ223=\"\",\"\",'Farm 1'!CQ223)","v":""},{"$f":"IF('Farm 1'!CS223=\"\",\"\",'Farm 1'!CS223)","v":""}]
[]
[]
[null,"Trading"]
[]
[null,{"$f":"IF('Trading 1 Farm'!$AE$145=\"\",\"\",'Trading 1 Farm'!$AE$145)","v":"LIGHT VEHICLES"},null,null,null,null,null,null,{"$f":"IF('Trading 1 Farm'!AI145=\"\",\"\",'Trading 1 Farm'!AI145)","v":""},{"$f":"IF('Trading 1 Farm'!AK145=\"\",\"\",'Trading 1 Farm'!AK145)","v":""},{"$f":"IF('Trading 1 Farm'!AM145=\"\",\"\",'Trading 1 Farm'!AM145)","v":""},{"$f":"IF('Trading 1 Farm'!AO145=\"\",\"\",'Trading 1 Farm'!AO145)","v":""},{"$f":"IF('Trading 1 Farm'!AQ145=\"\",\"\",'Trading 1 Farm'!AQ145)","v":""},{"$f":"IF('Trading 1 Farm'!AS145=\"\",\"\",'Trading 1 Farm'!AS145)","v":""},{"$f":"IF('Trading 1 Farm'!AU145=\"\",\"\",'Trading 1 Farm'!AU145)","v":""},{"$f":"IF('Trading 1 Farm'!AW145=\"\",\"\",'Trading 1 Farm'!AW145)","v":""},{"$f":"IF('Trading 1 Farm'!AY145=\"\",\"\",'Trading 1 Farm'!AY145)","v":""},{"$f":"IF('Trading 1 Farm'!BA145=\"\",\"\",'Trading 1 Farm'!BA145)","v":""},{"$f":"IF('Trading 1 Farm'!BC145=\"\",\"\",'Trading 1 Farm'!BC145)","v":""},{"$f":"IF('Trading 1 Farm'!BE145=\"\",\"\",'Trading 1 Farm'!BE145)","v":""},{"$f":"IF('Trading 1 Farm'!BG145=\"\",\"\",'Trading 1 Farm'!BG145)","v":""},{"$f":"IF('Trading 1 Farm'!BI145=\"\",\"\",'Trading 1 Farm'!BI145)","v":""},{"$f":"IF('Trading 1 Farm'!BK145=\"\",\"\",'Trading 1 Farm'!BK145)","v":""},{"$f":"IF('Trading 1 Farm'!BM145=\"\",\"\",'Trading 1 Farm'!BM145)","v":""},{"$f":"IF('Trading 1 Farm'!BO145=\"\",\"\",'Trading 1 Farm'!BO145)","v":""},{"$f":"IF('Trading 1 Farm'!BQ145=\"\",\"\",'Trading 1 Farm'!BQ145)","v":""},{"$f":"IF('Trading 1 Farm'!BS145=\"\",\"\",'Trading 1 Farm'!BS145)","v":""},{"$f":"IF('Trading 1 Farm'!BU145=\"\",\"\",'Trading 1 Farm'!BU145)","v":""},{"$f":"IF('Trading 1 Farm'!BW145=\"\",\"\",'Trading 1 Farm'!BW145)","v":""},{"$f":"IF('Trading 1 Farm'!BY145=\"\",\"\",'Trading 1 Farm'!BY145)","v":""},{"$f":"IF('Trading 1 Farm'!CA145=\"\",\"\",'Trading 1 Farm'!CA145)","v":""},{"$f":"IF('Trading 1 Farm'!CC145=\"\",\"\",'Trading 1 Farm'!CC145)","v":""},{"$f":"IF('Trading 1 Farm'!CE145=\"\",\"\",'Trading 1 Farm'!CE145)","v":""},{"$f":"IF('Trading 1 Farm'!CG145=\"\",\"\",'Trading 1 Farm'!CG145)","v":""},{"$f":"IF('Trading 1 Farm'!CI145=\"\",\"\",'Trading 1 Farm'!CI145)","v":""},{"$f":"IF('Trading 1 Farm'!CK145=\"\",\"\",'Trading 1 Farm'!CK145)","v":""},{"$f":"IF('Trading 1 Farm'!CM145=\"\",\"\",'Trading 1 Farm'!CM145)","v":""},{"$f":"IF('Trading 1 Farm'!CO145=\"\",\"\",'Trading 1 Farm'!CO145)","v":""},{"$f":"IF('Trading 1 Farm'!CQ145=\"\",\"\",'Trading 1 Farm'!CQ145)","v":""},{"$f":"IF('Trading 1 Farm'!CS145=\"\",\"\",'Trading 1 Farm'!CS145)","v":""}]
[null,{"$f":"IF('Trading 1 Farm'!$AE$148=\"\",\"\",'Trading 1 Farm'!$AE$148)","v":""},{"$f":"IF('Trading 1 Farm'!$AF$148=\"\",\"\",'Trading 1 Farm'!$AF$148)","v":"Motorcycles Senegal"},null,{"$f":"+Inputs!$G$207","v":3000},null,null,null,{"$f":"IF('Trading 1 Farm'!AI148=\"\",0,'Trading 1 Farm'!AI148)","v":2},{"$f":"IF('Trading 1 Farm'!AK148=\"\",0,'Trading 1 Farm'!AK148)","v":0},{"$f":"IF('Trading 1 Farm'!AM148=\"\",0,'Trading 1 Farm'!AM148)","v":1},{"$f":"IF('Trading 1 Farm'!AO148=\"\",0,'Trading 1 Farm'!AO148)","v":0},{"$f":"IF('Trading 1 Farm'!AQ148=\"\",0,'Trading 1 Farm'!AQ148)","v":1},{"$f":"IF('Trading 1 Farm'!AS148=\"\",0,'Trading 1 Farm'!AS148)","v":0},{"$f":"IF('Trading 1 Farm'!AU148=\"\",0,'Trading 1 Farm'!AU148)","v":0},{"$f":"IF('Trading 1 Farm'!AW148=\"\",0,'Trading 1 Farm'!AW148)","v":0},{"$f":"IF('Trading 1 Farm'!AY148=\"\",0,'Trading 1 Farm'!AY148)","v":0},{"$f":"IF('Trading 1 Farm'!BA148=\"\",0,'Trading 1 Farm'!BA148)","v":0},{"$f":"IF('Trading 1 Farm'!BC148=\"\",0,'Trading 1 Farm'!BC148)","v":2},{"$f":"IF('Trading 1 Farm'!BE148=\"\",0,'Trading 1 Farm'!BE148)","v":0},{"$f":"IF('Trading 1 Farm'!BG148=\"\",0,'Trading 1 Farm'!BG148)","v":1},{"$f":"IF('Trading 1 Farm'!BI148=\"\",0,'Trading 1 Farm'!BI148)","v":0},{"$f":"IF('Trading 1 Farm'!BK148=\"\",0,'Trading 1 Farm'!BK148)","v":1},{"$f":"IF('Trading 1 Farm'!BM148=\"\",0,'Trading 1 Farm'!BM148)","v":0},{"$f":"IF('Trading 1 Farm'!BO148=\"\",0,'Trading 1 Farm'!BO148)","v":0},{"$f":"IF('Trading 1 Farm'!BQ148=\"\",0,'Trading 1 Farm'!BQ148)","v":0},{"$f":"IF('Trading 1 Farm'!BS148=\"\",0,'Trading 1 Farm'!BS148)","v":0},{"$f":"IF('Trading 1 Farm'!BU148=\"\",0,'Trading 1 Farm'!BU148)","v":0},{"$f":"IF('Trading 1 Farm'!BW148=\"\",0,'Trading 1 Farm'!BW148)","v":2},{"$f":"IF('Trading 1 Farm'!BY148=\"\",0,'Trading 1 Farm'!BY148)","v":0},{"$f":"IF('Trading 1 Farm'!CA148=\"\",0,'Trading 1 Farm'!CA148)","v":1},{"$f":"IF('Trading 1 Farm'!CC148=\"\",0,'Trading 1 Farm'!CC148)","v":0},{"$f":"IF('Trading 1 Farm'!CE148=\"\",0,'Trading 1 Farm'!CE148)","v":1},{"$f":"IF('Trading 1 Farm'!CG148=\"\",0,'Trading 1 Farm'!CG148)","v":0},{"$f":"IF('Trading 1 Farm'!CI148=\"\",0,'Trading 1 Farm'!CI148)","v":0},{"$f":"IF('Trading 1 Farm'!CK148=\"\",0,'Trading 1 Farm'!CK148)","v":0},{"$f":"IF('Trading 1 Farm'!CM148=\"\",0,'Trading 1 Farm'!CM148)","v":0},{"$f":"IF('Trading 1 Farm'!CO148=\"\",0,'Trading 1 Farm'!CO148)","v":0},{"$f":"IF('Trading 1 Farm'!CQ148=\"\",0,'Trading 1 Farm'!CQ148)","v":2},{"$f":"IF('Trading 1 Farm'!CS148=\"\",0,'Trading 1 Farm'!CS148)","v":0}]
[null,{"$f":"IF('Trading 1 Farm'!$AE$149=\"\",\"\",'Trading 1 Farm'!$AE$149)","v":"Total light vehicles"},null,null,null,null,null,null,{"$f":"IF('Trading 1 Farm'!AI149=\"\",\"\",'Trading 1 Farm'!AI149)","v":""},{"$f":"IF('Trading 1 Farm'!AK149=\"\",\"\",'Trading 1 Farm'!AK149)","v":""},{"$f":"IF('Trading 1 Farm'!AM149=\"\",\"\",'Trading 1 Farm'!AM149)","v":""},{"$f":"IF('Trading 1 Farm'!AO149=\"\",\"\",'Trading 1 Farm'!AO149)","v":""},{"$f":"IF('Trading 1 Farm'!AQ149=\"\",\"\",'Trading 1 Farm'!AQ149)","v":""},{"$f":"IF('Trading 1 Farm'!AS149=\"\",\"\",'Trading 1 Farm'!AS149)","v":""},{"$f":"IF('Trading 1 Farm'!AU149=\"\",\"\",'Trading 1 Farm'!AU149)","v":""},{"$f":"IF('Trading 1 Farm'!AW149=\"\",\"\",'Trading 1 Farm'!AW149)","v":""},{"$f":"IF('Trading 1 Farm'!AY149=\"\",\"\",'Trading 1 Farm'!AY149)","v":""},{"$f":"IF('Trading 1 Farm'!BA149=\"\",\"\",'Trading 1 Farm'!BA149)","v":""},{"$f":"IF('Trading 1 Farm'!BC149=\"\",\"\",'Trading 1 Farm'!BC149)","v":""},{"$f":"IF('Trading 1 Farm'!BE149=\"\",\"\",'Trading 1 Farm'!BE149)","v":""},{"$f":"IF('Trading 1 Farm'!BG149=\"\",\"\",'Trading 1 Farm'!BG149)","v":""},{"$f":"IF('Trading 1 Farm'!BI149=\"\",\"\",'Trading 1 Farm'!BI149)","v":""},{"$f":"IF('Trading 1 Farm'!BK149=\"\",\"\",'Trading 1 Farm'!BK149)","v":""},{"$f":"IF('Trading 1 Farm'!BM149=\"\",\"\",'Trading 1 Farm'!BM149)","v":""},{"$f":"IF('Trading 1 Farm'!BO149=\"\",\"\",'Trading 1 Farm'!BO149)","v":""},{"$f":"IF('Trading 1 Farm'!BQ149=\"\",\"\",'Trading 1 Farm'!BQ149)","v":""},{"$f":"IF('Trading 1 Farm'!BS149=\"\",\"\",'Trading 1 Farm'!BS149)","v":""},{"$f":"IF('Trading 1 Farm'!BU149=\"\",\"\",'Trading 1 Farm'!BU149)","v":""},{"$f":"IF('Trading 1 Farm'!BW149=\"\",\"\",'Trading 1 Farm'!BW149)","v":""},{"$f":"IF('Trading 1 Farm'!BY149=\"\",\"\",'Trading 1 Farm'!BY149)","v":""},{"$f":"IF('Trading 1 Farm'!CA149=\"\",\"\",'Trading 1 Farm'!CA149)","v":""},{"$f":"IF('Trading 1 Farm'!CC149=\"\",\"\",'Trading 1 Farm'!CC149)","v":""},{"$f":"IF('Trading 1 Farm'!CE149=\"\",\"\",'Trading 1 Farm'!CE149)","v":""},{"$f":"IF('Trading 1 Farm'!CG149=\"\",\"\",'Trading 1 Farm'!CG149)","v":""},{"$f":"IF('Trading 1 Farm'!CI149=\"\",\"\",'Trading 1 Farm'!CI149)","v":""},{"$f":"IF('Trading 1 Farm'!CK149=\"\",\"\",'Trading 1 Farm'!CK149)","v":""},{"$f":"IF('Trading 1 Farm'!CM149=\"\",\"\",'Trading 1 Farm'!CM149)","v":""},{"$f":"IF('Trading 1 Farm'!CO149=\"\",\"\",'Trading 1 Farm'!CO149)","v":""},{"$f":"IF('Trading 1 Farm'!CQ149=\"\",\"\",'Trading 1 Farm'!CQ149)","v":""},{"$f":"IF('Trading 1 Farm'!CS149=\"\",\"\",'Trading 1 Farm'!CS149)","v":""}]
[null,{"$f":"IF('Trading 1 Farm'!$AE$150=\"\",\"\",'Trading 1 Farm'!$AE$150)","v":""},null,null,null,null,null,null,{"$f":"IF('Trading 1 Farm'!AI150=\"\",\"\",'Trading 1 Farm'!AI150)","v":""},{"$f":"IF('Trading 1 Farm'!AK150=\"\",\"\",'Trading 1 Farm'!AK150)","v":""},{"$f":"IF('Trading 1 Farm'!AM150=\"\",\"\",'Trading 1 Farm'!AM150)","v":""},{"$f":"IF('Trading 1 Farm'!AO150=\"\",\"\",'Trading 1 Farm'!AO150)","v":""},{"$f":"IF('Trading 1 Farm'!AQ150=\"\",\"\",'Trading 1 Farm'!AQ150)","v":""},{"$f":"IF('Trading 1 Farm'!AS150=\"\",\"\",'Trading 1 Farm'!AS150)","v":""},{"$f":"IF('Trading 1 Farm'!AU150=\"\",\"\",'Trading 1 Farm'!AU150)","v":""},{"$f":"IF('Trading 1 Farm'!AW150=\"\",\"\",'Trading 1 Farm'!AW150)","v":""},{"$f":"IF('Trading 1 Farm'!AY150=\"\",\"\",'Trading 1 Farm'!AY150)","v":""},{"$f":"IF('Trading 1 Farm'!BA150=\"\",\"\",'Trading 1 Farm'!BA150)","v":""},{"$f":"IF('Trading 1 Farm'!BC150=\"\",\"\",'Trading 1 Farm'!BC150)","v":""},{"$f":"IF('Trading 1 Farm'!BE150=\"\",\"\",'Trading 1 Farm'!BE150)","v":""},{"$f":"IF('Trading 1 Farm'!BG150=\"\",\"\",'Trading 1 Farm'!BG150)","v":""},{"$f":"IF('Trading 1 Farm'!BI150=\"\",\"\",'Trading 1 Farm'!BI150)","v":""},{"$f":"IF('Trading 1 Farm'!BK150=\"\",\"\",'Trading 1 Farm'!BK150)","v":""},{"$f":"IF('Trading 1 Farm'!BM150=\"\",\"\",'Trading 1 Farm'!BM150)","v":""},{"$f":"IF('Trading 1 Farm'!BO150=\"\",\"\",'Trading 1 Farm'!BO150)","v":""},{"$f":"IF('Trading 1 Farm'!BQ150=\"\",\"\",'Trading 1 Farm'!BQ150)","v":""},{"$f":"IF('Trading 1 Farm'!BS150=\"\",\"\",'Trading 1 Farm'!BS150)","v":""},{"$f":"IF('Trading 1 Farm'!BU150=\"\",\"\",'Trading 1 Farm'!BU150)","v":""},{"$f":"IF('Trading 1 Farm'!BW150=\"\",\"\",'Trading 1 Farm'!BW150)","v":""},{"$f":"IF('Trading 1 Farm'!BY150=\"\",\"\",'Trading 1 Farm'!BY150)","v":""},{"$f":"IF('Trading 1 Farm'!CA150=\"\",\"\",'Trading 1 Farm'!CA150)","v":""},{"$f":"IF('Trading 1 Farm'!CC150=\"\",\"\",'Trading 1 Farm'!CC150)","v":""},{"$f":"IF('Trading 1 Farm'!CE150=\"\",\"\",'Trading 1 Farm'!CE150)","v":""},{"$f":"IF('Trading 1 Farm'!CG150=\"\",\"\",'Trading 1 Farm'!CG150)","v":""},{"$f":"IF('Trading 1 Farm'!CI150=\"\",\"\",'Trading 1 Farm'!CI150)","v":""},{"$f":"IF('Trading 1 Farm'!CK150=\"\",\"\",'Trading 1 Farm'!CK150)","v":""},{"$f":"IF('Trading 1 Farm'!CM150=\"\",\"\",'Trading 1 Farm'!CM150)","v":""},{"$f":"IF('Trading 1 Farm'!CO150=\"\",\"\",'Trading 1 Farm'!CO150)","v":""},{"$f":"IF('Trading 1 Farm'!CQ150=\"\",\"\",'Trading 1 Farm'!CQ150)","v":""},{"$f":"IF('Trading 1 Farm'!CS150=\"\",\"\",'Trading 1 Farm'!CS150)","v":""}]
[null,{"$f":"IF('Trading 1 Farm'!$AE$151=\"\",\"\",'Trading 1 Farm'!$AE$151)","v":"PRODUCTION EQUIPMENT"},null,null,null,null,null,null,{"$f":"IF('Trading 1 Farm'!AI151=\"\",\"\",'Trading 1 Farm'!AI151)","v":""},{"$f":"IF('Trading 1 Farm'!AK151=\"\",\"\",'Trading 1 Farm'!AK151)","v":""},{"$f":"IF('Trading 1 Farm'!AM151=\"\",\"\",'Trading 1 Farm'!AM151)","v":""},{"$f":"IF('Trading 1 Farm'!AO151=\"\",\"\",'Trading 1 Farm'!AO151)","v":""},{"$f":"IF('Trading 1 Farm'!AQ151=\"\",\"\",'Trading 1 Farm'!AQ151)","v":""},{"$f":"IF('Trading 1 Farm'!AS151=\"\",\"\",'Trading 1 Farm'!AS151)","v":""},{"$f":"IF('Trading 1 Farm'!AU151=\"\",\"\",'Trading 1 Farm'!AU151)","v":""},{"$f":"IF('Trading 1 Farm'!AW151=\"\",\"\",'Trading 1 Farm'!AW151)","v":""},{"$f":"IF('Trading 1 Farm'!AY151=\"\",\"\",'Trading 1 Farm'!AY151)","v":""},{"$f":"IF('Trading 1 Farm'!BA151=\"\",\"\",'Trading 1 Farm'!BA151)","v":""},{"$f":"IF('Trading 1 Farm'!BC151=\"\",\"\",'Trading 1 Farm'!BC151)","v":""},{"$f":"IF('Trading 1 Farm'!BE151=\"\",\"\",'Trading 1 Farm'!BE151)","v":""},{"$f":"IF('Trading 1 Farm'!BG151=\"\",\"\",'Trading 1 Farm'!BG151)","v":""},{"$f":"IF('Trading 1 Farm'!BI151=\"\",\"\",'Trading 1 Farm'!BI151)","v":""},{"$f":"IF('Trading 1 Farm'!BK151=\"\",\"\",'Trading 1 Farm'!BK151)","v":""},{"$f":"IF('Trading 1 Farm'!BM151=\"\",\"\",'Trading 1 Farm'!BM151)","v":""},{"$f":"IF('Trading 1 Farm'!BO151=\"\",\"\",'Trading 1 Farm'!BO151)","v":""},{"$f":"IF('Trading 1 Farm'!BQ151=\"\",\"\",'Trading 1 Farm'!BQ151)","v":""},{"$f":"IF('Trading 1 Farm'!BS151=\"\",\"\",'Trading 1 Farm'!BS151)","v":""},{"$f":"IF('Trading 1 Farm'!BU151=\"\",\"\",'Trading 1 Farm'!BU151)","v":""},{"$f":"IF('Trading 1 Farm'!BW151=\"\",\"\",'Trading 1 Farm'!BW151)","v":""},{"$f":"IF('Trading 1 Farm'!BY151=\"\",\"\",'Trading 1 Farm'!BY151)","v":""},{"$f":"IF('Trading 1 Farm'!CA151=\"\",\"\",'Trading 1 Farm'!CA151)","v":""},{"$f":"IF('Trading 1 Farm'!CC151=\"\",\"\",'Trading 1 Farm'!CC151)","v":""},{"$f":"IF('Trading 1 Farm'!CE151=\"\",\"\",'Trading 1 Farm'!CE151)","v":""},{"$f":"IF('Trading 1 Farm'!CG151=\"\",\"\",'Trading 1 Farm'!CG151)","v":""},{"$f":"IF('Trading 1 Farm'!CI151=\"\",\"\",'Trading 1 Farm'!CI151)","v":""},{"$f":"IF('Trading 1 Farm'!CK151=\"\",\"\",'Trading 1 Farm'!CK151)","v":""},{"$f":"IF('Trading 1 Farm'!CM151=\"\",\"\",'Trading 1 Farm'!CM151)","v":""},{"$f":"IF('Trading 1 Farm'!CO151=\"\",\"\",'Trading 1 Farm'!CO151)","v":""},{"$f":"IF('Trading 1 Farm'!CQ151=\"\",\"\",'Trading 1 Farm'!CQ151)","v":""},{"$f":"IF('Trading 1 Farm'!CS151=\"\",\"\",'Trading 1 Farm'!CS151)","v":""}]
[null,{"$f":"IF('Trading 1 Farm'!$AE$154=\"\",\"\",'Trading 1 Farm'!$AE$154)","v":""},{"$f":"IF('Trading 1 Farm'!$AF$154=\"\",\"\",'Trading 1 Farm'!$AF$154)","v":"Ventilated cereal silos 1815 t"},null,{"$f":"+Inputs!$G$273","v":541287.79927007295},null,null,null,{"$f":"IF('Trading 1 Farm'!AI154=\"\",0,'Trading 1 Farm'!AI154)","v":1},{"$f":"IF('Trading 1 Farm'!AK154=\"\",0,'Trading 1 Farm'!AK154)","v":0},{"$f":"IF('Trading 1 Farm'!AM154=\"\",0,'Trading 1 Farm'!AM154)","v":0},{"$f":"IF('Trading 1 Farm'!AO154=\"\",0,'Trading 1 Farm'!AO154)","v":0},{"$f":"IF('Trading 1 Farm'!AQ154=\"\",0,'Trading 1 Farm'!AQ154)","v":0},{"$f":"IF('Trading 1 Farm'!AS154=\"\",0,'Trading 1 Farm'!AS154)","v":0},{"$f":"IF('Trading 1 Farm'!AU154=\"\",0,'Trading 1 Farm'!AU154)","v":1},{"$f":"IF('Trading 1 Farm'!AW154=\"\",0,'Trading 1 Farm'!AW154)","v":0},{"$f":"IF('Trading 1 Farm'!AY154=\"\",0,'Trading 1 Farm'!AY154)","v":0},{"$f":"IF('Trading 1 Farm'!BA154=\"\",0,'Trading 1 Farm'!BA154)","v":0},{"$f":"IF('Trading 1 Farm'!BC154=\"\",0,'Trading 1 Farm'!BC154)","v":0},{"$f":"IF('Trading 1 Farm'!BE154=\"\",0,'Trading 1 Farm'!BE154)","v":0},{"$f":"IF('Trading 1 Farm'!BG154=\"\",0,'Trading 1 Farm'!BG154)","v":0},{"$f":"IF('Trading 1 Farm'!BI154=\"\",0,'Trading 1 Farm'!BI154)","v":0},{"$f":"IF('Trading 1 Farm'!BK154=\"\",0,'Trading 1 Farm'!BK154)","v":0},{"$f":"IF('Trading 1 Farm'!BM154=\"\",0,'Trading 1 Farm'!BM154)","v":0},{"$f":"IF('Trading 1 Farm'!BO154=\"\",0,'Trading 1 Farm'!BO154)","v":0},{"$f":"IF('Trading 1 Farm'!BQ154=\"\",0,'Trading 1 Farm'!BQ154)","v":0},{"$f":"IF('Trading 1 Farm'!BS154=\"\",0,'Trading 1 Farm'!BS154)","v":0},{"$f":"IF('Trading 1 Farm'!BU154=\"\",0,'Trading 1 Farm'!BU154)","v":0},{"$f":"IF('Trading 1 Farm'!BW154=\"\",0,'Trading 1 Farm'!BW154)","v":0},{"$f":"IF('Trading 1 Farm'!BY154=\"\",0,'Trading 1 Farm'!BY154)","v":0},{"$f":"IF('Trading 1 Farm'!CA154=\"\",0,'Trading 1 Farm'!CA154)","v":0},{"$f":"IF('Trading 1 Farm'!CC154=\"\",0,'Trading 1 Farm'!CC154)","v":0},{"$f":"IF('Trading 1 Farm'!CE154=\"\",0,'Trading 1 Farm'!CE154)","v":0},{"$f":"IF('Trading 1 Farm'!CG154=\"\",0,'Trading 1 Farm'!CG154)","v":0},{"$f":"IF('Trading 1 Farm'!CI154=\"\",0,'Trading 1 Farm'!CI154)","v":0},{"$f":"IF('Trading 1 Farm'!CK154=\"\",0,'Trading 1 Farm'!CK154)","v":0},{"$f":"IF('Trading 1 Farm'!CM154=\"\",0,'Trading 1 Farm'!CM154)","v":0},{"$f":"IF('Trading 1 Farm'!CO154=\"\",0,'Trading 1 Farm'!CO154)","v":0},{"$f":"IF('Trading 1 Farm'!CQ154=\"\",0,'Trading 1 Farm'!CQ154)","v":0},{"$f":"IF('Trading 1 Farm'!CS154=\"\",0,'Trading 1 Farm'!CS154)","v":0}]
[null,{"$f":"IF('Trading 1 Farm'!$AE$159=\"\",\"\",'Trading 1 Farm'!$AE$159)","v":"Total production equipment"},null,null,null,null,null,null,{"$f":"IF('Trading 1 Farm'!AI159=\"\",\"\",'Trading 1 Farm'!AI159)","v":""},{"$f":"IF('Trading 1 Farm'!AK159=\"\",\"\",'Trading 1 Farm'!AK159)","v":""},{"$f":"IF('Trading 1 Farm'!AM159=\"\",\"\",'Trading 1 Farm'!AM159)","v":""},{"$f":"IF('Trading 1 Farm'!AO159=\"\",\"\",'Trading 1 Farm'!AO159)","v":""},{"$f":"IF('Trading 1 Farm'!AQ159=\"\",\"\",'Trading 1 Farm'!AQ159)","v":""},{"$f":"IF('Trading 1 Farm'!AS159=\"\",\"\",'Trading 1 Farm'!AS159)","v":""},{"$f":"IF('Trading 1 Farm'!AU159=\"\",\"\",'Trading 1 Farm'!AU159)","v":""},{"$f":"IF('Trading 1 Farm'!AW159=\"\",\"\",'Trading 1 Farm'!AW159)","v":""},{"$f":"IF('Trading 1 Farm'!AY159=\"\",\"\",'Trading 1 Farm'!AY159)","v":""},{"$f":"IF('Trading 1 Farm'!BA159=\"\",\"\",'Trading 1 Farm'!BA159)","v":""},{"$f":"IF('Trading 1 Farm'!BC159=\"\",\"\",'Trading 1 Farm'!BC159)","v":""},{"$f":"IF('Trading 1 Farm'!BE159=\"\",\"\",'Trading 1 Farm'!BE159)","v":""},{"$f":"IF('Trading 1 Farm'!BG159=\"\",\"\",'Trading 1 Farm'!BG159)","v":""},{"$f":"IF('Trading 1 Farm'!BI159=\"\",\"\",'Trading 1 Farm'!BI159)","v":""},{"$f":"IF('Trading 1 Farm'!BK159=\"\",\"\",'Trading 1 Farm'!BK159)","v":""},{"$f":"IF('Trading 1 Farm'!BM159=\"\",\"\",'Trading 1 Farm'!BM159)","v":""},{"$f":"IF('Trading 1 Farm'!BO159=\"\",\"\",'Trading 1 Farm'!BO159)","v":""},{"$f":"IF('Trading 1 Farm'!BQ159=\"\",\"\",'Trading 1 Farm'!BQ159)","v":""},{"$f":"IF('Trading 1 Farm'!BS159=\"\",\"\",'Trading 1 Farm'!BS159)","v":""},{"$f":"IF('Trading 1 Farm'!BU159=\"\",\"\",'Trading 1 Farm'!BU159)","v":""},{"$f":"IF('Trading 1 Farm'!BW159=\"\",\"\",'Trading 1 Farm'!BW159)","v":""},{"$f":"IF('Trading 1 Farm'!BY159=\"\",\"\",'Trading 1 Farm'!BY159)","v":""},{"$f":"IF('Trading 1 Farm'!CA159=\"\",\"\",'Trading 1 Farm'!CA159)","v":""},{"$f":"IF('Trading 1 Farm'!CC159=\"\",\"\",'Trading 1 Farm'!CC159)","v":""},{"$f":"IF('Trading 1 Farm'!CE159=\"\",\"\",'Trading 1 Farm'!CE159)","v":""},{"$f":"IF('Trading 1 Farm'!CG159=\"\",\"\",'Trading 1 Farm'!CG159)","v":""},{"$f":"IF('Trading 1 Farm'!CI159=\"\",\"\",'Trading 1 Farm'!CI159)","v":""},{"$f":"IF('Trading 1 Farm'!CK159=\"\",\"\",'Trading 1 Farm'!CK159)","v":""},{"$f":"IF('Trading 1 Farm'!CM159=\"\",\"\",'Trading 1 Farm'!CM159)","v":""},{"$f":"IF('Trading 1 Farm'!CO159=\"\",\"\",'Trading 1 Farm'!CO159)","v":""},{"$f":"IF('Trading 1 Farm'!CQ159=\"\",\"\",'Trading 1 Farm'!CQ159)","v":""},{"$f":"IF('Trading 1 Farm'!CS159=\"\",\"\",'Trading 1 Farm'!CS159)","v":""}]
[null,{"$f":"IF('Trading 1 Farm'!$AE$160=\"\",\"\",'Trading 1 Farm'!$AE$160)","v":""},null,null,null,null,null,null,{"$f":"IF('Trading 1 Farm'!AI160=\"\",\"\",'Trading 1 Farm'!AI160)","v":""},{"$f":"IF('Trading 1 Farm'!AK160=\"\",\"\",'Trading 1 Farm'!AK160)","v":""},{"$f":"IF('Trading 1 Farm'!AM160=\"\",\"\",'Trading 1 Farm'!AM160)","v":""},{"$f":"IF('Trading 1 Farm'!AO160=\"\",\"\",'Trading 1 Farm'!AO160)","v":""},{"$f":"IF('Trading 1 Farm'!AQ160=\"\",\"\",'Trading 1 Farm'!AQ160)","v":""},{"$f":"IF('Trading 1 Farm'!AS160=\"\",\"\",'Trading 1 Farm'!AS160)","v":""},{"$f":"IF('Trading 1 Farm'!AU160=\"\",\"\",'Trading 1 Farm'!AU160)","v":""},{"$f":"IF('Trading 1 Farm'!AW160=\"\",\"\",'Trading 1 Farm'!AW160)","v":""},{"$f":"IF('Trading 1 Farm'!AY160=\"\",\"\",'Trading 1 Farm'!AY160)","v":""},{"$f":"IF('Trading 1 Farm'!BA160=\"\",\"\",'Trading 1 Farm'!BA160)","v":""},{"$f":"IF('Trading 1 Farm'!BC160=\"\",\"\",'Trading 1 Farm'!BC160)","v":""},{"$f":"IF('Trading 1 Farm'!BE160=\"\",\"\",'Trading 1 Farm'!BE160)","v":""},{"$f":"IF('Trading 1 Farm'!BG160=\"\",\"\",'Trading 1 Farm'!BG160)","v":""},{"$f":"IF('Trading 1 Farm'!BI160=\"\",\"\",'Trading 1 Farm'!BI160)","v":""},{"$f":"IF('Trading 1 Farm'!BK160=\"\",\"\",'Trading 1 Farm'!BK160)","v":""},{"$f":"IF('Trading 1 Farm'!BM160=\"\",\"\",'Trading 1 Farm'!BM160)","v":""},{"$f":"IF('Trading 1 Farm'!BO160=\"\",\"\",'Trading 1 Farm'!BO160)","v":""},{"$f":"IF('Trading 1 Farm'!BQ160=\"\",\"\",'Trading 1 Farm'!BQ160)","v":""},{"$f":"IF('Trading 1 Farm'!BS160=\"\",\"\",'Trading 1 Farm'!BS160)","v":""},{"$f":"IF('Trading 1 Farm'!BU160=\"\",\"\",'Trading 1 Farm'!BU160)","v":""},{"$f":"IF('Trading 1 Farm'!BW160=\"\",\"\",'Trading 1 Farm'!BW160)","v":""},{"$f":"IF('Trading 1 Farm'!BY160=\"\",\"\",'Trading 1 Farm'!BY160)","v":""},{"$f":"IF('Trading 1 Farm'!CA160=\"\",\"\",'Trading 1 Farm'!CA160)","v":""},{"$f":"IF('Trading 1 Farm'!CC160=\"\",\"\",'Trading 1 Farm'!CC160)","v":""},{"$f":"IF('Trading 1 Farm'!CE160=\"\",\"\",'Trading 1 Farm'!CE160)","v":""},{"$f":"IF('Trading 1 Farm'!CG160=\"\",\"\",'Trading 1 Farm'!CG160)","v":""},{"$f":"IF('Trading 1 Farm'!CI160=\"\",\"\",'Trading 1 Farm'!CI160)","v":""},{"$f":"IF('Trading 1 Farm'!CK160=\"\",\"\",'Trading 1 Farm'!CK160)","v":""},{"$f":"IF('Trading 1 Farm'!CM160=\"\",\"\",'Trading 1 Farm'!CM160)","v":""},{"$f":"IF('Trading 1 Farm'!CO160=\"\",\"\",'Trading 1 Farm'!CO160)","v":""},{"$f":"IF('Trading 1 Farm'!CQ160=\"\",\"\",'Trading 1 Farm'!CQ160)","v":""},{"$f":"IF('Trading 1 Farm'!CS160=\"\",\"\",'Trading 1 Farm'!CS160)","v":""}]
[null,{"$f":"IF('Trading 1 Farm'!$AE$161=\"\",\"\",'Trading 1 Farm'!$AE$161)","v":"OFFICE AND HOUSING EQUIPMENT"},null,null,null,null,null,null,{"$f":"IF('Trading 1 Farm'!AI161=\"\",\"\",'Trading 1 Farm'!AI161)","v":""},{"$f":"IF('Trading 1 Farm'!AK161=\"\",\"\",'Trading 1 Farm'!AK161)","v":""},{"$f":"IF('Trading 1 Farm'!AM161=\"\",\"\",'Trading 1 Farm'!AM161)","v":""},{"$f":"IF('Trading 1 Farm'!AO161=\"\",\"\",'Trading 1 Farm'!AO161)","v":""},{"$f":"IF('Trading 1 Farm'!AQ161=\"\",\"\",'Trading 1 Farm'!AQ161)","v":""},{"$f":"IF('Trading 1 Farm'!AS161=\"\",\"\",'Trading 1 Farm'!AS161)","v":""},{"$f":"IF('Trading 1 Farm'!AU161=\"\",\"\",'Trading 1 Farm'!AU161)","v":""},{"$f":"IF('Trading 1 Farm'!AW161=\"\",\"\",'Trading 1 Farm'!AW161)","v":""},{"$f":"IF('Trading 1 Farm'!AY161=\"\",\"\",'Trading 1 Farm'!AY161)","v":""},{"$f":"IF('Trading 1 Farm'!BA161=\"\",\"\",'Trading 1 Farm'!BA161)","v":""},{"$f":"IF('Trading 1 Farm'!BC161=\"\",\"\",'Trading 1 Farm'!BC161)","v":""},{"$f":"IF('Trading 1 Farm'!BE161=\"\",\"\",'Trading 1 Farm'!BE161)","v":""},{"$f":"IF('Trading 1 Farm'!BG161=\"\",\"\",'Trading 1 Farm'!BG161)","v":""},{"$f":"IF('Trading 1 Farm'!BI161=\"\",\"\",'Trading 1 Farm'!BI161)","v":""},{"$f":"IF('Trading 1 Farm'!BK161=\"\",\"\",'Trading 1 Farm'!BK161)","v":""},{"$f":"IF('Trading 1 Farm'!BM161=\"\",\"\",'Trading 1 Farm'!BM161)","v":""},{"$f":"IF('Trading 1 Farm'!BO161=\"\",\"\",'Trading 1 Farm'!BO161)","v":""},{"$f":"IF('Trading 1 Farm'!BQ161=\"\",\"\",'Trading 1 Farm'!BQ161)","v":""},{"$f":"IF('Trading 1 Farm'!BS161=\"\",\"\",'Trading 1 Farm'!BS161)","v":""},{"$f":"IF('Trading 1 Farm'!BU161=\"\",\"\",'Trading 1 Farm'!BU161)","v":""},{"$f":"IF('Trading 1 Farm'!BW161=\"\",\"\",'Trading 1 Farm'!BW161)","v":""},{"$f":"IF('Trading 1 Farm'!BY161=\"\",\"\",'Trading 1 Farm'!BY161)","v":""},{"$f":"IF('Trading 1 Farm'!CA161=\"\",\"\",'Trading 1 Farm'!CA161)","v":""},{"$f":"IF('Trading 1 Farm'!CC161=\"\",\"\",'Trading 1 Farm'!CC161)","v":""},{"$f":"IF('Trading 1 Farm'!CE161=\"\",\"\",'Trading 1 Farm'!CE161)","v":""},{"$f":"IF('Trading 1 Farm'!CG161=\"\",\"\",'Trading 1 Farm'!CG161)","v":""},{"$f":"IF('Trading 1 Farm'!CI161=\"\",\"\",'Trading 1 Farm'!CI161)","v":""},{"$f":"IF('Trading 1 Farm'!CK161=\"\",\"\",'Trading 1 Farm'!CK161)","v":""},{"$f":"IF('Trading 1 Farm'!CM161=\"\",\"\",'Trading 1 Farm'!CM161)","v":""},{"$f":"IF('Trading 1 Farm'!CO161=\"\",\"\",'Trading 1 Farm'!CO161)","v":""},{"$f":"IF('Trading 1 Farm'!CQ161=\"\",\"\",'Trading 1 Farm'!CQ161)","v":""},{"$f":"IF('Trading 1 Farm'!CS161=\"\",\"\",'Trading 1 Farm'!CS161)","v":""}]
[null,{"$f":"IF('Trading 1 Farm'!$AE$162=\"\",\"\",'Trading 1 Farm'!$AE$162)","v":""},{"$f":"IF('Trading 1 Farm'!$AF$162=\"\",\"\",'Trading 1 Farm'!$AF$162)","v":"Office equipment"},null,{"$f":"+Inputs!$G$209","v":5000},null,null,null,{"$f":"IF('Trading 1 Farm'!AI162=\"\",0,'Trading 1 Farm'!AI162)","v":2},{"$f":"IF('Trading 1 Farm'!AK162=\"\",0,'Trading 1 Farm'!AK162)","v":0},{"$f":"IF('Trading 1 Farm'!AM162=\"\",0,'Trading 1 Farm'!AM162)","v":1},{"$f":"IF('Trading 1 Farm'!AO162=\"\",0,'Trading 1 Farm'!AO162)","v":0},{"$f":"IF('Trading 1 Farm'!AQ162=\"\",0,'Trading 1 Farm'!AQ162)","v":1},{"$f":"IF('Trading 1 Farm'!AS162=\"\",0,'Trading 1 Farm'!AS162)","v":0},{"$f":"IF('Trading 1 Farm'!AU162=\"\",0,'Trading 1 Farm'!AU162)","v":0},{"$f":"IF('Trading 1 Farm'!AW162=\"\",0,'Trading 1 Farm'!AW162)","v":0},{"$f":"IF('Trading 1 Farm'!AY162=\"\",0,'Trading 1 Farm'!AY162)","v":0},{"$f":"IF('Trading 1 Farm'!BA162=\"\",0,'Trading 1 Farm'!BA162)","v":0},{"$f":"IF('Trading 1 Farm'!BC162=\"\",0,'Trading 1 Farm'!BC162)","v":0},{"$f":"IF('Trading 1 Farm'!BE162=\"\",0,'Trading 1 Farm'!BE162)","v":0},{"$f":"IF('Trading 1 Farm'!BG162=\"\",0,'Trading 1 Farm'!BG162)","v":0},{"$f":"IF('Trading 1 Farm'!BI162=\"\",0,'Trading 1 Farm'!BI162)","v":0},{"$f":"IF('Trading 1 Farm'!BK162=\"\",0,'Trading 1 Farm'!BK162)","v":0},{"$f":"IF('Trading 1 Farm'!BM162=\"\",0,'Trading 1 Farm'!BM162)","v":0},{"$f":"IF('Trading 1 Farm'!BO162=\"\",0,'Trading 1 Farm'!BO162)","v":0},{"$f":"IF('Trading 1 Farm'!BQ162=\"\",0,'Trading 1 Farm'!BQ162)","v":0},{"$f":"IF('Trading 1 Farm'!BS162=\"\",0,'Trading 1 Farm'!BS162)","v":0},{"$f":"IF('Trading 1 Farm'!BU162=\"\",0,'Trading 1 Farm'!BU162)","v":0},{"$f":"IF('Trading 1 Farm'!BW162=\"\",0,'Trading 1 Farm'!BW162)","v":0},{"$f":"IF('Trading 1 Farm'!BY162=\"\",0,'Trading 1 Farm'!BY162)","v":0},{"$f":"IF('Trading 1 Farm'!CA162=\"\",0,'Trading 1 Farm'!CA162)","v":0},{"$f":"IF('Trading 1 Farm'!CC162=\"\",0,'Trading 1 Farm'!CC162)","v":0},{"$f":"IF('Trading 1 Farm'!CE162=\"\",0,'Trading 1 Farm'!CE162)","v":0},{"$f":"IF('Trading 1 Farm'!CG162=\"\",0,'Trading 1 Farm'!CG162)","v":0},{"$f":"IF('Trading 1 Farm'!CI162=\"\",0,'Trading 1 Farm'!CI162)","v":0},{"$f":"IF('Trading 1 Farm'!CK162=\"\",0,'Trading 1 Farm'!CK162)","v":0},{"$f":"IF('Trading 1 Farm'!CM162=\"\",0,'Trading 1 Farm'!CM162)","v":0},{"$f":"IF('Trading 1 Farm'!CO162=\"\",0,'Trading 1 Farm'!CO162)","v":0},{"$f":"IF('Trading 1 Farm'!CQ162=\"\",0,'Trading 1 Farm'!CQ162)","v":0},{"$f":"IF('Trading 1 Farm'!CS162=\"\",0,'Trading 1 Farm'!CS162)","v":0}]
[null,{"$f":"IF('Trading 1 Farm'!$AE$164=\"\",\"\",'Trading 1 Farm'!$AE$164)","v":"Total office and housing equipment"},null,null,null,null,null,null,{"$f":"IF('Trading 1 Farm'!AI164=\"\",\"\",'Trading 1 Farm'!AI164)","v":""},{"$f":"IF('Trading 1 Farm'!AK164=\"\",\"\",'Trading 1 Farm'!AK164)","v":""},{"$f":"IF('Trading 1 Farm'!AM164=\"\",\"\",'Trading 1 Farm'!AM164)","v":""},{"$f":"IF('Trading 1 Farm'!AO164=\"\",\"\",'Trading 1 Farm'!AO164)","v":""},{"$f":"IF('Trading 1 Farm'!AQ164=\"\",\"\",'Trading 1 Farm'!AQ164)","v":""},{"$f":"IF('Trading 1 Farm'!AS164=\"\",\"\",'Trading 1 Farm'!AS164)","v":""},{"$f":"IF('Trading 1 Farm'!AU164=\"\",\"\",'Trading 1 Farm'!AU164)","v":""},{"$f":"IF('Trading 1 Farm'!AW164=\"\",\"\",'Trading 1 Farm'!AW164)","v":""},{"$f":"IF('Trading 1 Farm'!AY164=\"\",\"\",'Trading 1 Farm'!AY164)","v":""},{"$f":"IF('Trading 1 Farm'!BA164=\"\",\"\",'Trading 1 Farm'!BA164)","v":""},{"$f":"IF('Trading 1 Farm'!BC164=\"\",\"\",'Trading 1 Farm'!BC164)","v":""},{"$f":"IF('Trading 1 Farm'!BE164=\"\",\"\",'Trading 1 Farm'!BE164)","v":""},{"$f":"IF('Trading 1 Farm'!BG164=\"\",\"\",'Trading 1 Farm'!BG164)","v":""},{"$f":"IF('Trading 1 Farm'!BI164=\"\",\"\",'Trading 1 Farm'!BI164)","v":""},{"$f":"IF('Trading 1 Farm'!BK164=\"\",\"\",'Trading 1 Farm'!BK164)","v":""},{"$f":"IF('Trading 1 Farm'!BM164=\"\",\"\",'Trading 1 Farm'!BM164)","v":""},{"$f":"IF('Trading 1 Farm'!BO164=\"\",\"\",'Trading 1 Farm'!BO164)","v":""},{"$f":"IF('Trading 1 Farm'!BQ164=\"\",\"\",'Trading 1 Farm'!BQ164)","v":""},{"$f":"IF('Trading 1 Farm'!BS164=\"\",\"\",'Trading 1 Farm'!BS164)","v":""},{"$f":"IF('Trading 1 Farm'!BU164=\"\",\"\",'Trading 1 Farm'!BU164)","v":""},{"$f":"IF('Trading 1 Farm'!BW164=\"\",\"\",'Trading 1 Farm'!BW164)","v":""},{"$f":"IF('Trading 1 Farm'!BY164=\"\",\"\",'Trading 1 Farm'!BY164)","v":""},{"$f":"IF('Trading 1 Farm'!CA164=\"\",\"\",'Trading 1 Farm'!CA164)","v":""},{"$f":"IF('Trading 1 Farm'!CC164=\"\",\"\",'Trading 1 Farm'!CC164)","v":""},{"$f":"IF('Trading 1 Farm'!CE164=\"\",\"\",'Trading 1 Farm'!CE164)","v":""},{"$f":"IF('Trading 1 Farm'!CG164=\"\",\"\",'Trading 1 Farm'!CG164)","v":""},{"$f":"IF('Trading 1 Farm'!CI164=\"\",\"\",'Trading 1 Farm'!CI164)","v":""},{"$f":"IF('Trading 1 Farm'!CK164=\"\",\"\",'Trading 1 Farm'!CK164)","v":""},{"$f":"IF('Trading 1 Farm'!CM164=\"\",\"\",'Trading 1 Farm'!CM164)","v":""},{"$f":"IF('Trading 1 Farm'!CO164=\"\",\"\",'Trading 1 Farm'!CO164)","v":""},{"$f":"IF('Trading 1 Farm'!CQ164=\"\",\"\",'Trading 1 Farm'!CQ164)","v":""},{"$f":"IF('Trading 1 Farm'!CS164=\"\",\"\",'Trading 1 Farm'!CS164)","v":""}]
[null,{"$f":"IF('Trading 1 Farm'!$AE$165=\"\",\"\",'Trading 1 Farm'!$AE$165)","v":""},null,null,null,null,null,null,{"$f":"IF('Trading 1 Farm'!AI165=\"\",\"\",'Trading 1 Farm'!AI165)","v":""},{"$f":"IF('Trading 1 Farm'!AK165=\"\",\"\",'Trading 1 Farm'!AK165)","v":""},{"$f":"IF('Trading 1 Farm'!AM165=\"\",\"\",'Trading 1 Farm'!AM165)","v":""},{"$f":"IF('Trading 1 Farm'!AO165=\"\",\"\",'Trading 1 Farm'!AO165)","v":""},{"$f":"IF('Trading 1 Farm'!AQ165=\"\",\"\",'Trading 1 Farm'!AQ165)","v":""},{"$f":"IF('Trading 1 Farm'!AS165=\"\",\"\",'Trading 1 Farm'!AS165)","v":""},{"$f":"IF('Trading 1 Farm'!AU165=\"\",\"\",'Trading 1 Farm'!AU165)","v":""},{"$f":"IF('Trading 1 Farm'!AW165=\"\",\"\",'Trading 1 Farm'!AW165)","v":""},{"$f":"IF('Trading 1 Farm'!AY165=\"\",\"\",'Trading 1 Farm'!AY165)","v":""},{"$f":"IF('Trading 1 Farm'!BA165=\"\",\"\",'Trading 1 Farm'!BA165)","v":""},{"$f":"IF('Trading 1 Farm'!BC165=\"\",\"\",'Trading 1 Farm'!BC165)","v":""},{"$f":"IF('Trading 1 Farm'!BE165=\"\",\"\",'Trading 1 Farm'!BE165)","v":""},{"$f":"IF('Trading 1 Farm'!BG165=\"\",\"\",'Trading 1 Farm'!BG165)","v":""},{"$f":"IF('Trading 1 Farm'!BI165=\"\",\"\",'Trading 1 Farm'!BI165)","v":""},{"$f":"IF('Trading 1 Farm'!BK165=\"\",\"\",'Trading 1 Farm'!BK165)","v":""},{"$f":"IF('Trading 1 Farm'!BM165=\"\",\"\",'Trading 1 Farm'!BM165)","v":""},{"$f":"IF('Trading 1 Farm'!BO165=\"\",\"\",'Trading 1 Farm'!BO165)","v":""},{"$f":"IF('Trading 1 Farm'!BQ165=\"\",\"\",'Trading 1 Farm'!BQ165)","v":""},{"$f":"IF('Trading 1 Farm'!BS165=\"\",\"\",'Trading 1 Farm'!BS165)","v":""},{"$f":"IF('Trading 1 Farm'!BU165=\"\",\"\",'Trading 1 Farm'!BU165)","v":""},{"$f":"IF('Trading 1 Farm'!BW165=\"\",\"\",'Trading 1 Farm'!BW165)","v":""},{"$f":"IF('Trading 1 Farm'!BY165=\"\",\"\",'Trading 1 Farm'!BY165)","v":""},{"$f":"IF('Trading 1 Farm'!CA165=\"\",\"\",'Trading 1 Farm'!CA165)","v":""},{"$f":"IF('Trading 1 Farm'!CC165=\"\",\"\",'Trading 1 Farm'!CC165)","v":""},{"$f":"IF('Trading 1 Farm'!CE165=\"\",\"\",'Trading 1 Farm'!CE165)","v":""},{"$f":"IF('Trading 1 Farm'!CG165=\"\",\"\",'Trading 1 Farm'!CG165)","v":""},{"$f":"IF('Trading 1 Farm'!CI165=\"\",\"\",'Trading 1 Farm'!CI165)","v":""},{"$f":"IF('Trading 1 Farm'!CK165=\"\",\"\",'Trading 1 Farm'!CK165)","v":""},{"$f":"IF('Trading 1 Farm'!CM165=\"\",\"\",'Trading 1 Farm'!CM165)","v":""},{"$f":"IF('Trading 1 Farm'!CO165=\"\",\"\",'Trading 1 Farm'!CO165)","v":""},{"$f":"IF('Trading 1 Farm'!CQ165=\"\",\"\",'Trading 1 Farm'!CQ165)","v":""},{"$f":"IF('Trading 1 Farm'!CS165=\"\",\"\",'Trading 1 Farm'!CS165)","v":""}]
[null,"Total - Trading",null,null,null,null,null,null,{"$f":"IF('Trading 1 Farm'!AI166=\"\",\"\",'Trading 1 Farm'!AI166)","v":""},{"$f":"IF('Trading 1 Farm'!AK166=\"\",\"\",'Trading 1 Farm'!AK166)","v":""},{"$f":"IF('Trading 1 Farm'!AM166=\"\",\"\",'Trading 1 Farm'!AM166)","v":""},{"$f":"IF('Trading 1 Farm'!AO166=\"\",\"\",'Trading 1 Farm'!AO166)","v":""},{"$f":"IF('Trading 1 Farm'!AQ166=\"\",\"\",'Trading 1 Farm'!AQ166)","v":""},{"$f":"IF('Trading 1 Farm'!AS166=\"\",\"\",'Trading 1 Farm'!AS166)","v":""},{"$f":"IF('Trading 1 Farm'!AU166=\"\",\"\",'Trading 1 Farm'!AU166)","v":""},{"$f":"IF('Trading 1 Farm'!AW166=\"\",\"\",'Trading 1 Farm'!AW166)","v":""},{"$f":"IF('Trading 1 Farm'!AY166=\"\",\"\",'Trading 1 Farm'!AY166)","v":""},{"$f":"IF('Trading 1 Farm'!BA166=\"\",\"\",'Trading 1 Farm'!BA166)","v":""},{"$f":"IF('Trading 1 Farm'!BC166=\"\",\"\",'Trading 1 Farm'!BC166)","v":""},{"$f":"IF('Trading 1 Farm'!BE166=\"\",\"\",'Trading 1 Farm'!BE166)","v":""},{"$f":"IF('Trading 1 Farm'!BG166=\"\",\"\",'Trading 1 Farm'!BG166)","v":""},{"$f":"IF('Trading 1 Farm'!BI166=\"\",\"\",'Trading 1 Farm'!BI166)","v":""},{"$f":"IF('Trading 1 Farm'!BK166=\"\",\"\",'Trading 1 Farm'!BK166)","v":""},{"$f":"IF('Trading 1 Farm'!BM166=\"\",\"\",'Trading 1 Farm'!BM166)","v":""},{"$f":"IF('Trading 1 Farm'!BO166=\"\",\"\",'Trading 1 Farm'!BO166)","v":""},{"$f":"IF('Trading 1 Farm'!BQ166=\"\",\"\",'Trading 1 Farm'!BQ166)","v":""},{"$f":"IF('Trading 1 Farm'!BS166=\"\",\"\",'Trading 1 Farm'!BS166)","v":""},{"$f":"IF('Trading 1 Farm'!BU166=\"\",\"\",'Trading 1 Farm'!BU166)","v":""},{"$f":"IF('Trading 1 Farm'!BW166=\"\",\"\",'Trading 1 Farm'!BW166)","v":""},{"$f":"IF('Trading 1 Farm'!BY166=\"\",\"\",'Trading 1 Farm'!BY166)","v":""},{"$f":"IF('Trading 1 Farm'!CA166=\"\",\"\",'Trading 1 Farm'!CA166)","v":""},{"$f":"IF('Trading 1 Farm'!CC166=\"\",\"\",'Trading 1 Farm'!CC166)","v":""},{"$f":"IF('Trading 1 Farm'!CE166=\"\",\"\",'Trading 1 Farm'!CE166)","v":""},{"$f":"IF('Trading 1 Farm'!CG166=\"\",\"\",'Trading 1 Farm'!CG166)","v":""},{"$f":"IF('Trading 1 Farm'!CI166=\"\",\"\",'Trading 1 Farm'!CI166)","v":""},{"$f":"IF('Trading 1 Farm'!CK166=\"\",\"\",'Trading 1 Farm'!CK166)","v":""},{"$f":"IF('Trading 1 Farm'!CM166=\"\",\"\",'Trading 1 Farm'!CM166)","v":""},{"$f":"IF('Trading 1 Farm'!CO166=\"\",\"\",'Trading 1 Farm'!CO166)","v":""},{"$f":"IF('Trading 1 Farm'!CQ166=\"\",\"\",'Trading 1 Farm'!CQ166)","v":""},{"$f":"IF('Trading 1 Farm'!CS166=\"\",\"\",'Trading 1 Farm'!CS166)","v":""}]
[]
[]
[null,"TP"]
[]
[null,{"$f":"IF(TP!$AE$133=\"\",\"\",TP!$AE$133)","v":"Core civil engineering equipment"}]
[null,{"$f":"IF(TP!$AE$134=\"\",\"\",TP!$AE$134)","v":""},{"$f":"IF(TP!$AF$134=\"\",\"\",TP!$AF$134)","v":"Tractor Case IH Steiger, 500 cv"},null,{"$f":"Inputs!$G$184","v":204770.99999999997},null,null,null,{"$f":"IF(TP!AI134>=0,TP!AI134,0)","v":4},{"$f":"IF(TP!AK134>=0,TP!AK134,0)","v":0},{"$f":"IF(TP!AM134>=0,TP!AM134,0)","v":0},{"$f":"IF(TP!AO134>=0,TP!AO134,0)","v":0},{"$f":"IF(TP!AQ134>=0,TP!AQ134,0)","v":0},{"$f":"IF(TP!AS134>=0,TP!AS134,0)","v":0},{"$f":"IF(TP!AU134>=0,TP!AU134,0)","v":0},{"$f":"IF(TP!AW134>=0,TP!AW134,0)","v":0}]
[null,{"$f":"IF(TP!$AE$135=\"\",\"\",TP!$AE$135)","v":""},{"$f":"IF(TP!$AF$135=\"\",\"\",TP!$AF$135)","v":"Scrapers tandem CAT TS 225 18 m3"},null,{"$f":"Inputs!$G$185","v":218740.4545454545},null,null,null,{"$f":"IF(TP!AI135>=0,TP!AI135,0)","v":4},{"$f":"IF(TP!AK135>=0,TP!AK135,0)","v":0},{"$f":"IF(TP!AM135>=0,TP!AM135,0)","v":0},{"$f":"IF(TP!AO135>=0,TP!AO135,0)","v":0},{"$f":"IF(TP!AQ135>=0,TP!AQ135,0)","v":0},{"$f":"IF(TP!AS135>=0,TP!AS135,0)","v":0},{"$f":"IF(TP!AU135>=0,TP!AU135,0)","v":0},{"$f":"IF(TP!AW135>=0,TP!AW135,0)","v":0}]
[null,{"$f":"IF(TP!$AE$136=\"\",\"\",TP!$AE$136)","v":""},{"$f":"IF(TP!$AF$136=\"\",\"\",TP!$AF$136)","v":"Hydraulic excavator 30 T"},null,{"$f":"Inputs!$G$186","v":132522.72727272726},null,null,null,{"$f":"IF(TP!AI136>=0,TP!AI136,0)","v":4},{"$f":"IF(TP!AK136>=0,TP!AK136,0)","v":0},{"$f":"IF(TP!AM136>=0,TP!AM136,0)","v":0},{"$f":"IF(TP!AO136>=0,TP!AO136,0)","v":0},{"$f":"IF(TP!AQ136>=0,TP!AQ136,0)","v":0},{"$f":"IF(TP!AS136>=0,TP!AS136,0)","v":0},{"$f":"IF(TP!AU136>=0,TP!AU136,0)","v":0},{"$f":"IF(TP!AW136>=0,TP!AW136,0)","v":0}]
[null,{"$f":"IF(TP!$AE$137=\"\",\"\",TP!$AE$137)","v":""},{"$f":"IF(TP!$AF$137=\"\",\"\",TP!$AF$137)","v":"Rolling compactor CAT CS76 XT"},null,{"$f":"Inputs!$G$187","v":110617.49999999997},null,null,null,{"$f":"IF(TP!AI137>=0,TP!AI137,0)","v":1},{"$f":"IF(TP!AK137>=0,TP!AK137,0)","v":0},{"$f":"IF(TP!AM137>=0,TP!AM137,0)","v":0},{"$f":"IF(TP!AO137>=0,TP!AO137,0)","v":0},{"$f":"IF(TP!AQ137>=0,TP!AQ137,0)","v":0},{"$f":"IF(TP!AS137>=0,TP!AS137,0)","v":0},{"$f":"IF(TP!AU137>=0,TP!AU137,0)","v":0},{"$f":"IF(TP!AW137>=0,TP!AW137,0)","v":0}]
[null,{"$f":"IF(TP!$AE$138=\"\",\"\",TP!$AE$138)","v":""},{"$f":"IF(TP!$AF$138=\"\",\"\",TP!$AF$138)","v":"levelling blade CAT 140 K"},null,{"$f":"Inputs!$G$188","v":238462.95454545453},null,null,null,{"$f":"IF(TP!AI138>=0,TP!AI138,0)","v":1},{"$f":"IF(TP!AK138>=0,TP!AK138,0)","v":0},{"$f":"IF(TP!AM138>=0,TP!AM138,0)","v":0},{"$f":"IF(TP!AO138>=0,TP!AO138,0)","v":0},{"$f":"IF(TP!AQ138>=0,TP!AQ138,0)","v":0},{"$f":"IF(TP!AS138>=0,TP!AS138,0)","v":0},{"$f":"IF(TP!AU138>=0,TP!AU138,0)","v":0},{"$f":"IF(TP!AW138>=0,TP!AW138,0)","v":0}]
[null,{"$f":"IF(TP!$AE$139=\"\",\"\",TP!$AE$139)","v":""},{"$f":"IF(TP!$AF$139=\"\",\"\",TP!$AF$139)","v":"Monocoque dump Trans-KTP 22/50, 22 t"},null,{"$f":"Inputs!$G$189","v":41160},null,null,null,{"$f":"IF(TP!AI139>=0,TP!AI139,0)","v":3},{"$f":"IF(TP!AK139>=0,TP!AK139,0)","v":0},{"$f":"IF(TP!AM139>=0,TP!AM139,0)","v":0},{"$f":"IF(TP!AO139>=0,TP!AO139,0)","v":0},{"$f":"IF(TP!AQ139>=0,TP!AQ139,0)","v":0},{"$f":"IF(TP!AS139>=0,TP!AS139,0)","v":0},{"$f":"IF(TP!AU139>=0,TP!AU139,0)","v":0},{"$f":"IF(TP!AW139>=0,TP!AW139,0)","v":0}]
[null,{"$f":"IF(TP!$AE$140=\"\",\"\",TP!$AE$140)","v":""},{"$f":"IF(TP!$AF$140=\"\",\"\",TP!$AF$140)","v":"Track type tractor CAT D6 R XL"},null,{"$f":"Inputs!$G$190","v":233473.86363636362},null,null,null,{"$f":"IF(TP!AI140>=0,TP!AI140,0)","v":2},{"$f":"IF(TP!AK140>=0,TP!AK140,0)","v":0},{"$f":"IF(TP!AM140>=0,TP!AM140,0)","v":0},{"$f":"IF(TP!AO140>=0,TP!AO140,0)","v":0},{"$f":"IF(TP!AQ140>=0,TP!AQ140,0)","v":0},{"$f":"IF(TP!AS140>=0,TP!AS140,0)","v":0},{"$f":"IF(TP!AU140>=0,TP!AU140,0)","v":0},{"$f":"IF(TP!AW140>=0,TP!AW140,0)","v":0}]
[null,{"$f":"IF(TP!$AE$141=\"\",\"\",TP!$AE$141)","v":""},{"$f":"IF(TP!$AF$141=\"\",\"\",TP!$AF$141)","v":"Tank trunk (second hand)"},null,{"$f":"Inputs!$G$191","v":92609.999999999985},null,null,null,{"$f":"IF(TP!AI141>=0,TP!AI141,0)","v":1},{"$f":"IF(TP!AK141>=0,TP!AK141,0)","v":0},{"$f":"IF(TP!AM141>=0,TP!AM141,0)","v":0},{"$f":"IF(TP!AO141>=0,TP!AO141,0)","v":0},{"$f":"IF(TP!AQ141>=0,TP!AQ141,0)","v":0},{"$f":"IF(TP!AS141>=0,TP!AS141,0)","v":0},{"$f":"IF(TP!AU141>=0,TP!AU141,0)","v":0},{"$f":"IF(TP!AW141>=0,TP!AW141,0)","v":0}]
[null,{"$f":"IF(TP!$AE$142=\"\",\"\",TP!$AE$142)","v":""},null,null,null,null,null,null,{"$f":"IF(TP!AI142=\"\",\"\",TP!AI142)","v":""},{"$f":"IF(TP!AK142=\"\",\"\",TP!AK142)","v":""},{"$f":"IF(TP!AM142=\"\",\"\",TP!AM142)","v":""},{"$f":"IF(TP!AO142=\"\",\"\",TP!AO142)","v":""},{"$f":"IF(TP!AQ142=\"\",\"\",TP!AQ142)","v":""},{"$f":"IF(TP!AS142=\"\",\"\",TP!AS142)","v":""},{"$f":"IF(TP!AU142=\"\",\"\",TP!AU142)","v":""},{"$f":"IF(TP!AW142=\"\",\"\",TP!AW142)","v":""}]
[null,{"$f":"IF(TP!$AE$143=\"\",\"\",TP!$AE$143)","v":"Total Core civil engineering"},null,null,null,null,null,null,{"$f":"IF(TP!AI143=\"\",\"\",TP!AI143)","v":""},{"$f":"IF(TP!AK143=\"\",\"\",TP!AK143)","v":""},{"$f":"IF(TP!AM143=\"\",\"\",TP!AM143)","v":""},{"$f":"IF(TP!AO143=\"\",\"\",TP!AO143)","v":""},{"$f":"IF(TP!AQ143=\"\",\"\",TP!AQ143)","v":""},{"$f":"IF(TP!AS143=\"\",\"\",TP!AS143)","v":""},{"$f":"IF(TP!AU143=\"\",\"\",TP!AU143)","v":""},{"$f":"IF(TP!AW143=\"\",\"\",TP!AW143)","v":""}]
[null,{"$f":"IF(TP!$AE$144=\"\",\"\",TP!$AE$144)","v":""},null,null,null,null,null,null,{"$f":"IF(TP!AI144=\"\",\"\",TP!AI144)","v":""},{"$f":"IF(TP!AK144=\"\",\"\",TP!AK144)","v":""},{"$f":"IF(TP!AM144=\"\",\"\",TP!AM144)","v":""},{"$f":"IF(TP!AO144=\"\",\"\",TP!AO144)","v":""},{"$f":"IF(TP!AQ144=\"\",\"\",TP!AQ144)","v":""},{"$f":"IF(TP!AS144=\"\",\"\",TP!AS144)","v":""},{"$f":"IF(TP!AU144=\"\",\"\",TP!AU144)","v":""},{"$f":"IF(TP!AW144=\"\",\"\",TP!AW144)","v":""}]
[null,{"$f":"IF(TP!$AE$145=\"\",\"\",TP!$AE$145)","v":"Other civil engineering equipment"},null,null,{"$f":"IF(TP!AH145=\"\",\"\",TP!AH145)","v":""},null,null,null,{"$f":"IF(TP!AI145=\"\",\"\",TP!AI145)","v":""},{"$f":"IF(TP!AK145=\"\",\"\",TP!AK145)","v":""},{"$f":"IF(TP!AM145=\"\",\"\",TP!AM145)","v":""},{"$f":"IF(TP!AO145=\"\",\"\",TP!AO145)","v":""},{"$f":"IF(TP!AQ145=\"\",\"\",TP!AQ145)","v":""},{"$f":"IF(TP!AS145=\"\",\"\",TP!AS145)","v":""},{"$f":"IF(TP!AU145=\"\",\"\",TP!AU145)","v":""},{"$f":"IF(TP!AW145=\"\",\"\",TP!AW145)","v":""}]
[null,{"$f":"IF(TP!$AE$146=\"\",\"\",TP!$AE$146)","v":""},{"$f":"IF(TP!$AF$146=\"\",\"\",TP!$AF$146)","v":"Pumping stations 50 cv"},null,{"$f":"Inputs!$G$194","v":17000},null,null,null,{"$f":"IF(TP!$AI$146>=0,TP!$AI$146,0)","v":3},{"$f":"IF(TP!$AK$146>=0,TP!$AK$146,0)","v":0},{"$f":"IF(TP!$AM$146>=0,TP!$AM$146,0)","v":0},{"$f":"IF(TP!$AO$146>=0,TP!$AO$146,0)","v":0},{"$f":"IF(TP!$AQ$146>=0,TP!$AQ$146,0)","v":0},{"$f":"IF(TP!$AS$146>=0,TP!$AS$146,0)","v":0},{"$f":"IF(TP!$AU$146>=0,TP!$AU$146,0)","v":0},{"$f":"IF(TP!$AW$146>=0,TP!$AW$146,0)","v":0}]
[null,{"$f":"IF(TP!$AE$147=\"\",\"\",TP!$AE$147)","v":""},{"$f":"IF(TP!$AF$147=\"\",\"\",TP!$AF$147)","v":"Pipe alu 5\" (km)"},null,{"$f":"Inputs!$G$195","v":15500},null,null,null,{"$f":"IF(TP!$AI$147>=0,TP!$AI$147,0)","v":6},{"$f":"IF(TP!$AK$147>=0,TP!$AK$147,0)","v":0},{"$f":"IF(TP!$AM$147>=0,TP!$AM$147,0)","v":0},{"$f":"IF(TP!$AO$147>=0,TP!$AO$147,0)","v":0},{"$f":"IF(TP!$AQ$147>=0,TP!$AQ$147,0)","v":0},{"$f":"IF(TP!$AS$147>=0,TP!$AS$147,0)","v":0},{"$f":"IF(TP!$AU$147>=0,TP!$AU$147,0)","v":0},{"$f":"IF(TP!$AW$147>=0,TP!$AW$147,0)","v":0}]
[null,{"$f":"IF(TP!$AE$148=\"\",\"\",TP!$AE$148)","v":""},{"$f":"IF(TP!$AF$148=\"\",\"\",TP!$AF$148)","v":"Rain gun 55 m3/h 110 m x 560 m"},null,{"$f":"Inputs!$G$196","v":30500},null,null,null,{"$f":"IF(TP!$AI$148>=0,TP!$AI$148,0)","v":1},{"$f":"IF(TP!$AK$148>=0,TP!$AK$148,0)","v":0},{"$f":"IF(TP!$AM$148>=0,TP!$AM$148,0)","v":0},{"$f":"IF(TP!$AO$148>=0,TP!$AO$148,0)","v":0},{"$f":"IF(TP!$AQ$148>=0,TP!$AQ$148,0)","v":0},{"$f":"IF(TP!$AS$148>=0,TP!$AS$148,0)","v":0},{"$f":"IF(TP!$AU$148>=0,TP!$AU$148,0)","v":0},{"$f":"IF(TP!$AW$148>=0,TP!$AW$148,0)","v":0}]
[null,{"$f":"IF(TP!$AE$149=\"\",\"\",TP!$AE$149)","v":""},{"$f":"IF(TP!$AF$149=\"\",\"\",TP!$AF$149)","v":"Pipe 270 m de sprinkler 18 x 18 m"},null,{"$f":"Inputs!$G$197","v":5000},null,null,null,{"$f":"IF(TP!$AI$149>=0,TP!$AI$149,0)","v":2},{"$f":"IF(TP!$AK$149>=0,TP!$AK$149,0)","v":0},{"$f":"IF(TP!$AM$149>=0,TP!$AM$149,0)","v":0},{"$f":"IF(TP!$AO$149>=0,TP!$AO$149,0)","v":0},{"$f":"IF(TP!$AQ$149>=0,TP!$AQ$149,0)","v":0},{"$f":"IF(TP!$AS$149>=0,TP!$AS$149,0)","v":0},{"$f":"IF(TP!$AU$149>=0,TP!$AU$149,0)","v":0},{"$f":"IF(TP!$AW$149>=0,TP!$AW$149,0)","v":0}]
[null,{"$f":"IF(TP!$AE$150=\"\",\"\",TP!$AE$150)","v":""},{"$f":"IF(TP!$AF$150=\"\",\"\",TP!$AF$150)","v":"Tank trunk (second hand)"},null,{"$f":"Inputs!$G$198","v":20000},null,null,null,{"$f":"IF(TP!$AI$150>=0,TP!$AI$150,0)","v":2},{"$f":"IF(TP!$AK$150>=0,TP!$AK$150,0)","v":0},{"$f":"IF(TP!$AM$150>=0,TP!$AM$150,0)","v":0},{"$f":"IF(TP!$AO$150>=0,TP!$AO$150,0)","v":0},{"$f":"IF(TP!$AQ$150>=0,TP!$AQ$150,0)","v":0},{"$f":"IF(TP!$AS$150>=0,TP!$AS$150,0)","v":0},{"$f":"IF(TP!$AU$150>=0,TP!$AU$150,0)","v":0},{"$f":"IF(TP!$AW$150>=0,TP!$AW$150,0)","v":0}]
[null,{"$f":"IF(TP!$AE$151=\"\",\"\",TP!$AE$151)","v":""},{"$f":"IF(TP!$AF$151=\"\",\"\",TP!$AF$151)","v":"Topographic equipment Trimble"},null,{"$f":"Inputs!$G$199","v":146255.5},null,null,null,{"$f":"IF(TP!$AI$151>=0,TP!$AI$151,0)","v":1},{"$f":"IF(TP!$AK$151>=0,TP!$AK$151,0)","v":0},{"$f":"IF(TP!$AM$151>=0,TP!$AM$151,0)","v":0},{"$f":"IF(TP!$AO$151>=0,TP!$AO$151,0)","v":0},{"$f":"IF(TP!$AQ$151>=0,TP!$AQ$151,0)","v":0},{"$f":"IF(TP!$AS$151>=0,TP!$AS$151,0)","v":0},{"$f":"IF(TP!$AU$151>=0,TP!$AU$151,0)","v":0},{"$f":"IF(TP!$AW$151>=0,TP!$AW$151,0)","v":0}]
[null,{"$f":"IF(TP!$AE$152=\"\",\"\",TP!$AE$152)","v":""},{"$f":"IF(TP!$AF$152=\"\",\"\",TP!$AF$152)","v":"Other machines and options"},null,{"$f":"Inputs!$G$200","v":25000},null,null,null,{"$f":"IF(TP!$AI$152>=0,TP!$AI$152,0)","v":2},{"$f":"IF(TP!$AK$152>=0,TP!$AK$152,0)","v":0},{"$f":"IF(TP!$AM$152>=0,TP!$AM$152,0)","v":0},{"$f":"IF(TP!$AO$152>=0,TP!$AO$152,0)","v":0},{"$f":"IF(TP!$AQ$152>=0,TP!$AQ$152,0)","v":0},{"$f":"IF(TP!$AS$152>=0,TP!$AS$152,0)","v":0},{"$f":"IF(TP!$AU$152>=0,TP!$AU$152,0)","v":0},{"$f":"IF(TP!$AW$152>=0,TP!$AW$152,0)","v":0}]
[null,{"$f":"IF(TP!$AE$153=\"\",\"\",TP!$AE$153)","v":""},{"$f":"IF(TP!$AF$153=\"\",\"\",TP!$AF$153)","v":"Gasoil tank"},null,{"$f":"Inputs!$G$201","v":20000},null,null,null,{"$f":"IF(TP!$AI$153>=0,TP!$AI$153,0)","v":2},{"$f":"IF(TP!$AK$153>=0,TP!$AK$153,0)","v":0},{"$f":"IF(TP!$AM$153>=0,TP!$AM$153,0)","v":0},{"$f":"IF(TP!$AO$153>=0,TP!$AO$153,0)","v":0},{"$f":"IF(TP!$AQ$153>=0,TP!$AQ$153,0)","v":0},{"$f":"IF(TP!$AS$153>=0,TP!$AS$153,0)","v":0},{"$f":"IF(TP!$AU$153>=0,TP!$AU$153,0)","v":0},{"$f":"IF(TP!$AW$153>=0,TP!$AW$153,0)","v":0}]
[null,{"$f":"IF(TP!$AE$154=\"\",\"\",TP!$AE$154)","v":""},{"$f":"IF(TP!$AF$154=\"\",\"\",TP!$AF$154)","v":"Mechanical tillage"},null,{"$f":"Inputs!$G$202","v":10000},null,null,null,{"$f":"IF(TP!$AI$154>=0,TP!$AI$154,0)","v":2},{"$f":"IF(TP!$AK$154>=0,TP!$AK$154,0)","v":0},{"$f":"IF(TP!$AM$154>=0,TP!$AM$154,0)","v":0},{"$f":"IF(TP!$AO$154>=0,TP!$AO$154,0)","v":0},{"$f":"IF(TP!$AQ$154>=0,TP!$AQ$154,0)","v":0},{"$f":"IF(TP!$AS$154>=0,TP!$AS$154,0)","v":0},{"$f":"IF(TP!$AU$154>=0,TP!$AU$154,0)","v":0},{"$f":"IF(TP!$AW$154>=0,TP!$AW$154,0)","v":0}]
[null,{"$f":"IF(TP!$AE$155=\"\",\"\",TP!$AE$155)","v":"Total other machines"},null,null,null,null,null,null,{"$f":"IF(TP!AI155=\"\",\"\",TP!AI155)","v":""},{"$f":"IF(TP!AK155=\"\",\"\",TP!AK155)","v":""},{"$f":"IF(TP!AM155=\"\",\"\",TP!AM155)","v":""},{"$f":"IF(TP!AO155=\"\",\"\",TP!AO155)","v":""},{"$f":"IF(TP!AQ155=\"\",\"\",TP!AQ155)","v":""},{"$f":"IF(TP!AS155=\"\",\"\",TP!AS155)","v":""},{"$f":"IF(TP!AU155=\"\",\"\",TP!AU155)","v":""},{"$f":"IF(TP!AW155=\"\",\"\",TP!AW155)","v":""}]
[null,{"$f":"IF(TP!$AE$156=\"\",\"\",TP!$AE$156)","v":""},null,null,null,null,null,null,{"$f":"IF(TP!AI156=\"\",\"\",TP!AI156)","v":""},{"$f":"IF(TP!AK156=\"\",\"\",TP!AK156)","v":""},{"$f":"IF(TP!AM156=\"\",\"\",TP!AM156)","v":""},{"$f":"IF(TP!AO156=\"\",\"\",TP!AO156)","v":""},{"$f":"IF(TP!AQ156=\"\",\"\",TP!AQ156)","v":""},{"$f":"IF(TP!AS156=\"\",\"\",TP!AS156)","v":""},{"$f":"IF(TP!AU156=\"\",\"\",TP!AU156)","v":""},{"$f":"IF(TP!AW156=\"\",\"\",TP!AW156)","v":""}]
[null,{"$f":"IF(TP!$AE$157=\"\",\"\",TP!$AE$157)","v":"LIGHT VEHICLES"},null,null,null,null,null,null,{"$f":"IF(TP!AI157=\"\",\"\",TP!AI157)","v":""},{"$f":"IF(TP!AK157=\"\",\"\",TP!AK157)","v":""},{"$f":"IF(TP!AM157=\"\",\"\",TP!AM157)","v":""},{"$f":"IF(TP!AO157=\"\",\"\",TP!AO157)","v":""},{"$f":"IF(TP!AQ157=\"\",\"\",TP!AQ157)","v":""},{"$f":"IF(TP!AS157=\"\",\"\",TP!AS157)","v":""},{"$f":"IF(TP!AU157=\"\",\"\",TP!AU157)","v":""},{"$f":"IF(TP!AW157=\"\",\"\",TP!AW157)","v":""}]
[null,{"$f":"IF(TP!$AE$158=\"\",\"\",TP!$AE$158)","v":""},{"$f":"IF(TP!$AF$158=\"\",\"\",TP!$AF$158)","v":"Vehicles 4x4 - Senegal"},null,{"$f":"Inputs!$G$205","v":25000},null,null,null,{"$f":"IF(TP!AI158=\"\",0,TP!AI158)","v":3},{"$f":"IF(TP!AK158=\"\",0,TP!AK158)","v":0},{"$f":"IF(TP!AM158=\"\",\"\",TP!AM158)","v":0},{"$f":"IF(TP!AO158=\"\",0,TP!AO158)","v":0},{"$f":"IF(TP!AQ158=\"\",\"\",TP!AQ158)","v":0},{"$f":"IF(TP!AS158=\"\",0,TP!AS158)","v":0},{"$f":"IF(TP!AU158=\"\",\"\",TP!AU158)","v":0},{"$f":"IF(TP!AW158=\"\",0,TP!AW158)","v":0}]
[null,{"$f":"IF(TP!$AE$159=\"\",\"\",TP!$AE$159)","v":""},{"$f":"IF(TP!$AF$159=\"\",\"\",TP!$AF$159)","v":"Vehicles - Senegal"},null,{"$f":"Inputs!$G$206","v":15000},null,null,null,{"$f":"IF(TP!AI159=\"\",0,TP!AI159)","v":0},{"$f":"IF(TP!AK159=\"\",0,TP!AK159)","v":0},{"$f":"IF(TP!AM159=\"\",\"\",TP!AM159)","v":0},{"$f":"IF(TP!AO159=\"\",0,TP!AO159)","v":0},{"$f":"IF(TP!AQ159=\"\",\"\",TP!AQ159)","v":0},{"$f":"IF(TP!AS159=\"\",0,TP!AS159)","v":0},{"$f":"IF(TP!AU159=\"\",\"\",TP!AU159)","v":0},{"$f":"IF(TP!AW159=\"\",0,TP!AW159)","v":0}]
[null,{"$f":"IF(TP!$AE$160=\"\",\"\",TP!$AE$160)","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(TP!AM160=\"\",\"\",TP!AM160)","v":""},null,{"$f":"IF(TP!AQ160=\"\",\"\",TP!AQ160)","v":""},null,{"$f":"IF(TP!AU160=\"\",\"\",TP!AU160)","v":""}]
[null,{"$f":"IF(TP!$AE$161=\"\",\"\",TP!$AE$161)","v":"Total light vehicles"},null,null,null,null,null,null,{"$f":"IF(TP!AI161=\"\",\"\",TP!AI161)","v":""},{"$f":"IF(TP!AK161=\"\",\"\",TP!AK161)","v":""},{"$f":"IF(TP!AM161=\"\",\"\",TP!AM161)","v":""},{"$f":"IF(TP!AO161=\"\",\"\",TP!AO161)","v":""},{"$f":"IF(TP!AQ161=\"\",\"\",TP!AQ161)","v":""},{"$f":"IF(TP!AS161=\"\",\"\",TP!AS161)","v":""},{"$f":"IF(TP!AU161=\"\",\"\",TP!AU161)","v":""},{"$f":"IF(TP!AW161=\"\",\"\",TP!AW161)","v":""}]
[null,{"$f":"IF(TP!$AE$162=\"\",\"\",TP!$AE$162)","v":""},null,null,null,null,null,null,{"$f":"IF(TP!AI162=\"\",\"\",TP!AI162)","v":""},{"$f":"IF(TP!AK162=\"\",\"\",TP!AK162)","v":""},{"$f":"IF(TP!AM162=\"\",\"\",TP!AM162)","v":""},{"$f":"IF(TP!AO162=\"\",\"\",TP!AO162)","v":""},{"$f":"IF(TP!AQ162=\"\",\"\",TP!AQ162)","v":""},{"$f":"IF(TP!AS162=\"\",\"\",TP!AS162)","v":""},{"$f":"IF(TP!AU162=\"\",\"\",TP!AU162)","v":""},{"$f":"IF(TP!AW162=\"\",\"\",TP!AW162)","v":""}]
[null,{"$f":"IF(TP!$AE$173=\"\",\"\",TP!$AE$173)","v":"OFFICE AND HOUSING EQUIPMENT"},null,null,{"$f":"IF(TP!AH173=\"\",\"\",TP!AH173)","v":""},null,null,null,{"$f":"IF(TP!AI173=\"\",\"\",TP!AI173)","v":""},{"$f":"IF(TP!AK173=\"\",\"\",TP!AK173)","v":""},{"$f":"IF(TP!AM173=\"\",\"\",TP!AM173)","v":""},{"$f":"IF(TP!AO173=\"\",\"\",TP!AO173)","v":""},{"$f":"IF(TP!AQ173=\"\",\"\",TP!AQ173)","v":""},{"$f":"IF(TP!AS173=\"\",\"\",TP!AS173)","v":""},{"$f":"IF(TP!AU173=\"\",\"\",TP!AU173)","v":""},{"$f":"IF(TP!AW173=\"\",\"\",TP!AW173)","v":""}]
[null,{"$f":"IF(TP!$AE$174=\"\",\"\",TP!$AE$174)","v":""},{"$f":"IF(TP!$AF$174=\"\",\"\",TP!$AF$174)","v":"Office equipment"},null,{"$f":"Inputs!$G$209","v":5000},null,null,null,{"$f":"IF(TP!AI174=\"\",0,TP!AI174)","v":6},{"$f":"IF(TP!AK174=\"\",0,TP!AK174)","v":0},{"$f":"IF(TP!AM174=\"\",\"\",TP!AM174)","v":0},{"$f":"IF(TP!AO174=\"\",0,TP!AO174)","v":0},{"$f":"IF(TP!AQ174=\"\",\"\",TP!AQ174)","v":0},{"$f":"IF(TP!AS174=\"\",0,TP!AS174)","v":0},{"$f":"IF(TP!AU174=\"\",\"\",TP!AU174)","v":0},{"$f":"IF(TP!AW174=\"\",0,TP!AW174)","v":0}]
[null,{"$f":"IF(TP!$AE$175=\"\",\"\",TP!$AE$175)","v":""},{"$f":"IF(TP!$AF$175=\"\",\"\",TP!$AF$175)","v":"Housing equipment"},null,{"$f":"Inputs!$G$211","v":6000},null,null,null,{"$f":"IF(TP!AI175=\"\",0,TP!AI175)","v":6},{"$f":"IF(TP!AK175=\"\",0,TP!AK175)","v":0},{"$f":"IF(TP!AM175=\"\",\"\",TP!AM175)","v":0},{"$f":"IF(TP!AO175=\"\",0,TP!AO175)","v":0},{"$f":"IF(TP!AQ175=\"\",\"\",TP!AQ175)","v":0},{"$f":"IF(TP!AS175=\"\",0,TP!AS175)","v":0},{"$f":"IF(TP!AU175=\"\",\"\",TP!AU175)","v":0},{"$f":"IF(TP!AW175=\"\",0,TP!AW175)","v":0}]
[null,{"$f":"IF(TP!$AE$176=\"\",\"\",TP!$AE$176)","v":"Total office and housing equipment"},null,null,{"$f":"IF(TP!AH176=\"\",\"\",TP!AH176)","v":""},null,null,null,{"$f":"IF(TP!AI176=\"\",\"\",TP!AI176)","v":""},{"$f":"IF(TP!AK176=\"\",\"\",TP!AK176)","v":""},{"$f":"IF(TP!AM176=\"\",\"\",TP!AM176)","v":""},{"$f":"IF(TP!AO176=\"\",\"\",TP!AO176)","v":""},{"$f":"IF(TP!AQ176=\"\",\"\",TP!AQ176)","v":""},{"$f":"IF(TP!AS176=\"\",\"\",TP!AS176)","v":""},{"$f":"IF(TP!AU176=\"\",\"\",TP!AU176)","v":""},{"$f":"IF(TP!AW176=\"\",\"\",TP!AW176)","v":""}]
[null,{"$f":"IF(TP!$AE$177=\"\",\"\",TP!$AE$177)","v":""},null,null,null,null,null,null,{"$f":"IF(TP!AI177=\"\",\"\",TP!AI177)","v":""},{"$f":"IF(TP!AK177=\"\",\"\",TP!AK177)","v":""},{"$f":"IF(TP!AM177=\"\",\"\",TP!AM177)","v":""},{"$f":"IF(TP!AO177=\"\",\"\",TP!AO177)","v":""},{"$f":"IF(TP!AQ177=\"\",\"\",TP!AQ177)","v":""},{"$f":"IF(TP!AS177=\"\",\"\",TP!AS177)","v":""},{"$f":"IF(TP!AU177=\"\",\"\",TP!AU177)","v":""},{"$f":"IF(TP!AW177=\"\",\"\",TP!AW177)","v":""}]
[null,"Total - TP",null,null,null,null,null,null,{"$f":"IF(TP!AI178=\"\",\"\",TP!AI178)","v":""},{"$f":"IF(TP!AK178=\"\",\"\",TP!AK178)","v":""},{"$f":"IF(TP!AM178=\"\",\"\",TP!AM178)","v":""},{"$f":"IF(TP!AO178=\"\",\"\",TP!AO178)","v":""},{"$f":"IF(TP!AQ178=\"\",\"\",TP!AQ178)","v":""},{"$f":"IF(TP!AS178=\"\",\"\",TP!AS178)","v":""},{"$f":"IF(TP!AU178=\"\",\"\",TP!AU178)","v":""},{"$f":"IF(TP!AW178=\"\",\"\",TP!AW178)","v":""}]
[]
[]
[null,"French Dir & Holding"]
[]
[null,{"$f":"IF(Holding!$AE$181=\"\",\"\",Holding!$AE$181)","v":"OFFICE AND OTHER EQUIPMENT"},null,null,null,null,null,null,null,{"$f":"IF(Holding!AK181=\"\",\"\",Holding!AK181)","v":""},{"$f":"IF(Holding!AM181=\"\",\"\",Holding!AM181)","v":""},{"$f":"IF(Holding!AO181=\"\",\"\",Holding!AO181)","v":""},{"$f":"IF(Holding!AQ181=\"\",\"\",Holding!AQ181)","v":""},{"$f":"IF(Holding!AS181=\"\",\"\",Holding!AS181)","v":""},{"$f":"IF(Holding!AU181=\"\",\"\",Holding!AU181)","v":""},{"$f":"IF(Holding!AW181=\"\",\"\",Holding!AW181)","v":""},{"$f":"IF(Holding!AY181=\"\",\"\",Holding!AY181)","v":""},{"$f":"IF(Holding!BA181=\"\",\"\",Holding!BA181)","v":""},{"$f":"IF(Holding!BC181=\"\",\"\",Holding!BC181)","v":""},{"$f":"IF(Holding!BE181=\"\",\"\",Holding!BE181)","v":""},{"$f":"IF(Holding!BG181=\"\",\"\",Holding!BG181)","v":""},{"$f":"IF(Holding!BI181=\"\",\"\",Holding!BI181)","v":""},{"$f":"IF(Holding!BK181=\"\",\"\",Holding!BK181)","v":""},{"$f":"IF(Holding!BM181=\"\",\"\",Holding!BM181)","v":""},{"$f":"IF(Holding!BO181=\"\",\"\",Holding!BO181)","v":""},{"$f":"IF(Holding!BQ181=\"\",\"\",Holding!BQ181)","v":""},{"$f":"IF(Holding!BS181=\"\",\"\",Holding!BS181)","v":""}]
[null,{"$f":"IF(Holding!$AE$182=\"\",\"\",Holding!$AE$182)","v":""},{"$f":"IF(Holding!$AF$182=\"\",\"\",Holding!$AF$182)","v":"Office equipment"},null,{"$f":"Inputs!$G$209","v":5000},null,null,null,{"$f":"IF(Holding!AI182=\"\",0,Holding!AI182)","v":4},{"$f":"IF(Holding!AK182=\"\",0,Holding!AK182)","v":0},{"$f":"IF(Holding!AM182=\"\",0,Holding!AM182)","v":0},{"$f":"IF(Holding!AO182=\"\",0,Holding!AO182)","v":0},{"$f":"IF(Holding!AQ182=\"\",0,Holding!AQ182)","v":0},{"$f":"IF(Holding!AS182=\"\",0,Holding!AS182)","v":0},{"$f":"IF(Holding!AU182=\"\",0,Holding!AU182)","v":1},{"$f":"IF(Holding!AW182=\"\",0,Holding!AW182)","v":0},{"$f":"IF(Holding!AY182=\"\",0,Holding!AY182)","v":0},{"$f":"IF(Holding!BA182=\"\",0,Holding!BA182)","v":0},{"$f":"IF(Holding!BC182=\"\",0,Holding!BC182)","v":4},{"$f":"IF(Holding!BE182=\"\",0,Holding!BE182)","v":0},{"$f":"IF(Holding!BG182=\"\",0,Holding!BG182)","v":0},{"$f":"IF(Holding!BI182=\"\",0,Holding!BI182)","v":0},{"$f":"IF(Holding!BK182=\"\",0,Holding!BK182)","v":0},{"$f":"IF(Holding!BM182=\"\",0,Holding!BM182)","v":0},{"$f":"IF(Holding!BO182=\"\",0,Holding!BO182)","v":1},{"$f":"IF(Holding!BQ182=\"\",0,Holding!BQ182)","v":0},{"$f":"IF(Holding!BS182=\"\",0,Holding!BS182)","v":0},{"$f":"IF(Holding!BU182=\"\",0,Holding!BU182)","v":0},{"$f":"IF(Holding!BW182=\"\",0,Holding!BW182)","v":4},{"$f":"IF(Holding!BY182=\"\",0,Holding!BY182)","v":0},{"$f":"IF(Holding!CA182=\"\",0,Holding!CA182)","v":0},{"$f":"IF(Holding!CC182=\"\",0,Holding!CC182)","v":0},{"$f":"IF(Holding!CE182=\"\",0,Holding!CE182)","v":0},{"$f":"IF(Holding!CG182=\"\",0,Holding!CG182)","v":0},{"$f":"IF(Holding!CI182=\"\",0,Holding!CI182)","v":1},{"$f":"IF(Holding!CK182=\"\",0,Holding!CK182)","v":0},{"$f":"IF(Holding!CM182=\"\",0,Holding!CM182)","v":0},{"$f":"IF(Holding!CO182=\"\",0,Holding!CO182)","v":0},{"$f":"IF(Holding!CQ182=\"\",0,Holding!CQ182)","v":4},{"$f":"IF(Holding!CS182=\"\",0,Holding!CS182)","v":0}]
[null,{"$f":"IF(Holding!$AE$183=\"\",\"\",Holding!$AE$183)","v":""},{"$f":"IF(Holding!$AF$183=\"\",\"\",Holding!$AF$183)","v":"Softwares & IT"},null,{"$f":"Inputs!$G$210","v":1000},null,null,null,{"$f":"IF(Holding!AI183=\"\",0,Holding!AI183)","v":3},{"$f":"IF(Holding!AK183=\"\",0,Holding!AK183)","v":0},{"$f":"IF(Holding!AM183=\"\",0,Holding!AM183)","v":0},{"$f":"IF(Holding!AO183=\"\",0,Holding!AO183)","v":0},{"$f":"IF(Holding!AQ183=\"\",0,Holding!AQ183)","v":0},{"$f":"IF(Holding!AS183=\"\",0,Holding!AS183)","v":0},{"$f":"IF(Holding!AU183=\"\",0,Holding!AU183)","v":3},{"$f":"IF(Holding!AW183=\"\",0,Holding!AW183)","v":0},{"$f":"IF(Holding!AY183=\"\",0,Holding!AY183)","v":0},{"$f":"IF(Holding!BA183=\"\",0,Holding!BA183)","v":0},{"$f":"IF(Holding!BC183=\"\",0,Holding!BC183)","v":0},{"$f":"IF(Holding!BE183=\"\",0,Holding!BE183)","v":0},{"$f":"IF(Holding!BG183=\"\",0,Holding!BG183)","v":3},{"$f":"IF(Holding!BI183=\"\",0,Holding!BI183)","v":0},{"$f":"IF(Holding!BK183=\"\",0,Holding!BK183)","v":0},{"$f":"IF(Holding!BM183=\"\",0,Holding!BM183)","v":0},{"$f":"IF(Holding!BO183=\"\",0,Holding!BO183)","v":0},{"$f":"IF(Holding!BQ183=\"\",0,Holding!BQ183)","v":0},{"$f":"IF(Holding!BS183=\"\",0,Holding!BS183)","v":3},{"$f":"IF(Holding!BU183=\"\",0,Holding!BU183)","v":0},{"$f":"IF(Holding!BW183=\"\",0,Holding!BW183)","v":0},{"$f":"IF(Holding!BY183=\"\",0,Holding!BY183)","v":0},{"$f":"IF(Holding!CA183=\"\",0,Holding!CA183)","v":0},{"$f":"IF(Holding!CC183=\"\",0,Holding!CC183)","v":0},{"$f":"IF(Holding!CE183=\"\",0,Holding!CE183)","v":0},{"$f":"IF(Holding!CG183=\"\",0,Holding!CG183)","v":0},{"$f":"IF(Holding!CI183=\"\",0,Holding!CI183)","v":0},{"$f":"IF(Holding!CK183=\"\",0,Holding!CK183)","v":0},{"$f":"IF(Holding!CM183=\"\",0,Holding!CM183)","v":0},{"$f":"IF(Holding!CO183=\"\",0,Holding!CO183)","v":0},{"$f":"IF(Holding!CQ183=\"\",0,Holding!CQ183)","v":0},{"$f":"IF(Holding!CS183=\"\",0,Holding!CS183)","v":0}]
[null,{"$f":"IF(Holding!$AE$184=\"\",\"\",Holding!$AE$184)","v":""},{"$f":"IF(Holding!$AF$184=\"\",\"\",Holding!$AF$184)","v":"House equipment (Senegal)"},null,{"$f":"Inputs!$G$211","v":6000},null,null,null,{"$f":"IF(Holding!AI184=\"\",0,Holding!AI184)","v":2},{"$f":"IF(Holding!AK184=\"\",0,Holding!AK184)","v":0},{"$f":"IF(Holding!AM184=\"\",0,Holding!AM184)","v":0},{"$f":"IF(Holding!AO184=\"\",0,Holding!AO184)","v":0},{"$f":"IF(Holding!AQ184=\"\",0,Holding!AQ184)","v":0},{"$f":"IF(Holding!AS184=\"\",0,Holding!AS184)","v":0},{"$f":"IF(Holding!AU184=\"\",0,Holding!AU184)","v":1},{"$f":"IF(Holding!AW184=\"\",0,Holding!AW184)","v":0},{"$f":"IF(Holding!AY184=\"\",0,Holding!AY184)","v":0},{"$f":"IF(Holding!BA184=\"\",0,Holding!BA184)","v":0},{"$f":"IF(Holding!BC184=\"\",0,Holding!BC184)","v":2},{"$f":"IF(Holding!BE184=\"\",0,Holding!BE184)","v":0},{"$f":"IF(Holding!BG184=\"\",0,Holding!BG184)","v":0},{"$f":"IF(Holding!BI184=\"\",0,Holding!BI184)","v":0},{"$f":"IF(Holding!BK184=\"\",0,Holding!BK184)","v":0},{"$f":"IF(Holding!BM184=\"\",0,Holding!BM184)","v":0},{"$f":"IF(Holding!BO184=\"\",0,Holding!BO184)","v":1},{"$f":"IF(Holding!BQ184=\"\",0,Holding!BQ184)","v":0},{"$f":"IF(Holding!BS184=\"\",0,Holding!BS184)","v":0},{"$f":"IF(Holding!BU184=\"\",0,Holding!BU184)","v":0},{"$f":"IF(Holding!BW184=\"\",0,Holding!BW184)","v":2},{"$f":"IF(Holding!BY184=\"\",0,Holding!BY184)","v":0},{"$f":"IF(Holding!CA184=\"\",0,Holding!CA184)","v":0},{"$f":"IF(Holding!CC184=\"\",0,Holding!CC184)","v":0},{"$f":"IF(Holding!CE184=\"\",0,Holding!CE184)","v":0},{"$f":"IF(Holding!CG184=\"\",0,Holding!CG184)","v":0},{"$f":"IF(Holding!CI184=\"\",0,Holding!CI184)","v":1},{"$f":"IF(Holding!CK184=\"\",0,Holding!CK184)","v":0},{"$f":"IF(Holding!CM184=\"\",0,Holding!CM184)","v":0},{"$f":"IF(Holding!CO184=\"\",0,Holding!CO184)","v":0},{"$f":"IF(Holding!CQ184=\"\",0,Holding!CQ184)","v":2},{"$f":"IF(Holding!CS184=\"\",0,Holding!CS184)","v":0}]
[null,{"$f":"IF(Holding!$AE$185=\"\",\"\",Holding!$AE$185)","v":"Total office and housing equipment"},null,null,null,null,null,null,{"$f":"IF(Holding!AI185=\"\",\"\",Holding!AI185)","v":""},{"$f":"IF(Holding!AK185=\"\",\"\",Holding!AK185)","v":""},{"$f":"IF(Holding!AM185=\"\",\"\",Holding!AM185)","v":""},{"$f":"IF(Holding!AO185=\"\",\"\",Holding!AO185)","v":""},{"$f":"IF(Holding!AQ185=\"\",\"\",Holding!AQ185)","v":""},{"$f":"IF(Holding!AS185=\"\",\"\",Holding!AS185)","v":""},{"$f":"IF(Holding!AU185=\"\",\"\",Holding!AU185)","v":""},{"$f":"IF(Holding!AW185=\"\",\"\",Holding!AW185)","v":""},{"$f":"IF(Holding!AY185=\"\",\"\",Holding!AY185)","v":""},{"$f":"IF(Holding!BA185=\"\",\"\",Holding!BA185)","v":""},{"$f":"IF(Holding!BC185=\"\",\"\",Holding!BC185)","v":""},{"$f":"IF(Holding!BE185=\"\",\"\",Holding!BE185)","v":""},{"$f":"IF(Holding!BG185=\"\",\"\",Holding!BG185)","v":""},{"$f":"IF(Holding!BI185=\"\",\"\",Holding!BI185)","v":""},{"$f":"IF(Holding!BK185=\"\",\"\",Holding!BK185)","v":""},{"$f":"IF(Holding!BM185=\"\",\"\",Holding!BM185)","v":""},{"$f":"IF(Holding!BO185=\"\",\"\",Holding!BO185)","v":""},{"$f":"IF(Holding!BQ185=\"\",\"\",Holding!BQ185)","v":""},{"$f":"IF(Holding!BS185=\"\",\"\",Holding!BS185)","v":""},{"$f":"IF(Holding!BU185=\"\",\"\",Holding!BU185)","v":""},{"$f":"IF(Holding!BW185=\"\",\"\",Holding!BW185)","v":""},{"$f":"IF(Holding!BY185=\"\",\"\",Holding!BY185)","v":""},{"$f":"IF(Holding!CA185=\"\",\"\",Holding!CA185)","v":""},{"$f":"IF(Holding!CC185=\"\",\"\",Holding!CC185)","v":""},{"$f":"IF(Holding!CE185=\"\",\"\",Holding!CE185)","v":""},{"$f":"IF(Holding!CG185=\"\",\"\",Holding!CG185)","v":""},{"$f":"IF(Holding!CI185=\"\",\"\",Holding!CI185)","v":""},{"$f":"IF(Holding!CK185=\"\",\"\",Holding!CK185)","v":""},{"$f":"IF(Holding!CM185=\"\",\"\",Holding!CM185)","v":""},{"$f":"IF(Holding!CO185=\"\",\"\",Holding!CO185)","v":""},{"$f":"IF(Holding!CQ185=\"\",\"\",Holding!CQ185)","v":""},{"$f":"IF(Holding!CS185=\"\",\"\",Holding!CS185)","v":""}]
[null,{"$f":"IF(Holding!$AE$186=\"\",\"\",Holding!$AE$186)","v":""},null,null,null,null,null,null,{"$f":"IF(Holding!AI186=\"\",\"\",Holding!AI186)","v":""},{"$f":"IF(Holding!AK186=\"\",\"\",Holding!AK186)","v":""},{"$f":"IF(Holding!AM186=\"\",\"\",Holding!AM186)","v":""},{"$f":"IF(Holding!AO186=\"\",\"\",Holding!AO186)","v":""},{"$f":"IF(Holding!AQ186=\"\",\"\",Holding!AQ186)","v":""},{"$f":"IF(Holding!AS186=\"\",\"\",Holding!AS186)","v":""},{"$f":"IF(Holding!AU186=\"\",\"\",Holding!AU186)","v":""},{"$f":"IF(Holding!AW186=\"\",\"\",Holding!AW186)","v":""},{"$f":"IF(Holding!AY186=\"\",\"\",Holding!AY186)","v":""},{"$f":"IF(Holding!BA186=\"\",\"\",Holding!BA186)","v":""},{"$f":"IF(Holding!BC186=\"\",\"\",Holding!BC186)","v":""},{"$f":"IF(Holding!BE186=\"\",\"\",Holding!BE186)","v":""},{"$f":"IF(Holding!BG186=\"\",\"\",Holding!BG186)","v":""},{"$f":"IF(Holding!BI186=\"\",\"\",Holding!BI186)","v":""},{"$f":"IF(Holding!BK186=\"\",\"\",Holding!BK186)","v":""},{"$f":"IF(Holding!BM186=\"\",\"\",Holding!BM186)","v":""},{"$f":"IF(Holding!BO186=\"\",\"\",Holding!BO186)","v":""},{"$f":"IF(Holding!BQ186=\"\",\"\",Holding!BQ186)","v":""},{"$f":"IF(Holding!BS186=\"\",\"\",Holding!BS186)","v":""},{"$f":"IF(Holding!BU186=\"\",\"\",Holding!BU186)","v":""},{"$f":"IF(Holding!BW186=\"\",\"\",Holding!BW186)","v":""},{"$f":"IF(Holding!BY186=\"\",\"\",Holding!BY186)","v":""},{"$f":"IF(Holding!CA186=\"\",\"\",Holding!CA186)","v":""},{"$f":"IF(Holding!CC186=\"\",\"\",Holding!CC186)","v":""},{"$f":"IF(Holding!CE186=\"\",\"\",Holding!CE186)","v":""},{"$f":"IF(Holding!CG186=\"\",\"\",Holding!CG186)","v":""},{"$f":"IF(Holding!CI186=\"\",\"\",Holding!CI186)","v":""},{"$f":"IF(Holding!CK186=\"\",\"\",Holding!CK186)","v":""},{"$f":"IF(Holding!CM186=\"\",\"\",Holding!CM186)","v":""},{"$f":"IF(Holding!CO186=\"\",\"\",Holding!CO186)","v":""},{"$f":"IF(Holding!CQ186=\"\",\"\",Holding!CQ186)","v":""},{"$f":"IF(Holding!CS186=\"\",\"\",Holding!CS186)","v":""}]
[null,"Total - French Dir & Holding",null,null,null,null,null,null,{"$f":"IF(Holding!AI187=\"\",\"\",Holding!AI187)","v":""},{"$f":"IF(Holding!AK187=\"\",\"\",Holding!AK187)","v":""},{"$f":"IF(Holding!AM187=\"\",\"\",Holding!AM187)","v":""},{"$f":"IF(Holding!AO187=\"\",\"\",Holding!AO187)","v":""},{"$f":"IF(Holding!AQ187=\"\",\"\",Holding!AQ187)","v":""},{"$f":"IF(Holding!AS187=\"\",\"\",Holding!AS187)","v":""},{"$f":"IF(Holding!AU187=\"\",\"\",Holding!AU187)","v":""},{"$f":"IF(Holding!AW187=\"\",\"\",Holding!AW187)","v":""},{"$f":"IF(Holding!AY187=\"\",\"\",Holding!AY187)","v":""},{"$f":"IF(Holding!BA187=\"\",\"\",Holding!BA187)","v":""},{"$f":"IF(Holding!BC187=\"\",\"\",Holding!BC187)","v":""},{"$f":"IF(Holding!BE187=\"\",\"\",Holding!BE187)","v":""},{"$f":"IF(Holding!BG187=\"\",\"\",Holding!BG187)","v":""},{"$f":"IF(Holding!BI187=\"\",\"\",Holding!BI187)","v":""},{"$f":"IF(Holding!BK187=\"\",\"\",Holding!BK187)","v":""},{"$f":"IF(Holding!BM187=\"\",\"\",Holding!BM187)","v":""},{"$f":"IF(Holding!BO187=\"\",\"\",Holding!BO187)","v":""},{"$f":"IF(Holding!BQ187=\"\",\"\",Holding!BQ187)","v":""},{"$f":"IF(Holding!BS187=\"\",\"\",Holding!BS187)","v":""},{"$f":"IF(Holding!BU187=\"\",\"\",Holding!BU187)","v":""},{"$f":"IF(Holding!BW187=\"\",\"\",Holding!BW187)","v":""},{"$f":"IF(Holding!BY187=\"\",\"\",Holding!BY187)","v":""},{"$f":"IF(Holding!CA187=\"\",\"\",Holding!CA187)","v":""},{"$f":"IF(Holding!CC187=\"\",\"\",Holding!CC187)","v":""},{"$f":"IF(Holding!CE187=\"\",\"\",Holding!CE187)","v":""},{"$f":"IF(Holding!CG187=\"\",\"\",Holding!CG187)","v":""},{"$f":"IF(Holding!CI187=\"\",\"\",Holding!CI187)","v":""},{"$f":"IF(Holding!CK187=\"\",\"\",Holding!CK187)","v":""},{"$f":"IF(Holding!CM187=\"\",\"\",Holding!CM187)","v":""},{"$f":"IF(Holding!CO187=\"\",\"\",Holding!CO187)","v":""},{"$f":"IF(Holding!CQ187=\"\",\"\",Holding!CQ187)","v":""},{"$f":"IF(Holding!CS187=\"\",\"\",Holding!CS187)","v":""}]
[]
[]
[null,"CASL"]
[]
[null,{"$f":"IF(CASL!$AE$151=\"\",\"\",CASL!$AE$151)","v":"LIGHT VEHICLES"},null,null,null,null,null,null,{"$f":"IF(CASL!AI151=\"\",\"\",CASL!AI151)","v":""},{"$f":"IF(CASL!AK151=\"\",\"\",CASL!AK151)","v":""},{"$f":"IF(CASL!AM151=\"\",\"\",CASL!AM151)","v":""},{"$f":"IF(CASL!AO151=\"\",\"\",CASL!AO151)","v":""},{"$f":"IF(CASL!AQ151=\"\",\"\",CASL!AQ151)","v":""},{"$f":"IF(CASL!AS151=\"\",\"\",CASL!AS151)","v":""},{"$f":"IF(CASL!AU151=\"\",\"\",CASL!AU151)","v":""},{"$f":"IF(CASL!AW151=\"\",\"\",CASL!AW151)","v":""},{"$f":"IF(CASL!AY151=\"\",\"\",CASL!AY151)","v":""},{"$f":"IF(CASL!BA151=\"\",\"\",CASL!BA151)","v":""},{"$f":"IF(CASL!BC151=\"\",\"\",CASL!BC151)","v":""},{"$f":"IF(CASL!BE151=\"\",\"\",CASL!BE151)","v":""},{"$f":"IF(CASL!BG151=\"\",\"\",CASL!BG151)","v":""},{"$f":"IF(CASL!BI151=\"\",\"\",CASL!BI151)","v":""},{"$f":"IF(CASL!BK151=\"\",\"\",CASL!BK151)","v":""},{"$f":"IF(CASL!BM151=\"\",\"\",CASL!BM151)","v":""},{"$f":"IF(CASL!BO151=\"\",\"\",CASL!BO151)","v":""},{"$f":"IF(CASL!BQ151=\"\",\"\",CASL!BQ151)","v":""},{"$f":"IF(CASL!BS151=\"\",\"\",CASL!BS151)","v":""},{"$f":"IF(CASL!BU151=\"\",\"\",CASL!BU151)","v":""},{"$f":"IF(CASL!BW151=\"\",\"\",CASL!BW151)","v":""},{"$f":"IF(CASL!BY151=\"\",\"\",CASL!BY151)","v":""},{"$f":"IF(CASL!CA151=\"\",\"\",CASL!CA151)","v":""},{"$f":"IF(CASL!CC151=\"\",\"\",CASL!CC151)","v":""},{"$f":"IF(CASL!CE151=\"\",\"\",CASL!CE151)","v":""},{"$f":"IF(CASL!CG151=\"\",\"\",CASL!CG151)","v":""},{"$f":"IF(CASL!CI151=\"\",\"\",CASL!CI151)","v":""},{"$f":"IF(CASL!CK151=\"\",\"\",CASL!CK151)","v":""},{"$f":"IF(CASL!CM151=\"\",\"\",CASL!CM151)","v":""},{"$f":"IF(CASL!CO151=\"\",\"\",CASL!CO151)","v":""},{"$f":"IF(CASL!CQ151=\"\",\"\",CASL!CQ151)","v":""},{"$f":"IF(CASL!CS151=\"\",\"\",CASL!CS151)","v":""}]
[null,{"$f":"IF(CASL!$AE$152=\"\",\"\",CASL!$AE$152)","v":""},{"$f":"IF(CASL!$AF$152=\"\",\"\",CASL!$AF$152)","v":"Vehicles 4x4 - Senegal"},null,{"$f":"Inputs!$G$205","v":25000},null,null,null,{"$f":"IF(CASL!AI152=\"\",0,CASL!AI152)","v":4},{"$f":"IF(CASL!AK152=\"\",0,CASL!AK152)","v":0},{"$f":"IF(CASL!AM152=\"\",0,CASL!AM152)","v":1},{"$f":"IF(CASL!AO152=\"\",0,CASL!AO152)","v":0},{"$f":"IF(CASL!AQ152=\"\",0,CASL!AQ152)","v":2},{"$f":"IF(CASL!AS152=\"\",0,CASL!AS152)","v":0},{"$f":"IF(CASL!AU152=\"\",0,CASL!AU152)","v":1},{"$f":"IF(CASL!AW152=\"\",0,CASL!AW152)","v":0},{"$f":"IF(CASL!AY152=\"\",0,CASL!AY152)","v":0},{"$f":"IF(CASL!BA152=\"\",0,CASL!BA152)","v":0},{"$f":"IF(CASL!BC152=\"\",0,CASL!BC152)","v":4},{"$f":"IF(CASL!BE152=\"\",0,CASL!BE152)","v":0},{"$f":"IF(CASL!BG152=\"\",0,CASL!BG152)","v":1},{"$f":"IF(CASL!BI152=\"\",0,CASL!BI152)","v":0},{"$f":"IF(CASL!BK152=\"\",0,CASL!BK152)","v":2},{"$f":"IF(CASL!BM152=\"\",0,CASL!BM152)","v":0},{"$f":"IF(CASL!BO152=\"\",0,CASL!BO152)","v":1},{"$f":"IF(CASL!BQ152=\"\",0,CASL!BQ152)","v":0},{"$f":"IF(CASL!BS152=\"\",0,CASL!BS152)","v":0},{"$f":"IF(CASL!BU152=\"\",0,CASL!BU152)","v":0},{"$f":"IF(CASL!BW152=\"\",0,CASL!BW152)","v":4},{"$f":"IF(CASL!BY152=\"\",0,CASL!BY152)","v":0},{"$f":"IF(CASL!CA152=\"\",0,CASL!CA152)","v":1},{"$f":"IF(CASL!CC152=\"\",0,CASL!CC152)","v":0},{"$f":"IF(CASL!CE152=\"\",0,CASL!CE152)","v":2},{"$f":"IF(CASL!CG152=\"\",0,CASL!CG152)","v":0},{"$f":"IF(CASL!CI152=\"\",0,CASL!CI152)","v":1},{"$f":"IF(CASL!CK152=\"\",0,CASL!CK152)","v":0},{"$f":"IF(CASL!CM152=\"\",0,CASL!CM152)","v":0},{"$f":"IF(CASL!CO152=\"\",0,CASL!CO152)","v":0},{"$f":"IF(CASL!CQ152=\"\",0,CASL!CQ152)","v":4},{"$f":"IF(CASL!CS152=\"\",0,CASL!CS152)","v":0}]
[null,{"$f":"IF(CASL!$AE$153=\"\",\"\",CASL!$AE$153)","v":""},{"$f":"IF(CASL!$AF$153=\"\",\"\",CASL!$AF$153)","v":"Vehicles - Senegal"},null,{"$f":"Inputs!$G$206","v":15000},null,null,null,{"$f":"IF(CASL!AI153=\"\",0,CASL!AI153)","v":2},{"$f":"IF(CASL!AK153=\"\",0,CASL!AK153)","v":0},{"$f":"IF(CASL!AM153=\"\",0,CASL!AM153)","v":1},{"$f":"IF(CASL!AO153=\"\",0,CASL!AO153)","v":0},{"$f":"IF(CASL!AQ153=\"\",0,CASL!AQ153)","v":0},{"$f":"IF(CASL!AS153=\"\",0,CASL!AS153)","v":0},{"$f":"IF(CASL!AU153=\"\",0,CASL!AU153)","v":0},{"$f":"IF(CASL!AW153=\"\",0,CASL!AW153)","v":0},{"$f":"IF(CASL!AY153=\"\",0,CASL!AY153)","v":0},{"$f":"IF(CASL!BA153=\"\",0,CASL!BA153)","v":0},{"$f":"IF(CASL!BC153=\"\",0,CASL!BC153)","v":2},{"$f":"IF(CASL!BE153=\"\",0,CASL!BE153)","v":0},{"$f":"IF(CASL!BG153=\"\",0,CASL!BG153)","v":1},{"$f":"IF(CASL!BI153=\"\",0,CASL!BI153)","v":0},{"$f":"IF(CASL!BK153=\"\",0,CASL!BK153)","v":0},{"$f":"IF(CASL!BM153=\"\",0,CASL!BM153)","v":0},{"$f":"IF(CASL!BO153=\"\",0,CASL!BO153)","v":0},{"$f":"IF(CASL!BQ153=\"\",0,CASL!BQ153)","v":0},{"$f":"IF(CASL!BS153=\"\",0,CASL!BS153)","v":0},{"$f":"IF(CASL!BU153=\"\",0,CASL!BU153)","v":0},{"$f":"IF(CASL!BW153=\"\",0,CASL!BW153)","v":2},{"$f":"IF(CASL!BY153=\"\",0,CASL!BY153)","v":0},{"$f":"IF(CASL!CA153=\"\",0,CASL!CA153)","v":1},{"$f":"IF(CASL!CC153=\"\",0,CASL!CC153)","v":0},{"$f":"IF(CASL!CE153=\"\",0,CASL!CE153)","v":0},{"$f":"IF(CASL!CG153=\"\",0,CASL!CG153)","v":0},{"$f":"IF(CASL!CI153=\"\",0,CASL!CI153)","v":0},{"$f":"IF(CASL!CK153=\"\",0,CASL!CK153)","v":0},{"$f":"IF(CASL!CM153=\"\",0,CASL!CM153)","v":0},{"$f":"IF(CASL!CO153=\"\",0,CASL!CO153)","v":0},{"$f":"IF(CASL!CQ153=\"\",0,CASL!CQ153)","v":2},{"$f":"IF(CASL!CS153=\"\",0,CASL!CS153)","v":0}]
[]
[null,{"$f":"IF(CASL!$AE$155=\"\",\"\",CASL!$AE$155)","v":"Total light vehicles"},null,null,null,null,null,null,{"$f":"IF(CASL!AI155=\"\",\"\",CASL!AI155)","v":""},{"$f":"IF(CASL!AK155=\"\",\"\",CASL!AK155)","v":""},{"$f":"IF(CASL!AM155=\"\",\"\",CASL!AM155)","v":""},{"$f":"IF(CASL!AO155=\"\",\"\",CASL!AO155)","v":""},{"$f":"IF(CASL!AQ155=\"\",\"\",CASL!AQ155)","v":""},{"$f":"IF(CASL!AS155=\"\",\"\",CASL!AS155)","v":""},{"$f":"IF(CASL!AU155=\"\",\"\",CASL!AU155)","v":""},{"$f":"IF(CASL!AW155=\"\",\"\",CASL!AW155)","v":""},{"$f":"IF(CASL!AY155=\"\",\"\",CASL!AY155)","v":""},{"$f":"IF(CASL!BA155=\"\",\"\",CASL!BA155)","v":""},{"$f":"IF(CASL!BC155=\"\",\"\",CASL!BC155)","v":""},{"$f":"IF(CASL!BE155=\"\",\"\",CASL!BE155)","v":""},{"$f":"IF(CASL!BG155=\"\",\"\",CASL!BG155)","v":""},{"$f":"IF(CASL!BI155=\"\",\"\",CASL!BI155)","v":""},{"$f":"IF(CASL!BK155=\"\",\"\",CASL!BK155)","v":""},{"$f":"IF(CASL!BM155=\"\",\"\",CASL!BM155)","v":""},{"$f":"IF(CASL!BO155=\"\",\"\",CASL!BO155)","v":""},{"$f":"IF(CASL!BQ155=\"\",\"\",CASL!BQ155)","v":""},{"$f":"IF(CASL!BS155=\"\",\"\",CASL!BS155)","v":""},{"$f":"IF(CASL!BU155=\"\",\"\",CASL!BU155)","v":""},{"$f":"IF(CASL!BW155=\"\",\"\",CASL!BW155)","v":""},{"$f":"IF(CASL!BY155=\"\",\"\",CASL!BY155)","v":""},{"$f":"IF(CASL!CA155=\"\",\"\",CASL!CA155)","v":""},{"$f":"IF(CASL!CC155=\"\",\"\",CASL!CC155)","v":""},{"$f":"IF(CASL!CE155=\"\",\"\",CASL!CE155)","v":""},{"$f":"IF(CASL!CG155=\"\",\"\",CASL!CG155)","v":""},{"$f":"IF(CASL!CI155=\"\",\"\",CASL!CI155)","v":""},{"$f":"IF(CASL!CK155=\"\",\"\",CASL!CK155)","v":""},{"$f":"IF(CASL!CM155=\"\",\"\",CASL!CM155)","v":""},{"$f":"IF(CASL!CO155=\"\",\"\",CASL!CO155)","v":""},{"$f":"IF(CASL!CQ155=\"\",\"\",CASL!CQ155)","v":""},{"$f":"IF(CASL!CS155=\"\",\"\",CASL!CS155)","v":""}]
[null,{"$f":"IF(CASL!$AE$156=\"\",\"\",CASL!$AE$156)","v":""},null,null,null,null,null,null,{"$f":"IF(CASL!AI156=\"\",\"\",CASL!AI156)","v":""},{"$f":"IF(CASL!AK156=\"\",\"\",CASL!AK156)","v":""},{"$f":"IF(CASL!AM156=\"\",\"\",CASL!AM156)","v":""},{"$f":"IF(CASL!AO156=\"\",\"\",CASL!AO156)","v":""},{"$f":"IF(CASL!AQ156=\"\",\"\",CASL!AQ156)","v":""},{"$f":"IF(CASL!AS156=\"\",\"\",CASL!AS156)","v":""},{"$f":"IF(CASL!AU156=\"\",\"\",CASL!AU156)","v":""},{"$f":"IF(CASL!AW156=\"\",\"\",CASL!AW156)","v":""},{"$f":"IF(CASL!AY156=\"\",\"\",CASL!AY156)","v":""},{"$f":"IF(CASL!BA156=\"\",\"\",CASL!BA156)","v":""},{"$f":"IF(CASL!BC156=\"\",\"\",CASL!BC156)","v":""},{"$f":"IF(CASL!BE156=\"\",\"\",CASL!BE156)","v":""},{"$f":"IF(CASL!BG156=\"\",\"\",CASL!BG156)","v":""},{"$f":"IF(CASL!BI156=\"\",\"\",CASL!BI156)","v":""},{"$f":"IF(CASL!BK156=\"\",\"\",CASL!BK156)","v":""},{"$f":"IF(CASL!BM156=\"\",\"\",CASL!BM156)","v":""},{"$f":"IF(CASL!BO156=\"\",\"\",CASL!BO156)","v":""},{"$f":"IF(CASL!BQ156=\"\",\"\",CASL!BQ156)","v":""},{"$f":"IF(CASL!BS156=\"\",\"\",CASL!BS156)","v":""},{"$f":"IF(CASL!BU156=\"\",\"\",CASL!BU156)","v":""},{"$f":"IF(CASL!BW156=\"\",\"\",CASL!BW156)","v":""},{"$f":"IF(CASL!BY156=\"\",\"\",CASL!BY156)","v":""},{"$f":"IF(CASL!CA156=\"\",\"\",CASL!CA156)","v":""},{"$f":"IF(CASL!CC156=\"\",\"\",CASL!CC156)","v":""},{"$f":"IF(CASL!CE156=\"\",\"\",CASL!CE156)","v":""},{"$f":"IF(CASL!CG156=\"\",\"\",CASL!CG156)","v":""},{"$f":"IF(CASL!CI156=\"\",\"\",CASL!CI156)","v":""},{"$f":"IF(CASL!CK156=\"\",\"\",CASL!CK156)","v":""},{"$f":"IF(CASL!CM156=\"\",\"\",CASL!CM156)","v":""},{"$f":"IF(CASL!CO156=\"\",\"\",CASL!CO156)","v":""},{"$f":"IF(CASL!CQ156=\"\",\"\",CASL!CQ156)","v":""},{"$f":"IF(CASL!CS156=\"\",\"\",CASL!CS156)","v":""}]
[null,{"$f":"IF(CASL!$AE$166=\"\",\"\",CASL!$AE$166)","v":""},null,null,null,null,null,null,{"$f":"IF(CASL!AI166=\"\",\"\",CASL!AI166)","v":""},{"$f":"IF(CASL!AK166=\"\",\"\",CASL!AK166)","v":""},{"$f":"IF(CASL!AM166=\"\",\"\",CASL!AM166)","v":""},{"$f":"IF(CASL!AO166=\"\",\"\",CASL!AO166)","v":""},{"$f":"IF(CASL!AQ166=\"\",\"\",CASL!AQ166)","v":""},{"$f":"IF(CASL!AS166=\"\",\"\",CASL!AS166)","v":""},{"$f":"IF(CASL!AU166=\"\",\"\",CASL!AU166)","v":""},{"$f":"IF(CASL!AW166=\"\",\"\",CASL!AW166)","v":""},{"$f":"IF(CASL!AY166=\"\",\"\",CASL!AY166)","v":""},{"$f":"IF(CASL!BA166=\"\",\"\",CASL!BA166)","v":""},{"$f":"IF(CASL!BC166=\"\",\"\",CASL!BC166)","v":""},{"$f":"IF(CASL!BE166=\"\",\"\",CASL!BE166)","v":""},{"$f":"IF(CASL!BG166=\"\",\"\",CASL!BG166)","v":""},{"$f":"IF(CASL!BI166=\"\",\"\",CASL!BI166)","v":""},{"$f":"IF(CASL!BK166=\"\",\"\",CASL!BK166)","v":""},{"$f":"IF(CASL!BM166=\"\",\"\",CASL!BM166)","v":""},{"$f":"IF(CASL!BO166=\"\",\"\",CASL!BO166)","v":""},{"$f":"IF(CASL!BQ166=\"\",\"\",CASL!BQ166)","v":""},{"$f":"IF(CASL!BS166=\"\",\"\",CASL!BS166)","v":""},{"$f":"IF(CASL!BU166=\"\",\"\",CASL!BU166)","v":""},{"$f":"IF(CASL!BW166=\"\",\"\",CASL!BW166)","v":""},{"$f":"IF(CASL!BY166=\"\",\"\",CASL!BY166)","v":""},{"$f":"IF(CASL!CA166=\"\",\"\",CASL!CA166)","v":""},{"$f":"IF(CASL!CC166=\"\",\"\",CASL!CC166)","v":""},{"$f":"IF(CASL!CE166=\"\",\"\",CASL!CE166)","v":""},{"$f":"IF(CASL!CG166=\"\",\"\",CASL!CG166)","v":""},{"$f":"IF(CASL!CI166=\"\",\"\",CASL!CI166)","v":""},{"$f":"IF(CASL!CK166=\"\",\"\",CASL!CK166)","v":""},{"$f":"IF(CASL!CM166=\"\",\"\",CASL!CM166)","v":""},{"$f":"IF(CASL!CO166=\"\",\"\",CASL!CO166)","v":""},{"$f":"IF(CASL!CQ166=\"\",\"\",CASL!CQ166)","v":""},{"$f":"IF(CASL!CS166=\"\",\"\",CASL!CS166)","v":""}]
[null,{"$f":"IF(CASL!$AE$167=\"\",\"\",CASL!$AE$167)","v":"OFFICE AND HOUSING EQUIPMENT"},null,null,null,null,null,null,{"$f":"IF(CASL!AI167=\"\",\"\",CASL!AI167)","v":""},{"$f":"IF(CASL!AK167=\"\",\"\",CASL!AK167)","v":""},{"$f":"IF(CASL!AM167=\"\",\"\",CASL!AM167)","v":""},{"$f":"IF(CASL!AO167=\"\",\"\",CASL!AO167)","v":""},{"$f":"IF(CASL!AQ167=\"\",\"\",CASL!AQ167)","v":""},{"$f":"IF(CASL!AS167=\"\",\"\",CASL!AS167)","v":""},{"$f":"IF(CASL!AU167=\"\",\"\",CASL!AU167)","v":""},{"$f":"IF(CASL!AW167=\"\",\"\",CASL!AW167)","v":""},{"$f":"IF(CASL!AY167=\"\",\"\",CASL!AY167)","v":""},{"$f":"IF(CASL!BA167=\"\",\"\",CASL!BA167)","v":""},{"$f":"IF(CASL!BC167=\"\",\"\",CASL!BC167)","v":""},{"$f":"IF(CASL!BE167=\"\",\"\",CASL!BE167)","v":""},{"$f":"IF(CASL!BG167=\"\",\"\",CASL!BG167)","v":""},{"$f":"IF(CASL!BI167=\"\",\"\",CASL!BI167)","v":""},{"$f":"IF(CASL!BK167=\"\",\"\",CASL!BK167)","v":""},{"$f":"IF(CASL!BM167=\"\",\"\",CASL!BM167)","v":""},{"$f":"IF(CASL!BO167=\"\",\"\",CASL!BO167)","v":""},{"$f":"IF(CASL!BQ167=\"\",\"\",CASL!BQ167)","v":""},{"$f":"IF(CASL!BS167=\"\",\"\",CASL!BS167)","v":""},{"$f":"IF(CASL!BU167=\"\",\"\",CASL!BU167)","v":""},{"$f":"IF(CASL!BW167=\"\",\"\",CASL!BW167)","v":""},{"$f":"IF(CASL!BY167=\"\",\"\",CASL!BY167)","v":""},{"$f":"IF(CASL!CA167=\"\",\"\",CASL!CA167)","v":""},{"$f":"IF(CASL!CC167=\"\",\"\",CASL!CC167)","v":""},{"$f":"IF(CASL!CE167=\"\",\"\",CASL!CE167)","v":""},{"$f":"IF(CASL!CG167=\"\",\"\",CASL!CG167)","v":""},{"$f":"IF(CASL!CI167=\"\",\"\",CASL!CI167)","v":""},{"$f":"IF(CASL!CK167=\"\",\"\",CASL!CK167)","v":""},{"$f":"IF(CASL!CM167=\"\",\"\",CASL!CM167)","v":""},{"$f":"IF(CASL!CO167=\"\",\"\",CASL!CO167)","v":""},{"$f":"IF(CASL!CQ167=\"\",\"\",CASL!CQ167)","v":""},{"$f":"IF(CASL!CS167=\"\",\"\",CASL!CS167)","v":""}]
[null,{"$f":"IF(CASL!$AE$168=\"\",\"\",CASL!$AE$168)","v":""},{"$f":"IF(CASL!$AF$168=\"\",\"\",CASL!$AF$168)","v":"Office equipment"},null,{"$f":"Inputs!$G$209","v":5000},null,null,null,{"$f":"IF(CASL!AI168=\"\",0,CASL!AI168)","v":5},{"$f":"IF(CASL!AK168=\"\",0,CASL!AK168)","v":0},{"$f":"IF(CASL!AM168=\"\",0,CASL!AM168)","v":0},{"$f":"IF(CASL!AO168=\"\",0,CASL!AO168)","v":0},{"$f":"IF(CASL!AQ168=\"\",0,CASL!AQ168)","v":2},{"$f":"IF(CASL!AS168=\"\",0,CASL!AS168)","v":0},{"$f":"IF(CASL!AU168=\"\",0,CASL!AU168)","v":1},{"$f":"IF(CASL!AW168=\"\",0,CASL!AW168)","v":0},{"$f":"IF(CASL!AY168=\"\",0,CASL!AY168)","v":0},{"$f":"IF(CASL!BA168=\"\",0,CASL!BA168)","v":0},{"$f":"IF(CASL!BC168=\"\",0,CASL!BC168)","v":5},{"$f":"IF(CASL!BE168=\"\",0,CASL!BE168)","v":0},{"$f":"IF(CASL!BG168=\"\",0,CASL!BG168)","v":0},{"$f":"IF(CASL!BI168=\"\",0,CASL!BI168)","v":0},{"$f":"IF(CASL!BK168=\"\",0,CASL!BK168)","v":2},{"$f":"IF(CASL!BM168=\"\",0,CASL!BM168)","v":0},{"$f":"IF(CASL!BO168=\"\",0,CASL!BO168)","v":1},{"$f":"IF(CASL!BQ168=\"\",0,CASL!BQ168)","v":0},{"$f":"IF(CASL!BS168=\"\",0,CASL!BS168)","v":0},{"$f":"IF(CASL!BU168=\"\",0,CASL!BU168)","v":0},{"$f":"IF(CASL!BW168=\"\",0,CASL!BW168)","v":5},{"$f":"IF(CASL!BY168=\"\",0,CASL!BY168)","v":0},{"$f":"IF(CASL!CA168=\"\",0,CASL!CA168)","v":0},{"$f":"IF(CASL!CC168=\"\",0,CASL!CC168)","v":0},{"$f":"IF(CASL!CE168=\"\",0,CASL!CE168)","v":2},{"$f":"IF(CASL!CG168=\"\",0,CASL!CG168)","v":0},{"$f":"IF(CASL!CI168=\"\",0,CASL!CI168)","v":1},{"$f":"IF(CASL!CK168=\"\",0,CASL!CK168)","v":0},{"$f":"IF(CASL!CM168=\"\",0,CASL!CM168)","v":0},{"$f":"IF(CASL!CO168=\"\",0,CASL!CO168)","v":0},{"$f":"IF(CASL!CQ168=\"\",0,CASL!CQ168)","v":5},{"$f":"IF(CASL!CS168=\"\",0,CASL!CS168)","v":0}]
[null,{"$f":"IF(CASL!$AE$169=\"\",\"\",CASL!$AE$169)","v":""},{"$f":"IF(CASL!$AF$169=\"\",\"\",CASL!$AF$169)","v":"Housing equipment"},null,{"$f":"Inputs!$G$211","v":6000},null,null,null,{"$f":"IF(CASL!AI169=\"\",0,CASL!AI169)","v":2},{"$f":"IF(CASL!AK169=\"\",0,CASL!AK169)","v":0},{"$f":"IF(CASL!AM169=\"\",0,CASL!AM169)","v":0},{"$f":"IF(CASL!AO169=\"\",0,CASL!AO169)","v":0},{"$f":"IF(CASL!AQ169=\"\",0,CASL!AQ169)","v":2},{"$f":"IF(CASL!AS169=\"\",0,CASL!AS169)","v":0},{"$f":"IF(CASL!AU169=\"\",0,CASL!AU169)","v":1},{"$f":"IF(CASL!AW169=\"\",0,CASL!AW169)","v":0},{"$f":"IF(CASL!AY169=\"\",0,CASL!AY169)","v":0},{"$f":"IF(CASL!BA169=\"\",0,CASL!BA169)","v":0},{"$f":"IF(CASL!BC169=\"\",0,CASL!BC169)","v":2},{"$f":"IF(CASL!BE169=\"\",0,CASL!BE169)","v":0},{"$f":"IF(CASL!BG169=\"\",0,CASL!BG169)","v":0},{"$f":"IF(CASL!BI169=\"\",0,CASL!BI169)","v":0},{"$f":"IF(CASL!BK169=\"\",0,CASL!BK169)","v":2},{"$f":"IF(CASL!BM169=\"\",0,CASL!BM169)","v":0},{"$f":"IF(CASL!BO169=\"\",0,CASL!BO169)","v":1},{"$f":"IF(CASL!BQ169=\"\",0,CASL!BQ169)","v":0},{"$f":"IF(CASL!BS169=\"\",0,CASL!BS169)","v":0},{"$f":"IF(CASL!BU169=\"\",0,CASL!BU169)","v":0},{"$f":"IF(CASL!BW169=\"\",0,CASL!BW169)","v":2},{"$f":"IF(CASL!BY169=\"\",0,CASL!BY169)","v":0},{"$f":"IF(CASL!CA169=\"\",0,CASL!CA169)","v":0},{"$f":"IF(CASL!CC169=\"\",0,CASL!CC169)","v":0},{"$f":"IF(CASL!CE169=\"\",0,CASL!CE169)","v":2},{"$f":"IF(CASL!CG169=\"\",0,CASL!CG169)","v":0},{"$f":"IF(CASL!CI169=\"\",0,CASL!CI169)","v":1},{"$f":"IF(CASL!CK169=\"\",0,CASL!CK169)","v":0},{"$f":"IF(CASL!CM169=\"\",0,CASL!CM169)","v":0},{"$f":"IF(CASL!CO169=\"\",0,CASL!CO169)","v":0},{"$f":"IF(CASL!CQ169=\"\",0,CASL!CQ169)","v":2},{"$f":"IF(CASL!CS169=\"\",0,CASL!CS169)","v":0}]
[null,{"$f":"IF(CASL!$AE$170=\"\",\"\",CASL!$AE$170)","v":"Total office and housing equipment"},null,null,null,null,null,null,{"$f":"IF(CASL!AI170=\"\",\"\",CASL!AI170)","v":""},{"$f":"IF(CASL!AK170=\"\",\"\",CASL!AK170)","v":""},{"$f":"IF(CASL!AM170=\"\",\"\",CASL!AM170)","v":""},{"$f":"IF(CASL!AO170=\"\",\"\",CASL!AO170)","v":""},{"$f":"IF(CASL!AQ170=\"\",\"\",CASL!AQ170)","v":""},{"$f":"IF(CASL!AS170=\"\",\"\",CASL!AS170)","v":""},{"$f":"IF(CASL!AU170=\"\",\"\",CASL!AU170)","v":""},{"$f":"IF(CASL!AW170=\"\",\"\",CASL!AW170)","v":""},{"$f":"IF(CASL!AY170=\"\",\"\",CASL!AY170)","v":""},{"$f":"IF(CASL!BA170=\"\",\"\",CASL!BA170)","v":""},{"$f":"IF(CASL!BC170=\"\",\"\",CASL!BC170)","v":""},{"$f":"IF(CASL!BE170=\"\",\"\",CASL!BE170)","v":""},{"$f":"IF(CASL!BG170=\"\",\"\",CASL!BG170)","v":""},{"$f":"IF(CASL!BI170=\"\",\"\",CASL!BI170)","v":""},{"$f":"IF(CASL!BK170=\"\",\"\",CASL!BK170)","v":""},{"$f":"IF(CASL!BM170=\"\",\"\",CASL!BM170)","v":""},{"$f":"IF(CASL!BO170=\"\",\"\",CASL!BO170)","v":""},{"$f":"IF(CASL!BQ170=\"\",\"\",CASL!BQ170)","v":""},{"$f":"IF(CASL!BS170=\"\",\"\",CASL!BS170)","v":""},{"$f":"IF(CASL!BU170=\"\",\"\",CASL!BU170)","v":""},{"$f":"IF(CASL!BW170=\"\",\"\",CASL!BW170)","v":""},{"$f":"IF(CASL!BY170=\"\",\"\",CASL!BY170)","v":""},{"$f":"IF(CASL!CA170=\"\",\"\",CASL!CA170)","v":""},{"$f":"IF(CASL!CC170=\"\",\"\",CASL!CC170)","v":""},{"$f":"IF(CASL!CE170=\"\",\"\",CASL!CE170)","v":""},{"$f":"IF(CASL!CG170=\"\",\"\",CASL!CG170)","v":""},{"$f":"IF(CASL!CI170=\"\",\"\",CASL!CI170)","v":""},{"$f":"IF(CASL!CK170=\"\",\"\",CASL!CK170)","v":""},{"$f":"IF(CASL!CM170=\"\",\"\",CASL!CM170)","v":""},{"$f":"IF(CASL!CO170=\"\",\"\",CASL!CO170)","v":""},{"$f":"IF(CASL!CQ170=\"\",\"\",CASL!CQ170)","v":""},{"$f":"IF(CASL!CS170=\"\",\"\",CASL!CS170)","v":""}]
[null,{"$f":"IF(CASL!$AE$171=\"\",\"\",CASL!$AE$171)","v":""},null,null,null,null,null,null,{"$f":"IF(CASL!AI171=\"\",\"\",CASL!AI171)","v":""},{"$f":"IF(CASL!AK171=\"\",\"\",CASL!AK171)","v":""},{"$f":"IF(CASL!AM171=\"\",\"\",CASL!AM171)","v":""},{"$f":"IF(CASL!AO171=\"\",\"\",CASL!AO171)","v":""},{"$f":"IF(CASL!AQ171=\"\",\"\",CASL!AQ171)","v":""},{"$f":"IF(CASL!AS171=\"\",\"\",CASL!AS171)","v":""},{"$f":"IF(CASL!AU171=\"\",\"\",CASL!AU171)","v":""},{"$f":"IF(CASL!AW171=\"\",\"\",CASL!AW171)","v":""},{"$f":"IF(CASL!AY171=\"\",\"\",CASL!AY171)","v":""},{"$f":"IF(CASL!BA171=\"\",\"\",CASL!BA171)","v":""},{"$f":"IF(CASL!BC171=\"\",\"\",CASL!BC171)","v":""},{"$f":"IF(CASL!BE171=\"\",\"\",CASL!BE171)","v":""},{"$f":"IF(CASL!BG171=\"\",\"\",CASL!BG171)","v":""},{"$f":"IF(CASL!BI171=\"\",\"\",CASL!BI171)","v":""},{"$f":"IF(CASL!BK171=\"\",\"\",CASL!BK171)","v":""},{"$f":"IF(CASL!BM171=\"\",\"\",CASL!BM171)","v":""},{"$f":"IF(CASL!BO171=\"\",\"\",CASL!BO171)","v":""},{"$f":"IF(CASL!BQ171=\"\",\"\",CASL!BQ171)","v":""},{"$f":"IF(CASL!BS171=\"\",\"\",CASL!BS171)","v":""},{"$f":"IF(CASL!BU171=\"\",\"\",CASL!BU171)","v":""},{"$f":"IF(CASL!BW171=\"\",\"\",CASL!BW171)","v":""},{"$f":"IF(CASL!BY171=\"\",\"\",CASL!BY171)","v":""},{"$f":"IF(CASL!CA171=\"\",\"\",CASL!CA171)","v":""},{"$f":"IF(CASL!CC171=\"\",\"\",CASL!CC171)","v":""},{"$f":"IF(CASL!CE171=\"\",\"\",CASL!CE171)","v":""},{"$f":"IF(CASL!CG171=\"\",\"\",CASL!CG171)","v":""},{"$f":"IF(CASL!CI171=\"\",\"\",CASL!CI171)","v":""},{"$f":"IF(CASL!CK171=\"\",\"\",CASL!CK171)","v":""},{"$f":"IF(CASL!CM171=\"\",\"\",CASL!CM171)","v":""},{"$f":"IF(CASL!CO171=\"\",\"\",CASL!CO171)","v":""},{"$f":"IF(CASL!CQ171=\"\",\"\",CASL!CQ171)","v":""},{"$f":"IF(CASL!CS171=\"\",\"\",CASL!CS171)","v":""}]
[null,"Total - CASL",null,null,null,null,null,null,{"$f":"IF(CASL!AI172=\"\",\"\",CASL!AI172)","v":""},{"$f":"IF(CASL!AK172=\"\",\"\",CASL!AK172)","v":""},{"$f":"IF(CASL!AM172=\"\",\"\",CASL!AM172)","v":""},{"$f":"IF(CASL!AO172=\"\",\"\",CASL!AO172)","v":""},{"$f":"IF(CASL!AQ172=\"\",\"\",CASL!AQ172)","v":""},{"$f":"IF(CASL!AS172=\"\",\"\",CASL!AS172)","v":""},{"$f":"IF(CASL!AU172=\"\",\"\",CASL!AU172)","v":""},{"$f":"IF(CASL!AW172=\"\",\"\",CASL!AW172)","v":""},{"$f":"IF(CASL!AY172=\"\",\"\",CASL!AY172)","v":""},{"$f":"IF(CASL!BA172=\"\",\"\",CASL!BA172)","v":""},{"$f":"IF(CASL!BC172=\"\",\"\",CASL!BC172)","v":""},{"$f":"IF(CASL!BE172=\"\",\"\",CASL!BE172)","v":""},{"$f":"IF(CASL!BG172=\"\",\"\",CASL!BG172)","v":""},{"$f":"IF(CASL!BI172=\"\",\"\",CASL!BI172)","v":""},{"$f":"IF(CASL!BK172=\"\",\"\",CASL!BK172)","v":""},{"$f":"IF(CASL!BM172=\"\",\"\",CASL!BM172)","v":""},{"$f":"IF(CASL!BO172=\"\",\"\",CASL!BO172)","v":""},{"$f":"IF(CASL!BQ172=\"\",\"\",CASL!BQ172)","v":""},{"$f":"IF(CASL!BS172=\"\",\"\",CASL!BS172)","v":""},{"$f":"IF(CASL!BU172=\"\",\"\",CASL!BU172)","v":""},{"$f":"IF(CASL!BW172=\"\",\"\",CASL!BW172)","v":""},{"$f":"IF(CASL!BY172=\"\",\"\",CASL!BY172)","v":""},{"$f":"IF(CASL!CA172=\"\",\"\",CASL!CA172)","v":""},{"$f":"IF(CASL!CC172=\"\",\"\",CASL!CC172)","v":""},{"$f":"IF(CASL!CE172=\"\",\"\",CASL!CE172)","v":""},{"$f":"IF(CASL!CG172=\"\",\"\",CASL!CG172)","v":""},{"$f":"IF(CASL!CI172=\"\",\"\",CASL!CI172)","v":""},{"$f":"IF(CASL!CK172=\"\",\"\",CASL!CK172)","v":""},{"$f":"IF(CASL!CM172=\"\",\"\",CASL!CM172)","v":""},{"$f":"IF(CASL!CO172=\"\",\"\",CASL!CO172)","v":""},{"$f":"IF(CASL!CQ172=\"\",\"\",CASL!CQ172)","v":""},{"$f":"IF(CASL!CS172=\"\",\"\",CASL!CS172)","v":""}]
[]
[]
[null,"TOTAL CAPEX"]
[]
[]
[null,"FIXED ASSETS DISPOSAL - SALES PRICE"]
[]
[]
[null,"TP"]
[]
[]
[null,{"$f":"IF(TP!$AE$133=\"\",\"\",TP!$AE$133)","v":"Core civil engineering equipment"}]
[null,{"$f":"IF(TP!$AE$134=\"\",\"\",TP!$AE$134)","v":""},{"$f":"IF(TP!$AF$134=\"\",\"\",TP!$AF$134)","v":"Tractor Case IH Steiger, 500 cv"},null,{"$f":"Inputs!$G$184","v":204770.99999999997},null,null,null,{"$f":"IF(TP!AI134>0,0,TP!AI134)","v":0},{"$f":"IF(TP!AK134>0,0,TP!AK134)","v":0},{"$f":"IF(TP!AM134>0,0,TP!AM134)","v":0},{"$f":"IF(TP!AO134>0,0,TP!AO134)","v":0},{"$f":"IF(TP!AQ134>0,0,TP!AQ134)","v":-1},{"$f":"IF(TP!AS134>0,0,TP!AS134)","v":0},{"$f":"IF(TP!AU134>0,0,TP!AU134)","v":-3},{"$f":"IF(TP!AW134>0,0,TP!AW134)","v":0}]
[null,{"$f":"IF(TP!$AE$135=\"\",\"\",TP!$AE$135)","v":""},{"$f":"IF(TP!$AF$135=\"\",\"\",TP!$AF$135)","v":"Scrapers tandem CAT TS 225 18 m3"},null,{"$f":"Inputs!$G$185","v":218740.4545454545},null,null,null,{"$f":"IF(TP!AI135>0,0,TP!AI135)","v":0},{"$f":"IF(TP!AK135>0,0,TP!AK135)","v":0},{"$f":"IF(TP!AM135>0,0,TP!AM135)","v":0},{"$f":"IF(TP!AO135>0,0,TP!AO135)","v":0},{"$f":"IF(TP!AQ135>0,0,TP!AQ135)","v":-1},{"$f":"IF(TP!AS135>0,0,TP!AS135)","v":0},{"$f":"IF(TP!AU135>0,0,TP!AU135)","v":-3},{"$f":"IF(TP!AW135>0,0,TP!AW135)","v":0}]
[null,{"$f":"IF(TP!$AE$136=\"\",\"\",TP!$AE$136)","v":""},{"$f":"IF(TP!$AF$136=\"\",\"\",TP!$AF$136)","v":"Hydraulic excavator 30 T"},null,{"$f":"Inputs!$G$186","v":132522.72727272726},null,null,null,{"$f":"IF(TP!AI136>0,0,TP!AI136)","v":0},{"$f":"IF(TP!AK136>0,0,TP!AK136)","v":0},{"$f":"IF(TP!AM136>0,0,TP!AM136)","v":0},{"$f":"IF(TP!AO136>0,0,TP!AO136)","v":0},{"$f":"IF(TP!AQ136>0,0,TP!AQ136)","v":0},{"$f":"IF(TP!AS136>0,0,TP!AS136)","v":0},{"$f":"IF(TP!AU136>0,0,TP!AU136)","v":-4},{"$f":"IF(TP!AW136>0,0,TP!AW136)","v":0}]
[null,{"$f":"IF(TP!$AE$137=\"\",\"\",TP!$AE$137)","v":""},{"$f":"IF(TP!$AF$137=\"\",\"\",TP!$AF$137)","v":"Rolling compactor CAT CS76 XT"},null,{"$f":"Inputs!$G$187","v":110617.49999999997},null,null,null,{"$f":"IF(TP!AI137>0,0,TP!AI137)","v":0},{"$f":"IF(TP!AK137>0,0,TP!AK137)","v":0},{"$f":"IF(TP!AM137>0,0,TP!AM137)","v":0},{"$f":"IF(TP!AO137>0,0,TP!AO137)","v":0},{"$f":"IF(TP!AQ137>0,0,TP!AQ137)","v":0},{"$f":"IF(TP!AS137>0,0,TP!AS137)","v":0},{"$f":"IF(TP!AU137>0,0,TP!AU137)","v":-1},{"$f":"IF(TP!AW137>0,0,TP!AW137)","v":0}]
[null,{"$f":"IF(TP!$AE$138=\"\",\"\",TP!$AE$138)","v":""},{"$f":"IF(TP!$AF$138=\"\",\"\",TP!$AF$138)","v":"levelling blade CAT 140 K"},null,{"$f":"Inputs!$G$188","v":238462.95454545453},null,null,null,{"$f":"IF(TP!AI138>0,0,TP!AI138)","v":0},{"$f":"IF(TP!AK138>0,0,TP!AK138)","v":0},{"$f":"IF(TP!AM138>0,0,TP!AM138)","v":0},{"$f":"IF(TP!AO138>0,0,TP!AO138)","v":0},{"$f":"IF(TP!AQ138>0,0,TP!AQ138)","v":0},{"$f":"IF(TP!AS138>0,0,TP!AS138)","v":0},{"$f":"IF(TP!AU138>0,0,TP!AU138)","v":-1},{"$f":"IF(TP!AW138>0,0,TP!AW138)","v":0}]
[null,{"$f":"IF(TP!$AE$139=\"\",\"\",TP!$AE$139)","v":""},{"$f":"IF(TP!$AF$139=\"\",\"\",TP!$AF$139)","v":"Monocoque dump Trans-KTP 22/50, 22 t"},null,{"$f":"Inputs!$G$189","v":41160},null,null,null,{"$f":"IF(TP!AI139>0,0,TP!AI139)","v":0},{"$f":"IF(TP!AK139>0,0,TP!AK139)","v":0},{"$f":"IF(TP!AM139>0,0,TP!AM139)","v":0},{"$f":"IF(TP!AO139>0,0,TP!AO139)","v":0},{"$f":"IF(TP!AQ139>0,0,TP!AQ139)","v":0},{"$f":"IF(TP!AS139>0,0,TP!AS139)","v":0},{"$f":"IF(TP!AU139>0,0,TP!AU139)","v":-3},{"$f":"IF(TP!AW139>0,0,TP!AW139)","v":0}]
[null,{"$f":"IF(TP!$AE$140=\"\",\"\",TP!$AE$140)","v":""},{"$f":"IF(TP!$AF$140=\"\",\"\",TP!$AF$140)","v":"Track type tractor CAT D6 R XL"},null,{"$f":"Inputs!$G$190","v":233473.86363636362},null,null,null,{"$f":"IF(TP!AI140>0,0,TP!AI140)","v":0},{"$f":"IF(TP!AK140>0,0,TP!AK140)","v":0},{"$f":"IF(TP!AM140>0,0,TP!AM140)","v":-1},{"$f":"IF(TP!AO140>0,0,TP!AO140)","v":0},{"$f":"IF(TP!AQ140>0,0,TP!AQ140)","v":0},{"$f":"IF(TP!AS140>0,0,TP!AS140)","v":0},{"$f":"IF(TP!AU140>0,0,TP!AU140)","v":-1},{"$f":"IF(TP!AW140>0,0,TP!AW140)","v":0}]
[null,{"$f":"IF(TP!$AE$141=\"\",\"\",TP!$AE$141)","v":""},{"$f":"IF(TP!$AF$141=\"\",\"\",TP!$AF$141)","v":"Tank trunk (second hand)"},null,{"$f":"Inputs!$G$191","v":92609.999999999985},null,null,null,{"$f":"IF(TP!AI141>0,0,TP!AI141)","v":0},{"$f":"IF(TP!AK141>0,0,TP!AK141)","v":0},{"$f":"IF(TP!AM141>0,0,TP!AM141)","v":0},{"$f":"IF(TP!AO141>0,0,TP!AO141)","v":0},{"$f":"IF(TP!AQ141>0,0,TP!AQ141)","v":0},{"$f":"IF(TP!AS141>0,0,TP!AS141)","v":0},{"$f":"IF(TP!AU141>0,0,TP!AU141)","v":-1},{"$f":"IF(TP!AW141>0,0,TP!AW141)","v":0}]
[null,{"$f":"IF(TP!$AE$142=\"\",\"\",TP!$AE$142)","v":""}]
[null,{"$f":"IF(TP!$AE$143=\"\",\"\",TP!$AE$143)","v":"Total Core civil engineering"},null,null,null,null,null,null,{"$f":"IF(TP!AI222=\"\",\"\",TP!AI222)","v":""},{"$f":"IF(TP!AK222=\"\",\"\",TP!AK222)","v":""},{"$f":"IF(TP!AM222=\"\",\"\",TP!AM222)","v":""},{"$f":"IF(TP!AO222=\"\",\"\",TP!AO222)","v":""},{"$f":"IF(TP!AQ222=\"\",\"\",TP!AQ222)","v":""},{"$f":"IF(TP!AS222=\"\",\"\",TP!AS222)","v":""},{"$f":"IF(TP!AU222=\"\",\"\",TP!AU222)","v":""},{"$f":"IF(TP!AW222=\"\",\"\",TP!AW222)","v":""}]
[]
[null,{"$f":"IF(TP!$AE$145=\"\",\"\",TP!$AE$145)","v":"Other civil engineering equipment"}]
[null,{"$f":"IF(TP!$AE$146=\"\",\"\",TP!$AE$146)","v":""},{"$f":"IF(TP!$AF$146=\"\",\"\",TP!$AF$146)","v":"Pumping stations 50 cv"},null,{"$f":"Inputs!$G$194","v":17000},null,null,null,{"$f":"IF(TP!AI146>0,0,TP!AI146)","v":0},{"$f":"IF(TP!AK146>0,0,TP!AK146)","v":0},{"$f":"IF(TP!AM146>0,0,TP!AM146)","v":0},{"$f":"IF(TP!AO146>0,0,TP!AO146)","v":0},{"$f":"IF(TP!AQ146>0,0,TP!AQ146)","v":0},{"$f":"IF(TP!AS146>0,0,TP!AS146)","v":0},{"$f":"IF(TP!AU146>0,0,TP!AU146)","v":0},{"$f":"IF(TP!AW146>0,0,TP!AW146)","v":0}]
[null,{"$f":"IF(TP!$AE$147=\"\",\"\",TP!$AE$147)","v":""},{"$f":"IF(TP!$AF$147=\"\",\"\",TP!$AF$147)","v":"Pipe alu 5\" (km)"},null,{"$f":"Inputs!$G$195","v":15500},null,null,null,{"$f":"IF(TP!AI147>0,0,TP!AI147)","v":0},{"$f":"IF(TP!AK147>0,0,TP!AK147)","v":0},{"$f":"IF(TP!AM147>0,0,TP!AM147)","v":0},{"$f":"IF(TP!AO147>0,0,TP!AO147)","v":0},{"$f":"IF(TP!AQ147>0,0,TP!AQ147)","v":0},{"$f":"IF(TP!AS147>0,0,TP!AS147)","v":0},{"$f":"IF(TP!AU147>0,0,TP!AU147)","v":0},{"$f":"IF(TP!AW147>0,0,TP!AW147)","v":0}]
[null,{"$f":"IF(TP!$AE$148=\"\",\"\",TP!$AE$148)","v":""},{"$f":"IF(TP!$AF$148=\"\",\"\",TP!$AF$148)","v":"Rain gun 55 m3/h 110 m x 560 m"},null,{"$f":"Inputs!$G$196","v":30500},null,null,null,{"$f":"IF(TP!AI148>0,0,TP!AI148)","v":0},{"$f":"IF(TP!AK148>0,0,TP!AK148)","v":0},{"$f":"IF(TP!AM148>0,0,TP!AM148)","v":0},{"$f":"IF(TP!AO148>0,0,TP!AO148)","v":0},{"$f":"IF(TP!AQ148>0,0,TP!AQ148)","v":0},{"$f":"IF(TP!AS148>0,0,TP!AS148)","v":0},{"$f":"IF(TP!AU148>0,0,TP!AU148)","v":0},{"$f":"IF(TP!AW148>0,0,TP!AW148)","v":0}]
[null,{"$f":"IF(TP!$AE$149=\"\",\"\",TP!$AE$149)","v":""},{"$f":"IF(TP!$AF$149=\"\",\"\",TP!$AF$149)","v":"Pipe 270 m de sprinkler 18 x 18 m"},null,{"$f":"Inputs!$G$197","v":5000},null,null,null,{"$f":"IF(TP!AI149>0,0,TP!AI149)","v":0},{"$f":"IF(TP!AK149>0,0,TP!AK149)","v":0},{"$f":"IF(TP!AM149>0,0,TP!AM149)","v":0},{"$f":"IF(TP!AO149>0,0,TP!AO149)","v":0},{"$f":"IF(TP!AQ149>0,0,TP!AQ149)","v":0},{"$f":"IF(TP!AS149>0,0,TP!AS149)","v":0},{"$f":"IF(TP!AU149>0,0,TP!AU149)","v":0},{"$f":"IF(TP!AW149>0,0,TP!AW149)","v":0}]
[null,{"$f":"IF(TP!$AE$150=\"\",\"\",TP!$AE$150)","v":""},{"$f":"IF(TP!$AF$150=\"\",\"\",TP!$AF$150)","v":"Tank trunk (second hand)"},null,{"$f":"Inputs!$G$198","v":20000},null,null,null,{"$f":"IF(TP!AI150>0,0,TP!AI150)","v":0},{"$f":"IF(TP!AK150>0,0,TP!AK150)","v":0},{"$f":"IF(TP!AM150>0,0,TP!AM150)","v":0},{"$f":"IF(TP!AO150>0,0,TP!AO150)","v":0},{"$f":"IF(TP!AQ150>0,0,TP!AQ150)","v":0},{"$f":"IF(TP!AS150>0,0,TP!AS150)","v":0},{"$f":"IF(TP!AU150>0,0,TP!AU150)","v":0},{"$f":"IF(TP!AW150>0,0,TP!AW150)","v":0}]
[null,{"$f":"IF(TP!$AE$151=\"\",\"\",TP!$AE$151)","v":""},{"$f":"IF(TP!$AF$151=\"\",\"\",TP!$AF$151)","v":"Topographic equipment Trimble"},null,{"$f":"Inputs!$G$199","v":146255.5},null,null,null,{"$f":"IF(TP!AI151>0,0,TP!AI151)","v":0},{"$f":"IF(TP!AK151>0,0,TP!AK151)","v":0},{"$f":"IF(TP!AM151>0,0,TP!AM151)","v":0},{"$f":"IF(TP!AO151>0,0,TP!AO151)","v":0},{"$f":"IF(TP!AQ151>0,0,TP!AQ151)","v":0},{"$f":"IF(TP!AS151>0,0,TP!AS151)","v":0},{"$f":"IF(TP!AU151>0,0,TP!AU151)","v":-1},{"$f":"IF(TP!AW151>0,0,TP!AW151)","v":0}]
[null,{"$f":"IF(TP!$AE$152=\"\",\"\",TP!$AE$152)","v":""},{"$f":"IF(TP!$AF$152=\"\",\"\",TP!$AF$152)","v":"Other machines and options"},null,{"$f":"Inputs!$G$200","v":25000},null,null,null,{"$f":"IF(TP!AI152>0,0,TP!AI152)","v":0},{"$f":"IF(TP!AK152>0,0,TP!AK152)","v":0},{"$f":"IF(TP!AM152>0,0,TP!AM152)","v":0},{"$f":"IF(TP!AO152>0,0,TP!AO152)","v":0},{"$f":"IF(TP!AQ152>0,0,TP!AQ152)","v":0},{"$f":"IF(TP!AS152>0,0,TP!AS152)","v":0},{"$f":"IF(TP!AU152>0,0,TP!AU152)","v":-2},{"$f":"IF(TP!AW152>0,0,TP!AW152)","v":0}]
[null,{"$f":"IF(TP!$AE$153=\"\",\"\",TP!$AE$153)","v":""},{"$f":"IF(TP!$AF$153=\"\",\"\",TP!$AF$153)","v":"Gasoil tank"},null,{"$f":"Inputs!$G$201","v":20000},null,null,null,{"$f":"IF(TP!AI153>0,0,TP!AI153)","v":0},{"$f":"IF(TP!AK153>0,0,TP!AK153)","v":0},{"$f":"IF(TP!AM153>0,0,TP!AM153)","v":0},{"$f":"IF(TP!AO153>0,0,TP!AO153)","v":0},{"$f":"IF(TP!AQ153>0,0,TP!AQ153)","v":0},{"$f":"IF(TP!AS153>0,0,TP!AS153)","v":0},{"$f":"IF(TP!AU153>0,0,TP!AU153)","v":-2},{"$f":"IF(TP!AW153>0,0,TP!AW153)","v":0}]
[null,{"$f":"IF(TP!$AE$154=\"\",\"\",TP!$AE$154)","v":""},{"$f":"IF(TP!$AF$154=\"\",\"\",TP!$AF$154)","v":"Mechanical tillage"},null,{"$f":"Inputs!$G$202","v":10000},null,null,null,{"$f":"IF(TP!AI154>0,0,TP!AI154)","v":0},{"$f":"IF(TP!AK154>0,0,TP!AK154)","v":0},{"$f":"IF(TP!AM154>0,0,TP!AM154)","v":0},{"$f":"IF(TP!AO154>0,0,TP!AO154)","v":0},{"$f":"IF(TP!AQ154>0,0,TP!AQ154)","v":0},{"$f":"IF(TP!AS154>0,0,TP!AS154)","v":0},{"$f":"IF(TP!AU154>0,0,TP!AU154)","v":-2},{"$f":"IF(TP!AW154>0,0,TP!AW154)","v":0}]
[null,{"$f":"IF(TP!$AE$155=\"\",\"\",TP!$AE$155)","v":"Total other machines"},null,null,null,null,null,null,null,{"$f":"IF(TP!AK242=\"\",\"\",TP!AK242)","v":""},{"$f":"IF(TP!AM242=\"\",\"\",TP!AM242)","v":""},null,{"$f":"IF(TP!AQ242=\"\",\"\",TP!AQ242)","v":""},{"$f":"IF(TP!AS242=\"\",\"\",TP!AS242)","v":""},null,{"$f":"IF(TP!AW242=\"\",\"\",TP!AW242)","v":""}]
[]
[null,"TOTAL DISPOSAL"]
[]
[]
[null,"OPEX"]
[]
[null,"FIXED COSTS"]
[]
[]
[null,"Farm 1"]
[]
[]
[null,{"$f":"IF('Farm 1'!$AE$356<>\"\",'Farm 1'!$AE$356,\"\")","v":"SUPPLIES"},null,null,null,null,null,null,{"$f":"IF('Farm 1'!AI356<>\"\",'Farm 1'!AI356,\"\")","v":""},{"$f":"IF('Farm 1'!AK356<>\"\",'Farm 1'!AK356,\"\")","v":""},{"$f":"IF('Farm 1'!AM356<>\"\",'Farm 1'!AM356,\"\")","v":""},{"$f":"IF('Farm 1'!AO356<>\"\",'Farm 1'!AO356,\"\")","v":""},{"$f":"IF('Farm 1'!AQ356<>\"\",'Farm 1'!AQ356,\"\")","v":""},{"$f":"IF('Farm 1'!AS356<>\"\",'Farm 1'!AS356,\"\")","v":""},{"$f":"IF('Farm 1'!AU356<>\"\",'Farm 1'!AU356,\"\")","v":""},{"$f":"IF('Farm 1'!AW356<>\"\",'Farm 1'!AW356,\"\")","v":""},{"$f":"IF('Farm 1'!AY356<>\"\",'Farm 1'!AY356,\"\")","v":""},{"$f":"IF('Farm 1'!BA356<>\"\",'Farm 1'!BA356,\"\")","v":""},{"$f":"IF('Farm 1'!BC356<>\"\",'Farm 1'!BC356,\"\")","v":""},{"$f":"IF('Farm 1'!BE356<>\"\",'Farm 1'!BE356,\"\")","v":""},{"$f":"IF('Farm 1'!BG356<>\"\",'Farm 1'!BG356,\"\")","v":""},{"$f":"IF('Farm 1'!BI356<>\"\",'Farm 1'!BI356,\"\")","v":""},{"$f":"IF('Farm 1'!BK356<>\"\",'Farm 1'!BK356,\"\")","v":""},{"$f":"IF('Farm 1'!BM356<>\"\",'Farm 1'!BM356,\"\")","v":""},{"$f":"IF('Farm 1'!BO356<>\"\",'Farm 1'!BO356,\"\")","v":""},{"$f":"IF('Farm 1'!BQ356<>\"\",'Farm 1'!BQ356,\"\")","v":""},{"$f":"IF('Farm 1'!BS356<>\"\",'Farm 1'!BS356,\"\")","v":""},{"$f":"IF('Farm 1'!BU356<>\"\",'Farm 1'!BU356,\"\")","v":""},{"$f":"IF('Farm 1'!BW356<>\"\",'Farm 1'!BW356,\"\")","v":""},{"$f":"IF('Farm 1'!BY356<>\"\",'Farm 1'!BY356,\"\")","v":""},{"$f":"IF('Farm 1'!CA356<>\"\",'Farm 1'!CA356,\"\")","v":""},{"$f":"IF('Farm 1'!CC356<>\"\",'Farm 1'!CC356,\"\")","v":""},{"$f":"IF('Farm 1'!CE356<>\"\",'Farm 1'!CE356,\"\")","v":""},{"$f":"IF('Farm 1'!CG356<>\"\",'Farm 1'!CG356,\"\")","v":""},{"$f":"IF('Farm 1'!CI356<>\"\",'Farm 1'!CI356,\"\")","v":""},{"$f":"IF('Farm 1'!CK356<>\"\",'Farm 1'!CK356,\"\")","v":""},{"$f":"IF('Farm 1'!CM356<>\"\",'Farm 1'!CM356,\"\")","v":""},{"$f":"IF('Farm 1'!CO356<>\"\",'Farm 1'!CO356,\"\")","v":""},{"$f":"IF('Farm 1'!CQ356<>\"\",'Farm 1'!CQ356,\"\")","v":""},{"$f":"IF('Farm 1'!CS356<>\"\",'Farm 1'!CS356,\"\")","v":""}]
[null,{"$f":"IF('Farm 1'!$AE$357<>\"\",'Farm 1'!$AE$357,\"\")","v":""},{"$f":"IF('Farm 1'!$AF$357<>\"\",'Farm 1'!$AF$357,\"\")","v":"Equipment maintenance"},null,{"$f":"+Inputs!$C$285","v":63.725490196078432},null,null,null,{"$f":"IF('Farm 1'!AI357<>\"\",'Farm 1'!AI357,\"\")","v":""},{"$f":"IF('Farm 1'!AK357<>\"\",'Farm 1'!AK357,\"\")","v":0},{"$f":"IF('Farm 1'!AM357<>\"\",'Farm 1'!AM357,\"\")","v":3250},{"$f":"IF('Farm 1'!AO357<>\"\",'Farm 1'!AO357,\"\")","v":3250},{"$f":"IF('Farm 1'!AQ357<>\"\",'Farm 1'!AQ357,\"\")","v":4000},{"$f":"IF('Farm 1'!AS357<>\"\",'Farm 1'!AS357,\"\")","v":4000},{"$f":"IF('Farm 1'!AU357<>\"\",'Farm 1'!AU357,\"\")","v":4000},{"$f":"IF('Farm 1'!AW357<>\"\",'Farm 1'!AW357,\"\")","v":4000},{"$f":"IF('Farm 1'!AY357<>\"\",'Farm 1'!AY357,\"\")","v":4000},{"$f":"IF('Farm 1'!BA357<>\"\",'Farm 1'!BA357,\"\")","v":4000},{"$f":"IF('Farm 1'!BC357<>\"\",'Farm 1'!BC357,\"\")","v":4000},{"$f":"IF('Farm 1'!BE357<>\"\",'Farm 1'!BE357,\"\")","v":4000},{"$f":"IF('Farm 1'!BG357<>\"\",'Farm 1'!BG357,\"\")","v":4000},{"$f":"IF('Farm 1'!BI357<>\"\",'Farm 1'!BI357,\"\")","v":4000},{"$f":"IF('Farm 1'!BK357<>\"\",'Farm 1'!BK357,\"\")","v":4000},{"$f":"IF('Farm 1'!BM357<>\"\",'Farm 1'!BM357,\"\")","v":4000},{"$f":"IF('Farm 1'!BO357<>\"\",'Farm 1'!BO357,\"\")","v":4000},{"$f":"IF('Farm 1'!BQ357<>\"\",'Farm 1'!BQ357,\"\")","v":4000},{"$f":"IF('Farm 1'!BS357<>\"\",'Farm 1'!BS357,\"\")","v":4000},{"$f":"IF('Farm 1'!BU357<>\"\",'Farm 1'!BU357,\"\")","v":4000},{"$f":"IF('Farm 1'!BW357<>\"\",'Farm 1'!BW357,\"\")","v":4000},{"$f":"IF('Farm 1'!BY357<>\"\",'Farm 1'!BY357,\"\")","v":4000},{"$f":"IF('Farm 1'!CA357<>\"\",'Farm 1'!CA357,\"\")","v":4000},{"$f":"IF('Farm 1'!CC357<>\"\",'Farm 1'!CC357,\"\")","v":4000},{"$f":"IF('Farm 1'!CE357<>\"\",'Farm 1'!CE357,\"\")","v":4000},{"$f":"IF('Farm 1'!CG357<>\"\",'Farm 1'!CG357,\"\")","v":4000},{"$f":"IF('Farm 1'!CI357<>\"\",'Farm 1'!CI357,\"\")","v":4000},{"$f":"IF('Farm 1'!CK357<>\"\",'Farm 1'!CK357,\"\")","v":4000},{"$f":"IF('Farm 1'!CM357<>\"\",'Farm 1'!CM357,\"\")","v":4000},{"$f":"IF('Farm 1'!CO357<>\"\",'Farm 1'!CO357,\"\")","v":4000},{"$f":"IF('Farm 1'!CQ357<>\"\",'Farm 1'!CQ357,\"\")","v":4000},{"$f":"IF('Farm 1'!CS357<>\"\",'Farm 1'!CS357,\"\")","v":4000}]
[null,{"$f":"IF('Farm 1'!$AE$358<>\"\",'Farm 1'!$AE$358,\"\")","v":""},{"$f":"IF('Farm 1'!$AF$358<>\"\",'Farm 1'!$AF$358,\"\")","v":"Rice mill maintenance"},null,{"$f":"+Inputs!$C$286","v":1.2195921378992831},null,null,null,{"$f":"IF('Farm 1'!AI358<>\"\",'Farm 1'!AI358,\"\")","v":""},{"$f":"IF('Farm 1'!AK358<>\"\",'Farm 1'!AK358,\"\")","v":0},{"$f":"IF('Farm 1'!AM358<>\"\",'Farm 1'!AM358,\"\")","v":10434.375},{"$f":"IF('Farm 1'!AO358<>\"\",'Farm 1'!AO358,\"\")","v":10434.375},{"$f":"IF('Farm 1'!AQ358<>\"\",'Farm 1'!AQ358,\"\")","v":31620.3125},{"$f":"IF('Farm 1'!AS358<>\"\",'Farm 1'!AS358,\"\")","v":31620.3125},{"$f":"IF('Farm 1'!AU358<>\"\",'Farm 1'!AU358,\"\")","v":52007.8125},{"$f":"IF('Farm 1'!AW358<>\"\",'Farm 1'!AW358,\"\")","v":52007.8125},{"$f":"IF('Farm 1'!AY358<>\"\",'Farm 1'!AY358,\"\")","v":62750},{"$f":"IF('Farm 1'!BA358<>\"\",'Farm 1'!BA358,\"\")","v":62750},{"$f":"IF('Farm 1'!BC358<>\"\",'Farm 1'!BC358,\"\")","v":62750},{"$f":"IF('Farm 1'!BE358<>\"\",'Farm 1'!BE358,\"\")","v":62750},{"$f":"IF('Farm 1'!BG358<>\"\",'Farm 1'!BG358,\"\")","v":62750},{"$f":"IF('Farm 1'!BI358<>\"\",'Farm 1'!BI358,\"\")","v":62750},{"$f":"IF('Farm 1'!BK358<>\"\",'Farm 1'!BK358,\"\")","v":62750},{"$f":"IF('Farm 1'!BM358<>\"\",'Farm 1'!BM358,\"\")","v":62750},{"$f":"IF('Farm 1'!BO358<>\"\",'Farm 1'!BO358,\"\")","v":64000},{"$f":"IF('Farm 1'!BQ358<>\"\",'Farm 1'!BQ358,\"\")","v":64000},{"$f":"IF('Farm 1'!BS358<>\"\",'Farm 1'!BS358,\"\")","v":64000},{"$f":"IF('Farm 1'!BU358<>\"\",'Farm 1'!BU358,\"\")","v":64000},{"$f":"IF('Farm 1'!BW358<>\"\",'Farm 1'!BW358,\"\")","v":64000},{"$f":"IF('Farm 1'!BY358<>\"\",'Farm 1'!BY358,\"\")","v":64000},{"$f":"IF('Farm 1'!CA358<>\"\",'Farm 1'!CA358,\"\")","v":64000},{"$f":"IF('Farm 1'!CC358<>\"\",'Farm 1'!CC358,\"\")","v":64000},{"$f":"IF('Farm 1'!CE358<>\"\",'Farm 1'!CE358,\"\")","v":64000},{"$f":"IF('Farm 1'!CG358<>\"\",'Farm 1'!CG358,\"\")","v":64000},{"$f":"IF('Farm 1'!CI358<>\"\",'Farm 1'!CI358,\"\")","v":64000},{"$f":"IF('Farm 1'!CK358<>\"\",'Farm 1'!CK358,\"\")","v":64000},{"$f":"IF('Farm 1'!CM358<>\"\",'Farm 1'!CM358,\"\")","v":64000},{"$f":"IF('Farm 1'!CO358<>\"\",'Farm 1'!CO358,\"\")","v":64000},{"$f":"IF('Farm 1'!CQ358<>\"\",'Farm 1'!CQ358,\"\")","v":64000},{"$f":"IF('Farm 1'!CS358<>\"\",'Farm 1'!CS358,\"\")","v":64000}]
[null,{"$f":"IF('Farm 1'!$AE$359<>\"\",'Farm 1'!$AE$359,\"\")","v":""},{"$f":"IF('Farm 1'!$AF$359<>\"\",'Farm 1'!$AF$359,\"\")","v":"Gasoline vehicles"},null,{"$f":"gaz_cfa/parité","v":1.030968777588589},null,null,null,{"$f":"IF('Farm 1'!AI359<>\"\",'Farm 1'!AI359,\"\")","v":0},{"$f":"IF('Farm 1'!AK359<>\"\",'Farm 1'!AK359,\"\")","v":0},{"$f":"IF('Farm 1'!AM359<>\"\",'Farm 1'!AM359,\"\")","v":17800},{"$f":"IF('Farm 1'!AO359<>\"\",'Farm 1'!AO359,\"\")","v":17800},{"$f":"IF('Farm 1'!AQ359<>\"\",'Farm 1'!AQ359,\"\")","v":17800},{"$f":"IF('Farm 1'!AS359<>\"\",'Farm 1'!AS359,\"\")","v":17800},{"$f":"IF('Farm 1'!AU359<>\"\",'Farm 1'!AU359,\"\")","v":19000},{"$f":"IF('Farm 1'!AW359<>\"\",'Farm 1'!AW359,\"\")","v":19000},{"$f":"IF('Farm 1'!AY359<>\"\",'Farm 1'!AY359,\"\")","v":19000},{"$f":"IF('Farm 1'!BA359<>\"\",'Farm 1'!BA359,\"\")","v":19000},{"$f":"IF('Farm 1'!BC359<>\"\",'Farm 1'!BC359,\"\")","v":19000},{"$f":"IF('Farm 1'!BE359<>\"\",'Farm 1'!BE359,\"\")","v":19000},{"$f":"IF('Farm 1'!BG359<>\"\",'Farm 1'!BG359,\"\")","v":19000},{"$f":"IF('Farm 1'!BI359<>\"\",'Farm 1'!BI359,\"\")","v":19000},{"$f":"IF('Farm 1'!BK359<>\"\",'Farm 1'!BK359,\"\")","v":19000},{"$f":"IF('Farm 1'!BM359<>\"\",'Farm 1'!BM359,\"\")","v":19000},{"$f":"IF('Farm 1'!BO359<>\"\",'Farm 1'!BO359,\"\")","v":19000},{"$f":"IF('Farm 1'!BQ359<>\"\",'Farm 1'!BQ359,\"\")","v":19000},{"$f":"IF('Farm 1'!BS359<>\"\",'Farm 1'!BS359,\"\")","v":19000},{"$f":"IF('Farm 1'!BU359<>\"\",'Farm 1'!BU359,\"\")","v":19000},{"$f":"IF('Farm 1'!BW359<>\"\",'Farm 1'!BW359,\"\")","v":19000},{"$f":"IF('Farm 1'!BY359<>\"\",'Farm 1'!BY359,\"\")","v":19000},{"$f":"IF('Farm 1'!CA359<>\"\",'Farm 1'!CA359,\"\")","v":19000},{"$f":"IF('Farm 1'!CC359<>\"\",'Farm 1'!CC359,\"\")","v":19000},{"$f":"IF('Farm 1'!CE359<>\"\",'Farm 1'!CE359,\"\")","v":19000},{"$f":"IF('Farm 1'!CG359<>\"\",'Farm 1'!CG359,\"\")","v":19000},{"$f":"IF('Farm 1'!CI359<>\"\",'Farm 1'!CI359,\"\")","v":19000},{"$f":"IF('Farm 1'!CK359<>\"\",'Farm 1'!CK359,\"\")","v":19000},{"$f":"IF('Farm 1'!CM359<>\"\",'Farm 1'!CM359,\"\")","v":19000},{"$f":"IF('Farm 1'!CO359<>\"\",'Farm 1'!CO359,\"\")","v":19000},{"$f":"IF('Farm 1'!CQ359<>\"\",'Farm 1'!CQ359,\"\")","v":19000},{"$f":"IF('Farm 1'!CS359<>\"\",'Farm 1'!CS359,\"\")","v":19000}]
[null,{"$f":"IF('Farm 1'!$AE$360<>\"\",'Farm 1'!$AE$360,\"\")","v":""},{"$f":"IF('Farm 1'!$AF$360<>\"\",'Farm 1'!$AF$360,\"\")","v":"Vehicles maintenance"},null,{"$f":"+Inputs!$C$287","v":1000},null,null,null,{"$f":"IF('Farm 1'!AI360<>\"\",'Farm 1'!AI360,\"\")","v":0},{"$f":"IF('Farm 1'!AK360<>\"\",'Farm 1'!AK360,\"\")","v":0},{"$f":"IF('Farm 1'!AM360<>\"\",'Farm 1'!AM360,\"\")","v":0},{"$f":"IF('Farm 1'!AO360<>\"\",'Farm 1'!AO360,\"\")","v":0},{"$f":"IF('Farm 1'!AQ360<>\"\",'Farm 1'!AQ360,\"\")","v":0},{"$f":"IF('Farm 1'!AS360<>\"\",'Farm 1'!AS360,\"\")","v":0},{"$f":"IF('Farm 1'!AU360<>\"\",'Farm 1'!AU360,\"\")","v":2},{"$f":"IF('Farm 1'!AW360<>\"\",'Farm 1'!AW360,\"\")","v":2},{"$f":"IF('Farm 1'!AY360<>\"\",'Farm 1'!AY360,\"\")","v":2},{"$f":"IF('Farm 1'!BA360<>\"\",'Farm 1'!BA360,\"\")","v":2},{"$f":"IF('Farm 1'!BC360<>\"\",'Farm 1'!BC360,\"\")","v":2},{"$f":"IF('Farm 1'!BE360<>\"\",'Farm 1'!BE360,\"\")","v":2},{"$f":"IF('Farm 1'!BG360<>\"\",'Farm 1'!BG360,\"\")","v":2},{"$f":"IF('Farm 1'!BI360<>\"\",'Farm 1'!BI360,\"\")","v":2},{"$f":"IF('Farm 1'!BK360<>\"\",'Farm 1'!BK360,\"\")","v":2},{"$f":"IF('Farm 1'!BM360<>\"\",'Farm 1'!BM360,\"\")","v":2},{"$f":"IF('Farm 1'!BO360<>\"\",'Farm 1'!BO360,\"\")","v":2},{"$f":"IF('Farm 1'!BQ360<>\"\",'Farm 1'!BQ360,\"\")","v":2},{"$f":"IF('Farm 1'!BS360<>\"\",'Farm 1'!BS360,\"\")","v":2},{"$f":"IF('Farm 1'!BU360<>\"\",'Farm 1'!BU360,\"\")","v":2},{"$f":"IF('Farm 1'!BW360<>\"\",'Farm 1'!BW360,\"\")","v":2},{"$f":"IF('Farm 1'!BY360<>\"\",'Farm 1'!BY360,\"\")","v":2},{"$f":"IF('Farm 1'!CA360<>\"\",'Farm 1'!CA360,\"\")","v":2},{"$f":"IF('Farm 1'!CC360<>\"\",'Farm 1'!CC360,\"\")","v":2},{"$f":"IF('Farm 1'!CE360<>\"\",'Farm 1'!CE360,\"\")","v":2},{"$f":"IF('Farm 1'!CG360<>\"\",'Farm 1'!CG360,\"\")","v":2},{"$f":"IF('Farm 1'!CI360<>\"\",'Farm 1'!CI360,\"\")","v":2},{"$f":"IF('Farm 1'!CK360<>\"\",'Farm 1'!CK360,\"\")","v":2},{"$f":"IF('Farm 1'!CM360<>\"\",'Farm 1'!CM360,\"\")","v":2},{"$f":"IF('Farm 1'!CO360<>\"\",'Farm 1'!CO360,\"\")","v":2},{"$f":"IF('Farm 1'!CQ360<>\"\",'Farm 1'!CQ360,\"\")","v":2},{"$f":"IF('Farm 1'!CS360<>\"\",'Farm 1'!CS360,\"\")","v":2}]
[null,{"$f":"IF('Farm 1'!$AE$361<>\"\",'Farm 1'!$AE$361,\"\")","v":""},{"$f":"IF('Farm 1'!$AF$361<>\"\",'Farm 1'!$AF$361,\"\")","v":"Electricity"},null,{"$f":"+Inputs!$C$288","v":2000},null,null,null,{"$f":"IF('Farm 1'!AI361<>\"\",'Farm 1'!AI361,\"\")","v":1},{"$f":"IF('Farm 1'!AK361<>\"\",'Farm 1'!AK361,\"\")","v":1},{"$f":"IF('Farm 1'!AM361<>\"\",'Farm 1'!AM361,\"\")","v":1},{"$f":"IF('Farm 1'!AO361<>\"\",'Farm 1'!AO361,\"\")","v":1},{"$f":"IF('Farm 1'!AQ361<>\"\",'Farm 1'!AQ361,\"\")","v":1},{"$f":"IF('Farm 1'!AS361<>\"\",'Farm 1'!AS361,\"\")","v":1},{"$f":"IF('Farm 1'!AU361<>\"\",'Farm 1'!AU361,\"\")","v":1},{"$f":"IF('Farm 1'!AW361<>\"\",'Farm 1'!AW361,\"\")","v":1},{"$f":"IF('Farm 1'!AY361<>\"\",'Farm 1'!AY361,\"\")","v":1},{"$f":"IF('Farm 1'!BA361<>\"\",'Farm 1'!BA361,\"\")","v":1},{"$f":"IF('Farm 1'!BC361<>\"\",'Farm 1'!BC361,\"\")","v":1},{"$f":"IF('Farm 1'!BE361<>\"\",'Farm 1'!BE361,\"\")","v":1},{"$f":"IF('Farm 1'!BG361<>\"\",'Farm 1'!BG361,\"\")","v":1},{"$f":"IF('Farm 1'!BI361<>\"\",'Farm 1'!BI361,\"\")","v":1},{"$f":"IF('Farm 1'!BK361<>\"\",'Farm 1'!BK361,\"\")","v":1},{"$f":"IF('Farm 1'!BM361<>\"\",'Farm 1'!BM361,\"\")","v":1},{"$f":"IF('Farm 1'!BO361<>\"\",'Farm 1'!BO361,\"\")","v":1},{"$f":"IF('Farm 1'!BQ361<>\"\",'Farm 1'!BQ361,\"\")","v":1},{"$f":"IF('Farm 1'!BS361<>\"\",'Farm 1'!BS361,\"\")","v":1},{"$f":"IF('Farm 1'!BU361<>\"\",'Farm 1'!BU361,\"\")","v":1},{"$f":"IF('Farm 1'!BW361<>\"\",'Farm 1'!BW361,\"\")","v":1},{"$f":"IF('Farm 1'!BY361<>\"\",'Farm 1'!BY361,\"\")","v":1},{"$f":"IF('Farm 1'!CA361<>\"\",'Farm 1'!CA361,\"\")","v":1},{"$f":"IF('Farm 1'!CC361<>\"\",'Farm 1'!CC361,\"\")","v":1},{"$f":"IF('Farm 1'!CE361<>\"\",'Farm 1'!CE361,\"\")","v":1},{"$f":"IF('Farm 1'!CG361<>\"\",'Farm 1'!CG361,\"\")","v":1},{"$f":"IF('Farm 1'!CI361<>\"\",'Farm 1'!CI361,\"\")","v":1},{"$f":"IF('Farm 1'!CK361<>\"\",'Farm 1'!CK361,\"\")","v":1},{"$f":"IF('Farm 1'!CM361<>\"\",'Farm 1'!CM361,\"\")","v":1},{"$f":"IF('Farm 1'!CO361<>\"\",'Farm 1'!CO361,\"\")","v":1},{"$f":"IF('Farm 1'!CQ361<>\"\",'Farm 1'!CQ361,\"\")","v":1},{"$f":"IF('Farm 1'!CS361<>\"\",'Farm 1'!CS361,\"\")","v":1}]
[null,{"$f":"IF('Farm 1'!$AE$362<>\"\",'Farm 1'!$AE$362,\"\")","v":""},{"$f":"IF('Farm 1'!$AF$362<>\"\",'Farm 1'!$AF$362,\"\")","v":"Telephone"},null,{"$f":"+Inputs!$C$289","v":2000},null,null,null,{"$f":"IF('Farm 1'!AI362<>\"\",'Farm 1'!AI362,\"\")","v":1},{"$f":"IF('Farm 1'!AK362<>\"\",'Farm 1'!AK362,\"\")","v":1},{"$f":"IF('Farm 1'!AM362<>\"\",'Farm 1'!AM362,\"\")","v":1},{"$f":"IF('Farm 1'!AO362<>\"\",'Farm 1'!AO362,\"\")","v":1},{"$f":"IF('Farm 1'!AQ362<>\"\",'Farm 1'!AQ362,\"\")","v":1},{"$f":"IF('Farm 1'!AS362<>\"\",'Farm 1'!AS362,\"\")","v":1},{"$f":"IF('Farm 1'!AU362<>\"\",'Farm 1'!AU362,\"\")","v":1},{"$f":"IF('Farm 1'!AW362<>\"\",'Farm 1'!AW362,\"\")","v":1},{"$f":"IF('Farm 1'!AY362<>\"\",'Farm 1'!AY362,\"\")","v":1},{"$f":"IF('Farm 1'!BA362<>\"\",'Farm 1'!BA362,\"\")","v":1},{"$f":"IF('Farm 1'!BC362<>\"\",'Farm 1'!BC362,\"\")","v":1},{"$f":"IF('Farm 1'!BE362<>\"\",'Farm 1'!BE362,\"\")","v":1},{"$f":"IF('Farm 1'!BG362<>\"\",'Farm 1'!BG362,\"\")","v":1},{"$f":"IF('Farm 1'!BI362<>\"\",'Farm 1'!BI362,\"\")","v":1},{"$f":"IF('Farm 1'!BK362<>\"\",'Farm 1'!BK362,\"\")","v":1},{"$f":"IF('Farm 1'!BM362<>\"\",'Farm 1'!BM362,\"\")","v":1},{"$f":"IF('Farm 1'!BO362<>\"\",'Farm 1'!BO362,\"\")","v":1},{"$f":"IF('Farm 1'!BQ362<>\"\",'Farm 1'!BQ362,\"\")","v":1},{"$f":"IF('Farm 1'!BS362<>\"\",'Farm 1'!BS362,\"\")","v":1},{"$f":"IF('Farm 1'!BU362<>\"\",'Farm 1'!BU362,\"\")","v":1},{"$f":"IF('Farm 1'!BW362<>\"\",'Farm 1'!BW362,\"\")","v":1},{"$f":"IF('Farm 1'!BY362<>\"\",'Farm 1'!BY362,\"\")","v":1},{"$f":"IF('Farm 1'!CA362<>\"\",'Farm 1'!CA362,\"\")","v":1},{"$f":"IF('Farm 1'!CC362<>\"\",'Farm 1'!CC362,\"\")","v":1},{"$f":"IF('Farm 1'!CE362<>\"\",'Farm 1'!CE362,\"\")","v":1},{"$f":"IF('Farm 1'!CG362<>\"\",'Farm 1'!CG362,\"\")","v":1},{"$f":"IF('Farm 1'!CI362<>\"\",'Farm 1'!CI362,\"\")","v":1},{"$f":"IF('Farm 1'!CK362<>\"\",'Farm 1'!CK362,\"\")","v":1},{"$f":"IF('Farm 1'!CM362<>\"\",'Farm 1'!CM362,\"\")","v":1},{"$f":"IF('Farm 1'!CO362<>\"\",'Farm 1'!CO362,\"\")","v":1},{"$f":"IF('Farm 1'!CQ362<>\"\",'Farm 1'!CQ362,\"\")","v":1},{"$f":"IF('Farm 1'!CS362<>\"\",'Farm 1'!CS362,\"\")","v":1}]
[null,{"$f":"IF('Farm 1'!$AE$363<>\"\",'Farm 1'!$AE$363,\"\")","v":""},{"$f":"IF('Farm 1'!$AF$363<>\"\",'Farm 1'!$AF$363,\"\")","v":"Internet"},null,{"$f":"+Inputs!$C$290","v":1000},null,null,null,{"$f":"IF('Farm 1'!AI363<>\"\",'Farm 1'!AI363,\"\")","v":1},{"$f":"IF('Farm 1'!AK363<>\"\",'Farm 1'!AK363,\"\")","v":1},{"$f":"IF('Farm 1'!AM363<>\"\",'Farm 1'!AM363,\"\")","v":1},{"$f":"IF('Farm 1'!AO363<>\"\",'Farm 1'!AO363,\"\")","v":1},{"$f":"IF('Farm 1'!AQ363<>\"\",'Farm 1'!AQ363,\"\")","v":1},{"$f":"IF('Farm 1'!AS363<>\"\",'Farm 1'!AS363,\"\")","v":1},{"$f":"IF('Farm 1'!AU363<>\"\",'Farm 1'!AU363,\"\")","v":1},{"$f":"IF('Farm 1'!AW363<>\"\",'Farm 1'!AW363,\"\")","v":1},{"$f":"IF('Farm 1'!AY363<>\"\",'Farm 1'!AY363,\"\")","v":1},{"$f":"IF('Farm 1'!BA363<>\"\",'Farm 1'!BA363,\"\")","v":1},{"$f":"IF('Farm 1'!BC363<>\"\",'Farm 1'!BC363,\"\")","v":1},{"$f":"IF('Farm 1'!BE363<>\"\",'Farm 1'!BE363,\"\")","v":1},{"$f":"IF('Farm 1'!BG363<>\"\",'Farm 1'!BG363,\"\")","v":1},{"$f":"IF('Farm 1'!BI363<>\"\",'Farm 1'!BI363,\"\")","v":1},{"$f":"IF('Farm 1'!BK363<>\"\",'Farm 1'!BK363,\"\")","v":1},{"$f":"IF('Farm 1'!BM363<>\"\",'Farm 1'!BM363,\"\")","v":1},{"$f":"IF('Farm 1'!BO363<>\"\",'Farm 1'!BO363,\"\")","v":1},{"$f":"IF('Farm 1'!BQ363<>\"\",'Farm 1'!BQ363,\"\")","v":1},{"$f":"IF('Farm 1'!BS363<>\"\",'Farm 1'!BS363,\"\")","v":1},{"$f":"IF('Farm 1'!BU363<>\"\",'Farm 1'!BU363,\"\")","v":1},{"$f":"IF('Farm 1'!BW363<>\"\",'Farm 1'!BW363,\"\")","v":1},{"$f":"IF('Farm 1'!BY363<>\"\",'Farm 1'!BY363,\"\")","v":1},{"$f":"IF('Farm 1'!CA363<>\"\",'Farm 1'!CA363,\"\")","v":1},{"$f":"IF('Farm 1'!CC363<>\"\",'Farm 1'!CC363,\"\")","v":1},{"$f":"IF('Farm 1'!CE363<>\"\",'Farm 1'!CE363,\"\")","v":1},{"$f":"IF('Farm 1'!CG363<>\"\",'Farm 1'!CG363,\"\")","v":1},{"$f":"IF('Farm 1'!CI363<>\"\",'Farm 1'!CI363,\"\")","v":1},{"$f":"IF('Farm 1'!CK363<>\"\",'Farm 1'!CK363,\"\")","v":1},{"$f":"IF('Farm 1'!CM363<>\"\",'Farm 1'!CM363,\"\")","v":1},{"$f":"IF('Farm 1'!CO363<>\"\",'Farm 1'!CO363,\"\")","v":1},{"$f":"IF('Farm 1'!CQ363<>\"\",'Farm 1'!CQ363,\"\")","v":1},{"$f":"IF('Farm 1'!CS363<>\"\",'Farm 1'!CS363,\"\")","v":1}]
[null,{"$f":"IF('Farm 1'!$AE$364<>\"\",'Farm 1'!$AE$364,\"\")","v":""},{"$f":"IF('Farm 1'!$AF$364<>\"\",'Farm 1'!$AF$364,\"\")","v":"Mail"},null,{"$f":"+Inputs!$C$291","v":1500},null,null,null,{"$f":"IF('Farm 1'!AI364<>\"\",'Farm 1'!AI364,\"\")","v":1},{"$f":"IF('Farm 1'!AK364<>\"\",'Farm 1'!AK364,\"\")","v":1},{"$f":"IF('Farm 1'!AM364<>\"\",'Farm 1'!AM364,\"\")","v":1},{"$f":"IF('Farm 1'!AO364<>\"\",'Farm 1'!AO364,\"\")","v":1},{"$f":"IF('Farm 1'!AQ364<>\"\",'Farm 1'!AQ364,\"\")","v":1},{"$f":"IF('Farm 1'!AS364<>\"\",'Farm 1'!AS364,\"\")","v":1},{"$f":"IF('Farm 1'!AU364<>\"\",'Farm 1'!AU364,\"\")","v":1},{"$f":"IF('Farm 1'!AW364<>\"\",'Farm 1'!AW364,\"\")","v":1},{"$f":"IF('Farm 1'!AY364<>\"\",'Farm 1'!AY364,\"\")","v":1},{"$f":"IF('Farm 1'!BA364<>\"\",'Farm 1'!BA364,\"\")","v":1},{"$f":"IF('Farm 1'!BC364<>\"\",'Farm 1'!BC364,\"\")","v":1},{"$f":"IF('Farm 1'!BE364<>\"\",'Farm 1'!BE364,\"\")","v":1},{"$f":"IF('Farm 1'!BG364<>\"\",'Farm 1'!BG364,\"\")","v":1},{"$f":"IF('Farm 1'!BI364<>\"\",'Farm 1'!BI364,\"\")","v":1},{"$f":"IF('Farm 1'!BK364<>\"\",'Farm 1'!BK364,\"\")","v":1},{"$f":"IF('Farm 1'!BM364<>\"\",'Farm 1'!BM364,\"\")","v":1},{"$f":"IF('Farm 1'!BO364<>\"\",'Farm 1'!BO364,\"\")","v":1},{"$f":"IF('Farm 1'!BQ364<>\"\",'Farm 1'!BQ364,\"\")","v":1},{"$f":"IF('Farm 1'!BS364<>\"\",'Farm 1'!BS364,\"\")","v":1},{"$f":"IF('Farm 1'!BU364<>\"\",'Farm 1'!BU364,\"\")","v":1},{"$f":"IF('Farm 1'!BW364<>\"\",'Farm 1'!BW364,\"\")","v":1},{"$f":"IF('Farm 1'!BY364<>\"\",'Farm 1'!BY364,\"\")","v":1},{"$f":"IF('Farm 1'!CA364<>\"\",'Farm 1'!CA364,\"\")","v":1},{"$f":"IF('Farm 1'!CC364<>\"\",'Farm 1'!CC364,\"\")","v":1},{"$f":"IF('Farm 1'!CE364<>\"\",'Farm 1'!CE364,\"\")","v":1},{"$f":"IF('Farm 1'!CG364<>\"\",'Farm 1'!CG364,\"\")","v":1},{"$f":"IF('Farm 1'!CI364<>\"\",'Farm 1'!CI364,\"\")","v":1},{"$f":"IF('Farm 1'!CK364<>\"\",'Farm 1'!CK364,\"\")","v":1},{"$f":"IF('Farm 1'!CM364<>\"\",'Farm 1'!CM364,\"\")","v":1},{"$f":"IF('Farm 1'!CO364<>\"\",'Farm 1'!CO364,\"\")","v":1},{"$f":"IF('Farm 1'!CQ364<>\"\",'Farm 1'!CQ364,\"\")","v":1},{"$f":"IF('Farm 1'!CS364<>\"\",'Farm 1'!CS364,\"\")","v":1}]
[null,{"$f":"IF('Farm 1'!$AE$365<>\"\",'Farm 1'!$AE$365,\"\")","v":""},{"$f":"IF('Farm 1'!$AF$365<>\"\",'Farm 1'!$AF$365,\"\")","v":"Admin supplies"},null,{"$f":"+Inputs!$C$292","v":1000},null,null,null,{"$f":"IF('Farm 1'!AI365<>\"\",'Farm 1'!AI365,\"\")","v":1},{"$f":"IF('Farm 1'!AK365<>\"\",'Farm 1'!AK365,\"\")","v":1},{"$f":"IF('Farm 1'!AM365<>\"\",'Farm 1'!AM365,\"\")","v":1},{"$f":"IF('Farm 1'!AO365<>\"\",'Farm 1'!AO365,\"\")","v":1},{"$f":"IF('Farm 1'!AQ365<>\"\",'Farm 1'!AQ365,\"\")","v":1},{"$f":"IF('Farm 1'!AS365<>\"\",'Farm 1'!AS365,\"\")","v":1},{"$f":"IF('Farm 1'!AU365<>\"\",'Farm 1'!AU365,\"\")","v":1},{"$f":"IF('Farm 1'!AW365<>\"\",'Farm 1'!AW365,\"\")","v":1},{"$f":"IF('Farm 1'!AY365<>\"\",'Farm 1'!AY365,\"\")","v":1},{"$f":"IF('Farm 1'!BA365<>\"\",'Farm 1'!BA365,\"\")","v":1},{"$f":"IF('Farm 1'!BC365<>\"\",'Farm 1'!BC365,\"\")","v":1},{"$f":"IF('Farm 1'!BE365<>\"\",'Farm 1'!BE365,\"\")","v":1},{"$f":"IF('Farm 1'!BG365<>\"\",'Farm 1'!BG365,\"\")","v":1},{"$f":"IF('Farm 1'!BI365<>\"\",'Farm 1'!BI365,\"\")","v":1},{"$f":"IF('Farm 1'!BK365<>\"\",'Farm 1'!BK365,\"\")","v":1},{"$f":"IF('Farm 1'!BM365<>\"\",'Farm 1'!BM365,\"\")","v":1},{"$f":"IF('Farm 1'!BO365<>\"\",'Farm 1'!BO365,\"\")","v":1},{"$f":"IF('Farm 1'!BQ365<>\"\",'Farm 1'!BQ365,\"\")","v":1},{"$f":"IF('Farm 1'!BS365<>\"\",'Farm 1'!BS365,\"\")","v":1},{"$f":"IF('Farm 1'!BU365<>\"\",'Farm 1'!BU365,\"\")","v":1},{"$f":"IF('Farm 1'!BW365<>\"\",'Farm 1'!BW365,\"\")","v":1},{"$f":"IF('Farm 1'!BY365<>\"\",'Farm 1'!BY365,\"\")","v":1},{"$f":"IF('Farm 1'!CA365<>\"\",'Farm 1'!CA365,\"\")","v":1},{"$f":"IF('Farm 1'!CC365<>\"\",'Farm 1'!CC365,\"\")","v":1},{"$f":"IF('Farm 1'!CE365<>\"\",'Farm 1'!CE365,\"\")","v":1},{"$f":"IF('Farm 1'!CG365<>\"\",'Farm 1'!CG365,\"\")","v":1},{"$f":"IF('Farm 1'!CI365<>\"\",'Farm 1'!CI365,\"\")","v":1},{"$f":"IF('Farm 1'!CK365<>\"\",'Farm 1'!CK365,\"\")","v":1},{"$f":"IF('Farm 1'!CM365<>\"\",'Farm 1'!CM365,\"\")","v":1},{"$f":"IF('Farm 1'!CO365<>\"\",'Farm 1'!CO365,\"\")","v":1},{"$f":"IF('Farm 1'!CQ365<>\"\",'Farm 1'!CQ365,\"\")","v":1},{"$f":"IF('Farm 1'!CS365<>\"\",'Farm 1'!CS365,\"\")","v":1}]
[null,{"$f":"IF('Farm 1'!$AE$366<>\"\",'Farm 1'!$AE$366,\"\")","v":""},null,null,null,null,null,null,{"$f":"IF('Farm 1'!AI366<>\"\",'Farm 1'!AI366,\"\")","v":""},{"$f":"IF('Farm 1'!AK366<>\"\",'Farm 1'!AK366,\"\")","v":0},{"$f":"IF('Farm 1'!AM366<>\"\",'Farm 1'!AM366,\"\")","v":""},{"$f":"IF('Farm 1'!AO366<>\"\",'Farm 1'!AO366,\"\")","v":0},{"$f":"IF('Farm 1'!AQ366<>\"\",'Farm 1'!AQ366,\"\")","v":""},{"$f":"IF('Farm 1'!AS366<>\"\",'Farm 1'!AS366,\"\")","v":0},{"$f":"IF('Farm 1'!AU366<>\"\",'Farm 1'!AU366,\"\")","v":""},{"$f":"IF('Farm 1'!AW366<>\"\",'Farm 1'!AW366,\"\")","v":0},{"$f":"IF('Farm 1'!AY366<>\"\",'Farm 1'!AY366,\"\")","v":""},{"$f":"IF('Farm 1'!BA366<>\"\",'Farm 1'!BA366,\"\")","v":0},{"$f":"IF('Farm 1'!BC366<>\"\",'Farm 1'!BC366,\"\")","v":""},{"$f":"IF('Farm 1'!BE366<>\"\",'Farm 1'!BE366,\"\")","v":0},{"$f":"IF('Farm 1'!BG366<>\"\",'Farm 1'!BG366,\"\")","v":""},{"$f":"IF('Farm 1'!BI366<>\"\",'Farm 1'!BI366,\"\")","v":0},{"$f":"IF('Farm 1'!BK366<>\"\",'Farm 1'!BK366,\"\")","v":""},{"$f":"IF('Farm 1'!BM366<>\"\",'Farm 1'!BM366,\"\")","v":0},{"$f":"IF('Farm 1'!BO366<>\"\",'Farm 1'!BO366,\"\")","v":""},{"$f":"IF('Farm 1'!BQ366<>\"\",'Farm 1'!BQ366,\"\")","v":0},{"$f":"IF('Farm 1'!BS366<>\"\",'Farm 1'!BS366,\"\")","v":""},{"$f":"IF('Farm 1'!BU366<>\"\",'Farm 1'!BU366,\"\")","v":0},{"$f":"IF('Farm 1'!BW366<>\"\",'Farm 1'!BW366,\"\")","v":""},{"$f":"IF('Farm 1'!BY366<>\"\",'Farm 1'!BY366,\"\")","v":0},{"$f":"IF('Farm 1'!CA366<>\"\",'Farm 1'!CA366,\"\")","v":""},{"$f":"IF('Farm 1'!CC366<>\"\",'Farm 1'!CC366,\"\")","v":0},{"$f":"IF('Farm 1'!CE366<>\"\",'Farm 1'!CE366,\"\")","v":""},{"$f":"IF('Farm 1'!CG366<>\"\",'Farm 1'!CG366,\"\")","v":0},{"$f":"IF('Farm 1'!CI366<>\"\",'Farm 1'!CI366,\"\")","v":""},{"$f":"IF('Farm 1'!CK366<>\"\",'Farm 1'!CK366,\"\")","v":0},{"$f":"IF('Farm 1'!CM366<>\"\",'Farm 1'!CM366,\"\")","v":""},{"$f":"IF('Farm 1'!CO366<>\"\",'Farm 1'!CO366,\"\")","v":0},{"$f":"IF('Farm 1'!CQ366<>\"\",'Farm 1'!CQ366,\"\")","v":""},{"$f":"IF('Farm 1'!CS366<>\"\",'Farm 1'!CS366,\"\")","v":0}]
[null,{"$f":"IF('Farm 1'!$AE$367<>\"\",'Farm 1'!$AE$367,\"\")","v":"EXTERNAL COSTS"},null,null,null,null,null,null,{"$f":"IF('Farm 1'!AI367<>\"\",'Farm 1'!AI367,\"\")","v":""},{"$f":"IF('Farm 1'!AK367<>\"\",'Farm 1'!AK367,\"\")","v":0},{"$f":"IF('Farm 1'!AM367<>\"\",'Farm 1'!AM367,\"\")","v":""},{"$f":"IF('Farm 1'!AO367<>\"\",'Farm 1'!AO367,\"\")","v":0},{"$f":"IF('Farm 1'!AQ367<>\"\",'Farm 1'!AQ367,\"\")","v":""},{"$f":"IF('Farm 1'!AS367<>\"\",'Farm 1'!AS367,\"\")","v":0},{"$f":"IF('Farm 1'!AU367<>\"\",'Farm 1'!AU367,\"\")","v":""},{"$f":"IF('Farm 1'!AW367<>\"\",'Farm 1'!AW367,\"\")","v":0},{"$f":"IF('Farm 1'!AY367<>\"\",'Farm 1'!AY367,\"\")","v":""},{"$f":"IF('Farm 1'!BA367<>\"\",'Farm 1'!BA367,\"\")","v":0},{"$f":"IF('Farm 1'!BC367<>\"\",'Farm 1'!BC367,\"\")","v":""},{"$f":"IF('Farm 1'!BE367<>\"\",'Farm 1'!BE367,\"\")","v":0},{"$f":"IF('Farm 1'!BG367<>\"\",'Farm 1'!BG367,\"\")","v":""},{"$f":"IF('Farm 1'!BI367<>\"\",'Farm 1'!BI367,\"\")","v":0},{"$f":"IF('Farm 1'!BK367<>\"\",'Farm 1'!BK367,\"\")","v":""},{"$f":"IF('Farm 1'!BM367<>\"\",'Farm 1'!BM367,\"\")","v":0},{"$f":"IF('Farm 1'!BO367<>\"\",'Farm 1'!BO367,\"\")","v":""},{"$f":"IF('Farm 1'!BQ367<>\"\",'Farm 1'!BQ367,\"\")","v":0},{"$f":"IF('Farm 1'!BS367<>\"\",'Farm 1'!BS367,\"\")","v":""},{"$f":"IF('Farm 1'!BU367<>\"\",'Farm 1'!BU367,\"\")","v":0},{"$f":"IF('Farm 1'!BW367<>\"\",'Farm 1'!BW367,\"\")","v":""},{"$f":"IF('Farm 1'!BY367<>\"\",'Farm 1'!BY367,\"\")","v":0},{"$f":"IF('Farm 1'!CA367<>\"\",'Farm 1'!CA367,\"\")","v":""},{"$f":"IF('Farm 1'!CC367<>\"\",'Farm 1'!CC367,\"\")","v":0},{"$f":"IF('Farm 1'!CE367<>\"\",'Farm 1'!CE367,\"\")","v":""},{"$f":"IF('Farm 1'!CG367<>\"\",'Farm 1'!CG367,\"\")","v":0},{"$f":"IF('Farm 1'!CI367<>\"\",'Farm 1'!CI367,\"\")","v":""},{"$f":"IF('Farm 1'!CK367<>\"\",'Farm 1'!CK367,\"\")","v":0},{"$f":"IF('Farm 1'!CM367<>\"\",'Farm 1'!CM367,\"\")","v":""},{"$f":"IF('Farm 1'!CO367<>\"\",'Farm 1'!CO367,\"\")","v":0},{"$f":"IF('Farm 1'!CQ367<>\"\",'Farm 1'!CQ367,\"\")","v":""},{"$f":"IF('Farm 1'!CS367<>\"\",'Farm 1'!CS367,\"\")","v":0}]
[null,{"$f":"IF('Farm 1'!$AE$368<>\"\",'Farm 1'!$AE$368,\"\")","v":""},{"$f":"IF('Farm 1'!$AF$368<>\"\",'Farm 1'!$AF$368,\"\")","v":"Managers recruitment cost"},null,35388.893779622755,null,null,null,{"$f":"IF('Farm 1'!AI368<>\"\",'Farm 1'!AI368,\"\")","v":1},{"$f":"IF('Farm 1'!AK368<>\"\",'Farm 1'!AK368,\"\")","v":1},{"$f":"IF('Farm 1'!AM368<>\"\",'Farm 1'!AM368,\"\")","v":""},{"$f":"IF('Farm 1'!AO368<>\"\",'Farm 1'!AO368,\"\")","v":0},{"$f":"IF('Farm 1'!AQ368<>\"\",'Farm 1'!AQ368,\"\")","v":""},{"$f":"IF('Farm 1'!AS368<>\"\",'Farm 1'!AS368,\"\")","v":0},{"$f":"IF('Farm 1'!AU368<>\"\",'Farm 1'!AU368,\"\")","v":""},{"$f":"IF('Farm 1'!AW368<>\"\",'Farm 1'!AW368,\"\")","v":0},{"$f":"IF('Farm 1'!AY368<>\"\",'Farm 1'!AY368,\"\")","v":""},{"$f":"IF('Farm 1'!BA368<>\"\",'Farm 1'!BA368,\"\")","v":0},{"$f":"IF('Farm 1'!BC368<>\"\",'Farm 1'!BC368,\"\")","v":""},{"$f":"IF('Farm 1'!BE368<>\"\",'Farm 1'!BE368,\"\")","v":0},{"$f":"IF('Farm 1'!BG368<>\"\",'Farm 1'!BG368,\"\")","v":""},{"$f":"IF('Farm 1'!BI368<>\"\",'Farm 1'!BI368,\"\")","v":0},{"$f":"IF('Farm 1'!BK368<>\"\",'Farm 1'!BK368,\"\")","v":""},{"$f":"IF('Farm 1'!BM368<>\"\",'Farm 1'!BM368,\"\")","v":0},{"$f":"IF('Farm 1'!BO368<>\"\",'Farm 1'!BO368,\"\")","v":""},{"$f":"IF('Farm 1'!BQ368<>\"\",'Farm 1'!BQ368,\"\")","v":0},{"$f":"IF('Farm 1'!BS368<>\"\",'Farm 1'!BS368,\"\")","v":""},{"$f":"IF('Farm 1'!BU368<>\"\",'Farm 1'!BU368,\"\")","v":0},{"$f":"IF('Farm 1'!BW368<>\"\",'Farm 1'!BW368,\"\")","v":""},{"$f":"IF('Farm 1'!BY368<>\"\",'Farm 1'!BY368,\"\")","v":0},{"$f":"IF('Farm 1'!CA368<>\"\",'Farm 1'!CA368,\"\")","v":""},{"$f":"IF('Farm 1'!CC368<>\"\",'Farm 1'!CC368,\"\")","v":0},{"$f":"IF('Farm 1'!CE368<>\"\",'Farm 1'!CE368,\"\")","v":""},{"$f":"IF('Farm 1'!CG368<>\"\",'Farm 1'!CG368,\"\")","v":0},{"$f":"IF('Farm 1'!CI368<>\"\",'Farm 1'!CI368,\"\")","v":""},{"$f":"IF('Farm 1'!CK368<>\"\",'Farm 1'!CK368,\"\")","v":0},{"$f":"IF('Farm 1'!CM368<>\"\",'Farm 1'!CM368,\"\")","v":""},{"$f":"IF('Farm 1'!CO368<>\"\",'Farm 1'!CO368,\"\")","v":0},{"$f":"IF('Farm 1'!CQ368<>\"\",'Farm 1'!CQ368,\"\")","v":""},{"$f":"IF('Farm 1'!CS368<>\"\",'Farm 1'!CS368,\"\")","v":0}]
[null,{"$f":"IF('Farm 1'!$AE$369<>\"\",'Farm 1'!$AE$369,\"\")","v":""},{"$f":"IF('Farm 1'!$AF$369<>\"\",'Farm 1'!$AF$369,\"\")","v":"Training, assistance"},null,{"$f":"+Inputs!$C$296","v":12000},null,null,null,{"$f":"IF('Farm 1'!AI369<>\"\",'Farm 1'!AI369,\"\")","v":1},{"$f":"IF('Farm 1'!AK369<>\"\",'Farm 1'!AK369,\"\")","v":1},{"$f":"IF('Farm 1'!AM369<>\"\",'Farm 1'!AM369,\"\")","v":1},{"$f":"IF('Farm 1'!AO369<>\"\",'Farm 1'!AO369,\"\")","v":1},{"$f":"IF('Farm 1'!AQ369<>\"\",'Farm 1'!AQ369,\"\")","v":1},{"$f":"IF('Farm 1'!AS369<>\"\",'Farm 1'!AS369,\"\")","v":1},{"$f":"IF('Farm 1'!AU369<>\"\",'Farm 1'!AU369,\"\")","v":1},{"$f":"IF('Farm 1'!AW369<>\"\",'Farm 1'!AW369,\"\")","v":1},{"$f":"IF('Farm 1'!AY369<>\"\",'Farm 1'!AY369,\"\")","v":1},{"$f":"IF('Farm 1'!BA369<>\"\",'Farm 1'!BA369,\"\")","v":1},{"$f":"IF('Farm 1'!BC369<>\"\",'Farm 1'!BC369,\"\")","v":1},{"$f":"IF('Farm 1'!BE369<>\"\",'Farm 1'!BE369,\"\")","v":1},{"$f":"IF('Farm 1'!BG369<>\"\",'Farm 1'!BG369,\"\")","v":1},{"$f":"IF('Farm 1'!BI369<>\"\",'Farm 1'!BI369,\"\")","v":1},{"$f":"IF('Farm 1'!BK369<>\"\",'Farm 1'!BK369,\"\")","v":1},{"$f":"IF('Farm 1'!BM369<>\"\",'Farm 1'!BM369,\"\")","v":1},{"$f":"IF('Farm 1'!BO369<>\"\",'Farm 1'!BO369,\"\")","v":1},{"$f":"IF('Farm 1'!BQ369<>\"\",'Farm 1'!BQ369,\"\")","v":1},{"$f":"IF('Farm 1'!BS369<>\"\",'Farm 1'!BS369,\"\")","v":1},{"$f":"IF('Farm 1'!BU369<>\"\",'Farm 1'!BU369,\"\")","v":1},{"$f":"IF('Farm 1'!BW369<>\"\",'Farm 1'!BW369,\"\")","v":1},{"$f":"IF('Farm 1'!BY369<>\"\",'Farm 1'!BY369,\"\")","v":1},{"$f":"IF('Farm 1'!CA369<>\"\",'Farm 1'!CA369,\"\")","v":1},{"$f":"IF('Farm 1'!CC369<>\"\",'Farm 1'!CC369,\"\")","v":1},{"$f":"IF('Farm 1'!CE369<>\"\",'Farm 1'!CE369,\"\")","v":1},{"$f":"IF('Farm 1'!CG369<>\"\",'Farm 1'!CG369,\"\")","v":1},{"$f":"IF('Farm 1'!CI369<>\"\",'Farm 1'!CI369,\"\")","v":1},{"$f":"IF('Farm 1'!CK369<>\"\",'Farm 1'!CK369,\"\")","v":1},{"$f":"IF('Farm 1'!CM369<>\"\",'Farm 1'!CM369,\"\")","v":1},{"$f":"IF('Farm 1'!CO369<>\"\",'Farm 1'!CO369,\"\")","v":1},{"$f":"IF('Farm 1'!CQ369<>\"\",'Farm 1'!CQ369,\"\")","v":1},{"$f":"IF('Farm 1'!CS369<>\"\",'Farm 1'!CS369,\"\")","v":1}]
[null,{"$f":"IF('Farm 1'!$AE$370<>\"\",'Farm 1'!$AE$370,\"\")","v":""},{"$f":"IF('Farm 1'!$AF$370<>\"\",'Farm 1'!$AF$370,\"\")","v":"Welfare fund"},null,{"$f":"+Inputs!$C$297","v":15000},null,null,null,{"$f":"IF('Farm 1'!AI370<>\"\",'Farm 1'!AI370,\"\")","v":1},{"$f":"IF('Farm 1'!AK370<>\"\",'Farm 1'!AK370,\"\")","v":1},{"$f":"IF('Farm 1'!AM370<>\"\",'Farm 1'!AM370,\"\")","v":1},{"$f":"IF('Farm 1'!AO370<>\"\",'Farm 1'!AO370,\"\")","v":1},{"$f":"IF('Farm 1'!AQ370<>\"\",'Farm 1'!AQ370,\"\")","v":1},{"$f":"IF('Farm 1'!AS370<>\"\",'Farm 1'!AS370,\"\")","v":1},{"$f":"IF('Farm 1'!AU370<>\"\",'Farm 1'!AU370,\"\")","v":1},{"$f":"IF('Farm 1'!AW370<>\"\",'Farm 1'!AW370,\"\")","v":1},{"$f":"IF('Farm 1'!AY370<>\"\",'Farm 1'!AY370,\"\")","v":1},{"$f":"IF('Farm 1'!BA370<>\"\",'Farm 1'!BA370,\"\")","v":1},{"$f":"IF('Farm 1'!BC370<>\"\",'Farm 1'!BC370,\"\")","v":1},{"$f":"IF('Farm 1'!BE370<>\"\",'Farm 1'!BE370,\"\")","v":1},{"$f":"IF('Farm 1'!BG370<>\"\",'Farm 1'!BG370,\"\")","v":1},{"$f":"IF('Farm 1'!BI370<>\"\",'Farm 1'!BI370,\"\")","v":1},{"$f":"IF('Farm 1'!BK370<>\"\",'Farm 1'!BK370,\"\")","v":1},{"$f":"IF('Farm 1'!BM370<>\"\",'Farm 1'!BM370,\"\")","v":1},{"$f":"IF('Farm 1'!BO370<>\"\",'Farm 1'!BO370,\"\")","v":1},{"$f":"IF('Farm 1'!BQ370<>\"\",'Farm 1'!BQ370,\"\")","v":1},{"$f":"IF('Farm 1'!BS370<>\"\",'Farm 1'!BS370,\"\")","v":1},{"$f":"IF('Farm 1'!BU370<>\"\",'Farm 1'!BU370,\"\")","v":1},{"$f":"IF('Farm 1'!BW370<>\"\",'Farm 1'!BW370,\"\")","v":1},{"$f":"IF('Farm 1'!BY370<>\"\",'Farm 1'!BY370,\"\")","v":1},{"$f":"IF('Farm 1'!CA370<>\"\",'Farm 1'!CA370,\"\")","v":1},{"$f":"IF('Farm 1'!CC370<>\"\",'Farm 1'!CC370,\"\")","v":1},{"$f":"IF('Farm 1'!CE370<>\"\",'Farm 1'!CE370,\"\")","v":1},{"$f":"IF('Farm 1'!CG370<>\"\",'Farm 1'!CG370,\"\")","v":1},{"$f":"IF('Farm 1'!CI370<>\"\",'Farm 1'!CI370,\"\")","v":1},{"$f":"IF('Farm 1'!CK370<>\"\",'Farm 1'!CK370,\"\")","v":1},{"$f":"IF('Farm 1'!CM370<>\"\",'Farm 1'!CM370,\"\")","v":1},{"$f":"IF('Farm 1'!CO370<>\"\",'Farm 1'!CO370,\"\")","v":1},{"$f":"IF('Farm 1'!CQ370<>\"\",'Farm 1'!CQ370,\"\")","v":1},{"$f":"IF('Farm 1'!CS370<>\"\",'Farm 1'!CS370,\"\")","v":1}]
[null,{"$f":"IF('Farm 1'!$AE$371<>\"\",'Farm 1'!$AE$371,\"\")","v":""},{"$f":"IF('Farm 1'!$AF$371<>\"\",'Farm 1'!$AF$371,\"\")","v":"Buildings insurance"},null,{"$f":"+Inputs!$C$298","v":2000},null,null,null,{"$f":"IF('Farm 1'!AI371<>\"\",'Farm 1'!AI371,\"\")","v":3},{"$f":"IF('Farm 1'!AK371<>\"\",'Farm 1'!AK371,\"\")","v":3},{"$f":"IF('Farm 1'!AM371<>\"\",'Farm 1'!AM371,\"\")","v":3},{"$f":"IF('Farm 1'!AO371<>\"\",'Farm 1'!AO371,\"\")","v":3},{"$f":"IF('Farm 1'!AQ371<>\"\",'Farm 1'!AQ371,\"\")","v":4},{"$f":"IF('Farm 1'!AS371<>\"\",'Farm 1'!AS371,\"\")","v":4},{"$f":"IF('Farm 1'!AU371<>\"\",'Farm 1'!AU371,\"\")","v":4},{"$f":"IF('Farm 1'!AW371<>\"\",'Farm 1'!AW371,\"\")","v":4},{"$f":"IF('Farm 1'!AY371<>\"\",'Farm 1'!AY371,\"\")","v":4},{"$f":"IF('Farm 1'!BA371<>\"\",'Farm 1'!BA371,\"\")","v":4},{"$f":"IF('Farm 1'!BC371<>\"\",'Farm 1'!BC371,\"\")","v":4},{"$f":"IF('Farm 1'!BE371<>\"\",'Farm 1'!BE371,\"\")","v":4},{"$f":"IF('Farm 1'!BG371<>\"\",'Farm 1'!BG371,\"\")","v":4},{"$f":"IF('Farm 1'!BI371<>\"\",'Farm 1'!BI371,\"\")","v":4},{"$f":"IF('Farm 1'!BK371<>\"\",'Farm 1'!BK371,\"\")","v":4},{"$f":"IF('Farm 1'!BM371<>\"\",'Farm 1'!BM371,\"\")","v":4},{"$f":"IF('Farm 1'!BO371<>\"\",'Farm 1'!BO371,\"\")","v":4},{"$f":"IF('Farm 1'!BQ371<>\"\",'Farm 1'!BQ371,\"\")","v":4},{"$f":"IF('Farm 1'!BS371<>\"\",'Farm 1'!BS371,\"\")","v":4},{"$f":"IF('Farm 1'!BU371<>\"\",'Farm 1'!BU371,\"\")","v":4},{"$f":"IF('Farm 1'!BW371<>\"\",'Farm 1'!BW371,\"\")","v":4},{"$f":"IF('Farm 1'!BY371<>\"\",'Farm 1'!BY371,\"\")","v":4},{"$f":"IF('Farm 1'!CA371<>\"\",'Farm 1'!CA371,\"\")","v":4},{"$f":"IF('Farm 1'!CC371<>\"\",'Farm 1'!CC371,\"\")","v":4},{"$f":"IF('Farm 1'!CE371<>\"\",'Farm 1'!CE371,\"\")","v":4},{"$f":"IF('Farm 1'!CG371<>\"\",'Farm 1'!CG371,\"\")","v":4},{"$f":"IF('Farm 1'!CI371<>\"\",'Farm 1'!CI371,\"\")","v":4},{"$f":"IF('Farm 1'!CK371<>\"\",'Farm 1'!CK371,\"\")","v":4},{"$f":"IF('Farm 1'!CM371<>\"\",'Farm 1'!CM371,\"\")","v":4},{"$f":"IF('Farm 1'!CO371<>\"\",'Farm 1'!CO371,\"\")","v":4},{"$f":"IF('Farm 1'!CQ371<>\"\",'Farm 1'!CQ371,\"\")","v":4},{"$f":"IF('Farm 1'!CS371<>\"\",'Farm 1'!CS371,\"\")","v":4}]
[null,{"$f":"IF('Farm 1'!$AE$372<>\"\",'Farm 1'!$AE$372,\"\")","v":""},{"$f":"IF('Farm 1'!$AF$372<>\"\",'Farm 1'!$AF$372,\"\")","v":"Equipment insurance"},null,{"$f":"+Inputs!$C$299","v":1000},null,null,null,{"$f":"IF('Farm 1'!AI372<>\"\",'Farm 1'!AI372,\"\")","v":10},{"$f":"IF('Farm 1'!AK372<>\"\",'Farm 1'!AK372,\"\")","v":10},{"$f":"IF('Farm 1'!AM372<>\"\",'Farm 1'!AM372,\"\")","v":20},{"$f":"IF('Farm 1'!AO372<>\"\",'Farm 1'!AO372,\"\")","v":20},{"$f":"IF('Farm 1'!AQ372<>\"\",'Farm 1'!AQ372,\"\")","v":27},{"$f":"IF('Farm 1'!AS372<>\"\",'Farm 1'!AS372,\"\")","v":27},{"$f":"IF('Farm 1'!AU372<>\"\",'Farm 1'!AU372,\"\")","v":28},{"$f":"IF('Farm 1'!AW372<>\"\",'Farm 1'!AW372,\"\")","v":28},{"$f":"IF('Farm 1'!AY372<>\"\",'Farm 1'!AY372,\"\")","v":28},{"$f":"IF('Farm 1'!BA372<>\"\",'Farm 1'!BA372,\"\")","v":28},{"$f":"IF('Farm 1'!BC372<>\"\",'Farm 1'!BC372,\"\")","v":28},{"$f":"IF('Farm 1'!BE372<>\"\",'Farm 1'!BE372,\"\")","v":28},{"$f":"IF('Farm 1'!BG372<>\"\",'Farm 1'!BG372,\"\")","v":28},{"$f":"IF('Farm 1'!BI372<>\"\",'Farm 1'!BI372,\"\")","v":28},{"$f":"IF('Farm 1'!BK372<>\"\",'Farm 1'!BK372,\"\")","v":28},{"$f":"IF('Farm 1'!BM372<>\"\",'Farm 1'!BM372,\"\")","v":28},{"$f":"IF('Farm 1'!BO372<>\"\",'Farm 1'!BO372,\"\")","v":28},{"$f":"IF('Farm 1'!BQ372<>\"\",'Farm 1'!BQ372,\"\")","v":28},{"$f":"IF('Farm 1'!BS372<>\"\",'Farm 1'!BS372,\"\")","v":28},{"$f":"IF('Farm 1'!BU372<>\"\",'Farm 1'!BU372,\"\")","v":28},{"$f":"IF('Farm 1'!BW372<>\"\",'Farm 1'!BW372,\"\")","v":28},{"$f":"IF('Farm 1'!BY372<>\"\",'Farm 1'!BY372,\"\")","v":28},{"$f":"IF('Farm 1'!CA372<>\"\",'Farm 1'!CA372,\"\")","v":28},{"$f":"IF('Farm 1'!CC372<>\"\",'Farm 1'!CC372,\"\")","v":28},{"$f":"IF('Farm 1'!CE372<>\"\",'Farm 1'!CE372,\"\")","v":28},{"$f":"IF('Farm 1'!CG372<>\"\",'Farm 1'!CG372,\"\")","v":28},{"$f":"IF('Farm 1'!CI372<>\"\",'Farm 1'!CI372,\"\")","v":28},{"$f":"IF('Farm 1'!CK372<>\"\",'Farm 1'!CK372,\"\")","v":28},{"$f":"IF('Farm 1'!CM372<>\"\",'Farm 1'!CM372,\"\")","v":28},{"$f":"IF('Farm 1'!CO372<>\"\",'Farm 1'!CO372,\"\")","v":28},{"$f":"IF('Farm 1'!CQ372<>\"\",'Farm 1'!CQ372,\"\")","v":28},{"$f":"IF('Farm 1'!CS372<>\"\",'Farm 1'!CS372,\"\")","v":28}]
[null,{"$f":"IF('Farm 1'!$AE$373<>\"\",'Farm 1'!$AE$373,\"\")","v":""},{"$f":"IF('Farm 1'!$AF$373<>\"\",'Farm 1'!$AF$373,\"\")","v":"Vehicle insurance"},null,{"$f":"+Inputs!$C$300","v":250},null,null,null,{"$f":"IF('Farm 1'!AI373<>\"\",'Farm 1'!AI373,\"\")","v":0},{"$f":"IF('Farm 1'!AK373<>\"\",'Farm 1'!AK373,\"\")","v":0},{"$f":"IF('Farm 1'!AM373<>\"\",'Farm 1'!AM373,\"\")","v":13},{"$f":"IF('Farm 1'!AO373<>\"\",'Farm 1'!AO373,\"\")","v":13},{"$f":"IF('Farm 1'!AQ373<>\"\",'Farm 1'!AQ373,\"\")","v":13},{"$f":"IF('Farm 1'!AS373<>\"\",'Farm 1'!AS373,\"\")","v":13},{"$f":"IF('Farm 1'!AU373<>\"\",'Farm 1'!AU373,\"\")","v":17},{"$f":"IF('Farm 1'!AW373<>\"\",'Farm 1'!AW373,\"\")","v":17},{"$f":"IF('Farm 1'!AY373<>\"\",'Farm 1'!AY373,\"\")","v":17},{"$f":"IF('Farm 1'!BA373<>\"\",'Farm 1'!BA373,\"\")","v":17},{"$f":"IF('Farm 1'!BC373<>\"\",'Farm 1'!BC373,\"\")","v":17},{"$f":"IF('Farm 1'!BE373<>\"\",'Farm 1'!BE373,\"\")","v":17},{"$f":"IF('Farm 1'!BG373<>\"\",'Farm 1'!BG373,\"\")","v":17},{"$f":"IF('Farm 1'!BI373<>\"\",'Farm 1'!BI373,\"\")","v":17},{"$f":"IF('Farm 1'!BK373<>\"\",'Farm 1'!BK373,\"\")","v":17},{"$f":"IF('Farm 1'!BM373<>\"\",'Farm 1'!BM373,\"\")","v":17},{"$f":"IF('Farm 1'!BO373<>\"\",'Farm 1'!BO373,\"\")","v":17},{"$f":"IF('Farm 1'!BQ373<>\"\",'Farm 1'!BQ373,\"\")","v":17},{"$f":"IF('Farm 1'!BS373<>\"\",'Farm 1'!BS373,\"\")","v":17},{"$f":"IF('Farm 1'!BU373<>\"\",'Farm 1'!BU373,\"\")","v":17},{"$f":"IF('Farm 1'!BW373<>\"\",'Farm 1'!BW373,\"\")","v":17},{"$f":"IF('Farm 1'!BY373<>\"\",'Farm 1'!BY373,\"\")","v":17},{"$f":"IF('Farm 1'!CA373<>\"\",'Farm 1'!CA373,\"\")","v":17},{"$f":"IF('Farm 1'!CC373<>\"\",'Farm 1'!CC373,\"\")","v":17},{"$f":"IF('Farm 1'!CE373<>\"\",'Farm 1'!CE373,\"\")","v":17},{"$f":"IF('Farm 1'!CG373<>\"\",'Farm 1'!CG373,\"\")","v":17},{"$f":"IF('Farm 1'!CI373<>\"\",'Farm 1'!CI373,\"\")","v":17},{"$f":"IF('Farm 1'!CK373<>\"\",'Farm 1'!CK373,\"\")","v":17},{"$f":"IF('Farm 1'!CM373<>\"\",'Farm 1'!CM373,\"\")","v":17},{"$f":"IF('Farm 1'!CO373<>\"\",'Farm 1'!CO373,\"\")","v":17},{"$f":"IF('Farm 1'!CQ373<>\"\",'Farm 1'!CQ373,\"\")","v":17},{"$f":"IF('Farm 1'!CS373<>\"\",'Farm 1'!CS373,\"\")","v":17}]
[null,{"$f":"IF('Farm 1'!$AE$374<>\"\",'Farm 1'!$AE$374,\"\")","v":""},{"$f":"IF('Farm 1'!$AF$374<>\"\",'Farm 1'!$AF$374,\"\")","v":"Housing rents"},null,{"$f":"+Inputs!$C$301","v":9000},null,null,null,{"$f":"IF('Farm 1'!AI374<>\"\",'Farm 1'!AI374,\"\")","v":""},{"$f":"IF('Farm 1'!AK374<>\"\",'Farm 1'!AK374,\"\")","v":0},{"$f":"IF('Farm 1'!AM374<>\"\",'Farm 1'!AM374,\"\")","v":8},{"$f":"IF('Farm 1'!AO374<>\"\",'Farm 1'!AO374,\"\")","v":8},{"$f":"IF('Farm 1'!AQ374<>\"\",'Farm 1'!AQ374,\"\")","v":8},{"$f":"IF('Farm 1'!AS374<>\"\",'Farm 1'!AS374,\"\")","v":8},{"$f":"IF('Farm 1'!AU374<>\"\",'Farm 1'!AU374,\"\")","v":8},{"$f":"IF('Farm 1'!AW374<>\"\",'Farm 1'!AW374,\"\")","v":8},{"$f":"IF('Farm 1'!AY374<>\"\",'Farm 1'!AY374,\"\")","v":8},{"$f":"IF('Farm 1'!BA374<>\"\",'Farm 1'!BA374,\"\")","v":8},{"$f":"IF('Farm 1'!BC374<>\"\",'Farm 1'!BC374,\"\")","v":8},{"$f":"IF('Farm 1'!BE374<>\"\",'Farm 1'!BE374,\"\")","v":8},{"$f":"IF('Farm 1'!BG374<>\"\",'Farm 1'!BG374,\"\")","v":8},{"$f":"IF('Farm 1'!BI374<>\"\",'Farm 1'!BI374,\"\")","v":8},{"$f":"IF('Farm 1'!BK374<>\"\",'Farm 1'!BK374,\"\")","v":8},{"$f":"IF('Farm 1'!BM374<>\"\",'Farm 1'!BM374,\"\")","v":8},{"$f":"IF('Farm 1'!BO374<>\"\",'Farm 1'!BO374,\"\")","v":8},{"$f":"IF('Farm 1'!BQ374<>\"\",'Farm 1'!BQ374,\"\")","v":8},{"$f":"IF('Farm 1'!BS374<>\"\",'Farm 1'!BS374,\"\")","v":8},{"$f":"IF('Farm 1'!BU374<>\"\",'Farm 1'!BU374,\"\")","v":8},{"$f":"IF('Farm 1'!BW374<>\"\",'Farm 1'!BW374,\"\")","v":8},{"$f":"IF('Farm 1'!BY374<>\"\",'Farm 1'!BY374,\"\")","v":8},{"$f":"IF('Farm 1'!CA374<>\"\",'Farm 1'!CA374,\"\")","v":8},{"$f":"IF('Farm 1'!CC374<>\"\",'Farm 1'!CC374,\"\")","v":8},{"$f":"IF('Farm 1'!CE374<>\"\",'Farm 1'!CE374,\"\")","v":8},{"$f":"IF('Farm 1'!CG374<>\"\",'Farm 1'!CG374,\"\")","v":8},{"$f":"IF('Farm 1'!CI374<>\"\",'Farm 1'!CI374,\"\")","v":8},{"$f":"IF('Farm 1'!CK374<>\"\",'Farm 1'!CK374,\"\")","v":8},{"$f":"IF('Farm 1'!CM374<>\"\",'Farm 1'!CM374,\"\")","v":8},{"$f":"IF('Farm 1'!CO374<>\"\",'Farm 1'!CO374,\"\")","v":8},{"$f":"IF('Farm 1'!CQ374<>\"\",'Farm 1'!CQ374,\"\")","v":8},{"$f":"IF('Farm 1'!CS374<>\"\",'Farm 1'!CS374,\"\")","v":8}]
[null,{"$f":"IF('Farm 1'!$AE$375<>\"\",'Farm 1'!$AE$375,\"\")","v":""},{"$f":"IF('Farm 1'!$AF$375<>\"\",'Farm 1'!$AF$375,\"\")","v":"Software maintenance"},null,2054.85,null,null,null,{"$f":"IF('Farm 1'!AI375<>\"\",'Farm 1'!AI375,\"\")","v":""},{"$f":"IF('Farm 1'!AK375<>\"\",'Farm 1'!AK375,\"\")","v":0},{"$f":"IF('Farm 1'!AM375<>\"\",'Farm 1'!AM375,\"\")","v":1},{"$f":"IF('Farm 1'!AO375<>\"\",'Farm 1'!AO375,\"\")","v":1},{"$f":"IF('Farm 1'!AQ375<>\"\",'Farm 1'!AQ375,\"\")","v":1},{"$f":"IF('Farm 1'!AS375<>\"\",'Farm 1'!AS375,\"\")","v":1},{"$f":"IF('Farm 1'!AU375<>\"\",'Farm 1'!AU375,\"\")","v":1},{"$f":"IF('Farm 1'!AW375<>\"\",'Farm 1'!AW375,\"\")","v":1},{"$f":"IF('Farm 1'!AY375<>\"\",'Farm 1'!AY375,\"\")","v":1},{"$f":"IF('Farm 1'!BA375<>\"\",'Farm 1'!BA375,\"\")","v":1},{"$f":"IF('Farm 1'!BC375<>\"\",'Farm 1'!BC375,\"\")","v":1},{"$f":"IF('Farm 1'!BE375<>\"\",'Farm 1'!BE375,\"\")","v":1},{"$f":"IF('Farm 1'!BG375<>\"\",'Farm 1'!BG375,\"\")","v":1},{"$f":"IF('Farm 1'!BI375<>\"\",'Farm 1'!BI375,\"\")","v":1},{"$f":"IF('Farm 1'!BK375<>\"\",'Farm 1'!BK375,\"\")","v":1},{"$f":"IF('Farm 1'!BM375<>\"\",'Farm 1'!BM375,\"\")","v":1},{"$f":"IF('Farm 1'!BO375<>\"\",'Farm 1'!BO375,\"\")","v":1},{"$f":"IF('Farm 1'!BQ375<>\"\",'Farm 1'!BQ375,\"\")","v":1},{"$f":"IF('Farm 1'!BS375<>\"\",'Farm 1'!BS375,\"\")","v":1},{"$f":"IF('Farm 1'!BU375<>\"\",'Farm 1'!BU375,\"\")","v":1},{"$f":"IF('Farm 1'!BW375<>\"\",'Farm 1'!BW375,\"\")","v":1},{"$f":"IF('Farm 1'!BY375<>\"\",'Farm 1'!BY375,\"\")","v":1},{"$f":"IF('Farm 1'!CA375<>\"\",'Farm 1'!CA375,\"\")","v":1},{"$f":"IF('Farm 1'!CC375<>\"\",'Farm 1'!CC375,\"\")","v":1},{"$f":"IF('Farm 1'!CE375<>\"\",'Farm 1'!CE375,\"\")","v":1},{"$f":"IF('Farm 1'!CG375<>\"\",'Farm 1'!CG375,\"\")","v":1},{"$f":"IF('Farm 1'!CI375<>\"\",'Farm 1'!CI375,\"\")","v":1},{"$f":"IF('Farm 1'!CK375<>\"\",'Farm 1'!CK375,\"\")","v":1},{"$f":"IF('Farm 1'!CM375<>\"\",'Farm 1'!CM375,\"\")","v":1},{"$f":"IF('Farm 1'!CO375<>\"\",'Farm 1'!CO375,\"\")","v":1},{"$f":"IF('Farm 1'!CQ375<>\"\",'Farm 1'!CQ375,\"\")","v":1},{"$f":"IF('Farm 1'!CS375<>\"\",'Farm 1'!CS375,\"\")","v":1}]
[null,{"$f":"IF('Farm 1'!$AE$376<>\"\",'Farm 1'!$AE$376,\"\")","v":""},{"$f":"IF('Farm 1'!$AF$376<>\"\",'Farm 1'!$AF$376,\"\")","v":"Family managers allowances "},null,{"$f":"+Inputs!$C$303","v":6000},null,null,null,{"$f":"IF('Farm 1'!AI376<>\"\",'Farm 1'!AI376,\"\")","v":""},{"$f":"IF('Farm 1'!AK376<>\"\",'Farm 1'!AK376,\"\")","v":0},{"$f":"IF('Farm 1'!AM376<>\"\",'Farm 1'!AM376,\"\")","v":3},{"$f":"IF('Farm 1'!AO376<>\"\",'Farm 1'!AO376,\"\")","v":3},{"$f":"IF('Farm 1'!AQ376<>\"\",'Farm 1'!AQ376,\"\")","v":3},{"$f":"IF('Farm 1'!AS376<>\"\",'Farm 1'!AS376,\"\")","v":3},{"$f":"IF('Farm 1'!AU376<>\"\",'Farm 1'!AU376,\"\")","v":3},{"$f":"IF('Farm 1'!AW376<>\"\",'Farm 1'!AW376,\"\")","v":3},{"$f":"IF('Farm 1'!AY376<>\"\",'Farm 1'!AY376,\"\")","v":3},{"$f":"IF('Farm 1'!BA376<>\"\",'Farm 1'!BA376,\"\")","v":3},{"$f":"IF('Farm 1'!BC376<>\"\",'Farm 1'!BC376,\"\")","v":3},{"$f":"IF('Farm 1'!BE376<>\"\",'Farm 1'!BE376,\"\")","v":3},{"$f":"IF('Farm 1'!BG376<>\"\",'Farm 1'!BG376,\"\")","v":3},{"$f":"IF('Farm 1'!BI376<>\"\",'Farm 1'!BI376,\"\")","v":3},{"$f":"IF('Farm 1'!BK376<>\"\",'Farm 1'!BK376,\"\")","v":3},{"$f":"IF('Farm 1'!BM376<>\"\",'Farm 1'!BM376,\"\")","v":3},{"$f":"IF('Farm 1'!BO376<>\"\",'Farm 1'!BO376,\"\")","v":3},{"$f":"IF('Farm 1'!BQ376<>\"\",'Farm 1'!BQ376,\"\")","v":3},{"$f":"IF('Farm 1'!BS376<>\"\",'Farm 1'!BS376,\"\")","v":3},{"$f":"IF('Farm 1'!BU376<>\"\",'Farm 1'!BU376,\"\")","v":3},{"$f":"IF('Farm 1'!BW376<>\"\",'Farm 1'!BW376,\"\")","v":3},{"$f":"IF('Farm 1'!BY376<>\"\",'Farm 1'!BY376,\"\")","v":3},{"$f":"IF('Farm 1'!CA376<>\"\",'Farm 1'!CA376,\"\")","v":3},{"$f":"IF('Farm 1'!CC376<>\"\",'Farm 1'!CC376,\"\")","v":3},{"$f":"IF('Farm 1'!CE376<>\"\",'Farm 1'!CE376,\"\")","v":3},{"$f":"IF('Farm 1'!CG376<>\"\",'Farm 1'!CG376,\"\")","v":3},{"$f":"IF('Farm 1'!CI376<>\"\",'Farm 1'!CI376,\"\")","v":3},{"$f":"IF('Farm 1'!CK376<>\"\",'Farm 1'!CK376,\"\")","v":3},{"$f":"IF('Farm 1'!CM376<>\"\",'Farm 1'!CM376,\"\")","v":3},{"$f":"IF('Farm 1'!CO376<>\"\",'Farm 1'!CO376,\"\")","v":3},{"$f":"IF('Farm 1'!CQ376<>\"\",'Farm 1'!CQ376,\"\")","v":3},{"$f":"IF('Farm 1'!CS376<>\"\",'Farm 1'!CS376,\"\")","v":3}]
[null,{"$f":"IF('Farm 1'!$AE$377<>\"\",'Farm 1'!$AE$377,\"\")","v":""},{"$f":"IF('Farm 1'!$AF$377<>\"\",'Farm 1'!$AF$377,\"\")","v":"Management travels & expenses"},null,{"$f":"+Inputs!$C$304","v":10000},null,null,null,{"$f":"IF('Farm 1'!AI377<>\"\",'Farm 1'!AI377,\"\")","v":""},{"$f":"IF('Farm 1'!AK377<>\"\",'Farm 1'!AK377,\"\")","v":0},{"$f":"IF('Farm 1'!AM377<>\"\",'Farm 1'!AM377,\"\")","v":4},{"$f":"IF('Farm 1'!AO377<>\"\",'Farm 1'!AO377,\"\")","v":4},{"$f":"IF('Farm 1'!AQ377<>\"\",'Farm 1'!AQ377,\"\")","v":4},{"$f":"IF('Farm 1'!AS377<>\"\",'Farm 1'!AS377,\"\")","v":4},{"$f":"IF('Farm 1'!AU377<>\"\",'Farm 1'!AU377,\"\")","v":4},{"$f":"IF('Farm 1'!AW377<>\"\",'Farm 1'!AW377,\"\")","v":4},{"$f":"IF('Farm 1'!AY377<>\"\",'Farm 1'!AY377,\"\")","v":4},{"$f":"IF('Farm 1'!BA377<>\"\",'Farm 1'!BA377,\"\")","v":4},{"$f":"IF('Farm 1'!BC377<>\"\",'Farm 1'!BC377,\"\")","v":4},{"$f":"IF('Farm 1'!BE377<>\"\",'Farm 1'!BE377,\"\")","v":4},{"$f":"IF('Farm 1'!BG377<>\"\",'Farm 1'!BG377,\"\")","v":4},{"$f":"IF('Farm 1'!BI377<>\"\",'Farm 1'!BI377,\"\")","v":4},{"$f":"IF('Farm 1'!BK377<>\"\",'Farm 1'!BK377,\"\")","v":4},{"$f":"IF('Farm 1'!BM377<>\"\",'Farm 1'!BM377,\"\")","v":4},{"$f":"IF('Farm 1'!BO377<>\"\",'Farm 1'!BO377,\"\")","v":4},{"$f":"IF('Farm 1'!BQ377<>\"\",'Farm 1'!BQ377,\"\")","v":4},{"$f":"IF('Farm 1'!BS377<>\"\",'Farm 1'!BS377,\"\")","v":4},{"$f":"IF('Farm 1'!BU377<>\"\",'Farm 1'!BU377,\"\")","v":4},{"$f":"IF('Farm 1'!BW377<>\"\",'Farm 1'!BW377,\"\")","v":4},{"$f":"IF('Farm 1'!BY377<>\"\",'Farm 1'!BY377,\"\")","v":4},{"$f":"IF('Farm 1'!CA377<>\"\",'Farm 1'!CA377,\"\")","v":4},{"$f":"IF('Farm 1'!CC377<>\"\",'Farm 1'!CC377,\"\")","v":4},{"$f":"IF('Farm 1'!CE377<>\"\",'Farm 1'!CE377,\"\")","v":4},{"$f":"IF('Farm 1'!CG377<>\"\",'Farm 1'!CG377,\"\")","v":4},{"$f":"IF('Farm 1'!CI377<>\"\",'Farm 1'!CI377,\"\")","v":4},{"$f":"IF('Farm 1'!CK377<>\"\",'Farm 1'!CK377,\"\")","v":4},{"$f":"IF('Farm 1'!CM377<>\"\",'Farm 1'!CM377,\"\")","v":4},{"$f":"IF('Farm 1'!CO377<>\"\",'Farm 1'!CO377,\"\")","v":4},{"$f":"IF('Farm 1'!CQ377<>\"\",'Farm 1'!CQ377,\"\")","v":4},{"$f":"IF('Farm 1'!CS377<>\"\",'Farm 1'!CS377,\"\")","v":4}]
[null,{"$f":"IF('Farm 1'!$AE$378<>\"\",'Farm 1'!$AE$378,\"\")","v":""},{"$f":"IF('Farm 1'!$AF$378<>\"\",'Farm 1'!$AF$378,\"\")","v":"Staff transport costs"},null,{"$f":"+Inputs!$C$305","v":240},null,null,null,{"$f":"IF('Farm 1'!AI378<>\"\",'Farm 1'!AI378,\"\")","v":33},{"$f":"IF('Farm 1'!AK378<>\"\",'Farm 1'!AK378,\"\")","v":33},{"$f":"IF('Farm 1'!AM378<>\"\",'Farm 1'!AM378,\"\")","v":83},{"$f":"IF('Farm 1'!AO378<>\"\",'Farm 1'!AO378,\"\")","v":83},{"$f":"IF('Farm 1'!AQ378<>\"\",'Farm 1'!AQ378,\"\")","v":116},{"$f":"IF('Farm 1'!AS378<>\"\",'Farm 1'!AS378,\"\")","v":116},{"$f":"IF('Farm 1'!AU378<>\"\",'Farm 1'!AU378,\"\")","v":137},{"$f":"IF('Farm 1'!AW378<>\"\",'Farm 1'!AW378,\"\")","v":137},{"$f":"IF('Farm 1'!AY378<>\"\",'Farm 1'!AY378,\"\")","v":151},{"$f":"IF('Farm 1'!BA378<>\"\",'Farm 1'!BA378,\"\")","v":151},{"$f":"IF('Farm 1'!BC378<>\"\",'Farm 1'!BC378,\"\")","v":158},{"$f":"IF('Farm 1'!BE378<>\"\",'Farm 1'!BE378,\"\")","v":158},{"$f":"IF('Farm 1'!BG378<>\"\",'Farm 1'!BG378,\"\")","v":158},{"$f":"IF('Farm 1'!BI378<>\"\",'Farm 1'!BI378,\"\")","v":158},{"$f":"IF('Farm 1'!BK378<>\"\",'Farm 1'!BK378,\"\")","v":158},{"$f":"IF('Farm 1'!BM378<>\"\",'Farm 1'!BM378,\"\")","v":158},{"$f":"IF('Farm 1'!BO378<>\"\",'Farm 1'!BO378,\"\")","v":158},{"$f":"IF('Farm 1'!BQ378<>\"\",'Farm 1'!BQ378,\"\")","v":158},{"$f":"IF('Farm 1'!BS378<>\"\",'Farm 1'!BS378,\"\")","v":158},{"$f":"IF('Farm 1'!BU378<>\"\",'Farm 1'!BU378,\"\")","v":158},{"$f":"IF('Farm 1'!BW378<>\"\",'Farm 1'!BW378,\"\")","v":158},{"$f":"IF('Farm 1'!BY378<>\"\",'Farm 1'!BY378,\"\")","v":158},{"$f":"IF('Farm 1'!CA378<>\"\",'Farm 1'!CA378,\"\")","v":158},{"$f":"IF('Farm 1'!CC378<>\"\",'Farm 1'!CC378,\"\")","v":158},{"$f":"IF('Farm 1'!CE378<>\"\",'Farm 1'!CE378,\"\")","v":158},{"$f":"IF('Farm 1'!CG378<>\"\",'Farm 1'!CG378,\"\")","v":158},{"$f":"IF('Farm 1'!CI378<>\"\",'Farm 1'!CI378,\"\")","v":158},{"$f":"IF('Farm 1'!CK378<>\"\",'Farm 1'!CK378,\"\")","v":158},{"$f":"IF('Farm 1'!CM378<>\"\",'Farm 1'!CM378,\"\")","v":158},{"$f":"IF('Farm 1'!CO378<>\"\",'Farm 1'!CO378,\"\")","v":158},{"$f":"IF('Farm 1'!CQ378<>\"\",'Farm 1'!CQ378,\"\")","v":158},{"$f":"IF('Farm 1'!CS378<>\"\",'Farm 1'!CS378,\"\")","v":158}]
[null,{"$f":"IF('Farm 1'!$AE$379<>\"\",'Farm 1'!$AE$379,\"\")","v":""},{"$f":"IF('Farm 1'!$AF$379<>\"\",'Farm 1'!$AF$379,\"\")","v":"Watchmen"},null,{"$f":"+Inputs!$C$306","v":2496},null,null,null,{"$f":"IF('Farm 1'!AI379<>\"\",'Farm 1'!AI379,\"\")","v":3},{"$f":"IF('Farm 1'!AK379<>\"\",'Farm 1'!AK379,\"\")","v":3},{"$f":"IF('Farm 1'!AM379<>\"\",'Farm 1'!AM379,\"\")","v":3},{"$f":"IF('Farm 1'!AO379<>\"\",'Farm 1'!AO379,\"\")","v":3},{"$f":"IF('Farm 1'!AQ379<>\"\",'Farm 1'!AQ379,\"\")","v":3},{"$f":"IF('Farm 1'!AS379<>\"\",'Farm 1'!AS379,\"\")","v":3},{"$f":"IF('Farm 1'!AU379<>\"\",'Farm 1'!AU379,\"\")","v":3},{"$f":"IF('Farm 1'!AW379<>\"\",'Farm 1'!AW379,\"\")","v":3},{"$f":"IF('Farm 1'!AY379<>\"\",'Farm 1'!AY379,\"\")","v":3},{"$f":"IF('Farm 1'!BA379<>\"\",'Farm 1'!BA379,\"\")","v":3},{"$f":"IF('Farm 1'!BC379<>\"\",'Farm 1'!BC379,\"\")","v":3},{"$f":"IF('Farm 1'!BE379<>\"\",'Farm 1'!BE379,\"\")","v":3},{"$f":"IF('Farm 1'!BG379<>\"\",'Farm 1'!BG379,\"\")","v":3},{"$f":"IF('Farm 1'!BI379<>\"\",'Farm 1'!BI379,\"\")","v":3},{"$f":"IF('Farm 1'!BK379<>\"\",'Farm 1'!BK379,\"\")","v":3},{"$f":"IF('Farm 1'!BM379<>\"\",'Farm 1'!BM379,\"\")","v":3},{"$f":"IF('Farm 1'!BO379<>\"\",'Farm 1'!BO379,\"\")","v":3},{"$f":"IF('Farm 1'!BQ379<>\"\",'Farm 1'!BQ379,\"\")","v":3},{"$f":"IF('Farm 1'!BS379<>\"\",'Farm 1'!BS379,\"\")","v":3},{"$f":"IF('Farm 1'!BU379<>\"\",'Farm 1'!BU379,\"\")","v":3},{"$f":"IF('Farm 1'!BW379<>\"\",'Farm 1'!BW379,\"\")","v":3},{"$f":"IF('Farm 1'!BY379<>\"\",'Farm 1'!BY379,\"\")","v":3},{"$f":"IF('Farm 1'!CA379<>\"\",'Farm 1'!CA379,\"\")","v":3},{"$f":"IF('Farm 1'!CC379<>\"\",'Farm 1'!CC379,\"\")","v":3},{"$f":"IF('Farm 1'!CE379<>\"\",'Farm 1'!CE379,\"\")","v":3},{"$f":"IF('Farm 1'!CG379<>\"\",'Farm 1'!CG379,\"\")","v":3},{"$f":"IF('Farm 1'!CI379<>\"\",'Farm 1'!CI379,\"\")","v":3},{"$f":"IF('Farm 1'!CK379<>\"\",'Farm 1'!CK379,\"\")","v":3},{"$f":"IF('Farm 1'!CM379<>\"\",'Farm 1'!CM379,\"\")","v":3},{"$f":"IF('Farm 1'!CO379<>\"\",'Farm 1'!CO379,\"\")","v":3},{"$f":"IF('Farm 1'!CQ379<>\"\",'Farm 1'!CQ379,\"\")","v":3},{"$f":"IF('Farm 1'!CS379<>\"\",'Farm 1'!CS379,\"\")","v":3}]
[null,{"$f":"IF('Farm 1'!$AE$380<>\"\",'Farm 1'!$AE$380,\"\")","v":""},{"$f":"IF('Farm 1'!$AF$380<>\"\",'Farm 1'!$AF$380,\"\")","v":"Watchmen supervisor"},null,{"$f":"+Inputs!$C$307","v":4680},null,null,null,{"$f":"IF('Farm 1'!AI380<>\"\",'Farm 1'!AI380,\"\")","v":0.75},{"$f":"IF('Farm 1'!AK380<>\"\",'Farm 1'!AK380,\"\")","v":0.75},{"$f":"IF('Farm 1'!AM380<>\"\",'Farm 1'!AM380,\"\")","v":1},{"$f":"IF('Farm 1'!AO380<>\"\",'Farm 1'!AO380,\"\")","v":1},{"$f":"IF('Farm 1'!AQ380<>\"\",'Farm 1'!AQ380,\"\")","v":1},{"$f":"IF('Farm 1'!AS380<>\"\",'Farm 1'!AS380,\"\")","v":1},{"$f":"IF('Farm 1'!AU380<>\"\",'Farm 1'!AU380,\"\")","v":1},{"$f":"IF('Farm 1'!AW380<>\"\",'Farm 1'!AW380,\"\")","v":1},{"$f":"IF('Farm 1'!AY380<>\"\",'Farm 1'!AY380,\"\")","v":1},{"$f":"IF('Farm 1'!BA380<>\"\",'Farm 1'!BA380,\"\")","v":1},{"$f":"IF('Farm 1'!BC380<>\"\",'Farm 1'!BC380,\"\")","v":1},{"$f":"IF('Farm 1'!BE380<>\"\",'Farm 1'!BE380,\"\")","v":1},{"$f":"IF('Farm 1'!BG380<>\"\",'Farm 1'!BG380,\"\")","v":1},{"$f":"IF('Farm 1'!BI380<>\"\",'Farm 1'!BI380,\"\")","v":1},{"$f":"IF('Farm 1'!BK380<>\"\",'Farm 1'!BK380,\"\")","v":1},{"$f":"IF('Farm 1'!BM380<>\"\",'Farm 1'!BM380,\"\")","v":1},{"$f":"IF('Farm 1'!BO380<>\"\",'Farm 1'!BO380,\"\")","v":1},{"$f":"IF('Farm 1'!BQ380<>\"\",'Farm 1'!BQ380,\"\")","v":1},{"$f":"IF('Farm 1'!BS380<>\"\",'Farm 1'!BS380,\"\")","v":1},{"$f":"IF('Farm 1'!BU380<>\"\",'Farm 1'!BU380,\"\")","v":1},{"$f":"IF('Farm 1'!BW380<>\"\",'Farm 1'!BW380,\"\")","v":1},{"$f":"IF('Farm 1'!BY380<>\"\",'Farm 1'!BY380,\"\")","v":1},{"$f":"IF('Farm 1'!CA380<>\"\",'Farm 1'!CA380,\"\")","v":1},{"$f":"IF('Farm 1'!CC380<>\"\",'Farm 1'!CC380,\"\")","v":1},{"$f":"IF('Farm 1'!CE380<>\"\",'Farm 1'!CE380,\"\")","v":1},{"$f":"IF('Farm 1'!CG380<>\"\",'Farm 1'!CG380,\"\")","v":1},{"$f":"IF('Farm 1'!CI380<>\"\",'Farm 1'!CI380,\"\")","v":1},{"$f":"IF('Farm 1'!CK380<>\"\",'Farm 1'!CK380,\"\")","v":1},{"$f":"IF('Farm 1'!CM380<>\"\",'Farm 1'!CM380,\"\")","v":1},{"$f":"IF('Farm 1'!CO380<>\"\",'Farm 1'!CO380,\"\")","v":1},{"$f":"IF('Farm 1'!CQ380<>\"\",'Farm 1'!CQ380,\"\")","v":1},{"$f":"IF('Farm 1'!CS380<>\"\",'Farm 1'!CS380,\"\")","v":1}]
[null,{"$f":"IF('Farm 1'!$AE$381<>\"\",'Farm 1'!$AE$381,\"\")","v":""},{"$f":"IF('Farm 1'!$AF$381<>\"\",'Farm 1'!$AF$381,\"\")","v":"Local tax"},null,{"$f":"+Inputs!$C$308","v":2000},null,null,null,{"$f":"IF('Farm 1'!AI381<>\"\",'Farm 1'!AI381,\"\")","v":0.5},{"$f":"IF('Farm 1'!AK381<>\"\",'Farm 1'!AK381,\"\")","v":0.5},{"$f":"IF('Farm 1'!AM381<>\"\",'Farm 1'!AM381,\"\")","v":1},{"$f":"IF('Farm 1'!AO381<>\"\",'Farm 1'!AO381,\"\")","v":1},{"$f":"IF('Farm 1'!AQ381<>\"\",'Farm 1'!AQ381,\"\")","v":1},{"$f":"IF('Farm 1'!AS381<>\"\",'Farm 1'!AS381,\"\")","v":1},{"$f":"IF('Farm 1'!AU381<>\"\",'Farm 1'!AU381,\"\")","v":1},{"$f":"IF('Farm 1'!AW381<>\"\",'Farm 1'!AW381,\"\")","v":1},{"$f":"IF('Farm 1'!AY381<>\"\",'Farm 1'!AY381,\"\")","v":1},{"$f":"IF('Farm 1'!BA381<>\"\",'Farm 1'!BA381,\"\")","v":1},{"$f":"IF('Farm 1'!BC381<>\"\",'Farm 1'!BC381,\"\")","v":1},{"$f":"IF('Farm 1'!BE381<>\"\",'Farm 1'!BE381,\"\")","v":1},{"$f":"IF('Farm 1'!BG381<>\"\",'Farm 1'!BG381,\"\")","v":1},{"$f":"IF('Farm 1'!BI381<>\"\",'Farm 1'!BI381,\"\")","v":1},{"$f":"IF('Farm 1'!BK381<>\"\",'Farm 1'!BK381,\"\")","v":1},{"$f":"IF('Farm 1'!BM381<>\"\",'Farm 1'!BM381,\"\")","v":1},{"$f":"IF('Farm 1'!BO381<>\"\",'Farm 1'!BO381,\"\")","v":1},{"$f":"IF('Farm 1'!BQ381<>\"\",'Farm 1'!BQ381,\"\")","v":1},{"$f":"IF('Farm 1'!BS381<>\"\",'Farm 1'!BS381,\"\")","v":1},{"$f":"IF('Farm 1'!BU381<>\"\",'Farm 1'!BU381,\"\")","v":1},{"$f":"IF('Farm 1'!BW381<>\"\",'Farm 1'!BW381,\"\")","v":1},{"$f":"IF('Farm 1'!BY381<>\"\",'Farm 1'!BY381,\"\")","v":1},{"$f":"IF('Farm 1'!CA381<>\"\",'Farm 1'!CA381,\"\")","v":1},{"$f":"IF('Farm 1'!CC381<>\"\",'Farm 1'!CC381,\"\")","v":1},{"$f":"IF('Farm 1'!CE381<>\"\",'Farm 1'!CE381,\"\")","v":1},{"$f":"IF('Farm 1'!CG381<>\"\",'Farm 1'!CG381,\"\")","v":1},{"$f":"IF('Farm 1'!CI381<>\"\",'Farm 1'!CI381,\"\")","v":1},{"$f":"IF('Farm 1'!CK381<>\"\",'Farm 1'!CK381,\"\")","v":1},{"$f":"IF('Farm 1'!CM381<>\"\",'Farm 1'!CM381,\"\")","v":1},{"$f":"IF('Farm 1'!CO381<>\"\",'Farm 1'!CO381,\"\")","v":1},{"$f":"IF('Farm 1'!CQ381<>\"\",'Farm 1'!CQ381,\"\")","v":1},{"$f":"IF('Farm 1'!CS381<>\"\",'Farm 1'!CS381,\"\")","v":1}]
[null,{"$f":"IF('Farm 1'!$AE$382<>\"\",'Farm 1'!$AE$382,\"\")","v":""},null,null,null,null,null,null,{"$f":"IF('Farm 1'!AI382<>\"\",'Farm 1'!AI382,\"\")","v":""},{"$f":"IF('Farm 1'!AK382<>\"\",'Farm 1'!AK382,\"\")","v":""},{"$f":"IF('Farm 1'!AM382<>\"\",'Farm 1'!AM382,\"\")","v":""},{"$f":"IF('Farm 1'!AO382<>\"\",'Farm 1'!AO382,\"\")","v":""},{"$f":"IF('Farm 1'!AQ382<>\"\",'Farm 1'!AQ382,\"\")","v":""},{"$f":"IF('Farm 1'!AS382<>\"\",'Farm 1'!AS382,\"\")","v":""},{"$f":"IF('Farm 1'!AU382<>\"\",'Farm 1'!AU382,\"\")","v":""},{"$f":"IF('Farm 1'!AW382<>\"\",'Farm 1'!AW382,\"\")","v":""},{"$f":"IF('Farm 1'!AY382<>\"\",'Farm 1'!AY382,\"\")","v":""},{"$f":"IF('Farm 1'!BA382<>\"\",'Farm 1'!BA382,\"\")","v":""},{"$f":"IF('Farm 1'!BC382<>\"\",'Farm 1'!BC382,\"\")","v":""},{"$f":"IF('Farm 1'!BE382<>\"\",'Farm 1'!BE382,\"\")","v":""},{"$f":"IF('Farm 1'!BG382<>\"\",'Farm 1'!BG382,\"\")","v":""},{"$f":"IF('Farm 1'!BI382<>\"\",'Farm 1'!BI382,\"\")","v":""},{"$f":"IF('Farm 1'!BK382<>\"\",'Farm 1'!BK382,\"\")","v":""},{"$f":"IF('Farm 1'!BM382<>\"\",'Farm 1'!BM382,\"\")","v":""},{"$f":"IF('Farm 1'!BO382<>\"\",'Farm 1'!BO382,\"\")","v":""},{"$f":"IF('Farm 1'!BQ382<>\"\",'Farm 1'!BQ382,\"\")","v":""},{"$f":"IF('Farm 1'!BS382<>\"\",'Farm 1'!BS382,\"\")","v":""},{"$f":"IF('Farm 1'!BU382<>\"\",'Farm 1'!BU382,\"\")","v":""},{"$f":"IF('Farm 1'!BW382<>\"\",'Farm 1'!BW382,\"\")","v":""},{"$f":"IF('Farm 1'!BY382<>\"\",'Farm 1'!BY382,\"\")","v":""},{"$f":"IF('Farm 1'!CA382<>\"\",'Farm 1'!CA382,\"\")","v":""},{"$f":"IF('Farm 1'!CC382<>\"\",'Farm 1'!CC382,\"\")","v":""},{"$f":"IF('Farm 1'!CE382<>\"\",'Farm 1'!CE382,\"\")","v":""},{"$f":"IF('Farm 1'!CG382<>\"\",'Farm 1'!CG382,\"\")","v":""},{"$f":"IF('Farm 1'!CI382<>\"\",'Farm 1'!CI382,\"\")","v":""},{"$f":"IF('Farm 1'!CK382<>\"\",'Farm 1'!CK382,\"\")","v":""},{"$f":"IF('Farm 1'!CM382<>\"\",'Farm 1'!CM382,\"\")","v":""},{"$f":"IF('Farm 1'!CO382<>\"\",'Farm 1'!CO382,\"\")","v":""},{"$f":"IF('Farm 1'!CQ382<>\"\",'Farm 1'!CQ382,\"\")","v":""},{"$f":"IF('Farm 1'!CS382<>\"\",'Farm 1'!CS382,\"\")","v":""}]
[null,{"$f":"IF('Farm 1'!$AE$383<>\"\",'Farm 1'!$AE$383,\"\")","v":"Total"},null,null,null,null,null,null,{"$f":"IF('Farm 1'!AI383<>\"\",'Farm 1'!AI383,\"\")","v":""},{"$f":"IF('Farm 1'!AK383<>\"\",'Farm 1'!AK383,\"\")","v":""},{"$f":"IF('Farm 1'!AM383<>\"\",'Farm 1'!AM383,\"\")","v":""},{"$f":"IF('Farm 1'!AO383<>\"\",'Farm 1'!AO383,\"\")","v":""},{"$f":"IF('Farm 1'!AQ383<>\"\",'Farm 1'!AQ383,\"\")","v":""},{"$f":"IF('Farm 1'!AS383<>\"\",'Farm 1'!AS383,\"\")","v":""},{"$f":"IF('Farm 1'!AU383<>\"\",'Farm 1'!AU383,\"\")","v":""},{"$f":"IF('Farm 1'!AW383<>\"\",'Farm 1'!AW383,\"\")","v":""},{"$f":"IF('Farm 1'!AY383<>\"\",'Farm 1'!AY383,\"\")","v":""},{"$f":"IF('Farm 1'!BA383<>\"\",'Farm 1'!BA383,\"\")","v":""},{"$f":"IF('Farm 1'!BC383<>\"\",'Farm 1'!BC383,\"\")","v":""},{"$f":"IF('Farm 1'!BE383<>\"\",'Farm 1'!BE383,\"\")","v":""},{"$f":"IF('Farm 1'!BG383<>\"\",'Farm 1'!BG383,\"\")","v":""},{"$f":"IF('Farm 1'!BI383<>\"\",'Farm 1'!BI383,\"\")","v":""},{"$f":"IF('Farm 1'!BK383<>\"\",'Farm 1'!BK383,\"\")","v":""},{"$f":"IF('Farm 1'!BM383<>\"\",'Farm 1'!BM383,\"\")","v":""},{"$f":"IF('Farm 1'!BO383<>\"\",'Farm 1'!BO383,\"\")","v":""},{"$f":"IF('Farm 1'!BQ383<>\"\",'Farm 1'!BQ383,\"\")","v":""},{"$f":"IF('Farm 1'!BS383<>\"\",'Farm 1'!BS383,\"\")","v":""},{"$f":"IF('Farm 1'!BU383<>\"\",'Farm 1'!BU383,\"\")","v":""},{"$f":"IF('Farm 1'!BW383<>\"\",'Farm 1'!BW383,\"\")","v":""},{"$f":"IF('Farm 1'!BY383<>\"\",'Farm 1'!BY383,\"\")","v":""},{"$f":"IF('Farm 1'!CA383<>\"\",'Farm 1'!CA383,\"\")","v":""},{"$f":"IF('Farm 1'!CC383<>\"\",'Farm 1'!CC383,\"\")","v":""},{"$f":"IF('Farm 1'!CE383<>\"\",'Farm 1'!CE383,\"\")","v":""},{"$f":"IF('Farm 1'!CG383<>\"\",'Farm 1'!CG383,\"\")","v":""},{"$f":"IF('Farm 1'!CI383<>\"\",'Farm 1'!CI383,\"\")","v":""},{"$f":"IF('Farm 1'!CK383<>\"\",'Farm 1'!CK383,\"\")","v":""},{"$f":"IF('Farm 1'!CM383<>\"\",'Farm 1'!CM383,\"\")","v":""},{"$f":"IF('Farm 1'!CO383<>\"\",'Farm 1'!CO383,\"\")","v":""},{"$f":"IF('Farm 1'!CQ383<>\"\",'Farm 1'!CQ383,\"\")","v":""},{"$f":"IF('Farm 1'!CS383<>\"\",'Farm 1'!CS383,\"\")","v":""}]
[]
[]
[null,"Trading"]
[]
[null,{"$f":"IF('Trading 1 Farm'!$AE$302<>\"\",'Trading 1 Farm'!$AE$302,\"\")","v":"SUPPLIES"},null,null,null,null,null,null,{"$f":"IF('Trading 1 Farm'!AH302<>\"\",'Trading 1 Farm'!AH302,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AJ302<>\"\",'Trading 1 Farm'!AJ302,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AL302<>\"\",'Trading 1 Farm'!AL302,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AN302<>\"\",'Trading 1 Farm'!AN302,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AP302<>\"\",'Trading 1 Farm'!AP302,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AR302<>\"\",'Trading 1 Farm'!AR302,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AT302<>\"\",'Trading 1 Farm'!AT302,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AV302<>\"\",'Trading 1 Farm'!AV302,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AX302<>\"\",'Trading 1 Farm'!AX302,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AZ302<>\"\",'Trading 1 Farm'!AZ302,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BB302<>\"\",'Trading 1 Farm'!BB302,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BD302<>\"\",'Trading 1 Farm'!BD302,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BF302<>\"\",'Trading 1 Farm'!BF302,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BH302<>\"\",'Trading 1 Farm'!BH302,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BJ302<>\"\",'Trading 1 Farm'!BJ302,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BL302<>\"\",'Trading 1 Farm'!BL302,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BN302<>\"\",'Trading 1 Farm'!BN302,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BP302<>\"\",'Trading 1 Farm'!BP302,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BR302<>\"\",'Trading 1 Farm'!BR302,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BT302<>\"\",'Trading 1 Farm'!BT302,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BV302<>\"\",'Trading 1 Farm'!BV302,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BX302<>\"\",'Trading 1 Farm'!BX302,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BZ302<>\"\",'Trading 1 Farm'!BZ302,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CB302<>\"\",'Trading 1 Farm'!CB302,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CD302<>\"\",'Trading 1 Farm'!CD302,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CF302<>\"\",'Trading 1 Farm'!CF302,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CH302<>\"\",'Trading 1 Farm'!CH302,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CJ302<>\"\",'Trading 1 Farm'!CJ302,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CL302<>\"\",'Trading 1 Farm'!CL302,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CN302<>\"\",'Trading 1 Farm'!CN302,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CP302<>\"\",'Trading 1 Farm'!CP302,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CR302<>\"\",'Trading 1 Farm'!CR302,\"\")","v":""}]
[null,{"$f":"IF('Trading 1 Farm'!$AE$303<>\"\",'Trading 1 Farm'!$AE$303,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!$AF$303<>\"\",'Trading 1 Farm'!$AF$303,\"\")","v":"Rice mill maintenance"},null,{"$f":"+Inputs!$C$286","v":1.2195921378992831},null,null,null,{"$f":"IF('Trading 1 Farm'!AH303<>\"\",'Trading 1 Farm'!AH303,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AJ303<>\"\",'Trading 1 Farm'!AJ303,\"\")","v":0},{"$f":"IF('Trading 1 Farm'!AL303<>\"\",'Trading 1 Farm'!AL303,\"\")","v":472.5},{"$f":"IF('Trading 1 Farm'!AN303<>\"\",'Trading 1 Farm'!AN303,\"\")","v":472.5},{"$f":"IF('Trading 1 Farm'!AP303<>\"\",'Trading 1 Farm'!AP303,\"\")","v":1335},{"$f":"IF('Trading 1 Farm'!AR303<>\"\",'Trading 1 Farm'!AR303,\"\")","v":1335},{"$f":"IF('Trading 1 Farm'!AT303<>\"\",'Trading 1 Farm'!AT303,\"\")","v":2287.5},{"$f":"IF('Trading 1 Farm'!AV303<>\"\",'Trading 1 Farm'!AV303,\"\")","v":2287.5},{"$f":"IF('Trading 1 Farm'!AX303<>\"\",'Trading 1 Farm'!AX303,\"\")","v":3225},{"$f":"IF('Trading 1 Farm'!AZ303<>\"\",'Trading 1 Farm'!AZ303,\"\")","v":3225},{"$f":"IF('Trading 1 Farm'!BB303<>\"\",'Trading 1 Farm'!BB303,\"\")","v":4125},{"$f":"IF('Trading 1 Farm'!BD303<>\"\",'Trading 1 Farm'!BD303,\"\")","v":4125},{"$f":"IF('Trading 1 Farm'!BF303<>\"\",'Trading 1 Farm'!BF303,\"\")","v":4500},{"$f":"IF('Trading 1 Farm'!BH303<>\"\",'Trading 1 Farm'!BH303,\"\")","v":4500},{"$f":"IF('Trading 1 Farm'!BJ303<>\"\",'Trading 1 Farm'!BJ303,\"\")","v":4500},{"$f":"IF('Trading 1 Farm'!BL303<>\"\",'Trading 1 Farm'!BL303,\"\")","v":4500},{"$f":"IF('Trading 1 Farm'!BN303<>\"\",'Trading 1 Farm'!BN303,\"\")","v":4500},{"$f":"IF('Trading 1 Farm'!BP303<>\"\",'Trading 1 Farm'!BP303,\"\")","v":4500},{"$f":"IF('Trading 1 Farm'!BR303<>\"\",'Trading 1 Farm'!BR303,\"\")","v":4500},{"$f":"IF('Trading 1 Farm'!BT303<>\"\",'Trading 1 Farm'!BT303,\"\")","v":4500},{"$f":"IF('Trading 1 Farm'!BV303<>\"\",'Trading 1 Farm'!BV303,\"\")","v":4500},{"$f":"IF('Trading 1 Farm'!BX303<>\"\",'Trading 1 Farm'!BX303,\"\")","v":4500},{"$f":"IF('Trading 1 Farm'!BZ303<>\"\",'Trading 1 Farm'!BZ303,\"\")","v":4500},{"$f":"IF('Trading 1 Farm'!CB303<>\"\",'Trading 1 Farm'!CB303,\"\")","v":4500},{"$f":"IF('Trading 1 Farm'!CD303<>\"\",'Trading 1 Farm'!CD303,\"\")","v":4500},{"$f":"IF('Trading 1 Farm'!CF303<>\"\",'Trading 1 Farm'!CF303,\"\")","v":4500},{"$f":"IF('Trading 1 Farm'!CH303<>\"\",'Trading 1 Farm'!CH303,\"\")","v":4500},{"$f":"IF('Trading 1 Farm'!CJ303<>\"\",'Trading 1 Farm'!CJ303,\"\")","v":4500},{"$f":"IF('Trading 1 Farm'!CL303<>\"\",'Trading 1 Farm'!CL303,\"\")","v":4500},{"$f":"IF('Trading 1 Farm'!CN303<>\"\",'Trading 1 Farm'!CN303,\"\")","v":4500},{"$f":"IF('Trading 1 Farm'!CP303<>\"\",'Trading 1 Farm'!CP303,\"\")","v":4500},{"$f":"IF('Trading 1 Farm'!CR303<>\"\",'Trading 1 Farm'!CR303,\"\")","v":4500}]
[null,{"$f":"IF('Trading 1 Farm'!$AE$304<>\"\",'Trading 1 Farm'!$AE$304,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!$AF$304<>\"\",'Trading 1 Farm'!$AF$304,\"\")","v":"Gasoline vehicles"},null,{"$f":"gaz_euro","v":1.030968777588589},null,null,null,{"$f":"IF('Trading 1 Farm'!AH304<>\"\",'Trading 1 Farm'!AH304,\"\")","v":150},{"$f":"IF('Trading 1 Farm'!AJ304<>\"\",'Trading 1 Farm'!AJ304,\"\")","v":300},{"$f":"IF('Trading 1 Farm'!AL304<>\"\",'Trading 1 Farm'!AL304,\"\")","v":900},{"$f":"IF('Trading 1 Farm'!AN304<>\"\",'Trading 1 Farm'!AN304,\"\")","v":900},{"$f":"IF('Trading 1 Farm'!AP304<>\"\",'Trading 1 Farm'!AP304,\"\")","v":1200},{"$f":"IF('Trading 1 Farm'!AR304<>\"\",'Trading 1 Farm'!AR304,\"\")","v":1200},{"$f":"IF('Trading 1 Farm'!AT304<>\"\",'Trading 1 Farm'!AT304,\"\")","v":1200},{"$f":"IF('Trading 1 Farm'!AV304<>\"\",'Trading 1 Farm'!AV304,\"\")","v":1200},{"$f":"IF('Trading 1 Farm'!AX304<>\"\",'Trading 1 Farm'!AX304,\"\")","v":1200},{"$f":"IF('Trading 1 Farm'!AZ304<>\"\",'Trading 1 Farm'!AZ304,\"\")","v":1200},{"$f":"IF('Trading 1 Farm'!BB304<>\"\",'Trading 1 Farm'!BB304,\"\")","v":1200},{"$f":"IF('Trading 1 Farm'!BD304<>\"\",'Trading 1 Farm'!BD304,\"\")","v":1200},{"$f":"IF('Trading 1 Farm'!BF304<>\"\",'Trading 1 Farm'!BF304,\"\")","v":1200},{"$f":"IF('Trading 1 Farm'!BH304<>\"\",'Trading 1 Farm'!BH304,\"\")","v":1200},{"$f":"IF('Trading 1 Farm'!BJ304<>\"\",'Trading 1 Farm'!BJ304,\"\")","v":1200},{"$f":"IF('Trading 1 Farm'!BL304<>\"\",'Trading 1 Farm'!BL304,\"\")","v":1200},{"$f":"IF('Trading 1 Farm'!BN304<>\"\",'Trading 1 Farm'!BN304,\"\")","v":1200},{"$f":"IF('Trading 1 Farm'!BP304<>\"\",'Trading 1 Farm'!BP304,\"\")","v":1200},{"$f":"IF('Trading 1 Farm'!BR304<>\"\",'Trading 1 Farm'!BR304,\"\")","v":1200},{"$f":"IF('Trading 1 Farm'!BT304<>\"\",'Trading 1 Farm'!BT304,\"\")","v":1200},{"$f":"IF('Trading 1 Farm'!BV304<>\"\",'Trading 1 Farm'!BV304,\"\")","v":1200},{"$f":"IF('Trading 1 Farm'!BX304<>\"\",'Trading 1 Farm'!BX304,\"\")","v":1200},{"$f":"IF('Trading 1 Farm'!BZ304<>\"\",'Trading 1 Farm'!BZ304,\"\")","v":1200},{"$f":"IF('Trading 1 Farm'!CB304<>\"\",'Trading 1 Farm'!CB304,\"\")","v":1200},{"$f":"IF('Trading 1 Farm'!CD304<>\"\",'Trading 1 Farm'!CD304,\"\")","v":1200},{"$f":"IF('Trading 1 Farm'!CF304<>\"\",'Trading 1 Farm'!CF304,\"\")","v":1200},{"$f":"IF('Trading 1 Farm'!CH304<>\"\",'Trading 1 Farm'!CH304,\"\")","v":1200},{"$f":"IF('Trading 1 Farm'!CJ304<>\"\",'Trading 1 Farm'!CJ304,\"\")","v":1200},{"$f":"IF('Trading 1 Farm'!CL304<>\"\",'Trading 1 Farm'!CL304,\"\")","v":1200},{"$f":"IF('Trading 1 Farm'!CN304<>\"\",'Trading 1 Farm'!CN304,\"\")","v":1200},{"$f":"IF('Trading 1 Farm'!CP304<>\"\",'Trading 1 Farm'!CP304,\"\")","v":1200},{"$f":"IF('Trading 1 Farm'!CR304<>\"\",'Trading 1 Farm'!CR304,\"\")","v":1200}]
[null,{"$f":"IF('Trading 1 Farm'!$AE$305<>\"\",'Trading 1 Farm'!$AE$305,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!$AF$305<>\"\",'Trading 1 Farm'!$AF$305,\"\")","v":"Vehicles maintenance"},null,{"$f":"+Inputs!$C$287","v":1000},null,null,null,{"$f":"IF('Trading 1 Farm'!AH305<>\"\",'Trading 1 Farm'!AH305,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!AJ305<>\"\",'Trading 1 Farm'!AJ305,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!AL305<>\"\",'Trading 1 Farm'!AL305,\"\")","v":3},{"$f":"IF('Trading 1 Farm'!AN305<>\"\",'Trading 1 Farm'!AN305,\"\")","v":3},{"$f":"IF('Trading 1 Farm'!AP305<>\"\",'Trading 1 Farm'!AP305,\"\")","v":4},{"$f":"IF('Trading 1 Farm'!AR305<>\"\",'Trading 1 Farm'!AR305,\"\")","v":4},{"$f":"IF('Trading 1 Farm'!AT305<>\"\",'Trading 1 Farm'!AT305,\"\")","v":4},{"$f":"IF('Trading 1 Farm'!AV305<>\"\",'Trading 1 Farm'!AV305,\"\")","v":4},{"$f":"IF('Trading 1 Farm'!AX305<>\"\",'Trading 1 Farm'!AX305,\"\")","v":4},{"$f":"IF('Trading 1 Farm'!AZ305<>\"\",'Trading 1 Farm'!AZ305,\"\")","v":4},{"$f":"IF('Trading 1 Farm'!BB305<>\"\",'Trading 1 Farm'!BB305,\"\")","v":4},{"$f":"IF('Trading 1 Farm'!BD305<>\"\",'Trading 1 Farm'!BD305,\"\")","v":4},{"$f":"IF('Trading 1 Farm'!BF305<>\"\",'Trading 1 Farm'!BF305,\"\")","v":4},{"$f":"IF('Trading 1 Farm'!BH305<>\"\",'Trading 1 Farm'!BH305,\"\")","v":4},{"$f":"IF('Trading 1 Farm'!BJ305<>\"\",'Trading 1 Farm'!BJ305,\"\")","v":4},{"$f":"IF('Trading 1 Farm'!BL305<>\"\",'Trading 1 Farm'!BL305,\"\")","v":4},{"$f":"IF('Trading 1 Farm'!BN305<>\"\",'Trading 1 Farm'!BN305,\"\")","v":4},{"$f":"IF('Trading 1 Farm'!BP305<>\"\",'Trading 1 Farm'!BP305,\"\")","v":4},{"$f":"IF('Trading 1 Farm'!BR305<>\"\",'Trading 1 Farm'!BR305,\"\")","v":4},{"$f":"IF('Trading 1 Farm'!BT305<>\"\",'Trading 1 Farm'!BT305,\"\")","v":4},{"$f":"IF('Trading 1 Farm'!BV305<>\"\",'Trading 1 Farm'!BV305,\"\")","v":4},{"$f":"IF('Trading 1 Farm'!BX305<>\"\",'Trading 1 Farm'!BX305,\"\")","v":4},{"$f":"IF('Trading 1 Farm'!BZ305<>\"\",'Trading 1 Farm'!BZ305,\"\")","v":4},{"$f":"IF('Trading 1 Farm'!CB305<>\"\",'Trading 1 Farm'!CB305,\"\")","v":4},{"$f":"IF('Trading 1 Farm'!CD305<>\"\",'Trading 1 Farm'!CD305,\"\")","v":4},{"$f":"IF('Trading 1 Farm'!CF305<>\"\",'Trading 1 Farm'!CF305,\"\")","v":4},{"$f":"IF('Trading 1 Farm'!CH305<>\"\",'Trading 1 Farm'!CH305,\"\")","v":4},{"$f":"IF('Trading 1 Farm'!CJ305<>\"\",'Trading 1 Farm'!CJ305,\"\")","v":4},{"$f":"IF('Trading 1 Farm'!CL305<>\"\",'Trading 1 Farm'!CL305,\"\")","v":4},{"$f":"IF('Trading 1 Farm'!CN305<>\"\",'Trading 1 Farm'!CN305,\"\")","v":4},{"$f":"IF('Trading 1 Farm'!CP305<>\"\",'Trading 1 Farm'!CP305,\"\")","v":4},{"$f":"IF('Trading 1 Farm'!CR305<>\"\",'Trading 1 Farm'!CR305,\"\")","v":4}]
[null,{"$f":"IF('Trading 1 Farm'!$AE$306<>\"\",'Trading 1 Farm'!$AE$306,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!$AF$306<>\"\",'Trading 1 Farm'!$AF$306,\"\")","v":"Telephone"},null,{"$f":"+Inputs!$C$289","v":2000},null,null,null,{"$f":"IF('Trading 1 Farm'!AH306<>\"\",'Trading 1 Farm'!AH306,\"\")","v":1},{"$f":"IF('Trading 1 Farm'!AJ306<>\"\",'Trading 1 Farm'!AJ306,\"\")","v":1},{"$f":"IF('Trading 1 Farm'!AL306<>\"\",'Trading 1 Farm'!AL306,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!AN306<>\"\",'Trading 1 Farm'!AN306,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!AP306<>\"\",'Trading 1 Farm'!AP306,\"\")","v":3},{"$f":"IF('Trading 1 Farm'!AR306<>\"\",'Trading 1 Farm'!AR306,\"\")","v":3},{"$f":"IF('Trading 1 Farm'!AT306<>\"\",'Trading 1 Farm'!AT306,\"\")","v":3},{"$f":"IF('Trading 1 Farm'!AV306<>\"\",'Trading 1 Farm'!AV306,\"\")","v":3},{"$f":"IF('Trading 1 Farm'!AX306<>\"\",'Trading 1 Farm'!AX306,\"\")","v":3},{"$f":"IF('Trading 1 Farm'!AZ306<>\"\",'Trading 1 Farm'!AZ306,\"\")","v":3},{"$f":"IF('Trading 1 Farm'!BB306<>\"\",'Trading 1 Farm'!BB306,\"\")","v":3},{"$f":"IF('Trading 1 Farm'!BD306<>\"\",'Trading 1 Farm'!BD306,\"\")","v":3},{"$f":"IF('Trading 1 Farm'!BF306<>\"\",'Trading 1 Farm'!BF306,\"\")","v":3},{"$f":"IF('Trading 1 Farm'!BH306<>\"\",'Trading 1 Farm'!BH306,\"\")","v":3},{"$f":"IF('Trading 1 Farm'!BJ306<>\"\",'Trading 1 Farm'!BJ306,\"\")","v":3},{"$f":"IF('Trading 1 Farm'!BL306<>\"\",'Trading 1 Farm'!BL306,\"\")","v":3},{"$f":"IF('Trading 1 Farm'!BN306<>\"\",'Trading 1 Farm'!BN306,\"\")","v":3},{"$f":"IF('Trading 1 Farm'!BP306<>\"\",'Trading 1 Farm'!BP306,\"\")","v":3},{"$f":"IF('Trading 1 Farm'!BR306<>\"\",'Trading 1 Farm'!BR306,\"\")","v":3},{"$f":"IF('Trading 1 Farm'!BT306<>\"\",'Trading 1 Farm'!BT306,\"\")","v":3},{"$f":"IF('Trading 1 Farm'!BV306<>\"\",'Trading 1 Farm'!BV306,\"\")","v":3},{"$f":"IF('Trading 1 Farm'!BX306<>\"\",'Trading 1 Farm'!BX306,\"\")","v":3},{"$f":"IF('Trading 1 Farm'!BZ306<>\"\",'Trading 1 Farm'!BZ306,\"\")","v":3},{"$f":"IF('Trading 1 Farm'!CB306<>\"\",'Trading 1 Farm'!CB306,\"\")","v":3},{"$f":"IF('Trading 1 Farm'!CD306<>\"\",'Trading 1 Farm'!CD306,\"\")","v":3},{"$f":"IF('Trading 1 Farm'!CF306<>\"\",'Trading 1 Farm'!CF306,\"\")","v":3},{"$f":"IF('Trading 1 Farm'!CH306<>\"\",'Trading 1 Farm'!CH306,\"\")","v":3},{"$f":"IF('Trading 1 Farm'!CJ306<>\"\",'Trading 1 Farm'!CJ306,\"\")","v":3},{"$f":"IF('Trading 1 Farm'!CL306<>\"\",'Trading 1 Farm'!CL306,\"\")","v":3},{"$f":"IF('Trading 1 Farm'!CN306<>\"\",'Trading 1 Farm'!CN306,\"\")","v":3},{"$f":"IF('Trading 1 Farm'!CP306<>\"\",'Trading 1 Farm'!CP306,\"\")","v":3},{"$f":"IF('Trading 1 Farm'!CR306<>\"\",'Trading 1 Farm'!CR306,\"\")","v":3}]
[null,{"$f":"IF('Trading 1 Farm'!$AE$307<>\"\",'Trading 1 Farm'!$AE$307,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!$AF$307<>\"\",'Trading 1 Farm'!$AF$307,\"\")","v":"Admin supplies"},null,{"$f":"+Inputs!$C$292","v":1000},null,null,null,{"$f":"IF('Trading 1 Farm'!AH307<>\"\",'Trading 1 Farm'!AH307,\"\")","v":1},{"$f":"IF('Trading 1 Farm'!AJ307<>\"\",'Trading 1 Farm'!AJ307,\"\")","v":1},{"$f":"IF('Trading 1 Farm'!AL307<>\"\",'Trading 1 Farm'!AL307,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!AN307<>\"\",'Trading 1 Farm'!AN307,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!AP307<>\"\",'Trading 1 Farm'!AP307,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!AR307<>\"\",'Trading 1 Farm'!AR307,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!AT307<>\"\",'Trading 1 Farm'!AT307,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!AV307<>\"\",'Trading 1 Farm'!AV307,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!AX307<>\"\",'Trading 1 Farm'!AX307,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!AZ307<>\"\",'Trading 1 Farm'!AZ307,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!BB307<>\"\",'Trading 1 Farm'!BB307,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!BD307<>\"\",'Trading 1 Farm'!BD307,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!BF307<>\"\",'Trading 1 Farm'!BF307,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!BH307<>\"\",'Trading 1 Farm'!BH307,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!BJ307<>\"\",'Trading 1 Farm'!BJ307,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!BL307<>\"\",'Trading 1 Farm'!BL307,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!BN307<>\"\",'Trading 1 Farm'!BN307,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!BP307<>\"\",'Trading 1 Farm'!BP307,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!BR307<>\"\",'Trading 1 Farm'!BR307,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!BT307<>\"\",'Trading 1 Farm'!BT307,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!BV307<>\"\",'Trading 1 Farm'!BV307,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!BX307<>\"\",'Trading 1 Farm'!BX307,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!BZ307<>\"\",'Trading 1 Farm'!BZ307,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!CB307<>\"\",'Trading 1 Farm'!CB307,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!CD307<>\"\",'Trading 1 Farm'!CD307,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!CF307<>\"\",'Trading 1 Farm'!CF307,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!CH307<>\"\",'Trading 1 Farm'!CH307,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!CJ307<>\"\",'Trading 1 Farm'!CJ307,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!CL307<>\"\",'Trading 1 Farm'!CL307,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!CN307<>\"\",'Trading 1 Farm'!CN307,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!CP307<>\"\",'Trading 1 Farm'!CP307,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!CR307<>\"\",'Trading 1 Farm'!CR307,\"\")","v":2}]
[null,{"$f":"IF('Trading 1 Farm'!$AE$308<>\"\",'Trading 1 Farm'!$AE$308,\"\")","v":""},null,null,null,null,null,null,{"$f":"IF('Trading 1 Farm'!AH308<>\"\",'Trading 1 Farm'!AH308,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AJ308<>\"\",'Trading 1 Farm'!AJ308,\"\")","v":0},{"$f":"IF('Trading 1 Farm'!AL308<>\"\",'Trading 1 Farm'!AL308,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AN308<>\"\",'Trading 1 Farm'!AN308,\"\")","v":0},{"$f":"IF('Trading 1 Farm'!AP308<>\"\",'Trading 1 Farm'!AP308,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AR308<>\"\",'Trading 1 Farm'!AR308,\"\")","v":0},{"$f":"IF('Trading 1 Farm'!AT308<>\"\",'Trading 1 Farm'!AT308,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AV308<>\"\",'Trading 1 Farm'!AV308,\"\")","v":0},{"$f":"IF('Trading 1 Farm'!AX308<>\"\",'Trading 1 Farm'!AX308,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AZ308<>\"\",'Trading 1 Farm'!AZ308,\"\")","v":0},{"$f":"IF('Trading 1 Farm'!BB308<>\"\",'Trading 1 Farm'!BB308,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BD308<>\"\",'Trading 1 Farm'!BD308,\"\")","v":0},{"$f":"IF('Trading 1 Farm'!BF308<>\"\",'Trading 1 Farm'!BF308,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BH308<>\"\",'Trading 1 Farm'!BH308,\"\")","v":0},{"$f":"IF('Trading 1 Farm'!BJ308<>\"\",'Trading 1 Farm'!BJ308,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BL308<>\"\",'Trading 1 Farm'!BL308,\"\")","v":0},{"$f":"IF('Trading 1 Farm'!BN308<>\"\",'Trading 1 Farm'!BN308,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BP308<>\"\",'Trading 1 Farm'!BP308,\"\")","v":0},{"$f":"IF('Trading 1 Farm'!BR308<>\"\",'Trading 1 Farm'!BR308,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BT308<>\"\",'Trading 1 Farm'!BT308,\"\")","v":0},{"$f":"IF('Trading 1 Farm'!BV308<>\"\",'Trading 1 Farm'!BV308,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BX308<>\"\",'Trading 1 Farm'!BX308,\"\")","v":0},{"$f":"IF('Trading 1 Farm'!BZ308<>\"\",'Trading 1 Farm'!BZ308,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CB308<>\"\",'Trading 1 Farm'!CB308,\"\")","v":0},{"$f":"IF('Trading 1 Farm'!CD308<>\"\",'Trading 1 Farm'!CD308,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CF308<>\"\",'Trading 1 Farm'!CF308,\"\")","v":0},{"$f":"IF('Trading 1 Farm'!CH308<>\"\",'Trading 1 Farm'!CH308,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CJ308<>\"\",'Trading 1 Farm'!CJ308,\"\")","v":0},{"$f":"IF('Trading 1 Farm'!CL308<>\"\",'Trading 1 Farm'!CL308,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CN308<>\"\",'Trading 1 Farm'!CN308,\"\")","v":0},{"$f":"IF('Trading 1 Farm'!CP308<>\"\",'Trading 1 Farm'!CP308,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CR308<>\"\",'Trading 1 Farm'!CR308,\"\")","v":0}]
[null,{"$f":"IF('Trading 1 Farm'!$AE$309<>\"\",'Trading 1 Farm'!$AE$309,\"\")","v":"EXTERNAL COSTS"},null,null,null,null,null,null,{"$f":"IF('Trading 1 Farm'!AH309<>\"\",'Trading 1 Farm'!AH309,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AJ309<>\"\",'Trading 1 Farm'!AJ309,\"\")","v":0},{"$f":"IF('Trading 1 Farm'!AL309<>\"\",'Trading 1 Farm'!AL309,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AN309<>\"\",'Trading 1 Farm'!AN309,\"\")","v":0},{"$f":"IF('Trading 1 Farm'!AP309<>\"\",'Trading 1 Farm'!AP309,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AR309<>\"\",'Trading 1 Farm'!AR309,\"\")","v":0},{"$f":"IF('Trading 1 Farm'!AT309<>\"\",'Trading 1 Farm'!AT309,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AV309<>\"\",'Trading 1 Farm'!AV309,\"\")","v":0},{"$f":"IF('Trading 1 Farm'!AX309<>\"\",'Trading 1 Farm'!AX309,\"\")","v":0},{"$f":"IF('Trading 1 Farm'!AZ309<>\"\",'Trading 1 Farm'!AZ309,\"\")","v":0},{"$f":"IF('Trading 1 Farm'!BB309<>\"\",'Trading 1 Farm'!BB309,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BD309<>\"\",'Trading 1 Farm'!BD309,\"\")","v":0},{"$f":"IF('Trading 1 Farm'!BF309<>\"\",'Trading 1 Farm'!BF309,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BH309<>\"\",'Trading 1 Farm'!BH309,\"\")","v":0},{"$f":"IF('Trading 1 Farm'!BJ309<>\"\",'Trading 1 Farm'!BJ309,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BL309<>\"\",'Trading 1 Farm'!BL309,\"\")","v":0},{"$f":"IF('Trading 1 Farm'!BN309<>\"\",'Trading 1 Farm'!BN309,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BP309<>\"\",'Trading 1 Farm'!BP309,\"\")","v":0},{"$f":"IF('Trading 1 Farm'!BR309<>\"\",'Trading 1 Farm'!BR309,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BT309<>\"\",'Trading 1 Farm'!BT309,\"\")","v":0},{"$f":"IF('Trading 1 Farm'!BV309<>\"\",'Trading 1 Farm'!BV309,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BX309<>\"\",'Trading 1 Farm'!BX309,\"\")","v":0},{"$f":"IF('Trading 1 Farm'!BZ309<>\"\",'Trading 1 Farm'!BZ309,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CB309<>\"\",'Trading 1 Farm'!CB309,\"\")","v":0},{"$f":"IF('Trading 1 Farm'!CD309<>\"\",'Trading 1 Farm'!CD309,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CF309<>\"\",'Trading 1 Farm'!CF309,\"\")","v":0},{"$f":"IF('Trading 1 Farm'!CH309<>\"\",'Trading 1 Farm'!CH309,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CJ309<>\"\",'Trading 1 Farm'!CJ309,\"\")","v":0},{"$f":"IF('Trading 1 Farm'!CL309<>\"\",'Trading 1 Farm'!CL309,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CN309<>\"\",'Trading 1 Farm'!CN309,\"\")","v":0},{"$f":"IF('Trading 1 Farm'!CP309<>\"\",'Trading 1 Farm'!CP309,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CR309<>\"\",'Trading 1 Farm'!CR309,\"\")","v":0}]
[null,{"$f":"IF('Trading 1 Farm'!$AE$310<>\"\",'Trading 1 Farm'!$AE$310,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!$AF$310<>\"\",'Trading 1 Farm'!$AF$310,\"\")","v":"Equipment insurance"},null,{"$f":"+Inputs!$C$299","v":1000},null,null,null,{"$f":"IF('Trading 1 Farm'!AH310<>\"\",'Trading 1 Farm'!AH310,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!AJ310<>\"\",'Trading 1 Farm'!AJ310,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!AL310<>\"\",'Trading 1 Farm'!AL310,\"\")","v":3},{"$f":"IF('Trading 1 Farm'!AN310<>\"\",'Trading 1 Farm'!AN310,\"\")","v":3},{"$f":"IF('Trading 1 Farm'!AP310<>\"\",'Trading 1 Farm'!AP310,\"\")","v":4},{"$f":"IF('Trading 1 Farm'!AR310<>\"\",'Trading 1 Farm'!AR310,\"\")","v":4},{"$f":"IF('Trading 1 Farm'!AT310<>\"\",'Trading 1 Farm'!AT310,\"\")","v":4},{"$f":"IF('Trading 1 Farm'!AV310<>\"\",'Trading 1 Farm'!AV310,\"\")","v":4},{"$f":"IF('Trading 1 Farm'!AX310<>\"\",'Trading 1 Farm'!AX310,\"\")","v":4},{"$f":"IF('Trading 1 Farm'!AZ310<>\"\",'Trading 1 Farm'!AZ310,\"\")","v":4},{"$f":"IF('Trading 1 Farm'!BB310<>\"\",'Trading 1 Farm'!BB310,\"\")","v":4},{"$f":"IF('Trading 1 Farm'!BD310<>\"\",'Trading 1 Farm'!BD310,\"\")","v":4},{"$f":"IF('Trading 1 Farm'!BF310<>\"\",'Trading 1 Farm'!BF310,\"\")","v":4},{"$f":"IF('Trading 1 Farm'!BH310<>\"\",'Trading 1 Farm'!BH310,\"\")","v":4},{"$f":"IF('Trading 1 Farm'!BJ310<>\"\",'Trading 1 Farm'!BJ310,\"\")","v":4},{"$f":"IF('Trading 1 Farm'!BL310<>\"\",'Trading 1 Farm'!BL310,\"\")","v":4},{"$f":"IF('Trading 1 Farm'!BN310<>\"\",'Trading 1 Farm'!BN310,\"\")","v":4},{"$f":"IF('Trading 1 Farm'!BP310<>\"\",'Trading 1 Farm'!BP310,\"\")","v":4},{"$f":"IF('Trading 1 Farm'!BR310<>\"\",'Trading 1 Farm'!BR310,\"\")","v":4},{"$f":"IF('Trading 1 Farm'!BT310<>\"\",'Trading 1 Farm'!BT310,\"\")","v":4},{"$f":"IF('Trading 1 Farm'!BV310<>\"\",'Trading 1 Farm'!BV310,\"\")","v":4},{"$f":"IF('Trading 1 Farm'!BX310<>\"\",'Trading 1 Farm'!BX310,\"\")","v":4},{"$f":"IF('Trading 1 Farm'!BZ310<>\"\",'Trading 1 Farm'!BZ310,\"\")","v":4},{"$f":"IF('Trading 1 Farm'!CB310<>\"\",'Trading 1 Farm'!CB310,\"\")","v":4},{"$f":"IF('Trading 1 Farm'!CD310<>\"\",'Trading 1 Farm'!CD310,\"\")","v":4},{"$f":"IF('Trading 1 Farm'!CF310<>\"\",'Trading 1 Farm'!CF310,\"\")","v":4},{"$f":"IF('Trading 1 Farm'!CH310<>\"\",'Trading 1 Farm'!CH310,\"\")","v":4},{"$f":"IF('Trading 1 Farm'!CJ310<>\"\",'Trading 1 Farm'!CJ310,\"\")","v":4},{"$f":"IF('Trading 1 Farm'!CL310<>\"\",'Trading 1 Farm'!CL310,\"\")","v":4},{"$f":"IF('Trading 1 Farm'!CN310<>\"\",'Trading 1 Farm'!CN310,\"\")","v":4},{"$f":"IF('Trading 1 Farm'!CP310<>\"\",'Trading 1 Farm'!CP310,\"\")","v":4},{"$f":"IF('Trading 1 Farm'!CR310<>\"\",'Trading 1 Farm'!CR310,\"\")","v":4}]
[null,{"$f":"IF('Trading 1 Farm'!$AE$311<>\"\",'Trading 1 Farm'!$AE$311,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!$AF$311<>\"\",'Trading 1 Farm'!$AF$311,\"\")","v":"Local tax"},null,{"$f":"+Inputs!$C$308","v":2000},null,null,null,{"$f":"IF('Trading 1 Farm'!AH311<>\"\",'Trading 1 Farm'!AH311,\"\")","v":1},{"$f":"IF('Trading 1 Farm'!AJ311<>\"\",'Trading 1 Farm'!AJ311,\"\")","v":1},{"$f":"IF('Trading 1 Farm'!AL311<>\"\",'Trading 1 Farm'!AL311,\"\")","v":1},{"$f":"IF('Trading 1 Farm'!AN311<>\"\",'Trading 1 Farm'!AN311,\"\")","v":1},{"$f":"IF('Trading 1 Farm'!AP311<>\"\",'Trading 1 Farm'!AP311,\"\")","v":1},{"$f":"IF('Trading 1 Farm'!AR311<>\"\",'Trading 1 Farm'!AR311,\"\")","v":1},{"$f":"IF('Trading 1 Farm'!AT311<>\"\",'Trading 1 Farm'!AT311,\"\")","v":1},{"$f":"IF('Trading 1 Farm'!AV311<>\"\",'Trading 1 Farm'!AV311,\"\")","v":1},{"$f":"IF('Trading 1 Farm'!AX311<>\"\",'Trading 1 Farm'!AX311,\"\")","v":1},{"$f":"IF('Trading 1 Farm'!AZ311<>\"\",'Trading 1 Farm'!AZ311,\"\")","v":1},{"$f":"IF('Trading 1 Farm'!BB311<>\"\",'Trading 1 Farm'!BB311,\"\")","v":1},{"$f":"IF('Trading 1 Farm'!BD311<>\"\",'Trading 1 Farm'!BD311,\"\")","v":1},{"$f":"IF('Trading 1 Farm'!BF311<>\"\",'Trading 1 Farm'!BF311,\"\")","v":1},{"$f":"IF('Trading 1 Farm'!BH311<>\"\",'Trading 1 Farm'!BH311,\"\")","v":1},{"$f":"IF('Trading 1 Farm'!BJ311<>\"\",'Trading 1 Farm'!BJ311,\"\")","v":1},{"$f":"IF('Trading 1 Farm'!BL311<>\"\",'Trading 1 Farm'!BL311,\"\")","v":1},{"$f":"IF('Trading 1 Farm'!BN311<>\"\",'Trading 1 Farm'!BN311,\"\")","v":1},{"$f":"IF('Trading 1 Farm'!BP311<>\"\",'Trading 1 Farm'!BP311,\"\")","v":1},{"$f":"IF('Trading 1 Farm'!BR311<>\"\",'Trading 1 Farm'!BR311,\"\")","v":1},{"$f":"IF('Trading 1 Farm'!BT311<>\"\",'Trading 1 Farm'!BT311,\"\")","v":1},{"$f":"IF('Trading 1 Farm'!BV311<>\"\",'Trading 1 Farm'!BV311,\"\")","v":1},{"$f":"IF('Trading 1 Farm'!BX311<>\"\",'Trading 1 Farm'!BX311,\"\")","v":1},{"$f":"IF('Trading 1 Farm'!BZ311<>\"\",'Trading 1 Farm'!BZ311,\"\")","v":1},{"$f":"IF('Trading 1 Farm'!CB311<>\"\",'Trading 1 Farm'!CB311,\"\")","v":1},{"$f":"IF('Trading 1 Farm'!CD311<>\"\",'Trading 1 Farm'!CD311,\"\")","v":1},{"$f":"IF('Trading 1 Farm'!CF311<>\"\",'Trading 1 Farm'!CF311,\"\")","v":1},{"$f":"IF('Trading 1 Farm'!CH311<>\"\",'Trading 1 Farm'!CH311,\"\")","v":1},{"$f":"IF('Trading 1 Farm'!CJ311<>\"\",'Trading 1 Farm'!CJ311,\"\")","v":1},{"$f":"IF('Trading 1 Farm'!CL311<>\"\",'Trading 1 Farm'!CL311,\"\")","v":1},{"$f":"IF('Trading 1 Farm'!CN311<>\"\",'Trading 1 Farm'!CN311,\"\")","v":1},{"$f":"IF('Trading 1 Farm'!CP311<>\"\",'Trading 1 Farm'!CP311,\"\")","v":1},{"$f":"IF('Trading 1 Farm'!CR311<>\"\",'Trading 1 Farm'!CR311,\"\")","v":1}]
[null,{"$f":"IF('Trading 1 Farm'!$AE$312<>\"\",'Trading 1 Farm'!$AE$312,\"\")","v":""},null,null,null,null,null,null,{"$f":"IF('Trading 1 Farm'!AH312<>\"\",'Trading 1 Farm'!AH312,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AJ312<>\"\",'Trading 1 Farm'!AJ312,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AL312<>\"\",'Trading 1 Farm'!AL312,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AN312<>\"\",'Trading 1 Farm'!AN312,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AP312<>\"\",'Trading 1 Farm'!AP312,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AR312<>\"\",'Trading 1 Farm'!AR312,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AT312<>\"\",'Trading 1 Farm'!AT312,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AV312<>\"\",'Trading 1 Farm'!AV312,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AX312<>\"\",'Trading 1 Farm'!AX312,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AZ312<>\"\",'Trading 1 Farm'!AZ312,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BB312<>\"\",'Trading 1 Farm'!BB312,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BD312<>\"\",'Trading 1 Farm'!BD312,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BF312<>\"\",'Trading 1 Farm'!BF312,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BH312<>\"\",'Trading 1 Farm'!BH312,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BJ312<>\"\",'Trading 1 Farm'!BJ312,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BL312<>\"\",'Trading 1 Farm'!BL312,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BN312<>\"\",'Trading 1 Farm'!BN312,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BP312<>\"\",'Trading 1 Farm'!BP312,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BR312<>\"\",'Trading 1 Farm'!BR312,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BT312<>\"\",'Trading 1 Farm'!BT312,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BV312<>\"\",'Trading 1 Farm'!BV312,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BX312<>\"\",'Trading 1 Farm'!BX312,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BZ312<>\"\",'Trading 1 Farm'!BZ312,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CB312<>\"\",'Trading 1 Farm'!CB312,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CD312<>\"\",'Trading 1 Farm'!CD312,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CF312<>\"\",'Trading 1 Farm'!CF312,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CH312<>\"\",'Trading 1 Farm'!CH312,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CJ312<>\"\",'Trading 1 Farm'!CJ312,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CL312<>\"\",'Trading 1 Farm'!CL312,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CN312<>\"\",'Trading 1 Farm'!CN312,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CP312<>\"\",'Trading 1 Farm'!CP312,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CR312<>\"\",'Trading 1 Farm'!CR312,\"\")","v":""}]
[null,{"$f":"IF('Trading 1 Farm'!$AE$313<>\"\",'Trading 1 Farm'!$AE$313,\"\")","v":"Total"},null,null,null,null,null,null,{"$f":"IF('Trading 1 Farm'!AH313<>\"\",'Trading 1 Farm'!AH313,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AJ313<>\"\",'Trading 1 Farm'!AJ313,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AL313<>\"\",'Trading 1 Farm'!AL313,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AN313<>\"\",'Trading 1 Farm'!AN313,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AP313<>\"\",'Trading 1 Farm'!AP313,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AR313<>\"\",'Trading 1 Farm'!AR313,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AT313<>\"\",'Trading 1 Farm'!AT313,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AV313<>\"\",'Trading 1 Farm'!AV313,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AX313<>\"\",'Trading 1 Farm'!AX313,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AZ313<>\"\",'Trading 1 Farm'!AZ313,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BB313<>\"\",'Trading 1 Farm'!BB313,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BD313<>\"\",'Trading 1 Farm'!BD313,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BF313<>\"\",'Trading 1 Farm'!BF313,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BH313<>\"\",'Trading 1 Farm'!BH313,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BJ313<>\"\",'Trading 1 Farm'!BJ313,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BL313<>\"\",'Trading 1 Farm'!BL313,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BN313<>\"\",'Trading 1 Farm'!BN313,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BP313<>\"\",'Trading 1 Farm'!BP313,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BR313<>\"\",'Trading 1 Farm'!BR313,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BT313<>\"\",'Trading 1 Farm'!BT313,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BV313<>\"\",'Trading 1 Farm'!BV313,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BX313<>\"\",'Trading 1 Farm'!BX313,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BZ313<>\"\",'Trading 1 Farm'!BZ313,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CB313<>\"\",'Trading 1 Farm'!CB313,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CD313<>\"\",'Trading 1 Farm'!CD313,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CF313<>\"\",'Trading 1 Farm'!CF313,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CH313<>\"\",'Trading 1 Farm'!CH313,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CJ313<>\"\",'Trading 1 Farm'!CJ313,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CL313<>\"\",'Trading 1 Farm'!CL313,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CN313<>\"\",'Trading 1 Farm'!CN313,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CP313<>\"\",'Trading 1 Farm'!CP313,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CR313<>\"\",'Trading 1 Farm'!CR313,\"\")","v":""}]
[null,{"$f":"IF('Trading 1 Farm'!$AE$314<>\"\",'Trading 1 Farm'!$AE$314,\"\")","v":""},null,null,null,null,null,null,{"$f":"IF('Trading 1 Farm'!AH314<>\"\",'Trading 1 Farm'!AH314,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AJ314<>\"\",'Trading 1 Farm'!AJ314,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AL314<>\"\",'Trading 1 Farm'!AL314,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AN314<>\"\",'Trading 1 Farm'!AN314,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AP314<>\"\",'Trading 1 Farm'!AP314,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AR314<>\"\",'Trading 1 Farm'!AR314,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AT314<>\"\",'Trading 1 Farm'!AT314,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AV314<>\"\",'Trading 1 Farm'!AV314,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AX314<>\"\",'Trading 1 Farm'!AX314,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AZ314<>\"\",'Trading 1 Farm'!AZ314,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BB314<>\"\",'Trading 1 Farm'!BB314,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BD314<>\"\",'Trading 1 Farm'!BD314,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BF314<>\"\",'Trading 1 Farm'!BF314,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BH314<>\"\",'Trading 1 Farm'!BH314,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BJ314<>\"\",'Trading 1 Farm'!BJ314,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BL314<>\"\",'Trading 1 Farm'!BL314,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BN314<>\"\",'Trading 1 Farm'!BN314,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BP314<>\"\",'Trading 1 Farm'!BP314,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BR314<>\"\",'Trading 1 Farm'!BR314,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BT314<>\"\",'Trading 1 Farm'!BT314,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BV314<>\"\",'Trading 1 Farm'!BV314,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BX314<>\"\",'Trading 1 Farm'!BX314,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BZ314<>\"\",'Trading 1 Farm'!BZ314,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CB314<>\"\",'Trading 1 Farm'!CB314,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CD314<>\"\",'Trading 1 Farm'!CD314,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CF314<>\"\",'Trading 1 Farm'!CF314,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CH314<>\"\",'Trading 1 Farm'!CH314,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CJ314<>\"\",'Trading 1 Farm'!CJ314,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CL314<>\"\",'Trading 1 Farm'!CL314,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CN314<>\"\",'Trading 1 Farm'!CN314,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CP314<>\"\",'Trading 1 Farm'!CP314,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CR314<>\"\",'Trading 1 Farm'!CR314,\"\")","v":""}]
[null,{"$f":"IF('Trading 1 Farm'!$AE$315<>\"\",'Trading 1 Farm'!$AE$315,\"\")","v":""},null,null,null,null,null,null,{"$f":"IF('Trading 1 Farm'!AH315<>\"\",'Trading 1 Farm'!AH315,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AJ315<>\"\",'Trading 1 Farm'!AJ315,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AL315<>\"\",'Trading 1 Farm'!AL315,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AN315<>\"\",'Trading 1 Farm'!AN315,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AP315<>\"\",'Trading 1 Farm'!AP315,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AR315<>\"\",'Trading 1 Farm'!AR315,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AT315<>\"\",'Trading 1 Farm'!AT315,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AV315<>\"\",'Trading 1 Farm'!AV315,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AX315<>\"\",'Trading 1 Farm'!AX315,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AZ315<>\"\",'Trading 1 Farm'!AZ315,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BB315<>\"\",'Trading 1 Farm'!BB315,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BD315<>\"\",'Trading 1 Farm'!BD315,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BF315<>\"\",'Trading 1 Farm'!BF315,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BH315<>\"\",'Trading 1 Farm'!BH315,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BJ315<>\"\",'Trading 1 Farm'!BJ315,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BL315<>\"\",'Trading 1 Farm'!BL315,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BN315<>\"\",'Trading 1 Farm'!BN315,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BP315<>\"\",'Trading 1 Farm'!BP315,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BR315<>\"\",'Trading 1 Farm'!BR315,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BT315<>\"\",'Trading 1 Farm'!BT315,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BV315<>\"\",'Trading 1 Farm'!BV315,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BX315<>\"\",'Trading 1 Farm'!BX315,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BZ315<>\"\",'Trading 1 Farm'!BZ315,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CB315<>\"\",'Trading 1 Farm'!CB315,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CD315<>\"\",'Trading 1 Farm'!CD315,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CF315<>\"\",'Trading 1 Farm'!CF315,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CH315<>\"\",'Trading 1 Farm'!CH315,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CJ315<>\"\",'Trading 1 Farm'!CJ315,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CL315<>\"\",'Trading 1 Farm'!CL315,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CN315<>\"\",'Trading 1 Farm'!CN315,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CP315<>\"\",'Trading 1 Farm'!CP315,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CR315<>\"\",'Trading 1 Farm'!CR315,\"\")","v":""}]
[null,"TP"]
[]
[null,{"$f":"IF(TP!$AE$347=\"\",\"\",TP!$AE$347)","v":"SUPPLIES"},null,null,null,null,null,null,{"$f":"IF(TP!AI347=\"\",\"\",TP!AI347)","v":""},{"$f":"IF(TP!AK347=\"\",\"\",TP!AK347)","v":""},{"$f":"IF(TP!AM347=\"\",\"\",TP!AM347)","v":""},{"$f":"IF(TP!AO347=\"\",\"\",TP!AO347)","v":""},{"$f":"IF(TP!AQ347=\"\",\"\",TP!AQ347)","v":""},{"$f":"IF(TP!AS347=\"\",\"\",TP!AS347)","v":""}]
[null,{"$f":"IF(TP!$AE$348=\"\",\"\",TP!$AE$348)","v":""},{"$f":"IF(TP!$AF$348=\"\",\"\",TP!$AF$348)","v":"Equipment maintenance"},null,1,null,null,null,{"$f":"IF(TP!AI348=\"\",\"\",TP!AI348)","v":68381.353090909077},{"$f":"IF(TP!AK348=\"\",\"\",TP!AK348)","v":68381.353090909077},{"$f":"IF(TP!AM348=\"\",\"\",TP!AM348)","v":63478.401954545443},{"$f":"IF(TP!AO348=\"\",\"\",TP!AO348)","v":63478.401954545443},{"$f":"IF(TP!AQ348=\"\",\"\",TP!AQ348)","v":54584.661409090906},{"$f":"IF(TP!AS348=\"\",\"\",TP!AS348)","v":54584.661409090906}]
[null,{"$f":"IF(TP!$AE$349=\"\",\"\",TP!$AE$349)","v":""},{"$f":"IF(TP!$AF$349=\"\",\"\",TP!$AF$349)","v":""},null,null,null,null,null,{"$f":"IF(TP!AI349=\"\",\"\",TP!AI349)","v":""},{"$f":"IF(TP!AK349=\"\",\"\",TP!AK349)","v":""},{"$f":"IF(TP!AM349=\"\",\"\",TP!AM349)","v":""},{"$f":"IF(TP!AO349=\"\",\"\",TP!AO349)","v":""},{"$f":"IF(TP!AQ349=\"\",\"\",TP!AQ349)","v":""},{"$f":"IF(TP!AS349=\"\",\"\",TP!AS349)","v":""}]
[null,{"$f":"IF(TP!$AE$350=\"\",\"\",TP!$AE$350)","v":""},{"$f":"IF(TP!$AF$350=\"\",\"\",TP!$AF$350)","v":"Gasoline vehicles"},null,{"$f":"gaz_euro","v":1.030968777588589},null,null,null,{"$f":"IF(TP!AI350=\"\",\"\",TP!AI350)","v":1875},{"$f":"IF(TP!AK350=\"\",\"\",TP!AK350)","v":3750},{"$f":"IF(TP!AM350=\"\",\"\",TP!AM350)","v":3750},{"$f":"IF(TP!AO350=\"\",\"\",TP!AO350)","v":3750},{"$f":"IF(TP!AQ350=\"\",\"\",TP!AQ350)","v":2500},{"$f":"IF(TP!AS350=\"\",\"\",TP!AS350)","v":2500}]
[null,{"$f":"IF(TP!$AE$351=\"\",\"\",TP!$AE$351)","v":""},{"$f":"IF(TP!$AF$351=\"\",\"\",TP!$AF$351)","v":"Vehicles maintenance"},null,{"$f":"+Inputs!$C$287","v":1000},null,null,null,{"$f":"IF(TP!AI351=\"\",\"\",TP!AI351)","v":1.5},{"$f":"IF(TP!AK351=\"\",\"\",TP!AK351)","v":1.5},{"$f":"IF(TP!AM351=\"\",\"\",TP!AM351)","v":1.5},{"$f":"IF(TP!AO351=\"\",\"\",TP!AO351)","v":1.5},{"$f":"IF(TP!AQ351=\"\",\"\",TP!AQ351)","v":1},{"$f":"IF(TP!AS351=\"\",\"\",TP!AS351)","v":1}]
[null,{"$f":"IF(TP!$AE$352=\"\",\"\",TP!$AE$352)","v":""},{"$f":"IF(TP!$AF$352=\"\",\"\",TP!$AF$352)","v":"Electricity"},null,{"$f":"+Inputs!$C$288","v":2000},null,null,null,{"$f":"IF(TP!AI352=\"\",\"\",TP!AI352)","v":0.5},{"$f":"IF(TP!AK352=\"\",\"\",TP!AK352)","v":0.5},{"$f":"IF(TP!AM352=\"\",\"\",TP!AM352)","v":0.5},{"$f":"IF(TP!AO352=\"\",\"\",TP!AO352)","v":0.5},{"$f":"IF(TP!AQ352=\"\",\"\",TP!AQ352)","v":0.5},{"$f":"IF(TP!AS352=\"\",\"\",TP!AS352)","v":0.5}]
[null,{"$f":"IF(TP!$AE$353=\"\",\"\",TP!$AE$353)","v":""},{"$f":"IF(TP!$AF$353=\"\",\"\",TP!$AF$353)","v":"Telephone"},null,{"$f":"+Inputs!$C$289","v":2000},null,null,null,{"$f":"IF(TP!AI353=\"\",\"\",TP!AI353)","v":0.5},{"$f":"IF(TP!AK353=\"\",\"\",TP!AK353)","v":0.5},{"$f":"IF(TP!AM353=\"\",\"\",TP!AM353)","v":0.5},{"$f":"IF(TP!AO353=\"\",\"\",TP!AO353)","v":0.5},{"$f":"IF(TP!AQ353=\"\",\"\",TP!AQ353)","v":0.5},{"$f":"IF(TP!AS353=\"\",\"\",TP!AS353)","v":0.5}]
[null,{"$f":"IF(TP!$AE$354=\"\",\"\",TP!$AE$354)","v":""},{"$f":"IF(TP!$AF$354=\"\",\"\",TP!$AF$354)","v":"Internet"},null,{"$f":"+Inputs!$C$290","v":1000},null,null,null,{"$f":"IF(TP!AI354=\"\",\"\",TP!AI354)","v":0.5},{"$f":"IF(TP!AK354=\"\",\"\",TP!AK354)","v":0.5},{"$f":"IF(TP!AM354=\"\",\"\",TP!AM354)","v":0.5},{"$f":"IF(TP!AO354=\"\",\"\",TP!AO354)","v":0.5},{"$f":"IF(TP!AQ354=\"\",\"\",TP!AQ354)","v":0.5},{"$f":"IF(TP!AS354=\"\",\"\",TP!AS354)","v":0.5}]
[null,{"$f":"IF(TP!$AE$355=\"\",\"\",TP!$AE$355)","v":""},{"$f":"IF(TP!$AF$355=\"\",\"\",TP!$AF$355)","v":"Mail"},null,{"$f":"+Inputs!$C$291","v":1500},null,null,null,{"$f":"IF(TP!AI355=\"\",\"\",TP!AI355)","v":0.5},{"$f":"IF(TP!AK355=\"\",\"\",TP!AK355)","v":0.5},{"$f":"IF(TP!AM355=\"\",\"\",TP!AM355)","v":0.5},{"$f":"IF(TP!AO355=\"\",\"\",TP!AO355)","v":0.5},{"$f":"IF(TP!AQ355=\"\",\"\",TP!AQ355)","v":0.5},{"$f":"IF(TP!AS355=\"\",\"\",TP!AS355)","v":0.5}]
[null,{"$f":"IF(TP!$AE$356=\"\",\"\",TP!$AE$356)","v":""},{"$f":"IF(TP!$AF$356=\"\",\"\",TP!$AF$356)","v":"Admin supplies"},null,{"$f":"+Inputs!$C$292","v":1000},null,null,null,{"$f":"IF(TP!AI356=\"\",\"\",TP!AI356)","v":0.5},{"$f":"IF(TP!AK356=\"\",\"\",TP!AK356)","v":0.5},{"$f":"IF(TP!AM356=\"\",\"\",TP!AM356)","v":0.5},{"$f":"IF(TP!AO356=\"\",\"\",TP!AO356)","v":0.5},{"$f":"IF(TP!AQ356=\"\",\"\",TP!AQ356)","v":0.5},{"$f":"IF(TP!AS356=\"\",\"\",TP!AS356)","v":0.5}]
[null,{"$f":"IF(TP!$AE$357=\"\",\"\",TP!$AE$357)","v":""},{"$f":"IF(TP!$AF$357=\"\",\"\",TP!$AF$357)","v":""},null,null,null,null,null,{"$f":"IF(TP!AI357=\"\",\"\",TP!AI357)","v":""},{"$f":"IF(TP!AK357=\"\",\"\",TP!AK357)","v":0},{"$f":"IF(TP!AM357=\"\",\"\",TP!AM357)","v":""},{"$f":"IF(TP!AO357=\"\",\"\",TP!AO357)","v":""},{"$f":"IF(TP!AQ357=\"\",\"\",TP!AQ357)","v":""},{"$f":"IF(TP!AS357=\"\",\"\",TP!AS357)","v":""}]
[null,{"$f":"IF(TP!$AE$358=\"\",\"\",TP!$AE$358)","v":"EXTERNAL COSTS"},null,null,null,null,null,null,{"$f":"IF(TP!AI358=\"\",\"\",TP!AI358)","v":""},{"$f":"IF(TP!AK358=\"\",\"\",TP!AK358)","v":0},{"$f":"IF(TP!AM358=\"\",\"\",TP!AM358)","v":""},{"$f":"IF(TP!AO358=\"\",\"\",TP!AO358)","v":""},{"$f":"IF(TP!AQ358=\"\",\"\",TP!AQ358)","v":""},{"$f":"IF(TP!AS358=\"\",\"\",TP!AS358)","v":""}]
[null,{"$f":"IF(TP!$AE$359=\"\",\"\",TP!$AE$359)","v":""},{"$f":"IF(TP!$AF$359=\"\",\"\",TP!$AF$359)","v":"Head office costs"},null,null,null,null,null,{"$f":"IF(TP!AI359=\"\",\"\",TP!AI359)","v":""},{"$f":"IF(TP!AK359=\"\",\"\",TP!AK359)","v":0},{"$f":"IF(TP!AM359=\"\",\"\",TP!AM359)","v":""},{"$f":"IF(TP!AO359=\"\",\"\",TP!AO359)","v":""},{"$f":"IF(TP!AQ359=\"\",\"\",TP!AQ359)","v":""},{"$f":"IF(TP!AS359=\"\",\"\",TP!AS359)","v":""}]
[null,{"$f":"IF(TP!$AE$360=\"\",\"\",TP!$AE$360)","v":""},{"$f":"IF(TP!$AF$360=\"\",\"\",TP!$AF$360)","v":"Managers recruitment cost"},null,1,null,null,null,{"$f":"IF(TP!AI360=\"\",\"\",TP!AI360)","v":29422.000303373545},{"$f":"IF(TP!AK360=\"\",\"\",TP!AK360)","v":""},{"$f":"IF(TP!AM360=\"\",\"\",TP!AM360)","v":""},{"$f":"IF(TP!AO360=\"\",\"\",TP!AO360)","v":""},{"$f":"IF(TP!AQ360=\"\",\"\",TP!AQ360)","v":""},{"$f":"IF(TP!AS360=\"\",\"\",TP!AS360)","v":""}]
[null,{"$f":"IF(TP!$AE$361=\"\",\"\",TP!$AE$361)","v":""},{"$f":"IF(TP!$AF$361=\"\",\"\",TP!$AF$361)","v":"Training, assistance"},null,{"$f":"+Inputs!$C$296","v":12000},null,null,null,{"$f":"IF(TP!AI361=\"\",\"\",TP!AI361)","v":0.25},{"$f":"IF(TP!AK361=\"\",\"\",TP!AK361)","v":0.25},{"$f":"IF(TP!AM361=\"\",\"\",TP!AM361)","v":""},{"$f":"IF(TP!AO361=\"\",\"\",TP!AO361)","v":""},{"$f":"IF(TP!AQ361=\"\",\"\",TP!AQ361)","v":""},{"$f":"IF(TP!AS361=\"\",\"\",TP!AS361)","v":""}]
[null,{"$f":"IF(TP!$AE$362=\"\",\"\",TP!$AE$362)","v":""},{"$f":"IF(TP!$AF$362=\"\",\"\",TP!$AF$362)","v":"Welfare fund"},null,{"$f":"+Inputs!$C$297","v":15000},null,null,null,{"$f":"IF(TP!AI362=\"\",\"\",TP!AI362)","v":0.5},{"$f":"IF(TP!AK362=\"\",\"\",TP!AK362)","v":0.5},{"$f":"IF(TP!AM362=\"\",\"\",TP!AM362)","v":0.5},{"$f":"IF(TP!AO362=\"\",\"\",TP!AO362)","v":0.5},{"$f":"IF(TP!AQ362=\"\",\"\",TP!AQ362)","v":""},{"$f":"IF(TP!AS362=\"\",\"\",TP!AS362)","v":""}]
[null,{"$f":"IF(TP!$AE$363=\"\",\"\",TP!$AE$363)","v":""},{"$f":"IF(TP!$AF$363=\"\",\"\",TP!$AF$363)","v":"Buildings insurance"},null,null,null,null,null,{"$f":"IF(TP!AI363=\"\",\"\",TP!AI363)","v":0},{"$f":"IF(TP!AK363=\"\",\"\",TP!AK363)","v":0},{"$f":"IF(TP!AM363=\"\",\"\",TP!AM363)","v":""},{"$f":"IF(TP!AO363=\"\",\"\",TP!AO363)","v":""},{"$f":"IF(TP!AQ363=\"\",\"\",TP!AQ363)","v":""},{"$f":"IF(TP!AS363=\"\",\"\",TP!AS363)","v":""}]
[null,{"$f":"IF(TP!$AE$364=\"\",\"\",TP!$AE$364)","v":""},{"$f":"IF(TP!$AF$364=\"\",\"\",TP!$AF$364)","v":"Equipment insurance"},null,{"$f":"+Inputs!$C$299","v":1000},null,null,null,{"$f":"IF(TP!AI364=\"\",\"\",TP!AI364)","v":6.5},{"$f":"IF(TP!AK364=\"\",\"\",TP!AK364)","v":6.5},{"$f":"IF(TP!AM364=\"\",\"\",TP!AM364)","v":6.5},{"$f":"IF(TP!AO364=\"\",\"\",TP!AO364)","v":6.5},{"$f":"IF(TP!AQ364=\"\",\"\",TP!AQ364)","v":6},{"$f":"IF(TP!AS364=\"\",\"\",TP!AS364)","v":6}]
[null,{"$f":"IF(TP!$AE$365=\"\",\"\",TP!$AE$365)","v":""},{"$f":"IF(TP!$AF$365=\"\",\"\",TP!$AF$365)","v":"Vehicle insurance"},null,{"$f":"+Inputs!$C$300","v":250},null,null,null,{"$f":"IF(TP!AI365=\"\",\"\",TP!AI365)","v":1.5},{"$f":"IF(TP!AK365=\"\",\"\",TP!AK365)","v":1.5},{"$f":"IF(TP!AM365=\"\",\"\",TP!AM365)","v":1.5},{"$f":"IF(TP!AO365=\"\",\"\",TP!AO365)","v":1.5},{"$f":"IF(TP!AQ365=\"\",\"\",TP!AQ365)","v":1},{"$f":"IF(TP!AS365=\"\",\"\",TP!AS365)","v":1}]
[null,{"$f":"IF(TP!$AE$366=\"\",\"\",TP!$AE$366)","v":""},{"$f":"IF(TP!$AF$366=\"\",\"\",TP!$AF$366)","v":"Housing rents"},null,{"$f":"+Inputs!$C$301","v":9000},null,null,null,{"$f":"IF(TP!AI366=\"\",\"\",TP!AI366)","v":3},{"$f":"IF(TP!AK366=\"\",\"\",TP!AK366)","v":3},{"$f":"IF(TP!AM366=\"\",\"\",TP!AM366)","v":3},{"$f":"IF(TP!AO366=\"\",\"\",TP!AO366)","v":3},{"$f":"IF(TP!AQ366=\"\",\"\",TP!AQ366)","v":2},{"$f":"IF(TP!AS366=\"\",\"\",TP!AS366)","v":2}]
[null,{"$f":"IF(TP!$AE$367=\"\",\"\",TP!$AE$367)","v":""},{"$f":"IF(TP!$AF$367=\"\",\"\",TP!$AF$367)","v":"Family managers allowances "},null,{"$f":"+Inputs!$C$303","v":6000},null,null,null,{"$f":"IF(TP!AI367=\"\",\"\",TP!AI367)","v":1.5},{"$f":"IF(TP!AK367=\"\",\"\",TP!AK367)","v":1.5},{"$f":"IF(TP!AM367=\"\",\"\",TP!AM367)","v":1.5},{"$f":"IF(TP!AO367=\"\",\"\",TP!AO367)","v":1.5},{"$f":"IF(TP!AQ367=\"\",\"\",TP!AQ367)","v":1},{"$f":"IF(TP!AS367=\"\",\"\",TP!AS367)","v":1}]
[null,{"$f":"IF(TP!$AE$368=\"\",\"\",TP!$AE$368)","v":""},{"$f":"IF(TP!$AF$368=\"\",\"\",TP!$AF$368)","v":"Fights - technical director"},null,{"$f":"+Inputs!$C$314","v":1500},null,null,null,{"$f":"IF(TP!AI368=\"\",\"\",TP!AI368)","v":4.5},{"$f":"IF(TP!AK368=\"\",\"\",TP!AK368)","v":4.5},{"$f":"IF(TP!AM368=\"\",\"\",TP!AM368)","v":4.5},{"$f":"IF(TP!AO368=\"\",\"\",TP!AO368)","v":4.5},{"$f":"IF(TP!AQ368=\"\",\"\",TP!AQ368)","v":4.5},{"$f":"IF(TP!AS368=\"\",\"\",TP!AS368)","v":4.5}]
[null,{"$f":"IF(TP!$AE$369=\"\",\"\",TP!$AE$369)","v":""},{"$f":"IF(TP!$AF$369=\"\",\"\",TP!$AF$369)","v":"public relations - technical dir."},null,{"$f":"+Inputs!$C$311","v":200},null,null,null,{"$f":"IF(TP!AI369=\"\",\"\",TP!AI369)","v":6},{"$f":"IF(TP!AK369=\"\",\"\",TP!AK369)","v":6},{"$f":"IF(TP!AM369=\"\",\"\",TP!AM369)","v":6},{"$f":"IF(TP!AO369=\"\",\"\",TP!AO369)","v":6},{"$f":"IF(TP!AQ369=\"\",\"\",TP!AQ369)","v":6},{"$f":"IF(TP!AS369=\"\",\"\",TP!AS369)","v":6}]
[null,{"$f":"IF(TP!$AE$370=\"\",\"\",TP!$AE$370)","v":""},{"$f":"IF(TP!$AF$370=\"\",\"\",TP!$AF$370)","v":"Hotel + food (Dakar)"},null,{"$f":"+Inputs!$C$312","v":120},null,null,null,{"$f":"IF(TP!AI370=\"\",\"\",TP!AI370)","v":6},{"$f":"IF(TP!AK370=\"\",\"\",TP!AK370)","v":6},{"$f":"IF(TP!AM370=\"\",\"\",TP!AM370)","v":8.0833349999999999},{"$f":"IF(TP!AO370=\"\",\"\",TP!AO370)","v":8.0833349999999999},{"$f":"IF(TP!AQ370=\"\",\"\",TP!AQ370)","v":8.0833349999999999},{"$f":"IF(TP!AS370=\"\",\"\",TP!AS370)","v":8.0833349999999999}]
[null,{"$f":"IF(TP!$AE$371=\"\",\"\",TP!$AE$371)","v":""},{"$f":"IF(TP!$AF$371=\"\",\"\",TP!$AF$371)","v":""},null,null,null,null,null,{"$f":"IF(TP!AI371=\"\",\"\",TP!AI371)","v":0},{"$f":"IF(TP!AK371=\"\",\"\",TP!AK371)","v":0},{"$f":"IF(TP!AM371=\"\",\"\",TP!AM371)","v":""},{"$f":"IF(TP!AO371=\"\",\"\",TP!AO371)","v":""},{"$f":"IF(TP!AQ371=\"\",\"\",TP!AQ371)","v":""},{"$f":"IF(TP!AS371=\"\",\"\",TP!AS371)","v":""}]
[null,{"$f":"IF(TP!$AE$372=\"\",\"\",TP!$AE$372)","v":""},{"$f":"IF(TP!$AF$372=\"\",\"\",TP!$AF$372)","v":"Travel management"},null,{"$f":"+Inputs!$C$304","v":10000},null,null,null,{"$f":"IF(TP!AI372=\"\",\"\",TP!AI372)","v":1.5},{"$f":"IF(TP!AK372=\"\",\"\",TP!AK372)","v":1.5},{"$f":"IF(TP!AM372=\"\",\"\",TP!AM372)","v":1.5},{"$f":"IF(TP!AO372=\"\",\"\",TP!AO372)","v":1.5},{"$f":"IF(TP!AQ372=\"\",\"\",TP!AQ372)","v":1},{"$f":"IF(TP!AS372=\"\",\"\",TP!AS372)","v":1}]
[null,{"$f":"IF(TP!$AE$373=\"\",\"\",TP!$AE$373)","v":""},{"$f":"IF(TP!$AF$373=\"\",\"\",TP!$AF$373)","v":"Staff transport costs"},null,{"$f":"+Inputs!$C$305","v":240},null,null,null,{"$f":"IF(TP!AI373=\"\",\"\",TP!AI373)","v":17.269230769230774},{"$f":"IF(TP!AK373=\"\",\"\",TP!AK373)","v":17.269230769230774},{"$f":"IF(TP!AM373=\"\",\"\",TP!AM373)","v":32.5},{"$f":"IF(TP!AO373=\"\",\"\",TP!AO373)","v":32.5},{"$f":"IF(TP!AQ373=\"\",\"\",TP!AQ373)","v":32},{"$f":"IF(TP!AS373=\"\",\"\",TP!AS373)","v":32}]
[null,{"$f":"IF(TP!$AE$374=\"\",\"\",TP!$AE$374)","v":""},{"$f":"IF(TP!$AF$374=\"\",\"\",TP!$AF$374)","v":"Watchmen"},null,{"$f":"+Inputs!$C$306","v":2496},null,null,null,{"$f":"IF(TP!AI374=\"\",\"\",TP!AI374)","v":1.5},{"$f":"IF(TP!AK374=\"\",\"\",TP!AK374)","v":1.5},{"$f":"IF(TP!AM374=\"\",\"\",TP!AM374)","v":1.5},{"$f":"IF(TP!AO374=\"\",\"\",TP!AO374)","v":1.5},{"$f":"IF(TP!AQ374=\"\",\"\",TP!AQ374)","v":1.5},{"$f":"IF(TP!AS374=\"\",\"\",TP!AS374)","v":1.5}]
[null,{"$f":"IF(TP!$AE$375=\"\",\"\",TP!$AE$375)","v":""},{"$f":"IF(TP!$AF$375=\"\",\"\",TP!$AF$375)","v":"Watchmen supervisor"},null,null,null,null,null,{"$f":"IF(TP!AI375=\"\",\"\",TP!AI375)","v":0},{"$f":"IF(TP!AK375=\"\",\"\",TP!AK375)","v":0},{"$f":"IF(TP!AM375=\"\",\"\",TP!AM375)","v":""},{"$f":"IF(TP!AO375=\"\",\"\",TP!AO375)","v":""},{"$f":"IF(TP!AQ375=\"\",\"\",TP!AQ375)","v":""},{"$f":"IF(TP!AS375=\"\",\"\",TP!AS375)","v":""}]
[null,{"$f":"IF(TP!$AE$376=\"\",\"\",TP!$AE$376)","v":""},{"$f":"IF(TP!$AF$376=\"\",\"\",TP!$AF$376)","v":"Local tax"},null,{"$f":"+Inputs!$C$308","v":2000},null,null,null,{"$f":"IF(TP!AI376=\"\",\"\",TP!AI376)","v":0.5},{"$f":"IF(TP!AK376=\"\",\"\",TP!AK376)","v":0.5},{"$f":"IF(TP!AM376=\"\",\"\",TP!AM376)","v":0.5},{"$f":"IF(TP!AO376=\"\",\"\",TP!AO376)","v":0.5},{"$f":"IF(TP!AQ376=\"\",\"\",TP!AQ376)","v":0.5},{"$f":"IF(TP!AS376=\"\",\"\",TP!AS376)","v":0.5}]
[null,{"$f":"IF(TP!$AE$377=\"\",\"\",TP!$AE$377)","v":""},null,null,null,null,null,null,{"$f":"IF(TP!AI377=\"\",\"\",TP!AI377)","v":""},{"$f":"IF(TP!AK377=\"\",\"\",TP!AK377)","v":""},{"$f":"IF(TP!AM377=\"\",\"\",TP!AM377)","v":""},{"$f":"IF(TP!AO377=\"\",\"\",TP!AO377)","v":""},{"$f":"IF(TP!AQ377=\"\",\"\",TP!AQ377)","v":""},{"$f":"IF(TP!AS377=\"\",\"\",TP!AS377)","v":""}]
[null,{"$f":"IF(TP!$AE$378=\"\",\"\",TP!$AE$378)","v":"Total"},null,null,null,null,null,null,{"$f":"IF(TP!AI378=\"\",\"\",TP!AI378)","v":""},{"$f":"IF(TP!AK378=\"\",\"\",TP!AK378)","v":""},{"$f":"IF(TP!AM378=\"\",\"\",TP!AM378)","v":""},{"$f":"IF(TP!AO378=\"\",\"\",TP!AO378)","v":""},{"$f":"IF(TP!AQ378=\"\",\"\",TP!AQ378)","v":""},{"$f":"IF(TP!AS378=\"\",\"\",TP!AS378)","v":""}]
[null,{"$f":"IF(TP!$AE$382=\"\",\"\",TP!$AE$382)","v":""}]
[null,{"$f":"IF(Holding!$AE$239=\"\",\"\",Holding!$AE$239)","v":""},{"$f":"IF(Holding!$AF$239=\"\",\"\",Holding!$AF$239)","v":""},{"$f":"IF(Holding!$AG$239=\"\",\"\",Holding!$AG$239)","v":""},{"$f":"IF(Holding!AH239=\"\",\"\",Holding!AH239)","v":""},null,null,null,{"$f":"IF(Holding!AI239=\"\",\"\",Holding!AI239)","v":""},{"$f":"IF(Holding!AK239=\"\",\"\",Holding!AK239)","v":""},{"$f":"IF(Holding!AM239=\"\",\"\",Holding!AM239)","v":""},{"$f":"IF(Holding!AO239=\"\",\"\",Holding!AO239)","v":""},{"$f":"IF(Holding!AQ239=\"\",\"\",Holding!AQ239)","v":""},{"$f":"IF(Holding!AS239=\"\",\"\",Holding!AS239)","v":""},{"$f":"IF(Holding!AU239=\"\",\"\",Holding!AU239)","v":""},{"$f":"IF(Holding!AW239=\"\",\"\",Holding!AW239)","v":""},{"$f":"IF(Holding!AY239=\"\",\"\",Holding!AY239)","v":""},{"$f":"IF(Holding!BA239=\"\",\"\",Holding!BA239)","v":""},{"$f":"IF(Holding!BC239=\"\",\"\",Holding!BC239)","v":""},{"$f":"IF(Holding!BE239=\"\",\"\",Holding!BE239)","v":""},{"$f":"IF(Holding!BG239=\"\",\"\",Holding!BG239)","v":""},{"$f":"IF(Holding!BI239=\"\",\"\",Holding!BI239)","v":""},{"$f":"IF(Holding!BK239=\"\",\"\",Holding!BK239)","v":""},{"$f":"IF(Holding!BM239=\"\",\"\",Holding!BM239)","v":""},{"$f":"IF(Holding!BO239=\"\",\"\",Holding!BO239)","v":""},{"$f":"IF(Holding!BQ239=\"\",\"\",Holding!BQ239)","v":""},{"$f":"IF(Holding!BS239=\"\",\"\",Holding!BS239)","v":""},{"$f":"IF(Holding!BU239=\"\",\"\",Holding!BU239)","v":""},{"$f":"IF(Holding!BW239=\"\",\"\",Holding!BW239)","v":""},{"$f":"IF(Holding!BY239=\"\",\"\",Holding!BY239)","v":""},{"$f":"IF(Holding!CA239=\"\",\"\",Holding!CA239)","v":""},{"$f":"IF(Holding!CC239=\"\",\"\",Holding!CC239)","v":""},{"$f":"IF(Holding!CE239=\"\",\"\",Holding!CE239)","v":""},{"$f":"IF(Holding!CG239=\"\",\"\",Holding!CG239)","v":""},{"$f":"IF(Holding!CI239=\"\",\"\",Holding!CI239)","v":""},{"$f":"IF(Holding!CK239=\"\",\"\",Holding!CK239)","v":""},{"$f":"IF(Holding!CM239=\"\",\"\",Holding!CM239)","v":""},{"$f":"IF(Holding!CO239=\"\",\"\",Holding!CO239)","v":""},{"$f":"IF(Holding!CQ239=\"\",\"\",Holding!CQ239)","v":""},{"$f":"IF(Holding!CS239=\"\",\"\",Holding!CS239)","v":""}]
[null,"French Dir & Holding"]
[]
[null,{"$f":"IF(Holding!$AE$240=\"\",\"\",Holding!$AE$240)","v":"STRUCTURING FEES"},null,null,null,null,null,null,{"$f":"IF(Holding!AI240=\"\",\"\",Holding!AI240)","v":""},{"$f":"IF(Holding!AK240=\"\",\"\",Holding!AK240)","v":""},{"$f":"IF(Holding!AM240=\"\",\"\",Holding!AM240)","v":""},{"$f":"IF(Holding!AO240=\"\",\"\",Holding!AO240)","v":""},{"$f":"IF(Holding!AQ240=\"\",\"\",Holding!AQ240)","v":""},{"$f":"IF(Holding!AS240=\"\",\"\",Holding!AS240)","v":""},{"$f":"IF(Holding!AU240=\"\",\"\",Holding!AU240)","v":""},{"$f":"IF(Holding!AW240=\"\",\"\",Holding!AW240)","v":""},{"$f":"IF(Holding!AY240=\"\",\"\",Holding!AY240)","v":""},{"$f":"IF(Holding!BA240=\"\",\"\",Holding!BA240)","v":""},{"$f":"IF(Holding!BC240=\"\",\"\",Holding!BC240)","v":""},{"$f":"IF(Holding!BE240=\"\",\"\",Holding!BE240)","v":""},{"$f":"IF(Holding!BG240=\"\",\"\",Holding!BG240)","v":""},{"$f":"IF(Holding!BI240=\"\",\"\",Holding!BI240)","v":""},{"$f":"IF(Holding!BK240=\"\",\"\",Holding!BK240)","v":""},{"$f":"IF(Holding!BM240=\"\",\"\",Holding!BM240)","v":""},{"$f":"IF(Holding!BO240=\"\",\"\",Holding!BO240)","v":""},{"$f":"IF(Holding!BQ240=\"\",\"\",Holding!BQ240)","v":""},{"$f":"IF(Holding!BS240=\"\",\"\",Holding!BS240)","v":""},{"$f":"IF(Holding!BU240=\"\",\"\",Holding!BU240)","v":""},{"$f":"IF(Holding!BW240=\"\",\"\",Holding!BW240)","v":""},{"$f":"IF(Holding!BY240=\"\",\"\",Holding!BY240)","v":""},{"$f":"IF(Holding!CA240=\"\",\"\",Holding!CA240)","v":""},{"$f":"IF(Holding!CC240=\"\",\"\",Holding!CC240)","v":""},{"$f":"IF(Holding!CE240=\"\",\"\",Holding!CE240)","v":""},{"$f":"IF(Holding!CG240=\"\",\"\",Holding!CG240)","v":""},{"$f":"IF(Holding!CI240=\"\",\"\",Holding!CI240)","v":""},{"$f":"IF(Holding!CK240=\"\",\"\",Holding!CK240)","v":""},{"$f":"IF(Holding!CM240=\"\",\"\",Holding!CM240)","v":""},{"$f":"IF(Holding!CO240=\"\",\"\",Holding!CO240)","v":""},{"$f":"IF(Holding!CQ240=\"\",\"\",Holding!CQ240)","v":""},{"$f":"IF(Holding!CS240=\"\",\"\",Holding!CS240)","v":""}]
[null,{"$f":"IF(Holding!$AE$241=\"\",\"\",Holding!$AE$241)","v":""},null,null,null,null,null,null,{"$f":"IF(Holding!AI241=\"\",\"\",Holding!AI241)","v":""},{"$f":"IF(Holding!AK241=\"\",\"\",Holding!AK241)","v":""},null,null,null,null,null,null,null,{"$f":"IF(Holding!BA241=\"\",\"\",Holding!BA241)","v":""},{"$f":"IF(Holding!BC241=\"\",\"\",Holding!BC241)","v":""},{"$f":"IF(Holding!BE241=\"\",\"\",Holding!BE241)","v":""},{"$f":"IF(Holding!BG241=\"\",\"\",Holding!BG241)","v":""},{"$f":"IF(Holding!BI241=\"\",\"\",Holding!BI241)","v":""},{"$f":"IF(Holding!BK241=\"\",\"\",Holding!BK241)","v":""},{"$f":"IF(Holding!BM241=\"\",\"\",Holding!BM241)","v":""},{"$f":"IF(Holding!BO241=\"\",\"\",Holding!BO241)","v":""},{"$f":"IF(Holding!BQ241=\"\",\"\",Holding!BQ241)","v":""},{"$f":"IF(Holding!BS241=\"\",\"\",Holding!BS241)","v":""},{"$f":"IF(Holding!BU241=\"\",\"\",Holding!BU241)","v":""},{"$f":"IF(Holding!BW241=\"\",\"\",Holding!BW241)","v":""},{"$f":"IF(Holding!BY241=\"\",\"\",Holding!BY241)","v":""},{"$f":"IF(Holding!CA241=\"\",\"\",Holding!CA241)","v":""},{"$f":"IF(Holding!CC241=\"\",\"\",Holding!CC241)","v":""},{"$f":"IF(Holding!CE241=\"\",\"\",Holding!CE241)","v":""},{"$f":"IF(Holding!CG241=\"\",\"\",Holding!CG241)","v":""},{"$f":"IF(Holding!CI241=\"\",\"\",Holding!CI241)","v":""},{"$f":"IF(Holding!CK241=\"\",\"\",Holding!CK241)","v":""},{"$f":"IF(Holding!CM241=\"\",\"\",Holding!CM241)","v":""},{"$f":"IF(Holding!CO241=\"\",\"\",Holding!CO241)","v":""},{"$f":"IF(Holding!CQ241=\"\",\"\",Holding!CQ241)","v":""},{"$f":"IF(Holding!CS241=\"\",\"\",Holding!CS241)","v":""}]
[null,{"$f":"IF(Holding!$AE$242=\"\",\"\",Holding!$AE$242)","v":""},{"$f":"IF(Holding!$AF$242=\"\",\"\",Holding!$AF$242)","v":"Debt structuring fees"},null,{"$f":"IF(Holding!AH242=\"\",\"\",Holding!AH242)","v":""},null,null,null,{"$f":"IF(Holding!AI242=\"\",\"\",Holding!AI242)","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(Holding!BA242=\"\",\"\",Holding!BA242)","v":""},{"$f":"IF(Holding!BC242=\"\",\"\",Holding!BC242)","v":""},{"$f":"IF(Holding!BE242=\"\",\"\",Holding!BE242)","v":""},{"$f":"IF(Holding!BG242=\"\",\"\",Holding!BG242)","v":""},{"$f":"IF(Holding!BI242=\"\",\"\",Holding!BI242)","v":""},{"$f":"IF(Holding!BK242=\"\",\"\",Holding!BK242)","v":""},{"$f":"IF(Holding!BM242=\"\",\"\",Holding!BM242)","v":""},{"$f":"IF(Holding!BO242=\"\",\"\",Holding!BO242)","v":""},{"$f":"IF(Holding!BQ242=\"\",\"\",Holding!BQ242)","v":""},{"$f":"IF(Holding!BS242=\"\",\"\",Holding!BS242)","v":""},{"$f":"IF(Holding!BU242=\"\",\"\",Holding!BU242)","v":""},{"$f":"IF(Holding!BW242=\"\",\"\",Holding!BW242)","v":""},{"$f":"IF(Holding!BY242=\"\",\"\",Holding!BY242)","v":""},{"$f":"IF(Holding!CA242=\"\",\"\",Holding!CA242)","v":""},{"$f":"IF(Holding!CC242=\"\",\"\",Holding!CC242)","v":""},{"$f":"IF(Holding!CE242=\"\",\"\",Holding!CE242)","v":""},{"$f":"IF(Holding!CG242=\"\",\"\",Holding!CG242)","v":""},{"$f":"IF(Holding!CI242=\"\",\"\",Holding!CI242)","v":""},{"$f":"IF(Holding!CK242=\"\",\"\",Holding!CK242)","v":""},{"$f":"IF(Holding!CM242=\"\",\"\",Holding!CM242)","v":""},{"$f":"IF(Holding!CO242=\"\",\"\",Holding!CO242)","v":""},{"$f":"IF(Holding!CQ242=\"\",\"\",Holding!CQ242)","v":""},{"$f":"IF(Holding!CS242=\"\",\"\",Holding!CS242)","v":""}]
[null,{"$f":"IF(Holding!$AE$243=\"\",\"\",Holding!$AE$243)","v":"Sub-Total"},null,null,null,null,null,null,{"$f":"IF(Holding!AI243=\"\",\"\",Holding!AI243)","v":""},null,null,null,null,null,null,{"$f":"IF(Holding!AW243=\"\",\"\",Holding!AW243)","v":""},{"$f":"IF(Holding!AY243=\"\",\"\",Holding!AY243)","v":""},{"$f":"IF(Holding!BA243=\"\",\"\",Holding!BA243)","v":""},{"$f":"IF(Holding!BC243=\"\",\"\",Holding!BC243)","v":""},{"$f":"IF(Holding!BE243=\"\",\"\",Holding!BE243)","v":""},{"$f":"IF(Holding!BG243=\"\",\"\",Holding!BG243)","v":""},{"$f":"IF(Holding!BI243=\"\",\"\",Holding!BI243)","v":""},{"$f":"IF(Holding!BK243=\"\",\"\",Holding!BK243)","v":""},{"$f":"IF(Holding!BM243=\"\",\"\",Holding!BM243)","v":""},{"$f":"IF(Holding!BO243=\"\",\"\",Holding!BO243)","v":""},{"$f":"IF(Holding!BQ243=\"\",\"\",Holding!BQ243)","v":""},{"$f":"IF(Holding!BS243=\"\",\"\",Holding!BS243)","v":""},{"$f":"IF(Holding!BU243=\"\",\"\",Holding!BU243)","v":""},{"$f":"IF(Holding!BW243=\"\",\"\",Holding!BW243)","v":""},{"$f":"IF(Holding!BY243=\"\",\"\",Holding!BY243)","v":""},{"$f":"IF(Holding!CA243=\"\",\"\",Holding!CA243)","v":""},{"$f":"IF(Holding!CC243=\"\",\"\",Holding!CC243)","v":""},{"$f":"IF(Holding!CE243=\"\",\"\",Holding!CE243)","v":""},{"$f":"IF(Holding!CG243=\"\",\"\",Holding!CG243)","v":""},{"$f":"IF(Holding!CI243=\"\",\"\",Holding!CI243)","v":""},{"$f":"IF(Holding!CK243=\"\",\"\",Holding!CK243)","v":""},{"$f":"IF(Holding!CM243=\"\",\"\",Holding!CM243)","v":""},{"$f":"IF(Holding!CO243=\"\",\"\",Holding!CO243)","v":""},{"$f":"IF(Holding!CQ243=\"\",\"\",Holding!CQ243)","v":""},{"$f":"IF(Holding!CS243=\"\",\"\",Holding!CS243)","v":""}]
[null,{"$f":"IF(Holding!$AE$244=\"\",\"\",Holding!$AE$244)","v":""},null,null,null,null,null,null,{"$f":"IF(Holding!AI244=\"\",\"\",Holding!AI244)","v":""},{"$f":"IF(Holding!AK244=\"\",\"\",Holding!AK244)","v":""},{"$f":"IF(Holding!AM244=\"\",\"\",Holding!AM244)","v":""},{"$f":"IF(Holding!AO244=\"\",\"\",Holding!AO244)","v":""},{"$f":"IF(Holding!AQ244=\"\",\"\",Holding!AQ244)","v":""},{"$f":"IF(Holding!AS244=\"\",\"\",Holding!AS244)","v":""},{"$f":"IF(Holding!AU244=\"\",\"\",Holding!AU244)","v":""},{"$f":"IF(Holding!AW244=\"\",\"\",Holding!AW244)","v":""},{"$f":"IF(Holding!AY244=\"\",\"\",Holding!AY244)","v":""},{"$f":"IF(Holding!BA244=\"\",\"\",Holding!BA244)","v":""},{"$f":"IF(Holding!BC244=\"\",\"\",Holding!BC244)","v":""},{"$f":"IF(Holding!BE244=\"\",\"\",Holding!BE244)","v":""},{"$f":"IF(Holding!BG244=\"\",\"\",Holding!BG244)","v":""},{"$f":"IF(Holding!BI244=\"\",\"\",Holding!BI244)","v":""},{"$f":"IF(Holding!BK244=\"\",\"\",Holding!BK244)","v":""},{"$f":"IF(Holding!BM244=\"\",\"\",Holding!BM244)","v":""},{"$f":"IF(Holding!BO244=\"\",\"\",Holding!BO244)","v":""},{"$f":"IF(Holding!BQ244=\"\",\"\",Holding!BQ244)","v":""},{"$f":"IF(Holding!BS244=\"\",\"\",Holding!BS244)","v":""},{"$f":"IF(Holding!BU244=\"\",\"\",Holding!BU244)","v":""},{"$f":"IF(Holding!BW244=\"\",\"\",Holding!BW244)","v":""},{"$f":"IF(Holding!BY244=\"\",\"\",Holding!BY244)","v":""},{"$f":"IF(Holding!CA244=\"\",\"\",Holding!CA244)","v":""},{"$f":"IF(Holding!CC244=\"\",\"\",Holding!CC244)","v":""},{"$f":"IF(Holding!CE244=\"\",\"\",Holding!CE244)","v":""},{"$f":"IF(Holding!CG244=\"\",\"\",Holding!CG244)","v":""},{"$f":"IF(Holding!CI244=\"\",\"\",Holding!CI244)","v":""},{"$f":"IF(Holding!CK244=\"\",\"\",Holding!CK244)","v":""},{"$f":"IF(Holding!CM244=\"\",\"\",Holding!CM244)","v":""},{"$f":"IF(Holding!CO244=\"\",\"\",Holding!CO244)","v":""},{"$f":"IF(Holding!CQ244=\"\",\"\",Holding!CQ244)","v":""},{"$f":"IF(Holding!CS244=\"\",\"\",Holding!CS244)","v":""}]
[null,{"$f":"IF(Holding!$AE$245=\"\",\"\",Holding!$AE$245)","v":"EXTERNAL FEES and OTHER COSTS"},null,null,null,null,null,null,{"$f":"IF(Holding!AI245=\"\",\"\",Holding!AI245)","v":""},{"$f":"IF(Holding!AK245=\"\",\"\",Holding!AK245)","v":""},{"$f":"IF(Holding!AM245=\"\",\"\",Holding!AM245)","v":""},{"$f":"IF(Holding!AO245=\"\",\"\",Holding!AO245)","v":""},{"$f":"IF(Holding!AQ245=\"\",\"\",Holding!AQ245)","v":""},{"$f":"IF(Holding!AS245=\"\",\"\",Holding!AS245)","v":""},{"$f":"IF(Holding!AU245=\"\",\"\",Holding!AU245)","v":""},{"$f":"IF(Holding!AW245=\"\",\"\",Holding!AW245)","v":""},{"$f":"IF(Holding!AY245=\"\",\"\",Holding!AY245)","v":""},{"$f":"IF(Holding!BA245=\"\",\"\",Holding!BA245)","v":""},{"$f":"IF(Holding!BC245=\"\",\"\",Holding!BC245)","v":""},{"$f":"IF(Holding!BE245=\"\",\"\",Holding!BE245)","v":""},{"$f":"IF(Holding!BG245=\"\",\"\",Holding!BG245)","v":""},{"$f":"IF(Holding!BI245=\"\",\"\",Holding!BI245)","v":""},{"$f":"IF(Holding!BK245=\"\",\"\",Holding!BK245)","v":""},{"$f":"IF(Holding!BM245=\"\",\"\",Holding!BM245)","v":""},{"$f":"IF(Holding!BO245=\"\",\"\",Holding!BO245)","v":""},{"$f":"IF(Holding!BQ245=\"\",\"\",Holding!BQ245)","v":""},{"$f":"IF(Holding!BS245=\"\",\"\",Holding!BS245)","v":""},{"$f":"IF(Holding!BU245=\"\",\"\",Holding!BU245)","v":""},{"$f":"IF(Holding!BW245=\"\",\"\",Holding!BW245)","v":""},{"$f":"IF(Holding!BY245=\"\",\"\",Holding!BY245)","v":""},{"$f":"IF(Holding!CA245=\"\",\"\",Holding!CA245)","v":""},{"$f":"IF(Holding!CC245=\"\",\"\",Holding!CC245)","v":""},{"$f":"IF(Holding!CE245=\"\",\"\",Holding!CE245)","v":""},{"$f":"IF(Holding!CG245=\"\",\"\",Holding!CG245)","v":""},{"$f":"IF(Holding!CI245=\"\",\"\",Holding!CI245)","v":""},{"$f":"IF(Holding!CK245=\"\",\"\",Holding!CK245)","v":""},{"$f":"IF(Holding!CM245=\"\",\"\",Holding!CM245)","v":""},{"$f":"IF(Holding!CO245=\"\",\"\",Holding!CO245)","v":""},{"$f":"IF(Holding!CQ245=\"\",\"\",Holding!CQ245)","v":""},{"$f":"IF(Holding!CS245=\"\",\"\",Holding!CS245)","v":""}]
[null,{"$f":"IF(Holding!$AE$246=\"\",\"\",Holding!$AE$246)","v":""},{"$f":"IF(Holding!$AF$246=\"\",\"\",Holding!$AF$246)","v":"External auditor"},null,{"$f":"+Inputs!$C$317","v":50000},null,null,null,{"$f":"IF(Holding!AI246=\"\",\"\",Holding!AI246)","v":0.3},{"$f":"IF(Holding!AK246=\"\",\"\",Holding!AK246)","v":0.3},{"$f":"IF(Holding!AM246=\"\",\"\",Holding!AM246)","v":0.5},{"$f":"IF(Holding!AO246=\"\",\"\",Holding!AO246)","v":0.5},{"$f":"IF(Holding!AQ246=\"\",\"\",Holding!AQ246)","v":0.7},{"$f":"IF(Holding!AS246=\"\",\"\",Holding!AS246)","v":0.7},{"$f":"IF(Holding!AU246=\"\",\"\",Holding!AU246)","v":0.8},{"$f":"IF(Holding!AW246=\"\",\"\",Holding!AW246)","v":0.8},{"$f":"IF(Holding!AY246=\"\",\"\",Holding!AY246)","v":1},{"$f":"IF(Holding!BA246=\"\",\"\",Holding!BA246)","v":1},{"$f":"IF(Holding!BC246=\"\",\"\",Holding!BC246)","v":1},{"$f":"IF(Holding!BE246=\"\",\"\",Holding!BE246)","v":1},{"$f":"IF(Holding!BG246=\"\",\"\",Holding!BG246)","v":1},{"$f":"IF(Holding!BI246=\"\",\"\",Holding!BI246)","v":1},{"$f":"IF(Holding!BK246=\"\",\"\",Holding!BK246)","v":1},{"$f":"IF(Holding!BM246=\"\",\"\",Holding!BM246)","v":1},{"$f":"IF(Holding!BO246=\"\",\"\",Holding!BO246)","v":1},{"$f":"IF(Holding!BQ246=\"\",\"\",Holding!BQ246)","v":1},{"$f":"IF(Holding!BS246=\"\",\"\",Holding!BS246)","v":1},{"$f":"IF(Holding!BU246=\"\",\"\",Holding!BU246)","v":1},{"$f":"IF(Holding!BW246=\"\",\"\",Holding!BW246)","v":1},{"$f":"IF(Holding!BY246=\"\",\"\",Holding!BY246)","v":1},{"$f":"IF(Holding!CA246=\"\",\"\",Holding!CA246)","v":1},{"$f":"IF(Holding!CC246=\"\",\"\",Holding!CC246)","v":1},{"$f":"IF(Holding!CE246=\"\",\"\",Holding!CE246)","v":1},{"$f":"IF(Holding!CG246=\"\",\"\",Holding!CG246)","v":1},{"$f":"IF(Holding!CI246=\"\",\"\",Holding!CI246)","v":1},{"$f":"IF(Holding!CK246=\"\",\"\",Holding!CK246)","v":1},{"$f":"IF(Holding!CM246=\"\",\"\",Holding!CM246)","v":1},{"$f":"IF(Holding!CO246=\"\",\"\",Holding!CO246)","v":1},{"$f":"IF(Holding!CQ246=\"\",\"\",Holding!CQ246)","v":1},{"$f":"IF(Holding!CS246=\"\",\"\",Holding!CS246)","v":1}]
[null,{"$f":"IF(Holding!$AE$247=\"\",\"\",Holding!$AE$247)","v":""},{"$f":"IF(Holding!$AF$247=\"\",\"\",Holding!$AF$247)","v":"Legal fees"},null,{"$f":"+Inputs!$C$318","v":35000},null,null,null,{"$f":"IF(Holding!AI247=\"\",\"\",Holding!AI247)","v":1},{"$f":"IF(Holding!AK247=\"\",\"\",Holding!AK247)","v":1},{"$f":"IF(Holding!AM247=\"\",\"\",Holding!AM247)","v":0.5},{"$f":"IF(Holding!AO247=\"\",\"\",Holding!AO247)","v":0.5},{"$f":"IF(Holding!AQ247=\"\",\"\",Holding!AQ247)","v":0.7},{"$f":"IF(Holding!AS247=\"\",\"\",Holding!AS247)","v":0.7},{"$f":"IF(Holding!AU247=\"\",\"\",Holding!AU247)","v":0.8},{"$f":"IF(Holding!AW247=\"\",\"\",Holding!AW247)","v":0.8},{"$f":"IF(Holding!AY247=\"\",\"\",Holding!AY247)","v":1},{"$f":"IF(Holding!BA247=\"\",\"\",Holding!BA247)","v":1},{"$f":"IF(Holding!BC247=\"\",\"\",Holding!BC247)","v":1},{"$f":"IF(Holding!BE247=\"\",\"\",Holding!BE247)","v":1},{"$f":"IF(Holding!BG247=\"\",\"\",Holding!BG247)","v":1},{"$f":"IF(Holding!BI247=\"\",\"\",Holding!BI247)","v":1},{"$f":"IF(Holding!BK247=\"\",\"\",Holding!BK247)","v":1},{"$f":"IF(Holding!BM247=\"\",\"\",Holding!BM247)","v":1},{"$f":"IF(Holding!BO247=\"\",\"\",Holding!BO247)","v":1},{"$f":"IF(Holding!BQ247=\"\",\"\",Holding!BQ247)","v":1},{"$f":"IF(Holding!BS247=\"\",\"\",Holding!BS247)","v":1},{"$f":"IF(Holding!BU247=\"\",\"\",Holding!BU247)","v":1},{"$f":"IF(Holding!BW247=\"\",\"\",Holding!BW247)","v":1},{"$f":"IF(Holding!BY247=\"\",\"\",Holding!BY247)","v":1},{"$f":"IF(Holding!CA247=\"\",\"\",Holding!CA247)","v":1},{"$f":"IF(Holding!CC247=\"\",\"\",Holding!CC247)","v":1},{"$f":"IF(Holding!CE247=\"\",\"\",Holding!CE247)","v":1},{"$f":"IF(Holding!CG247=\"\",\"\",Holding!CG247)","v":1},{"$f":"IF(Holding!CI247=\"\",\"\",Holding!CI247)","v":1},{"$f":"IF(Holding!CK247=\"\",\"\",Holding!CK247)","v":1},{"$f":"IF(Holding!CM247=\"\",\"\",Holding!CM247)","v":1},{"$f":"IF(Holding!CO247=\"\",\"\",Holding!CO247)","v":1},{"$f":"IF(Holding!CQ247=\"\",\"\",Holding!CQ247)","v":1},{"$f":"IF(Holding!CS247=\"\",\"\",Holding!CS247)","v":1}]
[null,{"$f":"IF(Holding!$AE$248=\"\",\"\",Holding!$AE$248)","v":""},{"$f":"IF(Holding!$AF$248=\"\",\"\",Holding!$AF$248)","v":"Bookkeeping"},null,{"$f":"+Inputs!$C$319","v":15000},null,null,null,{"$f":"IF(Holding!AI248=\"\",\"\",Holding!AI248)","v":1},{"$f":"IF(Holding!AK248=\"\",\"\",Holding!AK248)","v":1},{"$f":"IF(Holding!AM248=\"\",\"\",Holding!AM248)","v":1},{"$f":"IF(Holding!AO248=\"\",\"\",Holding!AO248)","v":1},{"$f":"IF(Holding!AQ248=\"\",\"\",Holding!AQ248)","v":1},{"$f":"IF(Holding!AS248=\"\",\"\",Holding!AS248)","v":1},{"$f":"IF(Holding!AU248=\"\",\"\",Holding!AU248)","v":1},{"$f":"IF(Holding!AW248=\"\",\"\",Holding!AW248)","v":1},{"$f":"IF(Holding!AY248=\"\",\"\",Holding!AY248)","v":1},{"$f":"IF(Holding!BA248=\"\",\"\",Holding!BA248)","v":1},{"$f":"IF(Holding!BC248=\"\",\"\",Holding!BC248)","v":1},{"$f":"IF(Holding!BE248=\"\",\"\",Holding!BE248)","v":1},{"$f":"IF(Holding!BG248=\"\",\"\",Holding!BG248)","v":1},{"$f":"IF(Holding!BI248=\"\",\"\",Holding!BI248)","v":1},{"$f":"IF(Holding!BK248=\"\",\"\",Holding!BK248)","v":1},{"$f":"IF(Holding!BM248=\"\",\"\",Holding!BM248)","v":1},{"$f":"IF(Holding!BO248=\"\",\"\",Holding!BO248)","v":1},{"$f":"IF(Holding!BQ248=\"\",\"\",Holding!BQ248)","v":1},{"$f":"IF(Holding!BS248=\"\",\"\",Holding!BS248)","v":1},{"$f":"IF(Holding!BU248=\"\",\"\",Holding!BU248)","v":1},{"$f":"IF(Holding!BW248=\"\",\"\",Holding!BW248)","v":1},{"$f":"IF(Holding!BY248=\"\",\"\",Holding!BY248)","v":1},{"$f":"IF(Holding!CA248=\"\",\"\",Holding!CA248)","v":1},{"$f":"IF(Holding!CC248=\"\",\"\",Holding!CC248)","v":1},{"$f":"IF(Holding!CE248=\"\",\"\",Holding!CE248)","v":1},{"$f":"IF(Holding!CG248=\"\",\"\",Holding!CG248)","v":1},{"$f":"IF(Holding!CI248=\"\",\"\",Holding!CI248)","v":1},{"$f":"IF(Holding!CK248=\"\",\"\",Holding!CK248)","v":1},{"$f":"IF(Holding!CM248=\"\",\"\",Holding!CM248)","v":1},{"$f":"IF(Holding!CO248=\"\",\"\",Holding!CO248)","v":1},{"$f":"IF(Holding!CQ248=\"\",\"\",Holding!CQ248)","v":1},{"$f":"IF(Holding!CS248=\"\",\"\",Holding!CS248)","v":1}]
[null,{"$f":"IF(Holding!$AE$249=\"\",\"\",Holding!$AE$249)","v":""},{"$f":"IF(Holding!$AF$249=\"\",\"\",Holding!$AF$249)","v":"Office Lease - France"},null,{"$f":"+Inputs!$C$320","v":80000},null,2.725000000000001,{"$f":"0.625*2","v":1.25},{"$f":"IF(Holding!AI249=\"\",\"\",Holding!AI249)","v":1},{"$f":"IF(Holding!AK249=\"\",\"\",Holding!AK249)","v":1},{"$f":"IF(Holding!AM249=\"\",\"\",Holding!AM249)","v":1},{"$f":"IF(Holding!AO249=\"\",\"\",Holding!AO249)","v":1},{"$f":"IF(Holding!AQ249=\"\",\"\",Holding!AQ249)","v":1},{"$f":"IF(Holding!AS249=\"\",\"\",Holding!AS249)","v":1},{"$f":"IF(Holding!AU249=\"\",\"\",Holding!AU249)","v":1},{"$f":"IF(Holding!AW249=\"\",\"\",Holding!AW249)","v":1},{"$f":"IF(Holding!AY249=\"\",\"\",Holding!AY249)","v":1},{"$f":"IF(Holding!BA249=\"\",\"\",Holding!BA249)","v":1},{"$f":"IF(Holding!BC249=\"\",\"\",Holding!BC249)","v":1},{"$f":"IF(Holding!BE249=\"\",\"\",Holding!BE249)","v":1},{"$f":"IF(Holding!BG249=\"\",\"\",Holding!BG249)","v":1},{"$f":"IF(Holding!BI249=\"\",\"\",Holding!BI249)","v":1},{"$f":"IF(Holding!BK249=\"\",\"\",Holding!BK249)","v":1},{"$f":"IF(Holding!BM249=\"\",\"\",Holding!BM249)","v":1},{"$f":"IF(Holding!BO249=\"\",\"\",Holding!BO249)","v":1},{"$f":"IF(Holding!BQ249=\"\",\"\",Holding!BQ249)","v":1},{"$f":"IF(Holding!BS249=\"\",\"\",Holding!BS249)","v":1},{"$f":"IF(Holding!BU249=\"\",\"\",Holding!BU249)","v":1},{"$f":"IF(Holding!BW249=\"\",\"\",Holding!BW249)","v":1},{"$f":"IF(Holding!BY249=\"\",\"\",Holding!BY249)","v":1},{"$f":"IF(Holding!CA249=\"\",\"\",Holding!CA249)","v":1},{"$f":"IF(Holding!CC249=\"\",\"\",Holding!CC249)","v":1},{"$f":"IF(Holding!CE249=\"\",\"\",Holding!CE249)","v":1},{"$f":"IF(Holding!CG249=\"\",\"\",Holding!CG249)","v":1},{"$f":"IF(Holding!CI249=\"\",\"\",Holding!CI249)","v":1},{"$f":"IF(Holding!CK249=\"\",\"\",Holding!CK249)","v":1},{"$f":"IF(Holding!CM249=\"\",\"\",Holding!CM249)","v":1},{"$f":"IF(Holding!CO249=\"\",\"\",Holding!CO249)","v":1},{"$f":"IF(Holding!CQ249=\"\",\"\",Holding!CQ249)","v":1},{"$f":"IF(Holding!CS249=\"\",\"\",Holding!CS249)","v":1}]
[null,{"$f":"IF(Holding!$AE$250=\"\",\"\",Holding!$AE$250)","v":""},{"$f":"IF(Holding!$AF$250=\"\",\"\",Holding!$AF$250)","v":"External consultant 1"},null,{"$f":"+Inputs!$C$321","v":1000},null,{"$f":"72.645+137.084-48+66.232-48+89-24","v":244.96100000000001},{"$f":"89*2","v":178},{"$f":"IF(Holding!AI250=\"\",\"\",Holding!AI250)","v":13},{"$f":"IF(Holding!AK250=\"\",\"\",Holding!AK250)","v":13},{"$f":"IF(Holding!AM250=\"\",\"\",Holding!AM250)","v":13},{"$f":"IF(Holding!AO250=\"\",\"\",Holding!AO250)","v":13},{"$f":"IF(Holding!AQ250=\"\",\"\",Holding!AQ250)","v":13},{"$f":"IF(Holding!AS250=\"\",\"\",Holding!AS250)","v":13},{"$f":"IF(Holding!AU250=\"\",\"\",Holding!AU250)","v":13},{"$f":"IF(Holding!AW250=\"\",\"\",Holding!AW250)","v":13},{"$f":"IF(Holding!AY250=\"\",\"\",Holding!AY250)","v":13},{"$f":"IF(Holding!BA250=\"\",\"\",Holding!BA250)","v":13},{"$f":"IF(Holding!BC250=\"\",\"\",Holding!BC250)","v":13},{"$f":"IF(Holding!BE250=\"\",\"\",Holding!BE250)","v":13},{"$f":"IF(Holding!BG250=\"\",\"\",Holding!BG250)","v":13},{"$f":"IF(Holding!BI250=\"\",\"\",Holding!BI250)","v":13},{"$f":"IF(Holding!BK250=\"\",\"\",Holding!BK250)","v":13},{"$f":"IF(Holding!BM250=\"\",\"\",Holding!BM250)","v":13},{"$f":"IF(Holding!BO250=\"\",\"\",Holding!BO250)","v":13},{"$f":"IF(Holding!BQ250=\"\",\"\",Holding!BQ250)","v":13},{"$f":"IF(Holding!BS250=\"\",\"\",Holding!BS250)","v":13},{"$f":"IF(Holding!BU250=\"\",\"\",Holding!BU250)","v":13},{"$f":"IF(Holding!BW250=\"\",\"\",Holding!BW250)","v":13},{"$f":"IF(Holding!BY250=\"\",\"\",Holding!BY250)","v":13},{"$f":"IF(Holding!CA250=\"\",\"\",Holding!CA250)","v":13},{"$f":"IF(Holding!CC250=\"\",\"\",Holding!CC250)","v":13},{"$f":"IF(Holding!CE250=\"\",\"\",Holding!CE250)","v":13},{"$f":"IF(Holding!CG250=\"\",\"\",Holding!CG250)","v":13},{"$f":"IF(Holding!CI250=\"\",\"\",Holding!CI250)","v":13},{"$f":"IF(Holding!CK250=\"\",\"\",Holding!CK250)","v":13},{"$f":"IF(Holding!CM250=\"\",\"\",Holding!CM250)","v":13},{"$f":"IF(Holding!CO250=\"\",\"\",Holding!CO250)","v":13},{"$f":"IF(Holding!CQ250=\"\",\"\",Holding!CQ250)","v":13},{"$f":"IF(Holding!CS250=\"\",\"\",Holding!CS250)","v":13}]
[null,{"$f":"IF(Holding!$AE$251=\"\",\"\",Holding!$AE$251)","v":""},{"$f":"IF(Holding!$AF$251=\"\",\"\",Holding!$AF$251)","v":"External consultant 2"},null,{"$f":"+Inputs!$C$321","v":1000},null,{"$f":"48*2.5","v":120},48,{"$f":"IF(Holding!AI251=\"\",\"\",Holding!AI251)","v":13},{"$f":"IF(Holding!AK251=\"\",\"\",Holding!AK251)","v":13},{"$f":"IF(Holding!AM251=\"\",\"\",Holding!AM251)","v":13},{"$f":"IF(Holding!AO251=\"\",\"\",Holding!AO251)","v":13},{"$f":"IF(Holding!AQ251=\"\",\"\",Holding!AQ251)","v":13},{"$f":"IF(Holding!AS251=\"\",\"\",Holding!AS251)","v":13},{"$f":"IF(Holding!AU251=\"\",\"\",Holding!AU251)","v":13},{"$f":"IF(Holding!AW251=\"\",\"\",Holding!AW251)","v":13},{"$f":"IF(Holding!AY251=\"\",\"\",Holding!AY251)","v":13},{"$f":"IF(Holding!BA251=\"\",\"\",Holding!BA251)","v":13},{"$f":"IF(Holding!BC251=\"\",\"\",Holding!BC251)","v":13},{"$f":"IF(Holding!BE251=\"\",\"\",Holding!BE251)","v":13},{"$f":"IF(Holding!BG251=\"\",\"\",Holding!BG251)","v":13},{"$f":"IF(Holding!BI251=\"\",\"\",Holding!BI251)","v":13},{"$f":"IF(Holding!BK251=\"\",\"\",Holding!BK251)","v":13},{"$f":"IF(Holding!BM251=\"\",\"\",Holding!BM251)","v":13},{"$f":"IF(Holding!BO251=\"\",\"\",Holding!BO251)","v":13},{"$f":"IF(Holding!BQ251=\"\",\"\",Holding!BQ251)","v":13},{"$f":"IF(Holding!BS251=\"\",\"\",Holding!BS251)","v":13},{"$f":"IF(Holding!BU251=\"\",\"\",Holding!BU251)","v":13},{"$f":"IF(Holding!BW251=\"\",\"\",Holding!BW251)","v":13},{"$f":"IF(Holding!BY251=\"\",\"\",Holding!BY251)","v":13},{"$f":"IF(Holding!CA251=\"\",\"\",Holding!CA251)","v":13},{"$f":"IF(Holding!CC251=\"\",\"\",Holding!CC251)","v":13},{"$f":"IF(Holding!CE251=\"\",\"\",Holding!CE251)","v":13},{"$f":"IF(Holding!CG251=\"\",\"\",Holding!CG251)","v":13},{"$f":"IF(Holding!CI251=\"\",\"\",Holding!CI251)","v":13},{"$f":"IF(Holding!CK251=\"\",\"\",Holding!CK251)","v":13},{"$f":"IF(Holding!CM251=\"\",\"\",Holding!CM251)","v":13},{"$f":"IF(Holding!CO251=\"\",\"\",Holding!CO251)","v":13},{"$f":"IF(Holding!CQ251=\"\",\"\",Holding!CQ251)","v":13},{"$f":"IF(Holding!CS251=\"\",\"\",Holding!CS251)","v":13}]
[null,{"$f":"IF(Holding!$AE$252=\"\",\"\",Holding!$AE$252)","v":""},{"$f":"IF(Holding!$AF$252=\"\",\"\",Holding!$AF$252)","v":"External consultant 3"},null,{"$f":"+Inputs!$C$321","v":1000},null,240,120,{"$f":"IF(Holding!AI252=\"\",\"\",Holding!AI252)","v":10},{"$f":"IF(Holding!AK252=\"\",\"\",Holding!AK252)","v":10},{"$f":"IF(Holding!AM252=\"\",\"\",Holding!AM252)","v":10},{"$f":"IF(Holding!AO252=\"\",\"\",Holding!AO252)","v":10},{"$f":"IF(Holding!AQ252=\"\",\"\",Holding!AQ252)","v":10},{"$f":"IF(Holding!AS252=\"\",\"\",Holding!AS252)","v":10},{"$f":"IF(Holding!AU252=\"\",\"\",Holding!AU252)","v":10},{"$f":"IF(Holding!AW252=\"\",\"\",Holding!AW252)","v":10},{"$f":"IF(Holding!AY252=\"\",\"\",Holding!AY252)","v":10},{"$f":"IF(Holding!BA252=\"\",\"\",Holding!BA252)","v":10},{"$f":"IF(Holding!BC252=\"\",\"\",Holding!BC252)","v":10},{"$f":"IF(Holding!BE252=\"\",\"\",Holding!BE252)","v":10},{"$f":"IF(Holding!BG252=\"\",\"\",Holding!BG252)","v":10},{"$f":"IF(Holding!BI252=\"\",\"\",Holding!BI252)","v":10},{"$f":"IF(Holding!BK252=\"\",\"\",Holding!BK252)","v":10},{"$f":"IF(Holding!BM252=\"\",\"\",Holding!BM252)","v":10},{"$f":"IF(Holding!BO252=\"\",\"\",Holding!BO252)","v":10},{"$f":"IF(Holding!BQ252=\"\",\"\",Holding!BQ252)","v":10},{"$f":"IF(Holding!BS252=\"\",\"\",Holding!BS252)","v":10},{"$f":"IF(Holding!BU252=\"\",\"\",Holding!BU252)","v":10},{"$f":"IF(Holding!BW252=\"\",\"\",Holding!BW252)","v":10},{"$f":"IF(Holding!BY252=\"\",\"\",Holding!BY252)","v":10},{"$f":"IF(Holding!CA252=\"\",\"\",Holding!CA252)","v":10},{"$f":"IF(Holding!CC252=\"\",\"\",Holding!CC252)","v":10},{"$f":"IF(Holding!CE252=\"\",\"\",Holding!CE252)","v":10},{"$f":"IF(Holding!CG252=\"\",\"\",Holding!CG252)","v":10},{"$f":"IF(Holding!CI252=\"\",\"\",Holding!CI252)","v":10},{"$f":"IF(Holding!CK252=\"\",\"\",Holding!CK252)","v":10},{"$f":"IF(Holding!CM252=\"\",\"\",Holding!CM252)","v":10},{"$f":"IF(Holding!CO252=\"\",\"\",Holding!CO252)","v":10},{"$f":"IF(Holding!CQ252=\"\",\"\",Holding!CQ252)","v":10},{"$f":"IF(Holding!CS252=\"\",\"\",Holding!CS252)","v":10}]
[null,{"$f":"IF(Holding!$AE$253=\"\",\"\",Holding!$AE$253)","v":""},null,null,null,null,null,null,{"$f":"IF(Holding!AI253=\"\",\"\",Holding!AI253)","v":""},{"$f":"IF(Holding!AK253=\"\",\"\",Holding!AK253)","v":""},{"$f":"IF(Holding!AM253=\"\",\"\",Holding!AM253)","v":""},{"$f":"IF(Holding!AO253=\"\",\"\",Holding!AO253)","v":""},{"$f":"IF(Holding!AQ253=\"\",\"\",Holding!AQ253)","v":""},{"$f":"IF(Holding!AS253=\"\",\"\",Holding!AS253)","v":""},{"$f":"IF(Holding!AU253=\"\",\"\",Holding!AU253)","v":""},{"$f":"IF(Holding!AW253=\"\",\"\",Holding!AW253)","v":""},{"$f":"IF(Holding!AY253=\"\",\"\",Holding!AY253)","v":""},{"$f":"IF(Holding!BA253=\"\",\"\",Holding!BA253)","v":""},{"$f":"IF(Holding!BC253=\"\",\"\",Holding!BC253)","v":""},{"$f":"IF(Holding!BE253=\"\",\"\",Holding!BE253)","v":""},{"$f":"IF(Holding!BG253=\"\",\"\",Holding!BG253)","v":""},{"$f":"IF(Holding!BI253=\"\",\"\",Holding!BI253)","v":""},{"$f":"IF(Holding!BK253=\"\",\"\",Holding!BK253)","v":""},{"$f":"IF(Holding!BM253=\"\",\"\",Holding!BM253)","v":""},{"$f":"IF(Holding!BO253=\"\",\"\",Holding!BO253)","v":""},{"$f":"IF(Holding!BQ253=\"\",\"\",Holding!BQ253)","v":""},{"$f":"IF(Holding!BS253=\"\",\"\",Holding!BS253)","v":""},{"$f":"IF(Holding!BU253=\"\",\"\",Holding!BU253)","v":""},{"$f":"IF(Holding!BW253=\"\",\"\",Holding!BW253)","v":""},{"$f":"IF(Holding!BY253=\"\",\"\",Holding!BY253)","v":""},{"$f":"IF(Holding!CA253=\"\",\"\",Holding!CA253)","v":""},{"$f":"IF(Holding!CC253=\"\",\"\",Holding!CC253)","v":""},{"$f":"IF(Holding!CE253=\"\",\"\",Holding!CE253)","v":""},{"$f":"IF(Holding!CG253=\"\",\"\",Holding!CG253)","v":""},{"$f":"IF(Holding!CI253=\"\",\"\",Holding!CI253)","v":""},{"$f":"IF(Holding!CK253=\"\",\"\",Holding!CK253)","v":""},{"$f":"IF(Holding!CM253=\"\",\"\",Holding!CM253)","v":""},{"$f":"IF(Holding!CO253=\"\",\"\",Holding!CO253)","v":""},{"$f":"IF(Holding!CQ253=\"\",\"\",Holding!CQ253)","v":""},{"$f":"IF(Holding!CS253=\"\",\"\",Holding!CS253)","v":""}]
[null,{"$f":"IF(Holding!$AE$254=\"\",\"\",Holding!$AE$254)","v":"Sub-Total"},null,null,null,null,null,null,{"$f":"IF(Holding!AI254=\"\",\"\",Holding!AI254)","v":""},null,null,{"$f":"IF(Holding!AO254=\"\",\"\",Holding!AO254)","v":""},null,null,{"$f":"IF(Holding!AU254=\"\",\"\",Holding!AU254)","v":""},null,null,{"$f":"IF(Holding!BA254=\"\",\"\",Holding!BA254)","v":""},null,null,{"$f":"IF(Holding!BG254=\"\",\"\",Holding!BG254)","v":""},null,null,{"$f":"IF(Holding!BM254=\"\",\"\",Holding!BM254)","v":""},null,null,{"$f":"IF(Holding!BS254=\"\",\"\",Holding!BS254)","v":""},null,null,{"$f":"IF(Holding!BY254=\"\",\"\",Holding!BY254)","v":""},null,{"$f":"IF(Holding!CC254=\"\",\"\",Holding!CC254)","v":""},null,{"$f":"IF(Holding!CG254=\"\",\"\",Holding!CG254)","v":""},null,{"$f":"IF(Holding!CK254=\"\",\"\",Holding!CK254)","v":""},null,{"$f":"IF(Holding!CO254=\"\",\"\",Holding!CO254)","v":""},null,{"$f":"IF(Holding!CS254=\"\",\"\",Holding!CS254)","v":""}]
[null,{"$f":"IF(Holding!$AE$255=\"\",\"\",Holding!$AE$255)","v":""},null,null,null,null,null,null,{"$f":"IF(Holding!AI255=\"\",\"\",Holding!AI255)","v":""},{"$f":"IF(Holding!AK255=\"\",\"\",Holding!AK255)","v":""},{"$f":"IF(Holding!AM255=\"\",\"\",Holding!AM255)","v":""},{"$f":"IF(Holding!AO255=\"\",\"\",Holding!AO255)","v":""},{"$f":"IF(Holding!AQ255=\"\",\"\",Holding!AQ255)","v":""},{"$f":"IF(Holding!AS255=\"\",\"\",Holding!AS255)","v":""},{"$f":"IF(Holding!AU255=\"\",\"\",Holding!AU255)","v":""},{"$f":"IF(Holding!AW255=\"\",\"\",Holding!AW255)","v":""},{"$f":"IF(Holding!AY255=\"\",\"\",Holding!AY255)","v":""},{"$f":"IF(Holding!BA255=\"\",\"\",Holding!BA255)","v":""},{"$f":"IF(Holding!BC255=\"\",\"\",Holding!BC255)","v":""},{"$f":"IF(Holding!BE255=\"\",\"\",Holding!BE255)","v":""},{"$f":"IF(Holding!BG255=\"\",\"\",Holding!BG255)","v":""},{"$f":"IF(Holding!BI255=\"\",\"\",Holding!BI255)","v":""},{"$f":"IF(Holding!BK255=\"\",\"\",Holding!BK255)","v":""},{"$f":"IF(Holding!BM255=\"\",\"\",Holding!BM255)","v":""},{"$f":"IF(Holding!BO255=\"\",\"\",Holding!BO255)","v":""},{"$f":"IF(Holding!BQ255=\"\",\"\",Holding!BQ255)","v":""},{"$f":"IF(Holding!BS255=\"\",\"\",Holding!BS255)","v":""},{"$f":"IF(Holding!BU255=\"\",\"\",Holding!BU255)","v":""},{"$f":"IF(Holding!BW255=\"\",\"\",Holding!BW255)","v":""},{"$f":"IF(Holding!BY255=\"\",\"\",Holding!BY255)","v":""},{"$f":"IF(Holding!CA255=\"\",\"\",Holding!CA255)","v":""},{"$f":"IF(Holding!CC255=\"\",\"\",Holding!CC255)","v":""},{"$f":"IF(Holding!CE255=\"\",\"\",Holding!CE255)","v":""},{"$f":"IF(Holding!CG255=\"\",\"\",Holding!CG255)","v":""},{"$f":"IF(Holding!CI255=\"\",\"\",Holding!CI255)","v":""},{"$f":"IF(Holding!CK255=\"\",\"\",Holding!CK255)","v":""},{"$f":"IF(Holding!CM255=\"\",\"\",Holding!CM255)","v":""},{"$f":"IF(Holding!CO255=\"\",\"\",Holding!CO255)","v":""},{"$f":"IF(Holding!CQ255=\"\",\"\",Holding!CQ255)","v":""},{"$f":"IF(Holding!CS255=\"\",\"\",Holding!CS255)","v":""}]
[null,{"$f":"IF(Holding!$AE$256=\"\",\"\",Holding!$AE$256)","v":"TRAVEL EXPENSES"},null,null,null,null,null,null,{"$f":"IF(Holding!AI256=\"\",\"\",Holding!AI256)","v":""},{"$f":"IF(Holding!AK256=\"\",\"\",Holding!AK256)","v":""},{"$f":"IF(Holding!AM256=\"\",\"\",Holding!AM256)","v":""},{"$f":"IF(Holding!AO256=\"\",\"\",Holding!AO256)","v":""},{"$f":"IF(Holding!AQ256=\"\",\"\",Holding!AQ256)","v":""},{"$f":"IF(Holding!AS256=\"\",\"\",Holding!AS256)","v":""},{"$f":"IF(Holding!AU256=\"\",\"\",Holding!AU256)","v":""},{"$f":"IF(Holding!AW256=\"\",\"\",Holding!AW256)","v":""},{"$f":"IF(Holding!AY256=\"\",\"\",Holding!AY256)","v":""},{"$f":"IF(Holding!BA256=\"\",\"\",Holding!BA256)","v":""},{"$f":"IF(Holding!BC256=\"\",\"\",Holding!BC256)","v":""},{"$f":"IF(Holding!BE256=\"\",\"\",Holding!BE256)","v":""},{"$f":"IF(Holding!BG256=\"\",\"\",Holding!BG256)","v":""},{"$f":"IF(Holding!BI256=\"\",\"\",Holding!BI256)","v":""},{"$f":"IF(Holding!BK256=\"\",\"\",Holding!BK256)","v":""},{"$f":"IF(Holding!BM256=\"\",\"\",Holding!BM256)","v":""},{"$f":"IF(Holding!BO256=\"\",\"\",Holding!BO256)","v":""},{"$f":"IF(Holding!BQ256=\"\",\"\",Holding!BQ256)","v":""},{"$f":"IF(Holding!BS256=\"\",\"\",Holding!BS256)","v":""},{"$f":"IF(Holding!BU256=\"\",\"\",Holding!BU256)","v":""},{"$f":"IF(Holding!BW256=\"\",\"\",Holding!BW256)","v":""},{"$f":"IF(Holding!BY256=\"\",\"\",Holding!BY256)","v":""},{"$f":"IF(Holding!CA256=\"\",\"\",Holding!CA256)","v":""},{"$f":"IF(Holding!CC256=\"\",\"\",Holding!CC256)","v":""},{"$f":"IF(Holding!CE256=\"\",\"\",Holding!CE256)","v":""},{"$f":"IF(Holding!CG256=\"\",\"\",Holding!CG256)","v":""},{"$f":"IF(Holding!CI256=\"\",\"\",Holding!CI256)","v":""},{"$f":"IF(Holding!CK256=\"\",\"\",Holding!CK256)","v":""},{"$f":"IF(Holding!CM256=\"\",\"\",Holding!CM256)","v":""},{"$f":"IF(Holding!CO256=\"\",\"\",Holding!CO256)","v":""},{"$f":"IF(Holding!CQ256=\"\",\"\",Holding!CQ256)","v":""},{"$f":"IF(Holding!CS256=\"\",\"\",Holding!CS256)","v":""}]
[null,{"$f":"IF(Holding!$AE$257=\"\",\"\",Holding!$AE$257)","v":"flights France/Dakar"},null,null,null,null,null,null,{"$f":"IF(Holding!AI257=\"\",\"\",Holding!AI257)","v":""},{"$f":"IF(Holding!AK257=\"\",\"\",Holding!AK257)","v":""},{"$f":"IF(Holding!AM257=\"\",\"\",Holding!AM257)","v":""},{"$f":"IF(Holding!AO257=\"\",\"\",Holding!AO257)","v":""},{"$f":"IF(Holding!AQ257=\"\",\"\",Holding!AQ257)","v":""},{"$f":"IF(Holding!AS257=\"\",\"\",Holding!AS257)","v":""},{"$f":"IF(Holding!AU257=\"\",\"\",Holding!AU257)","v":""},{"$f":"IF(Holding!AW257=\"\",\"\",Holding!AW257)","v":""},{"$f":"IF(Holding!AY257=\"\",\"\",Holding!AY257)","v":""},{"$f":"IF(Holding!BA257=\"\",\"\",Holding!BA257)","v":""},{"$f":"IF(Holding!BC257=\"\",\"\",Holding!BC257)","v":""},{"$f":"IF(Holding!BE257=\"\",\"\",Holding!BE257)","v":""},{"$f":"IF(Holding!BG257=\"\",\"\",Holding!BG257)","v":""},{"$f":"IF(Holding!BI257=\"\",\"\",Holding!BI257)","v":""},{"$f":"IF(Holding!BK257=\"\",\"\",Holding!BK257)","v":""},{"$f":"IF(Holding!BM257=\"\",\"\",Holding!BM257)","v":""},{"$f":"IF(Holding!BO257=\"\",\"\",Holding!BO257)","v":""},{"$f":"IF(Holding!BQ257=\"\",\"\",Holding!BQ257)","v":""},{"$f":"IF(Holding!BS257=\"\",\"\",Holding!BS257)","v":""},{"$f":"IF(Holding!BU257=\"\",\"\",Holding!BU257)","v":""},{"$f":"IF(Holding!BW257=\"\",\"\",Holding!BW257)","v":""},{"$f":"IF(Holding!BY257=\"\",\"\",Holding!BY257)","v":""},{"$f":"IF(Holding!CA257=\"\",\"\",Holding!CA257)","v":""},{"$f":"IF(Holding!CC257=\"\",\"\",Holding!CC257)","v":""},{"$f":"IF(Holding!CE257=\"\",\"\",Holding!CE257)","v":""},{"$f":"IF(Holding!CG257=\"\",\"\",Holding!CG257)","v":""},{"$f":"IF(Holding!CI257=\"\",\"\",Holding!CI257)","v":""},{"$f":"IF(Holding!CK257=\"\",\"\",Holding!CK257)","v":""},{"$f":"IF(Holding!CM257=\"\",\"\",Holding!CM257)","v":""},{"$f":"IF(Holding!CO257=\"\",\"\",Holding!CO257)","v":""},{"$f":"IF(Holding!CQ257=\"\",\"\",Holding!CQ257)","v":""},{"$f":"IF(Holding!CS257=\"\",\"\",Holding!CS257)","v":""}]
[null,{"$f":"IF(Holding!$AE$258=\"\",\"\",Holding!$AE$258)","v":""},{"$f":"IF(Holding!$AF$258=\"\",\"\",Holding!$AF$258)","v":"CEO"},null,{"$f":"+Inputs!$C$314","v":1500},null,106.42666666666666,35.484000000000002,{"$f":"IF(Holding!AI258=\"\",\"\",Holding!AI258)","v":12},{"$f":"IF(Holding!AK258=\"\",\"\",Holding!AK258)","v":12},{"$f":"IF(Holding!AM258=\"\",\"\",Holding!AM258)","v":12},{"$f":"IF(Holding!AO258=\"\",\"\",Holding!AO258)","v":12},{"$f":"IF(Holding!AQ258=\"\",\"\",Holding!AQ258)","v":12},{"$f":"IF(Holding!AS258=\"\",\"\",Holding!AS258)","v":12},{"$f":"IF(Holding!AU258=\"\",\"\",Holding!AU258)","v":12},{"$f":"IF(Holding!AW258=\"\",\"\",Holding!AW258)","v":12},{"$f":"IF(Holding!AY258=\"\",\"\",Holding!AY258)","v":12},{"$f":"IF(Holding!BA258=\"\",\"\",Holding!BA258)","v":12},{"$f":"IF(Holding!BC258=\"\",\"\",Holding!BC258)","v":12},{"$f":"IF(Holding!BE258=\"\",\"\",Holding!BE258)","v":12},{"$f":"IF(Holding!BG258=\"\",\"\",Holding!BG258)","v":12},{"$f":"IF(Holding!BI258=\"\",\"\",Holding!BI258)","v":12},{"$f":"IF(Holding!BK258=\"\",\"\",Holding!BK258)","v":12},{"$f":"IF(Holding!BM258=\"\",\"\",Holding!BM258)","v":12},{"$f":"IF(Holding!BO258=\"\",\"\",Holding!BO258)","v":12},{"$f":"IF(Holding!BQ258=\"\",\"\",Holding!BQ258)","v":12},{"$f":"IF(Holding!BS258=\"\",\"\",Holding!BS258)","v":12},{"$f":"IF(Holding!BU258=\"\",\"\",Holding!BU258)","v":12},{"$f":"IF(Holding!BW258=\"\",\"\",Holding!BW258)","v":12},{"$f":"IF(Holding!BY258=\"\",\"\",Holding!BY258)","v":12},{"$f":"IF(Holding!CA258=\"\",\"\",Holding!CA258)","v":12},{"$f":"IF(Holding!CC258=\"\",\"\",Holding!CC258)","v":12},{"$f":"IF(Holding!CE258=\"\",\"\",Holding!CE258)","v":12},{"$f":"IF(Holding!CG258=\"\",\"\",Holding!CG258)","v":12},{"$f":"IF(Holding!CI258=\"\",\"\",Holding!CI258)","v":12},{"$f":"IF(Holding!CK258=\"\",\"\",Holding!CK258)","v":12},{"$f":"IF(Holding!CM258=\"\",\"\",Holding!CM258)","v":12},{"$f":"IF(Holding!CO258=\"\",\"\",Holding!CO258)","v":12},{"$f":"IF(Holding!CQ258=\"\",\"\",Holding!CQ258)","v":12},{"$f":"IF(Holding!CS258=\"\",\"\",Holding!CS258)","v":12}]
[null,{"$f":"IF(Holding!$AE$259=\"\",\"\",Holding!$AE$259)","v":""},{"$f":"IF(Holding!$AF$259=\"\",\"\",Holding!$AF$259)","v":"CFO"},null,{"$f":"+Inputs!$C$314","v":1500},null,null,null,{"$f":"IF(Holding!AI259=\"\",\"\",Holding!AI259)","v":12},{"$f":"IF(Holding!AK259=\"\",\"\",Holding!AK259)","v":12},{"$f":"IF(Holding!AM259=\"\",\"\",Holding!AM259)","v":12},{"$f":"IF(Holding!AO259=\"\",\"\",Holding!AO259)","v":12},{"$f":"IF(Holding!AQ259=\"\",\"\",Holding!AQ259)","v":12},{"$f":"IF(Holding!AS259=\"\",\"\",Holding!AS259)","v":12},{"$f":"IF(Holding!AU259=\"\",\"\",Holding!AU259)","v":12},{"$f":"IF(Holding!AW259=\"\",\"\",Holding!AW259)","v":12},{"$f":"IF(Holding!AY259=\"\",\"\",Holding!AY259)","v":12},{"$f":"IF(Holding!BA259=\"\",\"\",Holding!BA259)","v":12},{"$f":"IF(Holding!BC259=\"\",\"\",Holding!BC259)","v":12},{"$f":"IF(Holding!BE259=\"\",\"\",Holding!BE259)","v":12},{"$f":"IF(Holding!BG259=\"\",\"\",Holding!BG259)","v":12},{"$f":"IF(Holding!BI259=\"\",\"\",Holding!BI259)","v":12},{"$f":"IF(Holding!BK259=\"\",\"\",Holding!BK259)","v":12},{"$f":"IF(Holding!BM259=\"\",\"\",Holding!BM259)","v":12},{"$f":"IF(Holding!BO259=\"\",\"\",Holding!BO259)","v":12},{"$f":"IF(Holding!BQ259=\"\",\"\",Holding!BQ259)","v":12},{"$f":"IF(Holding!BS259=\"\",\"\",Holding!BS259)","v":12},{"$f":"IF(Holding!BU259=\"\",\"\",Holding!BU259)","v":12},{"$f":"IF(Holding!BW259=\"\",\"\",Holding!BW259)","v":12},{"$f":"IF(Holding!BY259=\"\",\"\",Holding!BY259)","v":12},{"$f":"IF(Holding!CA259=\"\",\"\",Holding!CA259)","v":12},{"$f":"IF(Holding!CC259=\"\",\"\",Holding!CC259)","v":12},{"$f":"IF(Holding!CE259=\"\",\"\",Holding!CE259)","v":12},{"$f":"IF(Holding!CG259=\"\",\"\",Holding!CG259)","v":12},{"$f":"IF(Holding!CI259=\"\",\"\",Holding!CI259)","v":12},{"$f":"IF(Holding!CK259=\"\",\"\",Holding!CK259)","v":12},{"$f":"IF(Holding!CM259=\"\",\"\",Holding!CM259)","v":12},{"$f":"IF(Holding!CO259=\"\",\"\",Holding!CO259)","v":12},{"$f":"IF(Holding!CQ259=\"\",\"\",Holding!CQ259)","v":12},{"$f":"IF(Holding!CS259=\"\",\"\",Holding!CS259)","v":12}]
[null,{"$f":"IF(Holding!$AE$260=\"\",\"\",Holding!$AE$260)","v":""},{"$f":"IF(Holding!$AF$260=\"\",\"\",Holding!$AF$260)","v":"Technical Support"},null,{"$f":"+Inputs!$C$314","v":1500},null,null,null,{"$f":"IF(Holding!AI260=\"\",\"\",Holding!AI260)","v":5},{"$f":"IF(Holding!AK260=\"\",\"\",Holding!AK260)","v":5},{"$f":"IF(Holding!AM260=\"\",\"\",Holding!AM260)","v":5},{"$f":"IF(Holding!AO260=\"\",\"\",Holding!AO260)","v":5},{"$f":"IF(Holding!AQ260=\"\",\"\",Holding!AQ260)","v":5},{"$f":"IF(Holding!AS260=\"\",\"\",Holding!AS260)","v":5},{"$f":"IF(Holding!AU260=\"\",\"\",Holding!AU260)","v":5},{"$f":"IF(Holding!AW260=\"\",\"\",Holding!AW260)","v":5},{"$f":"IF(Holding!AY260=\"\",\"\",Holding!AY260)","v":5},{"$f":"IF(Holding!BA260=\"\",\"\",Holding!BA260)","v":5},{"$f":"IF(Holding!BC260=\"\",\"\",Holding!BC260)","v":5},{"$f":"IF(Holding!BE260=\"\",\"\",Holding!BE260)","v":5},{"$f":"IF(Holding!BG260=\"\",\"\",Holding!BG260)","v":5},{"$f":"IF(Holding!BI260=\"\",\"\",Holding!BI260)","v":5},{"$f":"IF(Holding!BK260=\"\",\"\",Holding!BK260)","v":5},{"$f":"IF(Holding!BM260=\"\",\"\",Holding!BM260)","v":5},{"$f":"IF(Holding!BO260=\"\",\"\",Holding!BO260)","v":5},{"$f":"IF(Holding!BQ260=\"\",\"\",Holding!BQ260)","v":5},{"$f":"IF(Holding!BS260=\"\",\"\",Holding!BS260)","v":5},{"$f":"IF(Holding!BU260=\"\",\"\",Holding!BU260)","v":5},{"$f":"IF(Holding!BW260=\"\",\"\",Holding!BW260)","v":5},{"$f":"IF(Holding!BY260=\"\",\"\",Holding!BY260)","v":5},{"$f":"IF(Holding!CA260=\"\",\"\",Holding!CA260)","v":5},{"$f":"IF(Holding!CC260=\"\",\"\",Holding!CC260)","v":5},{"$f":"IF(Holding!CE260=\"\",\"\",Holding!CE260)","v":5},{"$f":"IF(Holding!CG260=\"\",\"\",Holding!CG260)","v":5},{"$f":"IF(Holding!CI260=\"\",\"\",Holding!CI260)","v":5},{"$f":"IF(Holding!CK260=\"\",\"\",Holding!CK260)","v":5},{"$f":"IF(Holding!CM260=\"\",\"\",Holding!CM260)","v":5},{"$f":"IF(Holding!CO260=\"\",\"\",Holding!CO260)","v":5},{"$f":"IF(Holding!CQ260=\"\",\"\",Holding!CQ260)","v":5},{"$f":"IF(Holding!CS260=\"\",\"\",Holding!CS260)","v":5}]
[null,{"$f":"IF(Holding!$AE$261=\"\",\"\",Holding!$AE$261)","v":"Other flights"},null,null,null,null,null,null,{"$f":"IF(Holding!AI261=\"\",\"\",Holding!AI261)","v":""},{"$f":"IF(Holding!AK261=\"\",\"\",Holding!AK261)","v":0},{"$f":"IF(Holding!AM261=\"\",\"\",Holding!AM261)","v":""},{"$f":"IF(Holding!AO261=\"\",\"\",Holding!AO261)","v":0},{"$f":"IF(Holding!AQ261=\"\",\"\",Holding!AQ261)","v":""},{"$f":"IF(Holding!AS261=\"\",\"\",Holding!AS261)","v":0},{"$f":"IF(Holding!AU261=\"\",\"\",Holding!AU261)","v":""},{"$f":"IF(Holding!AW261=\"\",\"\",Holding!AW261)","v":0},{"$f":"IF(Holding!AY261=\"\",\"\",Holding!AY261)","v":""},{"$f":"IF(Holding!BA261=\"\",\"\",Holding!BA261)","v":0},{"$f":"IF(Holding!BC261=\"\",\"\",Holding!BC261)","v":""},{"$f":"IF(Holding!BE261=\"\",\"\",Holding!BE261)","v":0},{"$f":"IF(Holding!BG261=\"\",\"\",Holding!BG261)","v":""},{"$f":"IF(Holding!BI261=\"\",\"\",Holding!BI261)","v":0},{"$f":"IF(Holding!BK261=\"\",\"\",Holding!BK261)","v":""},{"$f":"IF(Holding!BM261=\"\",\"\",Holding!BM261)","v":0},{"$f":"IF(Holding!BO261=\"\",\"\",Holding!BO261)","v":""},{"$f":"IF(Holding!BQ261=\"\",\"\",Holding!BQ261)","v":0},{"$f":"IF(Holding!BS261=\"\",\"\",Holding!BS261)","v":""},{"$f":"IF(Holding!BU261=\"\",\"\",Holding!BU261)","v":0},{"$f":"IF(Holding!BW261=\"\",\"\",Holding!BW261)","v":""},{"$f":"IF(Holding!BY261=\"\",\"\",Holding!BY261)","v":0},{"$f":"IF(Holding!CA261=\"\",\"\",Holding!CA261)","v":0},{"$f":"IF(Holding!CC261=\"\",\"\",Holding!CC261)","v":0},{"$f":"IF(Holding!CE261=\"\",\"\",Holding!CE261)","v":0},{"$f":"IF(Holding!CG261=\"\",\"\",Holding!CG261)","v":0},{"$f":"IF(Holding!CI261=\"\",\"\",Holding!CI261)","v":0},{"$f":"IF(Holding!CK261=\"\",\"\",Holding!CK261)","v":0},{"$f":"IF(Holding!CM261=\"\",\"\",Holding!CM261)","v":0},{"$f":"IF(Holding!CO261=\"\",\"\",Holding!CO261)","v":0},{"$f":"IF(Holding!CQ261=\"\",\"\",Holding!CQ261)","v":0},{"$f":"IF(Holding!CS261=\"\",\"\",Holding!CS261)","v":0}]
[null,{"$f":"IF(Holding!$AE$262=\"\",\"\",Holding!$AE$262)","v":""},{"$f":"IF(Holding!$AF$262=\"\",\"\",Holding!$AF$262)","v":"CEO - CFO"},null,{"$f":"+Inputs!$C$314","v":1500},null,null,null,{"$f":"IF(Holding!AI262=\"\",\"\",Holding!AI262)","v":12},{"$f":"IF(Holding!AK262=\"\",\"\",Holding!AK262)","v":12},{"$f":"IF(Holding!AM262=\"\",\"\",Holding!AM262)","v":12},{"$f":"IF(Holding!AO262=\"\",\"\",Holding!AO262)","v":12},{"$f":"IF(Holding!AQ262=\"\",\"\",Holding!AQ262)","v":12},{"$f":"IF(Holding!AS262=\"\",\"\",Holding!AS262)","v":12},{"$f":"IF(Holding!AU262=\"\",\"\",Holding!AU262)","v":12},{"$f":"IF(Holding!AW262=\"\",\"\",Holding!AW262)","v":12},{"$f":"IF(Holding!AY262=\"\",\"\",Holding!AY262)","v":12},{"$f":"IF(Holding!BA262=\"\",\"\",Holding!BA262)","v":12},{"$f":"IF(Holding!BC262=\"\",\"\",Holding!BC262)","v":12},{"$f":"IF(Holding!BE262=\"\",\"\",Holding!BE262)","v":12},{"$f":"IF(Holding!BG262=\"\",\"\",Holding!BG262)","v":12},{"$f":"IF(Holding!BI262=\"\",\"\",Holding!BI262)","v":12},{"$f":"IF(Holding!BK262=\"\",\"\",Holding!BK262)","v":12},{"$f":"IF(Holding!BM262=\"\",\"\",Holding!BM262)","v":12},{"$f":"IF(Holding!BO262=\"\",\"\",Holding!BO262)","v":12},{"$f":"IF(Holding!BQ262=\"\",\"\",Holding!BQ262)","v":12},{"$f":"IF(Holding!BS262=\"\",\"\",Holding!BS262)","v":12},{"$f":"IF(Holding!BU262=\"\",\"\",Holding!BU262)","v":12},{"$f":"IF(Holding!BW262=\"\",\"\",Holding!BW262)","v":12},{"$f":"IF(Holding!BY262=\"\",\"\",Holding!BY262)","v":12},{"$f":"IF(Holding!CA262=\"\",\"\",Holding!CA262)","v":12},{"$f":"IF(Holding!CC262=\"\",\"\",Holding!CC262)","v":12},{"$f":"IF(Holding!CE262=\"\",\"\",Holding!CE262)","v":12},{"$f":"IF(Holding!CG262=\"\",\"\",Holding!CG262)","v":12},{"$f":"IF(Holding!CI262=\"\",\"\",Holding!CI262)","v":12},{"$f":"IF(Holding!CK262=\"\",\"\",Holding!CK262)","v":12},{"$f":"IF(Holding!CM262=\"\",\"\",Holding!CM262)","v":12},{"$f":"IF(Holding!CO262=\"\",\"\",Holding!CO262)","v":12},{"$f":"IF(Holding!CQ262=\"\",\"\",Holding!CQ262)","v":12},{"$f":"IF(Holding!CS262=\"\",\"\",Holding!CS262)","v":12}]
[null,{"$f":"IF(Holding!$AE$263=\"\",\"\",Holding!$AE$263)","v":"Hotel + food"},null,null,null,null,null,null,{"$f":"IF(Holding!AI263=\"\",\"\",Holding!AI263)","v":""},{"$f":"IF(Holding!AK263=\"\",\"\",Holding!AK263)","v":0},{"$f":"IF(Holding!AM263=\"\",\"\",Holding!AM263)","v":""},{"$f":"IF(Holding!AO263=\"\",\"\",Holding!AO263)","v":0},{"$f":"IF(Holding!AQ263=\"\",\"\",Holding!AQ263)","v":""},{"$f":"IF(Holding!AS263=\"\",\"\",Holding!AS263)","v":0},{"$f":"IF(Holding!AU263=\"\",\"\",Holding!AU263)","v":""},{"$f":"IF(Holding!AW263=\"\",\"\",Holding!AW263)","v":0},{"$f":"IF(Holding!AY263=\"\",\"\",Holding!AY263)","v":""},{"$f":"IF(Holding!BA263=\"\",\"\",Holding!BA263)","v":0},{"$f":"IF(Holding!BC263=\"\",\"\",Holding!BC263)","v":""},{"$f":"IF(Holding!BE263=\"\",\"\",Holding!BE263)","v":0},{"$f":"IF(Holding!BG263=\"\",\"\",Holding!BG263)","v":""},{"$f":"IF(Holding!BI263=\"\",\"\",Holding!BI263)","v":0},{"$f":"IF(Holding!BK263=\"\",\"\",Holding!BK263)","v":""},{"$f":"IF(Holding!BM263=\"\",\"\",Holding!BM263)","v":0},{"$f":"IF(Holding!BO263=\"\",\"\",Holding!BO263)","v":""},{"$f":"IF(Holding!BQ263=\"\",\"\",Holding!BQ263)","v":0},{"$f":"IF(Holding!BS263=\"\",\"\",Holding!BS263)","v":""},{"$f":"IF(Holding!BU263=\"\",\"\",Holding!BU263)","v":0},{"$f":"IF(Holding!BW263=\"\",\"\",Holding!BW263)","v":""},{"$f":"IF(Holding!BY263=\"\",\"\",Holding!BY263)","v":0},{"$f":"IF(Holding!CA263=\"\",\"\",Holding!CA263)","v":0},{"$f":"IF(Holding!CC263=\"\",\"\",Holding!CC263)","v":0},{"$f":"IF(Holding!CE263=\"\",\"\",Holding!CE263)","v":0},{"$f":"IF(Holding!CG263=\"\",\"\",Holding!CG263)","v":0},{"$f":"IF(Holding!CI263=\"\",\"\",Holding!CI263)","v":0},{"$f":"IF(Holding!CK263=\"\",\"\",Holding!CK263)","v":0},{"$f":"IF(Holding!CM263=\"\",\"\",Holding!CM263)","v":0},{"$f":"IF(Holding!CO263=\"\",\"\",Holding!CO263)","v":0},{"$f":"IF(Holding!CQ263=\"\",\"\",Holding!CQ263)","v":0},{"$f":"IF(Holding!CS263=\"\",\"\",Holding!CS263)","v":0}]
[null,{"$f":"IF(Holding!$AE$264=\"\",\"\",Holding!$AE$264)","v":""},{"$f":"IF(Holding!$AF$264=\"\",\"\",Holding!$AF$264)","v":"External stakeholders"},null,{"$f":"+Inputs!$C$323","v":200},null,null,null,{"$f":"IF(Holding!AI264=\"\",\"\",Holding!AI264)","v":50},{"$f":"IF(Holding!AK264=\"\",\"\",Holding!AK264)","v":50},{"$f":"IF(Holding!AM264=\"\",\"\",Holding!AM264)","v":50},{"$f":"IF(Holding!AO264=\"\",\"\",Holding!AO264)","v":50},{"$f":"IF(Holding!AQ264=\"\",\"\",Holding!AQ264)","v":50},{"$f":"IF(Holding!AS264=\"\",\"\",Holding!AS264)","v":50},{"$f":"IF(Holding!AU264=\"\",\"\",Holding!AU264)","v":50},{"$f":"IF(Holding!AW264=\"\",\"\",Holding!AW264)","v":50},{"$f":"IF(Holding!AY264=\"\",\"\",Holding!AY264)","v":50},{"$f":"IF(Holding!BA264=\"\",\"\",Holding!BA264)","v":50},{"$f":"IF(Holding!BC264=\"\",\"\",Holding!BC264)","v":50},{"$f":"IF(Holding!BE264=\"\",\"\",Holding!BE264)","v":50},{"$f":"IF(Holding!BG264=\"\",\"\",Holding!BG264)","v":50},{"$f":"IF(Holding!BI264=\"\",\"\",Holding!BI264)","v":50},{"$f":"IF(Holding!BK264=\"\",\"\",Holding!BK264)","v":50},{"$f":"IF(Holding!BM264=\"\",\"\",Holding!BM264)","v":50},{"$f":"IF(Holding!BO264=\"\",\"\",Holding!BO264)","v":50},{"$f":"IF(Holding!BQ264=\"\",\"\",Holding!BQ264)","v":50},{"$f":"IF(Holding!BS264=\"\",\"\",Holding!BS264)","v":50},{"$f":"IF(Holding!BU264=\"\",\"\",Holding!BU264)","v":50},{"$f":"IF(Holding!BW264=\"\",\"\",Holding!BW264)","v":50},{"$f":"IF(Holding!BY264=\"\",\"\",Holding!BY264)","v":50},{"$f":"IF(Holding!CA264=\"\",\"\",Holding!CA264)","v":50},{"$f":"IF(Holding!CC264=\"\",\"\",Holding!CC264)","v":50},{"$f":"IF(Holding!CE264=\"\",\"\",Holding!CE264)","v":50},{"$f":"IF(Holding!CG264=\"\",\"\",Holding!CG264)","v":50},{"$f":"IF(Holding!CI264=\"\",\"\",Holding!CI264)","v":50},{"$f":"IF(Holding!CK264=\"\",\"\",Holding!CK264)","v":50},{"$f":"IF(Holding!CM264=\"\",\"\",Holding!CM264)","v":50},{"$f":"IF(Holding!CO264=\"\",\"\",Holding!CO264)","v":50},{"$f":"IF(Holding!CQ264=\"\",\"\",Holding!CQ264)","v":50},{"$f":"IF(Holding!CS264=\"\",\"\",Holding!CS264)","v":50}]
[null,{"$f":"IF(Holding!$AE$265=\"\",\"\",Holding!$AE$265)","v":""},{"$f":"IF(Holding!$AF$265=\"\",\"\",Holding!$AF$265)","v":"CEO (Dakar)"},null,{"$f":"+Inputs!$C$323","v":200},null,null,null,{"$f":"IF(Holding!AI265=\"\",\"\",Holding!AI265)","v":50},{"$f":"IF(Holding!AK265=\"\",\"\",Holding!AK265)","v":50},{"$f":"IF(Holding!AM265=\"\",\"\",Holding!AM265)","v":50},{"$f":"IF(Holding!AO265=\"\",\"\",Holding!AO265)","v":50},{"$f":"IF(Holding!AQ265=\"\",\"\",Holding!AQ265)","v":50},{"$f":"IF(Holding!AS265=\"\",\"\",Holding!AS265)","v":50},{"$f":"IF(Holding!AU265=\"\",\"\",Holding!AU265)","v":50},{"$f":"IF(Holding!AW265=\"\",\"\",Holding!AW265)","v":50},{"$f":"IF(Holding!AY265=\"\",\"\",Holding!AY265)","v":50},{"$f":"IF(Holding!BA265=\"\",\"\",Holding!BA265)","v":50},{"$f":"IF(Holding!BC265=\"\",\"\",Holding!BC265)","v":50},{"$f":"IF(Holding!BE265=\"\",\"\",Holding!BE265)","v":50},{"$f":"IF(Holding!BG265=\"\",\"\",Holding!BG265)","v":50},{"$f":"IF(Holding!BI265=\"\",\"\",Holding!BI265)","v":50},{"$f":"IF(Holding!BK265=\"\",\"\",Holding!BK265)","v":50},{"$f":"IF(Holding!BM265=\"\",\"\",Holding!BM265)","v":50},{"$f":"IF(Holding!BO265=\"\",\"\",Holding!BO265)","v":50},{"$f":"IF(Holding!BQ265=\"\",\"\",Holding!BQ265)","v":50},{"$f":"IF(Holding!BS265=\"\",\"\",Holding!BS265)","v":50},{"$f":"IF(Holding!BU265=\"\",\"\",Holding!BU265)","v":50},{"$f":"IF(Holding!BW265=\"\",\"\",Holding!BW265)","v":50},{"$f":"IF(Holding!BY265=\"\",\"\",Holding!BY265)","v":50},{"$f":"IF(Holding!CA265=\"\",\"\",Holding!CA265)","v":50},{"$f":"IF(Holding!CC265=\"\",\"\",Holding!CC265)","v":50},{"$f":"IF(Holding!CE265=\"\",\"\",Holding!CE265)","v":50},{"$f":"IF(Holding!CG265=\"\",\"\",Holding!CG265)","v":50},{"$f":"IF(Holding!CI265=\"\",\"\",Holding!CI265)","v":50},{"$f":"IF(Holding!CK265=\"\",\"\",Holding!CK265)","v":50},{"$f":"IF(Holding!CM265=\"\",\"\",Holding!CM265)","v":50},{"$f":"IF(Holding!CO265=\"\",\"\",Holding!CO265)","v":50},{"$f":"IF(Holding!CQ265=\"\",\"\",Holding!CQ265)","v":50},{"$f":"IF(Holding!CS265=\"\",\"\",Holding!CS265)","v":50}]
[null,{"$f":"IF(Holding!$AE$266=\"\",\"\",Holding!$AE$266)","v":""},{"$f":"IF(Holding!$AF$266=\"\",\"\",Holding!$AF$266)","v":"Other - CEO + FCO"},null,{"$f":"+Inputs!$C$323","v":200},null,null,null,{"$f":"IF(Holding!AI266=\"\",\"\",Holding!AI266)","v":20},{"$f":"IF(Holding!AK266=\"\",\"\",Holding!AK266)","v":20},{"$f":"IF(Holding!AM266=\"\",\"\",Holding!AM266)","v":20},{"$f":"IF(Holding!AO266=\"\",\"\",Holding!AO266)","v":20},{"$f":"IF(Holding!AQ266=\"\",\"\",Holding!AQ266)","v":20},{"$f":"IF(Holding!AS266=\"\",\"\",Holding!AS266)","v":20},{"$f":"IF(Holding!AU266=\"\",\"\",Holding!AU266)","v":20},{"$f":"IF(Holding!AW266=\"\",\"\",Holding!AW266)","v":20},{"$f":"IF(Holding!AY266=\"\",\"\",Holding!AY266)","v":20},{"$f":"IF(Holding!BA266=\"\",\"\",Holding!BA266)","v":20},{"$f":"IF(Holding!BC266=\"\",\"\",Holding!BC266)","v":20},{"$f":"IF(Holding!BE266=\"\",\"\",Holding!BE266)","v":20},{"$f":"IF(Holding!BG266=\"\",\"\",Holding!BG266)","v":20},{"$f":"IF(Holding!BI266=\"\",\"\",Holding!BI266)","v":20},{"$f":"IF(Holding!BK266=\"\",\"\",Holding!BK266)","v":20},{"$f":"IF(Holding!BM266=\"\",\"\",Holding!BM266)","v":20},{"$f":"IF(Holding!BO266=\"\",\"\",Holding!BO266)","v":20},{"$f":"IF(Holding!BQ266=\"\",\"\",Holding!BQ266)","v":20},{"$f":"IF(Holding!BS266=\"\",\"\",Holding!BS266)","v":20},{"$f":"IF(Holding!BU266=\"\",\"\",Holding!BU266)","v":20},{"$f":"IF(Holding!BW266=\"\",\"\",Holding!BW266)","v":20},{"$f":"IF(Holding!BY266=\"\",\"\",Holding!BY266)","v":20},{"$f":"IF(Holding!CA266=\"\",\"\",Holding!CA266)","v":20},{"$f":"IF(Holding!CC266=\"\",\"\",Holding!CC266)","v":20},{"$f":"IF(Holding!CE266=\"\",\"\",Holding!CE266)","v":20},{"$f":"IF(Holding!CG266=\"\",\"\",Holding!CG266)","v":20},{"$f":"IF(Holding!CI266=\"\",\"\",Holding!CI266)","v":20},{"$f":"IF(Holding!CK266=\"\",\"\",Holding!CK266)","v":20},{"$f":"IF(Holding!CM266=\"\",\"\",Holding!CM266)","v":20},{"$f":"IF(Holding!CO266=\"\",\"\",Holding!CO266)","v":20},{"$f":"IF(Holding!CQ266=\"\",\"\",Holding!CQ266)","v":20},{"$f":"IF(Holding!CS266=\"\",\"\",Holding!CS266)","v":20}]
[null,{"$f":"IF(Holding!$AE$267=\"\",\"\",Holding!$AE$267)","v":""},{"$f":"IF(Holding!$AF$267=\"\",\"\",Holding!$AF$267)","v":"Technical support"},null,{"$f":"+Inputs!$C$312","v":120},null,null,null,{"$f":"IF(Holding!AI267=\"\",\"\",Holding!AI267)","v":29.3},{"$f":"IF(Holding!AK267=\"\",\"\",Holding!AK267)","v":29.3},{"$f":"IF(Holding!AM267=\"\",\"\",Holding!AM267)","v":29.3},{"$f":"IF(Holding!AO267=\"\",\"\",Holding!AO267)","v":29.3},{"$f":"IF(Holding!AQ267=\"\",\"\",Holding!AQ267)","v":29.4},{"$f":"IF(Holding!AS267=\"\",\"\",Holding!AS267)","v":29.4},{"$f":"IF(Holding!AU267=\"\",\"\",Holding!AU267)","v":29.6},{"$f":"IF(Holding!AW267=\"\",\"\",Holding!AW267)","v":29.6},{"$f":"IF(Holding!AY267=\"\",\"\",Holding!AY267)","v":29.3},{"$f":"IF(Holding!BA267=\"\",\"\",Holding!BA267)","v":29.3},{"$f":"IF(Holding!BC267=\"\",\"\",Holding!BC267)","v":29.3},{"$f":"IF(Holding!BE267=\"\",\"\",Holding!BE267)","v":29.3},{"$f":"IF(Holding!BG267=\"\",\"\",Holding!BG267)","v":29.3},{"$f":"IF(Holding!BI267=\"\",\"\",Holding!BI267)","v":29.3},{"$f":"IF(Holding!BK267=\"\",\"\",Holding!BK267)","v":29.3},{"$f":"IF(Holding!BM267=\"\",\"\",Holding!BM267)","v":29.3},{"$f":"IF(Holding!BO267=\"\",\"\",Holding!BO267)","v":29.3},{"$f":"IF(Holding!BQ267=\"\",\"\",Holding!BQ267)","v":29.3},{"$f":"IF(Holding!BS267=\"\",\"\",Holding!BS267)","v":29.3},{"$f":"IF(Holding!BU267=\"\",\"\",Holding!BU267)","v":29.3},{"$f":"IF(Holding!BW267=\"\",\"\",Holding!BW267)","v":29.3},{"$f":"IF(Holding!BY267=\"\",\"\",Holding!BY267)","v":29.3},{"$f":"IF(Holding!CA267=\"\",\"\",Holding!CA267)","v":29.3},{"$f":"IF(Holding!CC267=\"\",\"\",Holding!CC267)","v":29.3},{"$f":"IF(Holding!CE267=\"\",\"\",Holding!CE267)","v":29.3},{"$f":"IF(Holding!CG267=\"\",\"\",Holding!CG267)","v":29.3},{"$f":"IF(Holding!CI267=\"\",\"\",Holding!CI267)","v":29.3},{"$f":"IF(Holding!CK267=\"\",\"\",Holding!CK267)","v":29.3},{"$f":"IF(Holding!CM267=\"\",\"\",Holding!CM267)","v":29.3},{"$f":"IF(Holding!CO267=\"\",\"\",Holding!CO267)","v":29.3},{"$f":"IF(Holding!CQ267=\"\",\"\",Holding!CQ267)","v":29.3},{"$f":"IF(Holding!CS267=\"\",\"\",Holding!CS267)","v":29.3}]
[null,{"$f":"IF(Holding!$AE$268=\"\",\"\",Holding!$AE$268)","v":"Taxis, trains"},null,null,null,null,null,null,{"$f":"IF(Holding!AI268=\"\",\"\",Holding!AI268)","v":""},{"$f":"IF(Holding!AK268=\"\",\"\",Holding!AK268)","v":0},{"$f":"IF(Holding!AM268=\"\",\"\",Holding!AM268)","v":""},{"$f":"IF(Holding!AO268=\"\",\"\",Holding!AO268)","v":0},{"$f":"IF(Holding!AQ268=\"\",\"\",Holding!AQ268)","v":""},{"$f":"IF(Holding!AS268=\"\",\"\",Holding!AS268)","v":0},{"$f":"IF(Holding!AU268=\"\",\"\",Holding!AU268)","v":""},{"$f":"IF(Holding!AW268=\"\",\"\",Holding!AW268)","v":0},{"$f":"IF(Holding!AY268=\"\",\"\",Holding!AY268)","v":""},{"$f":"IF(Holding!BA268=\"\",\"\",Holding!BA268)","v":0},{"$f":"IF(Holding!BC268=\"\",\"\",Holding!BC268)","v":""},{"$f":"IF(Holding!BE268=\"\",\"\",Holding!BE268)","v":0},{"$f":"IF(Holding!BG268=\"\",\"\",Holding!BG268)","v":""},{"$f":"IF(Holding!BI268=\"\",\"\",Holding!BI268)","v":0},{"$f":"IF(Holding!BK268=\"\",\"\",Holding!BK268)","v":""},{"$f":"IF(Holding!BM268=\"\",\"\",Holding!BM268)","v":0},{"$f":"IF(Holding!BO268=\"\",\"\",Holding!BO268)","v":""},{"$f":"IF(Holding!BQ268=\"\",\"\",Holding!BQ268)","v":0},{"$f":"IF(Holding!BS268=\"\",\"\",Holding!BS268)","v":""},{"$f":"IF(Holding!BU268=\"\",\"\",Holding!BU268)","v":0},{"$f":"IF(Holding!BW268=\"\",\"\",Holding!BW268)","v":""},{"$f":"IF(Holding!BY268=\"\",\"\",Holding!BY268)","v":0},{"$f":"IF(Holding!CA268=\"\",\"\",Holding!CA268)","v":0},{"$f":"IF(Holding!CC268=\"\",\"\",Holding!CC268)","v":0},{"$f":"IF(Holding!CE268=\"\",\"\",Holding!CE268)","v":0},{"$f":"IF(Holding!CG268=\"\",\"\",Holding!CG268)","v":0},{"$f":"IF(Holding!CI268=\"\",\"\",Holding!CI268)","v":0},{"$f":"IF(Holding!CK268=\"\",\"\",Holding!CK268)","v":0},{"$f":"IF(Holding!CM268=\"\",\"\",Holding!CM268)","v":0},{"$f":"IF(Holding!CO268=\"\",\"\",Holding!CO268)","v":0},{"$f":"IF(Holding!CQ268=\"\",\"\",Holding!CQ268)","v":0},{"$f":"IF(Holding!CS268=\"\",\"\",Holding!CS268)","v":0}]
[null,{"$f":"IF(Holding!$AE$269=\"\",\"\",Holding!$AE$269)","v":""},{"$f":"IF(Holding!$AF$269=\"\",\"\",Holding!$AF$269)","v":"Managers"},null,{"$f":"+Inputs!$C$314","v":1500},null,null,null,{"$f":"IF(Holding!AI269=\"\",\"\",Holding!AI269)","v":1},{"$f":"IF(Holding!AK269=\"\",\"\",Holding!AK269)","v":1},{"$f":"IF(Holding!AM269=\"\",\"\",Holding!AM269)","v":1},{"$f":"IF(Holding!AO269=\"\",\"\",Holding!AO269)","v":1},{"$f":"IF(Holding!AQ269=\"\",\"\",Holding!AQ269)","v":1},{"$f":"IF(Holding!AS269=\"\",\"\",Holding!AS269)","v":1},{"$f":"IF(Holding!AU269=\"\",\"\",Holding!AU269)","v":1},{"$f":"IF(Holding!AW269=\"\",\"\",Holding!AW269)","v":1},{"$f":"IF(Holding!AY269=\"\",\"\",Holding!AY269)","v":1},{"$f":"IF(Holding!BA269=\"\",\"\",Holding!BA269)","v":1},{"$f":"IF(Holding!BC269=\"\",\"\",Holding!BC269)","v":1},{"$f":"IF(Holding!BE269=\"\",\"\",Holding!BE269)","v":1},{"$f":"IF(Holding!BG269=\"\",\"\",Holding!BG269)","v":1},{"$f":"IF(Holding!BI269=\"\",\"\",Holding!BI269)","v":1},{"$f":"IF(Holding!BK269=\"\",\"\",Holding!BK269)","v":1},{"$f":"IF(Holding!BM269=\"\",\"\",Holding!BM269)","v":1},{"$f":"IF(Holding!BO269=\"\",\"\",Holding!BO269)","v":1},{"$f":"IF(Holding!BQ269=\"\",\"\",Holding!BQ269)","v":1},{"$f":"IF(Holding!BS269=\"\",\"\",Holding!BS269)","v":1},{"$f":"IF(Holding!BU269=\"\",\"\",Holding!BU269)","v":1},{"$f":"IF(Holding!BW269=\"\",\"\",Holding!BW269)","v":1},{"$f":"IF(Holding!BY269=\"\",\"\",Holding!BY269)","v":1},{"$f":"IF(Holding!CA269=\"\",\"\",Holding!CA269)","v":1},{"$f":"IF(Holding!CC269=\"\",\"\",Holding!CC269)","v":1},{"$f":"IF(Holding!CE269=\"\",\"\",Holding!CE269)","v":1},{"$f":"IF(Holding!CG269=\"\",\"\",Holding!CG269)","v":1},{"$f":"IF(Holding!CI269=\"\",\"\",Holding!CI269)","v":1},{"$f":"IF(Holding!CK269=\"\",\"\",Holding!CK269)","v":1},{"$f":"IF(Holding!CM269=\"\",\"\",Holding!CM269)","v":1},{"$f":"IF(Holding!CO269=\"\",\"\",Holding!CO269)","v":1},{"$f":"IF(Holding!CQ269=\"\",\"\",Holding!CQ269)","v":1},{"$f":"IF(Holding!CS269=\"\",\"\",Holding!CS269)","v":1}]
[null,{"$f":"IF(Holding!$AE$270=\"\",\"\",Holding!$AE$270)","v":""},null,null,null,null,null,null,{"$f":"IF(Holding!AI270=\"\",\"\",Holding!AI270)","v":""},{"$f":"IF(Holding!AK270=\"\",\"\",Holding!AK270)","v":""},{"$f":"IF(Holding!AM270=\"\",\"\",Holding!AM270)","v":""},{"$f":"IF(Holding!AO270=\"\",\"\",Holding!AO270)","v":""},{"$f":"IF(Holding!AQ270=\"\",\"\",Holding!AQ270)","v":""},{"$f":"IF(Holding!AS270=\"\",\"\",Holding!AS270)","v":""},{"$f":"IF(Holding!AU270=\"\",\"\",Holding!AU270)","v":""},{"$f":"IF(Holding!AW270=\"\",\"\",Holding!AW270)","v":""},{"$f":"IF(Holding!AY270=\"\",\"\",Holding!AY270)","v":""},{"$f":"IF(Holding!BA270=\"\",\"\",Holding!BA270)","v":""},{"$f":"IF(Holding!BC270=\"\",\"\",Holding!BC270)","v":""},{"$f":"IF(Holding!BE270=\"\",\"\",Holding!BE270)","v":""},{"$f":"IF(Holding!BG270=\"\",\"\",Holding!BG270)","v":""},{"$f":"IF(Holding!BI270=\"\",\"\",Holding!BI270)","v":""},{"$f":"IF(Holding!BK270=\"\",\"\",Holding!BK270)","v":""},{"$f":"IF(Holding!BM270=\"\",\"\",Holding!BM270)","v":""},{"$f":"IF(Holding!BO270=\"\",\"\",Holding!BO270)","v":""},{"$f":"IF(Holding!BQ270=\"\",\"\",Holding!BQ270)","v":""},{"$f":"IF(Holding!BS270=\"\",\"\",Holding!BS270)","v":""},{"$f":"IF(Holding!BU270=\"\",\"\",Holding!BU270)","v":""},{"$f":"IF(Holding!BW270=\"\",\"\",Holding!BW270)","v":""},{"$f":"IF(Holding!BY270=\"\",\"\",Holding!BY270)","v":""},{"$f":"IF(Holding!CA270=\"\",\"\",Holding!CA270)","v":""},{"$f":"IF(Holding!CC270=\"\",\"\",Holding!CC270)","v":""},{"$f":"IF(Holding!CE270=\"\",\"\",Holding!CE270)","v":""},{"$f":"IF(Holding!CG270=\"\",\"\",Holding!CG270)","v":""},{"$f":"IF(Holding!CI270=\"\",\"\",Holding!CI270)","v":""},{"$f":"IF(Holding!CK270=\"\",\"\",Holding!CK270)","v":""},{"$f":"IF(Holding!CM270=\"\",\"\",Holding!CM270)","v":""},{"$f":"IF(Holding!CO270=\"\",\"\",Holding!CO270)","v":""},{"$f":"IF(Holding!CQ270=\"\",\"\",Holding!CQ270)","v":""},{"$f":"IF(Holding!CS270=\"\",\"\",Holding!CS270)","v":""}]
[null,{"$f":"IF(Holding!$AE$271=\"\",\"\",Holding!$AE$271)","v":"Sub-total"},null,null,null,null,null,null,{"$f":"IF(Holding!AI271=\"\",\"\",Holding!AI271)","v":""},null,null,{"$f":"IF(Holding!AO271=\"\",\"\",Holding!AO271)","v":""},null,null,{"$f":"IF(Holding!AU271=\"\",\"\",Holding!AU271)","v":""},null,null,{"$f":"IF(Holding!BA271=\"\",\"\",Holding!BA271)","v":""},{"$f":"IF(Holding!BC271=\"\",\"\",Holding!BC271)","v":""},{"$f":"IF(Holding!BE271=\"\",\"\",Holding!BE271)","v":""},{"$f":"IF(Holding!BG271=\"\",\"\",Holding!BG271)","v":""},{"$f":"IF(Holding!BI271=\"\",\"\",Holding!BI271)","v":""},{"$f":"IF(Holding!BK271=\"\",\"\",Holding!BK271)","v":""},{"$f":"IF(Holding!BM271=\"\",\"\",Holding!BM271)","v":""},{"$f":"IF(Holding!BO271=\"\",\"\",Holding!BO271)","v":""},{"$f":"IF(Holding!BQ271=\"\",\"\",Holding!BQ271)","v":""},{"$f":"IF(Holding!BS271=\"\",\"\",Holding!BS271)","v":""},{"$f":"IF(Holding!BU271=\"\",\"\",Holding!BU271)","v":""},{"$f":"IF(Holding!BW271=\"\",\"\",Holding!BW271)","v":""},{"$f":"IF(Holding!BY271=\"\",\"\",Holding!BY271)","v":""},{"$f":"IF(Holding!CA271=\"\",\"\",Holding!CA271)","v":""},{"$f":"IF(Holding!CC271=\"\",\"\",Holding!CC271)","v":""},{"$f":"IF(Holding!CE271=\"\",\"\",Holding!CE271)","v":""},{"$f":"IF(Holding!CG271=\"\",\"\",Holding!CG271)","v":""},{"$f":"IF(Holding!CI271=\"\",\"\",Holding!CI271)","v":""},{"$f":"IF(Holding!CK271=\"\",\"\",Holding!CK271)","v":""},{"$f":"IF(Holding!CM271=\"\",\"\",Holding!CM271)","v":""},{"$f":"IF(Holding!CO271=\"\",\"\",Holding!CO271)","v":""},{"$f":"IF(Holding!CQ271=\"\",\"\",Holding!CQ271)","v":""},{"$f":"IF(Holding!CS271=\"\",\"\",Holding!CS271)","v":""}]
[null,{"$f":"IF(Holding!$AE$272=\"\",\"\",Holding!$AE$272)","v":""},null,null,null,null,null,null,{"$f":"IF(Holding!AI272=\"\",\"\",Holding!AI272)","v":""},{"$f":"IF(Holding!AK272=\"\",\"\",Holding!AK272)","v":""},{"$f":"IF(Holding!AM272=\"\",\"\",Holding!AM272)","v":""},{"$f":"IF(Holding!AO272=\"\",\"\",Holding!AO272)","v":""},{"$f":"IF(Holding!AQ272=\"\",\"\",Holding!AQ272)","v":""},{"$f":"IF(Holding!AS272=\"\",\"\",Holding!AS272)","v":""},{"$f":"IF(Holding!AU272=\"\",\"\",Holding!AU272)","v":""},{"$f":"IF(Holding!AW272=\"\",\"\",Holding!AW272)","v":""},{"$f":"IF(Holding!AY272=\"\",\"\",Holding!AY272)","v":""},{"$f":"IF(Holding!BA272=\"\",\"\",Holding!BA272)","v":""},{"$f":"IF(Holding!BC272=\"\",\"\",Holding!BC272)","v":""},{"$f":"IF(Holding!BE272=\"\",\"\",Holding!BE272)","v":""},{"$f":"IF(Holding!BG272=\"\",\"\",Holding!BG272)","v":""},{"$f":"IF(Holding!BI272=\"\",\"\",Holding!BI272)","v":""},{"$f":"IF(Holding!BK272=\"\",\"\",Holding!BK272)","v":""},{"$f":"IF(Holding!BM272=\"\",\"\",Holding!BM272)","v":""},{"$f":"IF(Holding!BO272=\"\",\"\",Holding!BO272)","v":""},{"$f":"IF(Holding!BQ272=\"\",\"\",Holding!BQ272)","v":""},{"$f":"IF(Holding!BS272=\"\",\"\",Holding!BS272)","v":""},{"$f":"IF(Holding!BU272=\"\",\"\",Holding!BU272)","v":""},{"$f":"IF(Holding!BW272=\"\",\"\",Holding!BW272)","v":""},{"$f":"IF(Holding!BY272=\"\",\"\",Holding!BY272)","v":""},{"$f":"IF(Holding!CA272=\"\",\"\",Holding!CA272)","v":""},{"$f":"IF(Holding!CC272=\"\",\"\",Holding!CC272)","v":""},{"$f":"IF(Holding!CE272=\"\",\"\",Holding!CE272)","v":""},{"$f":"IF(Holding!CG272=\"\",\"\",Holding!CG272)","v":""},{"$f":"IF(Holding!CI272=\"\",\"\",Holding!CI272)","v":""},{"$f":"IF(Holding!CK272=\"\",\"\",Holding!CK272)","v":""},{"$f":"IF(Holding!CM272=\"\",\"\",Holding!CM272)","v":""},{"$f":"IF(Holding!CO272=\"\",\"\",Holding!CO272)","v":""},{"$f":"IF(Holding!CQ272=\"\",\"\",Holding!CQ272)","v":""},{"$f":"IF(Holding!CS272=\"\",\"\",Holding!CS272)","v":""}]
[null,{"$f":"IF(Holding!$AE$273=\"\",\"\",Holding!$AE$273)","v":"PUBLIC RELATIONS EXPENSES"},null,null,null,null,null,null,{"$f":"IF(Holding!AI273=\"\",\"\",Holding!AI273)","v":""},{"$f":"IF(Holding!AK273=\"\",\"\",Holding!AK273)","v":""},{"$f":"IF(Holding!AM273=\"\",\"\",Holding!AM273)","v":""},{"$f":"IF(Holding!AO273=\"\",\"\",Holding!AO273)","v":""},{"$f":"IF(Holding!AQ273=\"\",\"\",Holding!AQ273)","v":""},{"$f":"IF(Holding!AS273=\"\",\"\",Holding!AS273)","v":""},{"$f":"IF(Holding!AU273=\"\",\"\",Holding!AU273)","v":""},{"$f":"IF(Holding!AW273=\"\",\"\",Holding!AW273)","v":""},{"$f":"IF(Holding!AY273=\"\",\"\",Holding!AY273)","v":""},{"$f":"IF(Holding!BA273=\"\",\"\",Holding!BA273)","v":""},{"$f":"IF(Holding!BC273=\"\",\"\",Holding!BC273)","v":""},{"$f":"IF(Holding!BE273=\"\",\"\",Holding!BE273)","v":""},{"$f":"IF(Holding!BG273=\"\",\"\",Holding!BG273)","v":""},{"$f":"IF(Holding!BI273=\"\",\"\",Holding!BI273)","v":""},{"$f":"IF(Holding!BK273=\"\",\"\",Holding!BK273)","v":""},{"$f":"IF(Holding!BM273=\"\",\"\",Holding!BM273)","v":""},{"$f":"IF(Holding!BO273=\"\",\"\",Holding!BO273)","v":""},{"$f":"IF(Holding!BQ273=\"\",\"\",Holding!BQ273)","v":""},{"$f":"IF(Holding!BS273=\"\",\"\",Holding!BS273)","v":""},{"$f":"IF(Holding!BU273=\"\",\"\",Holding!BU273)","v":""},{"$f":"IF(Holding!BW273=\"\",\"\",Holding!BW273)","v":""},{"$f":"IF(Holding!BY273=\"\",\"\",Holding!BY273)","v":""},{"$f":"IF(Holding!CA273=\"\",\"\",Holding!CA273)","v":""},{"$f":"IF(Holding!CC273=\"\",\"\",Holding!CC273)","v":""},{"$f":"IF(Holding!CE273=\"\",\"\",Holding!CE273)","v":""},{"$f":"IF(Holding!CG273=\"\",\"\",Holding!CG273)","v":""},{"$f":"IF(Holding!CI273=\"\",\"\",Holding!CI273)","v":""},{"$f":"IF(Holding!CK273=\"\",\"\",Holding!CK273)","v":""},{"$f":"IF(Holding!CM273=\"\",\"\",Holding!CM273)","v":""},{"$f":"IF(Holding!CO273=\"\",\"\",Holding!CO273)","v":""},{"$f":"IF(Holding!CQ273=\"\",\"\",Holding!CQ273)","v":""},{"$f":"IF(Holding!CS273=\"\",\"\",Holding!CS273)","v":""}]
[null,{"$f":"IF(Holding!$AE$274=\"\",\"\",Holding!$AE$274)","v":""},{"$f":"IF(Holding!$AF$274=\"\",\"\",Holding!$AF$274)","v":"CEO"},{"$f":"IF(Holding!$AG$274=\"\",\"\",Holding!$AG$274)","v":"France"},{"$f":"+Inputs!$C$325","v":300},null,null,null,{"$f":"IF(Holding!AI274=\"\",\"\",Holding!AI274)","v":12},{"$f":"IF(Holding!AK274=\"\",\"\",Holding!AK274)","v":12},{"$f":"IF(Holding!AM274=\"\",\"\",Holding!AM274)","v":12},{"$f":"IF(Holding!AO274=\"\",\"\",Holding!AO274)","v":12},{"$f":"IF(Holding!AQ274=\"\",\"\",Holding!AQ274)","v":12},{"$f":"IF(Holding!AS274=\"\",\"\",Holding!AS274)","v":12},{"$f":"IF(Holding!AU274=\"\",\"\",Holding!AU274)","v":12},{"$f":"IF(Holding!AW274=\"\",\"\",Holding!AW274)","v":12},{"$f":"IF(Holding!AY274=\"\",\"\",Holding!AY274)","v":12},{"$f":"IF(Holding!BA274=\"\",\"\",Holding!BA274)","v":12},{"$f":"IF(Holding!BC274=\"\",\"\",Holding!BC274)","v":12},{"$f":"IF(Holding!BE274=\"\",\"\",Holding!BE274)","v":12},{"$f":"IF(Holding!BG274=\"\",\"\",Holding!BG274)","v":12},{"$f":"IF(Holding!BI274=\"\",\"\",Holding!BI274)","v":12},{"$f":"IF(Holding!BK274=\"\",\"\",Holding!BK274)","v":12},{"$f":"IF(Holding!BM274=\"\",\"\",Holding!BM274)","v":12},{"$f":"IF(Holding!BO274=\"\",\"\",Holding!BO274)","v":12},{"$f":"IF(Holding!BQ274=\"\",\"\",Holding!BQ274)","v":12},{"$f":"IF(Holding!BS274=\"\",\"\",Holding!BS274)","v":12},{"$f":"IF(Holding!BU274=\"\",\"\",Holding!BU274)","v":12},{"$f":"IF(Holding!BW274=\"\",\"\",Holding!BW274)","v":12},{"$f":"IF(Holding!BY274=\"\",\"\",Holding!BY274)","v":12},{"$f":"IF(Holding!CA274=\"\",\"\",Holding!CA274)","v":12},{"$f":"IF(Holding!CC274=\"\",\"\",Holding!CC274)","v":12},{"$f":"IF(Holding!CE274=\"\",\"\",Holding!CE274)","v":12},{"$f":"IF(Holding!CG274=\"\",\"\",Holding!CG274)","v":12},{"$f":"IF(Holding!CI274=\"\",\"\",Holding!CI274)","v":12},{"$f":"IF(Holding!CK274=\"\",\"\",Holding!CK274)","v":12},{"$f":"IF(Holding!CM274=\"\",\"\",Holding!CM274)","v":12},{"$f":"IF(Holding!CO274=\"\",\"\",Holding!CO274)","v":12},{"$f":"IF(Holding!CQ274=\"\",\"\",Holding!CQ274)","v":12},{"$f":"IF(Holding!CS274=\"\",\"\",Holding!CS274)","v":12}]
[null,{"$f":"IF(Holding!$AE$275=\"\",\"\",Holding!$AE$275)","v":""},{"$f":"IF(Holding!$AF$275=\"\",\"\",Holding!$AF$275)","v":"CEO"},{"$f":"IF(Holding!$AG$275=\"\",\"\",Holding!$AG$275)","v":"Sénégal"},{"$f":"+Inputs!$C$324","v":100},null,null,null,{"$f":"IF(Holding!AI275=\"\",\"\",Holding!AI275)","v":12},{"$f":"IF(Holding!AK275=\"\",\"\",Holding!AK275)","v":12},{"$f":"IF(Holding!AM275=\"\",\"\",Holding!AM275)","v":12},{"$f":"IF(Holding!AO275=\"\",\"\",Holding!AO275)","v":12},{"$f":"IF(Holding!AQ275=\"\",\"\",Holding!AQ275)","v":12},{"$f":"IF(Holding!AS275=\"\",\"\",Holding!AS275)","v":12},{"$f":"IF(Holding!AU275=\"\",\"\",Holding!AU275)","v":12},{"$f":"IF(Holding!AW275=\"\",\"\",Holding!AW275)","v":12},{"$f":"IF(Holding!AY275=\"\",\"\",Holding!AY275)","v":12},{"$f":"IF(Holding!BA275=\"\",\"\",Holding!BA275)","v":12},{"$f":"IF(Holding!BC275=\"\",\"\",Holding!BC275)","v":12},{"$f":"IF(Holding!BE275=\"\",\"\",Holding!BE275)","v":12},{"$f":"IF(Holding!BG275=\"\",\"\",Holding!BG275)","v":12},{"$f":"IF(Holding!BI275=\"\",\"\",Holding!BI275)","v":12},{"$f":"IF(Holding!BK275=\"\",\"\",Holding!BK275)","v":12},{"$f":"IF(Holding!BM275=\"\",\"\",Holding!BM275)","v":12},{"$f":"IF(Holding!BO275=\"\",\"\",Holding!BO275)","v":12},{"$f":"IF(Holding!BQ275=\"\",\"\",Holding!BQ275)","v":12},{"$f":"IF(Holding!BS275=\"\",\"\",Holding!BS275)","v":12},{"$f":"IF(Holding!BU275=\"\",\"\",Holding!BU275)","v":12},{"$f":"IF(Holding!BW275=\"\",\"\",Holding!BW275)","v":12},{"$f":"IF(Holding!BY275=\"\",\"\",Holding!BY275)","v":12},{"$f":"IF(Holding!CA275=\"\",\"\",Holding!CA275)","v":12},{"$f":"IF(Holding!CC275=\"\",\"\",Holding!CC275)","v":12},{"$f":"IF(Holding!CE275=\"\",\"\",Holding!CE275)","v":12},{"$f":"IF(Holding!CG275=\"\",\"\",Holding!CG275)","v":12},{"$f":"IF(Holding!CI275=\"\",\"\",Holding!CI275)","v":12},{"$f":"IF(Holding!CK275=\"\",\"\",Holding!CK275)","v":12},{"$f":"IF(Holding!CM275=\"\",\"\",Holding!CM275)","v":12},{"$f":"IF(Holding!CO275=\"\",\"\",Holding!CO275)","v":12},{"$f":"IF(Holding!CQ275=\"\",\"\",Holding!CQ275)","v":12},{"$f":"IF(Holding!CS275=\"\",\"\",Holding!CS275)","v":12}]
[null,{"$f":"IF(Holding!$AE$276=\"\",\"\",Holding!$AE$276)","v":""},{"$f":"IF(Holding!$AF$276=\"\",\"\",Holding!$AF$276)","v":"General Manager"},{"$f":"IF(Holding!$AG$276=\"\",\"\",Holding!$AG$276)","v":"France"},{"$f":"+Inputs!$C$325","v":300},null,null,null,{"$f":"IF(Holding!AI276=\"\",\"\",Holding!AI276)","v":12},{"$f":"IF(Holding!AK276=\"\",\"\",Holding!AK276)","v":12},{"$f":"IF(Holding!AM276=\"\",\"\",Holding!AM276)","v":12},{"$f":"IF(Holding!AO276=\"\",\"\",Holding!AO276)","v":12},{"$f":"IF(Holding!AQ276=\"\",\"\",Holding!AQ276)","v":12},{"$f":"IF(Holding!AS276=\"\",\"\",Holding!AS276)","v":12},{"$f":"IF(Holding!AU276=\"\",\"\",Holding!AU276)","v":12},{"$f":"IF(Holding!AW276=\"\",\"\",Holding!AW276)","v":12},{"$f":"IF(Holding!AY276=\"\",\"\",Holding!AY276)","v":12},{"$f":"IF(Holding!BA276=\"\",\"\",Holding!BA276)","v":12},{"$f":"IF(Holding!BC276=\"\",\"\",Holding!BC276)","v":12},{"$f":"IF(Holding!BE276=\"\",\"\",Holding!BE276)","v":12},{"$f":"IF(Holding!BG276=\"\",\"\",Holding!BG276)","v":12},{"$f":"IF(Holding!BI276=\"\",\"\",Holding!BI276)","v":12},{"$f":"IF(Holding!BK276=\"\",\"\",Holding!BK276)","v":12},{"$f":"IF(Holding!BM276=\"\",\"\",Holding!BM276)","v":12},{"$f":"IF(Holding!BO276=\"\",\"\",Holding!BO276)","v":12},{"$f":"IF(Holding!BQ276=\"\",\"\",Holding!BQ276)","v":12},{"$f":"IF(Holding!BS276=\"\",\"\",Holding!BS276)","v":12},{"$f":"IF(Holding!BU276=\"\",\"\",Holding!BU276)","v":12},{"$f":"IF(Holding!BW276=\"\",\"\",Holding!BW276)","v":12},{"$f":"IF(Holding!BY276=\"\",\"\",Holding!BY276)","v":12},{"$f":"IF(Holding!CA276=\"\",\"\",Holding!CA276)","v":12},{"$f":"IF(Holding!CC276=\"\",\"\",Holding!CC276)","v":12},{"$f":"IF(Holding!CE276=\"\",\"\",Holding!CE276)","v":12},{"$f":"IF(Holding!CG276=\"\",\"\",Holding!CG276)","v":12},{"$f":"IF(Holding!CI276=\"\",\"\",Holding!CI276)","v":12},{"$f":"IF(Holding!CK276=\"\",\"\",Holding!CK276)","v":12},{"$f":"IF(Holding!CM276=\"\",\"\",Holding!CM276)","v":12},{"$f":"IF(Holding!CO276=\"\",\"\",Holding!CO276)","v":12},{"$f":"IF(Holding!CQ276=\"\",\"\",Holding!CQ276)","v":12},{"$f":"IF(Holding!CS276=\"\",\"\",Holding!CS276)","v":12}]
[null,{"$f":"IF(Holding!$AE$277=\"\",\"\",Holding!$AE$277)","v":""},{"$f":"IF(Holding!$AF$277=\"\",\"\",Holding!$AF$277)","v":"CFO"},{"$f":"IF(Holding!$AG$277=\"\",\"\",Holding!$AG$277)","v":"France"},{"$f":"+Inputs!$C$325","v":300},null,null,null,{"$f":"IF(Holding!AI277=\"\",\"\",Holding!AI277)","v":12},{"$f":"IF(Holding!AK277=\"\",\"\",Holding!AK277)","v":12},{"$f":"IF(Holding!AM277=\"\",\"\",Holding!AM277)","v":12},{"$f":"IF(Holding!AO277=\"\",\"\",Holding!AO277)","v":12},{"$f":"IF(Holding!AQ277=\"\",\"\",Holding!AQ277)","v":12},{"$f":"IF(Holding!AS277=\"\",\"\",Holding!AS277)","v":12},{"$f":"IF(Holding!AU277=\"\",\"\",Holding!AU277)","v":12},{"$f":"IF(Holding!AW277=\"\",\"\",Holding!AW277)","v":12},{"$f":"IF(Holding!AY277=\"\",\"\",Holding!AY277)","v":12},{"$f":"IF(Holding!BA277=\"\",\"\",Holding!BA277)","v":12},{"$f":"IF(Holding!BC277=\"\",\"\",Holding!BC277)","v":12},{"$f":"IF(Holding!BE277=\"\",\"\",Holding!BE277)","v":12},{"$f":"IF(Holding!BG277=\"\",\"\",Holding!BG277)","v":12},{"$f":"IF(Holding!BI277=\"\",\"\",Holding!BI277)","v":12},{"$f":"IF(Holding!BK277=\"\",\"\",Holding!BK277)","v":12},{"$f":"IF(Holding!BM277=\"\",\"\",Holding!BM277)","v":12},{"$f":"IF(Holding!BO277=\"\",\"\",Holding!BO277)","v":12},{"$f":"IF(Holding!BQ277=\"\",\"\",Holding!BQ277)","v":12},{"$f":"IF(Holding!BS277=\"\",\"\",Holding!BS277)","v":12},{"$f":"IF(Holding!BU277=\"\",\"\",Holding!BU277)","v":12},{"$f":"IF(Holding!BW277=\"\",\"\",Holding!BW277)","v":12},{"$f":"IF(Holding!BY277=\"\",\"\",Holding!BY277)","v":12},{"$f":"IF(Holding!CA277=\"\",\"\",Holding!CA277)","v":12},{"$f":"IF(Holding!CC277=\"\",\"\",Holding!CC277)","v":12},{"$f":"IF(Holding!CE277=\"\",\"\",Holding!CE277)","v":12},{"$f":"IF(Holding!CG277=\"\",\"\",Holding!CG277)","v":12},{"$f":"IF(Holding!CI277=\"\",\"\",Holding!CI277)","v":12},{"$f":"IF(Holding!CK277=\"\",\"\",Holding!CK277)","v":12},{"$f":"IF(Holding!CM277=\"\",\"\",Holding!CM277)","v":12},{"$f":"IF(Holding!CO277=\"\",\"\",Holding!CO277)","v":12},{"$f":"IF(Holding!CQ277=\"\",\"\",Holding!CQ277)","v":12},{"$f":"IF(Holding!CS277=\"\",\"\",Holding!CS277)","v":12}]
[null,{"$f":"IF(Holding!$AE$278=\"\",\"\",Holding!$AE$278)","v":""},{"$f":"IF(Holding!$AF$278=\"\",\"\",Holding!$AF$278)","v":"CFO"},{"$f":"IF(Holding!$AG$278=\"\",\"\",Holding!$AG$278)","v":"Sénégal"},{"$f":"+Inputs!$C$324","v":100},null,null,null,{"$f":"IF(Holding!AI278=\"\",\"\",Holding!AI278)","v":12},{"$f":"IF(Holding!AK278=\"\",\"\",Holding!AK278)","v":12},{"$f":"IF(Holding!AM278=\"\",\"\",Holding!AM278)","v":12},{"$f":"IF(Holding!AO278=\"\",\"\",Holding!AO278)","v":12},{"$f":"IF(Holding!AQ278=\"\",\"\",Holding!AQ278)","v":12},{"$f":"IF(Holding!AS278=\"\",\"\",Holding!AS278)","v":12},{"$f":"IF(Holding!AU278=\"\",\"\",Holding!AU278)","v":12},{"$f":"IF(Holding!AW278=\"\",\"\",Holding!AW278)","v":12},{"$f":"IF(Holding!AY278=\"\",\"\",Holding!AY278)","v":12},{"$f":"IF(Holding!BA278=\"\",\"\",Holding!BA278)","v":12},{"$f":"IF(Holding!BC278=\"\",\"\",Holding!BC278)","v":12},{"$f":"IF(Holding!BE278=\"\",\"\",Holding!BE278)","v":12},{"$f":"IF(Holding!BG278=\"\",\"\",Holding!BG278)","v":12},{"$f":"IF(Holding!BI278=\"\",\"\",Holding!BI278)","v":12},{"$f":"IF(Holding!BK278=\"\",\"\",Holding!BK278)","v":12},{"$f":"IF(Holding!BM278=\"\",\"\",Holding!BM278)","v":12},{"$f":"IF(Holding!BO278=\"\",\"\",Holding!BO278)","v":12},{"$f":"IF(Holding!BQ278=\"\",\"\",Holding!BQ278)","v":12},{"$f":"IF(Holding!BS278=\"\",\"\",Holding!BS278)","v":12},{"$f":"IF(Holding!BU278=\"\",\"\",Holding!BU278)","v":12},{"$f":"IF(Holding!BW278=\"\",\"\",Holding!BW278)","v":12},{"$f":"IF(Holding!BY278=\"\",\"\",Holding!BY278)","v":12},{"$f":"IF(Holding!CA278=\"\",\"\",Holding!CA278)","v":12},{"$f":"IF(Holding!CC278=\"\",\"\",Holding!CC278)","v":12},{"$f":"IF(Holding!CE278=\"\",\"\",Holding!CE278)","v":12},{"$f":"IF(Holding!CG278=\"\",\"\",Holding!CG278)","v":12},{"$f":"IF(Holding!CI278=\"\",\"\",Holding!CI278)","v":12},{"$f":"IF(Holding!CK278=\"\",\"\",Holding!CK278)","v":12},{"$f":"IF(Holding!CM278=\"\",\"\",Holding!CM278)","v":12},{"$f":"IF(Holding!CO278=\"\",\"\",Holding!CO278)","v":12},{"$f":"IF(Holding!CQ278=\"\",\"\",Holding!CQ278)","v":12},{"$f":"IF(Holding!CS278=\"\",\"\",Holding!CS278)","v":12}]
[null,{"$f":"IF(Holding!$AE$279=\"\",\"\",Holding!$AE$279)","v":""},{"$f":"IF(Holding!$AF$279=\"\",\"\",Holding!$AF$279)","v":"Other relationship expenses"},{"$f":"IF(Holding!$AG$279=\"\",\"\",Holding!$AG$279)","v":"France"},{"$f":"+Inputs!$C$325","v":300},null,null,null,{"$f":"IF(Holding!AI279=\"\",\"\",Holding!AI279)","v":12},{"$f":"IF(Holding!AK279=\"\",\"\",Holding!AK279)","v":12},{"$f":"IF(Holding!AM279=\"\",\"\",Holding!AM279)","v":12},{"$f":"IF(Holding!AO279=\"\",\"\",Holding!AO279)","v":12},{"$f":"IF(Holding!AQ279=\"\",\"\",Holding!AQ279)","v":12},{"$f":"IF(Holding!AS279=\"\",\"\",Holding!AS279)","v":12},{"$f":"IF(Holding!AU279=\"\",\"\",Holding!AU279)","v":12},{"$f":"IF(Holding!AW279=\"\",\"\",Holding!AW279)","v":12},{"$f":"IF(Holding!AY279=\"\",\"\",Holding!AY279)","v":12},{"$f":"IF(Holding!BA279=\"\",\"\",Holding!BA279)","v":12},{"$f":"IF(Holding!BC279=\"\",\"\",Holding!BC279)","v":12},{"$f":"IF(Holding!BE279=\"\",\"\",Holding!BE279)","v":12},{"$f":"IF(Holding!BG279=\"\",\"\",Holding!BG279)","v":12},{"$f":"IF(Holding!BI279=\"\",\"\",Holding!BI279)","v":12},{"$f":"IF(Holding!BK279=\"\",\"\",Holding!BK279)","v":12},{"$f":"IF(Holding!BM279=\"\",\"\",Holding!BM279)","v":12},{"$f":"IF(Holding!BO279=\"\",\"\",Holding!BO279)","v":12},{"$f":"IF(Holding!BQ279=\"\",\"\",Holding!BQ279)","v":12},{"$f":"IF(Holding!BS279=\"\",\"\",Holding!BS279)","v":12},{"$f":"IF(Holding!BU279=\"\",\"\",Holding!BU279)","v":12},{"$f":"IF(Holding!BW279=\"\",\"\",Holding!BW279)","v":12},{"$f":"IF(Holding!BY279=\"\",\"\",Holding!BY279)","v":12},{"$f":"IF(Holding!CA279=\"\",\"\",Holding!CA279)","v":12},{"$f":"IF(Holding!CC279=\"\",\"\",Holding!CC279)","v":12},{"$f":"IF(Holding!CE279=\"\",\"\",Holding!CE279)","v":12},{"$f":"IF(Holding!CG279=\"\",\"\",Holding!CG279)","v":12},{"$f":"IF(Holding!CI279=\"\",\"\",Holding!CI279)","v":12},{"$f":"IF(Holding!CK279=\"\",\"\",Holding!CK279)","v":12},{"$f":"IF(Holding!CM279=\"\",\"\",Holding!CM279)","v":12},{"$f":"IF(Holding!CO279=\"\",\"\",Holding!CO279)","v":12},{"$f":"IF(Holding!CQ279=\"\",\"\",Holding!CQ279)","v":12},{"$f":"IF(Holding!CS279=\"\",\"\",Holding!CS279)","v":12}]
[null,{"$f":"IF(Holding!$AE$280=\"\",\"\",Holding!$AE$280)","v":""},{"$f":"IF(Holding!$AF$280=\"\",\"\",Holding!$AF$280)","v":"2 houses in Senegal (Dakar & SL)"},{"$f":"IF(Holding!$AG$280=\"\",\"\",Holding!$AG$280)","v":"DK / SL"},{"$f":"+Inputs!$C$301","v":9000},null,null,null,{"$f":"IF(Holding!AI280=\"\",\"\",Holding!AI280)","v":2},{"$f":"IF(Holding!AK280=\"\",\"\",Holding!AK280)","v":2},{"$f":"IF(Holding!AM280=\"\",\"\",Holding!AM280)","v":2},{"$f":"IF(Holding!AO280=\"\",\"\",Holding!AO280)","v":2},{"$f":"IF(Holding!AQ280=\"\",\"\",Holding!AQ280)","v":2},{"$f":"IF(Holding!AS280=\"\",\"\",Holding!AS280)","v":2},{"$f":"IF(Holding!AU280=\"\",\"\",Holding!AU280)","v":2},{"$f":"IF(Holding!AW280=\"\",\"\",Holding!AW280)","v":2},{"$f":"IF(Holding!AY280=\"\",\"\",Holding!AY280)","v":2},{"$f":"IF(Holding!BA280=\"\",\"\",Holding!BA280)","v":2},{"$f":"IF(Holding!BC280=\"\",\"\",Holding!BC280)","v":2},{"$f":"IF(Holding!BE280=\"\",\"\",Holding!BE280)","v":2},{"$f":"IF(Holding!BG280=\"\",\"\",Holding!BG280)","v":2},{"$f":"IF(Holding!BI280=\"\",\"\",Holding!BI280)","v":2},{"$f":"IF(Holding!BK280=\"\",\"\",Holding!BK280)","v":2},{"$f":"IF(Holding!BM280=\"\",\"\",Holding!BM280)","v":2},{"$f":"IF(Holding!BO280=\"\",\"\",Holding!BO280)","v":2},{"$f":"IF(Holding!BQ280=\"\",\"\",Holding!BQ280)","v":2},{"$f":"IF(Holding!BS280=\"\",\"\",Holding!BS280)","v":2},{"$f":"IF(Holding!BU280=\"\",\"\",Holding!BU280)","v":2},{"$f":"IF(Holding!BW280=\"\",\"\",Holding!BW280)","v":2},{"$f":"IF(Holding!BY280=\"\",\"\",Holding!BY280)","v":2},{"$f":"IF(Holding!CA280=\"\",\"\",Holding!CA280)","v":2},{"$f":"IF(Holding!CC280=\"\",\"\",Holding!CC280)","v":2},{"$f":"IF(Holding!CE280=\"\",\"\",Holding!CE280)","v":2},{"$f":"IF(Holding!CG280=\"\",\"\",Holding!CG280)","v":2},{"$f":"IF(Holding!CI280=\"\",\"\",Holding!CI280)","v":2},{"$f":"IF(Holding!CK280=\"\",\"\",Holding!CK280)","v":2},{"$f":"IF(Holding!CM280=\"\",\"\",Holding!CM280)","v":2},{"$f":"IF(Holding!CO280=\"\",\"\",Holding!CO280)","v":2},{"$f":"IF(Holding!CQ280=\"\",\"\",Holding!CQ280)","v":2},{"$f":"IF(Holding!CS280=\"\",\"\",Holding!CS280)","v":2}]
[null,{"$f":"IF(Holding!$AE$281=\"\",\"\",Holding!$AE$281)","v":""},null,null,null,null,null,null,{"$f":"IF(Holding!AI281=\"\",\"\",Holding!AI281)","v":""},{"$f":"IF(Holding!AK281=\"\",\"\",Holding!AK281)","v":""},{"$f":"IF(Holding!AM281=\"\",\"\",Holding!AM281)","v":""},{"$f":"IF(Holding!AO281=\"\",\"\",Holding!AO281)","v":""},{"$f":"IF(Holding!AQ281=\"\",\"\",Holding!AQ281)","v":""},{"$f":"IF(Holding!AS281=\"\",\"\",Holding!AS281)","v":""},{"$f":"IF(Holding!AU281=\"\",\"\",Holding!AU281)","v":""},{"$f":"IF(Holding!AW281=\"\",\"\",Holding!AW281)","v":""},{"$f":"IF(Holding!AY281=\"\",\"\",Holding!AY281)","v":""},{"$f":"IF(Holding!BA281=\"\",\"\",Holding!BA281)","v":""},{"$f":"IF(Holding!BC281=\"\",\"\",Holding!BC281)","v":""},{"$f":"IF(Holding!BE281=\"\",\"\",Holding!BE281)","v":""},{"$f":"IF(Holding!BG281=\"\",\"\",Holding!BG281)","v":""},{"$f":"IF(Holding!BI281=\"\",\"\",Holding!BI281)","v":""},{"$f":"IF(Holding!BK281=\"\",\"\",Holding!BK281)","v":""},{"$f":"IF(Holding!BM281=\"\",\"\",Holding!BM281)","v":""},{"$f":"IF(Holding!BO281=\"\",\"\",Holding!BO281)","v":""},{"$f":"IF(Holding!BQ281=\"\",\"\",Holding!BQ281)","v":""},{"$f":"IF(Holding!BS281=\"\",\"\",Holding!BS281)","v":""},{"$f":"IF(Holding!BU281=\"\",\"\",Holding!BU281)","v":""},{"$f":"IF(Holding!BW281=\"\",\"\",Holding!BW281)","v":""},{"$f":"IF(Holding!BY281=\"\",\"\",Holding!BY281)","v":""},{"$f":"IF(Holding!CA281=\"\",\"\",Holding!CA281)","v":""},{"$f":"IF(Holding!CC281=\"\",\"\",Holding!CC281)","v":""},{"$f":"IF(Holding!CE281=\"\",\"\",Holding!CE281)","v":""},{"$f":"IF(Holding!CG281=\"\",\"\",Holding!CG281)","v":""},{"$f":"IF(Holding!CI281=\"\",\"\",Holding!CI281)","v":""},{"$f":"IF(Holding!CK281=\"\",\"\",Holding!CK281)","v":""},{"$f":"IF(Holding!CM281=\"\",\"\",Holding!CM281)","v":""},{"$f":"IF(Holding!CO281=\"\",\"\",Holding!CO281)","v":""},{"$f":"IF(Holding!CQ281=\"\",\"\",Holding!CQ281)","v":""},{"$f":"IF(Holding!CS281=\"\",\"\",Holding!CS281)","v":""}]
[null,{"$f":"IF(Holding!$AE$282=\"\",\"\",Holding!$AE$282)","v":"Sub-total"},null,null,null,null,null,null,{"$f":"IF(Holding!AI282=\"\",\"\",Holding!AI282)","v":""},null,null,{"$f":"IF(Holding!AO282=\"\",\"\",Holding!AO282)","v":""},null,null,{"$f":"IF(Holding!AU282=\"\",\"\",Holding!AU282)","v":""},null,null,{"$f":"IF(Holding!BA282=\"\",\"\",Holding!BA282)","v":""},{"$f":"IF(Holding!BC282=\"\",\"\",Holding!BC282)","v":""},{"$f":"IF(Holding!BE282=\"\",\"\",Holding!BE282)","v":""},{"$f":"IF(Holding!BG282=\"\",\"\",Holding!BG282)","v":""},{"$f":"IF(Holding!BI282=\"\",\"\",Holding!BI282)","v":""},{"$f":"IF(Holding!BK282=\"\",\"\",Holding!BK282)","v":""},{"$f":"IF(Holding!BM282=\"\",\"\",Holding!BM282)","v":""},{"$f":"IF(Holding!BO282=\"\",\"\",Holding!BO282)","v":""},{"$f":"IF(Holding!BQ282=\"\",\"\",Holding!BQ282)","v":""},{"$f":"IF(Holding!BS282=\"\",\"\",Holding!BS282)","v":""},{"$f":"IF(Holding!BU282=\"\",\"\",Holding!BU282)","v":""},{"$f":"IF(Holding!BW282=\"\",\"\",Holding!BW282)","v":""},{"$f":"IF(Holding!BY282=\"\",\"\",Holding!BY282)","v":""},{"$f":"IF(Holding!CA282=\"\",\"\",Holding!CA282)","v":""},{"$f":"IF(Holding!CC282=\"\",\"\",Holding!CC282)","v":""},{"$f":"IF(Holding!CE282=\"\",\"\",Holding!CE282)","v":""},{"$f":"IF(Holding!CG282=\"\",\"\",Holding!CG282)","v":""},{"$f":"IF(Holding!CI282=\"\",\"\",Holding!CI282)","v":""},{"$f":"IF(Holding!CK282=\"\",\"\",Holding!CK282)","v":""},{"$f":"IF(Holding!CM282=\"\",\"\",Holding!CM282)","v":""},{"$f":"IF(Holding!CO282=\"\",\"\",Holding!CO282)","v":""},{"$f":"IF(Holding!CQ282=\"\",\"\",Holding!CQ282)","v":""},{"$f":"IF(Holding!CS282=\"\",\"\",Holding!CS282)","v":""}]
[null,{"$f":"IF(Holding!$AE$283=\"\",\"\",Holding!$AE$283)","v":""},null,null,null,null,null,null,{"$f":"IF(Holding!AI283=\"\",\"\",Holding!AI283)","v":""},{"$f":"IF(Holding!AK283=\"\",\"\",Holding!AK283)","v":""},{"$f":"IF(Holding!AM283=\"\",\"\",Holding!AM283)","v":""},{"$f":"IF(Holding!AO283=\"\",\"\",Holding!AO283)","v":""},{"$f":"IF(Holding!AQ283=\"\",\"\",Holding!AQ283)","v":""},{"$f":"IF(Holding!AS283=\"\",\"\",Holding!AS283)","v":""},{"$f":"IF(Holding!AU283=\"\",\"\",Holding!AU283)","v":""},{"$f":"IF(Holding!AW283=\"\",\"\",Holding!AW283)","v":""},{"$f":"IF(Holding!AY283=\"\",\"\",Holding!AY283)","v":""},{"$f":"IF(Holding!BA283=\"\",\"\",Holding!BA283)","v":""},{"$f":"IF(Holding!BC283=\"\",\"\",Holding!BC283)","v":""},{"$f":"IF(Holding!BE283=\"\",\"\",Holding!BE283)","v":""},{"$f":"IF(Holding!BG283=\"\",\"\",Holding!BG283)","v":""},{"$f":"IF(Holding!BI283=\"\",\"\",Holding!BI283)","v":""},{"$f":"IF(Holding!BK283=\"\",\"\",Holding!BK283)","v":""},{"$f":"IF(Holding!BM283=\"\",\"\",Holding!BM283)","v":""},{"$f":"IF(Holding!BO283=\"\",\"\",Holding!BO283)","v":""},{"$f":"IF(Holding!BQ283=\"\",\"\",Holding!BQ283)","v":""},{"$f":"IF(Holding!BS283=\"\",\"\",Holding!BS283)","v":""},{"$f":"IF(Holding!BU283=\"\",\"\",Holding!BU283)","v":""},{"$f":"IF(Holding!BW283=\"\",\"\",Holding!BW283)","v":""},{"$f":"IF(Holding!BY283=\"\",\"\",Holding!BY283)","v":""},{"$f":"IF(Holding!CA283=\"\",\"\",Holding!CA283)","v":""},{"$f":"IF(Holding!CC283=\"\",\"\",Holding!CC283)","v":""},{"$f":"IF(Holding!CE283=\"\",\"\",Holding!CE283)","v":""},{"$f":"IF(Holding!CG283=\"\",\"\",Holding!CG283)","v":""},{"$f":"IF(Holding!CI283=\"\",\"\",Holding!CI283)","v":""},{"$f":"IF(Holding!CK283=\"\",\"\",Holding!CK283)","v":""},{"$f":"IF(Holding!CM283=\"\",\"\",Holding!CM283)","v":""},{"$f":"IF(Holding!CO283=\"\",\"\",Holding!CO283)","v":""},{"$f":"IF(Holding!CQ283=\"\",\"\",Holding!CQ283)","v":""},{"$f":"IF(Holding!CS283=\"\",\"\",Holding!CS283)","v":""}]
[null,{"$f":"IF(Holding!$AE$284=\"\",\"\",Holding!$AE$284)","v":"Total Management"},null,null,null,null,null,null,{"$f":"IF(Holding!AI284=\"\",\"\",Holding!AI284)","v":""},null,null,{"$f":"IF(Holding!AO284=\"\",\"\",Holding!AO284)","v":""},null,null,{"$f":"IF(Holding!AU284=\"\",\"\",Holding!AU284)","v":""},null,null,{"$f":"IF(Holding!BA284=\"\",\"\",Holding!BA284)","v":""},{"$f":"IF(Holding!BC284=\"\",\"\",Holding!BC284)","v":""},{"$f":"IF(Holding!BE284=\"\",\"\",Holding!BE284)","v":""},{"$f":"IF(Holding!BG284=\"\",\"\",Holding!BG284)","v":""},{"$f":"IF(Holding!BI284=\"\",\"\",Holding!BI284)","v":""},{"$f":"IF(Holding!BK284=\"\",\"\",Holding!BK284)","v":""},{"$f":"IF(Holding!BM284=\"\",\"\",Holding!BM284)","v":""},{"$f":"IF(Holding!BO284=\"\",\"\",Holding!BO284)","v":""},{"$f":"IF(Holding!BQ284=\"\",\"\",Holding!BQ284)","v":""},{"$f":"IF(Holding!BS284=\"\",\"\",Holding!BS284)","v":""},{"$f":"IF(Holding!BU284=\"\",\"\",Holding!BU284)","v":""},{"$f":"IF(Holding!BW284=\"\",\"\",Holding!BW284)","v":""},{"$f":"IF(Holding!BY284=\"\",\"\",Holding!BY284)","v":""},{"$f":"IF(Holding!CA284=\"\",\"\",Holding!CA284)","v":""},{"$f":"IF(Holding!CC284=\"\",\"\",Holding!CC284)","v":""},{"$f":"IF(Holding!CE284=\"\",\"\",Holding!CE284)","v":""},{"$f":"IF(Holding!CG284=\"\",\"\",Holding!CG284)","v":""},{"$f":"IF(Holding!CI284=\"\",\"\",Holding!CI284)","v":""},{"$f":"IF(Holding!CK284=\"\",\"\",Holding!CK284)","v":""},{"$f":"IF(Holding!CM284=\"\",\"\",Holding!CM284)","v":""},{"$f":"IF(Holding!CO284=\"\",\"\",Holding!CO284)","v":""},{"$f":"IF(Holding!CQ284=\"\",\"\",Holding!CQ284)","v":""},{"$f":"IF(Holding!CS284=\"\",\"\",Holding!CS284)","v":""}]
[null,{"$f":"IF(Holding!$AE$285=\"\",\"\",Holding!$AE$285)","v":""},null,null,null,null,null,null,{"$f":"IF(Holding!AI285=\"\",\"\",Holding!AI285)","v":""},{"$f":"IF(Holding!AK285=\"\",\"\",Holding!AK285)","v":""},{"$f":"IF(Holding!AM285=\"\",\"\",Holding!AM285)","v":""},{"$f":"IF(Holding!AO285=\"\",\"\",Holding!AO285)","v":""},{"$f":"IF(Holding!AQ285=\"\",\"\",Holding!AQ285)","v":""},{"$f":"IF(Holding!AS285=\"\",\"\",Holding!AS285)","v":""},{"$f":"IF(Holding!AU285=\"\",\"\",Holding!AU285)","v":""},{"$f":"IF(Holding!AW285=\"\",\"\",Holding!AW285)","v":""},{"$f":"IF(Holding!AY285=\"\",\"\",Holding!AY285)","v":""},{"$f":"IF(Holding!BA285=\"\",\"\",Holding!BA285)","v":""},{"$f":"IF(Holding!BC285=\"\",\"\",Holding!BC285)","v":""},{"$f":"IF(Holding!BE285=\"\",\"\",Holding!BE285)","v":""},{"$f":"IF(Holding!BG285=\"\",\"\",Holding!BG285)","v":""},{"$f":"IF(Holding!BI285=\"\",\"\",Holding!BI285)","v":""},{"$f":"IF(Holding!BK285=\"\",\"\",Holding!BK285)","v":""},{"$f":"IF(Holding!BM285=\"\",\"\",Holding!BM285)","v":""},{"$f":"IF(Holding!BO285=\"\",\"\",Holding!BO285)","v":""},{"$f":"IF(Holding!BQ285=\"\",\"\",Holding!BQ285)","v":""},{"$f":"IF(Holding!BS285=\"\",\"\",Holding!BS285)","v":""},{"$f":"IF(Holding!BU285=\"\",\"\",Holding!BU285)","v":""},{"$f":"IF(Holding!BW285=\"\",\"\",Holding!BW285)","v":""},{"$f":"IF(Holding!BY285=\"\",\"\",Holding!BY285)","v":""},{"$f":"IF(Holding!CA285=\"\",\"\",Holding!CA285)","v":""},{"$f":"IF(Holding!CC285=\"\",\"\",Holding!CC285)","v":""},{"$f":"IF(Holding!CE285=\"\",\"\",Holding!CE285)","v":""},{"$f":"IF(Holding!CG285=\"\",\"\",Holding!CG285)","v":""},{"$f":"IF(Holding!CI285=\"\",\"\",Holding!CI285)","v":""},{"$f":"IF(Holding!CK285=\"\",\"\",Holding!CK285)","v":""},{"$f":"IF(Holding!CM285=\"\",\"\",Holding!CM285)","v":""},{"$f":"IF(Holding!CO285=\"\",\"\",Holding!CO285)","v":""},{"$f":"IF(Holding!CQ285=\"\",\"\",Holding!CQ285)","v":""},{"$f":"IF(Holding!CS285=\"\",\"\",Holding!CS285)","v":""}]
[null,{"$f":"IF(Holding!$AE$286=\"\",\"\",Holding!$AE$286)","v":"SHAREHOLDERS RELATIONSHIP"},null,null,null,null,null,null,{"$f":"IF(Holding!AI286=\"\",\"\",Holding!AI286)","v":""},{"$f":"IF(Holding!AK286=\"\",\"\",Holding!AK286)","v":""},{"$f":"IF(Holding!AM286=\"\",\"\",Holding!AM286)","v":""},{"$f":"IF(Holding!AO286=\"\",\"\",Holding!AO286)","v":""},{"$f":"IF(Holding!AQ286=\"\",\"\",Holding!AQ286)","v":""},{"$f":"IF(Holding!AS286=\"\",\"\",Holding!AS286)","v":""},{"$f":"IF(Holding!AU286=\"\",\"\",Holding!AU286)","v":""},{"$f":"IF(Holding!AW286=\"\",\"\",Holding!AW286)","v":""},{"$f":"IF(Holding!AY286=\"\",\"\",Holding!AY286)","v":""},{"$f":"IF(Holding!BA286=\"\",\"\",Holding!BA286)","v":""},{"$f":"IF(Holding!BC286=\"\",\"\",Holding!BC286)","v":""},{"$f":"IF(Holding!BE286=\"\",\"\",Holding!BE286)","v":""},{"$f":"IF(Holding!BG286=\"\",\"\",Holding!BG286)","v":""},{"$f":"IF(Holding!BI286=\"\",\"\",Holding!BI286)","v":""},{"$f":"IF(Holding!BK286=\"\",\"\",Holding!BK286)","v":""},{"$f":"IF(Holding!BM286=\"\",\"\",Holding!BM286)","v":""},{"$f":"IF(Holding!BO286=\"\",\"\",Holding!BO286)","v":""},{"$f":"IF(Holding!BQ286=\"\",\"\",Holding!BQ286)","v":""},{"$f":"IF(Holding!BS286=\"\",\"\",Holding!BS286)","v":""},{"$f":"IF(Holding!BU286=\"\",\"\",Holding!BU286)","v":""},{"$f":"IF(Holding!BW286=\"\",\"\",Holding!BW286)","v":""},{"$f":"IF(Holding!BY286=\"\",\"\",Holding!BY286)","v":""},{"$f":"IF(Holding!CA286=\"\",\"\",Holding!CA286)","v":""},{"$f":"IF(Holding!CC286=\"\",\"\",Holding!CC286)","v":""},{"$f":"IF(Holding!CE286=\"\",\"\",Holding!CE286)","v":""},{"$f":"IF(Holding!CG286=\"\",\"\",Holding!CG286)","v":""},{"$f":"IF(Holding!CI286=\"\",\"\",Holding!CI286)","v":""},{"$f":"IF(Holding!CK286=\"\",\"\",Holding!CK286)","v":""},{"$f":"IF(Holding!CM286=\"\",\"\",Holding!CM286)","v":""},{"$f":"IF(Holding!CO286=\"\",\"\",Holding!CO286)","v":""},{"$f":"IF(Holding!CQ286=\"\",\"\",Holding!CQ286)","v":""},{"$f":"IF(Holding!CS286=\"\",\"\",Holding!CS286)","v":""}]
[null,{"$f":"IF(Holding!$AE$287=\"\",\"\",Holding!$AE$287)","v":""},{"$f":"IF(Holding!$AF$287=\"\",\"\",Holding!$AF$287)","v":"Travels and expenses"},null,{"$f":"+Inputs!$C$322","v":3000},null,null,null,{"$f":"IF(Holding!AI287=\"\",\"\",Holding!AI287)","v":1},{"$f":"IF(Holding!AK287=\"\",\"\",Holding!AK287)","v":1},{"$f":"IF(Holding!AM287=\"\",\"\",Holding!AM287)","v":1},{"$f":"IF(Holding!AO287=\"\",\"\",Holding!AO287)","v":1},{"$f":"IF(Holding!AQ287=\"\",\"\",Holding!AQ287)","v":1},{"$f":"IF(Holding!AS287=\"\",\"\",Holding!AS287)","v":1},{"$f":"IF(Holding!AU287=\"\",\"\",Holding!AU287)","v":1},{"$f":"IF(Holding!AW287=\"\",\"\",Holding!AW287)","v":1},{"$f":"IF(Holding!AY287=\"\",\"\",Holding!AY287)","v":1},{"$f":"IF(Holding!BA287=\"\",\"\",Holding!BA287)","v":1},{"$f":"IF(Holding!BC287=\"\",\"\",Holding!BC287)","v":1},{"$f":"IF(Holding!BE287=\"\",\"\",Holding!BE287)","v":1},{"$f":"IF(Holding!BG287=\"\",\"\",Holding!BG287)","v":1},{"$f":"IF(Holding!BI287=\"\",\"\",Holding!BI287)","v":1},{"$f":"IF(Holding!BK287=\"\",\"\",Holding!BK287)","v":1},{"$f":"IF(Holding!BM287=\"\",\"\",Holding!BM287)","v":1},{"$f":"IF(Holding!BO287=\"\",\"\",Holding!BO287)","v":1},{"$f":"IF(Holding!BQ287=\"\",\"\",Holding!BQ287)","v":1},{"$f":"IF(Holding!BS287=\"\",\"\",Holding!BS287)","v":1},{"$f":"IF(Holding!BU287=\"\",\"\",Holding!BU287)","v":1},{"$f":"IF(Holding!BW287=\"\",\"\",Holding!BW287)","v":1},{"$f":"IF(Holding!BY287=\"\",\"\",Holding!BY287)","v":1},{"$f":"IF(Holding!CA287=\"\",\"\",Holding!CA287)","v":1},{"$f":"IF(Holding!CC287=\"\",\"\",Holding!CC287)","v":1},{"$f":"IF(Holding!CE287=\"\",\"\",Holding!CE287)","v":1},{"$f":"IF(Holding!CG287=\"\",\"\",Holding!CG287)","v":1},{"$f":"IF(Holding!CI287=\"\",\"\",Holding!CI287)","v":1},{"$f":"IF(Holding!CK287=\"\",\"\",Holding!CK287)","v":1},{"$f":"IF(Holding!CM287=\"\",\"\",Holding!CM287)","v":1},{"$f":"IF(Holding!CO287=\"\",\"\",Holding!CO287)","v":1},{"$f":"IF(Holding!CQ287=\"\",\"\",Holding!CQ287)","v":1},{"$f":"IF(Holding!CS287=\"\",\"\",Holding!CS287)","v":1}]
[null,{"$f":"IF(Holding!$AE$288=\"\",\"\",Holding!$AE$288)","v":""},{"$f":"IF(Holding!$AF$288=\"\",\"\",Holding!$AF$288)","v":"Equity structuring fees"},null,null,null,null,null,{"$f":"IF(Holding!AI288=\"\",\"\",Holding!AI288)","v":1},{"$f":"IF(Holding!AK288=\"\",\"\",Holding!AK288)","v":""},{"$f":"IF(Holding!AM288=\"\",\"\",Holding!AM288)","v":""},{"$f":"IF(Holding!AO288=\"\",\"\",Holding!AO288)","v":""},{"$f":"IF(Holding!AQ288=\"\",\"\",Holding!AQ288)","v":""},{"$f":"IF(Holding!AS288=\"\",\"\",Holding!AS288)","v":""},{"$f":"IF(Holding!AU288=\"\",\"\",Holding!AU288)","v":""},{"$f":"IF(Holding!AW288=\"\",\"\",Holding!AW288)","v":""},{"$f":"IF(Holding!AY288=\"\",\"\",Holding!AY288)","v":""},{"$f":"IF(Holding!BA288=\"\",\"\",Holding!BA288)","v":""},{"$f":"IF(Holding!BC288=\"\",\"\",Holding!BC288)","v":""},{"$f":"IF(Holding!BE288=\"\",\"\",Holding!BE288)","v":""},{"$f":"IF(Holding!BG288=\"\",\"\",Holding!BG288)","v":""},{"$f":"IF(Holding!BI288=\"\",\"\",Holding!BI288)","v":""},{"$f":"IF(Holding!BK288=\"\",\"\",Holding!BK288)","v":""},{"$f":"IF(Holding!BM288=\"\",\"\",Holding!BM288)","v":""},{"$f":"IF(Holding!BO288=\"\",\"\",Holding!BO288)","v":""},{"$f":"IF(Holding!BQ288=\"\",\"\",Holding!BQ288)","v":""},{"$f":"IF(Holding!BS288=\"\",\"\",Holding!BS288)","v":""},{"$f":"IF(Holding!BU288=\"\",\"\",Holding!BU288)","v":""},{"$f":"IF(Holding!BW288=\"\",\"\",Holding!BW288)","v":""},{"$f":"IF(Holding!BY288=\"\",\"\",Holding!BY288)","v":""},{"$f":"IF(Holding!CA288=\"\",\"\",Holding!CA288)","v":""},{"$f":"IF(Holding!CC288=\"\",\"\",Holding!CC288)","v":""},{"$f":"IF(Holding!CE288=\"\",\"\",Holding!CE288)","v":""},{"$f":"IF(Holding!CG288=\"\",\"\",Holding!CG288)","v":""},{"$f":"IF(Holding!CI288=\"\",\"\",Holding!CI288)","v":""},{"$f":"IF(Holding!CK288=\"\",\"\",Holding!CK288)","v":""},{"$f":"IF(Holding!CM288=\"\",\"\",Holding!CM288)","v":""},{"$f":"IF(Holding!CO288=\"\",\"\",Holding!CO288)","v":""},{"$f":"IF(Holding!CQ288=\"\",\"\",Holding!CQ288)","v":""},{"$f":"IF(Holding!CS288=\"\",\"\",Holding!CS288)","v":""}]
[null,{"$f":"IF(Holding!$AE$289=\"\",\"\",Holding!$AE$289)","v":""},null,null,null,null,null,null,{"$f":"IF(Holding!AI289=\"\",\"\",Holding!AI289)","v":""},{"$f":"IF(Holding!AK289=\"\",\"\",Holding!AK289)","v":""},{"$f":"IF(Holding!AM289=\"\",\"\",Holding!AM289)","v":""},{"$f":"IF(Holding!AO289=\"\",\"\",Holding!AO289)","v":""},{"$f":"IF(Holding!AQ289=\"\",\"\",Holding!AQ289)","v":""},{"$f":"IF(Holding!AS289=\"\",\"\",Holding!AS289)","v":""},{"$f":"IF(Holding!AU289=\"\",\"\",Holding!AU289)","v":""},{"$f":"IF(Holding!AW289=\"\",\"\",Holding!AW289)","v":""},{"$f":"IF(Holding!AY289=\"\",\"\",Holding!AY289)","v":""},{"$f":"IF(Holding!BA289=\"\",\"\",Holding!BA289)","v":""},{"$f":"IF(Holding!BC289=\"\",\"\",Holding!BC289)","v":""},{"$f":"IF(Holding!BE289=\"\",\"\",Holding!BE289)","v":""},{"$f":"IF(Holding!BG289=\"\",\"\",Holding!BG289)","v":""},{"$f":"IF(Holding!BI289=\"\",\"\",Holding!BI289)","v":""},{"$f":"IF(Holding!BK289=\"\",\"\",Holding!BK289)","v":""},{"$f":"IF(Holding!BM289=\"\",\"\",Holding!BM289)","v":""},{"$f":"IF(Holding!BO289=\"\",\"\",Holding!BO289)","v":""},{"$f":"IF(Holding!BQ289=\"\",\"\",Holding!BQ289)","v":""},{"$f":"IF(Holding!BS289=\"\",\"\",Holding!BS289)","v":""},{"$f":"IF(Holding!BU289=\"\",\"\",Holding!BU289)","v":""},{"$f":"IF(Holding!BW289=\"\",\"\",Holding!BW289)","v":""},{"$f":"IF(Holding!BY289=\"\",\"\",Holding!BY289)","v":""},{"$f":"IF(Holding!CA289=\"\",\"\",Holding!CA289)","v":""},{"$f":"IF(Holding!CC289=\"\",\"\",Holding!CC289)","v":""},{"$f":"IF(Holding!CE289=\"\",\"\",Holding!CE289)","v":""},{"$f":"IF(Holding!CG289=\"\",\"\",Holding!CG289)","v":""},{"$f":"IF(Holding!CI289=\"\",\"\",Holding!CI289)","v":""},{"$f":"IF(Holding!CK289=\"\",\"\",Holding!CK289)","v":""},{"$f":"IF(Holding!CM289=\"\",\"\",Holding!CM289)","v":""},{"$f":"IF(Holding!CO289=\"\",\"\",Holding!CO289)","v":""},{"$f":"IF(Holding!CQ289=\"\",\"\",Holding!CQ289)","v":""},{"$f":"IF(Holding!CS289=\"\",\"\",Holding!CS289)","v":""}]
[null,{"$f":"IF(Holding!$AE$290=\"\",\"\",Holding!$AE$290)","v":"Total shareholders relationship"},null,null,null,null,null,null,{"$f":"IF(Holding!AI290=\"\",\"\",Holding!AI290)","v":""},null,null,{"$f":"IF(Holding!AO290=\"\",\"\",Holding!AO290)","v":""},null,null,{"$f":"IF(Holding!AU290=\"\",\"\",Holding!AU290)","v":""},null,null,{"$f":"IF(Holding!BA290=\"\",\"\",Holding!BA290)","v":""},{"$f":"IF(Holding!BC290=\"\",\"\",Holding!BC290)","v":""},{"$f":"IF(Holding!BE290=\"\",\"\",Holding!BE290)","v":""},{"$f":"IF(Holding!BG290=\"\",\"\",Holding!BG290)","v":""},{"$f":"IF(Holding!BI290=\"\",\"\",Holding!BI290)","v":""},{"$f":"IF(Holding!BK290=\"\",\"\",Holding!BK290)","v":""},{"$f":"IF(Holding!BM290=\"\",\"\",Holding!BM290)","v":""},{"$f":"IF(Holding!BO290=\"\",\"\",Holding!BO290)","v":""},{"$f":"IF(Holding!BQ290=\"\",\"\",Holding!BQ290)","v":""},{"$f":"IF(Holding!BS290=\"\",\"\",Holding!BS290)","v":""},{"$f":"IF(Holding!BU290=\"\",\"\",Holding!BU290)","v":""},{"$f":"IF(Holding!BW290=\"\",\"\",Holding!BW290)","v":""},{"$f":"IF(Holding!BY290=\"\",\"\",Holding!BY290)","v":""},{"$f":"IF(Holding!CA290=\"\",\"\",Holding!CA290)","v":""},{"$f":"IF(Holding!CC290=\"\",\"\",Holding!CC290)","v":""},{"$f":"IF(Holding!CE290=\"\",\"\",Holding!CE290)","v":""},{"$f":"IF(Holding!CG290=\"\",\"\",Holding!CG290)","v":""},{"$f":"IF(Holding!CI290=\"\",\"\",Holding!CI290)","v":""},{"$f":"IF(Holding!CK290=\"\",\"\",Holding!CK290)","v":""},{"$f":"IF(Holding!CM290=\"\",\"\",Holding!CM290)","v":""},{"$f":"IF(Holding!CO290=\"\",\"\",Holding!CO290)","v":""},{"$f":"IF(Holding!CQ290=\"\",\"\",Holding!CQ290)","v":""},{"$f":"IF(Holding!CS290=\"\",\"\",Holding!CS290)","v":""}]
[null,{"$f":"IF(Holding!$AE$291=\"\",\"\",Holding!$AE$291)","v":""},null,null,null,null,null,null,{"$f":"IF(Holding!AI291=\"\",\"\",Holding!AI291)","v":""},{"$f":"IF(Holding!AK291=\"\",\"\",Holding!AK291)","v":""},{"$f":"IF(Holding!AM291=\"\",\"\",Holding!AM291)","v":""},{"$f":"IF(Holding!AO291=\"\",\"\",Holding!AO291)","v":""},{"$f":"IF(Holding!AQ291=\"\",\"\",Holding!AQ291)","v":""},{"$f":"IF(Holding!AS291=\"\",\"\",Holding!AS291)","v":""},{"$f":"IF(Holding!AU291=\"\",\"\",Holding!AU291)","v":""},{"$f":"IF(Holding!AW291=\"\",\"\",Holding!AW291)","v":""},{"$f":"IF(Holding!AY291=\"\",\"\",Holding!AY291)","v":""},{"$f":"IF(Holding!BA291=\"\",\"\",Holding!BA291)","v":""},{"$f":"IF(Holding!BC291=\"\",\"\",Holding!BC291)","v":""},{"$f":"IF(Holding!BE291=\"\",\"\",Holding!BE291)","v":""},{"$f":"IF(Holding!BG291=\"\",\"\",Holding!BG291)","v":""},{"$f":"IF(Holding!BI291=\"\",\"\",Holding!BI291)","v":""},{"$f":"IF(Holding!BK291=\"\",\"\",Holding!BK291)","v":""},{"$f":"IF(Holding!BM291=\"\",\"\",Holding!BM291)","v":""},{"$f":"IF(Holding!BO291=\"\",\"\",Holding!BO291)","v":""},{"$f":"IF(Holding!BQ291=\"\",\"\",Holding!BQ291)","v":""},{"$f":"IF(Holding!BS291=\"\",\"\",Holding!BS291)","v":""},{"$f":"IF(Holding!BU291=\"\",\"\",Holding!BU291)","v":""},{"$f":"IF(Holding!BW291=\"\",\"\",Holding!BW291)","v":""},{"$f":"IF(Holding!BY291=\"\",\"\",Holding!BY291)","v":""},{"$f":"IF(Holding!CA291=\"\",\"\",Holding!CA291)","v":""},{"$f":"IF(Holding!CC291=\"\",\"\",Holding!CC291)","v":""},{"$f":"IF(Holding!CE291=\"\",\"\",Holding!CE291)","v":""},{"$f":"IF(Holding!CG291=\"\",\"\",Holding!CG291)","v":""},{"$f":"IF(Holding!CI291=\"\",\"\",Holding!CI291)","v":""},{"$f":"IF(Holding!CK291=\"\",\"\",Holding!CK291)","v":""},{"$f":"IF(Holding!CM291=\"\",\"\",Holding!CM291)","v":""},{"$f":"IF(Holding!CO291=\"\",\"\",Holding!CO291)","v":""},{"$f":"IF(Holding!CQ291=\"\",\"\",Holding!CQ291)","v":""},{"$f":"IF(Holding!CS291=\"\",\"\",Holding!CS291)","v":""}]
[null,{"$f":"IF(Holding!$AE$292=\"\",\"\",Holding!$AE$292)","v":"TOTAL FIXED COSTS"},null,null,null,null,null,null,{"$f":"IF(Holding!AI292=\"\",\"\",Holding!AI292)","v":""},null,null,{"$f":"IF(Holding!AO292=\"\",\"\",Holding!AO292)","v":0}]
[]
[null,{"$f":"IF(CASL!$AE$219=\"\",\"\",CASL!$AE$219)","v":""}]
[null,"CASL"]
[null,{"$f":"IF(CASL!$AE$221=\"\",\"\",CASL!$AE$221)","v":""}]
[null,{"$f":"IF(CASL!$AE$226=\"\",\"\",CASL!$AE$226)","v":"SUPPLIES"},null,null,null,null,null,null,{"$f":"IF(CASL!AI226=\"\",\"\",CASL!AI226)","v":""},{"$f":"IF(CASL!AK226=\"\",\"\",CASL!AK226)","v":""},{"$f":"IF(CASL!AM226=\"\",\"\",CASL!AM226)","v":""},{"$f":"IF(CASL!AO226=\"\",\"\",CASL!AO226)","v":""},{"$f":"IF(CASL!AQ226=\"\",\"\",CASL!AQ226)","v":""},{"$f":"IF(CASL!AS226=\"\",\"\",CASL!AS226)","v":""},{"$f":"IF(CASL!AU226=\"\",\"\",CASL!AU226)","v":""},{"$f":"IF(CASL!AW226=\"\",\"\",CASL!AW226)","v":""},{"$f":"IF(CASL!AY226=\"\",\"\",CASL!AY226)","v":""},{"$f":"IF(CASL!BA226=\"\",\"\",CASL!BA226)","v":""},{"$f":"IF(CASL!BC226=\"\",\"\",CASL!BC226)","v":""},{"$f":"IF(CASL!BE226=\"\",\"\",CASL!BE226)","v":""},{"$f":"IF(CASL!BG226=\"\",\"\",CASL!BG226)","v":""},{"$f":"IF(CASL!BI226=\"\",\"\",CASL!BI226)","v":""},{"$f":"IF(CASL!BK226=\"\",\"\",CASL!BK226)","v":""},{"$f":"IF(CASL!BM226=\"\",\"\",CASL!BM226)","v":""},{"$f":"IF(CASL!BO226=\"\",\"\",CASL!BO226)","v":""},{"$f":"IF(CASL!BQ226=\"\",\"\",CASL!BQ226)","v":""},{"$f":"IF(CASL!BS226=\"\",\"\",CASL!BS226)","v":""},{"$f":"IF(CASL!BU226=\"\",\"\",CASL!BU226)","v":""},{"$f":"IF(CASL!BW226=\"\",\"\",CASL!BW226)","v":""},{"$f":"IF(CASL!BY226=\"\",\"\",CASL!BY226)","v":""},{"$f":"IF(CASL!CA226=\"\",\"\",CASL!CA226)","v":""},{"$f":"IF(CASL!CC226=\"\",\"\",CASL!CC226)","v":""},{"$f":"IF(CASL!CE226=\"\",\"\",CASL!CE226)","v":""},{"$f":"IF(CASL!CG226=\"\",\"\",CASL!CG226)","v":""},{"$f":"IF(CASL!CI226=\"\",\"\",CASL!CI226)","v":""},{"$f":"IF(CASL!CK226=\"\",\"\",CASL!CK226)","v":""},{"$f":"IF(CASL!CM226=\"\",\"\",CASL!CM226)","v":""},{"$f":"IF(CASL!CO226=\"\",\"\",CASL!CO226)","v":""},{"$f":"IF(CASL!CQ226=\"\",\"\",CASL!CQ226)","v":""},{"$f":"IF(CASL!CS226=\"\",\"\",CASL!CS226)","v":""}]
[null,{"$f":"IF(CASL!$AE$227=\"\",\"\",CASL!$AE$227)","v":""},{"$f":"IF(CASL!$AF$227=\"\",\"\",CASL!$AF$227)","v":"Gasoline vehicles"},null,{"$f":"+gaz_euro","v":1.030968777588589},null,null,null,{"$f":"IF(CASL!AI227=\"\",\"\",CASL!AI227)","v":3375},{"$f":"IF(CASL!AK227=\"\",\"\",CASL!AK227)","v":6750},{"$f":"IF(CASL!AM227=\"\",\"\",CASL!AM227)","v":13500},{"$f":"IF(CASL!AO227=\"\",\"\",CASL!AO227)","v":13500},{"$f":"IF(CASL!AQ227=\"\",\"\",CASL!AQ227)","v":13500},{"$f":"IF(CASL!AS227=\"\",\"\",CASL!AS227)","v":13500},{"$f":"IF(CASL!AU227=\"\",\"\",CASL!AU227)","v":16000},{"$f":"IF(CASL!AW227=\"\",\"\",CASL!AW227)","v":16000},{"$f":"IF(CASL!AY227=\"\",\"\",CASL!AY227)","v":16000},{"$f":"IF(CASL!BA227=\"\",\"\",CASL!BA227)","v":16000},{"$f":"IF(CASL!BC227=\"\",\"\",CASL!BC227)","v":16000},{"$f":"IF(CASL!BE227=\"\",\"\",CASL!BE227)","v":16000},{"$f":"IF(CASL!BG227=\"\",\"\",CASL!BG227)","v":16000},{"$f":"IF(CASL!BI227=\"\",\"\",CASL!BI227)","v":16000},{"$f":"IF(CASL!BK227=\"\",\"\",CASL!BK227)","v":16000},{"$f":"IF(CASL!BM227=\"\",\"\",CASL!BM227)","v":16000},{"$f":"IF(CASL!BO227=\"\",\"\",CASL!BO227)","v":16000},{"$f":"IF(CASL!BQ227=\"\",\"\",CASL!BQ227)","v":16000},{"$f":"IF(CASL!BS227=\"\",\"\",CASL!BS227)","v":16000},{"$f":"IF(CASL!BU227=\"\",\"\",CASL!BU227)","v":16000},{"$f":"IF(CASL!BW227=\"\",\"\",CASL!BW227)","v":16000},{"$f":"IF(CASL!BY227=\"\",\"\",CASL!BY227)","v":16000},{"$f":"IF(CASL!CA227=\"\",\"\",CASL!CA227)","v":16000},{"$f":"IF(CASL!CC227=\"\",\"\",CASL!CC227)","v":16000},{"$f":"IF(CASL!CE227=\"\",\"\",CASL!CE227)","v":16000},{"$f":"IF(CASL!CG227=\"\",\"\",CASL!CG227)","v":16000},{"$f":"IF(CASL!CI227=\"\",\"\",CASL!CI227)","v":16000},{"$f":"IF(CASL!CK227=\"\",\"\",CASL!CK227)","v":16000},{"$f":"IF(CASL!CM227=\"\",\"\",CASL!CM227)","v":16000},{"$f":"IF(CASL!CO227=\"\",\"\",CASL!CO227)","v":16000},{"$f":"IF(CASL!CQ227=\"\",\"\",CASL!CQ227)","v":16000},{"$f":"IF(CASL!CS227=\"\",\"\",CASL!CS227)","v":16000}]
[null,{"$f":"IF(CASL!$AE$228=\"\",\"\",CASL!$AE$228)","v":""},{"$f":"IF(CASL!$AF$228=\"\",\"\",CASL!$AF$228)","v":"Vehicles maintenance"},null,{"$f":"+Inputs!$C$287","v":1000},null,null,null,{"$f":"IF(CASL!AI228=\"\",\"\",CASL!AI228)","v":6},{"$f":"IF(CASL!AK228=\"\",\"\",CASL!AK228)","v":6},{"$f":"IF(CASL!AM228=\"\",\"\",CASL!AM228)","v":8},{"$f":"IF(CASL!AO228=\"\",\"\",CASL!AO228)","v":8},{"$f":"IF(CASL!AQ228=\"\",\"\",CASL!AQ228)","v":10},{"$f":"IF(CASL!AS228=\"\",\"\",CASL!AS228)","v":10},{"$f":"IF(CASL!AU228=\"\",\"\",CASL!AU228)","v":10},{"$f":"IF(CASL!AW228=\"\",\"\",CASL!AW228)","v":10},{"$f":"IF(CASL!AY228=\"\",\"\",CASL!AY228)","v":10},{"$f":"IF(CASL!BA228=\"\",\"\",CASL!BA228)","v":10},{"$f":"IF(CASL!BC228=\"\",\"\",CASL!BC228)","v":10},{"$f":"IF(CASL!BE228=\"\",\"\",CASL!BE228)","v":10},{"$f":"IF(CASL!BG228=\"\",\"\",CASL!BG228)","v":10},{"$f":"IF(CASL!BI228=\"\",\"\",CASL!BI228)","v":10},{"$f":"IF(CASL!BK228=\"\",\"\",CASL!BK228)","v":10},{"$f":"IF(CASL!BM228=\"\",\"\",CASL!BM228)","v":10},{"$f":"IF(CASL!BO228=\"\",\"\",CASL!BO228)","v":10},{"$f":"IF(CASL!BQ228=\"\",\"\",CASL!BQ228)","v":10},{"$f":"IF(CASL!BS228=\"\",\"\",CASL!BS228)","v":10},{"$f":"IF(CASL!BU228=\"\",\"\",CASL!BU228)","v":10},{"$f":"IF(CASL!BW228=\"\",\"\",CASL!BW228)","v":10},{"$f":"IF(CASL!BY228=\"\",\"\",CASL!BY228)","v":10},{"$f":"IF(CASL!CA228=\"\",\"\",CASL!CA228)","v":10},{"$f":"IF(CASL!CC228=\"\",\"\",CASL!CC228)","v":10},{"$f":"IF(CASL!CE228=\"\",\"\",CASL!CE228)","v":10},{"$f":"IF(CASL!CG228=\"\",\"\",CASL!CG228)","v":10},{"$f":"IF(CASL!CI228=\"\",\"\",CASL!CI228)","v":10},{"$f":"IF(CASL!CK228=\"\",\"\",CASL!CK228)","v":10},{"$f":"IF(CASL!CM228=\"\",\"\",CASL!CM228)","v":10},{"$f":"IF(CASL!CO228=\"\",\"\",CASL!CO228)","v":10},{"$f":"IF(CASL!CQ228=\"\",\"\",CASL!CQ228)","v":10},{"$f":"IF(CASL!CS228=\"\",\"\",CASL!CS228)","v":10}]
[null,{"$f":"IF(CASL!$AE$229=\"\",\"\",CASL!$AE$229)","v":""},{"$f":"IF(CASL!$AF$229=\"\",\"\",CASL!$AF$229)","v":"Electricity"},null,{"$f":"+Inputs!$C$288","v":2000},null,null,null,{"$f":"IF(CASL!AI229=\"\",\"\",CASL!AI229)","v":1},{"$f":"IF(CASL!AK229=\"\",\"\",CASL!AK229)","v":1},{"$f":"IF(CASL!AM229=\"\",\"\",CASL!AM229)","v":1},{"$f":"IF(CASL!AO229=\"\",\"\",CASL!AO229)","v":1},{"$f":"IF(CASL!AQ229=\"\",\"\",CASL!AQ229)","v":1},{"$f":"IF(CASL!AS229=\"\",\"\",CASL!AS229)","v":1},{"$f":"IF(CASL!AU229=\"\",\"\",CASL!AU229)","v":1},{"$f":"IF(CASL!AW229=\"\",\"\",CASL!AW229)","v":1},{"$f":"IF(CASL!AY229=\"\",\"\",CASL!AY229)","v":1},{"$f":"IF(CASL!BA229=\"\",\"\",CASL!BA229)","v":1},{"$f":"IF(CASL!BC229=\"\",\"\",CASL!BC229)","v":1},{"$f":"IF(CASL!BE229=\"\",\"\",CASL!BE229)","v":1},{"$f":"IF(CASL!BG229=\"\",\"\",CASL!BG229)","v":1},{"$f":"IF(CASL!BI229=\"\",\"\",CASL!BI229)","v":1},{"$f":"IF(CASL!BK229=\"\",\"\",CASL!BK229)","v":1},{"$f":"IF(CASL!BM229=\"\",\"\",CASL!BM229)","v":1},{"$f":"IF(CASL!BO229=\"\",\"\",CASL!BO229)","v":1},{"$f":"IF(CASL!BQ229=\"\",\"\",CASL!BQ229)","v":1},{"$f":"IF(CASL!BS229=\"\",\"\",CASL!BS229)","v":1},{"$f":"IF(CASL!BU229=\"\",\"\",CASL!BU229)","v":1},{"$f":"IF(CASL!BW229=\"\",\"\",CASL!BW229)","v":1},{"$f":"IF(CASL!BY229=\"\",\"\",CASL!BY229)","v":1},{"$f":"IF(CASL!CA229=\"\",\"\",CASL!CA229)","v":1},{"$f":"IF(CASL!CC229=\"\",\"\",CASL!CC229)","v":1},{"$f":"IF(CASL!CE229=\"\",\"\",CASL!CE229)","v":1},{"$f":"IF(CASL!CG229=\"\",\"\",CASL!CG229)","v":1},{"$f":"IF(CASL!CI229=\"\",\"\",CASL!CI229)","v":1},{"$f":"IF(CASL!CK229=\"\",\"\",CASL!CK229)","v":1},{"$f":"IF(CASL!CM229=\"\",\"\",CASL!CM229)","v":1},{"$f":"IF(CASL!CO229=\"\",\"\",CASL!CO229)","v":1},{"$f":"IF(CASL!CQ229=\"\",\"\",CASL!CQ229)","v":1},{"$f":"IF(CASL!CS229=\"\",\"\",CASL!CS229)","v":1}]
[null,{"$f":"IF(CASL!$AE$230=\"\",\"\",CASL!$AE$230)","v":""},{"$f":"IF(CASL!$AF$230=\"\",\"\",CASL!$AF$230)","v":"Telephone"},null,{"$f":"+Inputs!$C$289","v":2000},null,null,null,{"$f":"IF(CASL!AI230=\"\",\"\",CASL!AI230)","v":1},{"$f":"IF(CASL!AK230=\"\",\"\",CASL!AK230)","v":1},{"$f":"IF(CASL!AM230=\"\",\"\",CASL!AM230)","v":1},{"$f":"IF(CASL!AO230=\"\",\"\",CASL!AO230)","v":1},{"$f":"IF(CASL!AQ230=\"\",\"\",CASL!AQ230)","v":1},{"$f":"IF(CASL!AS230=\"\",\"\",CASL!AS230)","v":1},{"$f":"IF(CASL!AU230=\"\",\"\",CASL!AU230)","v":1},{"$f":"IF(CASL!AW230=\"\",\"\",CASL!AW230)","v":1},{"$f":"IF(CASL!AY230=\"\",\"\",CASL!AY230)","v":1},{"$f":"IF(CASL!BA230=\"\",\"\",CASL!BA230)","v":1},{"$f":"IF(CASL!BC230=\"\",\"\",CASL!BC230)","v":1},{"$f":"IF(CASL!BE230=\"\",\"\",CASL!BE230)","v":1},{"$f":"IF(CASL!BG230=\"\",\"\",CASL!BG230)","v":1},{"$f":"IF(CASL!BI230=\"\",\"\",CASL!BI230)","v":1},{"$f":"IF(CASL!BK230=\"\",\"\",CASL!BK230)","v":1},{"$f":"IF(CASL!BM230=\"\",\"\",CASL!BM230)","v":1},{"$f":"IF(CASL!BO230=\"\",\"\",CASL!BO230)","v":1},{"$f":"IF(CASL!BQ230=\"\",\"\",CASL!BQ230)","v":1},{"$f":"IF(CASL!BS230=\"\",\"\",CASL!BS230)","v":1},{"$f":"IF(CASL!BU230=\"\",\"\",CASL!BU230)","v":1},{"$f":"IF(CASL!BW230=\"\",\"\",CASL!BW230)","v":1},{"$f":"IF(CASL!BY230=\"\",\"\",CASL!BY230)","v":1},{"$f":"IF(CASL!CA230=\"\",\"\",CASL!CA230)","v":1},{"$f":"IF(CASL!CC230=\"\",\"\",CASL!CC230)","v":1},{"$f":"IF(CASL!CE230=\"\",\"\",CASL!CE230)","v":1},{"$f":"IF(CASL!CG230=\"\",\"\",CASL!CG230)","v":1},{"$f":"IF(CASL!CI230=\"\",\"\",CASL!CI230)","v":1},{"$f":"IF(CASL!CK230=\"\",\"\",CASL!CK230)","v":1},{"$f":"IF(CASL!CM230=\"\",\"\",CASL!CM230)","v":1},{"$f":"IF(CASL!CO230=\"\",\"\",CASL!CO230)","v":1},{"$f":"IF(CASL!CQ230=\"\",\"\",CASL!CQ230)","v":1},{"$f":"IF(CASL!CS230=\"\",\"\",CASL!CS230)","v":1}]
[null,{"$f":"IF(CASL!$AE$231=\"\",\"\",CASL!$AE$231)","v":""},{"$f":"IF(CASL!$AF$231=\"\",\"\",CASL!$AF$231)","v":"Internet"},null,{"$f":"+Inputs!$C$290","v":1000},null,null,null,{"$f":"IF(CASL!AI231=\"\",\"\",CASL!AI231)","v":1},{"$f":"IF(CASL!AK231=\"\",\"\",CASL!AK231)","v":1},{"$f":"IF(CASL!AM231=\"\",\"\",CASL!AM231)","v":1},{"$f":"IF(CASL!AO231=\"\",\"\",CASL!AO231)","v":1},{"$f":"IF(CASL!AQ231=\"\",\"\",CASL!AQ231)","v":1},{"$f":"IF(CASL!AS231=\"\",\"\",CASL!AS231)","v":1},{"$f":"IF(CASL!AU231=\"\",\"\",CASL!AU231)","v":1},{"$f":"IF(CASL!AW231=\"\",\"\",CASL!AW231)","v":1},{"$f":"IF(CASL!AY231=\"\",\"\",CASL!AY231)","v":1},{"$f":"IF(CASL!BA231=\"\",\"\",CASL!BA231)","v":1},{"$f":"IF(CASL!BC231=\"\",\"\",CASL!BC231)","v":1},{"$f":"IF(CASL!BE231=\"\",\"\",CASL!BE231)","v":1},{"$f":"IF(CASL!BG231=\"\",\"\",CASL!BG231)","v":1},{"$f":"IF(CASL!BI231=\"\",\"\",CASL!BI231)","v":1},{"$f":"IF(CASL!BK231=\"\",\"\",CASL!BK231)","v":1},{"$f":"IF(CASL!BM231=\"\",\"\",CASL!BM231)","v":1},{"$f":"IF(CASL!BO231=\"\",\"\",CASL!BO231)","v":1},{"$f":"IF(CASL!BQ231=\"\",\"\",CASL!BQ231)","v":1},{"$f":"IF(CASL!BS231=\"\",\"\",CASL!BS231)","v":1},{"$f":"IF(CASL!BU231=\"\",\"\",CASL!BU231)","v":1},{"$f":"IF(CASL!BW231=\"\",\"\",CASL!BW231)","v":1},{"$f":"IF(CASL!BY231=\"\",\"\",CASL!BY231)","v":1},{"$f":"IF(CASL!CA231=\"\",\"\",CASL!CA231)","v":1},{"$f":"IF(CASL!CC231=\"\",\"\",CASL!CC231)","v":1},{"$f":"IF(CASL!CE231=\"\",\"\",CASL!CE231)","v":1},{"$f":"IF(CASL!CG231=\"\",\"\",CASL!CG231)","v":1},{"$f":"IF(CASL!CI231=\"\",\"\",CASL!CI231)","v":1},{"$f":"IF(CASL!CK231=\"\",\"\",CASL!CK231)","v":1},{"$f":"IF(CASL!CM231=\"\",\"\",CASL!CM231)","v":1},{"$f":"IF(CASL!CO231=\"\",\"\",CASL!CO231)","v":1},{"$f":"IF(CASL!CQ231=\"\",\"\",CASL!CQ231)","v":1},{"$f":"IF(CASL!CS231=\"\",\"\",CASL!CS231)","v":1}]
[null,{"$f":"IF(CASL!$AE$232=\"\",\"\",CASL!$AE$232)","v":""},{"$f":"IF(CASL!$AF$232=\"\",\"\",CASL!$AF$232)","v":"Mail"},null,{"$f":"+Inputs!$C$291","v":1500},null,null,null,{"$f":"IF(CASL!AI232=\"\",\"\",CASL!AI232)","v":1},{"$f":"IF(CASL!AK232=\"\",\"\",CASL!AK232)","v":1},{"$f":"IF(CASL!AM232=\"\",\"\",CASL!AM232)","v":1},{"$f":"IF(CASL!AO232=\"\",\"\",CASL!AO232)","v":1},{"$f":"IF(CASL!AQ232=\"\",\"\",CASL!AQ232)","v":1},{"$f":"IF(CASL!AS232=\"\",\"\",CASL!AS232)","v":1},{"$f":"IF(CASL!AU232=\"\",\"\",CASL!AU232)","v":1},{"$f":"IF(CASL!AW232=\"\",\"\",CASL!AW232)","v":1},{"$f":"IF(CASL!AY232=\"\",\"\",CASL!AY232)","v":1},{"$f":"IF(CASL!BA232=\"\",\"\",CASL!BA232)","v":1},{"$f":"IF(CASL!BC232=\"\",\"\",CASL!BC232)","v":1},{"$f":"IF(CASL!BE232=\"\",\"\",CASL!BE232)","v":1},{"$f":"IF(CASL!BG232=\"\",\"\",CASL!BG232)","v":1},{"$f":"IF(CASL!BI232=\"\",\"\",CASL!BI232)","v":1},{"$f":"IF(CASL!BK232=\"\",\"\",CASL!BK232)","v":1},{"$f":"IF(CASL!BM232=\"\",\"\",CASL!BM232)","v":1},{"$f":"IF(CASL!BO232=\"\",\"\",CASL!BO232)","v":1},{"$f":"IF(CASL!BQ232=\"\",\"\",CASL!BQ232)","v":1},{"$f":"IF(CASL!BS232=\"\",\"\",CASL!BS232)","v":1},{"$f":"IF(CASL!BU232=\"\",\"\",CASL!BU232)","v":1},{"$f":"IF(CASL!BW232=\"\",\"\",CASL!BW232)","v":1},{"$f":"IF(CASL!BY232=\"\",\"\",CASL!BY232)","v":1},{"$f":"IF(CASL!CA232=\"\",\"\",CASL!CA232)","v":1},{"$f":"IF(CASL!CC232=\"\",\"\",CASL!CC232)","v":1},{"$f":"IF(CASL!CE232=\"\",\"\",CASL!CE232)","v":1},{"$f":"IF(CASL!CG232=\"\",\"\",CASL!CG232)","v":1},{"$f":"IF(CASL!CI232=\"\",\"\",CASL!CI232)","v":1},{"$f":"IF(CASL!CK232=\"\",\"\",CASL!CK232)","v":1},{"$f":"IF(CASL!CM232=\"\",\"\",CASL!CM232)","v":1},{"$f":"IF(CASL!CO232=\"\",\"\",CASL!CO232)","v":1},{"$f":"IF(CASL!CQ232=\"\",\"\",CASL!CQ232)","v":1},{"$f":"IF(CASL!CS232=\"\",\"\",CASL!CS232)","v":1}]
[null,{"$f":"IF(CASL!$AE$233=\"\",\"\",CASL!$AE$233)","v":""},{"$f":"IF(CASL!$AF$233=\"\",\"\",CASL!$AF$233)","v":"Admin supplies"},null,{"$f":"+Inputs!$C$292","v":1000},null,null,null,{"$f":"IF(CASL!AI233=\"\",\"\",CASL!AI233)","v":1},{"$f":"IF(CASL!AK233=\"\",\"\",CASL!AK233)","v":1},{"$f":"IF(CASL!AM233=\"\",\"\",CASL!AM233)","v":1},{"$f":"IF(CASL!AO233=\"\",\"\",CASL!AO233)","v":1},{"$f":"IF(CASL!AQ233=\"\",\"\",CASL!AQ233)","v":1},{"$f":"IF(CASL!AS233=\"\",\"\",CASL!AS233)","v":1},{"$f":"IF(CASL!AU233=\"\",\"\",CASL!AU233)","v":1},{"$f":"IF(CASL!AW233=\"\",\"\",CASL!AW233)","v":1},{"$f":"IF(CASL!AY233=\"\",\"\",CASL!AY233)","v":1},{"$f":"IF(CASL!BA233=\"\",\"\",CASL!BA233)","v":1},{"$f":"IF(CASL!BC233=\"\",\"\",CASL!BC233)","v":1},{"$f":"IF(CASL!BE233=\"\",\"\",CASL!BE233)","v":1},{"$f":"IF(CASL!BG233=\"\",\"\",CASL!BG233)","v":1},{"$f":"IF(CASL!BI233=\"\",\"\",CASL!BI233)","v":1},{"$f":"IF(CASL!BK233=\"\",\"\",CASL!BK233)","v":1},{"$f":"IF(CASL!BM233=\"\",\"\",CASL!BM233)","v":1},{"$f":"IF(CASL!BO233=\"\",\"\",CASL!BO233)","v":1},{"$f":"IF(CASL!BQ233=\"\",\"\",CASL!BQ233)","v":1},{"$f":"IF(CASL!BS233=\"\",\"\",CASL!BS233)","v":1},{"$f":"IF(CASL!BU233=\"\",\"\",CASL!BU233)","v":1},{"$f":"IF(CASL!BW233=\"\",\"\",CASL!BW233)","v":1},{"$f":"IF(CASL!BY233=\"\",\"\",CASL!BY233)","v":1},{"$f":"IF(CASL!CA233=\"\",\"\",CASL!CA233)","v":1},{"$f":"IF(CASL!CC233=\"\",\"\",CASL!CC233)","v":1},{"$f":"IF(CASL!CE233=\"\",\"\",CASL!CE233)","v":1},{"$f":"IF(CASL!CG233=\"\",\"\",CASL!CG233)","v":1},{"$f":"IF(CASL!CI233=\"\",\"\",CASL!CI233)","v":1},{"$f":"IF(CASL!CK233=\"\",\"\",CASL!CK233)","v":1},{"$f":"IF(CASL!CM233=\"\",\"\",CASL!CM233)","v":1},{"$f":"IF(CASL!CO233=\"\",\"\",CASL!CO233)","v":1},{"$f":"IF(CASL!CQ233=\"\",\"\",CASL!CQ233)","v":1},{"$f":"IF(CASL!CS233=\"\",\"\",CASL!CS233)","v":1}]
[null,{"$f":"IF(CASL!$AE$234=\"\",\"\",CASL!$AE$234)","v":""},{"$f":"IF(CASL!$AF$234=\"\",\"\",CASL!$AF$234)","v":""},null,null,null,null,null,{"$f":"IF(CASL!AI234=\"\",\"\",CASL!AI234)","v":""},{"$f":"IF(CASL!AK234=\"\",\"\",CASL!AK234)","v":0},{"$f":"IF(CASL!AM234=\"\",\"\",CASL!AM234)","v":""},{"$f":"IF(CASL!AO234=\"\",\"\",CASL!AO234)","v":0},{"$f":"IF(CASL!AQ234=\"\",\"\",CASL!AQ234)","v":""},{"$f":"IF(CASL!AS234=\"\",\"\",CASL!AS234)","v":""},{"$f":"IF(CASL!AU234=\"\",\"\",CASL!AU234)","v":""},{"$f":"IF(CASL!AW234=\"\",\"\",CASL!AW234)","v":""},{"$f":"IF(CASL!AY234=\"\",\"\",CASL!AY234)","v":""},{"$f":"IF(CASL!BA234=\"\",\"\",CASL!BA234)","v":""},{"$f":"IF(CASL!BC234=\"\",\"\",CASL!BC234)","v":""},{"$f":"IF(CASL!BE234=\"\",\"\",CASL!BE234)","v":""},{"$f":"IF(CASL!BG234=\"\",\"\",CASL!BG234)","v":""},{"$f":"IF(CASL!BI234=\"\",\"\",CASL!BI234)","v":""},{"$f":"IF(CASL!BK234=\"\",\"\",CASL!BK234)","v":""},{"$f":"IF(CASL!BM234=\"\",\"\",CASL!BM234)","v":""},{"$f":"IF(CASL!BO234=\"\",\"\",CASL!BO234)","v":""},{"$f":"IF(CASL!BQ234=\"\",\"\",CASL!BQ234)","v":""},{"$f":"IF(CASL!BS234=\"\",\"\",CASL!BS234)","v":""},{"$f":"IF(CASL!BU234=\"\",\"\",CASL!BU234)","v":""},{"$f":"IF(CASL!BW234=\"\",\"\",CASL!BW234)","v":""},{"$f":"IF(CASL!BY234=\"\",\"\",CASL!BY234)","v":""},{"$f":"IF(CASL!CA234=\"\",\"\",CASL!CA234)","v":""},{"$f":"IF(CASL!CC234=\"\",\"\",CASL!CC234)","v":""},{"$f":"IF(CASL!CE234=\"\",\"\",CASL!CE234)","v":""},{"$f":"IF(CASL!CG234=\"\",\"\",CASL!CG234)","v":""},{"$f":"IF(CASL!CI234=\"\",\"\",CASL!CI234)","v":""},{"$f":"IF(CASL!CK234=\"\",\"\",CASL!CK234)","v":""},{"$f":"IF(CASL!CM234=\"\",\"\",CASL!CM234)","v":""},{"$f":"IF(CASL!CO234=\"\",\"\",CASL!CO234)","v":""},{"$f":"IF(CASL!CQ234=\"\",\"\",CASL!CQ234)","v":""},{"$f":"IF(CASL!CS234=\"\",\"\",CASL!CS234)","v":""}]
[null,{"$f":"IF(CASL!$AE$235=\"\",\"\",CASL!$AE$235)","v":"EXTERNAL COSTS"},null,null,null,null,null,null,{"$f":"IF(CASL!AI235=\"\",\"\",CASL!AI235)","v":""},{"$f":"IF(CASL!AK235=\"\",\"\",CASL!AK235)","v":0},{"$f":"IF(CASL!AM235=\"\",\"\",CASL!AM235)","v":""},{"$f":"IF(CASL!AO235=\"\",\"\",CASL!AO235)","v":0},{"$f":"IF(CASL!AQ235=\"\",\"\",CASL!AQ235)","v":""},{"$f":"IF(CASL!AS235=\"\",\"\",CASL!AS235)","v":""},{"$f":"IF(CASL!AU235=\"\",\"\",CASL!AU235)","v":""},{"$f":"IF(CASL!AW235=\"\",\"\",CASL!AW235)","v":""},{"$f":"IF(CASL!AY235=\"\",\"\",CASL!AY235)","v":""},{"$f":"IF(CASL!BA235=\"\",\"\",CASL!BA235)","v":""},{"$f":"IF(CASL!BC235=\"\",\"\",CASL!BC235)","v":""},{"$f":"IF(CASL!BE235=\"\",\"\",CASL!BE235)","v":""},{"$f":"IF(CASL!BG235=\"\",\"\",CASL!BG235)","v":""},{"$f":"IF(CASL!BI235=\"\",\"\",CASL!BI235)","v":""},{"$f":"IF(CASL!BK235=\"\",\"\",CASL!BK235)","v":""},{"$f":"IF(CASL!BM235=\"\",\"\",CASL!BM235)","v":""},{"$f":"IF(CASL!BO235=\"\",\"\",CASL!BO235)","v":""},{"$f":"IF(CASL!BQ235=\"\",\"\",CASL!BQ235)","v":""},{"$f":"IF(CASL!BS235=\"\",\"\",CASL!BS235)","v":""},{"$f":"IF(CASL!BU235=\"\",\"\",CASL!BU235)","v":""},{"$f":"IF(CASL!BW235=\"\",\"\",CASL!BW235)","v":""},{"$f":"IF(CASL!BY235=\"\",\"\",CASL!BY235)","v":""},{"$f":"IF(CASL!CA235=\"\",\"\",CASL!CA235)","v":""},{"$f":"IF(CASL!CC235=\"\",\"\",CASL!CC235)","v":""},{"$f":"IF(CASL!CE235=\"\",\"\",CASL!CE235)","v":""},{"$f":"IF(CASL!CG235=\"\",\"\",CASL!CG235)","v":""},{"$f":"IF(CASL!CI235=\"\",\"\",CASL!CI235)","v":""},{"$f":"IF(CASL!CK235=\"\",\"\",CASL!CK235)","v":""},{"$f":"IF(CASL!CM235=\"\",\"\",CASL!CM235)","v":""},{"$f":"IF(CASL!CO235=\"\",\"\",CASL!CO235)","v":""},{"$f":"IF(CASL!CQ235=\"\",\"\",CASL!CQ235)","v":""},{"$f":"IF(CASL!CS235=\"\",\"\",CASL!CS235)","v":""}]
[null,{"$f":"IF(CASL!$AE$236=\"\",\"\",CASL!$AE$236)","v":""},{"$f":"IF(CASL!$AF$236=\"\",\"\",CASL!$AF$236)","v":"Managers recruitment cost"},null,null,null,null,null,{"$f":"IF(CASL!AI236=\"\",\"\",CASL!AI236)","v":""},{"$f":"IF(CASL!AK236=\"\",\"\",CASL!AK236)","v":0},{"$f":"IF(CASL!AM236=\"\",\"\",CASL!AM236)","v":""},{"$f":"IF(CASL!AO236=\"\",\"\",CASL!AO236)","v":0},{"$f":"IF(CASL!AQ236=\"\",\"\",CASL!AQ236)","v":1},{"$f":"IF(CASL!AS236=\"\",\"\",CASL!AS236)","v":""},{"$f":"IF(CASL!AU236=\"\",\"\",CASL!AU236)","v":""},{"$f":"IF(CASL!AW236=\"\",\"\",CASL!AW236)","v":""},{"$f":"IF(CASL!AY236=\"\",\"\",CASL!AY236)","v":""},{"$f":"IF(CASL!BA236=\"\",\"\",CASL!BA236)","v":""},{"$f":"IF(CASL!BC236=\"\",\"\",CASL!BC236)","v":""},{"$f":"IF(CASL!BE236=\"\",\"\",CASL!BE236)","v":""},{"$f":"IF(CASL!BG236=\"\",\"\",CASL!BG236)","v":""},{"$f":"IF(CASL!BI236=\"\",\"\",CASL!BI236)","v":""},{"$f":"IF(CASL!BK236=\"\",\"\",CASL!BK236)","v":""},{"$f":"IF(CASL!BM236=\"\",\"\",CASL!BM236)","v":""},{"$f":"IF(CASL!BO236=\"\",\"\",CASL!BO236)","v":""},{"$f":"IF(CASL!BQ236=\"\",\"\",CASL!BQ236)","v":""},{"$f":"IF(CASL!BS236=\"\",\"\",CASL!BS236)","v":""},{"$f":"IF(CASL!BU236=\"\",\"\",CASL!BU236)","v":""},{"$f":"IF(CASL!BW236=\"\",\"\",CASL!BW236)","v":""},{"$f":"IF(CASL!BY236=\"\",\"\",CASL!BY236)","v":""},{"$f":"IF(CASL!CA236=\"\",\"\",CASL!CA236)","v":""},{"$f":"IF(CASL!CC236=\"\",\"\",CASL!CC236)","v":""},{"$f":"IF(CASL!CE236=\"\",\"\",CASL!CE236)","v":""},{"$f":"IF(CASL!CG236=\"\",\"\",CASL!CG236)","v":""},{"$f":"IF(CASL!CI236=\"\",\"\",CASL!CI236)","v":""},{"$f":"IF(CASL!CK236=\"\",\"\",CASL!CK236)","v":""},{"$f":"IF(CASL!CM236=\"\",\"\",CASL!CM236)","v":""},{"$f":"IF(CASL!CO236=\"\",\"\",CASL!CO236)","v":""},{"$f":"IF(CASL!CQ236=\"\",\"\",CASL!CQ236)","v":""},{"$f":"IF(CASL!CS236=\"\",\"\",CASL!CS236)","v":""}]
[null,{"$f":"IF(CASL!$AE$237=\"\",\"\",CASL!$AE$237)","v":""},{"$f":"IF(CASL!$AF$237=\"\",\"\",CASL!$AF$237)","v":"Training, assistance"},null,{"$f":"+Inputs!$C$296","v":12000},null,null,null,{"$f":"IF(CASL!AI237=\"\",\"\",CASL!AI237)","v":3},{"$f":"IF(CASL!AK237=\"\",\"\",CASL!AK237)","v":3},{"$f":"IF(CASL!AM237=\"\",\"\",CASL!AM237)","v":3},{"$f":"IF(CASL!AO237=\"\",\"\",CASL!AO237)","v":3},{"$f":"IF(CASL!AQ237=\"\",\"\",CASL!AQ237)","v":4},{"$f":"IF(CASL!AS237=\"\",\"\",CASL!AS237)","v":4},{"$f":"IF(CASL!AU237=\"\",\"\",CASL!AU237)","v":4},{"$f":"IF(CASL!AW237=\"\",\"\",CASL!AW237)","v":4},{"$f":"IF(CASL!AY237=\"\",\"\",CASL!AY237)","v":4},{"$f":"IF(CASL!BA237=\"\",\"\",CASL!BA237)","v":4},{"$f":"IF(CASL!BC237=\"\",\"\",CASL!BC237)","v":4},{"$f":"IF(CASL!BE237=\"\",\"\",CASL!BE237)","v":4},{"$f":"IF(CASL!BG237=\"\",\"\",CASL!BG237)","v":4},{"$f":"IF(CASL!BI237=\"\",\"\",CASL!BI237)","v":4},{"$f":"IF(CASL!BK237=\"\",\"\",CASL!BK237)","v":4},{"$f":"IF(CASL!BM237=\"\",\"\",CASL!BM237)","v":4},{"$f":"IF(CASL!BO237=\"\",\"\",CASL!BO237)","v":4},{"$f":"IF(CASL!BQ237=\"\",\"\",CASL!BQ237)","v":4},{"$f":"IF(CASL!BS237=\"\",\"\",CASL!BS237)","v":4},{"$f":"IF(CASL!BU237=\"\",\"\",CASL!BU237)","v":4},{"$f":"IF(CASL!BW237=\"\",\"\",CASL!BW237)","v":4},{"$f":"IF(CASL!BY237=\"\",\"\",CASL!BY237)","v":4},{"$f":"IF(CASL!CA237=\"\",\"\",CASL!CA237)","v":4},{"$f":"IF(CASL!CC237=\"\",\"\",CASL!CC237)","v":4},{"$f":"IF(CASL!CE237=\"\",\"\",CASL!CE237)","v":4},{"$f":"IF(CASL!CG237=\"\",\"\",CASL!CG237)","v":4},{"$f":"IF(CASL!CI237=\"\",\"\",CASL!CI237)","v":4},{"$f":"IF(CASL!CK237=\"\",\"\",CASL!CK237)","v":4},{"$f":"IF(CASL!CM237=\"\",\"\",CASL!CM237)","v":4},{"$f":"IF(CASL!CO237=\"\",\"\",CASL!CO237)","v":4},{"$f":"IF(CASL!CQ237=\"\",\"\",CASL!CQ237)","v":4},{"$f":"IF(CASL!CS237=\"\",\"\",CASL!CS237)","v":4}]
[null,{"$f":"IF(CASL!$AE$238=\"\",\"\",CASL!$AE$238)","v":""},{"$f":"IF(CASL!$AF$238=\"\",\"\",CASL!$AF$238)","v":"Welfare fund"},null,{"$f":"+Inputs!$C$297","v":15000},null,null,null,{"$f":"IF(CASL!AI238=\"\",\"\",CASL!AI238)","v":0.5},{"$f":"IF(CASL!AK238=\"\",\"\",CASL!AK238)","v":0.5},{"$f":"IF(CASL!AM238=\"\",\"\",CASL!AM238)","v":0.7},{"$f":"IF(CASL!AO238=\"\",\"\",CASL!AO238)","v":0.7},{"$f":"IF(CASL!AQ238=\"\",\"\",CASL!AQ238)","v":1},{"$f":"IF(CASL!AS238=\"\",\"\",CASL!AS238)","v":1},{"$f":"IF(CASL!AU238=\"\",\"\",CASL!AU238)","v":1},{"$f":"IF(CASL!AW238=\"\",\"\",CASL!AW238)","v":1},{"$f":"IF(CASL!AY238=\"\",\"\",CASL!AY238)","v":1},{"$f":"IF(CASL!BA238=\"\",\"\",CASL!BA238)","v":1},{"$f":"IF(CASL!BC238=\"\",\"\",CASL!BC238)","v":1},{"$f":"IF(CASL!BE238=\"\",\"\",CASL!BE238)","v":1},{"$f":"IF(CASL!BG238=\"\",\"\",CASL!BG238)","v":1},{"$f":"IF(CASL!BI238=\"\",\"\",CASL!BI238)","v":1},{"$f":"IF(CASL!BK238=\"\",\"\",CASL!BK238)","v":1},{"$f":"IF(CASL!BM238=\"\",\"\",CASL!BM238)","v":1},{"$f":"IF(CASL!BO238=\"\",\"\",CASL!BO238)","v":1},{"$f":"IF(CASL!BQ238=\"\",\"\",CASL!BQ238)","v":1},{"$f":"IF(CASL!BS238=\"\",\"\",CASL!BS238)","v":1},{"$f":"IF(CASL!BU238=\"\",\"\",CASL!BU238)","v":1},{"$f":"IF(CASL!BW238=\"\",\"\",CASL!BW238)","v":1},{"$f":"IF(CASL!BY238=\"\",\"\",CASL!BY238)","v":1},{"$f":"IF(CASL!CA238=\"\",\"\",CASL!CA238)","v":1},{"$f":"IF(CASL!CC238=\"\",\"\",CASL!CC238)","v":1},{"$f":"IF(CASL!CE238=\"\",\"\",CASL!CE238)","v":1},{"$f":"IF(CASL!CG238=\"\",\"\",CASL!CG238)","v":1},{"$f":"IF(CASL!CI238=\"\",\"\",CASL!CI238)","v":1},{"$f":"IF(CASL!CK238=\"\",\"\",CASL!CK238)","v":1},{"$f":"IF(CASL!CM238=\"\",\"\",CASL!CM238)","v":1},{"$f":"IF(CASL!CO238=\"\",\"\",CASL!CO238)","v":1},{"$f":"IF(CASL!CQ238=\"\",\"\",CASL!CQ238)","v":1},{"$f":"IF(CASL!CS238=\"\",\"\",CASL!CS238)","v":1}]
[null,{"$f":"IF(CASL!$AE$239=\"\",\"\",CASL!$AE$239)","v":""},{"$f":"IF(CASL!$AF$239=\"\",\"\",CASL!$AF$239)","v":"Buildings insurance"},null,{"$f":"+Inputs!$C$298","v":2000},null,null,null,{"$f":"IF(CASL!AI239=\"\",\"\",CASL!AI239)","v":2},{"$f":"IF(CASL!AK239=\"\",\"\",CASL!AK239)","v":2},{"$f":"IF(CASL!AM239=\"\",\"\",CASL!AM239)","v":2},{"$f":"IF(CASL!AO239=\"\",\"\",CASL!AO239)","v":2},{"$f":"IF(CASL!AQ239=\"\",\"\",CASL!AQ239)","v":2},{"$f":"IF(CASL!AS239=\"\",\"\",CASL!AS239)","v":2},{"$f":"IF(CASL!AU239=\"\",\"\",CASL!AU239)","v":2},{"$f":"IF(CASL!AW239=\"\",\"\",CASL!AW239)","v":2},{"$f":"IF(CASL!AY239=\"\",\"\",CASL!AY239)","v":2},{"$f":"IF(CASL!BA239=\"\",\"\",CASL!BA239)","v":2},{"$f":"IF(CASL!BC239=\"\",\"\",CASL!BC239)","v":2},{"$f":"IF(CASL!BE239=\"\",\"\",CASL!BE239)","v":2},{"$f":"IF(CASL!BG239=\"\",\"\",CASL!BG239)","v":2},{"$f":"IF(CASL!BI239=\"\",\"\",CASL!BI239)","v":2},{"$f":"IF(CASL!BK239=\"\",\"\",CASL!BK239)","v":2},{"$f":"IF(CASL!BM239=\"\",\"\",CASL!BM239)","v":2},{"$f":"IF(CASL!BO239=\"\",\"\",CASL!BO239)","v":2},{"$f":"IF(CASL!BQ239=\"\",\"\",CASL!BQ239)","v":2},{"$f":"IF(CASL!BS239=\"\",\"\",CASL!BS239)","v":2},{"$f":"IF(CASL!BU239=\"\",\"\",CASL!BU239)","v":2},{"$f":"IF(CASL!BW239=\"\",\"\",CASL!BW239)","v":2},{"$f":"IF(CASL!BY239=\"\",\"\",CASL!BY239)","v":2},{"$f":"IF(CASL!CA239=\"\",\"\",CASL!CA239)","v":2},{"$f":"IF(CASL!CC239=\"\",\"\",CASL!CC239)","v":2},{"$f":"IF(CASL!CE239=\"\",\"\",CASL!CE239)","v":2},{"$f":"IF(CASL!CG239=\"\",\"\",CASL!CG239)","v":2},{"$f":"IF(CASL!CI239=\"\",\"\",CASL!CI239)","v":2},{"$f":"IF(CASL!CK239=\"\",\"\",CASL!CK239)","v":2},{"$f":"IF(CASL!CM239=\"\",\"\",CASL!CM239)","v":2},{"$f":"IF(CASL!CO239=\"\",\"\",CASL!CO239)","v":2},{"$f":"IF(CASL!CQ239=\"\",\"\",CASL!CQ239)","v":2},{"$f":"IF(CASL!CS239=\"\",\"\",CASL!CS239)","v":2}]
[null,{"$f":"IF(CASL!$AE$240=\"\",\"\",CASL!$AE$240)","v":""},{"$f":"IF(CASL!$AF$240=\"\",\"\",CASL!$AF$240)","v":"Equipment insurance"},null,null,null,null,null,{"$f":"IF(CASL!AI240=\"\",\"\",CASL!AI240)","v":""},{"$f":"IF(CASL!AK240=\"\",\"\",CASL!AK240)","v":0},{"$f":"IF(CASL!AM240=\"\",\"\",CASL!AM240)","v":""},{"$f":"IF(CASL!AO240=\"\",\"\",CASL!AO240)","v":0},{"$f":"IF(CASL!AQ240=\"\",\"\",CASL!AQ240)","v":""},{"$f":"IF(CASL!AS240=\"\",\"\",CASL!AS240)","v":0},{"$f":"IF(CASL!AU240=\"\",\"\",CASL!AU240)","v":0},{"$f":"IF(CASL!AW240=\"\",\"\",CASL!AW240)","v":0},{"$f":"IF(CASL!AY240=\"\",\"\",CASL!AY240)","v":0},{"$f":"IF(CASL!BA240=\"\",\"\",CASL!BA240)","v":0},{"$f":"IF(CASL!BC240=\"\",\"\",CASL!BC240)","v":0},{"$f":"IF(CASL!BE240=\"\",\"\",CASL!BE240)","v":0},{"$f":"IF(CASL!BG240=\"\",\"\",CASL!BG240)","v":0},{"$f":"IF(CASL!BI240=\"\",\"\",CASL!BI240)","v":0},{"$f":"IF(CASL!BK240=\"\",\"\",CASL!BK240)","v":0},{"$f":"IF(CASL!BM240=\"\",\"\",CASL!BM240)","v":0},{"$f":"IF(CASL!BO240=\"\",\"\",CASL!BO240)","v":0},{"$f":"IF(CASL!BQ240=\"\",\"\",CASL!BQ240)","v":0},{"$f":"IF(CASL!BS240=\"\",\"\",CASL!BS240)","v":0},{"$f":"IF(CASL!BU240=\"\",\"\",CASL!BU240)","v":0},{"$f":"IF(CASL!BW240=\"\",\"\",CASL!BW240)","v":0},{"$f":"IF(CASL!BY240=\"\",\"\",CASL!BY240)","v":0},{"$f":"IF(CASL!CA240=\"\",\"\",CASL!CA240)","v":0},{"$f":"IF(CASL!CC240=\"\",\"\",CASL!CC240)","v":0},{"$f":"IF(CASL!CE240=\"\",\"\",CASL!CE240)","v":0},{"$f":"IF(CASL!CG240=\"\",\"\",CASL!CG240)","v":0},{"$f":"IF(CASL!CI240=\"\",\"\",CASL!CI240)","v":0},{"$f":"IF(CASL!CK240=\"\",\"\",CASL!CK240)","v":0},{"$f":"IF(CASL!CM240=\"\",\"\",CASL!CM240)","v":0},{"$f":"IF(CASL!CO240=\"\",\"\",CASL!CO240)","v":0},{"$f":"IF(CASL!CQ240=\"\",\"\",CASL!CQ240)","v":0},{"$f":"IF(CASL!CS240=\"\",\"\",CASL!CS240)","v":0}]
[null,{"$f":"IF(CASL!$AE$241=\"\",\"\",CASL!$AE$241)","v":""},{"$f":"IF(CASL!$AF$241=\"\",\"\",CASL!$AF$241)","v":"Vehicle insurance"},null,{"$f":"+Inputs!$C$300","v":250},null,null,null,{"$f":"IF(CASL!AI241=\"\",\"\",CASL!AI241)","v":6},{"$f":"IF(CASL!AK241=\"\",\"\",CASL!AK241)","v":6},{"$f":"IF(CASL!AM241=\"\",\"\",CASL!AM241)","v":8},{"$f":"IF(CASL!AO241=\"\",\"\",CASL!AO241)","v":8},{"$f":"IF(CASL!AQ241=\"\",\"\",CASL!AQ241)","v":10},{"$f":"IF(CASL!AS241=\"\",\"\",CASL!AS241)","v":10},{"$f":"IF(CASL!AU241=\"\",\"\",CASL!AU241)","v":10},{"$f":"IF(CASL!AW241=\"\",\"\",CASL!AW241)","v":10},{"$f":"IF(CASL!AY241=\"\",\"\",CASL!AY241)","v":10},{"$f":"IF(CASL!BA241=\"\",\"\",CASL!BA241)","v":10},{"$f":"IF(CASL!BC241=\"\",\"\",CASL!BC241)","v":10},{"$f":"IF(CASL!BE241=\"\",\"\",CASL!BE241)","v":10},{"$f":"IF(CASL!BG241=\"\",\"\",CASL!BG241)","v":10},{"$f":"IF(CASL!BI241=\"\",\"\",CASL!BI241)","v":10},{"$f":"IF(CASL!BK241=\"\",\"\",CASL!BK241)","v":10},{"$f":"IF(CASL!BM241=\"\",\"\",CASL!BM241)","v":10},{"$f":"IF(CASL!BO241=\"\",\"\",CASL!BO241)","v":10},{"$f":"IF(CASL!BQ241=\"\",\"\",CASL!BQ241)","v":10},{"$f":"IF(CASL!BS241=\"\",\"\",CASL!BS241)","v":10},{"$f":"IF(CASL!BU241=\"\",\"\",CASL!BU241)","v":10},{"$f":"IF(CASL!BW241=\"\",\"\",CASL!BW241)","v":10},{"$f":"IF(CASL!BY241=\"\",\"\",CASL!BY241)","v":10},{"$f":"IF(CASL!CA241=\"\",\"\",CASL!CA241)","v":10},{"$f":"IF(CASL!CC241=\"\",\"\",CASL!CC241)","v":10},{"$f":"IF(CASL!CE241=\"\",\"\",CASL!CE241)","v":10},{"$f":"IF(CASL!CG241=\"\",\"\",CASL!CG241)","v":10},{"$f":"IF(CASL!CI241=\"\",\"\",CASL!CI241)","v":10},{"$f":"IF(CASL!CK241=\"\",\"\",CASL!CK241)","v":10},{"$f":"IF(CASL!CM241=\"\",\"\",CASL!CM241)","v":10},{"$f":"IF(CASL!CO241=\"\",\"\",CASL!CO241)","v":10},{"$f":"IF(CASL!CQ241=\"\",\"\",CASL!CQ241)","v":10},{"$f":"IF(CASL!CS241=\"\",\"\",CASL!CS241)","v":10}]
[null,{"$f":"IF(CASL!$AE$242=\"\",\"\",CASL!$AE$242)","v":""},{"$f":"IF(CASL!$AF$242=\"\",\"\",CASL!$AF$242)","v":"Housing rents"},null,{"$f":"+Inputs!$C$301","v":9000},null,null,null,{"$f":"IF(CASL!AI242=\"\",\"\",CASL!AI242)","v":2},{"$f":"IF(CASL!AK242=\"\",\"\",CASL!AK242)","v":2},{"$f":"IF(CASL!AM242=\"\",\"\",CASL!AM242)","v":2},{"$f":"IF(CASL!AO242=\"\",\"\",CASL!AO242)","v":2},{"$f":"IF(CASL!AQ242=\"\",\"\",CASL!AQ242)","v":6},{"$f":"IF(CASL!AS242=\"\",\"\",CASL!AS242)","v":6},{"$f":"IF(CASL!AU242=\"\",\"\",CASL!AU242)","v":6},{"$f":"IF(CASL!AW242=\"\",\"\",CASL!AW242)","v":6},{"$f":"IF(CASL!AY242=\"\",\"\",CASL!AY242)","v":6},{"$f":"IF(CASL!BA242=\"\",\"\",CASL!BA242)","v":6},{"$f":"IF(CASL!BC242=\"\",\"\",CASL!BC242)","v":6},{"$f":"IF(CASL!BE242=\"\",\"\",CASL!BE242)","v":6},{"$f":"IF(CASL!BG242=\"\",\"\",CASL!BG242)","v":6},{"$f":"IF(CASL!BI242=\"\",\"\",CASL!BI242)","v":6},{"$f":"IF(CASL!BK242=\"\",\"\",CASL!BK242)","v":6},{"$f":"IF(CASL!BM242=\"\",\"\",CASL!BM242)","v":6},{"$f":"IF(CASL!BO242=\"\",\"\",CASL!BO242)","v":6},{"$f":"IF(CASL!BQ242=\"\",\"\",CASL!BQ242)","v":6},{"$f":"IF(CASL!BS242=\"\",\"\",CASL!BS242)","v":6},{"$f":"IF(CASL!BU242=\"\",\"\",CASL!BU242)","v":6},{"$f":"IF(CASL!BW242=\"\",\"\",CASL!BW242)","v":6},{"$f":"IF(CASL!BY242=\"\",\"\",CASL!BY242)","v":6},{"$f":"IF(CASL!CA242=\"\",\"\",CASL!CA242)","v":6},{"$f":"IF(CASL!CC242=\"\",\"\",CASL!CC242)","v":6},{"$f":"IF(CASL!CE242=\"\",\"\",CASL!CE242)","v":6},{"$f":"IF(CASL!CG242=\"\",\"\",CASL!CG242)","v":6},{"$f":"IF(CASL!CI242=\"\",\"\",CASL!CI242)","v":6},{"$f":"IF(CASL!CK242=\"\",\"\",CASL!CK242)","v":6},{"$f":"IF(CASL!CM242=\"\",\"\",CASL!CM242)","v":6},{"$f":"IF(CASL!CO242=\"\",\"\",CASL!CO242)","v":6},{"$f":"IF(CASL!CQ242=\"\",\"\",CASL!CQ242)","v":6},{"$f":"IF(CASL!CS242=\"\",\"\",CASL!CS242)","v":6}]
[null,{"$f":"IF(CASL!$AE$243=\"\",\"\",CASL!$AE$243)","v":""},{"$f":"IF(CASL!$AF$243=\"\",\"\",CASL!$AF$243)","v":"Managers Families allowances "},null,{"$f":"+Inputs!$C$303","v":6000},null,null,null,{"$f":"IF(CASL!AI243=\"\",\"\",CASL!AI243)","v":1},{"$f":"IF(CASL!AK243=\"\",\"\",CASL!AK243)","v":1},{"$f":"IF(CASL!AM243=\"\",\"\",CASL!AM243)","v":1},{"$f":"IF(CASL!AO243=\"\",\"\",CASL!AO243)","v":1},{"$f":"IF(CASL!AQ243=\"\",\"\",CASL!AQ243)","v":3},{"$f":"IF(CASL!AS243=\"\",\"\",CASL!AS243)","v":3},{"$f":"IF(CASL!AU243=\"\",\"\",CASL!AU243)","v":3},{"$f":"IF(CASL!AW243=\"\",\"\",CASL!AW243)","v":3},{"$f":"IF(CASL!AY243=\"\",\"\",CASL!AY243)","v":3},{"$f":"IF(CASL!BA243=\"\",\"\",CASL!BA243)","v":3},{"$f":"IF(CASL!BC243=\"\",\"\",CASL!BC243)","v":3},{"$f":"IF(CASL!BE243=\"\",\"\",CASL!BE243)","v":3},{"$f":"IF(CASL!BG243=\"\",\"\",CASL!BG243)","v":3},{"$f":"IF(CASL!BI243=\"\",\"\",CASL!BI243)","v":3},{"$f":"IF(CASL!BK243=\"\",\"\",CASL!BK243)","v":3},{"$f":"IF(CASL!BM243=\"\",\"\",CASL!BM243)","v":3},{"$f":"IF(CASL!BO243=\"\",\"\",CASL!BO243)","v":3},{"$f":"IF(CASL!BQ243=\"\",\"\",CASL!BQ243)","v":3},{"$f":"IF(CASL!BS243=\"\",\"\",CASL!BS243)","v":3},{"$f":"IF(CASL!BU243=\"\",\"\",CASL!BU243)","v":3},{"$f":"IF(CASL!BW243=\"\",\"\",CASL!BW243)","v":3},{"$f":"IF(CASL!BY243=\"\",\"\",CASL!BY243)","v":3},{"$f":"IF(CASL!CA243=\"\",\"\",CASL!CA243)","v":3},{"$f":"IF(CASL!CC243=\"\",\"\",CASL!CC243)","v":3},{"$f":"IF(CASL!CE243=\"\",\"\",CASL!CE243)","v":3},{"$f":"IF(CASL!CG243=\"\",\"\",CASL!CG243)","v":3},{"$f":"IF(CASL!CI243=\"\",\"\",CASL!CI243)","v":3},{"$f":"IF(CASL!CK243=\"\",\"\",CASL!CK243)","v":3},{"$f":"IF(CASL!CM243=\"\",\"\",CASL!CM243)","v":3},{"$f":"IF(CASL!CO243=\"\",\"\",CASL!CO243)","v":3},{"$f":"IF(CASL!CQ243=\"\",\"\",CASL!CQ243)","v":3},{"$f":"IF(CASL!CS243=\"\",\"\",CASL!CS243)","v":3}]
[null,{"$f":"IF(CASL!$AE$244=\"\",\"\",CASL!$AE$244)","v":""},{"$f":"IF(CASL!$AF$244=\"\",\"\",CASL!$AF$244)","v":"Flights - General Manager"},null,{"$f":"+Inputs!$C$314","v":1500},null,55.45333333333334,35.564,{"$f":"IF(CASL!AI244=\"\",\"\",CASL!AI244)","v":12},{"$f":"IF(CASL!AK244=\"\",\"\",CASL!AK244)","v":12},{"$f":"IF(CASL!AM244=\"\",\"\",CASL!AM244)","v":12},{"$f":"IF(CASL!AO244=\"\",\"\",CASL!AO244)","v":12},{"$f":"IF(CASL!AQ244=\"\",\"\",CASL!AQ244)","v":12},{"$f":"IF(CASL!AS244=\"\",\"\",CASL!AS244)","v":12},{"$f":"IF(CASL!AU244=\"\",\"\",CASL!AU244)","v":12},{"$f":"IF(CASL!AW244=\"\",\"\",CASL!AW244)","v":12},{"$f":"IF(CASL!AY244=\"\",\"\",CASL!AY244)","v":12},{"$f":"IF(CASL!BA244=\"\",\"\",CASL!BA244)","v":12},{"$f":"IF(CASL!BC244=\"\",\"\",CASL!BC244)","v":12},{"$f":"IF(CASL!BE244=\"\",\"\",CASL!BE244)","v":12},{"$f":"IF(CASL!BG244=\"\",\"\",CASL!BG244)","v":12},{"$f":"IF(CASL!BI244=\"\",\"\",CASL!BI244)","v":12},{"$f":"IF(CASL!BK244=\"\",\"\",CASL!BK244)","v":12},{"$f":"IF(CASL!BM244=\"\",\"\",CASL!BM244)","v":12},{"$f":"IF(CASL!BO244=\"\",\"\",CASL!BO244)","v":12},{"$f":"IF(CASL!BQ244=\"\",\"\",CASL!BQ244)","v":12},{"$f":"IF(CASL!BS244=\"\",\"\",CASL!BS244)","v":12},{"$f":"IF(CASL!BU244=\"\",\"\",CASL!BU244)","v":12},{"$f":"IF(CASL!BW244=\"\",\"\",CASL!BW244)","v":12},{"$f":"IF(CASL!BY244=\"\",\"\",CASL!BY244)","v":12},{"$f":"IF(CASL!CA244=\"\",\"\",CASL!CA244)","v":12},{"$f":"IF(CASL!CC244=\"\",\"\",CASL!CC244)","v":12},{"$f":"IF(CASL!CE244=\"\",\"\",CASL!CE244)","v":12},{"$f":"IF(CASL!CG244=\"\",\"\",CASL!CG244)","v":12},{"$f":"IF(CASL!CI244=\"\",\"\",CASL!CI244)","v":12},{"$f":"IF(CASL!CK244=\"\",\"\",CASL!CK244)","v":12},{"$f":"IF(CASL!CM244=\"\",\"\",CASL!CM244)","v":12},{"$f":"IF(CASL!CO244=\"\",\"\",CASL!CO244)","v":12},{"$f":"IF(CASL!CQ244=\"\",\"\",CASL!CQ244)","v":12},{"$f":"IF(CASL!CS244=\"\",\"\",CASL!CS244)","v":12}]
[null,{"$f":"IF(CASL!$AE$245=\"\",\"\",CASL!$AE$245)","v":""},{"$f":"IF(CASL!$AF$245=\"\",\"\",CASL!$AF$245)","v":"Flights - Agro"},null,{"$f":"+Inputs!$C$314","v":1500},null,null,null,{"$f":"IF(CASL!AI245=\"\",\"\",CASL!AI245)","v":3},{"$f":"IF(CASL!AK245=\"\",\"\",CASL!AK245)","v":3},{"$f":"IF(CASL!AM245=\"\",\"\",CASL!AM245)","v":8},{"$f":"IF(CASL!AO245=\"\",\"\",CASL!AO245)","v":8},{"$f":"IF(CASL!AQ245=\"\",\"\",CASL!AQ245)","v":3},{"$f":"IF(CASL!AS245=\"\",\"\",CASL!AS245)","v":3},{"$f":"IF(CASL!AU245=\"\",\"\",CASL!AU245)","v":3},{"$f":"IF(CASL!AW245=\"\",\"\",CASL!AW245)","v":3},{"$f":"IF(CASL!AY245=\"\",\"\",CASL!AY245)","v":3},{"$f":"IF(CASL!BA245=\"\",\"\",CASL!BA245)","v":3},{"$f":"IF(CASL!BC245=\"\",\"\",CASL!BC245)","v":3},{"$f":"IF(CASL!BE245=\"\",\"\",CASL!BE245)","v":3},{"$f":"IF(CASL!BG245=\"\",\"\",CASL!BG245)","v":3},{"$f":"IF(CASL!BI245=\"\",\"\",CASL!BI245)","v":3},{"$f":"IF(CASL!BK245=\"\",\"\",CASL!BK245)","v":3},{"$f":"IF(CASL!BM245=\"\",\"\",CASL!BM245)","v":3},{"$f":"IF(CASL!BO245=\"\",\"\",CASL!BO245)","v":3},{"$f":"IF(CASL!BQ245=\"\",\"\",CASL!BQ245)","v":3},{"$f":"IF(CASL!BS245=\"\",\"\",CASL!BS245)","v":3},{"$f":"IF(CASL!BU245=\"\",\"\",CASL!BU245)","v":3},{"$f":"IF(CASL!BW245=\"\",\"\",CASL!BW245)","v":3},{"$f":"IF(CASL!BY245=\"\",\"\",CASL!BY245)","v":3},{"$f":"IF(CASL!CA245=\"\",\"\",CASL!CA245)","v":3},{"$f":"IF(CASL!CC245=\"\",\"\",CASL!CC245)","v":3},{"$f":"IF(CASL!CE245=\"\",\"\",CASL!CE245)","v":3},{"$f":"IF(CASL!CG245=\"\",\"\",CASL!CG245)","v":3},{"$f":"IF(CASL!CI245=\"\",\"\",CASL!CI245)","v":3},{"$f":"IF(CASL!CK245=\"\",\"\",CASL!CK245)","v":3},{"$f":"IF(CASL!CM245=\"\",\"\",CASL!CM245)","v":3},{"$f":"IF(CASL!CO245=\"\",\"\",CASL!CO245)","v":3},{"$f":"IF(CASL!CQ245=\"\",\"\",CASL!CQ245)","v":3},{"$f":"IF(CASL!CS245=\"\",\"\",CASL!CS245)","v":3}]
[null,{"$f":"IF(CASL!$AE$246=\"\",\"\",CASL!$AE$246)","v":""},{"$f":"IF(CASL!$AF$246=\"\",\"\",CASL!$AF$246)","v":"Hotel + food Paris - General Manager"},null,{"$f":"+Inputs!$C$313","v":140},null,null,null,{"$f":"IF(CASL!AI246=\"\",\"\",CASL!AI246)","v":20},{"$f":"IF(CASL!AK246=\"\",\"\",CASL!AK246)","v":20},{"$f":"IF(CASL!AM246=\"\",\"\",CASL!AM246)","v":20},{"$f":"IF(CASL!AO246=\"\",\"\",CASL!AO246)","v":20},{"$f":"IF(CASL!AQ246=\"\",\"\",CASL!AQ246)","v":20},{"$f":"IF(CASL!AS246=\"\",\"\",CASL!AS246)","v":20},{"$f":"IF(CASL!AU246=\"\",\"\",CASL!AU246)","v":20},{"$f":"IF(CASL!AW246=\"\",\"\",CASL!AW246)","v":20},{"$f":"IF(CASL!AY246=\"\",\"\",CASL!AY246)","v":20},{"$f":"IF(CASL!BA246=\"\",\"\",CASL!BA246)","v":20},{"$f":"IF(CASL!BC246=\"\",\"\",CASL!BC246)","v":20},{"$f":"IF(CASL!BE246=\"\",\"\",CASL!BE246)","v":20},{"$f":"IF(CASL!BG246=\"\",\"\",CASL!BG246)","v":20},{"$f":"IF(CASL!BI246=\"\",\"\",CASL!BI246)","v":20},{"$f":"IF(CASL!BK246=\"\",\"\",CASL!BK246)","v":20},{"$f":"IF(CASL!BM246=\"\",\"\",CASL!BM246)","v":20},{"$f":"IF(CASL!BO246=\"\",\"\",CASL!BO246)","v":20},{"$f":"IF(CASL!BQ246=\"\",\"\",CASL!BQ246)","v":20},{"$f":"IF(CASL!BS246=\"\",\"\",CASL!BS246)","v":20},{"$f":"IF(CASL!BU246=\"\",\"\",CASL!BU246)","v":20},{"$f":"IF(CASL!BW246=\"\",\"\",CASL!BW246)","v":20},{"$f":"IF(CASL!BY246=\"\",\"\",CASL!BY246)","v":20},{"$f":"IF(CASL!CA246=\"\",\"\",CASL!CA246)","v":20},{"$f":"IF(CASL!CC246=\"\",\"\",CASL!CC246)","v":20},{"$f":"IF(CASL!CE246=\"\",\"\",CASL!CE246)","v":20},{"$f":"IF(CASL!CG246=\"\",\"\",CASL!CG246)","v":20},{"$f":"IF(CASL!CI246=\"\",\"\",CASL!CI246)","v":20},{"$f":"IF(CASL!CK246=\"\",\"\",CASL!CK246)","v":20},{"$f":"IF(CASL!CM246=\"\",\"\",CASL!CM246)","v":20},{"$f":"IF(CASL!CO246=\"\",\"\",CASL!CO246)","v":20},{"$f":"IF(CASL!CQ246=\"\",\"\",CASL!CQ246)","v":20},{"$f":"IF(CASL!CS246=\"\",\"\",CASL!CS246)","v":20}]
[null,{"$f":"IF(CASL!$AE$247=\"\",\"\",CASL!$AE$247)","v":""},{"$f":"IF(CASL!$AF$247=\"\",\"\",CASL!$AF$247)","v":"Hotel + Food, GM + Agro (Dakar)"},null,{"$f":"+Inputs!$C$312","v":120},null,null,null,{"$f":"IF(CASL!AI247=\"\",\"\",CASL!AI247)","v":20},{"$f":"IF(CASL!AK247=\"\",\"\",CASL!AK247)","v":20},{"$f":"IF(CASL!AM247=\"\",\"\",CASL!AM247)","v":24.1666666666666},{"$f":"IF(CASL!AO247=\"\",\"\",CASL!AO247)","v":24.1666666666666},{"$f":"IF(CASL!AQ247=\"\",\"\",CASL!AQ247)","v":24.1666666666666},{"$f":"IF(CASL!AS247=\"\",\"\",CASL!AS247)","v":24.1666666666666},{"$f":"IF(CASL!AU247=\"\",\"\",CASL!AU247)","v":24.1666666666666},{"$f":"IF(CASL!AW247=\"\",\"\",CASL!AW247)","v":24.1666666666666},{"$f":"IF(CASL!AY247=\"\",\"\",CASL!AY247)","v":24.1666666666666},{"$f":"IF(CASL!BA247=\"\",\"\",CASL!BA247)","v":24.1666666666666},{"$f":"IF(CASL!BC247=\"\",\"\",CASL!BC247)","v":24.1666666666666},{"$f":"IF(CASL!BE247=\"\",\"\",CASL!BE247)","v":24.1666666666666},{"$f":"IF(CASL!BG247=\"\",\"\",CASL!BG247)","v":24.1666666666666},{"$f":"IF(CASL!BI247=\"\",\"\",CASL!BI247)","v":24.1666666666666},{"$f":"IF(CASL!BK247=\"\",\"\",CASL!BK247)","v":24.1666666666666},{"$f":"IF(CASL!BM247=\"\",\"\",CASL!BM247)","v":24.1666666666666},{"$f":"IF(CASL!BO247=\"\",\"\",CASL!BO247)","v":24.1666666666666},{"$f":"IF(CASL!BQ247=\"\",\"\",CASL!BQ247)","v":24.1666666666666},{"$f":"IF(CASL!BS247=\"\",\"\",CASL!BS247)","v":24.1666666666666},{"$f":"IF(CASL!BU247=\"\",\"\",CASL!BU247)","v":24.1666666666666},{"$f":"IF(CASL!BW247=\"\",\"\",CASL!BW247)","v":24.1666666666666},{"$f":"IF(CASL!BY247=\"\",\"\",CASL!BY247)","v":24.1666666666666},{"$f":"IF(CASL!CA247=\"\",\"\",CASL!CA247)","v":24.1666666666666},{"$f":"IF(CASL!CC247=\"\",\"\",CASL!CC247)","v":24.1666666666666},{"$f":"IF(CASL!CE247=\"\",\"\",CASL!CE247)","v":24.1666666666666},{"$f":"IF(CASL!CG247=\"\",\"\",CASL!CG247)","v":24.1666666666666},{"$f":"IF(CASL!CI247=\"\",\"\",CASL!CI247)","v":24.1666666666666},{"$f":"IF(CASL!CK247=\"\",\"\",CASL!CK247)","v":24.1666666666666},{"$f":"IF(CASL!CM247=\"\",\"\",CASL!CM247)","v":24.1666666666666},{"$f":"IF(CASL!CO247=\"\",\"\",CASL!CO247)","v":24.1666666666666},{"$f":"IF(CASL!CQ247=\"\",\"\",CASL!CQ247)","v":24.1666666666666},{"$f":"IF(CASL!CS247=\"\",\"\",CASL!CS247)","v":24.1666666666666}]
[null,{"$f":"IF(CASL!$AE$248=\"\",\"\",CASL!$AE$248)","v":""},{"$f":"IF(CASL!$AF$248=\"\",\"\",CASL!$AF$248)","v":"Travel exp. Public Affair Director"},null,{"$f":"+Inputs!$C$311","v":200},null,null,null,{"$f":"IF(CASL!AI248=\"\",\"\",CASL!AI248)","v":12},{"$f":"IF(CASL!AK248=\"\",\"\",CASL!AK248)","v":12},{"$f":"IF(CASL!AM248=\"\",\"\",CASL!AM248)","v":12},{"$f":"IF(CASL!AO248=\"\",\"\",CASL!AO248)","v":12},{"$f":"IF(CASL!AQ248=\"\",\"\",CASL!AQ248)","v":12},{"$f":"IF(CASL!AS248=\"\",\"\",CASL!AS248)","v":12},{"$f":"IF(CASL!AU248=\"\",\"\",CASL!AU248)","v":12},{"$f":"IF(CASL!AW248=\"\",\"\",CASL!AW248)","v":12},{"$f":"IF(CASL!AY248=\"\",\"\",CASL!AY248)","v":12},{"$f":"IF(CASL!BA248=\"\",\"\",CASL!BA248)","v":12},{"$f":"IF(CASL!BC248=\"\",\"\",CASL!BC248)","v":12},{"$f":"IF(CASL!BE248=\"\",\"\",CASL!BE248)","v":12},{"$f":"IF(CASL!BG248=\"\",\"\",CASL!BG248)","v":12},{"$f":"IF(CASL!BI248=\"\",\"\",CASL!BI248)","v":12},{"$f":"IF(CASL!BK248=\"\",\"\",CASL!BK248)","v":12},{"$f":"IF(CASL!BM248=\"\",\"\",CASL!BM248)","v":12},{"$f":"IF(CASL!BO248=\"\",\"\",CASL!BO248)","v":12},{"$f":"IF(CASL!BQ248=\"\",\"\",CASL!BQ248)","v":12},{"$f":"IF(CASL!BS248=\"\",\"\",CASL!BS248)","v":12},{"$f":"IF(CASL!BU248=\"\",\"\",CASL!BU248)","v":12},{"$f":"IF(CASL!BW248=\"\",\"\",CASL!BW248)","v":12},{"$f":"IF(CASL!BY248=\"\",\"\",CASL!BY248)","v":12},{"$f":"IF(CASL!CA248=\"\",\"\",CASL!CA248)","v":12},{"$f":"IF(CASL!CC248=\"\",\"\",CASL!CC248)","v":12},{"$f":"IF(CASL!CE248=\"\",\"\",CASL!CE248)","v":12},{"$f":"IF(CASL!CG248=\"\",\"\",CASL!CG248)","v":12},{"$f":"IF(CASL!CI248=\"\",\"\",CASL!CI248)","v":12},{"$f":"IF(CASL!CK248=\"\",\"\",CASL!CK248)","v":12},{"$f":"IF(CASL!CM248=\"\",\"\",CASL!CM248)","v":12},{"$f":"IF(CASL!CO248=\"\",\"\",CASL!CO248)","v":12},{"$f":"IF(CASL!CQ248=\"\",\"\",CASL!CQ248)","v":12},{"$f":"IF(CASL!CS248=\"\",\"\",CASL!CS248)","v":12}]
[null,{"$f":"IF(CASL!$AE$249=\"\",\"\",CASL!$AE$249)","v":""},{"$f":"IF(CASL!$AF$249=\"\",\"\",CASL!$AF$249)","v":"Public relation costs - General Manager"},null,{"$f":"+Inputs!$C$311","v":200},null,null,null,{"$f":"IF(CASL!AI249=\"\",\"\",CASL!AI249)","v":12},{"$f":"IF(CASL!AK249=\"\",\"\",CASL!AK249)","v":12},{"$f":"IF(CASL!AM249=\"\",\"\",CASL!AM249)","v":12},{"$f":"IF(CASL!AO249=\"\",\"\",CASL!AO249)","v":12},{"$f":"IF(CASL!AQ249=\"\",\"\",CASL!AQ249)","v":12},{"$f":"IF(CASL!AS249=\"\",\"\",CASL!AS249)","v":12},{"$f":"IF(CASL!AU249=\"\",\"\",CASL!AU249)","v":12},{"$f":"IF(CASL!AW249=\"\",\"\",CASL!AW249)","v":12},{"$f":"IF(CASL!AY249=\"\",\"\",CASL!AY249)","v":12},{"$f":"IF(CASL!BA249=\"\",\"\",CASL!BA249)","v":12},{"$f":"IF(CASL!BC249=\"\",\"\",CASL!BC249)","v":12},{"$f":"IF(CASL!BE249=\"\",\"\",CASL!BE249)","v":12},{"$f":"IF(CASL!BG249=\"\",\"\",CASL!BG249)","v":12},{"$f":"IF(CASL!BI249=\"\",\"\",CASL!BI249)","v":12},{"$f":"IF(CASL!BK249=\"\",\"\",CASL!BK249)","v":12},{"$f":"IF(CASL!BM249=\"\",\"\",CASL!BM249)","v":12},{"$f":"IF(CASL!BO249=\"\",\"\",CASL!BO249)","v":12},{"$f":"IF(CASL!BQ249=\"\",\"\",CASL!BQ249)","v":12},{"$f":"IF(CASL!BS249=\"\",\"\",CASL!BS249)","v":12},{"$f":"IF(CASL!BU249=\"\",\"\",CASL!BU249)","v":12},{"$f":"IF(CASL!BW249=\"\",\"\",CASL!BW249)","v":12},{"$f":"IF(CASL!BY249=\"\",\"\",CASL!BY249)","v":12},{"$f":"IF(CASL!CA249=\"\",\"\",CASL!CA249)","v":12},{"$f":"IF(CASL!CC249=\"\",\"\",CASL!CC249)","v":12},{"$f":"IF(CASL!CE249=\"\",\"\",CASL!CE249)","v":12},{"$f":"IF(CASL!CG249=\"\",\"\",CASL!CG249)","v":12},{"$f":"IF(CASL!CI249=\"\",\"\",CASL!CI249)","v":12},{"$f":"IF(CASL!CK249=\"\",\"\",CASL!CK249)","v":12},{"$f":"IF(CASL!CM249=\"\",\"\",CASL!CM249)","v":12},{"$f":"IF(CASL!CO249=\"\",\"\",CASL!CO249)","v":12},{"$f":"IF(CASL!CQ249=\"\",\"\",CASL!CQ249)","v":12},{"$f":"IF(CASL!CS249=\"\",\"\",CASL!CS249)","v":12}]
[null,{"$f":"IF(CASL!$AE$250=\"\",\"\",CASL!$AE$250)","v":""},{"$f":"IF(CASL!$AF$250=\"\",\"\",CASL!$AF$250)","v":"Other - management travels"},null,{"$f":"+Inputs!$C$304","v":10000},null,null,null,{"$f":"IF(CASL!AI250=\"\",\"\",CASL!AI250)","v":1},{"$f":"IF(CASL!AK250=\"\",\"\",CASL!AK250)","v":1},{"$f":"IF(CASL!AM250=\"\",\"\",CASL!AM250)","v":1},{"$f":"IF(CASL!AO250=\"\",\"\",CASL!AO250)","v":1},{"$f":"IF(CASL!AQ250=\"\",\"\",CASL!AQ250)","v":3},{"$f":"IF(CASL!AS250=\"\",\"\",CASL!AS250)","v":3},{"$f":"IF(CASL!AU250=\"\",\"\",CASL!AU250)","v":3},{"$f":"IF(CASL!AW250=\"\",\"\",CASL!AW250)","v":3},{"$f":"IF(CASL!AY250=\"\",\"\",CASL!AY250)","v":3},{"$f":"IF(CASL!BA250=\"\",\"\",CASL!BA250)","v":3},{"$f":"IF(CASL!BC250=\"\",\"\",CASL!BC250)","v":3},{"$f":"IF(CASL!BE250=\"\",\"\",CASL!BE250)","v":3},{"$f":"IF(CASL!BG250=\"\",\"\",CASL!BG250)","v":3},{"$f":"IF(CASL!BI250=\"\",\"\",CASL!BI250)","v":3},{"$f":"IF(CASL!BK250=\"\",\"\",CASL!BK250)","v":3},{"$f":"IF(CASL!BM250=\"\",\"\",CASL!BM250)","v":3},{"$f":"IF(CASL!BO250=\"\",\"\",CASL!BO250)","v":3},{"$f":"IF(CASL!BQ250=\"\",\"\",CASL!BQ250)","v":3},{"$f":"IF(CASL!BS250=\"\",\"\",CASL!BS250)","v":3},{"$f":"IF(CASL!BU250=\"\",\"\",CASL!BU250)","v":3},{"$f":"IF(CASL!BW250=\"\",\"\",CASL!BW250)","v":3},{"$f":"IF(CASL!BY250=\"\",\"\",CASL!BY250)","v":3},{"$f":"IF(CASL!CA250=\"\",\"\",CASL!CA250)","v":3},{"$f":"IF(CASL!CC250=\"\",\"\",CASL!CC250)","v":3},{"$f":"IF(CASL!CE250=\"\",\"\",CASL!CE250)","v":3},{"$f":"IF(CASL!CG250=\"\",\"\",CASL!CG250)","v":3},{"$f":"IF(CASL!CI250=\"\",\"\",CASL!CI250)","v":3},{"$f":"IF(CASL!CK250=\"\",\"\",CASL!CK250)","v":3},{"$f":"IF(CASL!CM250=\"\",\"\",CASL!CM250)","v":3},{"$f":"IF(CASL!CO250=\"\",\"\",CASL!CO250)","v":3},{"$f":"IF(CASL!CQ250=\"\",\"\",CASL!CQ250)","v":3},{"$f":"IF(CASL!CS250=\"\",\"\",CASL!CS250)","v":3}]
[null,{"$f":"IF(CASL!$AE$251=\"\",\"\",CASL!$AE$251)","v":""},{"$f":"IF(CASL!$AF$251=\"\",\"\",CASL!$AF$251)","v":"Lease office"},null,{"$f":"+Inputs!$C$310","v":20000},null,null,null,{"$f":"IF(CASL!AI251=\"\",\"\",CASL!AI251)","v":1},{"$f":"IF(CASL!AK251=\"\",\"\",CASL!AK251)","v":1},{"$f":"IF(CASL!AM251=\"\",\"\",CASL!AM251)","v":1},{"$f":"IF(CASL!AO251=\"\",\"\",CASL!AO251)","v":1},{"$f":"IF(CASL!AQ251=\"\",\"\",CASL!AQ251)","v":1},{"$f":"IF(CASL!AS251=\"\",\"\",CASL!AS251)","v":1},{"$f":"IF(CASL!AU251=\"\",\"\",CASL!AU251)","v":1},{"$f":"IF(CASL!AW251=\"\",\"\",CASL!AW251)","v":1},{"$f":"IF(CASL!AY251=\"\",\"\",CASL!AY251)","v":1},{"$f":"IF(CASL!BA251=\"\",\"\",CASL!BA251)","v":1},{"$f":"IF(CASL!BC251=\"\",\"\",CASL!BC251)","v":1},{"$f":"IF(CASL!BE251=\"\",\"\",CASL!BE251)","v":1},{"$f":"IF(CASL!BG251=\"\",\"\",CASL!BG251)","v":1},{"$f":"IF(CASL!BI251=\"\",\"\",CASL!BI251)","v":1},{"$f":"IF(CASL!BK251=\"\",\"\",CASL!BK251)","v":1},{"$f":"IF(CASL!BM251=\"\",\"\",CASL!BM251)","v":1},{"$f":"IF(CASL!BO251=\"\",\"\",CASL!BO251)","v":1},{"$f":"IF(CASL!BQ251=\"\",\"\",CASL!BQ251)","v":1},{"$f":"IF(CASL!BS251=\"\",\"\",CASL!BS251)","v":1},{"$f":"IF(CASL!BU251=\"\",\"\",CASL!BU251)","v":1},{"$f":"IF(CASL!BW251=\"\",\"\",CASL!BW251)","v":1},{"$f":"IF(CASL!BY251=\"\",\"\",CASL!BY251)","v":1},{"$f":"IF(CASL!CA251=\"\",\"\",CASL!CA251)","v":1},{"$f":"IF(CASL!CC251=\"\",\"\",CASL!CC251)","v":1},{"$f":"IF(CASL!CE251=\"\",\"\",CASL!CE251)","v":1},{"$f":"IF(CASL!CG251=\"\",\"\",CASL!CG251)","v":1},{"$f":"IF(CASL!CI251=\"\",\"\",CASL!CI251)","v":1},{"$f":"IF(CASL!CK251=\"\",\"\",CASL!CK251)","v":1},{"$f":"IF(CASL!CM251=\"\",\"\",CASL!CM251)","v":1},{"$f":"IF(CASL!CO251=\"\",\"\",CASL!CO251)","v":1},{"$f":"IF(CASL!CQ251=\"\",\"\",CASL!CQ251)","v":1},{"$f":"IF(CASL!CS251=\"\",\"\",CASL!CS251)","v":1}]
[null,{"$f":"IF(CASL!$AE$252=\"\",\"\",CASL!$AE$252)","v":""},{"$f":"IF(CASL!$AF$252=\"\",\"\",CASL!$AF$252)","v":"Watchmen"},null,{"$f":"+Inputs!$C$306","v":2496},null,null,null,{"$f":"IF(CASL!AI252=\"\",\"\",CASL!AI252)","v":3},{"$f":"IF(CASL!AK252=\"\",\"\",CASL!AK252)","v":3},{"$f":"IF(CASL!AM252=\"\",\"\",CASL!AM252)","v":3},{"$f":"IF(CASL!AO252=\"\",\"\",CASL!AO252)","v":3},{"$f":"IF(CASL!AQ252=\"\",\"\",CASL!AQ252)","v":3},{"$f":"IF(CASL!AS252=\"\",\"\",CASL!AS252)","v":3},{"$f":"IF(CASL!AU252=\"\",\"\",CASL!AU252)","v":3},{"$f":"IF(CASL!AW252=\"\",\"\",CASL!AW252)","v":3},{"$f":"IF(CASL!AY252=\"\",\"\",CASL!AY252)","v":3},{"$f":"IF(CASL!BA252=\"\",\"\",CASL!BA252)","v":3},{"$f":"IF(CASL!BC252=\"\",\"\",CASL!BC252)","v":3},{"$f":"IF(CASL!BE252=\"\",\"\",CASL!BE252)","v":3},{"$f":"IF(CASL!BG252=\"\",\"\",CASL!BG252)","v":3},{"$f":"IF(CASL!BI252=\"\",\"\",CASL!BI252)","v":3},{"$f":"IF(CASL!BK252=\"\",\"\",CASL!BK252)","v":3},{"$f":"IF(CASL!BM252=\"\",\"\",CASL!BM252)","v":3},{"$f":"IF(CASL!BO252=\"\",\"\",CASL!BO252)","v":3},{"$f":"IF(CASL!BQ252=\"\",\"\",CASL!BQ252)","v":3},{"$f":"IF(CASL!BS252=\"\",\"\",CASL!BS252)","v":3},{"$f":"IF(CASL!BU252=\"\",\"\",CASL!BU252)","v":3},{"$f":"IF(CASL!BW252=\"\",\"\",CASL!BW252)","v":3},{"$f":"IF(CASL!BY252=\"\",\"\",CASL!BY252)","v":3},{"$f":"IF(CASL!CA252=\"\",\"\",CASL!CA252)","v":3},{"$f":"IF(CASL!CC252=\"\",\"\",CASL!CC252)","v":3},{"$f":"IF(CASL!CE252=\"\",\"\",CASL!CE252)","v":3},{"$f":"IF(CASL!CG252=\"\",\"\",CASL!CG252)","v":3},{"$f":"IF(CASL!CI252=\"\",\"\",CASL!CI252)","v":3},{"$f":"IF(CASL!CK252=\"\",\"\",CASL!CK252)","v":3},{"$f":"IF(CASL!CM252=\"\",\"\",CASL!CM252)","v":3},{"$f":"IF(CASL!CO252=\"\",\"\",CASL!CO252)","v":3},{"$f":"IF(CASL!CQ252=\"\",\"\",CASL!CQ252)","v":3},{"$f":"IF(CASL!CS252=\"\",\"\",CASL!CS252)","v":3}]
[null,{"$f":"IF(CASL!$AE$253=\"\",\"\",CASL!$AE$253)","v":""},{"$f":"IF(CASL!$AF$253=\"\",\"\",CASL!$AF$253)","v":"Watchmen supervisor"},null,null,null,null,null,{"$f":"IF(CASL!AI253=\"\",\"\",CASL!AI253)","v":""},{"$f":"IF(CASL!AK253=\"\",\"\",CASL!AK253)","v":0},{"$f":"IF(CASL!AM253=\"\",\"\",CASL!AM253)","v":""},{"$f":"IF(CASL!AO253=\"\",\"\",CASL!AO253)","v":0},{"$f":"IF(CASL!AQ253=\"\",\"\",CASL!AQ253)","v":""},{"$f":"IF(CASL!AS253=\"\",\"\",CASL!AS253)","v":0},{"$f":"IF(CASL!AU253=\"\",\"\",CASL!AU253)","v":0},{"$f":"IF(CASL!AW253=\"\",\"\",CASL!AW253)","v":0},{"$f":"IF(CASL!AY253=\"\",\"\",CASL!AY253)","v":0},{"$f":"IF(CASL!BA253=\"\",\"\",CASL!BA253)","v":0},{"$f":"IF(CASL!BC253=\"\",\"\",CASL!BC253)","v":0},{"$f":"IF(CASL!BE253=\"\",\"\",CASL!BE253)","v":0},{"$f":"IF(CASL!BG253=\"\",\"\",CASL!BG253)","v":0},{"$f":"IF(CASL!BI253=\"\",\"\",CASL!BI253)","v":0},{"$f":"IF(CASL!BK253=\"\",\"\",CASL!BK253)","v":0},{"$f":"IF(CASL!BM253=\"\",\"\",CASL!BM253)","v":0},{"$f":"IF(CASL!BO253=\"\",\"\",CASL!BO253)","v":0},{"$f":"IF(CASL!BQ253=\"\",\"\",CASL!BQ253)","v":0},{"$f":"IF(CASL!BS253=\"\",\"\",CASL!BS253)","v":0},{"$f":"IF(CASL!BU253=\"\",\"\",CASL!BU253)","v":0},{"$f":"IF(CASL!BW253=\"\",\"\",CASL!BW253)","v":0},{"$f":"IF(CASL!BY253=\"\",\"\",CASL!BY253)","v":0},{"$f":"IF(CASL!CA253=\"\",\"\",CASL!CA253)","v":0},{"$f":"IF(CASL!CC253=\"\",\"\",CASL!CC253)","v":0},{"$f":"IF(CASL!CE253=\"\",\"\",CASL!CE253)","v":0},{"$f":"IF(CASL!CG253=\"\",\"\",CASL!CG253)","v":0},{"$f":"IF(CASL!CI253=\"\",\"\",CASL!CI253)","v":0},{"$f":"IF(CASL!CK253=\"\",\"\",CASL!CK253)","v":0},{"$f":"IF(CASL!CM253=\"\",\"\",CASL!CM253)","v":0},{"$f":"IF(CASL!CO253=\"\",\"\",CASL!CO253)","v":0},{"$f":"IF(CASL!CQ253=\"\",\"\",CASL!CQ253)","v":0},{"$f":"IF(CASL!CS253=\"\",\"\",CASL!CS253)","v":0}]
[null,{"$f":"IF(CASL!$AE$254=\"\",\"\",CASL!$AE$254)","v":""},{"$f":"IF(CASL!$AF$254=\"\",\"\",CASL!$AF$254)","v":"Local tax"},null,{"$f":"+Inputs!$C$308","v":2000},null,null,null,{"$f":"IF(CASL!AI254=\"\",\"\",CASL!AI254)","v":1},{"$f":"IF(CASL!AK254=\"\",\"\",CASL!AK254)","v":1},{"$f":"IF(CASL!AM254=\"\",\"\",CASL!AM254)","v":1.5},{"$f":"IF(CASL!AO254=\"\",\"\",CASL!AO254)","v":1.5},{"$f":"IF(CASL!AQ254=\"\",\"\",CASL!AQ254)","v":2},{"$f":"IF(CASL!AS254=\"\",\"\",CASL!AS254)","v":2},{"$f":"IF(CASL!AU254=\"\",\"\",CASL!AU254)","v":2},{"$f":"IF(CASL!AW254=\"\",\"\",CASL!AW254)","v":2},{"$f":"IF(CASL!AY254=\"\",\"\",CASL!AY254)","v":2},{"$f":"IF(CASL!BA254=\"\",\"\",CASL!BA254)","v":2},{"$f":"IF(CASL!BC254=\"\",\"\",CASL!BC254)","v":2},{"$f":"IF(CASL!BE254=\"\",\"\",CASL!BE254)","v":2},{"$f":"IF(CASL!BG254=\"\",\"\",CASL!BG254)","v":2},{"$f":"IF(CASL!BI254=\"\",\"\",CASL!BI254)","v":2},{"$f":"IF(CASL!BK254=\"\",\"\",CASL!BK254)","v":2},{"$f":"IF(CASL!BM254=\"\",\"\",CASL!BM254)","v":2},{"$f":"IF(CASL!BO254=\"\",\"\",CASL!BO254)","v":2},{"$f":"IF(CASL!BQ254=\"\",\"\",CASL!BQ254)","v":2},{"$f":"IF(CASL!BS254=\"\",\"\",CASL!BS254)","v":2},{"$f":"IF(CASL!BU254=\"\",\"\",CASL!BU254)","v":2},{"$f":"IF(CASL!BW254=\"\",\"\",CASL!BW254)","v":2},{"$f":"IF(CASL!BY254=\"\",\"\",CASL!BY254)","v":2},{"$f":"IF(CASL!CA254=\"\",\"\",CASL!CA254)","v":2},{"$f":"IF(CASL!CC254=\"\",\"\",CASL!CC254)","v":2},{"$f":"IF(CASL!CE254=\"\",\"\",CASL!CE254)","v":2},{"$f":"IF(CASL!CG254=\"\",\"\",CASL!CG254)","v":2},{"$f":"IF(CASL!CI254=\"\",\"\",CASL!CI254)","v":2},{"$f":"IF(CASL!CK254=\"\",\"\",CASL!CK254)","v":2},{"$f":"IF(CASL!CM254=\"\",\"\",CASL!CM254)","v":2},{"$f":"IF(CASL!CO254=\"\",\"\",CASL!CO254)","v":2},{"$f":"IF(CASL!CQ254=\"\",\"\",CASL!CQ254)","v":2},{"$f":"IF(CASL!CS254=\"\",\"\",CASL!CS254)","v":2}]
[null,{"$f":"IF(CASL!$AE$255=\"\",\"\",CASL!$AE$255)","v":""},null,null,null,null,null,null,{"$f":"IF(CASL!AI255=\"\",\"\",CASL!AI255)","v":""},{"$f":"IF(CASL!AK255=\"\",\"\",CASL!AK255)","v":""},{"$f":"IF(CASL!AM255=\"\",\"\",CASL!AM255)","v":""},{"$f":"IF(CASL!AO255=\"\",\"\",CASL!AO255)","v":""},{"$f":"IF(CASL!AQ255=\"\",\"\",CASL!AQ255)","v":""},{"$f":"IF(CASL!AS255=\"\",\"\",CASL!AS255)","v":""},{"$f":"IF(CASL!AU255=\"\",\"\",CASL!AU255)","v":""},{"$f":"IF(CASL!AW255=\"\",\"\",CASL!AW255)","v":""},{"$f":"IF(CASL!AY255=\"\",\"\",CASL!AY255)","v":""},{"$f":"IF(CASL!BA255=\"\",\"\",CASL!BA255)","v":""},{"$f":"IF(CASL!BC255=\"\",\"\",CASL!BC255)","v":""},{"$f":"IF(CASL!BE255=\"\",\"\",CASL!BE255)","v":""},{"$f":"IF(CASL!BG255=\"\",\"\",CASL!BG255)","v":""},{"$f":"IF(CASL!BI255=\"\",\"\",CASL!BI255)","v":""},{"$f":"IF(CASL!BK255=\"\",\"\",CASL!BK255)","v":""},{"$f":"IF(CASL!BM255=\"\",\"\",CASL!BM255)","v":""},{"$f":"IF(CASL!BO255=\"\",\"\",CASL!BO255)","v":""},{"$f":"IF(CASL!BQ255=\"\",\"\",CASL!BQ255)","v":""},{"$f":"IF(CASL!BS255=\"\",\"\",CASL!BS255)","v":""},{"$f":"IF(CASL!BU255=\"\",\"\",CASL!BU255)","v":""},{"$f":"IF(CASL!BW255=\"\",\"\",CASL!BW255)","v":""},{"$f":"IF(CASL!BY255=\"\",\"\",CASL!BY255)","v":""},{"$f":"IF(CASL!CA255=\"\",\"\",CASL!CA255)","v":""},{"$f":"IF(CASL!CC255=\"\",\"\",CASL!CC255)","v":""},{"$f":"IF(CASL!CE255=\"\",\"\",CASL!CE255)","v":""},{"$f":"IF(CASL!CG255=\"\",\"\",CASL!CG255)","v":""},{"$f":"IF(CASL!CI255=\"\",\"\",CASL!CI255)","v":""},{"$f":"IF(CASL!CK255=\"\",\"\",CASL!CK255)","v":""},{"$f":"IF(CASL!CM255=\"\",\"\",CASL!CM255)","v":""},{"$f":"IF(CASL!CO255=\"\",\"\",CASL!CO255)","v":""},{"$f":"IF(CASL!CQ255=\"\",\"\",CASL!CQ255)","v":""},{"$f":"IF(CASL!CS255=\"\",\"\",CASL!CS255)","v":""}]
[null,{"$f":"IF(CASL!$AE$256=\"\",\"\",CASL!$AE$256)","v":"Total"},null,null,null,null,null,null,{"$f":"IF(CASL!AI256=\"\",\"\",CASL!AI256)","v":""},{"$f":"IF(CASL!AK256=\"\",\"\",CASL!AK256)","v":""},{"$f":"IF(CASL!AM256=\"\",\"\",CASL!AM256)","v":""},{"$f":"IF(CASL!AO256=\"\",\"\",CASL!AO256)","v":""},{"$f":"IF(CASL!AQ256=\"\",\"\",CASL!AQ256)","v":""},{"$f":"IF(CASL!AS256=\"\",\"\",CASL!AS256)","v":""},{"$f":"IF(CASL!AU256=\"\",\"\",CASL!AU256)","v":""},{"$f":"IF(CASL!AW256=\"\",\"\",CASL!AW256)","v":""},{"$f":"IF(CASL!AY256=\"\",\"\",CASL!AY256)","v":""},{"$f":"IF(CASL!BA256=\"\",\"\",CASL!BA256)","v":""},{"$f":"IF(CASL!BC256=\"\",\"\",CASL!BC256)","v":""},{"$f":"IF(CASL!BE256=\"\",\"\",CASL!BE256)","v":""},{"$f":"IF(CASL!BG256=\"\",\"\",CASL!BG256)","v":""},{"$f":"IF(CASL!BI256=\"\",\"\",CASL!BI256)","v":""},{"$f":"IF(CASL!BK256=\"\",\"\",CASL!BK256)","v":""},{"$f":"IF(CASL!BM256=\"\",\"\",CASL!BM256)","v":""},{"$f":"IF(CASL!BO256=\"\",\"\",CASL!BO256)","v":""},{"$f":"IF(CASL!BQ256=\"\",\"\",CASL!BQ256)","v":""},{"$f":"IF(CASL!BS256=\"\",\"\",CASL!BS256)","v":""},{"$f":"IF(CASL!BU256=\"\",\"\",CASL!BU256)","v":""},{"$f":"IF(CASL!BW256=\"\",\"\",CASL!BW256)","v":""},{"$f":"IF(CASL!BY256=\"\",\"\",CASL!BY256)","v":""},{"$f":"IF(CASL!CA256=\"\",\"\",CASL!CA256)","v":""},{"$f":"IF(CASL!CC256=\"\",\"\",CASL!CC256)","v":""},{"$f":"IF(CASL!CE256=\"\",\"\",CASL!CE256)","v":""},{"$f":"IF(CASL!CG256=\"\",\"\",CASL!CG256)","v":""},{"$f":"IF(CASL!CI256=\"\",\"\",CASL!CI256)","v":""},{"$f":"IF(CASL!CK256=\"\",\"\",CASL!CK256)","v":""},{"$f":"IF(CASL!CM256=\"\",\"\",CASL!CM256)","v":""},{"$f":"IF(CASL!CO256=\"\",\"\",CASL!CO256)","v":""},{"$f":"IF(CASL!CQ256=\"\",\"\",CASL!CQ256)","v":""},{"$f":"IF(CASL!CS256=\"\",\"\",CASL!CS256)","v":""}]
[]
[]
[null,"TOTAL FIXED COSTS"]
[]
[]
[null,"LABOR COSTS"]
[]
[]
[null,"Farm 1"]
[null,{"$f":"IF('Farm 1'!$AE$392<>\"\",'Farm 1'!$AE$392,\"\")","v":""},null,null,null,null,null,null,{"$f":"IF('Farm 1'!AI392<>\"\",'Farm 1'!AI392,\"\")","v":""},{"$f":"IF('Farm 1'!AK392<>\"\",'Farm 1'!AK392,\"\")","v":""},{"$f":"IF('Farm 1'!AM392<>\"\",'Farm 1'!AM392,\"\")","v":""},{"$f":"IF('Farm 1'!AO392<>\"\",'Farm 1'!AO392,\"\")","v":""},{"$f":"IF('Farm 1'!AQ392<>\"\",'Farm 1'!AQ392,\"\")","v":""},{"$f":"IF('Farm 1'!AS392<>\"\",'Farm 1'!AS392,\"\")","v":""},{"$f":"IF('Farm 1'!AU392<>\"\",'Farm 1'!AU392,\"\")","v":""},{"$f":"IF('Farm 1'!AW392<>\"\",'Farm 1'!AW392,\"\")","v":""},{"$f":"IF('Farm 1'!AY392<>\"\",'Farm 1'!AY392,\"\")","v":""},{"$f":"IF('Farm 1'!BA392<>\"\",'Farm 1'!BA392,\"\")","v":""},{"$f":"IF('Farm 1'!BC392<>\"\",'Farm 1'!BC392,\"\")","v":""},{"$f":"IF('Farm 1'!BE392<>\"\",'Farm 1'!BE392,\"\")","v":""},{"$f":"IF('Farm 1'!BG392<>\"\",'Farm 1'!BG392,\"\")","v":""},{"$f":"IF('Farm 1'!BI392<>\"\",'Farm 1'!BI392,\"\")","v":""},{"$f":"IF('Farm 1'!BK392<>\"\",'Farm 1'!BK392,\"\")","v":""},{"$f":"IF('Farm 1'!BM392<>\"\",'Farm 1'!BM392,\"\")","v":""},{"$f":"IF('Farm 1'!BO392<>\"\",'Farm 1'!BO392,\"\")","v":""},{"$f":"IF('Farm 1'!BQ392<>\"\",'Farm 1'!BQ392,\"\")","v":""},{"$f":"IF('Farm 1'!BS392<>\"\",'Farm 1'!BS392,\"\")","v":""},{"$f":"IF('Farm 1'!BU392<>\"\",'Farm 1'!BU392,\"\")","v":""},{"$f":"IF('Farm 1'!BW392<>\"\",'Farm 1'!BW392,\"\")","v":""},{"$f":"IF('Farm 1'!BY392<>\"\",'Farm 1'!BY392,\"\")","v":""},{"$f":"IF('Farm 1'!CA392<>\"\",'Farm 1'!CA392,\"\")","v":""},{"$f":"IF('Farm 1'!CC392<>\"\",'Farm 1'!CC392,\"\")","v":""},{"$f":"IF('Farm 1'!CE392<>\"\",'Farm 1'!CE392,\"\")","v":""},{"$f":"IF('Farm 1'!CG392<>\"\",'Farm 1'!CG392,\"\")","v":""},{"$f":"IF('Farm 1'!CI392<>\"\",'Farm 1'!CI392,\"\")","v":""},{"$f":"IF('Farm 1'!CK392<>\"\",'Farm 1'!CK392,\"\")","v":""},{"$f":"IF('Farm 1'!CM392<>\"\",'Farm 1'!CM392,\"\")","v":""},{"$f":"IF('Farm 1'!CO392<>\"\",'Farm 1'!CO392,\"\")","v":""},{"$f":"IF('Farm 1'!CQ392<>\"\",'Farm 1'!CQ392,\"\")","v":""},{"$f":"IF('Farm 1'!CS392<>\"\",'Farm 1'!CS392,\"\")","v":""}]
[null,{"$f":"IF('Farm 1'!$AE$393<>\"\",'Farm 1'!$AE$393,\"\")","v":"WAGE POLICY"},null,null,null,null,null,null,{"$f":"IF('Farm 1'!AI393<>\"\",'Farm 1'!AI393,\"\")","v":""},{"$f":"IF('Farm 1'!AK393<>\"\",'Farm 1'!AK393,\"\")","v":""},{"$f":"IF('Farm 1'!AM393<>\"\",'Farm 1'!AM393,\"\")","v":""},{"$f":"IF('Farm 1'!AO393<>\"\",'Farm 1'!AO393,\"\")","v":""},{"$f":"IF('Farm 1'!AQ393<>\"\",'Farm 1'!AQ393,\"\")","v":""},{"$f":"IF('Farm 1'!AS393<>\"\",'Farm 1'!AS393,\"\")","v":""},{"$f":"IF('Farm 1'!AU393<>\"\",'Farm 1'!AU393,\"\")","v":""},{"$f":"IF('Farm 1'!AW393<>\"\",'Farm 1'!AW393,\"\")","v":""},{"$f":"IF('Farm 1'!AY393<>\"\",'Farm 1'!AY393,\"\")","v":""},{"$f":"IF('Farm 1'!BA393<>\"\",'Farm 1'!BA393,\"\")","v":""},{"$f":"IF('Farm 1'!BC393<>\"\",'Farm 1'!BC393,\"\")","v":""},{"$f":"IF('Farm 1'!BE393<>\"\",'Farm 1'!BE393,\"\")","v":""},{"$f":"IF('Farm 1'!BG393<>\"\",'Farm 1'!BG393,\"\")","v":""},{"$f":"IF('Farm 1'!BI393<>\"\",'Farm 1'!BI393,\"\")","v":""},{"$f":"IF('Farm 1'!BK393<>\"\",'Farm 1'!BK393,\"\")","v":""},{"$f":"IF('Farm 1'!BM393<>\"\",'Farm 1'!BM393,\"\")","v":""},{"$f":"IF('Farm 1'!BO393<>\"\",'Farm 1'!BO393,\"\")","v":""},{"$f":"IF('Farm 1'!BQ393<>\"\",'Farm 1'!BQ393,\"\")","v":""},{"$f":"IF('Farm 1'!BS393<>\"\",'Farm 1'!BS393,\"\")","v":""},{"$f":"IF('Farm 1'!BU393<>\"\",'Farm 1'!BU393,\"\")","v":""},{"$f":"IF('Farm 1'!BW393<>\"\",'Farm 1'!BW393,\"\")","v":""},{"$f":"IF('Farm 1'!BY393<>\"\",'Farm 1'!BY393,\"\")","v":""},{"$f":"IF('Farm 1'!CA393<>\"\",'Farm 1'!CA393,\"\")","v":""},{"$f":"IF('Farm 1'!CC393<>\"\",'Farm 1'!CC393,\"\")","v":""},{"$f":"IF('Farm 1'!CE393<>\"\",'Farm 1'!CE393,\"\")","v":""},{"$f":"IF('Farm 1'!CG393<>\"\",'Farm 1'!CG393,\"\")","v":""},{"$f":"IF('Farm 1'!CI393<>\"\",'Farm 1'!CI393,\"\")","v":""},{"$f":"IF('Farm 1'!CK393<>\"\",'Farm 1'!CK393,\"\")","v":""},{"$f":"IF('Farm 1'!CM393<>\"\",'Farm 1'!CM393,\"\")","v":""},{"$f":"IF('Farm 1'!CO393<>\"\",'Farm 1'!CO393,\"\")","v":""},{"$f":"IF('Farm 1'!CQ393<>\"\",'Farm 1'!CQ393,\"\")","v":""},{"$f":"IF('Farm 1'!CS393<>\"\",'Farm 1'!CS393,\"\")","v":""}]
[null,{"$f":"IF('Farm 1'!$AE$394<>\"\",'Farm 1'!$AE$394,\"\")","v":""},{"$f":"IF('Farm 1'!$AF$394<>\"\",'Farm 1'!$AF$394,\"\")","v":"Salary increments & bonuses"},null,{"$f":"IF('Farm 1'!AH394<>\"\",'Farm 1'!AH394,\"\")","v":"base"},null,null,null,{"$f":"IF('Farm 1'!AI394<>\"\",'Farm 1'!AI394,\"\")","v":""},{"$f":"IF('Farm 1'!AK394<>\"\",'Farm 1'!AK394,\"\")","v":""},{"$f":"IF('Farm 1'!AM394<>\"\",'Farm 1'!AM394,\"\")","v":""},{"$f":"IF('Farm 1'!AO394<>\"\",'Farm 1'!AO394,\"\")","v":""},{"$f":"IF('Farm 1'!AQ394<>\"\",'Farm 1'!AQ394,\"\")","v":""},{"$f":"IF('Farm 1'!AS394<>\"\",'Farm 1'!AS394,\"\")","v":""},{"$f":"IF('Farm 1'!AU394<>\"\",'Farm 1'!AU394,\"\")","v":""},{"$f":"IF('Farm 1'!AW394<>\"\",'Farm 1'!AW394,\"\")","v":""},{"$f":"IF('Farm 1'!AY394<>\"\",'Farm 1'!AY394,\"\")","v":""},{"$f":"IF('Farm 1'!BA394<>\"\",'Farm 1'!BA394,\"\")","v":""},{"$f":"IF('Farm 1'!BC394<>\"\",'Farm 1'!BC394,\"\")","v":""},{"$f":"IF('Farm 1'!BE394<>\"\",'Farm 1'!BE394,\"\")","v":""},{"$f":"IF('Farm 1'!BG394<>\"\",'Farm 1'!BG394,\"\")","v":""},{"$f":"IF('Farm 1'!BI394<>\"\",'Farm 1'!BI394,\"\")","v":""},{"$f":"IF('Farm 1'!BK394<>\"\",'Farm 1'!BK394,\"\")","v":""},{"$f":"IF('Farm 1'!BM394<>\"\",'Farm 1'!BM394,\"\")","v":""},{"$f":"IF('Farm 1'!BO394<>\"\",'Farm 1'!BO394,\"\")","v":""},{"$f":"IF('Farm 1'!BQ394<>\"\",'Farm 1'!BQ394,\"\")","v":""},{"$f":"IF('Farm 1'!BS394<>\"\",'Farm 1'!BS394,\"\")","v":""},{"$f":"IF('Farm 1'!BU394<>\"\",'Farm 1'!BU394,\"\")","v":""},{"$f":"IF('Farm 1'!BW394<>\"\",'Farm 1'!BW394,\"\")","v":""},{"$f":"IF('Farm 1'!BY394<>\"\",'Farm 1'!BY394,\"\")","v":""},{"$f":"IF('Farm 1'!CA394<>\"\",'Farm 1'!CA394,\"\")","v":""},{"$f":"IF('Farm 1'!CC394<>\"\",'Farm 1'!CC394,\"\")","v":""},{"$f":"IF('Farm 1'!CE394<>\"\",'Farm 1'!CE394,\"\")","v":""},{"$f":"IF('Farm 1'!CG394<>\"\",'Farm 1'!CG394,\"\")","v":""},{"$f":"IF('Farm 1'!CI394<>\"\",'Farm 1'!CI394,\"\")","v":""},{"$f":"IF('Farm 1'!CK394<>\"\",'Farm 1'!CK394,\"\")","v":""},{"$f":"IF('Farm 1'!CM394<>\"\",'Farm 1'!CM394,\"\")","v":""},{"$f":"IF('Farm 1'!CO394<>\"\",'Farm 1'!CO394,\"\")","v":""},{"$f":"IF('Farm 1'!CQ394<>\"\",'Farm 1'!CQ394,\"\")","v":""},{"$f":"IF('Farm 1'!CS394<>\"\",'Farm 1'!CS394,\"\")","v":""}]
[null,{"$f":"IF('Farm 1'!$AE$395<>\"\",'Farm 1'!$AE$395,\"\")","v":""},{"$f":"IF('Farm 1'!$AF$395<>\"\",'Farm 1'!$AF$395,\"\")","v":""},null,{"$f":"IF('Farm 1'!AH395<>\"\",'Farm 1'!AH395,\"\")","v":"Year N"},null,null,null,{"$f":"IF('Farm 1'!AI395<>\"\",'Farm 1'!AI395,\"\")","v":""},{"$f":"IF('Farm 1'!AK395<>\"\",'Farm 1'!AK395,\"\")","v":""},{"$f":"IF('Farm 1'!AM395<>\"\",'Farm 1'!AM395,\"\")","v":""},{"$f":"IF('Farm 1'!AO395<>\"\",'Farm 1'!AO395,\"\")","v":""},{"$f":"IF('Farm 1'!AQ395<>\"\",'Farm 1'!AQ395,\"\")","v":""},{"$f":"IF('Farm 1'!AS395<>\"\",'Farm 1'!AS395,\"\")","v":""},{"$f":"IF('Farm 1'!AU395<>\"\",'Farm 1'!AU395,\"\")","v":""},{"$f":"IF('Farm 1'!AW395<>\"\",'Farm 1'!AW395,\"\")","v":""},{"$f":"IF('Farm 1'!AY395<>\"\",'Farm 1'!AY395,\"\")","v":""},{"$f":"IF('Farm 1'!BA395<>\"\",'Farm 1'!BA395,\"\")","v":""},{"$f":"IF('Farm 1'!BC395<>\"\",'Farm 1'!BC395,\"\")","v":""},{"$f":"IF('Farm 1'!BE395<>\"\",'Farm 1'!BE395,\"\")","v":""},{"$f":"IF('Farm 1'!BG395<>\"\",'Farm 1'!BG395,\"\")","v":""},{"$f":"IF('Farm 1'!BI395<>\"\",'Farm 1'!BI395,\"\")","v":""},{"$f":"IF('Farm 1'!BK395<>\"\",'Farm 1'!BK395,\"\")","v":""},{"$f":"IF('Farm 1'!BM395<>\"\",'Farm 1'!BM395,\"\")","v":""},{"$f":"IF('Farm 1'!BO395<>\"\",'Farm 1'!BO395,\"\")","v":""},{"$f":"IF('Farm 1'!BQ395<>\"\",'Farm 1'!BQ395,\"\")","v":""},{"$f":"IF('Farm 1'!BS395<>\"\",'Farm 1'!BS395,\"\")","v":""},{"$f":"IF('Farm 1'!BU395<>\"\",'Farm 1'!BU395,\"\")","v":""},{"$f":"IF('Farm 1'!BW395<>\"\",'Farm 1'!BW395,\"\")","v":""},{"$f":"IF('Farm 1'!BY395<>\"\",'Farm 1'!BY395,\"\")","v":""},{"$f":"IF('Farm 1'!CA395<>\"\",'Farm 1'!CA395,\"\")","v":""},{"$f":"IF('Farm 1'!CC395<>\"\",'Farm 1'!CC395,\"\")","v":""},{"$f":"IF('Farm 1'!CE395<>\"\",'Farm 1'!CE395,\"\")","v":""},{"$f":"IF('Farm 1'!CG395<>\"\",'Farm 1'!CG395,\"\")","v":""},{"$f":"IF('Farm 1'!CI395<>\"\",'Farm 1'!CI395,\"\")","v":""},{"$f":"IF('Farm 1'!CK395<>\"\",'Farm 1'!CK395,\"\")","v":""},{"$f":"IF('Farm 1'!CM395<>\"\",'Farm 1'!CM395,\"\")","v":""},{"$f":"IF('Farm 1'!CO395<>\"\",'Farm 1'!CO395,\"\")","v":""},{"$f":"IF('Farm 1'!CQ395<>\"\",'Farm 1'!CQ395,\"\")","v":""},{"$f":"IF('Farm 1'!CS395<>\"\",'Farm 1'!CS395,\"\")","v":""}]
[null,{"$f":"IF('Farm 1'!$AE$396<>\"\",'Farm 1'!$AE$396,\"\")","v":"EXPATRIATES MANAGMENT"},null,null,{"$f":"IF('Farm 1'!AH396<>\"\",'Farm 1'!AH396,\"\")","v":""},null,null,null,{"$f":"IF('Farm 1'!AI396<>\"\",'Farm 1'!AI396,\"\")","v":""},{"$f":"IF('Farm 1'!AK396<>\"\",'Farm 1'!AK396,\"\")","v":""},{"$f":"IF('Farm 1'!AM396<>\"\",'Farm 1'!AM396,\"\")","v":""},{"$f":"IF('Farm 1'!AO396<>\"\",'Farm 1'!AO396,\"\")","v":""},{"$f":"IF('Farm 1'!AQ396<>\"\",'Farm 1'!AQ396,\"\")","v":""},{"$f":"IF('Farm 1'!AS396<>\"\",'Farm 1'!AS396,\"\")","v":""},{"$f":"IF('Farm 1'!AU396<>\"\",'Farm 1'!AU396,\"\")","v":""},{"$f":"IF('Farm 1'!AW396<>\"\",'Farm 1'!AW396,\"\")","v":""},{"$f":"IF('Farm 1'!AY396<>\"\",'Farm 1'!AY396,\"\")","v":""},{"$f":"IF('Farm 1'!BA396<>\"\",'Farm 1'!BA396,\"\")","v":""},{"$f":"IF('Farm 1'!BC396<>\"\",'Farm 1'!BC396,\"\")","v":""},{"$f":"IF('Farm 1'!BE396<>\"\",'Farm 1'!BE396,\"\")","v":""},{"$f":"IF('Farm 1'!BG396<>\"\",'Farm 1'!BG396,\"\")","v":""},{"$f":"IF('Farm 1'!BI396<>\"\",'Farm 1'!BI396,\"\")","v":""},{"$f":"IF('Farm 1'!BK396<>\"\",'Farm 1'!BK396,\"\")","v":""},{"$f":"IF('Farm 1'!BM396<>\"\",'Farm 1'!BM396,\"\")","v":""},{"$f":"IF('Farm 1'!BO396<>\"\",'Farm 1'!BO396,\"\")","v":""},{"$f":"IF('Farm 1'!BQ396<>\"\",'Farm 1'!BQ396,\"\")","v":""},{"$f":"IF('Farm 1'!BS396<>\"\",'Farm 1'!BS396,\"\")","v":""},{"$f":"IF('Farm 1'!BU396<>\"\",'Farm 1'!BU396,\"\")","v":""},{"$f":"IF('Farm 1'!BW396<>\"\",'Farm 1'!BW396,\"\")","v":""},{"$f":"IF('Farm 1'!BY396<>\"\",'Farm 1'!BY396,\"\")","v":""},{"$f":"IF('Farm 1'!CA396<>\"\",'Farm 1'!CA396,\"\")","v":""},{"$f":"IF('Farm 1'!CC396<>\"\",'Farm 1'!CC396,\"\")","v":""},{"$f":"IF('Farm 1'!CE396<>\"\",'Farm 1'!CE396,\"\")","v":""},{"$f":"IF('Farm 1'!CG396<>\"\",'Farm 1'!CG396,\"\")","v":""},{"$f":"IF('Farm 1'!CI396<>\"\",'Farm 1'!CI396,\"\")","v":""},{"$f":"IF('Farm 1'!CK396<>\"\",'Farm 1'!CK396,\"\")","v":""},{"$f":"IF('Farm 1'!CM396<>\"\",'Farm 1'!CM396,\"\")","v":""},{"$f":"IF('Farm 1'!CO396<>\"\",'Farm 1'!CO396,\"\")","v":""},{"$f":"IF('Farm 1'!CQ396<>\"\",'Farm 1'!CQ396,\"\")","v":""},{"$f":"IF('Farm 1'!CS396<>\"\",'Farm 1'!CS396,\"\")","v":""}]
[null,{"$f":"IF('Farm 1'!$AE$397<>\"\",'Farm 1'!$AE$397,\"\")","v":""},{"$f":"IF('Farm 1'!$AF$397<>\"\",'Farm 1'!$AF$397,\"\")","v":"Farm Director"},null,{"$f":"Inputs!$C$145","v":102629.16517393671},null,null,null,{"$f":"IF('Farm 1'!AI397<>\"\",'Farm 1'!AI397,\"\")","v":0},{"$f":"IF('Farm 1'!AK397<>\"\",'Farm 1'!AK397,\"\")","v":""},{"$f":"IF('Farm 1'!AM397<>\"\",'Farm 1'!AM397,\"\")","v":1},{"$f":"IF('Farm 1'!AO397<>\"\",'Farm 1'!AO397,\"\")","v":1},{"$f":"IF('Farm 1'!AQ397<>\"\",'Farm 1'!AQ397,\"\")","v":1},{"$f":"IF('Farm 1'!AS397<>\"\",'Farm 1'!AS397,\"\")","v":1},{"$f":"IF('Farm 1'!AU397<>\"\",'Farm 1'!AU397,\"\")","v":1},{"$f":"IF('Farm 1'!AW397<>\"\",'Farm 1'!AW397,\"\")","v":1},{"$f":"IF('Farm 1'!AY397<>\"\",'Farm 1'!AY397,\"\")","v":1},{"$f":"IF('Farm 1'!BA397<>\"\",'Farm 1'!BA397,\"\")","v":1},{"$f":"IF('Farm 1'!BC397<>\"\",'Farm 1'!BC397,\"\")","v":1},{"$f":"IF('Farm 1'!BE397<>\"\",'Farm 1'!BE397,\"\")","v":1},{"$f":"IF('Farm 1'!BG397<>\"\",'Farm 1'!BG397,\"\")","v":1},{"$f":"IF('Farm 1'!BI397<>\"\",'Farm 1'!BI397,\"\")","v":1},{"$f":"IF('Farm 1'!BK397<>\"\",'Farm 1'!BK397,\"\")","v":1},{"$f":"IF('Farm 1'!BM397<>\"\",'Farm 1'!BM397,\"\")","v":1},{"$f":"IF('Farm 1'!BO397<>\"\",'Farm 1'!BO397,\"\")","v":1},{"$f":"IF('Farm 1'!BQ397<>\"\",'Farm 1'!BQ397,\"\")","v":1},{"$f":"IF('Farm 1'!BS397<>\"\",'Farm 1'!BS397,\"\")","v":1},{"$f":"IF('Farm 1'!BU397<>\"\",'Farm 1'!BU397,\"\")","v":1},{"$f":"IF('Farm 1'!BW397<>\"\",'Farm 1'!BW397,\"\")","v":1},{"$f":"IF('Farm 1'!BY397<>\"\",'Farm 1'!BY397,\"\")","v":1},{"$f":"IF('Farm 1'!CA397<>\"\",'Farm 1'!CA397,\"\")","v":1},{"$f":"IF('Farm 1'!CC397<>\"\",'Farm 1'!CC397,\"\")","v":1},{"$f":"IF('Farm 1'!CE397<>\"\",'Farm 1'!CE397,\"\")","v":1},{"$f":"IF('Farm 1'!CG397<>\"\",'Farm 1'!CG397,\"\")","v":1},{"$f":"IF('Farm 1'!CI397<>\"\",'Farm 1'!CI397,\"\")","v":1},{"$f":"IF('Farm 1'!CK397<>\"\",'Farm 1'!CK397,\"\")","v":1},{"$f":"IF('Farm 1'!CM397<>\"\",'Farm 1'!CM397,\"\")","v":1},{"$f":"IF('Farm 1'!CO397<>\"\",'Farm 1'!CO397,\"\")","v":1},{"$f":"IF('Farm 1'!CQ397<>\"\",'Farm 1'!CQ397,\"\")","v":1},{"$f":"IF('Farm 1'!CS397<>\"\",'Farm 1'!CS397,\"\")","v":1}]
[null,{"$f":"IF('Farm 1'!$AE$398<>\"\",'Farm 1'!$AE$398,\"\")","v":""},{"$f":"IF('Farm 1'!$AF$398<>\"\",'Farm 1'!$AF$398,\"\")","v":"Crop Manager"},null,{"$f":"Inputs!$C$146","v":72573.695394667637},null,null,null,{"$f":"IF('Farm 1'!AI398<>\"\",'Farm 1'!AI398,\"\")","v":0},{"$f":"IF('Farm 1'!AK398<>\"\",'Farm 1'!AK398,\"\")","v":""},{"$f":"IF('Farm 1'!AM398<>\"\",'Farm 1'!AM398,\"\")","v":1},{"$f":"IF('Farm 1'!AO398<>\"\",'Farm 1'!AO398,\"\")","v":1},{"$f":"IF('Farm 1'!AQ398<>\"\",'Farm 1'!AQ398,\"\")","v":1},{"$f":"IF('Farm 1'!AS398<>\"\",'Farm 1'!AS398,\"\")","v":1},{"$f":"IF('Farm 1'!AU398<>\"\",'Farm 1'!AU398,\"\")","v":1},{"$f":"IF('Farm 1'!AW398<>\"\",'Farm 1'!AW398,\"\")","v":1},{"$f":"IF('Farm 1'!AY398<>\"\",'Farm 1'!AY398,\"\")","v":1},{"$f":"IF('Farm 1'!BA398<>\"\",'Farm 1'!BA398,\"\")","v":1},{"$f":"IF('Farm 1'!BC398<>\"\",'Farm 1'!BC398,\"\")","v":1},{"$f":"IF('Farm 1'!BE398<>\"\",'Farm 1'!BE398,\"\")","v":1},{"$f":"IF('Farm 1'!BG398<>\"\",'Farm 1'!BG398,\"\")","v":1},{"$f":"IF('Farm 1'!BI398<>\"\",'Farm 1'!BI398,\"\")","v":1},{"$f":"IF('Farm 1'!BK398<>\"\",'Farm 1'!BK398,\"\")","v":1},{"$f":"IF('Farm 1'!BM398<>\"\",'Farm 1'!BM398,\"\")","v":1},{"$f":"IF('Farm 1'!BO398<>\"\",'Farm 1'!BO398,\"\")","v":1},{"$f":"IF('Farm 1'!BQ398<>\"\",'Farm 1'!BQ398,\"\")","v":1},{"$f":"IF('Farm 1'!BS398<>\"\",'Farm 1'!BS398,\"\")","v":1},{"$f":"IF('Farm 1'!BU398<>\"\",'Farm 1'!BU398,\"\")","v":1},{"$f":"IF('Farm 1'!BW398<>\"\",'Farm 1'!BW398,\"\")","v":1},{"$f":"IF('Farm 1'!BY398<>\"\",'Farm 1'!BY398,\"\")","v":1},{"$f":"IF('Farm 1'!CA398<>\"\",'Farm 1'!CA398,\"\")","v":1},{"$f":"IF('Farm 1'!CC398<>\"\",'Farm 1'!CC398,\"\")","v":1},{"$f":"IF('Farm 1'!CE398<>\"\",'Farm 1'!CE398,\"\")","v":1},{"$f":"IF('Farm 1'!CG398<>\"\",'Farm 1'!CG398,\"\")","v":1},{"$f":"IF('Farm 1'!CI398<>\"\",'Farm 1'!CI398,\"\")","v":1},{"$f":"IF('Farm 1'!CK398<>\"\",'Farm 1'!CK398,\"\")","v":1},{"$f":"IF('Farm 1'!CM398<>\"\",'Farm 1'!CM398,\"\")","v":1},{"$f":"IF('Farm 1'!CO398<>\"\",'Farm 1'!CO398,\"\")","v":1},{"$f":"IF('Farm 1'!CQ398<>\"\",'Farm 1'!CQ398,\"\")","v":1},{"$f":"IF('Farm 1'!CS398<>\"\",'Farm 1'!CS398,\"\")","v":1}]
[null,{"$f":"IF('Farm 1'!$AE$399<>\"\",'Farm 1'!$AE$399,\"\")","v":""},{"$f":"IF('Farm 1'!$AF$399<>\"\",'Farm 1'!$AF$399,\"\")","v":"Chief Mechanic"},null,{"$f":"Inputs!$C$147","v":72573.695394667637},null,null,null,{"$f":"IF('Farm 1'!AI399<>\"\",'Farm 1'!AI399,\"\")","v":""},{"$f":"IF('Farm 1'!AK399<>\"\",'Farm 1'!AK399,\"\")","v":""},{"$f":"IF('Farm 1'!AM399<>\"\",'Farm 1'!AM399,\"\")","v":1},{"$f":"IF('Farm 1'!AO399<>\"\",'Farm 1'!AO399,\"\")","v":1},{"$f":"IF('Farm 1'!AQ399<>\"\",'Farm 1'!AQ399,\"\")","v":1},{"$f":"IF('Farm 1'!AS399<>\"\",'Farm 1'!AS399,\"\")","v":1},{"$f":"IF('Farm 1'!AU399<>\"\",'Farm 1'!AU399,\"\")","v":1},{"$f":"IF('Farm 1'!AW399<>\"\",'Farm 1'!AW399,\"\")","v":1},{"$f":"IF('Farm 1'!AY399<>\"\",'Farm 1'!AY399,\"\")","v":1},{"$f":"IF('Farm 1'!BA399<>\"\",'Farm 1'!BA399,\"\")","v":1},{"$f":"IF('Farm 1'!BC399<>\"\",'Farm 1'!BC399,\"\")","v":1},{"$f":"IF('Farm 1'!BE399<>\"\",'Farm 1'!BE399,\"\")","v":1},{"$f":"IF('Farm 1'!BG399<>\"\",'Farm 1'!BG399,\"\")","v":1},{"$f":"IF('Farm 1'!BI399<>\"\",'Farm 1'!BI399,\"\")","v":1},{"$f":"IF('Farm 1'!BK399<>\"\",'Farm 1'!BK399,\"\")","v":1},{"$f":"IF('Farm 1'!BM399<>\"\",'Farm 1'!BM399,\"\")","v":1},{"$f":"IF('Farm 1'!BO399<>\"\",'Farm 1'!BO399,\"\")","v":1},{"$f":"IF('Farm 1'!BQ399<>\"\",'Farm 1'!BQ399,\"\")","v":1},{"$f":"IF('Farm 1'!BS399<>\"\",'Farm 1'!BS399,\"\")","v":1},{"$f":"IF('Farm 1'!BU399<>\"\",'Farm 1'!BU399,\"\")","v":1},{"$f":"IF('Farm 1'!BW399<>\"\",'Farm 1'!BW399,\"\")","v":1},{"$f":"IF('Farm 1'!BY399<>\"\",'Farm 1'!BY399,\"\")","v":1},{"$f":"IF('Farm 1'!CA399<>\"\",'Farm 1'!CA399,\"\")","v":1},{"$f":"IF('Farm 1'!CC399<>\"\",'Farm 1'!CC399,\"\")","v":1},{"$f":"IF('Farm 1'!CE399<>\"\",'Farm 1'!CE399,\"\")","v":1},{"$f":"IF('Farm 1'!CG399<>\"\",'Farm 1'!CG399,\"\")","v":1},{"$f":"IF('Farm 1'!CI399<>\"\",'Farm 1'!CI399,\"\")","v":1},{"$f":"IF('Farm 1'!CK399<>\"\",'Farm 1'!CK399,\"\")","v":1},{"$f":"IF('Farm 1'!CM399<>\"\",'Farm 1'!CM399,\"\")","v":1},{"$f":"IF('Farm 1'!CO399<>\"\",'Farm 1'!CO399,\"\")","v":1},{"$f":"IF('Farm 1'!CQ399<>\"\",'Farm 1'!CQ399,\"\")","v":1},{"$f":"IF('Farm 1'!CS399<>\"\",'Farm 1'!CS399,\"\")","v":1}]
[null,{"$f":"IF('Farm 1'!$AE$400<>\"\",'Farm 1'!$AE$400,\"\")","v":""},{"$f":"IF('Farm 1'!$AF$400<>\"\",'Farm 1'!$AF$400,\"\")","v":"Driver of agricultural machinery"},null,{"$f":"Inputs!$C$148","v":52404.593060215841},null,null,null,{"$f":"IF('Farm 1'!AI400<>\"\",'Farm 1'!AI400,\"\")","v":""},{"$f":"IF('Farm 1'!AK400<>\"\",'Farm 1'!AK400,\"\")","v":""},{"$f":"IF('Farm 1'!AM400<>\"\",'Farm 1'!AM400,\"\")","v":1},{"$f":"IF('Farm 1'!AO400<>\"\",'Farm 1'!AO400,\"\")","v":1},{"$f":"IF('Farm 1'!AQ400<>\"\",'Farm 1'!AQ400,\"\")","v":1},{"$f":"IF('Farm 1'!AS400<>\"\",'Farm 1'!AS400,\"\")","v":1},{"$f":"IF('Farm 1'!AU400<>\"\",'Farm 1'!AU400,\"\")","v":1},{"$f":"IF('Farm 1'!AW400<>\"\",'Farm 1'!AW400,\"\")","v":1},{"$f":"IF('Farm 1'!AY400<>\"\",'Farm 1'!AY400,\"\")","v":""},{"$f":"IF('Farm 1'!BA400<>\"\",'Farm 1'!BA400,\"\")","v":0},{"$f":"IF('Farm 1'!BC400<>\"\",'Farm 1'!BC400,\"\")","v":""},{"$f":"IF('Farm 1'!BE400<>\"\",'Farm 1'!BE400,\"\")","v":0},{"$f":"IF('Farm 1'!BG400<>\"\",'Farm 1'!BG400,\"\")","v":""},{"$f":"IF('Farm 1'!BI400<>\"\",'Farm 1'!BI400,\"\")","v":0},{"$f":"IF('Farm 1'!BK400<>\"\",'Farm 1'!BK400,\"\")","v":""},{"$f":"IF('Farm 1'!BM400<>\"\",'Farm 1'!BM400,\"\")","v":0},{"$f":"IF('Farm 1'!BO400<>\"\",'Farm 1'!BO400,\"\")","v":""},{"$f":"IF('Farm 1'!BQ400<>\"\",'Farm 1'!BQ400,\"\")","v":0},{"$f":"IF('Farm 1'!BS400<>\"\",'Farm 1'!BS400,\"\")","v":""},{"$f":"IF('Farm 1'!BU400<>\"\",'Farm 1'!BU400,\"\")","v":0},{"$f":"IF('Farm 1'!BW400<>\"\",'Farm 1'!BW400,\"\")","v":""},{"$f":"IF('Farm 1'!BY400<>\"\",'Farm 1'!BY400,\"\")","v":0},{"$f":"IF('Farm 1'!CA400<>\"\",'Farm 1'!CA400,\"\")","v":""},{"$f":"IF('Farm 1'!CC400<>\"\",'Farm 1'!CC400,\"\")","v":0},{"$f":"IF('Farm 1'!CE400<>\"\",'Farm 1'!CE400,\"\")","v":""},{"$f":"IF('Farm 1'!CG400<>\"\",'Farm 1'!CG400,\"\")","v":0},{"$f":"IF('Farm 1'!CI400<>\"\",'Farm 1'!CI400,\"\")","v":""},{"$f":"IF('Farm 1'!CK400<>\"\",'Farm 1'!CK400,\"\")","v":0},{"$f":"IF('Farm 1'!CM400<>\"\",'Farm 1'!CM400,\"\")","v":""},{"$f":"IF('Farm 1'!CO400<>\"\",'Farm 1'!CO400,\"\")","v":0},{"$f":"IF('Farm 1'!CQ400<>\"\",'Farm 1'!CQ400,\"\")","v":""},{"$f":"IF('Farm 1'!CS400<>\"\",'Farm 1'!CS400,\"\")","v":0}]
[null,{"$f":"IF('Farm 1'!$AE$401<>\"\",'Farm 1'!$AE$401,\"\")","v":""},{"$f":"IF('Farm 1'!$AF$401<>\"\",'Farm 1'!$AF$401,\"\")","v":""}]
[null,{"$f":"IF('Farm 1'!$AE$402<>\"\",'Farm 1'!$AE$402,\"\")","v":"OPERATIONAL STAFF"}]
[null,{"$f":"IF('Farm 1'!$AE$403<>\"\",'Farm 1'!$AE$403,\"\")","v":""},{"$f":"IF('Farm 1'!$AF$403<>\"\",'Farm 1'!$AF$403,\"\")","v":"Deputy Crop Managers"},null,{"$f":"Inputs!$C$151","v":6540.0628394849127},null,null,null,{"$f":"IF('Farm 1'!AI403<>\"\",'Farm 1'!AI403,\"\")","v":""},{"$f":"IF('Farm 1'!AK403<>\"\",'Farm 1'!AK403,\"\")","v":0.23076923076923078},{"$f":"IF('Farm 1'!AM403<>\"\",'Farm 1'!AM403,\"\")","v":1},{"$f":"IF('Farm 1'!AO403<>\"\",'Farm 1'!AO403,\"\")","v":1},{"$f":"IF('Farm 1'!AQ403<>\"\",'Farm 1'!AQ403,\"\")","v":2},{"$f":"IF('Farm 1'!AS403<>\"\",'Farm 1'!AS403,\"\")","v":2},{"$f":"IF('Farm 1'!AU403<>\"\",'Farm 1'!AU403,\"\")","v":3},{"$f":"IF('Farm 1'!AW403<>\"\",'Farm 1'!AW403,\"\")","v":3},{"$f":"IF('Farm 1'!AY403<>\"\",'Farm 1'!AY403,\"\")","v":4},{"$f":"IF('Farm 1'!BA403<>\"\",'Farm 1'!BA403,\"\")","v":4},{"$f":"IF('Farm 1'!BC403<>\"\",'Farm 1'!BC403,\"\")","v":4},{"$f":"IF('Farm 1'!BE403<>\"\",'Farm 1'!BE403,\"\")","v":4},{"$f":"IF('Farm 1'!BG403<>\"\",'Farm 1'!BG403,\"\")","v":4},{"$f":"IF('Farm 1'!BI403<>\"\",'Farm 1'!BI403,\"\")","v":4},{"$f":"IF('Farm 1'!BK403<>\"\",'Farm 1'!BK403,\"\")","v":4},{"$f":"IF('Farm 1'!BM403<>\"\",'Farm 1'!BM403,\"\")","v":4},{"$f":"IF('Farm 1'!BO403<>\"\",'Farm 1'!BO403,\"\")","v":4},{"$f":"IF('Farm 1'!BQ403<>\"\",'Farm 1'!BQ403,\"\")","v":4},{"$f":"IF('Farm 1'!BS403<>\"\",'Farm 1'!BS403,\"\")","v":4},{"$f":"IF('Farm 1'!BU403<>\"\",'Farm 1'!BU403,\"\")","v":4},{"$f":"IF('Farm 1'!BW403<>\"\",'Farm 1'!BW403,\"\")","v":4},{"$f":"IF('Farm 1'!BY403<>\"\",'Farm 1'!BY403,\"\")","v":4},{"$f":"IF('Farm 1'!CA403<>\"\",'Farm 1'!CA403,\"\")","v":4},{"$f":"IF('Farm 1'!CC403<>\"\",'Farm 1'!CC403,\"\")","v":4},{"$f":"IF('Farm 1'!CE403<>\"\",'Farm 1'!CE403,\"\")","v":4},{"$f":"IF('Farm 1'!CG403<>\"\",'Farm 1'!CG403,\"\")","v":4},{"$f":"IF('Farm 1'!CI403<>\"\",'Farm 1'!CI403,\"\")","v":4},{"$f":"IF('Farm 1'!CK403<>\"\",'Farm 1'!CK403,\"\")","v":4},{"$f":"IF('Farm 1'!CM403<>\"\",'Farm 1'!CM403,\"\")","v":4},{"$f":"IF('Farm 1'!CO403<>\"\",'Farm 1'!CO403,\"\")","v":4},{"$f":"IF('Farm 1'!CQ403<>\"\",'Farm 1'!CQ403,\"\")","v":4},{"$f":"IF('Farm 1'!CS403<>\"\",'Farm 1'!CS403,\"\")","v":4}]
[null,{"$f":"IF('Farm 1'!$AE$404<>\"\",'Farm 1'!$AE$404,\"\")","v":""},{"$f":"IF('Farm 1'!$AF$404<>\"\",'Farm 1'!$AF$404,\"\")","v":"Deputy Mechanic, Irrigation"},null,{"$f":"Inputs!$C$152","v":6540.0628394849127},null,null,null,{"$f":"IF('Farm 1'!AI404<>\"\",'Farm 1'!AI404,\"\")","v":0.38461538461538464},{"$f":"IF('Farm 1'!AK404<>\"\",'Farm 1'!AK404,\"\")","v":1},{"$f":"IF('Farm 1'!AM404<>\"\",'Farm 1'!AM404,\"\")","v":3},{"$f":"IF('Farm 1'!AO404<>\"\",'Farm 1'!AO404,\"\")","v":3},{"$f":"IF('Farm 1'!AQ404<>\"\",'Farm 1'!AQ404,\"\")","v":3},{"$f":"IF('Farm 1'!AS404<>\"\",'Farm 1'!AS404,\"\")","v":3},{"$f":"IF('Farm 1'!AU404<>\"\",'Farm 1'!AU404,\"\")","v":3},{"$f":"IF('Farm 1'!AW404<>\"\",'Farm 1'!AW404,\"\")","v":3},{"$f":"IF('Farm 1'!AY404<>\"\",'Farm 1'!AY404,\"\")","v":2},{"$f":"IF('Farm 1'!BA404<>\"\",'Farm 1'!BA404,\"\")","v":2},{"$f":"IF('Farm 1'!BC404<>\"\",'Farm 1'!BC404,\"\")","v":2},{"$f":"IF('Farm 1'!BE404<>\"\",'Farm 1'!BE404,\"\")","v":2},{"$f":"IF('Farm 1'!BG404<>\"\",'Farm 1'!BG404,\"\")","v":2},{"$f":"IF('Farm 1'!BI404<>\"\",'Farm 1'!BI404,\"\")","v":2},{"$f":"IF('Farm 1'!BK404<>\"\",'Farm 1'!BK404,\"\")","v":2},{"$f":"IF('Farm 1'!BM404<>\"\",'Farm 1'!BM404,\"\")","v":2},{"$f":"IF('Farm 1'!BO404<>\"\",'Farm 1'!BO404,\"\")","v":2},{"$f":"IF('Farm 1'!BQ404<>\"\",'Farm 1'!BQ404,\"\")","v":2},{"$f":"IF('Farm 1'!BS404<>\"\",'Farm 1'!BS404,\"\")","v":2},{"$f":"IF('Farm 1'!BU404<>\"\",'Farm 1'!BU404,\"\")","v":2},{"$f":"IF('Farm 1'!BW404<>\"\",'Farm 1'!BW404,\"\")","v":2},{"$f":"IF('Farm 1'!BY404<>\"\",'Farm 1'!BY404,\"\")","v":2},{"$f":"IF('Farm 1'!CA404<>\"\",'Farm 1'!CA404,\"\")","v":2},{"$f":"IF('Farm 1'!CC404<>\"\",'Farm 1'!CC404,\"\")","v":2},{"$f":"IF('Farm 1'!CE404<>\"\",'Farm 1'!CE404,\"\")","v":2},{"$f":"IF('Farm 1'!CG404<>\"\",'Farm 1'!CG404,\"\")","v":2},{"$f":"IF('Farm 1'!CI404<>\"\",'Farm 1'!CI404,\"\")","v":2},{"$f":"IF('Farm 1'!CK404<>\"\",'Farm 1'!CK404,\"\")","v":2},{"$f":"IF('Farm 1'!CM404<>\"\",'Farm 1'!CM404,\"\")","v":2},{"$f":"IF('Farm 1'!CO404<>\"\",'Farm 1'!CO404,\"\")","v":2},{"$f":"IF('Farm 1'!CQ404<>\"\",'Farm 1'!CQ404,\"\")","v":2},{"$f":"IF('Farm 1'!CS404<>\"\",'Farm 1'!CS404,\"\")","v":2}]
[null,{"$f":"IF('Farm 1'!$AE$405<>\"\",'Farm 1'!$AE$405,\"\")","v":""},{"$f":"IF('Farm 1'!$AF$405<>\"\",'Farm 1'!$AF$405,\"\")","v":"Mechanics"},null,{"$f":"Inputs!$C$153","v":3963.6744481726678},null,null,null,{"$f":"IF('Farm 1'!AI405<>\"\",'Farm 1'!AI405,\"\")","v":0.19230769230769232},{"$f":"IF('Farm 1'!AK405<>\"\",'Farm 1'!AK405,\"\")","v":0.5},{"$f":"IF('Farm 1'!AM405<>\"\",'Farm 1'!AM405,\"\")","v":1},{"$f":"IF('Farm 1'!AO405<>\"\",'Farm 1'!AO405,\"\")","v":1},{"$f":"IF('Farm 1'!AQ405<>\"\",'Farm 1'!AQ405,\"\")","v":1},{"$f":"IF('Farm 1'!AS405<>\"\",'Farm 1'!AS405,\"\")","v":1},{"$f":"IF('Farm 1'!AU405<>\"\",'Farm 1'!AU405,\"\")","v":2},{"$f":"IF('Farm 1'!AW405<>\"\",'Farm 1'!AW405,\"\")","v":2},{"$f":"IF('Farm 1'!AY405<>\"\",'Farm 1'!AY405,\"\")","v":3},{"$f":"IF('Farm 1'!BA405<>\"\",'Farm 1'!BA405,\"\")","v":3},{"$f":"IF('Farm 1'!BC405<>\"\",'Farm 1'!BC405,\"\")","v":3},{"$f":"IF('Farm 1'!BE405<>\"\",'Farm 1'!BE405,\"\")","v":3},{"$f":"IF('Farm 1'!BG405<>\"\",'Farm 1'!BG405,\"\")","v":3},{"$f":"IF('Farm 1'!BI405<>\"\",'Farm 1'!BI405,\"\")","v":3},{"$f":"IF('Farm 1'!BK405<>\"\",'Farm 1'!BK405,\"\")","v":3},{"$f":"IF('Farm 1'!BM405<>\"\",'Farm 1'!BM405,\"\")","v":3},{"$f":"IF('Farm 1'!BO405<>\"\",'Farm 1'!BO405,\"\")","v":3},{"$f":"IF('Farm 1'!BQ405<>\"\",'Farm 1'!BQ405,\"\")","v":3},{"$f":"IF('Farm 1'!BS405<>\"\",'Farm 1'!BS405,\"\")","v":3},{"$f":"IF('Farm 1'!BU405<>\"\",'Farm 1'!BU405,\"\")","v":3},{"$f":"IF('Farm 1'!BW405<>\"\",'Farm 1'!BW405,\"\")","v":3},{"$f":"IF('Farm 1'!BY405<>\"\",'Farm 1'!BY405,\"\")","v":3},{"$f":"IF('Farm 1'!CA405<>\"\",'Farm 1'!CA405,\"\")","v":3},{"$f":"IF('Farm 1'!CC405<>\"\",'Farm 1'!CC405,\"\")","v":3},{"$f":"IF('Farm 1'!CE405<>\"\",'Farm 1'!CE405,\"\")","v":3},{"$f":"IF('Farm 1'!CG405<>\"\",'Farm 1'!CG405,\"\")","v":3},{"$f":"IF('Farm 1'!CI405<>\"\",'Farm 1'!CI405,\"\")","v":3},{"$f":"IF('Farm 1'!CK405<>\"\",'Farm 1'!CK405,\"\")","v":3},{"$f":"IF('Farm 1'!CM405<>\"\",'Farm 1'!CM405,\"\")","v":3},{"$f":"IF('Farm 1'!CO405<>\"\",'Farm 1'!CO405,\"\")","v":3},{"$f":"IF('Farm 1'!CQ405<>\"\",'Farm 1'!CQ405,\"\")","v":3},{"$f":"IF('Farm 1'!CS405<>\"\",'Farm 1'!CS405,\"\")","v":3}]
[null,{"$f":"IF('Farm 1'!$AE$406<>\"\",'Farm 1'!$AE$406,\"\")","v":""},{"$f":"IF('Farm 1'!$AF$406<>\"\",'Farm 1'!$AF$406,\"\")","v":"Drivers of agricultural machinery"},null,{"$f":"Inputs!$C$154","v":3369.1232809467679},null,null,null,{"$f":"IF('Farm 1'!AI406<>\"\",'Farm 1'!AI406,\"\")","v":""},{"$f":"IF('Farm 1'!AK406<>\"\",'Farm 1'!AK406,\"\")","v":4.615384615384615},{"$f":"IF('Farm 1'!AM406<>\"\",'Farm 1'!AM406,\"\")","v":20},{"$f":"IF('Farm 1'!AO406<>\"\",'Farm 1'!AO406,\"\")","v":20},{"$f":"IF('Farm 1'!AQ406<>\"\",'Farm 1'!AQ406,\"\")","v":29},{"$f":"IF('Farm 1'!AS406<>\"\",'Farm 1'!AS406,\"\")","v":29},{"$f":"IF('Farm 1'!AU406<>\"\",'Farm 1'!AU406,\"\")","v":30},{"$f":"IF('Farm 1'!AW406<>\"\",'Farm 1'!AW406,\"\")","v":30},{"$f":"IF('Farm 1'!AY406<>\"\",'Farm 1'!AY406,\"\")","v":30},{"$f":"IF('Farm 1'!BA406<>\"\",'Farm 1'!BA406,\"\")","v":30},{"$f":"IF('Farm 1'!BC406<>\"\",'Farm 1'!BC406,\"\")","v":30},{"$f":"IF('Farm 1'!BE406<>\"\",'Farm 1'!BE406,\"\")","v":30},{"$f":"IF('Farm 1'!BG406<>\"\",'Farm 1'!BG406,\"\")","v":30},{"$f":"IF('Farm 1'!BI406<>\"\",'Farm 1'!BI406,\"\")","v":30},{"$f":"IF('Farm 1'!BK406<>\"\",'Farm 1'!BK406,\"\")","v":30},{"$f":"IF('Farm 1'!BM406<>\"\",'Farm 1'!BM406,\"\")","v":30},{"$f":"IF('Farm 1'!BO406<>\"\",'Farm 1'!BO406,\"\")","v":30},{"$f":"IF('Farm 1'!BQ406<>\"\",'Farm 1'!BQ406,\"\")","v":30},{"$f":"IF('Farm 1'!BS406<>\"\",'Farm 1'!BS406,\"\")","v":30},{"$f":"IF('Farm 1'!BU406<>\"\",'Farm 1'!BU406,\"\")","v":30},{"$f":"IF('Farm 1'!BW406<>\"\",'Farm 1'!BW406,\"\")","v":30},{"$f":"IF('Farm 1'!BY406<>\"\",'Farm 1'!BY406,\"\")","v":30},{"$f":"IF('Farm 1'!CA406<>\"\",'Farm 1'!CA406,\"\")","v":30},{"$f":"IF('Farm 1'!CC406<>\"\",'Farm 1'!CC406,\"\")","v":30},{"$f":"IF('Farm 1'!CE406<>\"\",'Farm 1'!CE406,\"\")","v":30},{"$f":"IF('Farm 1'!CG406<>\"\",'Farm 1'!CG406,\"\")","v":30},{"$f":"IF('Farm 1'!CI406<>\"\",'Farm 1'!CI406,\"\")","v":30},{"$f":"IF('Farm 1'!CK406<>\"\",'Farm 1'!CK406,\"\")","v":30},{"$f":"IF('Farm 1'!CM406<>\"\",'Farm 1'!CM406,\"\")","v":30},{"$f":"IF('Farm 1'!CO406<>\"\",'Farm 1'!CO406,\"\")","v":30},{"$f":"IF('Farm 1'!CQ406<>\"\",'Farm 1'!CQ406,\"\")","v":30},{"$f":"IF('Farm 1'!CS406<>\"\",'Farm 1'!CS406,\"\")","v":30}]
[null,{"$f":"IF('Farm 1'!$AE$407<>\"\",'Farm 1'!$AE$407,\"\")","v":""},{"$f":"IF('Farm 1'!$AF$407<>\"\",'Farm 1'!$AF$407,\"\")","v":"Irrigation Technicians"},null,{"$f":"Inputs!$C$155","v":2576.3883913122445},null,null,null,{"$f":"IF('Farm 1'!AI407<>\"\",'Farm 1'!AI407,\"\")","v":0},{"$f":"IF('Farm 1'!AK407<>\"\",'Farm 1'!AK407,\"\")","v":0},{"$f":"IF('Farm 1'!AM407<>\"\",'Farm 1'!AM407,\"\")","v":3},{"$f":"IF('Farm 1'!AO407<>\"\",'Farm 1'!AO407,\"\")","v":3},{"$f":"IF('Farm 1'!AQ407<>\"\",'Farm 1'!AQ407,\"\")","v":6},{"$f":"IF('Farm 1'!AS407<>\"\",'Farm 1'!AS407,\"\")","v":6},{"$f":"IF('Farm 1'!AU407<>\"\",'Farm 1'!AU407,\"\")","v":9},{"$f":"IF('Farm 1'!AW407<>\"\",'Farm 1'!AW407,\"\")","v":9},{"$f":"IF('Farm 1'!AY407<>\"\",'Farm 1'!AY407,\"\")","v":12},{"$f":"IF('Farm 1'!BA407<>\"\",'Farm 1'!BA407,\"\")","v":12},{"$f":"IF('Farm 1'!BC407<>\"\",'Farm 1'!BC407,\"\")","v":14},{"$f":"IF('Farm 1'!BE407<>\"\",'Farm 1'!BE407,\"\")","v":14},{"$f":"IF('Farm 1'!BG407<>\"\",'Farm 1'!BG407,\"\")","v":14},{"$f":"IF('Farm 1'!BI407<>\"\",'Farm 1'!BI407,\"\")","v":14},{"$f":"IF('Farm 1'!BK407<>\"\",'Farm 1'!BK407,\"\")","v":14},{"$f":"IF('Farm 1'!BM407<>\"\",'Farm 1'!BM407,\"\")","v":14},{"$f":"IF('Farm 1'!BO407<>\"\",'Farm 1'!BO407,\"\")","v":14},{"$f":"IF('Farm 1'!BQ407<>\"\",'Farm 1'!BQ407,\"\")","v":14},{"$f":"IF('Farm 1'!BS407<>\"\",'Farm 1'!BS407,\"\")","v":14},{"$f":"IF('Farm 1'!BU407<>\"\",'Farm 1'!BU407,\"\")","v":14},{"$f":"IF('Farm 1'!BW407<>\"\",'Farm 1'!BW407,\"\")","v":14},{"$f":"IF('Farm 1'!BY407<>\"\",'Farm 1'!BY407,\"\")","v":14},{"$f":"IF('Farm 1'!CA407<>\"\",'Farm 1'!CA407,\"\")","v":14},{"$f":"IF('Farm 1'!CC407<>\"\",'Farm 1'!CC407,\"\")","v":14},{"$f":"IF('Farm 1'!CE407<>\"\",'Farm 1'!CE407,\"\")","v":14},{"$f":"IF('Farm 1'!CG407<>\"\",'Farm 1'!CG407,\"\")","v":14},{"$f":"IF('Farm 1'!CI407<>\"\",'Farm 1'!CI407,\"\")","v":14},{"$f":"IF('Farm 1'!CK407<>\"\",'Farm 1'!CK407,\"\")","v":14},{"$f":"IF('Farm 1'!CM407<>\"\",'Farm 1'!CM407,\"\")","v":14},{"$f":"IF('Farm 1'!CO407<>\"\",'Farm 1'!CO407,\"\")","v":14},{"$f":"IF('Farm 1'!CQ407<>\"\",'Farm 1'!CQ407,\"\")","v":14},{"$f":"IF('Farm 1'!CS407<>\"\",'Farm 1'!CS407,\"\")","v":14}]
[null,{"$f":"IF('Farm 1'!$AE$408<>\"\",'Farm 1'!$AE$408,\"\")","v":""},{"$f":"IF('Farm 1'!$AF$408<>\"\",'Farm 1'!$AF$408,\"\")","v":"Farm Workers"},null,{"$f":"Inputs!$C$156","v":2298.931179940148},null,null,null,{"$f":"IF('Farm 1'!AI408<>\"\",'Farm 1'!AI408,\"\")","v":4.0384615384615383},{"$f":"IF('Farm 1'!AK408<>\"\",'Farm 1'!AK408,\"\")","v":7.5},{"$f":"IF('Farm 1'!AM408<>\"\",'Farm 1'!AM408,\"\")","v":30},{"$f":"IF('Farm 1'!AO408<>\"\",'Farm 1'!AO408,\"\")","v":30},{"$f":"IF('Farm 1'!AQ408<>\"\",'Farm 1'!AQ408,\"\")","v":45},{"$f":"IF('Farm 1'!AS408<>\"\",'Farm 1'!AS408,\"\")","v":45},{"$f":"IF('Farm 1'!AU408<>\"\",'Farm 1'!AU408,\"\")","v":55},{"$f":"IF('Farm 1'!AW408<>\"\",'Farm 1'!AW408,\"\")","v":55},{"$f":"IF('Farm 1'!AY408<>\"\",'Farm 1'!AY408,\"\")","v":60},{"$f":"IF('Farm 1'!BA408<>\"\",'Farm 1'!BA408,\"\")","v":60},{"$f":"IF('Farm 1'!BC408<>\"\",'Farm 1'!BC408,\"\")","v":60},{"$f":"IF('Farm 1'!BE408<>\"\",'Farm 1'!BE408,\"\")","v":60},{"$f":"IF('Farm 1'!BG408<>\"\",'Farm 1'!BG408,\"\")","v":60},{"$f":"IF('Farm 1'!BI408<>\"\",'Farm 1'!BI408,\"\")","v":60},{"$f":"IF('Farm 1'!BK408<>\"\",'Farm 1'!BK408,\"\")","v":60},{"$f":"IF('Farm 1'!BM408<>\"\",'Farm 1'!BM408,\"\")","v":60},{"$f":"IF('Farm 1'!BO408<>\"\",'Farm 1'!BO408,\"\")","v":60},{"$f":"IF('Farm 1'!BQ408<>\"\",'Farm 1'!BQ408,\"\")","v":60},{"$f":"IF('Farm 1'!BS408<>\"\",'Farm 1'!BS408,\"\")","v":60},{"$f":"IF('Farm 1'!BU408<>\"\",'Farm 1'!BU408,\"\")","v":60},{"$f":"IF('Farm 1'!BW408<>\"\",'Farm 1'!BW408,\"\")","v":60},{"$f":"IF('Farm 1'!BY408<>\"\",'Farm 1'!BY408,\"\")","v":60},{"$f":"IF('Farm 1'!CA408<>\"\",'Farm 1'!CA408,\"\")","v":60},{"$f":"IF('Farm 1'!CC408<>\"\",'Farm 1'!CC408,\"\")","v":60},{"$f":"IF('Farm 1'!CE408<>\"\",'Farm 1'!CE408,\"\")","v":60},{"$f":"IF('Farm 1'!CG408<>\"\",'Farm 1'!CG408,\"\")","v":60},{"$f":"IF('Farm 1'!CI408<>\"\",'Farm 1'!CI408,\"\")","v":60},{"$f":"IF('Farm 1'!CK408<>\"\",'Farm 1'!CK408,\"\")","v":60},{"$f":"IF('Farm 1'!CM408<>\"\",'Farm 1'!CM408,\"\")","v":60},{"$f":"IF('Farm 1'!CO408<>\"\",'Farm 1'!CO408,\"\")","v":60},{"$f":"IF('Farm 1'!CQ408<>\"\",'Farm 1'!CQ408,\"\")","v":60},{"$f":"IF('Farm 1'!CS408<>\"\",'Farm 1'!CS408,\"\")","v":60}]
[null,{"$f":"IF('Farm 1'!$AE$409<>\"\",'Farm 1'!$AE$409,\"\")","v":""},{"$f":"IF('Farm 1'!$AF$409<>\"\",'Farm 1'!$AF$409,\"\")","v":"Labourers"},null,{"$f":"Inputs!$C$157","v":1829.2357578316876},null,null,null,{"$f":"IF('Farm 1'!AI409<>\"\",'Farm 1'!AI409,\"\")","v":2.6923076923076925},{"$f":"IF('Farm 1'!AK409<>\"\",'Farm 1'!AK409,\"\")","v":5},{"$f":"IF('Farm 1'!AM409<>\"\",'Farm 1'!AM409,\"\")","v":15},{"$f":"IF('Farm 1'!AO409<>\"\",'Farm 1'!AO409,\"\")","v":15},{"$f":"IF('Farm 1'!AQ409<>\"\",'Farm 1'!AQ409,\"\")","v":20},{"$f":"IF('Farm 1'!AS409<>\"\",'Farm 1'!AS409,\"\")","v":20},{"$f":"IF('Farm 1'!AU409<>\"\",'Farm 1'!AU409,\"\")","v":25},{"$f":"IF('Farm 1'!AW409<>\"\",'Farm 1'!AW409,\"\")","v":25},{"$f":"IF('Farm 1'!AY409<>\"\",'Farm 1'!AY409,\"\")","v":30},{"$f":"IF('Farm 1'!BA409<>\"\",'Farm 1'!BA409,\"\")","v":30},{"$f":"IF('Farm 1'!BC409<>\"\",'Farm 1'!BC409,\"\")","v":35},{"$f":"IF('Farm 1'!BE409<>\"\",'Farm 1'!BE409,\"\")","v":35},{"$f":"IF('Farm 1'!BG409<>\"\",'Farm 1'!BG409,\"\")","v":35},{"$f":"IF('Farm 1'!BI409<>\"\",'Farm 1'!BI409,\"\")","v":35},{"$f":"IF('Farm 1'!BK409<>\"\",'Farm 1'!BK409,\"\")","v":35},{"$f":"IF('Farm 1'!BM409<>\"\",'Farm 1'!BM409,\"\")","v":35},{"$f":"IF('Farm 1'!BO409<>\"\",'Farm 1'!BO409,\"\")","v":35},{"$f":"IF('Farm 1'!BQ409<>\"\",'Farm 1'!BQ409,\"\")","v":35},{"$f":"IF('Farm 1'!BS409<>\"\",'Farm 1'!BS409,\"\")","v":35},{"$f":"IF('Farm 1'!BU409<>\"\",'Farm 1'!BU409,\"\")","v":35},{"$f":"IF('Farm 1'!BW409<>\"\",'Farm 1'!BW409,\"\")","v":35},{"$f":"IF('Farm 1'!BY409<>\"\",'Farm 1'!BY409,\"\")","v":35},{"$f":"IF('Farm 1'!CA409<>\"\",'Farm 1'!CA409,\"\")","v":35},{"$f":"IF('Farm 1'!CC409<>\"\",'Farm 1'!CC409,\"\")","v":35},{"$f":"IF('Farm 1'!CE409<>\"\",'Farm 1'!CE409,\"\")","v":35},{"$f":"IF('Farm 1'!CG409<>\"\",'Farm 1'!CG409,\"\")","v":35},{"$f":"IF('Farm 1'!CI409<>\"\",'Farm 1'!CI409,\"\")","v":35},{"$f":"IF('Farm 1'!CK409<>\"\",'Farm 1'!CK409,\"\")","v":35},{"$f":"IF('Farm 1'!CM409<>\"\",'Farm 1'!CM409,\"\")","v":35},{"$f":"IF('Farm 1'!CO409<>\"\",'Farm 1'!CO409,\"\")","v":35},{"$f":"IF('Farm 1'!CQ409<>\"\",'Farm 1'!CQ409,\"\")","v":35},{"$f":"IF('Farm 1'!CS409<>\"\",'Farm 1'!CS409,\"\")","v":35}]
[null,{"$f":"IF('Farm 1'!$AE$410<>\"\",'Farm 1'!$AE$410,\"\")","v":""},{"$f":"IF('Farm 1'!$AF$410<>\"\",'Farm 1'!$AF$410,\"\")","v":""}]
[null,{"$f":"IF('Farm 1'!$AE$411<>\"\",'Farm 1'!$AE$411,\"\")","v":"ADMINISTRATIVE STAFF"}]
[null,{"$f":"IF('Farm 1'!$AE$412<>\"\",'Farm 1'!$AE$412,\"\")","v":""},{"$f":"IF('Farm 1'!$AF$412<>\"\",'Farm 1'!$AF$412,\"\")","v":"Administrative Manager"},null,{"$f":"Inputs!$C$166","v":7927.3488963453356},null,null,null,{"$f":"IF('Farm 1'!AI412<>\"\",'Farm 1'!AI412,\"\")","v":0.26923076923076922},{"$f":"IF('Farm 1'!AK412<>\"\",'Farm 1'!AK412,\"\")","v":0.5},{"$f":"IF('Farm 1'!AM412<>\"\",'Farm 1'!AM412,\"\")","v":1},{"$f":"IF('Farm 1'!AO412<>\"\",'Farm 1'!AO412,\"\")","v":1},{"$f":"IF('Farm 1'!AQ412<>\"\",'Farm 1'!AQ412,\"\")","v":1},{"$f":"IF('Farm 1'!AS412<>\"\",'Farm 1'!AS412,\"\")","v":1},{"$f":"IF('Farm 1'!AU412<>\"\",'Farm 1'!AU412,\"\")","v":1},{"$f":"IF('Farm 1'!AW412<>\"\",'Farm 1'!AW412,\"\")","v":1},{"$f":"IF('Farm 1'!AY412<>\"\",'Farm 1'!AY412,\"\")","v":1},{"$f":"IF('Farm 1'!BA412<>\"\",'Farm 1'!BA412,\"\")","v":1},{"$f":"IF('Farm 1'!BC412<>\"\",'Farm 1'!BC412,\"\")","v":1},{"$f":"IF('Farm 1'!BE412<>\"\",'Farm 1'!BE412,\"\")","v":1},{"$f":"IF('Farm 1'!BG412<>\"\",'Farm 1'!BG412,\"\")","v":1},{"$f":"IF('Farm 1'!BI412<>\"\",'Farm 1'!BI412,\"\")","v":1},{"$f":"IF('Farm 1'!BK412<>\"\",'Farm 1'!BK412,\"\")","v":1},{"$f":"IF('Farm 1'!BM412<>\"\",'Farm 1'!BM412,\"\")","v":1},{"$f":"IF('Farm 1'!BO412<>\"\",'Farm 1'!BO412,\"\")","v":1},{"$f":"IF('Farm 1'!BQ412<>\"\",'Farm 1'!BQ412,\"\")","v":1},{"$f":"IF('Farm 1'!BS412<>\"\",'Farm 1'!BS412,\"\")","v":1},{"$f":"IF('Farm 1'!BU412<>\"\",'Farm 1'!BU412,\"\")","v":1},{"$f":"IF('Farm 1'!BW412<>\"\",'Farm 1'!BW412,\"\")","v":1},{"$f":"IF('Farm 1'!BY412<>\"\",'Farm 1'!BY412,\"\")","v":1},{"$f":"IF('Farm 1'!CA412<>\"\",'Farm 1'!CA412,\"\")","v":1},{"$f":"IF('Farm 1'!CC412<>\"\",'Farm 1'!CC412,\"\")","v":1},{"$f":"IF('Farm 1'!CE412<>\"\",'Farm 1'!CE412,\"\")","v":1},{"$f":"IF('Farm 1'!CG412<>\"\",'Farm 1'!CG412,\"\")","v":1},{"$f":"IF('Farm 1'!CI412<>\"\",'Farm 1'!CI412,\"\")","v":1},{"$f":"IF('Farm 1'!CK412<>\"\",'Farm 1'!CK412,\"\")","v":1},{"$f":"IF('Farm 1'!CM412<>\"\",'Farm 1'!CM412,\"\")","v":1},{"$f":"IF('Farm 1'!CO412<>\"\",'Farm 1'!CO412,\"\")","v":1},{"$f":"IF('Farm 1'!CQ412<>\"\",'Farm 1'!CQ412,\"\")","v":1},{"$f":"IF('Farm 1'!CS412<>\"\",'Farm 1'!CS412,\"\")","v":1}]
[null,{"$f":"IF('Farm 1'!$AE$413<>\"\",'Farm 1'!$AE$413,\"\")","v":""},{"$f":"IF('Farm 1'!$AF$413<>\"\",'Farm 1'!$AF$413,\"\")","v":"Accounting & Storage Officers"},null,{"$f":"Inputs!$C$168","v":6540.0628394849127},null,null,null,{"$f":"IF('Farm 1'!AI413<>\"\",'Farm 1'!AI413,\"\")","v":0.53846153846153844},{"$f":"IF('Farm 1'!AK413<>\"\",'Farm 1'!AK413,\"\")","v":1},{"$f":"IF('Farm 1'!AM413<>\"\",'Farm 1'!AM413,\"\")","v":3},{"$f":"IF('Farm 1'!AO413<>\"\",'Farm 1'!AO413,\"\")","v":3},{"$f":"IF('Farm 1'!AQ413<>\"\",'Farm 1'!AQ413,\"\")","v":3},{"$f":"IF('Farm 1'!AS413<>\"\",'Farm 1'!AS413,\"\")","v":3},{"$f":"IF('Farm 1'!AU413<>\"\",'Farm 1'!AU413,\"\")","v":3},{"$f":"IF('Farm 1'!AW413<>\"\",'Farm 1'!AW413,\"\")","v":3},{"$f":"IF('Farm 1'!AY413<>\"\",'Farm 1'!AY413,\"\")","v":3},{"$f":"IF('Farm 1'!BA413<>\"\",'Farm 1'!BA413,\"\")","v":3},{"$f":"IF('Farm 1'!BC413<>\"\",'Farm 1'!BC413,\"\")","v":3},{"$f":"IF('Farm 1'!BE413<>\"\",'Farm 1'!BE413,\"\")","v":3},{"$f":"IF('Farm 1'!BG413<>\"\",'Farm 1'!BG413,\"\")","v":3},{"$f":"IF('Farm 1'!BI413<>\"\",'Farm 1'!BI413,\"\")","v":3},{"$f":"IF('Farm 1'!BK413<>\"\",'Farm 1'!BK413,\"\")","v":3},{"$f":"IF('Farm 1'!BM413<>\"\",'Farm 1'!BM413,\"\")","v":3},{"$f":"IF('Farm 1'!BO413<>\"\",'Farm 1'!BO413,\"\")","v":3},{"$f":"IF('Farm 1'!BQ413<>\"\",'Farm 1'!BQ413,\"\")","v":3},{"$f":"IF('Farm 1'!BS413<>\"\",'Farm 1'!BS413,\"\")","v":3},{"$f":"IF('Farm 1'!BU413<>\"\",'Farm 1'!BU413,\"\")","v":3},{"$f":"IF('Farm 1'!BW413<>\"\",'Farm 1'!BW413,\"\")","v":3},{"$f":"IF('Farm 1'!BY413<>\"\",'Farm 1'!BY413,\"\")","v":3},{"$f":"IF('Farm 1'!CA413<>\"\",'Farm 1'!CA413,\"\")","v":3},{"$f":"IF('Farm 1'!CC413<>\"\",'Farm 1'!CC413,\"\")","v":3},{"$f":"IF('Farm 1'!CE413<>\"\",'Farm 1'!CE413,\"\")","v":3},{"$f":"IF('Farm 1'!CG413<>\"\",'Farm 1'!CG413,\"\")","v":3},{"$f":"IF('Farm 1'!CI413<>\"\",'Farm 1'!CI413,\"\")","v":3},{"$f":"IF('Farm 1'!CK413<>\"\",'Farm 1'!CK413,\"\")","v":3},{"$f":"IF('Farm 1'!CM413<>\"\",'Farm 1'!CM413,\"\")","v":3},{"$f":"IF('Farm 1'!CO413<>\"\",'Farm 1'!CO413,\"\")","v":3},{"$f":"IF('Farm 1'!CQ413<>\"\",'Farm 1'!CQ413,\"\")","v":3},{"$f":"IF('Farm 1'!CS413<>\"\",'Farm 1'!CS413,\"\")","v":3}]
[null,{"$f":"IF('Farm 1'!$AE$414<>\"\",'Farm 1'!$AE$414,\"\")","v":""},{"$f":"IF('Farm 1'!$AF$414<>\"\",'Farm 1'!$AF$414,\"\")","v":"Courrier, Warehousemen"},null,{"$f":"Inputs!$C$169","v":2972.7558361294941},null,null,null,{"$f":"IF('Farm 1'!AI414<>\"\",'Farm 1'!AI414,\"\")","v":0.53846153846153844},{"$f":"IF('Farm 1'!AK414<>\"\",'Farm 1'!AK414,\"\")","v":1},{"$f":"IF('Farm 1'!AM414<>\"\",'Farm 1'!AM414,\"\")","v":3},{"$f":"IF('Farm 1'!AO414<>\"\",'Farm 1'!AO414,\"\")","v":3},{"$f":"IF('Farm 1'!AQ414<>\"\",'Farm 1'!AQ414,\"\")","v":3},{"$f":"IF('Farm 1'!AS414<>\"\",'Farm 1'!AS414,\"\")","v":3},{"$f":"IF('Farm 1'!AU414<>\"\",'Farm 1'!AU414,\"\")","v":3},{"$f":"IF('Farm 1'!AW414<>\"\",'Farm 1'!AW414,\"\")","v":3},{"$f":"IF('Farm 1'!AY414<>\"\",'Farm 1'!AY414,\"\")","v":3},{"$f":"IF('Farm 1'!BA414<>\"\",'Farm 1'!BA414,\"\")","v":3},{"$f":"IF('Farm 1'!BC414<>\"\",'Farm 1'!BC414,\"\")","v":3},{"$f":"IF('Farm 1'!BE414<>\"\",'Farm 1'!BE414,\"\")","v":3},{"$f":"IF('Farm 1'!BG414<>\"\",'Farm 1'!BG414,\"\")","v":3},{"$f":"IF('Farm 1'!BI414<>\"\",'Farm 1'!BI414,\"\")","v":3},{"$f":"IF('Farm 1'!BK414<>\"\",'Farm 1'!BK414,\"\")","v":3},{"$f":"IF('Farm 1'!BM414<>\"\",'Farm 1'!BM414,\"\")","v":3},{"$f":"IF('Farm 1'!BO414<>\"\",'Farm 1'!BO414,\"\")","v":3},{"$f":"IF('Farm 1'!BQ414<>\"\",'Farm 1'!BQ414,\"\")","v":3},{"$f":"IF('Farm 1'!BS414<>\"\",'Farm 1'!BS414,\"\")","v":3},{"$f":"IF('Farm 1'!BU414<>\"\",'Farm 1'!BU414,\"\")","v":3},{"$f":"IF('Farm 1'!BW414<>\"\",'Farm 1'!BW414,\"\")","v":3},{"$f":"IF('Farm 1'!BY414<>\"\",'Farm 1'!BY414,\"\")","v":3},{"$f":"IF('Farm 1'!CA414<>\"\",'Farm 1'!CA414,\"\")","v":3},{"$f":"IF('Farm 1'!CC414<>\"\",'Farm 1'!CC414,\"\")","v":3},{"$f":"IF('Farm 1'!CE414<>\"\",'Farm 1'!CE414,\"\")","v":3},{"$f":"IF('Farm 1'!CG414<>\"\",'Farm 1'!CG414,\"\")","v":3},{"$f":"IF('Farm 1'!CI414<>\"\",'Farm 1'!CI414,\"\")","v":3},{"$f":"IF('Farm 1'!CK414<>\"\",'Farm 1'!CK414,\"\")","v":3},{"$f":"IF('Farm 1'!CM414<>\"\",'Farm 1'!CM414,\"\")","v":3},{"$f":"IF('Farm 1'!CO414<>\"\",'Farm 1'!CO414,\"\")","v":3},{"$f":"IF('Farm 1'!CQ414<>\"\",'Farm 1'!CQ414,\"\")","v":3},{"$f":"IF('Farm 1'!CS414<>\"\",'Farm 1'!CS414,\"\")","v":3}]
[null,{"$f":"IF('Farm 1'!$AE$415<>\"\",'Farm 1'!$AE$415,\"\")","v":""},null,null,null,null,null,null,{"$f":"IF('Farm 1'!AI415<>\"\",'Farm 1'!AI415,\"\")","v":""},{"$f":"IF('Farm 1'!AK415<>\"\",'Farm 1'!AK415,\"\")","v":""},{"$f":"IF('Farm 1'!AM415<>\"\",'Farm 1'!AM415,\"\")","v":""},{"$f":"IF('Farm 1'!AO415<>\"\",'Farm 1'!AO415,\"\")","v":""},{"$f":"IF('Farm 1'!AQ415<>\"\",'Farm 1'!AQ415,\"\")","v":""},{"$f":"IF('Farm 1'!AS415<>\"\",'Farm 1'!AS415,\"\")","v":""},{"$f":"IF('Farm 1'!AU415<>\"\",'Farm 1'!AU415,\"\")","v":""},{"$f":"IF('Farm 1'!AW415<>\"\",'Farm 1'!AW415,\"\")","v":""},{"$f":"IF('Farm 1'!AY415<>\"\",'Farm 1'!AY415,\"\")","v":""},{"$f":"IF('Farm 1'!BA415<>\"\",'Farm 1'!BA415,\"\")","v":""},{"$f":"IF('Farm 1'!BC415<>\"\",'Farm 1'!BC415,\"\")","v":""},{"$f":"IF('Farm 1'!BE415<>\"\",'Farm 1'!BE415,\"\")","v":""},{"$f":"IF('Farm 1'!BG415<>\"\",'Farm 1'!BG415,\"\")","v":""},{"$f":"IF('Farm 1'!BI415<>\"\",'Farm 1'!BI415,\"\")","v":""},{"$f":"IF('Farm 1'!BK415<>\"\",'Farm 1'!BK415,\"\")","v":""},{"$f":"IF('Farm 1'!BM415<>\"\",'Farm 1'!BM415,\"\")","v":""},{"$f":"IF('Farm 1'!BO415<>\"\",'Farm 1'!BO415,\"\")","v":""},{"$f":"IF('Farm 1'!BQ415<>\"\",'Farm 1'!BQ415,\"\")","v":""},{"$f":"IF('Farm 1'!BS415<>\"\",'Farm 1'!BS415,\"\")","v":""},{"$f":"IF('Farm 1'!BU415<>\"\",'Farm 1'!BU415,\"\")","v":""},{"$f":"IF('Farm 1'!BW415<>\"\",'Farm 1'!BW415,\"\")","v":""},{"$f":"IF('Farm 1'!BY415<>\"\",'Farm 1'!BY415,\"\")","v":""},{"$f":"IF('Farm 1'!CA415<>\"\",'Farm 1'!CA415,\"\")","v":""},{"$f":"IF('Farm 1'!CC415<>\"\",'Farm 1'!CC415,\"\")","v":""},{"$f":"IF('Farm 1'!CE415<>\"\",'Farm 1'!CE415,\"\")","v":""},{"$f":"IF('Farm 1'!CG415<>\"\",'Farm 1'!CG415,\"\")","v":""},{"$f":"IF('Farm 1'!CI415<>\"\",'Farm 1'!CI415,\"\")","v":""},{"$f":"IF('Farm 1'!CK415<>\"\",'Farm 1'!CK415,\"\")","v":""},{"$f":"IF('Farm 1'!CM415<>\"\",'Farm 1'!CM415,\"\")","v":""},{"$f":"IF('Farm 1'!CO415<>\"\",'Farm 1'!CO415,\"\")","v":""},{"$f":"IF('Farm 1'!CQ415<>\"\",'Farm 1'!CQ415,\"\")","v":""},{"$f":"IF('Farm 1'!CS415<>\"\",'Farm 1'!CS415,\"\")","v":""}]
[null,{"$f":"IF('Farm 1'!$AE$416<>\"\",'Farm 1'!$AE$416,\"\")","v":""},null,null,null,null,null,null,{"$f":"IF('Farm 1'!AI416<>\"\",'Farm 1'!AI416,\"\")","v":8.6538461538461533},{"$f":"IF('Farm 1'!AK416<>\"\",'Farm 1'!AK416,\"\")","v":21.346153846153847},{"$f":"IF('Farm 1'!AM416<>\"\",'Farm 1'!AM416,\"\")","v":84},{"$f":"IF('Farm 1'!AO416<>\"\",'Farm 1'!AO416,\"\")","v":84},{"$f":"IF('Farm 1'!AQ416<>\"\",'Farm 1'!AQ416,\"\")","v":117},{"$f":"IF('Farm 1'!AS416<>\"\",'Farm 1'!AS416,\"\")","v":117},{"$f":"IF('Farm 1'!AU416<>\"\",'Farm 1'!AU416,\"\")","v":138},{"$f":"IF('Farm 1'!AW416<>\"\",'Farm 1'!AW416,\"\")","v":138},{"$f":"IF('Farm 1'!AY416<>\"\",'Farm 1'!AY416,\"\")","v":151},{"$f":"IF('Farm 1'!BA416<>\"\",'Farm 1'!BA416,\"\")","v":151},{"$f":"IF('Farm 1'!BC416<>\"\",'Farm 1'!BC416,\"\")","v":158},{"$f":"IF('Farm 1'!BE416<>\"\",'Farm 1'!BE416,\"\")","v":158},{"$f":"IF('Farm 1'!BG416<>\"\",'Farm 1'!BG416,\"\")","v":158},{"$f":"IF('Farm 1'!BI416<>\"\",'Farm 1'!BI416,\"\")","v":158},{"$f":"IF('Farm 1'!BK416<>\"\",'Farm 1'!BK416,\"\")","v":158},{"$f":"IF('Farm 1'!BM416<>\"\",'Farm 1'!BM416,\"\")","v":158},{"$f":"IF('Farm 1'!BO416<>\"\",'Farm 1'!BO416,\"\")","v":158},{"$f":"IF('Farm 1'!BQ416<>\"\",'Farm 1'!BQ416,\"\")","v":158},{"$f":"IF('Farm 1'!BS416<>\"\",'Farm 1'!BS416,\"\")","v":158},{"$f":"IF('Farm 1'!BU416<>\"\",'Farm 1'!BU416,\"\")","v":158},{"$f":"IF('Farm 1'!BW416<>\"\",'Farm 1'!BW416,\"\")","v":158},{"$f":"IF('Farm 1'!BY416<>\"\",'Farm 1'!BY416,\"\")","v":158},{"$f":"IF('Farm 1'!CA416<>\"\",'Farm 1'!CA416,\"\")","v":158},{"$f":"IF('Farm 1'!CC416<>\"\",'Farm 1'!CC416,\"\")","v":158},{"$f":"IF('Farm 1'!CE416<>\"\",'Farm 1'!CE416,\"\")","v":158},{"$f":"IF('Farm 1'!CG416<>\"\",'Farm 1'!CG416,\"\")","v":158},{"$f":"IF('Farm 1'!CI416<>\"\",'Farm 1'!CI416,\"\")","v":158},{"$f":"IF('Farm 1'!CK416<>\"\",'Farm 1'!CK416,\"\")","v":158},{"$f":"IF('Farm 1'!CM416<>\"\",'Farm 1'!CM416,\"\")","v":158},{"$f":"IF('Farm 1'!CO416<>\"\",'Farm 1'!CO416,\"\")","v":158},{"$f":"IF('Farm 1'!CQ416<>\"\",'Farm 1'!CQ416,\"\")","v":158},{"$f":"IF('Farm 1'!CS416<>\"\",'Farm 1'!CS416,\"\")","v":158}]
[]
[]
[null,"Trading"]
[]
[null,{"$f":"IF('Trading 1 Farm'!$AE$322<>\"\",'Trading 1 Farm'!$AE$322,\"\")","v":"WAGE POLICY"},null,null,{"$f":"IF('Trading 1 Farm'!AG322<>\"\",'Trading 1 Farm'!AG322,\"\")","v":""},null,null,null,{"$f":"IF('Trading 1 Farm'!AH322<>\"\",'Trading 1 Farm'!AH322,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AJ322<>\"\",'Trading 1 Farm'!AJ322,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AL322<>\"\",'Trading 1 Farm'!AL322,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AN322<>\"\",'Trading 1 Farm'!AN322,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AP322<>\"\",'Trading 1 Farm'!AP322,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AR322<>\"\",'Trading 1 Farm'!AR322,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AT322<>\"\",'Trading 1 Farm'!AT322,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AV322<>\"\",'Trading 1 Farm'!AV322,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AX322<>\"\",'Trading 1 Farm'!AX322,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AZ322<>\"\",'Trading 1 Farm'!AZ322,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BB322<>\"\",'Trading 1 Farm'!BB322,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BD322<>\"\",'Trading 1 Farm'!BD322,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BF322<>\"\",'Trading 1 Farm'!BF322,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BH322<>\"\",'Trading 1 Farm'!BH322,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BJ322<>\"\",'Trading 1 Farm'!BJ322,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BL322<>\"\",'Trading 1 Farm'!BL322,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BN322<>\"\",'Trading 1 Farm'!BN322,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BP322<>\"\",'Trading 1 Farm'!BP322,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BR322<>\"\",'Trading 1 Farm'!BR322,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BT322<>\"\",'Trading 1 Farm'!BT322,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BV322<>\"\",'Trading 1 Farm'!BV322,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BX322<>\"\",'Trading 1 Farm'!BX322,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BZ322<>\"\",'Trading 1 Farm'!BZ322,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CB322<>\"\",'Trading 1 Farm'!CB322,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CD322<>\"\",'Trading 1 Farm'!CD322,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CF322<>\"\",'Trading 1 Farm'!CF322,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CH322<>\"\",'Trading 1 Farm'!CH322,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CJ322<>\"\",'Trading 1 Farm'!CJ322,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CL322<>\"\",'Trading 1 Farm'!CL322,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CN322<>\"\",'Trading 1 Farm'!CN322,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CP322<>\"\",'Trading 1 Farm'!CP322,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CR322<>\"\",'Trading 1 Farm'!CR322,\"\")","v":""}]
[null,{"$f":"IF('Trading 1 Farm'!$AE$323<>\"\",'Trading 1 Farm'!$AE$323,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!$AF$323<>\"\",'Trading 1 Farm'!$AF$323,\"\")","v":"Salary increments & bonuses"},null,{"$f":"IF('Trading 1 Farm'!AG323<>\"\",'Trading 1 Farm'!AG323,\"\")","v":"base"},null,null,null,{"$f":"IF('Trading 1 Farm'!AH323<>\"\",'Trading 1 Farm'!AH323,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AJ323<>\"\",'Trading 1 Farm'!AJ323,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AL323<>\"\",'Trading 1 Farm'!AL323,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AN323<>\"\",'Trading 1 Farm'!AN323,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AP323<>\"\",'Trading 1 Farm'!AP323,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AR323<>\"\",'Trading 1 Farm'!AR323,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AT323<>\"\",'Trading 1 Farm'!AT323,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AV323<>\"\",'Trading 1 Farm'!AV323,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AX323<>\"\",'Trading 1 Farm'!AX323,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AZ323<>\"\",'Trading 1 Farm'!AZ323,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BB323<>\"\",'Trading 1 Farm'!BB323,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BD323<>\"\",'Trading 1 Farm'!BD323,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BF323<>\"\",'Trading 1 Farm'!BF323,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BH323<>\"\",'Trading 1 Farm'!BH323,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BJ323<>\"\",'Trading 1 Farm'!BJ323,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BL323<>\"\",'Trading 1 Farm'!BL323,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BN323<>\"\",'Trading 1 Farm'!BN323,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BP323<>\"\",'Trading 1 Farm'!BP323,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BR323<>\"\",'Trading 1 Farm'!BR323,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BT323<>\"\",'Trading 1 Farm'!BT323,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BV323<>\"\",'Trading 1 Farm'!BV323,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BX323<>\"\",'Trading 1 Farm'!BX323,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BZ323<>\"\",'Trading 1 Farm'!BZ323,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CB323<>\"\",'Trading 1 Farm'!CB323,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CD323<>\"\",'Trading 1 Farm'!CD323,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CF323<>\"\",'Trading 1 Farm'!CF323,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CH323<>\"\",'Trading 1 Farm'!CH323,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CJ323<>\"\",'Trading 1 Farm'!CJ323,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CL323<>\"\",'Trading 1 Farm'!CL323,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CN323<>\"\",'Trading 1 Farm'!CN323,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CP323<>\"\",'Trading 1 Farm'!CP323,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CR323<>\"\",'Trading 1 Farm'!CR323,\"\")","v":""}]
[null,{"$f":"IF('Trading 1 Farm'!$AE$324<>\"\",'Trading 1 Farm'!$AE$324,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!$AF$324<>\"\",'Trading 1 Farm'!$AF$324,\"\")","v":""},null,{"$f":"IF('Trading 1 Farm'!AG324<>\"\",'Trading 1 Farm'!AG324,\"\")","v":"Year N"},null,null,null,{"$f":"IF('Trading 1 Farm'!AH324<>\"\",'Trading 1 Farm'!AH324,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AJ324<>\"\",'Trading 1 Farm'!AJ324,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AL324<>\"\",'Trading 1 Farm'!AL324,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AN324<>\"\",'Trading 1 Farm'!AN324,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AP324<>\"\",'Trading 1 Farm'!AP324,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AR324<>\"\",'Trading 1 Farm'!AR324,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AT324<>\"\",'Trading 1 Farm'!AT324,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AV324<>\"\",'Trading 1 Farm'!AV324,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AX324<>\"\",'Trading 1 Farm'!AX324,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AZ324<>\"\",'Trading 1 Farm'!AZ324,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BB324<>\"\",'Trading 1 Farm'!BB324,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BD324<>\"\",'Trading 1 Farm'!BD324,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BF324<>\"\",'Trading 1 Farm'!BF324,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BH324<>\"\",'Trading 1 Farm'!BH324,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BJ324<>\"\",'Trading 1 Farm'!BJ324,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BL324<>\"\",'Trading 1 Farm'!BL324,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BN324<>\"\",'Trading 1 Farm'!BN324,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BP324<>\"\",'Trading 1 Farm'!BP324,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BR324<>\"\",'Trading 1 Farm'!BR324,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BT324<>\"\",'Trading 1 Farm'!BT324,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BV324<>\"\",'Trading 1 Farm'!BV324,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BX324<>\"\",'Trading 1 Farm'!BX324,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BZ324<>\"\",'Trading 1 Farm'!BZ324,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CB324<>\"\",'Trading 1 Farm'!CB324,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CD324<>\"\",'Trading 1 Farm'!CD324,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CF324<>\"\",'Trading 1 Farm'!CF324,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CH324<>\"\",'Trading 1 Farm'!CH324,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CJ324<>\"\",'Trading 1 Farm'!CJ324,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CL324<>\"\",'Trading 1 Farm'!CL324,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CN324<>\"\",'Trading 1 Farm'!CN324,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CP324<>\"\",'Trading 1 Farm'!CP324,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CR324<>\"\",'Trading 1 Farm'!CR324,\"\")","v":""}]
[null,{"$f":"IF('Trading 1 Farm'!$AE$325<>\"\",'Trading 1 Farm'!$AE$325,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!$AF$325<>\"\",'Trading 1 Farm'!$AF$325,\"\")","v":""},null,{"$f":"IF('Trading 1 Farm'!AG325<>\"\",'Trading 1 Farm'!AG325,\"\")","v":""},null,null,null,{"$f":"IF('Trading 1 Farm'!AH325<>\"\",'Trading 1 Farm'!AH325,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AJ325<>\"\",'Trading 1 Farm'!AJ325,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AL325<>\"\",'Trading 1 Farm'!AL325,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AN325<>\"\",'Trading 1 Farm'!AN325,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AP325<>\"\",'Trading 1 Farm'!AP325,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AR325<>\"\",'Trading 1 Farm'!AR325,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AT325<>\"\",'Trading 1 Farm'!AT325,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AV325<>\"\",'Trading 1 Farm'!AV325,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AX325<>\"\",'Trading 1 Farm'!AX325,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AZ325<>\"\",'Trading 1 Farm'!AZ325,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BB325<>\"\",'Trading 1 Farm'!BB325,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BD325<>\"\",'Trading 1 Farm'!BD325,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BF325<>\"\",'Trading 1 Farm'!BF325,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BH325<>\"\",'Trading 1 Farm'!BH325,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BJ325<>\"\",'Trading 1 Farm'!BJ325,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BL325<>\"\",'Trading 1 Farm'!BL325,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BN325<>\"\",'Trading 1 Farm'!BN325,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BP325<>\"\",'Trading 1 Farm'!BP325,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BR325<>\"\",'Trading 1 Farm'!BR325,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BT325<>\"\",'Trading 1 Farm'!BT325,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BV325<>\"\",'Trading 1 Farm'!BV325,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BX325<>\"\",'Trading 1 Farm'!BX325,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BZ325<>\"\",'Trading 1 Farm'!BZ325,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CB325<>\"\",'Trading 1 Farm'!CB325,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CD325<>\"\",'Trading 1 Farm'!CD325,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CF325<>\"\",'Trading 1 Farm'!CF325,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CH325<>\"\",'Trading 1 Farm'!CH325,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CJ325<>\"\",'Trading 1 Farm'!CJ325,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CL325<>\"\",'Trading 1 Farm'!CL325,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CN325<>\"\",'Trading 1 Farm'!CN325,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CP325<>\"\",'Trading 1 Farm'!CP325,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CR325<>\"\",'Trading 1 Farm'!CR325,\"\")","v":""}]
[null,{"$f":"IF('Trading 1 Farm'!$AE$326<>\"\",'Trading 1 Farm'!$AE$326,\"\")","v":"OPERATIONAL STAFF"},null,null,{"$f":"IF('Trading 1 Farm'!AG326<>\"\",'Trading 1 Farm'!AG326,\"\")","v":""},null,null,null,{"$f":"IF('Trading 1 Farm'!AH326<>\"\",'Trading 1 Farm'!AH326,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AJ326<>\"\",'Trading 1 Farm'!AJ326,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AL326<>\"\",'Trading 1 Farm'!AL326,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AN326<>\"\",'Trading 1 Farm'!AN326,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AP326<>\"\",'Trading 1 Farm'!AP326,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AR326<>\"\",'Trading 1 Farm'!AR326,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AT326<>\"\",'Trading 1 Farm'!AT326,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AV326<>\"\",'Trading 1 Farm'!AV326,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AX326<>\"\",'Trading 1 Farm'!AX326,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AZ326<>\"\",'Trading 1 Farm'!AZ326,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BB326<>\"\",'Trading 1 Farm'!BB326,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BD326<>\"\",'Trading 1 Farm'!BD326,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BF326<>\"\",'Trading 1 Farm'!BF326,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BH326<>\"\",'Trading 1 Farm'!BH326,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BJ326<>\"\",'Trading 1 Farm'!BJ326,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BL326<>\"\",'Trading 1 Farm'!BL326,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BN326<>\"\",'Trading 1 Farm'!BN326,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BP326<>\"\",'Trading 1 Farm'!BP326,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BR326<>\"\",'Trading 1 Farm'!BR326,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BT326<>\"\",'Trading 1 Farm'!BT326,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BV326<>\"\",'Trading 1 Farm'!BV326,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BX326<>\"\",'Trading 1 Farm'!BX326,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BZ326<>\"\",'Trading 1 Farm'!BZ326,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CB326<>\"\",'Trading 1 Farm'!CB326,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CD326<>\"\",'Trading 1 Farm'!CD326,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CF326<>\"\",'Trading 1 Farm'!CF326,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CH326<>\"\",'Trading 1 Farm'!CH326,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CJ326<>\"\",'Trading 1 Farm'!CJ326,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CL326<>\"\",'Trading 1 Farm'!CL326,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CN326<>\"\",'Trading 1 Farm'!CN326,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CP326<>\"\",'Trading 1 Farm'!CP326,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CR326<>\"\",'Trading 1 Farm'!CR326,\"\")","v":""}]
[null,{"$f":"IF('Trading 1 Farm'!$AE$327<>\"\",'Trading 1 Farm'!$AE$327,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!$AF$327<>\"\",'Trading 1 Farm'!$AF$327,\"\")","v":"Deputy Crop Managers"},null,{"$f":"+Inputs!$C$151","v":6540.0628394849127},null,null,null,{"$f":"IF('Trading 1 Farm'!AH327<>\"\",'Trading 1 Farm'!AH327,\"\")","v":0.26923076923076922},{"$f":"IF('Trading 1 Farm'!AJ327<>\"\",'Trading 1 Farm'!AJ327,\"\")","v":1},{"$f":"IF('Trading 1 Farm'!AL327<>\"\",'Trading 1 Farm'!AL327,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!AN327<>\"\",'Trading 1 Farm'!AN327,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!AP327<>\"\",'Trading 1 Farm'!AP327,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!AR327<>\"\",'Trading 1 Farm'!AR327,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!AT327<>\"\",'Trading 1 Farm'!AT327,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!AV327<>\"\",'Trading 1 Farm'!AV327,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!AX327<>\"\",'Trading 1 Farm'!AX327,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!AZ327<>\"\",'Trading 1 Farm'!AZ327,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!BB327<>\"\",'Trading 1 Farm'!BB327,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!BD327<>\"\",'Trading 1 Farm'!BD327,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!BF327<>\"\",'Trading 1 Farm'!BF327,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!BH327<>\"\",'Trading 1 Farm'!BH327,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!BJ327<>\"\",'Trading 1 Farm'!BJ327,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!BL327<>\"\",'Trading 1 Farm'!BL327,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!BN327<>\"\",'Trading 1 Farm'!BN327,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!BP327<>\"\",'Trading 1 Farm'!BP327,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!BR327<>\"\",'Trading 1 Farm'!BR327,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!BT327<>\"\",'Trading 1 Farm'!BT327,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!BV327<>\"\",'Trading 1 Farm'!BV327,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!BX327<>\"\",'Trading 1 Farm'!BX327,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!BZ327<>\"\",'Trading 1 Farm'!BZ327,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!CB327<>\"\",'Trading 1 Farm'!CB327,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!CD327<>\"\",'Trading 1 Farm'!CD327,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!CF327<>\"\",'Trading 1 Farm'!CF327,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!CH327<>\"\",'Trading 1 Farm'!CH327,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!CJ327<>\"\",'Trading 1 Farm'!CJ327,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!CL327<>\"\",'Trading 1 Farm'!CL327,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!CN327<>\"\",'Trading 1 Farm'!CN327,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!CP327<>\"\",'Trading 1 Farm'!CP327,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!CR327<>\"\",'Trading 1 Farm'!CR327,\"\")","v":2}]
[null,{"$f":"IF('Trading 1 Farm'!$AE$328<>\"\",'Trading 1 Farm'!$AE$328,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!$AF$328<>\"\",'Trading 1 Farm'!$AF$328,\"\")","v":"Farm Workers"},null,{"$f":"+Inputs!$C$157","v":1829.2357578316876},null,null,null,{"$f":"IF('Trading 1 Farm'!AH328<>\"\",'Trading 1 Farm'!AH328,\"\")","v":0.26923076923076922},{"$f":"IF('Trading 1 Farm'!AJ328<>\"\",'Trading 1 Farm'!AJ328,\"\")","v":1},{"$f":"IF('Trading 1 Farm'!AL328<>\"\",'Trading 1 Farm'!AL328,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!AN328<>\"\",'Trading 1 Farm'!AN328,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!AP328<>\"\",'Trading 1 Farm'!AP328,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!AR328<>\"\",'Trading 1 Farm'!AR328,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!AT328<>\"\",'Trading 1 Farm'!AT328,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!AV328<>\"\",'Trading 1 Farm'!AV328,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!AX328<>\"\",'Trading 1 Farm'!AX328,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!AZ328<>\"\",'Trading 1 Farm'!AZ328,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!BB328<>\"\",'Trading 1 Farm'!BB328,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!BD328<>\"\",'Trading 1 Farm'!BD328,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!BF328<>\"\",'Trading 1 Farm'!BF328,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!BH328<>\"\",'Trading 1 Farm'!BH328,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!BJ328<>\"\",'Trading 1 Farm'!BJ328,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!BL328<>\"\",'Trading 1 Farm'!BL328,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!BN328<>\"\",'Trading 1 Farm'!BN328,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!BP328<>\"\",'Trading 1 Farm'!BP328,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!BR328<>\"\",'Trading 1 Farm'!BR328,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!BT328<>\"\",'Trading 1 Farm'!BT328,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!BV328<>\"\",'Trading 1 Farm'!BV328,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!BX328<>\"\",'Trading 1 Farm'!BX328,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!BZ328<>\"\",'Trading 1 Farm'!BZ328,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!CB328<>\"\",'Trading 1 Farm'!CB328,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!CD328<>\"\",'Trading 1 Farm'!CD328,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!CF328<>\"\",'Trading 1 Farm'!CF328,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!CH328<>\"\",'Trading 1 Farm'!CH328,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!CJ328<>\"\",'Trading 1 Farm'!CJ328,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!CL328<>\"\",'Trading 1 Farm'!CL328,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!CN328<>\"\",'Trading 1 Farm'!CN328,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!CP328<>\"\",'Trading 1 Farm'!CP328,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!CR328<>\"\",'Trading 1 Farm'!CR328,\"\")","v":2}]
[null,{"$f":"IF('Trading 1 Farm'!$AE$329<>\"\",'Trading 1 Farm'!$AE$329,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!$AF$329<>\"\",'Trading 1 Farm'!$AF$329,\"\")","v":""}]
[null,{"$f":"IF('Trading 1 Farm'!$AE$330<>\"\",'Trading 1 Farm'!$AE$330,\"\")","v":"ADMINISTRATIVE STAFF"}]
[null,{"$f":"IF('Trading 1 Farm'!$AE$331<>\"\",'Trading 1 Farm'!$AE$331,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!$AF$331<>\"\",'Trading 1 Farm'!$AF$331,\"\")","v":""}]
[null,{"$f":"IF('Trading 1 Farm'!$AE$332<>\"\",'Trading 1 Farm'!$AE$332,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!$AF$332<>\"\",'Trading 1 Farm'!$AF$332,\"\")","v":"Courrier, Warehousemen"},null,{"$f":"+Inputs!$C$169","v":2972.7558361294941},null,null,null,{"$f":"IF('Trading 1 Farm'!AH332<>\"\",'Trading 1 Farm'!AH332,\"\")","v":0.26923076923076922},{"$f":"IF('Trading 1 Farm'!AJ332<>\"\",'Trading 1 Farm'!AJ332,\"\")","v":1},{"$f":"IF('Trading 1 Farm'!AL332<>\"\",'Trading 1 Farm'!AL332,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!AN332<>\"\",'Trading 1 Farm'!AN332,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!AP332<>\"\",'Trading 1 Farm'!AP332,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!AR332<>\"\",'Trading 1 Farm'!AR332,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!AT332<>\"\",'Trading 1 Farm'!AT332,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!AV332<>\"\",'Trading 1 Farm'!AV332,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!AX332<>\"\",'Trading 1 Farm'!AX332,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!AZ332<>\"\",'Trading 1 Farm'!AZ332,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!BB332<>\"\",'Trading 1 Farm'!BB332,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!BD332<>\"\",'Trading 1 Farm'!BD332,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!BF332<>\"\",'Trading 1 Farm'!BF332,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!BH332<>\"\",'Trading 1 Farm'!BH332,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!BJ332<>\"\",'Trading 1 Farm'!BJ332,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!BL332<>\"\",'Trading 1 Farm'!BL332,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!BN332<>\"\",'Trading 1 Farm'!BN332,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!BP332<>\"\",'Trading 1 Farm'!BP332,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!BR332<>\"\",'Trading 1 Farm'!BR332,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!BT332<>\"\",'Trading 1 Farm'!BT332,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!BV332<>\"\",'Trading 1 Farm'!BV332,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!BX332<>\"\",'Trading 1 Farm'!BX332,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!BZ332<>\"\",'Trading 1 Farm'!BZ332,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!CB332<>\"\",'Trading 1 Farm'!CB332,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!CD332<>\"\",'Trading 1 Farm'!CD332,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!CF332<>\"\",'Trading 1 Farm'!CF332,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!CH332<>\"\",'Trading 1 Farm'!CH332,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!CJ332<>\"\",'Trading 1 Farm'!CJ332,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!CL332<>\"\",'Trading 1 Farm'!CL332,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!CN332<>\"\",'Trading 1 Farm'!CN332,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!CP332<>\"\",'Trading 1 Farm'!CP332,\"\")","v":2},{"$f":"IF('Trading 1 Farm'!CR332<>\"\",'Trading 1 Farm'!CR332,\"\")","v":2}]
[null,{"$f":"IF('Trading 1 Farm'!$AE$333<>\"\",'Trading 1 Farm'!$AE$333,\"\")","v":""},null,null,null,null,null,null,{"$f":"IF('Trading 1 Farm'!AH333<>\"\",'Trading 1 Farm'!AH333,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AJ333<>\"\",'Trading 1 Farm'!AJ333,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AL333<>\"\",'Trading 1 Farm'!AL333,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AN333<>\"\",'Trading 1 Farm'!AN333,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AP333<>\"\",'Trading 1 Farm'!AP333,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AR333<>\"\",'Trading 1 Farm'!AR333,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AT333<>\"\",'Trading 1 Farm'!AT333,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AV333<>\"\",'Trading 1 Farm'!AV333,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AX333<>\"\",'Trading 1 Farm'!AX333,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!AZ333<>\"\",'Trading 1 Farm'!AZ333,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BB333<>\"\",'Trading 1 Farm'!BB333,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BD333<>\"\",'Trading 1 Farm'!BD333,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BF333<>\"\",'Trading 1 Farm'!BF333,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BH333<>\"\",'Trading 1 Farm'!BH333,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BJ333<>\"\",'Trading 1 Farm'!BJ333,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BL333<>\"\",'Trading 1 Farm'!BL333,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BN333<>\"\",'Trading 1 Farm'!BN333,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BP333<>\"\",'Trading 1 Farm'!BP333,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BR333<>\"\",'Trading 1 Farm'!BR333,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BT333<>\"\",'Trading 1 Farm'!BT333,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BV333<>\"\",'Trading 1 Farm'!BV333,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BX333<>\"\",'Trading 1 Farm'!BX333,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!BZ333<>\"\",'Trading 1 Farm'!BZ333,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CB333<>\"\",'Trading 1 Farm'!CB333,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CD333<>\"\",'Trading 1 Farm'!CD333,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CF333<>\"\",'Trading 1 Farm'!CF333,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CH333<>\"\",'Trading 1 Farm'!CH333,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CJ333<>\"\",'Trading 1 Farm'!CJ333,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CL333<>\"\",'Trading 1 Farm'!CL333,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CN333<>\"\",'Trading 1 Farm'!CN333,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CP333<>\"\",'Trading 1 Farm'!CP333,\"\")","v":""},{"$f":"IF('Trading 1 Farm'!CR333<>\"\",'Trading 1 Farm'!CR333,\"\")","v":""}]
[null,{"$f":"IF('Trading 1 Farm'!$AE$334<>\"\",'Trading 1 Farm'!$AE$334,\"\")","v":"Total"},null,null,null,null,null,null,{"$f":"IF('Trading 1 Farm'!AH334<>\"\",'Trading 1 Farm'!AH334,\"\")","v":0.80769230769230771},{"$f":"IF('Trading 1 Farm'!AJ334<>\"\",'Trading 1 Farm'!AJ334,\"\")","v":3},{"$f":"IF('Trading 1 Farm'!AL334<>\"\",'Trading 1 Farm'!AL334,\"\")","v":6},{"$f":"IF('Trading 1 Farm'!AN334<>\"\",'Trading 1 Farm'!AN334,\"\")","v":6},{"$f":"IF('Trading 1 Farm'!AP334<>\"\",'Trading 1 Farm'!AP334,\"\")","v":6},{"$f":"IF('Trading 1 Farm'!AR334<>\"\",'Trading 1 Farm'!AR334,\"\")","v":6},{"$f":"IF('Trading 1 Farm'!AT334<>\"\",'Trading 1 Farm'!AT334,\"\")","v":6},{"$f":"IF('Trading 1 Farm'!AV334<>\"\",'Trading 1 Farm'!AV334,\"\")","v":6},{"$f":"IF('Trading 1 Farm'!AX334<>\"\",'Trading 1 Farm'!AX334,\"\")","v":6},{"$f":"IF('Trading 1 Farm'!AZ334<>\"\",'Trading 1 Farm'!AZ334,\"\")","v":6},{"$f":"IF('Trading 1 Farm'!BB334<>\"\",'Trading 1 Farm'!BB334,\"\")","v":6},{"$f":"IF('Trading 1 Farm'!BD334<>\"\",'Trading 1 Farm'!BD334,\"\")","v":6},{"$f":"IF('Trading 1 Farm'!BF334<>\"\",'Trading 1 Farm'!BF334,\"\")","v":6},{"$f":"IF('Trading 1 Farm'!BH334<>\"\",'Trading 1 Farm'!BH334,\"\")","v":6},{"$f":"IF('Trading 1 Farm'!BJ334<>\"\",'Trading 1 Farm'!BJ334,\"\")","v":6},{"$f":"IF('Trading 1 Farm'!BL334<>\"\",'Trading 1 Farm'!BL334,\"\")","v":6},{"$f":"IF('Trading 1 Farm'!BN334<>\"\",'Trading 1 Farm'!BN334,\"\")","v":6},{"$f":"IF('Trading 1 Farm'!BP334<>\"\",'Trading 1 Farm'!BP334,\"\")","v":6},{"$f":"IF('Trading 1 Farm'!BR334<>\"\",'Trading 1 Farm'!BR334,\"\")","v":6},{"$f":"IF('Trading 1 Farm'!BT334<>\"\",'Trading 1 Farm'!BT334,\"\")","v":6},{"$f":"IF('Trading 1 Farm'!BV334<>\"\",'Trading 1 Farm'!BV334,\"\")","v":6},{"$f":"IF('Trading 1 Farm'!BX334<>\"\",'Trading 1 Farm'!BX334,\"\")","v":6},{"$f":"IF('Trading 1 Farm'!BZ334<>\"\",'Trading 1 Farm'!BZ334,\"\")","v":6},{"$f":"IF('Trading 1 Farm'!CB334<>\"\",'Trading 1 Farm'!CB334,\"\")","v":6},{"$f":"IF('Trading 1 Farm'!CD334<>\"\",'Trading 1 Farm'!CD334,\"\")","v":6},{"$f":"IF('Trading 1 Farm'!CF334<>\"\",'Trading 1 Farm'!CF334,\"\")","v":6},{"$f":"IF('Trading 1 Farm'!CH334<>\"\",'Trading 1 Farm'!CH334,\"\")","v":6},{"$f":"IF('Trading 1 Farm'!CJ334<>\"\",'Trading 1 Farm'!CJ334,\"\")","v":6},{"$f":"IF('Trading 1 Farm'!CL334<>\"\",'Trading 1 Farm'!CL334,\"\")","v":6},{"$f":"IF('Trading 1 Farm'!CN334<>\"\",'Trading 1 Farm'!CN334,\"\")","v":6},{"$f":"IF('Trading 1 Farm'!CP334<>\"\",'Trading 1 Farm'!CP334,\"\")","v":6},{"$f":"IF('Trading 1 Farm'!CR334<>\"\",'Trading 1 Farm'!CR334,\"\")","v":6}]
[]
[]
[null,"TP"]
[]
[null,{"$f":"IF(TP!$AE$387=\"\",\"\",TP!$AE$387)","v":"WAGE POLICY"},null,{"$f":"IF(TP!$AG$387=\"\",\"\",TP!$AG$387)","v":""},{"$f":"IF(TP!AH387=\"\",\"\",TP!AH387)","v":""},null,null,null,{"$f":"IF(TP!AI387=\"\",\"\",TP!AI387)","v":""},{"$f":"IF(TP!AK387=\"\",\"\",TP!AK387)","v":""},{"$f":"IF(TP!AM387=\"\",\"\",TP!AM387)","v":""},{"$f":"IF(TP!AO387=\"\",\"\",TP!AO387)","v":""},{"$f":"IF(TP!AQ387=\"\",\"\",TP!AQ387)","v":""},{"$f":"IF(TP!AS387=\"\",\"\",TP!AS387)","v":""}]
[null,{"$f":"IF(TP!$AE$388=\"\",\"\",TP!$AE$388)","v":""},{"$f":"IF(TP!$AF$388=\"\",\"\",TP!$AF$388)","v":"Salary increments & bonuses"},null,{"$f":"IF(TP!AH388=\"\",\"\",TP!AH388)","v":"base"},null,null,null,{"$f":"IF(TP!AI388=\"\",\"\",TP!AI388)","v":""},{"$f":"IF(TP!AK388=\"\",\"\",TP!AK388)","v":""},{"$f":"IF(TP!AM388=\"\",\"\",TP!AM388)","v":""},{"$f":"IF(TP!AO388=\"\",\"\",TP!AO388)","v":""},{"$f":"IF(TP!AQ388=\"\",\"\",TP!AQ388)","v":""},{"$f":"IF(TP!AS388=\"\",\"\",TP!AS388)","v":""}]
[null,{"$f":"IF(TP!$AE$389=\"\",\"\",TP!$AE$389)","v":""},{"$f":"IF(TP!$AF$389=\"\",\"\",TP!$AF$389)","v":""},null,{"$f":"IF(TP!AH389=\"\",\"\",TP!AH389)","v":"année N"},null,null,null,{"$f":"IF(TP!AI389=\"\",\"\",TP!AI389)","v":""},{"$f":"IF(TP!AK389=\"\",\"\",TP!AK389)","v":""},{"$f":"IF(TP!AM389=\"\",\"\",TP!AM389)","v":""},{"$f":"IF(TP!AO389=\"\",\"\",TP!AO389)","v":""},{"$f":"IF(TP!AQ389=\"\",\"\",TP!AQ389)","v":""},{"$f":"IF(TP!AS389=\"\",\"\",TP!AS389)","v":""}]
[null,{"$f":"IF(TP!$AE$390=\"\",\"\",TP!$AE$390)","v":"MANAGMENT"},null,null,{"$f":"IF(TP!AH390=\"\",\"\",TP!AH390)","v":""},null,null,null,{"$f":"IF(TP!AI390=\"\",\"\",TP!AI390)","v":""},{"$f":"IF(TP!AK390=\"\",\"\",TP!AK390)","v":""},{"$f":"IF(TP!AM390=\"\",\"\",TP!AM390)","v":""},{"$f":"IF(TP!AO390=\"\",\"\",TP!AO390)","v":""},{"$f":"IF(TP!AQ390=\"\",\"\",TP!AQ390)","v":""},{"$f":"IF(TP!AS390=\"\",\"\",TP!AS390)","v":""}]
[null,{"$f":"IF(TP!$AE$391=\"\",\"\",TP!$AE$391)","v":""},{"$f":"IF(TP!$AF$391=\"\",\"\",TP!$AF$391)","v":"Technical Director"},null,{"$f":"Inputs!$C$139","v":180729.18612043167},null,null,null,{"$f":"IF(TP!AI391=\"\",\"\",TP!AI391)","v":1},{"$f":"IF(TP!AK391=\"\",\"\",TP!AK391)","v":1},{"$f":"IF(TP!AM391=\"\",\"\",TP!AM391)","v":1},{"$f":"IF(TP!AO391=\"\",\"\",TP!AO391)","v":1},{"$f":"IF(TP!AQ391=\"\",\"\",TP!AQ391)","v":1},{"$f":"IF(TP!AS391=\"\",\"\",TP!AS391)","v":1}]
[null,{"$f":"IF(TP!$AE$392=\"\",\"\",TP!$AE$392)","v":""},{"$f":"IF(TP!$AF$392=\"\",\"\",TP!$AF$392)","v":"Deputy Technical Officer"},null,{"$f":"Inputs!$C$140","v":82658.246561893538},null,null,null,{"$f":"IF(TP!AI392=\"\",\"\",TP!AI392)","v":1},{"$f":"IF(TP!AK392=\"\",\"\",TP!AK392)","v":1},{"$f":"IF(TP!AM392=\"\",\"\",TP!AM392)","v":1},{"$f":"IF(TP!AO392=\"\",\"\",TP!AO392)","v":1},{"$f":"IF(TP!AQ392=\"\",\"\",TP!AQ392)","v":1},{"$f":"IF(TP!AS392=\"\",\"\",TP!AS392)","v":1}]
[null,{"$f":"IF(TP!$AE$393=\"\",\"\",TP!$AE$393)","v":""},{"$f":"IF(TP!$AF$393=\"\",\"\",TP!$AF$393)","v":"Shop Foreman"},null,{"$f":"Inputs!$C$141","v":72573.695394667637},null,null,null,{"$f":"IF(TP!AI393=\"\",\"\",TP!AI393)","v":1},{"$f":"IF(TP!AK393=\"\",\"\",TP!AK393)","v":1},{"$f":"IF(TP!AM393=\"\",\"\",TP!AM393)","v":1},{"$f":"IF(TP!AO393=\"\",\"\",TP!AO393)","v":1},{"$f":"IF(TP!AQ393=\"\",\"\",TP!AQ393)","v":1},{"$f":"IF(TP!AS393=\"\",\"\",TP!AS393)","v":1}]
[null,{"$f":"IF(TP!$AE$394=\"\",\"\",TP!$AE$394)","v":""},{"$f":"IF(TP!$AF$394=\"\",\"\",TP!$AF$394)","v":"Scrapper driver"},null,{"$f":"Inputs!$C$142","v":62489.144227441735},null,null,null,{"$f":"IF(TP!AI394=\"\",\"\",TP!AI394)","v":1},{"$f":"IF(TP!AK394=\"\",\"\",TP!AK394)","v":1},{"$f":"IF(TP!AM394=\"\",\"\",TP!AM394)","v":1},{"$f":"IF(TP!AO394=\"\",\"\",TP!AO394)","v":1},{"$f":"IF(TP!AQ394=\"\",\"\",TP!AQ394)","v":1},{"$f":"IF(TP!AS394=\"\",\"\",TP!AS394)","v":1}]
[null,{"$f":"IF(TP!$AE$395=\"\",\"\",TP!$AE$395)","v":""},{"$f":"IF(TP!$AF$395=\"\",\"\",TP!$AF$395)","v":""}]
[null,{"$f":"IF(TP!$AE$396=\"\",\"\",TP!$AE$396)","v":"OPERATIONAL STAFF"}]
[null,{"$f":"IF(TP!$AE$397=\"\",\"\",TP!$AE$397)","v":""},{"$f":"IF(TP!$AF$397=\"\",\"\",TP!$AF$397)","v":"Engineer Topographer"},null,{"$f":"Inputs!$C$150","v":7927.3488963453356},null,null,null,{"$f":"IF(TP!AI397=\"\",\"\",TP!AI397)","v":0.26923076923076922},{"$f":"IF(TP!AK397=\"\",\"\",TP!AK397)","v":1},{"$f":"IF(TP!AM397=\"\",\"\",TP!AM397)","v":1},{"$f":"IF(TP!AO397=\"\",\"\",TP!AO397)","v":1},{"$f":"IF(TP!AQ397=\"\",\"\",TP!AQ397)","v":1},{"$f":"IF(TP!AS397=\"\",\"\",TP!AS397)","v":1}]
[null,{"$f":"IF(TP!$AE$398=\"\",\"\",TP!$AE$398)","v":""},{"$f":"IF(TP!$AF$398=\"\",\"\",TP!$AF$398)","v":"Deputy Shop Foreman"},null,{"$f":"Inputs!$C$152","v":6540.0628394849127},null,null,null,{"$f":"IF(TP!AI398=\"\",\"\",TP!AI398)","v":0.53846153846153844},{"$f":"IF(TP!AK398=\"\",\"\",TP!AK398)","v":2},{"$f":"IF(TP!AM398=\"\",\"\",TP!AM398)","v":2},{"$f":"IF(TP!AO398=\"\",\"\",TP!AO398)","v":2},{"$f":"IF(TP!AQ398=\"\",\"\",TP!AQ398)","v":2},{"$f":"IF(TP!AS398=\"\",\"\",TP!AS398)","v":2}]
[null,{"$f":"IF(TP!$AE$399=\"\",\"\",TP!$AE$399)","v":""},{"$f":"IF(TP!$AF$399=\"\",\"\",TP!$AF$399)","v":"Drivers of scrapper"},null,{"$f":"Inputs!$C$153","v":3963.6744481726678},null,null,null,{"$f":"IF(TP!AI399=\"\",\"\",TP!AI399)","v":1.0769230769230769},{"$f":"IF(TP!AK399=\"\",\"\",TP!AK399)","v":4},{"$f":"IF(TP!AM399=\"\",\"\",TP!AM399)","v":4},{"$f":"IF(TP!AO399=\"\",\"\",TP!AO399)","v":4},{"$f":"IF(TP!AQ399=\"\",\"\",TP!AQ399)","v":4},{"$f":"IF(TP!AS399=\"\",\"\",TP!AS399)","v":4}]
[null,{"$f":"IF(TP!$AE$400=\"\",\"\",TP!$AE$400)","v":""},{"$f":"IF(TP!$AF$400=\"\",\"\",TP!$AF$400)","v":"Mechanics, drivers"},null,{"$f":"Inputs!$C$153","v":3963.6744481726678},null,null,null,{"$f":"IF(TP!AI400=\"\",\"\",TP!AI400)","v":2.6923076923076925},{"$f":"IF(TP!AK400=\"\",\"\",TP!AK400)","v":10},{"$f":"IF(TP!AM400=\"\",\"\",TP!AM400)","v":10},{"$f":"IF(TP!AO400=\"\",\"\",TP!AO400)","v":10},{"$f":"IF(TP!AQ400=\"\",\"\",TP!AQ400)","v":9},{"$f":"IF(TP!AS400=\"\",\"\",TP!AS400)","v":9}]
[null,{"$f":"IF(TP!$AE$401=\"\",\"\",TP!$AE$401)","v":""},{"$f":"IF(TP!$AF$401=\"\",\"\",TP!$AF$401)","v":"Team leader, masons"},null,{"$f":"Inputs!$C$155","v":2576.3883913122445},null,null,null,{"$f":"IF(TP!AI401=\"\",\"\",TP!AI401)","v":1.0769230769230769},{"$f":"IF(TP!AK401=\"\",\"\",TP!AK401)","v":4},{"$f":"IF(TP!AM401=\"\",\"\",TP!AM401)","v":8},{"$f":"IF(TP!AO401=\"\",\"\",TP!AO401)","v":8},{"$f":"IF(TP!AQ401=\"\",\"\",TP!AQ401)","v":8},{"$f":"IF(TP!AS401=\"\",\"\",TP!AS401)","v":8}]
[null,{"$f":"IF(TP!$AE$402=\"\",\"\",TP!$AE$402)","v":""},{"$f":"IF(TP!$AF$402=\"\",\"\",TP!$AF$402)","v":"Workers"},null,{"$f":"Inputs!$C$156","v":2298.931179940148},null,null,null,{"$f":"IF(TP!AI402=\"\",\"\",TP!AI402)","v":0.53846153846153844},{"$f":"IF(TP!AK402=\"\",\"\",TP!AK402)","v":2},{"$f":"IF(TP!AM402=\"\",\"\",TP!AM402)","v":4},{"$f":"IF(TP!AO402=\"\",\"\",TP!AO402)","v":4},{"$f":"IF(TP!AQ402=\"\",\"\",TP!AQ402)","v":4},{"$f":"IF(TP!AS402=\"\",\"\",TP!AS402)","v":4}]
[null,{"$f":"IF(TP!$AE$403=\"\",\"\",TP!$AE$403)","v":""},{"$f":"IF(TP!$AF$403=\"\",\"\",TP!$AF$403)","v":"Labourers"},null,{"$f":"Inputs!$C$157","v":1829.2357578316876},null,null,null,{"$f":"IF(TP!AI403=\"\",\"\",TP!AI403)","v":3.7692307692307692},{"$f":"IF(TP!AK403=\"\",\"\",TP!AK403)","v":14},{"$f":"IF(TP!AM403=\"\",\"\",TP!AM403)","v":28},{"$f":"IF(TP!AO403=\"\",\"\",TP!AO403)","v":28},{"$f":"IF(TP!AQ403=\"\",\"\",TP!AQ403)","v":28},{"$f":"IF(TP!AS403=\"\",\"\",TP!AS403)","v":28}]
[null,{"$f":"IF(TP!$AE$404=\"\",\"\",TP!$AE$404)","v":""},{"$f":"IF(TP!$AF$404=\"\",\"\",TP!$AF$404)","v":""}]
[null,{"$f":"IF(TP!$AE$405=\"\",\"\",TP!$AE$405)","v":"ADMINISTRATIVE STAFF"}]
[null,{"$f":"IF(TP!$AE$406=\"\",\"\",TP!$AE$406)","v":""},{"$f":"IF(TP!$AF$406=\"\",\"\",TP!$AF$406)","v":"Administrative Manager"},null,{"$f":"Inputs!$C$166","v":7927.3488963453356},null,null,null,{"$f":"IF(TP!AI406=\"\",\"\",TP!AI406)","v":0.26923076923076922},{"$f":"IF(TP!AK406=\"\",\"\",TP!AK406)","v":1},{"$f":"IF(TP!AM406=\"\",\"\",TP!AM406)","v":1},{"$f":"IF(TP!AO406=\"\",\"\",TP!AO406)","v":1},{"$f":"IF(TP!AQ406=\"\",\"\",TP!AQ406)","v":1},{"$f":"IF(TP!AS406=\"\",\"\",TP!AS406)","v":1}]
[null,{"$f":"IF(TP!$AE$407=\"\",\"\",TP!$AE$407)","v":""},{"$f":"IF(TP!$AF$407=\"\",\"\",TP!$AF$407)","v":"Messengers, Warehousemen"},null,{"$f":"Inputs!$C$169","v":2972.7558361294941},null,null,null,{"$f":"IF(TP!AI407=\"\",\"\",TP!AI407)","v":0.53846153846153844},{"$f":"IF(TP!AK407=\"\",\"\",TP!AK407)","v":2},{"$f":"IF(TP!AM407=\"\",\"\",TP!AM407)","v":3},{"$f":"IF(TP!AO407=\"\",\"\",TP!AO407)","v":3},{"$f":"IF(TP!AQ407=\"\",\"\",TP!AQ407)","v":3},{"$f":"IF(TP!AS407=\"\",\"\",TP!AS407)","v":3}]
[null,{"$f":"IF(TP!$AE$408=\"\",\"\",TP!$AE$408)","v":""},{"$f":"IF(TP!$AF$408=\"\",\"\",TP!$AF$408)","v":"Driver"},null,{"$f":"Inputs!$C$155","v":2576.3883913122445},null,null,null,{"$f":"IF(TP!AI408=\"\",\"\",TP!AI408)","v":0.26923076923076922},{"$f":"IF(TP!AK408=\"\",\"\",TP!AK408)","v":1},{"$f":"IF(TP!AM408=\"\",\"\",TP!AM408)","v":1},{"$f":"IF(TP!AO408=\"\",\"\",TP!AO408)","v":1},{"$f":"IF(TP!AQ408=\"\",\"\",TP!AQ408)","v":1},{"$f":"IF(TP!AS408=\"\",\"\",TP!AS408)","v":1}]
[null,{"$f":"IF(TP!$AE$409=\"\",\"\",TP!$AE$409)","v":""},null,null,null,null,null,null,{"$f":"IF(TP!AI409=\"\",\"\",TP!AI409)","v":""},{"$f":"IF(TP!AK409=\"\",\"\",TP!AK409)","v":""},{"$f":"IF(TP!AM409=\"\",\"\",TP!AM409)","v":""},{"$f":"IF(TP!AO409=\"\",\"\",TP!AO409)","v":""},{"$f":"IF(TP!AQ409=\"\",\"\",TP!AQ409)","v":""},{"$f":"IF(TP!AS409=\"\",\"\",TP!AS409)","v":""}]
[null,{"$f":"IF(TP!$AE$410=\"\",\"\",TP!$AE$410)","v":""},null,null,null,null,null,null,{"$f":"IF(TP!AI410=\"\",\"\",TP!AI410)","v":""},{"$f":"IF(TP!AK410=\"\",\"\",TP!AK410)","v":""},{"$f":"IF(TP!AM410=\"\",\"\",TP!AM410)","v":""},{"$f":"IF(TP!AO410=\"\",\"\",TP!AO410)","v":""},{"$f":"IF(TP!AQ410=\"\",\"\",TP!AQ410)","v":""},{"$f":"IF(TP!AS410=\"\",\"\",TP!AS410)","v":""}]
[null,{"$f":"IF(TP!$AE$411=\"\",\"\",TP!$AE$411)","v":"Total"},null,null,null,null,null,null,{"$f":"IF(TP!AI411=\"\",\"\",TP!AI411)","v":14.038461538461538},{"$f":"IF(TP!AK411=\"\",\"\",TP!AK411)","v":44},{"$f":"IF(TP!AM411=\"\",\"\",TP!AM411)","v":65},{"$f":"IF(TP!AO411=\"\",\"\",TP!AO411)","v":65},{"$f":"IF(TP!AQ411=\"\",\"\",TP!AQ411)","v":64},{"$f":"IF(TP!AS411=\"\",\"\",TP!AS411)","v":64}]
[]
[]
[null,"French Dir & Holding"]
[]
[null,{"$f":"IF(Holding!$AE$302=\"\",\"\",Holding!$AE$302)","v":"WAGE POLICY"},null,null,{"$f":"IF(Holding!AH302=\"\",\"\",Holding!AH302)","v":"Monthly"},null,null,null,{"$f":"IF(Holding!AI302=\"\",\"\",Holding!AI302)","v":""},{"$f":"IF(Holding!AK302=\"\",\"\",Holding!AK302)","v":""},{"$f":"IF(Holding!AM302=\"\",\"\",Holding!AM302)","v":""},{"$f":"IF(Holding!AO302=\"\",\"\",Holding!AO302)","v":""},{"$f":"IF(Holding!AQ302=\"\",\"\",Holding!AQ302)","v":""},{"$f":"IF(Holding!AS302=\"\",\"\",Holding!AS302)","v":""},{"$f":"IF(Holding!AU302=\"\",\"\",Holding!AU302)","v":""},{"$f":"IF(Holding!AW302=\"\",\"\",Holding!AW302)","v":""},{"$f":"IF(Holding!AY302=\"\",\"\",Holding!AY302)","v":""},{"$f":"IF(Holding!BA302=\"\",\"\",Holding!BA302)","v":""},{"$f":"IF(Holding!BC302=\"\",\"\",Holding!BC302)","v":""},{"$f":"IF(Holding!BE302=\"\",\"\",Holding!BE302)","v":""},{"$f":"IF(Holding!BG302=\"\",\"\",Holding!BG302)","v":""},{"$f":"IF(Holding!BI302=\"\",\"\",Holding!BI302)","v":""},{"$f":"IF(Holding!BK302=\"\",\"\",Holding!BK302)","v":""},{"$f":"IF(Holding!BM302=\"\",\"\",Holding!BM302)","v":""},{"$f":"IF(Holding!BO302=\"\",\"\",Holding!BO302)","v":""},{"$f":"IF(Holding!BQ302=\"\",\"\",Holding!BQ302)","v":""},{"$f":"IF(Holding!BS302=\"\",\"\",Holding!BS302)","v":""},{"$f":"IF(Holding!BU302=\"\",\"\",Holding!BU302)","v":""},{"$f":"IF(Holding!BW302=\"\",\"\",Holding!BW302)","v":""},{"$f":"IF(Holding!BY302=\"\",\"\",Holding!BY302)","v":""},{"$f":"IF(Holding!CA302=\"\",\"\",Holding!CA302)","v":""},{"$f":"IF(Holding!CC302=\"\",\"\",Holding!CC302)","v":""},{"$f":"IF(Holding!CE302=\"\",\"\",Holding!CE302)","v":""},{"$f":"IF(Holding!CG302=\"\",\"\",Holding!CG302)","v":""},{"$f":"IF(Holding!CI302=\"\",\"\",Holding!CI302)","v":""},{"$f":"IF(Holding!CK302=\"\",\"\",Holding!CK302)","v":""},{"$f":"IF(Holding!CM302=\"\",\"\",Holding!CM302)","v":""},{"$f":"IF(Holding!CO302=\"\",\"\",Holding!CO302)","v":""},{"$f":"IF(Holding!CQ302=\"\",\"\",Holding!CQ302)","v":""},{"$f":"IF(Holding!CS302=\"\",\"\",Holding!CS302)","v":""}]
[null,{"$f":"IF(Holding!$AE$303=\"\",\"\",Holding!$AE$303)","v":""},{"$f":"IF(Holding!$AF$303=\"\",\"\",Holding!$AF$303)","v":"Salary increments & bonuses"},null,{"$f":"IF(Holding!AH303=\"\",\"\",Holding!AH303)","v":"base"},null,null,null,{"$f":"IF(Holding!AI303=\"\",\"\",Holding!AI303)","v":""},{"$f":"IF(Holding!AK303=\"\",\"\",Holding!AK303)","v":""},{"$f":"IF(Holding!AM303=\"\",\"\",Holding!AM303)","v":""},{"$f":"IF(Holding!AO303=\"\",\"\",Holding!AO303)","v":""},{"$f":"IF(Holding!AQ303=\"\",\"\",Holding!AQ303)","v":""},{"$f":"IF(Holding!AS303=\"\",\"\",Holding!AS303)","v":""},{"$f":"IF(Holding!AU303=\"\",\"\",Holding!AU303)","v":""},{"$f":"IF(Holding!AW303=\"\",\"\",Holding!AW303)","v":""},{"$f":"IF(Holding!AY303=\"\",\"\",Holding!AY303)","v":""},{"$f":"IF(Holding!BA303=\"\",\"\",Holding!BA303)","v":""},{"$f":"IF(Holding!BC303=\"\",\"\",Holding!BC303)","v":""},{"$f":"IF(Holding!BE303=\"\",\"\",Holding!BE303)","v":""},{"$f":"IF(Holding!BG303=\"\",\"\",Holding!BG303)","v":""},{"$f":"IF(Holding!BI303=\"\",\"\",Holding!BI303)","v":""},{"$f":"IF(Holding!BK303=\"\",\"\",Holding!BK303)","v":""},{"$f":"IF(Holding!BM303=\"\",\"\",Holding!BM303)","v":""},{"$f":"IF(Holding!BO303=\"\",\"\",Holding!BO303)","v":""},{"$f":"IF(Holding!BQ303=\"\",\"\",Holding!BQ303)","v":""},{"$f":"IF(Holding!BS303=\"\",\"\",Holding!BS303)","v":""},{"$f":"IF(Holding!BU303=\"\",\"\",Holding!BU303)","v":""},{"$f":"IF(Holding!BW303=\"\",\"\",Holding!BW303)","v":""},{"$f":"IF(Holding!BY303=\"\",\"\",Holding!BY303)","v":""},{"$f":"IF(Holding!CA303=\"\",\"\",Holding!CA303)","v":""},{"$f":"IF(Holding!CC303=\"\",\"\",Holding!CC303)","v":""},{"$f":"IF(Holding!CE303=\"\",\"\",Holding!CE303)","v":""},{"$f":"IF(Holding!CG303=\"\",\"\",Holding!CG303)","v":""},{"$f":"IF(Holding!CI303=\"\",\"\",Holding!CI303)","v":""},{"$f":"IF(Holding!CK303=\"\",\"\",Holding!CK303)","v":""},{"$f":"IF(Holding!CM303=\"\",\"\",Holding!CM303)","v":""},{"$f":"IF(Holding!CO303=\"\",\"\",Holding!CO303)","v":""},{"$f":"IF(Holding!CQ303=\"\",\"\",Holding!CQ303)","v":""},{"$f":"IF(Holding!CS303=\"\",\"\",Holding!CS303)","v":""}]
[null,{"$f":"IF(Holding!$AE$304=\"\",\"\",Holding!$AE$304)","v":""},{"$f":"IF(Holding!$AF$304=\"\",\"\",Holding!$AF$304)","v":""},null,{"$f":"IF(Holding!AH304=\"\",\"\",Holding!AH304)","v":"Year N"},null,null,null,{"$f":"IF(Holding!AI304=\"\",\"\",Holding!AI304)","v":""},{"$f":"IF(Holding!AK304=\"\",\"\",Holding!AK304)","v":""},{"$f":"IF(Holding!AM304=\"\",\"\",Holding!AM304)","v":""},{"$f":"IF(Holding!AO304=\"\",\"\",Holding!AO304)","v":""},{"$f":"IF(Holding!AQ304=\"\",\"\",Holding!AQ304)","v":""},{"$f":"IF(Holding!AS304=\"\",\"\",Holding!AS304)","v":""},{"$f":"IF(Holding!AU304=\"\",\"\",Holding!AU304)","v":""},{"$f":"IF(Holding!AW304=\"\",\"\",Holding!AW304)","v":""},{"$f":"IF(Holding!AY304=\"\",\"\",Holding!AY304)","v":""},{"$f":"IF(Holding!BA304=\"\",\"\",Holding!BA304)","v":""},{"$f":"IF(Holding!BC304=\"\",\"\",Holding!BC304)","v":""},{"$f":"IF(Holding!BE304=\"\",\"\",Holding!BE304)","v":""},{"$f":"IF(Holding!BG304=\"\",\"\",Holding!BG304)","v":""},{"$f":"IF(Holding!BI304=\"\",\"\",Holding!BI304)","v":""},{"$f":"IF(Holding!BK304=\"\",\"\",Holding!BK304)","v":""},{"$f":"IF(Holding!BM304=\"\",\"\",Holding!BM304)","v":""},{"$f":"IF(Holding!BO304=\"\",\"\",Holding!BO304)","v":""},{"$f":"IF(Holding!BQ304=\"\",\"\",Holding!BQ304)","v":""},{"$f":"IF(Holding!BS304=\"\",\"\",Holding!BS304)","v":""},{"$f":"IF(Holding!BU304=\"\",\"\",Holding!BU304)","v":""},{"$f":"IF(Holding!BW304=\"\",\"\",Holding!BW304)","v":""},{"$f":"IF(Holding!BY304=\"\",\"\",Holding!BY304)","v":""},{"$f":"IF(Holding!CA304=\"\",\"\",Holding!CA304)","v":""},{"$f":"IF(Holding!CC304=\"\",\"\",Holding!CC304)","v":""},{"$f":"IF(Holding!CE304=\"\",\"\",Holding!CE304)","v":""},{"$f":"IF(Holding!CG304=\"\",\"\",Holding!CG304)","v":""},{"$f":"IF(Holding!CI304=\"\",\"\",Holding!CI304)","v":""},{"$f":"IF(Holding!CK304=\"\",\"\",Holding!CK304)","v":""},{"$f":"IF(Holding!CM304=\"\",\"\",Holding!CM304)","v":""},{"$f":"IF(Holding!CO304=\"\",\"\",Holding!CO304)","v":""},{"$f":"IF(Holding!CQ304=\"\",\"\",Holding!CQ304)","v":""},{"$f":"IF(Holding!CS304=\"\",\"\",Holding!CS304)","v":""}]
[null,{"$f":"IF(Holding!$AE$305=\"\",\"\",Holding!$AE$305)","v":"DIRECTION"},null,null,{"$f":"IF(Holding!AH305=\"\",\"\",Holding!AH305)","v":""},null,null,null,{"$f":"IF(Holding!AI305=\"\",\"\",Holding!AI305)","v":""},{"$f":"IF(Holding!AK305=\"\",\"\",Holding!AK305)","v":""},{"$f":"IF(Holding!AM305=\"\",\"\",Holding!AM305)","v":""},{"$f":"IF(Holding!AO305=\"\",\"\",Holding!AO305)","v":""},{"$f":"IF(Holding!AQ305=\"\",\"\",Holding!AQ305)","v":""},{"$f":"IF(Holding!AS305=\"\",\"\",Holding!AS305)","v":""},{"$f":"IF(Holding!AU305=\"\",\"\",Holding!AU305)","v":""},{"$f":"IF(Holding!AW305=\"\",\"\",Holding!AW305)","v":""},{"$f":"IF(Holding!AY305=\"\",\"\",Holding!AY305)","v":""},{"$f":"IF(Holding!BA305=\"\",\"\",Holding!BA305)","v":""},{"$f":"IF(Holding!BC305=\"\",\"\",Holding!BC305)","v":""},{"$f":"IF(Holding!BE305=\"\",\"\",Holding!BE305)","v":""},{"$f":"IF(Holding!BG305=\"\",\"\",Holding!BG305)","v":""},{"$f":"IF(Holding!BI305=\"\",\"\",Holding!BI305)","v":""},{"$f":"IF(Holding!BK305=\"\",\"\",Holding!BK305)","v":""},{"$f":"IF(Holding!BM305=\"\",\"\",Holding!BM305)","v":""},{"$f":"IF(Holding!BO305=\"\",\"\",Holding!BO305)","v":""},{"$f":"IF(Holding!BQ305=\"\",\"\",Holding!BQ305)","v":""},{"$f":"IF(Holding!BS305=\"\",\"\",Holding!BS305)","v":""},{"$f":"IF(Holding!BU305=\"\",\"\",Holding!BU305)","v":""},{"$f":"IF(Holding!BW305=\"\",\"\",Holding!BW305)","v":""},{"$f":"IF(Holding!BY305=\"\",\"\",Holding!BY305)","v":""},{"$f":"IF(Holding!CA305=\"\",\"\",Holding!CA305)","v":""},{"$f":"IF(Holding!CC305=\"\",\"\",Holding!CC305)","v":""},{"$f":"IF(Holding!CE305=\"\",\"\",Holding!CE305)","v":""},{"$f":"IF(Holding!CG305=\"\",\"\",Holding!CG305)","v":""},{"$f":"IF(Holding!CI305=\"\",\"\",Holding!CI305)","v":""},{"$f":"IF(Holding!CK305=\"\",\"\",Holding!CK305)","v":""},{"$f":"IF(Holding!CM305=\"\",\"\",Holding!CM305)","v":""},{"$f":"IF(Holding!CO305=\"\",\"\",Holding!CO305)","v":""},{"$f":"IF(Holding!CQ305=\"\",\"\",Holding!CQ305)","v":""},{"$f":"IF(Holding!CS305=\"\",\"\",Holding!CS305)","v":""}]
[null,{"$f":"IF(Holding!$AE$306=\"\",\"\",Holding!$AE$306)","v":""},{"$f":"IF(Holding!$AF$306=\"\",\"\",Holding!$AF$306)","v":"CEO"},null,{"$f":"+Inputs!$C$172","v":237250},null,{"$f":"10/12+1+1+0.5","v":3.3333333333333335},1,{"$f":"IF(Holding!AI306=\"\",\"\",Holding!AI306)","v":1},{"$f":"IF(Holding!AK306=\"\",\"\",Holding!AK306)","v":1},{"$f":"IF(Holding!AM306=\"\",\"\",Holding!AM306)","v":1},{"$f":"IF(Holding!AO306=\"\",\"\",Holding!AO306)","v":1},{"$f":"IF(Holding!AQ306=\"\",\"\",Holding!AQ306)","v":1},{"$f":"IF(Holding!AS306=\"\",\"\",Holding!AS306)","v":1},{"$f":"IF(Holding!AU306=\"\",\"\",Holding!AU306)","v":1},{"$f":"IF(Holding!AW306=\"\",\"\",Holding!AW306)","v":1},{"$f":"IF(Holding!AY306=\"\",\"\",Holding!AY306)","v":1},{"$f":"IF(Holding!BA306=\"\",\"\",Holding!BA306)","v":1},{"$f":"IF(Holding!BC306=\"\",\"\",Holding!BC306)","v":1},{"$f":"IF(Holding!BE306=\"\",\"\",Holding!BE306)","v":1},{"$f":"IF(Holding!BG306=\"\",\"\",Holding!BG306)","v":1},{"$f":"IF(Holding!BI306=\"\",\"\",Holding!BI306)","v":1},{"$f":"IF(Holding!BK306=\"\",\"\",Holding!BK306)","v":1},{"$f":"IF(Holding!BM306=\"\",\"\",Holding!BM306)","v":1},{"$f":"IF(Holding!BO306=\"\",\"\",Holding!BO306)","v":1},{"$f":"IF(Holding!BQ306=\"\",\"\",Holding!BQ306)","v":1},{"$f":"IF(Holding!BS306=\"\",\"\",Holding!BS306)","v":1},{"$f":"IF(Holding!BU306=\"\",\"\",Holding!BU306)","v":1},{"$f":"IF(Holding!BW306=\"\",\"\",Holding!BW306)","v":1},{"$f":"IF(Holding!BY306=\"\",\"\",Holding!BY306)","v":1},{"$f":"IF(Holding!CA306=\"\",\"\",Holding!CA306)","v":1},{"$f":"IF(Holding!CC306=\"\",\"\",Holding!CC306)","v":1},{"$f":"IF(Holding!CE306=\"\",\"\",Holding!CE306)","v":1},{"$f":"IF(Holding!CG306=\"\",\"\",Holding!CG306)","v":1},{"$f":"IF(Holding!CI306=\"\",\"\",Holding!CI306)","v":1},{"$f":"IF(Holding!CK306=\"\",\"\",Holding!CK306)","v":1},{"$f":"IF(Holding!CM306=\"\",\"\",Holding!CM306)","v":1},{"$f":"IF(Holding!CO306=\"\",\"\",Holding!CO306)","v":1},{"$f":"IF(Holding!CQ306=\"\",\"\",Holding!CQ306)","v":1},{"$f":"IF(Holding!CS306=\"\",\"\",Holding!CS306)","v":1}]
[null,{"$f":"IF(Holding!$AE$307=\"\",\"\",Holding!$AE$307)","v":""},{"$f":"IF(Holding!$AF$307=\"\",\"\",Holding!$AF$307)","v":"CFO"},null,{"$f":"+Inputs!$C$175","v":208780},null,{"$f":"0.0833333333333333+0.333333333333333","v":0.4166666666666663},1,{"$f":"IF(Holding!AI307=\"\",\"\",Holding!AI307)","v":1},{"$f":"IF(Holding!AK307=\"\",\"\",Holding!AK307)","v":1},{"$f":"IF(Holding!AM307=\"\",\"\",Holding!AM307)","v":1},{"$f":"IF(Holding!AO307=\"\",\"\",Holding!AO307)","v":1},{"$f":"IF(Holding!AQ307=\"\",\"\",Holding!AQ307)","v":1},{"$f":"IF(Holding!AS307=\"\",\"\",Holding!AS307)","v":1},{"$f":"IF(Holding!AU307=\"\",\"\",Holding!AU307)","v":1},{"$f":"IF(Holding!AW307=\"\",\"\",Holding!AW307)","v":1},{"$f":"IF(Holding!AY307=\"\",\"\",Holding!AY307)","v":1},{"$f":"IF(Holding!BA307=\"\",\"\",Holding!BA307)","v":1},{"$f":"IF(Holding!BC307=\"\",\"\",Holding!BC307)","v":1},{"$f":"IF(Holding!BE307=\"\",\"\",Holding!BE307)","v":1},{"$f":"IF(Holding!BG307=\"\",\"\",Holding!BG307)","v":1},{"$f":"IF(Holding!BI307=\"\",\"\",Holding!BI307)","v":1},{"$f":"IF(Holding!BK307=\"\",\"\",Holding!BK307)","v":1},{"$f":"IF(Holding!BM307=\"\",\"\",Holding!BM307)","v":1},{"$f":"IF(Holding!BO307=\"\",\"\",Holding!BO307)","v":1},{"$f":"IF(Holding!BQ307=\"\",\"\",Holding!BQ307)","v":1},{"$f":"IF(Holding!BS307=\"\",\"\",Holding!BS307)","v":1},{"$f":"IF(Holding!BU307=\"\",\"\",Holding!BU307)","v":1},{"$f":"IF(Holding!BW307=\"\",\"\",Holding!BW307)","v":1},{"$f":"IF(Holding!BY307=\"\",\"\",Holding!BY307)","v":1},{"$f":"IF(Holding!CA307=\"\",\"\",Holding!CA307)","v":1},{"$f":"IF(Holding!CC307=\"\",\"\",Holding!CC307)","v":1},{"$f":"IF(Holding!CE307=\"\",\"\",Holding!CE307)","v":1},{"$f":"IF(Holding!CG307=\"\",\"\",Holding!CG307)","v":1},{"$f":"IF(Holding!CI307=\"\",\"\",Holding!CI307)","v":1},{"$f":"IF(Holding!CK307=\"\",\"\",Holding!CK307)","v":1},{"$f":"IF(Holding!CM307=\"\",\"\",Holding!CM307)","v":1},{"$f":"IF(Holding!CO307=\"\",\"\",Holding!CO307)","v":1},{"$f":"IF(Holding!CQ307=\"\",\"\",Holding!CQ307)","v":1},{"$f":"IF(Holding!CS307=\"\",\"\",Holding!CS307)","v":1}]
[null,{"$f":"IF(Holding!$AE$308=\"\",\"\",Holding!$AE$308)","v":""},{"$f":"IF(Holding!$AF$308=\"\",\"\",Holding!$AF$308)","v":"Executives' PA"},null,{"$f":"+Inputs!$C$177","v":56940},null,null,null,{"$f":"IF(Holding!AI308=\"\",\"\",Holding!AI308)","v":1},{"$f":"IF(Holding!AK308=\"\",\"\",Holding!AK308)","v":1},{"$f":"IF(Holding!AM308=\"\",\"\",Holding!AM308)","v":1},{"$f":"IF(Holding!AO308=\"\",\"\",Holding!AO308)","v":1},{"$f":"IF(Holding!AQ308=\"\",\"\",Holding!AQ308)","v":1},{"$f":"IF(Holding!AS308=\"\",\"\",Holding!AS308)","v":1},{"$f":"IF(Holding!AU308=\"\",\"\",Holding!AU308)","v":1},{"$f":"IF(Holding!AW308=\"\",\"\",Holding!AW308)","v":1},{"$f":"IF(Holding!AY308=\"\",\"\",Holding!AY308)","v":1},{"$f":"IF(Holding!BA308=\"\",\"\",Holding!BA308)","v":1},{"$f":"IF(Holding!BC308=\"\",\"\",Holding!BC308)","v":1},{"$f":"IF(Holding!BE308=\"\",\"\",Holding!BE308)","v":1},{"$f":"IF(Holding!BG308=\"\",\"\",Holding!BG308)","v":1},{"$f":"IF(Holding!BI308=\"\",\"\",Holding!BI308)","v":1},{"$f":"IF(Holding!BK308=\"\",\"\",Holding!BK308)","v":1},{"$f":"IF(Holding!BM308=\"\",\"\",Holding!BM308)","v":1},{"$f":"IF(Holding!BO308=\"\",\"\",Holding!BO308)","v":1},{"$f":"IF(Holding!BQ308=\"\",\"\",Holding!BQ308)","v":1},{"$f":"IF(Holding!BS308=\"\",\"\",Holding!BS308)","v":1},{"$f":"IF(Holding!BU308=\"\",\"\",Holding!BU308)","v":1},{"$f":"IF(Holding!BW308=\"\",\"\",Holding!BW308)","v":1},{"$f":"IF(Holding!BY308=\"\",\"\",Holding!BY308)","v":1},{"$f":"IF(Holding!CA308=\"\",\"\",Holding!CA308)","v":1},{"$f":"IF(Holding!CC308=\"\",\"\",Holding!CC308)","v":1},{"$f":"IF(Holding!CE308=\"\",\"\",Holding!CE308)","v":1},{"$f":"IF(Holding!CG308=\"\",\"\",Holding!CG308)","v":1},{"$f":"IF(Holding!CI308=\"\",\"\",Holding!CI308)","v":1},{"$f":"IF(Holding!CK308=\"\",\"\",Holding!CK308)","v":1},{"$f":"IF(Holding!CM308=\"\",\"\",Holding!CM308)","v":1},{"$f":"IF(Holding!CO308=\"\",\"\",Holding!CO308)","v":1},{"$f":"IF(Holding!CQ308=\"\",\"\",Holding!CQ308)","v":1},{"$f":"IF(Holding!CS308=\"\",\"\",Holding!CS308)","v":1}]
[null,{"$f":"IF(Holding!$AE$309=\"\",\"\",Holding!$AE$309)","v":""},{"$f":"IF(Holding!$AF$309=\"\",\"\",Holding!$AF$309)","v":""}]
[null,{"$f":"IF(Holding!$AE$310=\"\",\"\",Holding!$AE$310)","v":"Other"}]
[null,{"$f":"IF(Holding!$AE$311=\"\",\"\",Holding!$AE$311)","v":""},{"$f":"IF(Holding!$AF$311=\"\",\"\",Holding!$AF$311)","v":"Night watchman Dakar"},null,{"$f":"+Inputs!$C$169","v":2972.7558361294941},null,null,null,{"$f":"IF(Holding!AI311=\"\",\"\",Holding!AI311)","v":1},{"$f":"IF(Holding!AK311=\"\",\"\",Holding!AK311)","v":1},{"$f":"IF(Holding!AM311=\"\",\"\",Holding!AM311)","v":1},{"$f":"IF(Holding!AO311=\"\",\"\",Holding!AO311)","v":1},{"$f":"IF(Holding!AQ311=\"\",\"\",Holding!AQ311)","v":1},{"$f":"IF(Holding!AS311=\"\",\"\",Holding!AS311)","v":1},{"$f":"IF(Holding!AU311=\"\",\"\",Holding!AU311)","v":1},{"$f":"IF(Holding!AW311=\"\",\"\",Holding!AW311)","v":1},{"$f":"IF(Holding!AY311=\"\",\"\",Holding!AY311)","v":1},{"$f":"IF(Holding!BA311=\"\",\"\",Holding!BA311)","v":1},{"$f":"IF(Holding!BC311=\"\",\"\",Holding!BC311)","v":1},{"$f":"IF(Holding!BE311=\"\",\"\",Holding!BE311)","v":1},{"$f":"IF(Holding!BG311=\"\",\"\",Holding!BG311)","v":1},{"$f":"IF(Holding!BI311=\"\",\"\",Holding!BI311)","v":1},{"$f":"IF(Holding!BK311=\"\",\"\",Holding!BK311)","v":1},{"$f":"IF(Holding!BM311=\"\",\"\",Holding!BM311)","v":1},{"$f":"IF(Holding!BO311=\"\",\"\",Holding!BO311)","v":1},{"$f":"IF(Holding!BQ311=\"\",\"\",Holding!BQ311)","v":1},{"$f":"IF(Holding!BS311=\"\",\"\",Holding!BS311)","v":1},{"$f":"IF(Holding!BU311=\"\",\"\",Holding!BU311)","v":1},{"$f":"IF(Holding!BW311=\"\",\"\",Holding!BW311)","v":1},{"$f":"IF(Holding!BY311=\"\",\"\",Holding!BY311)","v":1},{"$f":"IF(Holding!CA311=\"\",\"\",Holding!CA311)","v":1},{"$f":"IF(Holding!CC311=\"\",\"\",Holding!CC311)","v":1},{"$f":"IF(Holding!CE311=\"\",\"\",Holding!CE311)","v":1},{"$f":"IF(Holding!CG311=\"\",\"\",Holding!CG311)","v":1},{"$f":"IF(Holding!CI311=\"\",\"\",Holding!CI311)","v":1},{"$f":"IF(Holding!CK311=\"\",\"\",Holding!CK311)","v":1},{"$f":"IF(Holding!CM311=\"\",\"\",Holding!CM311)","v":1},{"$f":"IF(Holding!CO311=\"\",\"\",Holding!CO311)","v":1},{"$f":"IF(Holding!CQ311=\"\",\"\",Holding!CQ311)","v":1},{"$f":"IF(Holding!CS311=\"\",\"\",Holding!CS311)","v":1}]
[null,{"$f":"IF(Holding!$AE$312=\"\",\"\",Holding!$AE$312)","v":""},{"$f":"IF(Holding!$AF$312=\"\",\"\",Holding!$AF$312)","v":"Cook Dakar"},null,{"$f":"+Inputs!$C$169","v":2972.7558361294941},null,null,null,{"$f":"IF(Holding!AI312=\"\",\"\",Holding!AI312)","v":1},{"$f":"IF(Holding!AK312=\"\",\"\",Holding!AK312)","v":1},{"$f":"IF(Holding!AM312=\"\",\"\",Holding!AM312)","v":1},{"$f":"IF(Holding!AO312=\"\",\"\",Holding!AO312)","v":1},{"$f":"IF(Holding!AQ312=\"\",\"\",Holding!AQ312)","v":1},{"$f":"IF(Holding!AS312=\"\",\"\",Holding!AS312)","v":1},{"$f":"IF(Holding!AU312=\"\",\"\",Holding!AU312)","v":1},{"$f":"IF(Holding!AW312=\"\",\"\",Holding!AW312)","v":1},{"$f":"IF(Holding!AY312=\"\",\"\",Holding!AY312)","v":1},{"$f":"IF(Holding!BA312=\"\",\"\",Holding!BA312)","v":1},{"$f":"IF(Holding!BC312=\"\",\"\",Holding!BC312)","v":1},{"$f":"IF(Holding!BE312=\"\",\"\",Holding!BE312)","v":1},{"$f":"IF(Holding!BG312=\"\",\"\",Holding!BG312)","v":1},{"$f":"IF(Holding!BI312=\"\",\"\",Holding!BI312)","v":1},{"$f":"IF(Holding!BK312=\"\",\"\",Holding!BK312)","v":1},{"$f":"IF(Holding!BM312=\"\",\"\",Holding!BM312)","v":1},{"$f":"IF(Holding!BO312=\"\",\"\",Holding!BO312)","v":1},{"$f":"IF(Holding!BQ312=\"\",\"\",Holding!BQ312)","v":1},{"$f":"IF(Holding!BS312=\"\",\"\",Holding!BS312)","v":1},{"$f":"IF(Holding!BU312=\"\",\"\",Holding!BU312)","v":1},{"$f":"IF(Holding!BW312=\"\",\"\",Holding!BW312)","v":1},{"$f":"IF(Holding!BY312=\"\",\"\",Holding!BY312)","v":1},{"$f":"IF(Holding!CA312=\"\",\"\",Holding!CA312)","v":1},{"$f":"IF(Holding!CC312=\"\",\"\",Holding!CC312)","v":1},{"$f":"IF(Holding!CE312=\"\",\"\",Holding!CE312)","v":1},{"$f":"IF(Holding!CG312=\"\",\"\",Holding!CG312)","v":1},{"$f":"IF(Holding!CI312=\"\",\"\",Holding!CI312)","v":1},{"$f":"IF(Holding!CK312=\"\",\"\",Holding!CK312)","v":1},{"$f":"IF(Holding!CM312=\"\",\"\",Holding!CM312)","v":1},{"$f":"IF(Holding!CO312=\"\",\"\",Holding!CO312)","v":1},{"$f":"IF(Holding!CQ312=\"\",\"\",Holding!CQ312)","v":1},{"$f":"IF(Holding!CS312=\"\",\"\",Holding!CS312)","v":1}]
[null,{"$f":"IF(Holding!$AE$313=\"\",\"\",Holding!$AE$313)","v":""},null,null,null,null,null,null,{"$f":"IF(Holding!AI313=\"\",\"\",Holding!AI313)","v":""},{"$f":"IF(Holding!AK313=\"\",\"\",Holding!AK313)","v":""},{"$f":"IF(Holding!AM313=\"\",\"\",Holding!AM313)","v":""},{"$f":"IF(Holding!AO313=\"\",\"\",Holding!AO313)","v":""},{"$f":"IF(Holding!AQ313=\"\",\"\",Holding!AQ313)","v":""},{"$f":"IF(Holding!AS313=\"\",\"\",Holding!AS313)","v":""},{"$f":"IF(Holding!AU313=\"\",\"\",Holding!AU313)","v":""},{"$f":"IF(Holding!AW313=\"\",\"\",Holding!AW313)","v":""},{"$f":"IF(Holding!AY313=\"\",\"\",Holding!AY313)","v":""},{"$f":"IF(Holding!BA313=\"\",\"\",Holding!BA313)","v":""},{"$f":"IF(Holding!BC313=\"\",\"\",Holding!BC313)","v":""},{"$f":"IF(Holding!BE313=\"\",\"\",Holding!BE313)","v":""},{"$f":"IF(Holding!BG313=\"\",\"\",Holding!BG313)","v":""},{"$f":"IF(Holding!BI313=\"\",\"\",Holding!BI313)","v":""},{"$f":"IF(Holding!BK313=\"\",\"\",Holding!BK313)","v":""},{"$f":"IF(Holding!BM313=\"\",\"\",Holding!BM313)","v":""},{"$f":"IF(Holding!BO313=\"\",\"\",Holding!BO313)","v":""},{"$f":"IF(Holding!BQ313=\"\",\"\",Holding!BQ313)","v":""},{"$f":"IF(Holding!BS313=\"\",\"\",Holding!BS313)","v":""},{"$f":"IF(Holding!BU313=\"\",\"\",Holding!BU313)","v":""},{"$f":"IF(Holding!BW313=\"\",\"\",Holding!BW313)","v":""},{"$f":"IF(Holding!BY313=\"\",\"\",Holding!BY313)","v":""},{"$f":"IF(Holding!CA313=\"\",\"\",Holding!CA313)","v":""},{"$f":"IF(Holding!CC313=\"\",\"\",Holding!CC313)","v":""},{"$f":"IF(Holding!CE313=\"\",\"\",Holding!CE313)","v":""},{"$f":"IF(Holding!CG313=\"\",\"\",Holding!CG313)","v":""},{"$f":"IF(Holding!CI313=\"\",\"\",Holding!CI313)","v":""},{"$f":"IF(Holding!CK313=\"\",\"\",Holding!CK313)","v":""},{"$f":"IF(Holding!CM313=\"\",\"\",Holding!CM313)","v":""},{"$f":"IF(Holding!CO313=\"\",\"\",Holding!CO313)","v":""},{"$f":"IF(Holding!CQ313=\"\",\"\",Holding!CQ313)","v":""},{"$f":"IF(Holding!CS313=\"\",\"\",Holding!CS313)","v":""}]
[null,{"$f":"IF(Holding!$AE$314=\"\",\"\",Holding!$AE$314)","v":"Total Management"},null,null,null,null,null,null,{"$f":"IF(Holding!AI314=\"\",\"\",Holding!AI314)","v":5},{"$f":"IF(Holding!AK314=\"\",\"\",Holding!AK314)","v":5},{"$f":"IF(Holding!AM314=\"\",\"\",Holding!AM314)","v":5},{"$f":"IF(Holding!AO314=\"\",\"\",Holding!AO314)","v":5},{"$f":"IF(Holding!AQ314=\"\",\"\",Holding!AQ314)","v":5},{"$f":"IF(Holding!AS314=\"\",\"\",Holding!AS314)","v":5},{"$f":"IF(Holding!AU314=\"\",\"\",Holding!AU314)","v":5},{"$f":"IF(Holding!AW314=\"\",\"\",Holding!AW314)","v":5},{"$f":"IF(Holding!AY314=\"\",\"\",Holding!AY314)","v":5},{"$f":"IF(Holding!BA314=\"\",\"\",Holding!BA314)","v":5},{"$f":"IF(Holding!BC314=\"\",\"\",Holding!BC314)","v":5},{"$f":"IF(Holding!BE314=\"\",\"\",Holding!BE314)","v":5},{"$f":"IF(Holding!BG314=\"\",\"\",Holding!BG314)","v":5},{"$f":"IF(Holding!BI314=\"\",\"\",Holding!BI314)","v":5},{"$f":"IF(Holding!BK314=\"\",\"\",Holding!BK314)","v":5},{"$f":"IF(Holding!BM314=\"\",\"\",Holding!BM314)","v":5},{"$f":"IF(Holding!BO314=\"\",\"\",Holding!BO314)","v":5},{"$f":"IF(Holding!BQ314=\"\",\"\",Holding!BQ314)","v":5},{"$f":"IF(Holding!BS314=\"\",\"\",Holding!BS314)","v":5},{"$f":"IF(Holding!BU314=\"\",\"\",Holding!BU314)","v":5},{"$f":"IF(Holding!BW314=\"\",\"\",Holding!BW314)","v":5},{"$f":"IF(Holding!BY314=\"\",\"\",Holding!BY314)","v":5},{"$f":"IF(Holding!CA314=\"\",\"\",Holding!CA314)","v":5},{"$f":"IF(Holding!CC314=\"\",\"\",Holding!CC314)","v":5},{"$f":"IF(Holding!CE314=\"\",\"\",Holding!CE314)","v":5},{"$f":"IF(Holding!CG314=\"\",\"\",Holding!CG314)","v":5},{"$f":"IF(Holding!CI314=\"\",\"\",Holding!CI314)","v":5},{"$f":"IF(Holding!CK314=\"\",\"\",Holding!CK314)","v":5},{"$f":"IF(Holding!CM314=\"\",\"\",Holding!CM314)","v":5},{"$f":"IF(Holding!CO314=\"\",\"\",Holding!CO314)","v":5},{"$f":"IF(Holding!CQ314=\"\",\"\",Holding!CQ314)","v":5},{"$f":"IF(Holding!CS314=\"\",\"\",Holding!CS314)","v":5}]
[null,{"$f":"IF(Holding!$AE$315=\"\",\"\",Holding!$AE$315)","v":""},null,null,null,null,null,null,{"$f":"IF(Holding!AI315=\"\",\"\",Holding!AI315)","v":""},{"$f":"IF(Holding!AK315=\"\",\"\",Holding!AK315)","v":""},{"$f":"IF(Holding!AM315=\"\",\"\",Holding!AM315)","v":""},{"$f":"IF(Holding!AO315=\"\",\"\",Holding!AO315)","v":""},{"$f":"IF(Holding!AQ315=\"\",\"\",Holding!AQ315)","v":""},{"$f":"IF(Holding!AS315=\"\",\"\",Holding!AS315)","v":""},{"$f":"IF(Holding!AU315=\"\",\"\",Holding!AU315)","v":""},{"$f":"IF(Holding!AW315=\"\",\"\",Holding!AW315)","v":""},{"$f":"IF(Holding!AY315=\"\",\"\",Holding!AY315)","v":""},{"$f":"IF(Holding!BA315=\"\",\"\",Holding!BA315)","v":""},{"$f":"IF(Holding!BC315=\"\",\"\",Holding!BC315)","v":""},{"$f":"IF(Holding!BE315=\"\",\"\",Holding!BE315)","v":""},{"$f":"IF(Holding!BG315=\"\",\"\",Holding!BG315)","v":""},{"$f":"IF(Holding!BI315=\"\",\"\",Holding!BI315)","v":""},{"$f":"IF(Holding!BK315=\"\",\"\",Holding!BK315)","v":""},{"$f":"IF(Holding!BM315=\"\",\"\",Holding!BM315)","v":""},{"$f":"IF(Holding!BO315=\"\",\"\",Holding!BO315)","v":""},{"$f":"IF(Holding!BQ315=\"\",\"\",Holding!BQ315)","v":""},{"$f":"IF(Holding!BS315=\"\",\"\",Holding!BS315)","v":""},{"$f":"IF(Holding!BU315=\"\",\"\",Holding!BU315)","v":""},{"$f":"IF(Holding!BW315=\"\",\"\",Holding!BW315)","v":""},{"$f":"IF(Holding!BY315=\"\",\"\",Holding!BY315)","v":""},{"$f":"IF(Holding!CA315=\"\",\"\",Holding!CA315)","v":""},{"$f":"IF(Holding!CC315=\"\",\"\",Holding!CC315)","v":""},{"$f":"IF(Holding!CE315=\"\",\"\",Holding!CE315)","v":""},{"$f":"IF(Holding!CG315=\"\",\"\",Holding!CG315)","v":""},{"$f":"IF(Holding!CI315=\"\",\"\",Holding!CI315)","v":""},{"$f":"IF(Holding!CK315=\"\",\"\",Holding!CK315)","v":""},{"$f":"IF(Holding!CM315=\"\",\"\",Holding!CM315)","v":""},{"$f":"IF(Holding!CO315=\"\",\"\",Holding!CO315)","v":""},{"$f":"IF(Holding!CQ315=\"\",\"\",Holding!CQ315)","v":""},{"$f":"IF(Holding!CS315=\"\",\"\",Holding!CS315)","v":""}]
[null,{"$f":"IF(Holding!$AE$316=\"\",\"\",Holding!$AE$316)","v":"SHAREHOLDERS RELATIONSHIP"},null,null,null,null,null,null,{"$f":"IF(Holding!AI316=\"\",\"\",Holding!AI316)","v":""},{"$f":"IF(Holding!AK316=\"\",\"\",Holding!AK316)","v":""},{"$f":"IF(Holding!AM316=\"\",\"\",Holding!AM316)","v":""},{"$f":"IF(Holding!AO316=\"\",\"\",Holding!AO316)","v":""},{"$f":"IF(Holding!AQ316=\"\",\"\",Holding!AQ316)","v":""},{"$f":"IF(Holding!AS316=\"\",\"\",Holding!AS316)","v":""},{"$f":"IF(Holding!AU316=\"\",\"\",Holding!AU316)","v":""},{"$f":"IF(Holding!AW316=\"\",\"\",Holding!AW316)","v":""},{"$f":"IF(Holding!AY316=\"\",\"\",Holding!AY316)","v":""},{"$f":"IF(Holding!BA316=\"\",\"\",Holding!BA316)","v":""},{"$f":"IF(Holding!BC316=\"\",\"\",Holding!BC316)","v":""},{"$f":"IF(Holding!BE316=\"\",\"\",Holding!BE316)","v":""},{"$f":"IF(Holding!BG316=\"\",\"\",Holding!BG316)","v":""},{"$f":"IF(Holding!BI316=\"\",\"\",Holding!BI316)","v":""},{"$f":"IF(Holding!BK316=\"\",\"\",Holding!BK316)","v":""},{"$f":"IF(Holding!BM316=\"\",\"\",Holding!BM316)","v":""},{"$f":"IF(Holding!BO316=\"\",\"\",Holding!BO316)","v":""},{"$f":"IF(Holding!BQ316=\"\",\"\",Holding!BQ316)","v":""},{"$f":"IF(Holding!BS316=\"\",\"\",Holding!BS316)","v":""},{"$f":"IF(Holding!BU316=\"\",\"\",Holding!BU316)","v":""},{"$f":"IF(Holding!BW316=\"\",\"\",Holding!BW316)","v":""},{"$f":"IF(Holding!BY316=\"\",\"\",Holding!BY316)","v":""},{"$f":"IF(Holding!CA316=\"\",\"\",Holding!CA316)","v":""},{"$f":"IF(Holding!CC316=\"\",\"\",Holding!CC316)","v":""},{"$f":"IF(Holding!CE316=\"\",\"\",Holding!CE316)","v":""},{"$f":"IF(Holding!CG316=\"\",\"\",Holding!CG316)","v":""},{"$f":"IF(Holding!CI316=\"\",\"\",Holding!CI316)","v":""},{"$f":"IF(Holding!CK316=\"\",\"\",Holding!CK316)","v":""},{"$f":"IF(Holding!CM316=\"\",\"\",Holding!CM316)","v":""},{"$f":"IF(Holding!CO316=\"\",\"\",Holding!CO316)","v":""},{"$f":"IF(Holding!CQ316=\"\",\"\",Holding!CQ316)","v":""},{"$f":"IF(Holding!CS316=\"\",\"\",Holding!CS316)","v":""}]
[null,{"$f":"IF(Holding!$AE$317=\"\",\"\",Holding!$AE$317)","v":""},{"$f":"IF(Holding!$AF$317=\"\",\"\",Holding!$AF$317)","v":"Secretary General"},null,{"$f":"+Inputs!$C$174","v":208780},null,{"$f":"0.333333333333333+0.5","v":0.83333333333333304},1,{"$f":"IF(Holding!AI317=\"\",\"\",Holding!AI317)","v":1},{"$f":"IF(Holding!AK317=\"\",\"\",Holding!AK317)","v":1},{"$f":"IF(Holding!AM317=\"\",\"\",Holding!AM317)","v":1},{"$f":"IF(Holding!AO317=\"\",\"\",Holding!AO317)","v":1},{"$f":"IF(Holding!AQ317=\"\",\"\",Holding!AQ317)","v":1},{"$f":"IF(Holding!AS317=\"\",\"\",Holding!AS317)","v":1},{"$f":"IF(Holding!AU317=\"\",\"\",Holding!AU317)","v":1},{"$f":"IF(Holding!AW317=\"\",\"\",Holding!AW317)","v":1},{"$f":"IF(Holding!AY317=\"\",\"\",Holding!AY317)","v":1},{"$f":"IF(Holding!BA317=\"\",\"\",Holding!BA317)","v":1},{"$f":"IF(Holding!BC317=\"\",\"\",Holding!BC317)","v":1},{"$f":"IF(Holding!BE317=\"\",\"\",Holding!BE317)","v":1},{"$f":"IF(Holding!BG317=\"\",\"\",Holding!BG317)","v":1},{"$f":"IF(Holding!BI317=\"\",\"\",Holding!BI317)","v":1},{"$f":"IF(Holding!BK317=\"\",\"\",Holding!BK317)","v":1},{"$f":"IF(Holding!BM317=\"\",\"\",Holding!BM317)","v":1},{"$f":"IF(Holding!BO317=\"\",\"\",Holding!BO317)","v":1},{"$f":"IF(Holding!BQ317=\"\",\"\",Holding!BQ317)","v":1},{"$f":"IF(Holding!BS317=\"\",\"\",Holding!BS317)","v":1},{"$f":"IF(Holding!BU317=\"\",\"\",Holding!BU317)","v":1},{"$f":"IF(Holding!BW317=\"\",\"\",Holding!BW317)","v":1},{"$f":"IF(Holding!BY317=\"\",\"\",Holding!BY317)","v":1},{"$f":"IF(Holding!CA317=\"\",\"\",Holding!CA317)","v":1},{"$f":"IF(Holding!CC317=\"\",\"\",Holding!CC317)","v":1},{"$f":"IF(Holding!CE317=\"\",\"\",Holding!CE317)","v":1},{"$f":"IF(Holding!CG317=\"\",\"\",Holding!CG317)","v":1},{"$f":"IF(Holding!CI317=\"\",\"\",Holding!CI317)","v":1},{"$f":"IF(Holding!CK317=\"\",\"\",Holding!CK317)","v":1},{"$f":"IF(Holding!CM317=\"\",\"\",Holding!CM317)","v":1},{"$f":"IF(Holding!CO317=\"\",\"\",Holding!CO317)","v":1},{"$f":"IF(Holding!CQ317=\"\",\"\",Holding!CQ317)","v":1},{"$f":"IF(Holding!CS317=\"\",\"\",Holding!CS317)","v":1}]
[null,{"$f":"IF(Holding!$AE$318=\"\",\"\",Holding!$AE$318)","v":""},null,null,null,null,null,null,{"$f":"IF(Holding!AI318=\"\",\"\",Holding!AI318)","v":""},{"$f":"IF(Holding!AK318=\"\",\"\",Holding!AK318)","v":""},{"$f":"IF(Holding!AM318=\"\",\"\",Holding!AM318)","v":""},{"$f":"IF(Holding!AO318=\"\",\"\",Holding!AO318)","v":""},{"$f":"IF(Holding!AQ318=\"\",\"\",Holding!AQ318)","v":""},{"$f":"IF(Holding!AS318=\"\",\"\",Holding!AS318)","v":""},{"$f":"IF(Holding!AU318=\"\",\"\",Holding!AU318)","v":""},{"$f":"IF(Holding!AW318=\"\",\"\",Holding!AW318)","v":""},{"$f":"IF(Holding!AY318=\"\",\"\",Holding!AY318)","v":""},{"$f":"IF(Holding!BA318=\"\",\"\",Holding!BA318)","v":""},{"$f":"IF(Holding!BC318=\"\",\"\",Holding!BC318)","v":""},{"$f":"IF(Holding!BE318=\"\",\"\",Holding!BE318)","v":""},{"$f":"IF(Holding!BG318=\"\",\"\",Holding!BG318)","v":""},{"$f":"IF(Holding!BI318=\"\",\"\",Holding!BI318)","v":""},{"$f":"IF(Holding!BK318=\"\",\"\",Holding!BK318)","v":""},{"$f":"IF(Holding!BM318=\"\",\"\",Holding!BM318)","v":""},{"$f":"IF(Holding!BO318=\"\",\"\",Holding!BO318)","v":""},{"$f":"IF(Holding!BQ318=\"\",\"\",Holding!BQ318)","v":""},{"$f":"IF(Holding!BS318=\"\",\"\",Holding!BS318)","v":""},{"$f":"IF(Holding!BU318=\"\",\"\",Holding!BU318)","v":""},{"$f":"IF(Holding!BW318=\"\",\"\",Holding!BW318)","v":""},{"$f":"IF(Holding!BY318=\"\",\"\",Holding!BY318)","v":""},{"$f":"IF(Holding!CA318=\"\",\"\",Holding!CA318)","v":""},{"$f":"IF(Holding!CC318=\"\",\"\",Holding!CC318)","v":""},{"$f":"IF(Holding!CE318=\"\",\"\",Holding!CE318)","v":""},{"$f":"IF(Holding!CG318=\"\",\"\",Holding!CG318)","v":""},{"$f":"IF(Holding!CI318=\"\",\"\",Holding!CI318)","v":""},{"$f":"IF(Holding!CK318=\"\",\"\",Holding!CK318)","v":""},{"$f":"IF(Holding!CM318=\"\",\"\",Holding!CM318)","v":""},{"$f":"IF(Holding!CO318=\"\",\"\",Holding!CO318)","v":""},{"$f":"IF(Holding!CQ318=\"\",\"\",Holding!CQ318)","v":""},{"$f":"IF(Holding!CS318=\"\",\"\",Holding!CS318)","v":""}]
[null,{"$f":"IF(Holding!$AE$319=\"\",\"\",Holding!$AE$319)","v":"Total Shareholders relationships"},null,null,null,null,null,null,{"$f":"IF(Holding!AI319=\"\",\"\",Holding!AI319)","v":1},{"$f":"IF(Holding!AK319=\"\",\"\",Holding!AK319)","v":1},{"$f":"IF(Holding!AM319=\"\",\"\",Holding!AM319)","v":1},{"$f":"IF(Holding!AO319=\"\",\"\",Holding!AO319)","v":1},{"$f":"IF(Holding!AQ319=\"\",\"\",Holding!AQ319)","v":1},{"$f":"IF(Holding!AS319=\"\",\"\",Holding!AS319)","v":1},{"$f":"IF(Holding!AU319=\"\",\"\",Holding!AU319)","v":1},{"$f":"IF(Holding!AW319=\"\",\"\",Holding!AW319)","v":1},{"$f":"IF(Holding!AY319=\"\",\"\",Holding!AY319)","v":1},{"$f":"IF(Holding!BA319=\"\",\"\",Holding!BA319)","v":1},{"$f":"IF(Holding!BC319=\"\",\"\",Holding!BC319)","v":1},{"$f":"IF(Holding!BE319=\"\",\"\",Holding!BE319)","v":1},{"$f":"IF(Holding!BG319=\"\",\"\",Holding!BG319)","v":1},{"$f":"IF(Holding!BI319=\"\",\"\",Holding!BI319)","v":1},{"$f":"IF(Holding!BK319=\"\",\"\",Holding!BK319)","v":1},{"$f":"IF(Holding!BM319=\"\",\"\",Holding!BM319)","v":1},{"$f":"IF(Holding!BO319=\"\",\"\",Holding!BO319)","v":1},{"$f":"IF(Holding!BQ319=\"\",\"\",Holding!BQ319)","v":1},{"$f":"IF(Holding!BS319=\"\",\"\",Holding!BS319)","v":1},{"$f":"IF(Holding!BU319=\"\",\"\",Holding!BU319)","v":1},{"$f":"IF(Holding!BW319=\"\",\"\",Holding!BW319)","v":1},{"$f":"IF(Holding!BY319=\"\",\"\",Holding!BY319)","v":1},{"$f":"IF(Holding!CA319=\"\",\"\",Holding!CA319)","v":1},{"$f":"IF(Holding!CC319=\"\",\"\",Holding!CC319)","v":1},{"$f":"IF(Holding!CE319=\"\",\"\",Holding!CE319)","v":1},{"$f":"IF(Holding!CG319=\"\",\"\",Holding!CG319)","v":1},{"$f":"IF(Holding!CI319=\"\",\"\",Holding!CI319)","v":1},{"$f":"IF(Holding!CK319=\"\",\"\",Holding!CK319)","v":1},{"$f":"IF(Holding!CM319=\"\",\"\",Holding!CM319)","v":1},{"$f":"IF(Holding!CO319=\"\",\"\",Holding!CO319)","v":1},{"$f":"IF(Holding!CQ319=\"\",\"\",Holding!CQ319)","v":1},{"$f":"IF(Holding!CS319=\"\",\"\",Holding!CS319)","v":1}]
[null,{"$f":"IF(Holding!$AE$320=\"\",\"\",Holding!$AE$320)","v":""},null,null,null,null,null,null,{"$f":"IF(Holding!AI320=\"\",\"\",Holding!AI320)","v":""},{"$f":"IF(Holding!AK320=\"\",\"\",Holding!AK320)","v":""},{"$f":"IF(Holding!AM320=\"\",\"\",Holding!AM320)","v":""},{"$f":"IF(Holding!AO320=\"\",\"\",Holding!AO320)","v":""},{"$f":"IF(Holding!AQ320=\"\",\"\",Holding!AQ320)","v":""},{"$f":"IF(Holding!AS320=\"\",\"\",Holding!AS320)","v":""},{"$f":"IF(Holding!AU320=\"\",\"\",Holding!AU320)","v":""},{"$f":"IF(Holding!AW320=\"\",\"\",Holding!AW320)","v":""},{"$f":"IF(Holding!AY320=\"\",\"\",Holding!AY320)","v":""},{"$f":"IF(Holding!BA320=\"\",\"\",Holding!BA320)","v":""},{"$f":"IF(Holding!BC320=\"\",\"\",Holding!BC320)","v":""},{"$f":"IF(Holding!BE320=\"\",\"\",Holding!BE320)","v":""},{"$f":"IF(Holding!BG320=\"\",\"\",Holding!BG320)","v":""},{"$f":"IF(Holding!BI320=\"\",\"\",Holding!BI320)","v":""},{"$f":"IF(Holding!BK320=\"\",\"\",Holding!BK320)","v":""},{"$f":"IF(Holding!BM320=\"\",\"\",Holding!BM320)","v":""},{"$f":"IF(Holding!BO320=\"\",\"\",Holding!BO320)","v":""},{"$f":"IF(Holding!BQ320=\"\",\"\",Holding!BQ320)","v":""},{"$f":"IF(Holding!BS320=\"\",\"\",Holding!BS320)","v":""},{"$f":"IF(Holding!BU320=\"\",\"\",Holding!BU320)","v":""},{"$f":"IF(Holding!BW320=\"\",\"\",Holding!BW320)","v":""},{"$f":"IF(Holding!BY320=\"\",\"\",Holding!BY320)","v":""},{"$f":"IF(Holding!CA320=\"\",\"\",Holding!CA320)","v":""},{"$f":"IF(Holding!CC320=\"\",\"\",Holding!CC320)","v":""},{"$f":"IF(Holding!CE320=\"\",\"\",Holding!CE320)","v":""},{"$f":"IF(Holding!CG320=\"\",\"\",Holding!CG320)","v":""},{"$f":"IF(Holding!CI320=\"\",\"\",Holding!CI320)","v":""},{"$f":"IF(Holding!CK320=\"\",\"\",Holding!CK320)","v":""},{"$f":"IF(Holding!CM320=\"\",\"\",Holding!CM320)","v":""},{"$f":"IF(Holding!CO320=\"\",\"\",Holding!CO320)","v":""},{"$f":"IF(Holding!CQ320=\"\",\"\",Holding!CQ320)","v":""},{"$f":"IF(Holding!CS320=\"\",\"\",Holding!CS320)","v":""}]
[null,{"$f":"IF(Holding!$AE$321=\"\",\"\",Holding!$AE$321)","v":"Total Wages"},null,null,null,null,null,null,{"$f":"IF(Holding!AI321=\"\",\"\",Holding!AI321)","v":6},{"$f":"IF(Holding!AK321=\"\",\"\",Holding!AK321)","v":6},{"$f":"IF(Holding!AM321=\"\",\"\",Holding!AM321)","v":6},{"$f":"IF(Holding!AO321=\"\",\"\",Holding!AO321)","v":6},{"$f":"IF(Holding!AQ321=\"\",\"\",Holding!AQ321)","v":6},{"$f":"IF(Holding!AS321=\"\",\"\",Holding!AS321)","v":6},{"$f":"IF(Holding!AU321=\"\",\"\",Holding!AU321)","v":6},{"$f":"IF(Holding!AW321=\"\",\"\",Holding!AW321)","v":6},{"$f":"IF(Holding!AY321=\"\",\"\",Holding!AY321)","v":6},{"$f":"IF(Holding!BA321=\"\",\"\",Holding!BA321)","v":6},{"$f":"IF(Holding!BC321=\"\",\"\",Holding!BC321)","v":6},{"$f":"IF(Holding!BE321=\"\",\"\",Holding!BE321)","v":6},{"$f":"IF(Holding!BG321=\"\",\"\",Holding!BG321)","v":6},{"$f":"IF(Holding!BI321=\"\",\"\",Holding!BI321)","v":6},{"$f":"IF(Holding!BK321=\"\",\"\",Holding!BK321)","v":6},{"$f":"IF(Holding!BM321=\"\",\"\",Holding!BM321)","v":6},{"$f":"IF(Holding!BO321=\"\",\"\",Holding!BO321)","v":6},{"$f":"IF(Holding!BQ321=\"\",\"\",Holding!BQ321)","v":6},{"$f":"IF(Holding!BS321=\"\",\"\",Holding!BS321)","v":6},{"$f":"IF(Holding!BU321=\"\",\"\",Holding!BU321)","v":6},{"$f":"IF(Holding!BW321=\"\",\"\",Holding!BW321)","v":6},{"$f":"IF(Holding!BY321=\"\",\"\",Holding!BY321)","v":6},{"$f":"IF(Holding!CA321=\"\",\"\",Holding!CA321)","v":6},{"$f":"IF(Holding!CC321=\"\",\"\",Holding!CC321)","v":6},{"$f":"IF(Holding!CE321=\"\",\"\",Holding!CE321)","v":6},{"$f":"IF(Holding!CG321=\"\",\"\",Holding!CG321)","v":6},{"$f":"IF(Holding!CI321=\"\",\"\",Holding!CI321)","v":6},{"$f":"IF(Holding!CK321=\"\",\"\",Holding!CK321)","v":6},{"$f":"IF(Holding!CM321=\"\",\"\",Holding!CM321)","v":6},{"$f":"IF(Holding!CO321=\"\",\"\",Holding!CO321)","v":6},{"$f":"IF(Holding!CQ321=\"\",\"\",Holding!CQ321)","v":6},{"$f":"IF(Holding!CS321=\"\",\"\",Holding!CS321)","v":6}]
[]
[]
[null,"CASL"]
[null,{"$f":"IF(CASL!$AE$262=\"\",\"\",CASL!$AE$262)","v":""}]
[null,{"$f":"IF(CASL!$AE$267=\"\",\"\",CASL!$AE$267)","v":"WAGE POLICY"},null,null,{"$f":"IF(CASL!AH267=\"\",\"\",CASL!AH267)","v":""},null,null,null,{"$f":"IF(CASL!AI267=\"\",\"\",CASL!AI267)","v":""},{"$f":"IF(CASL!AK267=\"\",\"\",CASL!AK267)","v":""},{"$f":"IF(CASL!AM267=\"\",\"\",CASL!AM267)","v":""},{"$f":"IF(CASL!AO267=\"\",\"\",CASL!AO267)","v":""},{"$f":"IF(CASL!AQ267=\"\",\"\",CASL!AQ267)","v":""},{"$f":"IF(CASL!AS267=\"\",\"\",CASL!AS267)","v":""},{"$f":"IF(CASL!AU267=\"\",\"\",CASL!AU267)","v":""},{"$f":"IF(CASL!AW267=\"\",\"\",CASL!AW267)","v":""},{"$f":"IF(CASL!AY267=\"\",\"\",CASL!AY267)","v":""},{"$f":"IF(CASL!BA267=\"\",\"\",CASL!BA267)","v":""},{"$f":"IF(CASL!BC267=\"\",\"\",CASL!BC267)","v":""},{"$f":"IF(CASL!BE267=\"\",\"\",CASL!BE267)","v":""},{"$f":"IF(CASL!BG267=\"\",\"\",CASL!BG267)","v":""},{"$f":"IF(CASL!BI267=\"\",\"\",CASL!BI267)","v":""},{"$f":"IF(CASL!BK267=\"\",\"\",CASL!BK267)","v":""},{"$f":"IF(CASL!BM267=\"\",\"\",CASL!BM267)","v":""},{"$f":"IF(CASL!BO267=\"\",\"\",CASL!BO267)","v":""},{"$f":"IF(CASL!BQ267=\"\",\"\",CASL!BQ267)","v":""},{"$f":"IF(CASL!BS267=\"\",\"\",CASL!BS267)","v":""},{"$f":"IF(CASL!BU267=\"\",\"\",CASL!BU267)","v":""},{"$f":"IF(CASL!BW267=\"\",\"\",CASL!BW267)","v":""},{"$f":"IF(CASL!BY267=\"\",\"\",CASL!BY267)","v":""},{"$f":"IF(CASL!CA267=\"\",\"\",CASL!CA267)","v":""},{"$f":"IF(CASL!CC267=\"\",\"\",CASL!CC267)","v":""},{"$f":"IF(CASL!CE267=\"\",\"\",CASL!CE267)","v":""},{"$f":"IF(CASL!CG267=\"\",\"\",CASL!CG267)","v":""},{"$f":"IF(CASL!CI267=\"\",\"\",CASL!CI267)","v":""},{"$f":"IF(CASL!CK267=\"\",\"\",CASL!CK267)","v":""},{"$f":"IF(CASL!CM267=\"\",\"\",CASL!CM267)","v":""},{"$f":"IF(CASL!CO267=\"\",\"\",CASL!CO267)","v":""},{"$f":"IF(CASL!CQ267=\"\",\"\",CASL!CQ267)","v":""},{"$f":"IF(CASL!CS267=\"\",\"\",CASL!CS267)","v":""}]
[null,{"$f":"IF(CASL!$AE$268=\"\",\"\",CASL!$AE$268)","v":""},{"$f":"IF(CASL!$AF$268=\"\",\"\",CASL!$AF$268)","v":"Salary increments & bonuses"},null,{"$f":"IF(CASL!AH268=\"\",\"\",CASL!AH268)","v":"base"},null,null,null,{"$f":"IF(CASL!AI268=\"\",\"\",CASL!AI268)","v":""},{"$f":"IF(CASL!AK268=\"\",\"\",CASL!AK268)","v":""},{"$f":"IF(CASL!AM268=\"\",\"\",CASL!AM268)","v":""},{"$f":"IF(CASL!AO268=\"\",\"\",CASL!AO268)","v":""},{"$f":"IF(CASL!AQ268=\"\",\"\",CASL!AQ268)","v":""},{"$f":"IF(CASL!AS268=\"\",\"\",CASL!AS268)","v":""},{"$f":"IF(CASL!AU268=\"\",\"\",CASL!AU268)","v":""},{"$f":"IF(CASL!AW268=\"\",\"\",CASL!AW268)","v":""},{"$f":"IF(CASL!AY268=\"\",\"\",CASL!AY268)","v":""},{"$f":"IF(CASL!BA268=\"\",\"\",CASL!BA268)","v":""},{"$f":"IF(CASL!BC268=\"\",\"\",CASL!BC268)","v":""},{"$f":"IF(CASL!BE268=\"\",\"\",CASL!BE268)","v":""},{"$f":"IF(CASL!BG268=\"\",\"\",CASL!BG268)","v":""},{"$f":"IF(CASL!BI268=\"\",\"\",CASL!BI268)","v":""},{"$f":"IF(CASL!BK268=\"\",\"\",CASL!BK268)","v":""},{"$f":"IF(CASL!BM268=\"\",\"\",CASL!BM268)","v":""},{"$f":"IF(CASL!BO268=\"\",\"\",CASL!BO268)","v":""},{"$f":"IF(CASL!BQ268=\"\",\"\",CASL!BQ268)","v":""},{"$f":"IF(CASL!BS268=\"\",\"\",CASL!BS268)","v":""},{"$f":"IF(CASL!BU268=\"\",\"\",CASL!BU268)","v":""},{"$f":"IF(CASL!BW268=\"\",\"\",CASL!BW268)","v":""},{"$f":"IF(CASL!BY268=\"\",\"\",CASL!BY268)","v":""},{"$f":"IF(CASL!CA268=\"\",\"\",CASL!CA268)","v":""},{"$f":"IF(CASL!CC268=\"\",\"\",CASL!CC268)","v":""},{"$f":"IF(CASL!CE268=\"\",\"\",CASL!CE268)","v":""},{"$f":"IF(CASL!CG268=\"\",\"\",CASL!CG268)","v":""},{"$f":"IF(CASL!CI268=\"\",\"\",CASL!CI268)","v":""},{"$f":"IF(CASL!CK268=\"\",\"\",CASL!CK268)","v":""},{"$f":"IF(CASL!CM268=\"\",\"\",CASL!CM268)","v":""},{"$f":"IF(CASL!CO268=\"\",\"\",CASL!CO268)","v":""},{"$f":"IF(CASL!CQ268=\"\",\"\",CASL!CQ268)","v":""},{"$f":"IF(CASL!CS268=\"\",\"\",CASL!CS268)","v":""}]
[null,{"$f":"IF(CASL!$AE$269=\"\",\"\",CASL!$AE$269)","v":""},{"$f":"IF(CASL!$AF$269=\"\",\"\",CASL!$AF$269)","v":""},null,{"$f":"IF(CASL!AH269=\"\",\"\",CASL!AH269)","v":"year N"},null,null,null,{"$f":"IF(CASL!AI269=\"\",\"\",CASL!AI269)","v":""},{"$f":"IF(CASL!AK269=\"\",\"\",CASL!AK269)","v":""},{"$f":"IF(CASL!AM269=\"\",\"\",CASL!AM269)","v":""},{"$f":"IF(CASL!AO269=\"\",\"\",CASL!AO269)","v":""},{"$f":"IF(CASL!AQ269=\"\",\"\",CASL!AQ269)","v":""},{"$f":"IF(CASL!AS269=\"\",\"\",CASL!AS269)","v":""},{"$f":"IF(CASL!AU269=\"\",\"\",CASL!AU269)","v":""},{"$f":"IF(CASL!AW269=\"\",\"\",CASL!AW269)","v":""},{"$f":"IF(CASL!AY269=\"\",\"\",CASL!AY269)","v":""},{"$f":"IF(CASL!BA269=\"\",\"\",CASL!BA269)","v":""},{"$f":"IF(CASL!BC269=\"\",\"\",CASL!BC269)","v":""},{"$f":"IF(CASL!BE269=\"\",\"\",CASL!BE269)","v":""},{"$f":"IF(CASL!BG269=\"\",\"\",CASL!BG269)","v":""},{"$f":"IF(CASL!BI269=\"\",\"\",CASL!BI269)","v":""},{"$f":"IF(CASL!BK269=\"\",\"\",CASL!BK269)","v":""},{"$f":"IF(CASL!BM269=\"\",\"\",CASL!BM269)","v":""},{"$f":"IF(CASL!BO269=\"\",\"\",CASL!BO269)","v":""},{"$f":"IF(CASL!BQ269=\"\",\"\",CASL!BQ269)","v":""},{"$f":"IF(CASL!BS269=\"\",\"\",CASL!BS269)","v":""},{"$f":"IF(CASL!BU269=\"\",\"\",CASL!BU269)","v":""},{"$f":"IF(CASL!BW269=\"\",\"\",CASL!BW269)","v":""},{"$f":"IF(CASL!BY269=\"\",\"\",CASL!BY269)","v":""},{"$f":"IF(CASL!CA269=\"\",\"\",CASL!CA269)","v":""},{"$f":"IF(CASL!CC269=\"\",\"\",CASL!CC269)","v":""},{"$f":"IF(CASL!CE269=\"\",\"\",CASL!CE269)","v":""},{"$f":"IF(CASL!CG269=\"\",\"\",CASL!CG269)","v":""},{"$f":"IF(CASL!CI269=\"\",\"\",CASL!CI269)","v":""},{"$f":"IF(CASL!CK269=\"\",\"\",CASL!CK269)","v":""},{"$f":"IF(CASL!CM269=\"\",\"\",CASL!CM269)","v":""},{"$f":"IF(CASL!CO269=\"\",\"\",CASL!CO269)","v":""},{"$f":"IF(CASL!CQ269=\"\",\"\",CASL!CQ269)","v":""},{"$f":"IF(CASL!CS269=\"\",\"\",CASL!CS269)","v":""}]
[null,{"$f":"IF(CASL!$AE$270=\"\",\"\",CASL!$AE$270)","v":"MANAGEMENT"},null,null,{"$f":"IF(CASL!AH270=\"\",\"\",CASL!AH270)","v":""},null,null,null,{"$f":"IF(CASL!AI270=\"\",\"\",CASL!AI270)","v":""},{"$f":"IF(CASL!AK270=\"\",\"\",CASL!AK270)","v":""},{"$f":"IF(CASL!AM270=\"\",\"\",CASL!AM270)","v":""},{"$f":"IF(CASL!AO270=\"\",\"\",CASL!AO270)","v":""},{"$f":"IF(CASL!AQ270=\"\",\"\",CASL!AQ270)","v":""},{"$f":"IF(CASL!AS270=\"\",\"\",CASL!AS270)","v":""},{"$f":"IF(CASL!AU270=\"\",\"\",CASL!AU270)","v":""},{"$f":"IF(CASL!AW270=\"\",\"\",CASL!AW270)","v":""},{"$f":"IF(CASL!AY270=\"\",\"\",CASL!AY270)","v":""},{"$f":"IF(CASL!BA270=\"\",\"\",CASL!BA270)","v":""},{"$f":"IF(CASL!BC270=\"\",\"\",CASL!BC270)","v":""},{"$f":"IF(CASL!BE270=\"\",\"\",CASL!BE270)","v":""},{"$f":"IF(CASL!BG270=\"\",\"\",CASL!BG270)","v":""},{"$f":"IF(CASL!BI270=\"\",\"\",CASL!BI270)","v":""},{"$f":"IF(CASL!BK270=\"\",\"\",CASL!BK270)","v":""},{"$f":"IF(CASL!BM270=\"\",\"\",CASL!BM270)","v":""},{"$f":"IF(CASL!BO270=\"\",\"\",CASL!BO270)","v":""},{"$f":"IF(CASL!BQ270=\"\",\"\",CASL!BQ270)","v":""},{"$f":"IF(CASL!BS270=\"\",\"\",CASL!BS270)","v":""},{"$f":"IF(CASL!BU270=\"\",\"\",CASL!BU270)","v":""},{"$f":"IF(CASL!BW270=\"\",\"\",CASL!BW270)","v":""},{"$f":"IF(CASL!BY270=\"\",\"\",CASL!BY270)","v":""},{"$f":"IF(CASL!CA270=\"\",\"\",CASL!CA270)","v":""},{"$f":"IF(CASL!CC270=\"\",\"\",CASL!CC270)","v":""},{"$f":"IF(CASL!CE270=\"\",\"\",CASL!CE270)","v":""},{"$f":"IF(CASL!CG270=\"\",\"\",CASL!CG270)","v":""},{"$f":"IF(CASL!CI270=\"\",\"\",CASL!CI270)","v":""},{"$f":"IF(CASL!CK270=\"\",\"\",CASL!CK270)","v":""},{"$f":"IF(CASL!CM270=\"\",\"\",CASL!CM270)","v":""},{"$f":"IF(CASL!CO270=\"\",\"\",CASL!CO270)","v":""},{"$f":"IF(CASL!CQ270=\"\",\"\",CASL!CQ270)","v":""},{"$f":"IF(CASL!CS270=\"\",\"\",CASL!CS270)","v":""}]
[null,{"$f":"IF(CASL!$AE$271=\"\",\"\",CASL!$AE$271)","v":""},{"$f":"IF(CASL!$AF$271=\"\",\"\",CASL!$AF$271)","v":"General Manager"},null,{"$f":"+Inputs!$C$173","v":224634.69779269068},null,2.5,1,{"$f":"IF(CASL!AI271=\"\",\"\",CASL!AI271)","v":1},{"$f":"IF(CASL!AK271=\"\",\"\",CASL!AK271)","v":1},{"$f":"IF(CASL!AM271=\"\",\"\",CASL!AM271)","v":1},{"$f":"IF(CASL!AO271=\"\",\"\",CASL!AO271)","v":1},{"$f":"IF(CASL!AQ271=\"\",\"\",CASL!AQ271)","v":1},{"$f":"IF(CASL!AS271=\"\",\"\",CASL!AS271)","v":1},{"$f":"IF(CASL!AU271=\"\",\"\",CASL!AU271)","v":1},{"$f":"IF(CASL!AW271=\"\",\"\",CASL!AW271)","v":1},{"$f":"IF(CASL!AY271=\"\",\"\",CASL!AY271)","v":1},{"$f":"IF(CASL!BA271=\"\",\"\",CASL!BA271)","v":1},{"$f":"IF(CASL!BC271=\"\",\"\",CASL!BC271)","v":1},{"$f":"IF(CASL!BE271=\"\",\"\",CASL!BE271)","v":1},{"$f":"IF(CASL!BG271=\"\",\"\",CASL!BG271)","v":1},{"$f":"IF(CASL!BI271=\"\",\"\",CASL!BI271)","v":1},{"$f":"IF(CASL!BK271=\"\",\"\",CASL!BK271)","v":1},{"$f":"IF(CASL!BM271=\"\",\"\",CASL!BM271)","v":1},{"$f":"IF(CASL!BO271=\"\",\"\",CASL!BO271)","v":1},{"$f":"IF(CASL!BQ271=\"\",\"\",CASL!BQ271)","v":1},{"$f":"IF(CASL!BS271=\"\",\"\",CASL!BS271)","v":1},{"$f":"IF(CASL!BU271=\"\",\"\",CASL!BU271)","v":1},{"$f":"IF(CASL!BW271=\"\",\"\",CASL!BW271)","v":1},{"$f":"IF(CASL!BY271=\"\",\"\",CASL!BY271)","v":1},{"$f":"IF(CASL!CA271=\"\",\"\",CASL!CA271)","v":1},{"$f":"IF(CASL!CC271=\"\",\"\",CASL!CC271)","v":1},{"$f":"IF(CASL!CE271=\"\",\"\",CASL!CE271)","v":1},{"$f":"IF(CASL!CG271=\"\",\"\",CASL!CG271)","v":1},{"$f":"IF(CASL!CI271=\"\",\"\",CASL!CI271)","v":1},{"$f":"IF(CASL!CK271=\"\",\"\",CASL!CK271)","v":1},{"$f":"IF(CASL!CM271=\"\",\"\",CASL!CM271)","v":1},{"$f":"IF(CASL!CO271=\"\",\"\",CASL!CO271)","v":1},{"$f":"IF(CASL!CQ271=\"\",\"\",CASL!CQ271)","v":1},{"$f":"IF(CASL!CS271=\"\",\"\",CASL!CS271)","v":1}]
[null,{"$f":"IF(CASL!$AE$272=\"\",\"\",CASL!$AE$272)","v":""},{"$f":"IF(CASL!$AF$272=\"\",\"\",CASL!$AF$272)","v":"Public affair Director"},null,{"$f":"+Inputs!$C$160","v":71940.691234333965},null,null,null,{"$f":"IF(CASL!AI272=\"\",\"\",CASL!AI272)","v":1},{"$f":"IF(CASL!AK272=\"\",\"\",CASL!AK272)","v":1},{"$f":"IF(CASL!AM272=\"\",\"\",CASL!AM272)","v":1},{"$f":"IF(CASL!AO272=\"\",\"\",CASL!AO272)","v":1},{"$f":"IF(CASL!AQ272=\"\",\"\",CASL!AQ272)","v":1},{"$f":"IF(CASL!AS272=\"\",\"\",CASL!AS272)","v":1},{"$f":"IF(CASL!AU272=\"\",\"\",CASL!AU272)","v":1},{"$f":"IF(CASL!AW272=\"\",\"\",CASL!AW272)","v":1},{"$f":"IF(CASL!AY272=\"\",\"\",CASL!AY272)","v":1},{"$f":"IF(CASL!BA272=\"\",\"\",CASL!BA272)","v":1},{"$f":"IF(CASL!BC272=\"\",\"\",CASL!BC272)","v":1},{"$f":"IF(CASL!BE272=\"\",\"\",CASL!BE272)","v":1},{"$f":"IF(CASL!BG272=\"\",\"\",CASL!BG272)","v":1},{"$f":"IF(CASL!BI272=\"\",\"\",CASL!BI272)","v":1},{"$f":"IF(CASL!BK272=\"\",\"\",CASL!BK272)","v":1},{"$f":"IF(CASL!BM272=\"\",\"\",CASL!BM272)","v":1},{"$f":"IF(CASL!BO272=\"\",\"\",CASL!BO272)","v":1},{"$f":"IF(CASL!BQ272=\"\",\"\",CASL!BQ272)","v":1},{"$f":"IF(CASL!BS272=\"\",\"\",CASL!BS272)","v":1},{"$f":"IF(CASL!BU272=\"\",\"\",CASL!BU272)","v":1},{"$f":"IF(CASL!BW272=\"\",\"\",CASL!BW272)","v":1},{"$f":"IF(CASL!BY272=\"\",\"\",CASL!BY272)","v":1},{"$f":"IF(CASL!CA272=\"\",\"\",CASL!CA272)","v":1},{"$f":"IF(CASL!CC272=\"\",\"\",CASL!CC272)","v":1},{"$f":"IF(CASL!CE272=\"\",\"\",CASL!CE272)","v":1},{"$f":"IF(CASL!CG272=\"\",\"\",CASL!CG272)","v":1},{"$f":"IF(CASL!CI272=\"\",\"\",CASL!CI272)","v":1},{"$f":"IF(CASL!CK272=\"\",\"\",CASL!CK272)","v":1},{"$f":"IF(CASL!CM272=\"\",\"\",CASL!CM272)","v":1},{"$f":"IF(CASL!CO272=\"\",\"\",CASL!CO272)","v":1},{"$f":"IF(CASL!CQ272=\"\",\"\",CASL!CQ272)","v":1},{"$f":"IF(CASL!CS272=\"\",\"\",CASL!CS272)","v":1}]
[null,{"$f":"IF(CASL!$AE$273=\"\",\"\",CASL!$AE$273)","v":""},{"$f":"IF(CASL!$AF$273=\"\",\"\",CASL!$AF$273)","v":"Finance Director - Dakar"},null,{"$f":"+Inputs!$C$161","v":47960.460822889305},null,null,null,{"$f":"IF(CASL!AI273=\"\",\"\",CASL!AI273)","v":1},{"$f":"IF(CASL!AK273=\"\",\"\",CASL!AK273)","v":1},{"$f":"IF(CASL!AM273=\"\",\"\",CASL!AM273)","v":1},{"$f":"IF(CASL!AO273=\"\",\"\",CASL!AO273)","v":1},{"$f":"IF(CASL!AQ273=\"\",\"\",CASL!AQ273)","v":1},{"$f":"IF(CASL!AS273=\"\",\"\",CASL!AS273)","v":1},{"$f":"IF(CASL!AU273=\"\",\"\",CASL!AU273)","v":1},{"$f":"IF(CASL!AW273=\"\",\"\",CASL!AW273)","v":1},{"$f":"IF(CASL!AY273=\"\",\"\",CASL!AY273)","v":1},{"$f":"IF(CASL!BA273=\"\",\"\",CASL!BA273)","v":1},{"$f":"IF(CASL!BC273=\"\",\"\",CASL!BC273)","v":1},{"$f":"IF(CASL!BE273=\"\",\"\",CASL!BE273)","v":1},{"$f":"IF(CASL!BG273=\"\",\"\",CASL!BG273)","v":1},{"$f":"IF(CASL!BI273=\"\",\"\",CASL!BI273)","v":1},{"$f":"IF(CASL!BK273=\"\",\"\",CASL!BK273)","v":1},{"$f":"IF(CASL!BM273=\"\",\"\",CASL!BM273)","v":1},{"$f":"IF(CASL!BO273=\"\",\"\",CASL!BO273)","v":1},{"$f":"IF(CASL!BQ273=\"\",\"\",CASL!BQ273)","v":1},{"$f":"IF(CASL!BS273=\"\",\"\",CASL!BS273)","v":1},{"$f":"IF(CASL!BU273=\"\",\"\",CASL!BU273)","v":1},{"$f":"IF(CASL!BW273=\"\",\"\",CASL!BW273)","v":1},{"$f":"IF(CASL!BY273=\"\",\"\",CASL!BY273)","v":1},{"$f":"IF(CASL!CA273=\"\",\"\",CASL!CA273)","v":1},{"$f":"IF(CASL!CC273=\"\",\"\",CASL!CC273)","v":1},{"$f":"IF(CASL!CE273=\"\",\"\",CASL!CE273)","v":1},{"$f":"IF(CASL!CG273=\"\",\"\",CASL!CG273)","v":1},{"$f":"IF(CASL!CI273=\"\",\"\",CASL!CI273)","v":1},{"$f":"IF(CASL!CK273=\"\",\"\",CASL!CK273)","v":1},{"$f":"IF(CASL!CM273=\"\",\"\",CASL!CM273)","v":1},{"$f":"IF(CASL!CO273=\"\",\"\",CASL!CO273)","v":1},{"$f":"IF(CASL!CQ273=\"\",\"\",CASL!CQ273)","v":1},{"$f":"IF(CASL!CS273=\"\",\"\",CASL!CS273)","v":1}]
[null,{"$f":"IF(CASL!$AE$274=\"\",\"\",CASL!$AE$274)","v":""},{"$f":"IF(CASL!$AF$274=\"\",\"\",CASL!$AF$274)","v":"Junior Agronomist"},null,{"$f":"+Inputs!$C$162","v":62489.144227441735},null,null,null,{"$f":"IF(CASL!AI274=\"\",\"\",CASL!AI274)","v":1},{"$f":"IF(CASL!AK274=\"\",\"\",CASL!AK274)","v":1},{"$f":"IF(CASL!AM274=\"\",\"\",CASL!AM274)","v":1},{"$f":"IF(CASL!AO274=\"\",\"\",CASL!AO274)","v":1},{"$f":"IF(CASL!AQ274=\"\",\"\",CASL!AQ274)","v":1},{"$f":"IF(CASL!AS274=\"\",\"\",CASL!AS274)","v":1},{"$f":"IF(CASL!AU274=\"\",\"\",CASL!AU274)","v":1},{"$f":"IF(CASL!AW274=\"\",\"\",CASL!AW274)","v":1},{"$f":"IF(CASL!AY274=\"\",\"\",CASL!AY274)","v":1},{"$f":"IF(CASL!BA274=\"\",\"\",CASL!BA274)","v":1},{"$f":"IF(CASL!BC274=\"\",\"\",CASL!BC274)","v":1},{"$f":"IF(CASL!BE274=\"\",\"\",CASL!BE274)","v":1},{"$f":"IF(CASL!BG274=\"\",\"\",CASL!BG274)","v":1},{"$f":"IF(CASL!BI274=\"\",\"\",CASL!BI274)","v":1},{"$f":"IF(CASL!BK274=\"\",\"\",CASL!BK274)","v":1},{"$f":"IF(CASL!BM274=\"\",\"\",CASL!BM274)","v":1},{"$f":"IF(CASL!BO274=\"\",\"\",CASL!BO274)","v":1},{"$f":"IF(CASL!BQ274=\"\",\"\",CASL!BQ274)","v":1},{"$f":"IF(CASL!BS274=\"\",\"\",CASL!BS274)","v":1},{"$f":"IF(CASL!BU274=\"\",\"\",CASL!BU274)","v":1},{"$f":"IF(CASL!BW274=\"\",\"\",CASL!BW274)","v":1},{"$f":"IF(CASL!BY274=\"\",\"\",CASL!BY274)","v":1},{"$f":"IF(CASL!CA274=\"\",\"\",CASL!CA274)","v":1},{"$f":"IF(CASL!CC274=\"\",\"\",CASL!CC274)","v":1},{"$f":"IF(CASL!CE274=\"\",\"\",CASL!CE274)","v":1},{"$f":"IF(CASL!CG274=\"\",\"\",CASL!CG274)","v":1},{"$f":"IF(CASL!CI274=\"\",\"\",CASL!CI274)","v":1},{"$f":"IF(CASL!CK274=\"\",\"\",CASL!CK274)","v":1},{"$f":"IF(CASL!CM274=\"\",\"\",CASL!CM274)","v":1},{"$f":"IF(CASL!CO274=\"\",\"\",CASL!CO274)","v":1},{"$f":"IF(CASL!CQ274=\"\",\"\",CASL!CQ274)","v":1},{"$f":"IF(CASL!CS274=\"\",\"\",CASL!CS274)","v":1}]
[null,{"$f":"IF(CASL!$AE$275=\"\",\"\",CASL!$AE$275)","v":""},{"$f":"IF(CASL!$AF$275=\"\",\"\",CASL!$AF$275)","v":"Technical Director"},null,{"$f":"+Inputs!$C$163","v":62489.144227441735},null,null,null,{"$f":"IF(CASL!AI275=\"\",\"\",CASL!AI275)","v":""},{"$f":"IF(CASL!AK275=\"\",\"\",CASL!AK275)","v":0},{"$f":"IF(CASL!AM275=\"\",\"\",CASL!AM275)","v":""},{"$f":"IF(CASL!AO275=\"\",\"\",CASL!AO275)","v":0},{"$f":"IF(CASL!AQ275=\"\",\"\",CASL!AQ275)","v":1},{"$f":"IF(CASL!AS275=\"\",\"\",CASL!AS275)","v":1},{"$f":"IF(CASL!AU275=\"\",\"\",CASL!AU275)","v":1},{"$f":"IF(CASL!AW275=\"\",\"\",CASL!AW275)","v":1},{"$f":"IF(CASL!AY275=\"\",\"\",CASL!AY275)","v":1},{"$f":"IF(CASL!BA275=\"\",\"\",CASL!BA275)","v":1},{"$f":"IF(CASL!BC275=\"\",\"\",CASL!BC275)","v":1},{"$f":"IF(CASL!BE275=\"\",\"\",CASL!BE275)","v":1},{"$f":"IF(CASL!BG275=\"\",\"\",CASL!BG275)","v":1},{"$f":"IF(CASL!BI275=\"\",\"\",CASL!BI275)","v":1},{"$f":"IF(CASL!BK275=\"\",\"\",CASL!BK275)","v":1},{"$f":"IF(CASL!BM275=\"\",\"\",CASL!BM275)","v":1},{"$f":"IF(CASL!BO275=\"\",\"\",CASL!BO275)","v":1},{"$f":"IF(CASL!BQ275=\"\",\"\",CASL!BQ275)","v":1},{"$f":"IF(CASL!BS275=\"\",\"\",CASL!BS275)","v":1},{"$f":"IF(CASL!BU275=\"\",\"\",CASL!BU275)","v":1},{"$f":"IF(CASL!BW275=\"\",\"\",CASL!BW275)","v":1},{"$f":"IF(CASL!BY275=\"\",\"\",CASL!BY275)","v":1},{"$f":"IF(CASL!CA275=\"\",\"\",CASL!CA275)","v":1},{"$f":"IF(CASL!CC275=\"\",\"\",CASL!CC275)","v":1},{"$f":"IF(CASL!CE275=\"\",\"\",CASL!CE275)","v":1},{"$f":"IF(CASL!CG275=\"\",\"\",CASL!CG275)","v":1},{"$f":"IF(CASL!CI275=\"\",\"\",CASL!CI275)","v":1},{"$f":"IF(CASL!CK275=\"\",\"\",CASL!CK275)","v":1},{"$f":"IF(CASL!CM275=\"\",\"\",CASL!CM275)","v":1},{"$f":"IF(CASL!CO275=\"\",\"\",CASL!CO275)","v":1},{"$f":"IF(CASL!CQ275=\"\",\"\",CASL!CQ275)","v":1},{"$f":"IF(CASL!CS275=\"\",\"\",CASL!CS275)","v":1}]
[null,{"$f":"IF(CASL!$AE$276=\"\",\"\",CASL!$AE$276)","v":""},{"$f":"IF(CASL!$AF$276=\"\",\"\",CASL!$AF$276)","v":"Sales Manager"},null,{"$f":"+Inputs!$C$164","v":62489.144227441735},null,null,null,{"$f":"IF(CASL!AI276=\"\",\"\",CASL!AI276)","v":""},{"$f":"IF(CASL!AK276=\"\",\"\",CASL!AK276)","v":0},{"$f":"IF(CASL!AM276=\"\",\"\",CASL!AM276)","v":""},{"$f":"IF(CASL!AO276=\"\",\"\",CASL!AO276)","v":0},{"$f":"IF(CASL!AQ276=\"\",\"\",CASL!AQ276)","v":1},{"$f":"IF(CASL!AS276=\"\",\"\",CASL!AS276)","v":1},{"$f":"IF(CASL!AU276=\"\",\"\",CASL!AU276)","v":1},{"$f":"IF(CASL!AW276=\"\",\"\",CASL!AW276)","v":1},{"$f":"IF(CASL!AY276=\"\",\"\",CASL!AY276)","v":1},{"$f":"IF(CASL!BA276=\"\",\"\",CASL!BA276)","v":1},{"$f":"IF(CASL!BC276=\"\",\"\",CASL!BC276)","v":1},{"$f":"IF(CASL!BE276=\"\",\"\",CASL!BE276)","v":1},{"$f":"IF(CASL!BG276=\"\",\"\",CASL!BG276)","v":1},{"$f":"IF(CASL!BI276=\"\",\"\",CASL!BI276)","v":1},{"$f":"IF(CASL!BK276=\"\",\"\",CASL!BK276)","v":1},{"$f":"IF(CASL!BM276=\"\",\"\",CASL!BM276)","v":1},{"$f":"IF(CASL!BO276=\"\",\"\",CASL!BO276)","v":1},{"$f":"IF(CASL!BQ276=\"\",\"\",CASL!BQ276)","v":1},{"$f":"IF(CASL!BS276=\"\",\"\",CASL!BS276)","v":1},{"$f":"IF(CASL!BU276=\"\",\"\",CASL!BU276)","v":1},{"$f":"IF(CASL!BW276=\"\",\"\",CASL!BW276)","v":1},{"$f":"IF(CASL!BY276=\"\",\"\",CASL!BY276)","v":1},{"$f":"IF(CASL!CA276=\"\",\"\",CASL!CA276)","v":1},{"$f":"IF(CASL!CC276=\"\",\"\",CASL!CC276)","v":1},{"$f":"IF(CASL!CE276=\"\",\"\",CASL!CE276)","v":1},{"$f":"IF(CASL!CG276=\"\",\"\",CASL!CG276)","v":1},{"$f":"IF(CASL!CI276=\"\",\"\",CASL!CI276)","v":1},{"$f":"IF(CASL!CK276=\"\",\"\",CASL!CK276)","v":1},{"$f":"IF(CASL!CM276=\"\",\"\",CASL!CM276)","v":1},{"$f":"IF(CASL!CO276=\"\",\"\",CASL!CO276)","v":1},{"$f":"IF(CASL!CQ276=\"\",\"\",CASL!CQ276)","v":1},{"$f":"IF(CASL!CS276=\"\",\"\",CASL!CS276)","v":1}]
[null,{"$f":"IF(CASL!$AE$277=\"\",\"\",CASL!$AE$277)","v":""},{"$f":"IF(CASL!$AF$277=\"\",\"\",CASL!$AF$277)","v":""}]
[null,{"$f":"IF(CASL!$AE$278=\"\",\"\",CASL!$AE$278)","v":"OPERATIONAL STAFF"}]
[null,{"$f":"IF(CASL!$AE$279=\"\",\"\",CASL!$AE$279)","v":""},{"$f":"IF(CASL!$AF$279=\"\",\"\",CASL!$AF$279)","v":"Executives' PA"},null,{"$f":"+Inputs!$C$167","v":6540.0628394849127},null,null,null,{"$f":"IF(CASL!AI279=\"\",\"\",CASL!AI279)","v":0.26923076923076922},{"$f":"IF(CASL!AK279=\"\",\"\",CASL!AK279)","v":1},{"$f":"IF(CASL!AM279=\"\",\"\",CASL!AM279)","v":1},{"$f":"IF(CASL!AO279=\"\",\"\",CASL!AO279)","v":1},{"$f":"IF(CASL!AQ279=\"\",\"\",CASL!AQ279)","v":1},{"$f":"IF(CASL!AS279=\"\",\"\",CASL!AS279)","v":1},{"$f":"IF(CASL!AU279=\"\",\"\",CASL!AU279)","v":1},{"$f":"IF(CASL!AW279=\"\",\"\",CASL!AW279)","v":1},{"$f":"IF(CASL!AY279=\"\",\"\",CASL!AY279)","v":1},{"$f":"IF(CASL!BA279=\"\",\"\",CASL!BA279)","v":1},{"$f":"IF(CASL!BC279=\"\",\"\",CASL!BC279)","v":1},{"$f":"IF(CASL!BE279=\"\",\"\",CASL!BE279)","v":1},{"$f":"IF(CASL!BG279=\"\",\"\",CASL!BG279)","v":1},{"$f":"IF(CASL!BI279=\"\",\"\",CASL!BI279)","v":1},{"$f":"IF(CASL!BK279=\"\",\"\",CASL!BK279)","v":1},{"$f":"IF(CASL!BM279=\"\",\"\",CASL!BM279)","v":1},{"$f":"IF(CASL!BO279=\"\",\"\",CASL!BO279)","v":1},{"$f":"IF(CASL!BQ279=\"\",\"\",CASL!BQ279)","v":1},{"$f":"IF(CASL!BS279=\"\",\"\",CASL!BS279)","v":1},{"$f":"IF(CASL!BU279=\"\",\"\",CASL!BU279)","v":1},{"$f":"IF(CASL!BW279=\"\",\"\",CASL!BW279)","v":1},{"$f":"IF(CASL!BY279=\"\",\"\",CASL!BY279)","v":1},{"$f":"IF(CASL!CA279=\"\",\"\",CASL!CA279)","v":1},{"$f":"IF(CASL!CC279=\"\",\"\",CASL!CC279)","v":1},{"$f":"IF(CASL!CE279=\"\",\"\",CASL!CE279)","v":1},{"$f":"IF(CASL!CG279=\"\",\"\",CASL!CG279)","v":1},{"$f":"IF(CASL!CI279=\"\",\"\",CASL!CI279)","v":1},{"$f":"IF(CASL!CK279=\"\",\"\",CASL!CK279)","v":1},{"$f":"IF(CASL!CM279=\"\",\"\",CASL!CM279)","v":1},{"$f":"IF(CASL!CO279=\"\",\"\",CASL!CO279)","v":1},{"$f":"IF(CASL!CQ279=\"\",\"\",CASL!CQ279)","v":1},{"$f":"IF(CASL!CS279=\"\",\"\",CASL!CS279)","v":1}]
[null,{"$f":"IF(CASL!$AE$280=\"\",\"\",CASL!$AE$280)","v":""},{"$f":"IF(CASL!$AF$280=\"\",\"\",CASL!$AF$280)","v":"Procurement Officer"},null,{"$f":"+Inputs!$C$166","v":7927.3488963453356},null,null,null,{"$f":"IF(CASL!AI280=\"\",\"\",CASL!AI280)","v":0.26923076923076922},{"$f":"IF(CASL!AK280=\"\",\"\",CASL!AK280)","v":1},{"$f":"IF(CASL!AM280=\"\",\"\",CASL!AM280)","v":1},{"$f":"IF(CASL!AO280=\"\",\"\",CASL!AO280)","v":1},{"$f":"IF(CASL!AQ280=\"\",\"\",CASL!AQ280)","v":1},{"$f":"IF(CASL!AS280=\"\",\"\",CASL!AS280)","v":1},{"$f":"IF(CASL!AU280=\"\",\"\",CASL!AU280)","v":1},{"$f":"IF(CASL!AW280=\"\",\"\",CASL!AW280)","v":1},{"$f":"IF(CASL!AY280=\"\",\"\",CASL!AY280)","v":1},{"$f":"IF(CASL!BA280=\"\",\"\",CASL!BA280)","v":1},{"$f":"IF(CASL!BC280=\"\",\"\",CASL!BC280)","v":1},{"$f":"IF(CASL!BE280=\"\",\"\",CASL!BE280)","v":1},{"$f":"IF(CASL!BG280=\"\",\"\",CASL!BG280)","v":1},{"$f":"IF(CASL!BI280=\"\",\"\",CASL!BI280)","v":1},{"$f":"IF(CASL!BK280=\"\",\"\",CASL!BK280)","v":1},{"$f":"IF(CASL!BM280=\"\",\"\",CASL!BM280)","v":1},{"$f":"IF(CASL!BO280=\"\",\"\",CASL!BO280)","v":1},{"$f":"IF(CASL!BQ280=\"\",\"\",CASL!BQ280)","v":1},{"$f":"IF(CASL!BS280=\"\",\"\",CASL!BS280)","v":1},{"$f":"IF(CASL!BU280=\"\",\"\",CASL!BU280)","v":1},{"$f":"IF(CASL!BW280=\"\",\"\",CASL!BW280)","v":1},{"$f":"IF(CASL!BY280=\"\",\"\",CASL!BY280)","v":1},{"$f":"IF(CASL!CA280=\"\",\"\",CASL!CA280)","v":1},{"$f":"IF(CASL!CC280=\"\",\"\",CASL!CC280)","v":1},{"$f":"IF(CASL!CE280=\"\",\"\",CASL!CE280)","v":1},{"$f":"IF(CASL!CG280=\"\",\"\",CASL!CG280)","v":1},{"$f":"IF(CASL!CI280=\"\",\"\",CASL!CI280)","v":1},{"$f":"IF(CASL!CK280=\"\",\"\",CASL!CK280)","v":1},{"$f":"IF(CASL!CM280=\"\",\"\",CASL!CM280)","v":1},{"$f":"IF(CASL!CO280=\"\",\"\",CASL!CO280)","v":1},{"$f":"IF(CASL!CQ280=\"\",\"\",CASL!CQ280)","v":1},{"$f":"IF(CASL!CS280=\"\",\"\",CASL!CS280)","v":1}]
[null,{"$f":"IF(CASL!$AE$281=\"\",\"\",CASL!$AE$281)","v":""},{"$f":"IF(CASL!$AF$281=\"\",\"\",CASL!$AF$281)","v":"Sales Officer"},null,{"$f":"+Inputs!$C$166","v":7927.3488963453356},null,null,null,{"$f":"IF(CASL!AI281=\"\",\"\",CASL!AI281)","v":0},{"$f":"IF(CASL!AK281=\"\",\"\",CASL!AK281)","v":0},{"$f":"IF(CASL!AM281=\"\",\"\",CASL!AM281)","v":1},{"$f":"IF(CASL!AO281=\"\",\"\",CASL!AO281)","v":1},{"$f":"IF(CASL!AQ281=\"\",\"\",CASL!AQ281)","v":1},{"$f":"IF(CASL!AS281=\"\",\"\",CASL!AS281)","v":1},{"$f":"IF(CASL!AU281=\"\",\"\",CASL!AU281)","v":1},{"$f":"IF(CASL!AW281=\"\",\"\",CASL!AW281)","v":1},{"$f":"IF(CASL!AY281=\"\",\"\",CASL!AY281)","v":1},{"$f":"IF(CASL!BA281=\"\",\"\",CASL!BA281)","v":1},{"$f":"IF(CASL!BC281=\"\",\"\",CASL!BC281)","v":1},{"$f":"IF(CASL!BE281=\"\",\"\",CASL!BE281)","v":1},{"$f":"IF(CASL!BG281=\"\",\"\",CASL!BG281)","v":1},{"$f":"IF(CASL!BI281=\"\",\"\",CASL!BI281)","v":1},{"$f":"IF(CASL!BK281=\"\",\"\",CASL!BK281)","v":1},{"$f":"IF(CASL!BM281=\"\",\"\",CASL!BM281)","v":1},{"$f":"IF(CASL!BO281=\"\",\"\",CASL!BO281)","v":1},{"$f":"IF(CASL!BQ281=\"\",\"\",CASL!BQ281)","v":1},{"$f":"IF(CASL!BS281=\"\",\"\",CASL!BS281)","v":1},{"$f":"IF(CASL!BU281=\"\",\"\",CASL!BU281)","v":1},{"$f":"IF(CASL!BW281=\"\",\"\",CASL!BW281)","v":1},{"$f":"IF(CASL!BY281=\"\",\"\",CASL!BY281)","v":1},{"$f":"IF(CASL!CA281=\"\",\"\",CASL!CA281)","v":1},{"$f":"IF(CASL!CC281=\"\",\"\",CASL!CC281)","v":1},{"$f":"IF(CASL!CE281=\"\",\"\",CASL!CE281)","v":1},{"$f":"IF(CASL!CG281=\"\",\"\",CASL!CG281)","v":1},{"$f":"IF(CASL!CI281=\"\",\"\",CASL!CI281)","v":1},{"$f":"IF(CASL!CK281=\"\",\"\",CASL!CK281)","v":1},{"$f":"IF(CASL!CM281=\"\",\"\",CASL!CM281)","v":1},{"$f":"IF(CASL!CO281=\"\",\"\",CASL!CO281)","v":1},{"$f":"IF(CASL!CQ281=\"\",\"\",CASL!CQ281)","v":1},{"$f":"IF(CASL!CS281=\"\",\"\",CASL!CS281)","v":1}]
[null,{"$f":"IF(CASL!$AE$282=\"\",\"\",CASL!$AE$282)","v":""},{"$f":"IF(CASL!$AF$282=\"\",\"\",CASL!$AF$282)","v":"Accountant"},null,{"$f":"Inputs!$C$168","v":6540.0628394849127},null,null,null,{"$f":"IF(CASL!AI282=\"\",\"\",CASL!AI282)","v":0.26923076923076922},{"$f":"IF(CASL!AK282=\"\",\"\",CASL!AK282)","v":1},{"$f":"IF(CASL!AM282=\"\",\"\",CASL!AM282)","v":1},{"$f":"IF(CASL!AO282=\"\",\"\",CASL!AO282)","v":1},{"$f":"IF(CASL!AQ282=\"\",\"\",CASL!AQ282)","v":1},{"$f":"IF(CASL!AS282=\"\",\"\",CASL!AS282)","v":1},{"$f":"IF(CASL!AU282=\"\",\"\",CASL!AU282)","v":1},{"$f":"IF(CASL!AW282=\"\",\"\",CASL!AW282)","v":1},{"$f":"IF(CASL!AY282=\"\",\"\",CASL!AY282)","v":1},{"$f":"IF(CASL!BA282=\"\",\"\",CASL!BA282)","v":1},{"$f":"IF(CASL!BC282=\"\",\"\",CASL!BC282)","v":1},{"$f":"IF(CASL!BE282=\"\",\"\",CASL!BE282)","v":1},{"$f":"IF(CASL!BG282=\"\",\"\",CASL!BG282)","v":1},{"$f":"IF(CASL!BI282=\"\",\"\",CASL!BI282)","v":1},{"$f":"IF(CASL!BK282=\"\",\"\",CASL!BK282)","v":1},{"$f":"IF(CASL!BM282=\"\",\"\",CASL!BM282)","v":1},{"$f":"IF(CASL!BO282=\"\",\"\",CASL!BO282)","v":1},{"$f":"IF(CASL!BQ282=\"\",\"\",CASL!BQ282)","v":1},{"$f":"IF(CASL!BS282=\"\",\"\",CASL!BS282)","v":1},{"$f":"IF(CASL!BU282=\"\",\"\",CASL!BU282)","v":1},{"$f":"IF(CASL!BW282=\"\",\"\",CASL!BW282)","v":1},{"$f":"IF(CASL!BY282=\"\",\"\",CASL!BY282)","v":1},{"$f":"IF(CASL!CA282=\"\",\"\",CASL!CA282)","v":1},{"$f":"IF(CASL!CC282=\"\",\"\",CASL!CC282)","v":1},{"$f":"IF(CASL!CE282=\"\",\"\",CASL!CE282)","v":1},{"$f":"IF(CASL!CG282=\"\",\"\",CASL!CG282)","v":1},{"$f":"IF(CASL!CI282=\"\",\"\",CASL!CI282)","v":1},{"$f":"IF(CASL!CK282=\"\",\"\",CASL!CK282)","v":1},{"$f":"IF(CASL!CM282=\"\",\"\",CASL!CM282)","v":1},{"$f":"IF(CASL!CO282=\"\",\"\",CASL!CO282)","v":1},{"$f":"IF(CASL!CQ282=\"\",\"\",CASL!CQ282)","v":1},{"$f":"IF(CASL!CS282=\"\",\"\",CASL!CS282)","v":1}]
[null,{"$f":"IF(CASL!$AE$283=\"\",\"\",CASL!$AE$283)","v":""},{"$f":"IF(CASL!$AF$283=\"\",\"\",CASL!$AF$283)","v":"Messengers, Warehousemen"},null,{"$f":"Inputs!$C$169","v":2972.7558361294941},null,null,null,{"$f":"IF(CASL!AI283=\"\",\"\",CASL!AI283)","v":0.26923076923076922},{"$f":"IF(CASL!AK283=\"\",\"\",CASL!AK283)","v":1},{"$f":"IF(CASL!AM283=\"\",\"\",CASL!AM283)","v":2},{"$f":"IF(CASL!AO283=\"\",\"\",CASL!AO283)","v":2},{"$f":"IF(CASL!AQ283=\"\",\"\",CASL!AQ283)","v":3},{"$f":"IF(CASL!AS283=\"\",\"\",CASL!AS283)","v":3},{"$f":"IF(CASL!AU283=\"\",\"\",CASL!AU283)","v":3},{"$f":"IF(CASL!AW283=\"\",\"\",CASL!AW283)","v":3},{"$f":"IF(CASL!AY283=\"\",\"\",CASL!AY283)","v":3},{"$f":"IF(CASL!BA283=\"\",\"\",CASL!BA283)","v":3},{"$f":"IF(CASL!BC283=\"\",\"\",CASL!BC283)","v":3},{"$f":"IF(CASL!BE283=\"\",\"\",CASL!BE283)","v":3},{"$f":"IF(CASL!BG283=\"\",\"\",CASL!BG283)","v":3},{"$f":"IF(CASL!BI283=\"\",\"\",CASL!BI283)","v":3},{"$f":"IF(CASL!BK283=\"\",\"\",CASL!BK283)","v":3},{"$f":"IF(CASL!BM283=\"\",\"\",CASL!BM283)","v":3},{"$f":"IF(CASL!BO283=\"\",\"\",CASL!BO283)","v":3},{"$f":"IF(CASL!BQ283=\"\",\"\",CASL!BQ283)","v":3},{"$f":"IF(CASL!BS283=\"\",\"\",CASL!BS283)","v":3},{"$f":"IF(CASL!BU283=\"\",\"\",CASL!BU283)","v":3},{"$f":"IF(CASL!BW283=\"\",\"\",CASL!BW283)","v":3},{"$f":"IF(CASL!BY283=\"\",\"\",CASL!BY283)","v":3},{"$f":"IF(CASL!CA283=\"\",\"\",CASL!CA283)","v":3},{"$f":"IF(CASL!CC283=\"\",\"\",CASL!CC283)","v":3},{"$f":"IF(CASL!CE283=\"\",\"\",CASL!CE283)","v":3},{"$f":"IF(CASL!CG283=\"\",\"\",CASL!CG283)","v":3},{"$f":"IF(CASL!CI283=\"\",\"\",CASL!CI283)","v":3},{"$f":"IF(CASL!CK283=\"\",\"\",CASL!CK283)","v":3},{"$f":"IF(CASL!CM283=\"\",\"\",CASL!CM283)","v":3},{"$f":"IF(CASL!CO283=\"\",\"\",CASL!CO283)","v":3},{"$f":"IF(CASL!CQ283=\"\",\"\",CASL!CQ283)","v":3},{"$f":"IF(CASL!CS283=\"\",\"\",CASL!CS283)","v":3}]
[null,{"$f":"IF(CASL!$AE$284=\"\",\"\",CASL!$AE$284)","v":""},{"$f":"IF(CASL!$AF$284=\"\",\"\",CASL!$AF$284)","v":"Driver"},null,{"$f":"Inputs!$C$155","v":2576.3883913122445},null,null,null,{"$f":"IF(CASL!AI284=\"\",\"\",CASL!AI284)","v":0.26923076923076922},{"$f":"IF(CASL!AK284=\"\",\"\",CASL!AK284)","v":1},{"$f":"IF(CASL!AM284=\"\",\"\",CASL!AM284)","v":1},{"$f":"IF(CASL!AO284=\"\",\"\",CASL!AO284)","v":1},{"$f":"IF(CASL!AQ284=\"\",\"\",CASL!AQ284)","v":1},{"$f":"IF(CASL!AS284=\"\",\"\",CASL!AS284)","v":1},{"$f":"IF(CASL!AU284=\"\",\"\",CASL!AU284)","v":1},{"$f":"IF(CASL!AW284=\"\",\"\",CASL!AW284)","v":1},{"$f":"IF(CASL!AY284=\"\",\"\",CASL!AY284)","v":1},{"$f":"IF(CASL!BA284=\"\",\"\",CASL!BA284)","v":1},{"$f":"IF(CASL!BC284=\"\",\"\",CASL!BC284)","v":1},{"$f":"IF(CASL!BE284=\"\",\"\",CASL!BE284)","v":1},{"$f":"IF(CASL!BG284=\"\",\"\",CASL!BG284)","v":1},{"$f":"IF(CASL!BI284=\"\",\"\",CASL!BI284)","v":1},{"$f":"IF(CASL!BK284=\"\",\"\",CASL!BK284)","v":1},{"$f":"IF(CASL!BM284=\"\",\"\",CASL!BM284)","v":1},{"$f":"IF(CASL!BO284=\"\",\"\",CASL!BO284)","v":1},{"$f":"IF(CASL!BQ284=\"\",\"\",CASL!BQ284)","v":1},{"$f":"IF(CASL!BS284=\"\",\"\",CASL!BS284)","v":1},{"$f":"IF(CASL!BU284=\"\",\"\",CASL!BU284)","v":1},{"$f":"IF(CASL!BW284=\"\",\"\",CASL!BW284)","v":1},{"$f":"IF(CASL!BY284=\"\",\"\",CASL!BY284)","v":1},{"$f":"IF(CASL!CA284=\"\",\"\",CASL!CA284)","v":1},{"$f":"IF(CASL!CC284=\"\",\"\",CASL!CC284)","v":1},{"$f":"IF(CASL!CE284=\"\",\"\",CASL!CE284)","v":1},{"$f":"IF(CASL!CG284=\"\",\"\",CASL!CG284)","v":1},{"$f":"IF(CASL!CI284=\"\",\"\",CASL!CI284)","v":1},{"$f":"IF(CASL!CK284=\"\",\"\",CASL!CK284)","v":1},{"$f":"IF(CASL!CM284=\"\",\"\",CASL!CM284)","v":1},{"$f":"IF(CASL!CO284=\"\",\"\",CASL!CO284)","v":1},{"$f":"IF(CASL!CQ284=\"\",\"\",CASL!CQ284)","v":1},{"$f":"IF(CASL!CS284=\"\",\"\",CASL!CS284)","v":1}]
[null,{"$f":"IF(CASL!$AE$285=\"\",\"\",CASL!$AE$285)","v":""},null,null,null,null,null,null,{"$f":"IF(CASL!AI285=\"\",\"\",CASL!AI285)","v":""},{"$f":"IF(CASL!AK285=\"\",\"\",CASL!AK285)","v":""},{"$f":"IF(CASL!AM285=\"\",\"\",CASL!AM285)","v":""},{"$f":"IF(CASL!AO285=\"\",\"\",CASL!AO285)","v":""},{"$f":"IF(CASL!AQ285=\"\",\"\",CASL!AQ285)","v":""},{"$f":"IF(CASL!AS285=\"\",\"\",CASL!AS285)","v":""},{"$f":"IF(CASL!AU285=\"\",\"\",CASL!AU285)","v":""},{"$f":"IF(CASL!AW285=\"\",\"\",CASL!AW285)","v":""},{"$f":"IF(CASL!AY285=\"\",\"\",CASL!AY285)","v":""},{"$f":"IF(CASL!BA285=\"\",\"\",CASL!BA285)","v":""},{"$f":"IF(CASL!BC285=\"\",\"\",CASL!BC285)","v":""},{"$f":"IF(CASL!BE285=\"\",\"\",CASL!BE285)","v":""},{"$f":"IF(CASL!BG285=\"\",\"\",CASL!BG285)","v":""},{"$f":"IF(CASL!BI285=\"\",\"\",CASL!BI285)","v":""},{"$f":"IF(CASL!BK285=\"\",\"\",CASL!BK285)","v":""},{"$f":"IF(CASL!BM285=\"\",\"\",CASL!BM285)","v":""},{"$f":"IF(CASL!BO285=\"\",\"\",CASL!BO285)","v":""},{"$f":"IF(CASL!BQ285=\"\",\"\",CASL!BQ285)","v":""},{"$f":"IF(CASL!BS285=\"\",\"\",CASL!BS285)","v":""},{"$f":"IF(CASL!BU285=\"\",\"\",CASL!BU285)","v":""},{"$f":"IF(CASL!BW285=\"\",\"\",CASL!BW285)","v":""},{"$f":"IF(CASL!BY285=\"\",\"\",CASL!BY285)","v":""},{"$f":"IF(CASL!CA285=\"\",\"\",CASL!CA285)","v":""},{"$f":"IF(CASL!CC285=\"\",\"\",CASL!CC285)","v":""},{"$f":"IF(CASL!CE285=\"\",\"\",CASL!CE285)","v":""},{"$f":"IF(CASL!CG285=\"\",\"\",CASL!CG285)","v":""},{"$f":"IF(CASL!CI285=\"\",\"\",CASL!CI285)","v":""},{"$f":"IF(CASL!CK285=\"\",\"\",CASL!CK285)","v":""},{"$f":"IF(CASL!CM285=\"\",\"\",CASL!CM285)","v":""},{"$f":"IF(CASL!CO285=\"\",\"\",CASL!CO285)","v":""},{"$f":"IF(CASL!CQ285=\"\",\"\",CASL!CQ285)","v":""},{"$f":"IF(CASL!CS285=\"\",\"\",CASL!CS285)","v":""}]
[null,{"$f":"IF(CASL!$AE$286=\"\",\"\",CASL!$AE$286)","v":"Total"},null,null,null,null,null,null,{"$f":"IF(CASL!AI286=\"\",\"\",CASL!AI286)","v":5.3461538461538458},{"$f":"IF(CASL!AK286=\"\",\"\",CASL!AK286)","v":9},{"$f":"IF(CASL!AM286=\"\",\"\",CASL!AM286)","v":11},{"$f":"IF(CASL!AO286=\"\",\"\",CASL!AO286)","v":11},{"$f":"IF(CASL!AQ286=\"\",\"\",CASL!AQ286)","v":14},{"$f":"IF(CASL!AS286=\"\",\"\",CASL!AS286)","v":14},{"$f":"IF(CASL!AU286=\"\",\"\",CASL!AU286)","v":14},{"$f":"IF(CASL!AW286=\"\",\"\",CASL!AW286)","v":14},{"$f":"IF(CASL!AY286=\"\",\"\",CASL!AY286)","v":14},{"$f":"IF(CASL!BA286=\"\",\"\",CASL!BA286)","v":14},{"$f":"IF(CASL!BC286=\"\",\"\",CASL!BC286)","v":14},{"$f":"IF(CASL!BE286=\"\",\"\",CASL!BE286)","v":14},{"$f":"IF(CASL!BG286=\"\",\"\",CASL!BG286)","v":14},{"$f":"IF(CASL!BI286=\"\",\"\",CASL!BI286)","v":14},{"$f":"IF(CASL!BK286=\"\",\"\",CASL!BK286)","v":14},{"$f":"IF(CASL!BM286=\"\",\"\",CASL!BM286)","v":14},{"$f":"IF(CASL!BO286=\"\",\"\",CASL!BO286)","v":14},{"$f":"IF(CASL!BQ286=\"\",\"\",CASL!BQ286)","v":14},{"$f":"IF(CASL!BS286=\"\",\"\",CASL!BS286)","v":14},{"$f":"IF(CASL!BU286=\"\",\"\",CASL!BU286)","v":14},{"$f":"IF(CASL!BW286=\"\",\"\",CASL!BW286)","v":14},{"$f":"IF(CASL!BY286=\"\",\"\",CASL!BY286)","v":14},{"$f":"IF(CASL!CA286=\"\",\"\",CASL!CA286)","v":14},{"$f":"IF(CASL!CC286=\"\",\"\",CASL!CC286)","v":14},{"$f":"IF(CASL!CE286=\"\",\"\",CASL!CE286)","v":14},{"$f":"IF(CASL!CG286=\"\",\"\",CASL!CG286)","v":14},{"$f":"IF(CASL!CI286=\"\",\"\",CASL!CI286)","v":14},{"$f":"IF(CASL!CK286=\"\",\"\",CASL!CK286)","v":14},{"$f":"IF(CASL!CM286=\"\",\"\",CASL!CM286)","v":14},{"$f":"IF(CASL!CO286=\"\",\"\",CASL!CO286)","v":14},{"$f":"IF(CASL!CQ286=\"\",\"\",CASL!CQ286)","v":14},{"$f":"IF(CASL!CS286=\"\",\"\",CASL!CS286)","v":14}]
[]
[null,"TOTAL LABOR COSTS",null,null,null,null,null,null,{"$f":"+I1135+I1111+I1087+I1058+I1041","v":34.846153846153847},83.34615384615384,172,172,207,207,164,164,177,177,184,184,184,184,184,184,184,184,184,184,184,184,184,184,184,184,184,184,184,184,184,184]
[]
[]
[null,"VARIABLE COSTS"]
[]
[null,"Farm 1"]
[]
[null,{"$f":"+IF('Farm 1'!$AE$273=\"\",\"\",'Farm 1'!$AE$273)","v":""},{"$f":"+IF('Farm 1'!$AF$273=\"\",\"\",'Farm 1'!$AF$273)","v":""},{"$f":"+IF('Farm 1'!$AG$273=\"\",\"\",'Farm 1'!$AG$273)","v":""}]
[null,{"$f":"+IF('Farm 1'!$AE$274=\"\",\"\",'Farm 1'!$AE$274)","v":""},{"$f":"+IF('Farm 1'!$AF$274=\"\",\"\",'Farm 1'!$AF$274)","v":""},{"$f":"+IF('Farm 1'!$AG$274=\"\",\"\",'Farm 1'!$AG$274)","v":""}]
[null,{"$f":"+IF('Farm 1'!$AE$275=\"\",\"\",'Farm 1'!$AE$275)","v":""},{"$f":"+IF('Farm 1'!$AF$275=\"\",\"\",'Farm 1'!$AF$275)","v":""},{"$f":"+IF('Farm 1'!$AG$275=\"\",\"\",'Farm 1'!$AG$275)","v":""}]
[null,{"$f":"+IF('Farm 1'!$AE$276=\"\",\"\",'Farm 1'!$AE$276)","v":"INPUTS"}]
[null,{"$f":"+IF('Farm 1'!$AE$277=\"\",\"\",'Farm 1'!$AE$277)","v":""},{"$f":"+IF('Farm 1'!$AF$277=\"\",\"\",'Farm 1'!$AF$277)","v":"Seeds"},{"$f":"+IF('Farm 1'!$AG$277=\"\",\"\",'Farm 1'!$AG$277)","v":"Sahel 108"}]
[null,{"$f":"+IF('Farm 1'!$AE$278=\"\",\"\",'Farm 1'!$AE$278)","v":""},{"$f":"+IF('Farm 1'!$AF$278=\"\",\"\",'Farm 1'!$AF$278)","v":""},{"$f":"+IF('Farm 1'!$AG$278=\"\",\"\",'Farm 1'!$AG$278)","v":""}]
[null,{"$f":"+IF('Farm 1'!$AE$279=\"\",\"\",'Farm 1'!$AE$279)","v":""},{"$f":"+IF('Farm 1'!$AF$279=\"\",\"\",'Farm 1'!$AF$279)","v":"Fertilizer"},{"$f":"+IF('Farm 1'!$AG$279=\"\",\"\",'Farm 1'!$AG$279)","v":"Urée"}]
[null,{"$f":"+IF('Farm 1'!$AE$280=\"\",\"\",'Farm 1'!$AE$280)","v":""},{"$f":"+IF('Farm 1'!$AF$280=\"\",\"\",'Farm 1'!$AF$280)","v":""},{"$f":"+IF('Farm 1'!$AG$280=\"\",\"\",'Farm 1'!$AG$280)","v":"18-46"}]
[null,{"$f":"+IF('Farm 1'!$AE$281=\"\",\"\",'Farm 1'!$AE$281)","v":""},{"$f":"+IF('Farm 1'!$AF$281=\"\",\"\",'Farm 1'!$AF$281)","v":""},{"$f":"+IF('Farm 1'!$AG$281=\"\",\"\",'Farm 1'!$AG$281)","v":"Sulfate de zinc"}]
[null,{"$f":"+IF('Farm 1'!$AE$282=\"\",\"\",'Farm 1'!$AE$282)","v":""},{"$f":"+IF('Farm 1'!$AF$282=\"\",\"\",'Farm 1'!$AF$282)","v":"Herbicide"},{"$f":"+IF('Farm 1'!$AG$282=\"\",\"\",'Farm 1'!$AG$282)","v":"Glyphosate 360 g/l"}]
[null,{"$f":"+IF('Farm 1'!$AE$283=\"\",\"\",'Farm 1'!$AE$283)","v":""},{"$f":"+IF('Farm 1'!$AF$283=\"\",\"\",'Farm 1'!$AF$283)","v":""},{"$f":"+IF('Farm 1'!$AG$283=\"\",\"\",'Farm 1'!$AG$283)","v":"Bensulfuron 100 g/kg"}]
[null,{"$f":"+IF('Farm 1'!$AE$284=\"\",\"\",'Farm 1'!$AE$284)","v":""},{"$f":"+IF('Farm 1'!$AF$284=\"\",\"\",'Farm 1'!$AF$284)","v":""},{"$f":"+IF('Farm 1'!$AG$284=\"\",\"\",'Farm 1'!$AG$284)","v":"Rical 345 EC"}]
[null,{"$f":"+IF('Farm 1'!$AE$285=\"\",\"\",'Farm 1'!$AE$285)","v":""},{"$f":"+IF('Farm 1'!$AF$285=\"\",\"\",'Farm 1'!$AF$285)","v":""},{"$f":"+IF('Farm 1'!$AG$285=\"\",\"\",'Farm 1'!$AG$285)","v":"2.4.D"}]
[null,{"$f":"+IF('Farm 1'!$AE$286=\"\",\"\",'Farm 1'!$AE$286)","v":""},{"$f":"+IF('Farm 1'!$AF$286=\"\",\"\",'Farm 1'!$AF$286)","v":""},{"$f":"+IF('Farm 1'!$AG$286=\"\",\"\",'Farm 1'!$AG$286)","v":""}]
[null,{"$f":"+IF('Farm 1'!$AE$287=\"\",\"\",'Farm 1'!$AE$287)","v":"ENZERGY & SERVICES"},null,{"$f":"+IF('Farm 1'!$AG$287=\"\",\"\",'Farm 1'!$AG$287)","v":""}]
[null,{"$f":"+IF('Farm 1'!$AE$288=\"\",\"\",'Farm 1'!$AE$288)","v":""},{"$f":"+IF('Farm 1'!$AF$288=\"\",\"\",'Farm 1'!$AF$288)","v":"Gasoil"},{"$f":"+IF('Farm 1'!$AG$288=\"\",\"\",'Farm 1'!$AG$288)","v":"Gasoil (l) 11 runs"}]
[null,{"$f":"+IF('Farm 1'!$AE$289=\"\",\"\",'Farm 1'!$AE$289)","v":""},{"$f":"+IF('Farm 1'!$AF$289=\"\",\"\",'Farm 1'!$AF$289)","v":"Irrigation"},{"$f":"+IF('Farm 1'!$AG$289=\"\",\"\",'Farm 1'!$AG$289)","v":"Taxes"}]
[null,{"$f":"+IF('Farm 1'!$AE$290=\"\",\"\",'Farm 1'!$AE$290)","v":""},{"$f":"+IF('Farm 1'!$AF$290=\"\",\"\",'Farm 1'!$AF$290)","v":""},{"$f":"+IF('Farm 1'!$AG$290=\"\",\"\",'Farm 1'!$AG$290)","v":"Electricity (Kw/h)"}]
[null,{"$f":"+IF('Farm 1'!$AE$291=\"\",\"\",'Farm 1'!$AE$291)","v":""},{"$f":"+IF('Farm 1'!$AF$291=\"\",\"\",'Farm 1'!$AF$291)","v":""},{"$f":"+IF('Farm 1'!$AG$291=\"\",\"\",'Farm 1'!$AG$291)","v":"Rent/ha/year"}]
[null,{"$f":"+IF('Farm 1'!$AE$292=\"\",\"\",'Farm 1'!$AE$292)","v":""},{"$f":"+IF('Farm 1'!$AF$292=\"\",\"\",'Farm 1'!$AF$292)","v":"Storing and drying paddy"},{"$f":"+IF('Farm 1'!$AG$292=\"\",\"\",'Farm 1'!$AG$292)","v":"Electricity (kWh/ha)"}]
[null,{"$f":"+IF('Farm 1'!$AE$293=\"\",\"\",'Farm 1'!$AE$293)","v":""},{"$f":"+IF('Farm 1'!$AF$293=\"\",\"\",'Farm 1'!$AF$293)","v":"Processing"},{"$f":"+IF('Farm 1'!$AG$293=\"\",\"\",'Farm 1'!$AG$293)","v":"Electricity (kWh/t)"}]
[null,{"$f":"+IF('Farm 1'!$AE$294=\"\",\"\",'Farm 1'!$AE$294)","v":""},{"$f":"+IF('Farm 1'!$AF$294=\"\",\"\",'Farm 1'!$AF$294)","v":""},{"$f":"+IF('Farm 1'!$AG$294=\"\",\"\",'Farm 1'!$AG$294)","v":"Bags 50 kg"}]
[null,{"$f":"+IF('Farm 1'!$AE$295=\"\",\"\",'Farm 1'!$AE$295)","v":""},{"$f":"+IF('Farm 1'!$AF$295=\"\",\"\",'Farm 1'!$AF$295)","v":"Transport "},{"$f":"+IF('Farm 1'!$AG$295=\"\",\"\",'Farm 1'!$AG$295)","v":"Bulk Harvest (€/t)"}]
[null,{"$f":"+IF('Farm 1'!$AE$296=\"\",\"\",'Farm 1'!$AE$296)","v":""},{"$f":"+IF('Farm 1'!$AF$296=\"\",\"\",'Farm 1'!$AF$296)","v":""},{"$f":"+IF('Farm 1'!$AG$296=\"\",\"\",'Farm 1'!$AG$296)","v":"Bag Harvest (€/t)"}]
[null,{"$f":"+IF('Farm 1'!$AE$297=\"\",\"\",'Farm 1'!$AE$297)","v":""},{"$f":"+IF('Farm 1'!$AF$297=\"\",\"\",'Farm 1'!$AF$297)","v":"Costs Dakar Port"},{"$f":"+IF('Farm 1'!$AG$297=\"\",\"\",'Farm 1'!$AG$297)","v":"Shed (€/t)"}]
[null,{"$f":"+IF('Farm 1'!$AE$298=\"\",\"\",'Farm 1'!$AE$298)","v":""},{"$f":"+IF('Farm 1'!$AF$298=\"\",\"\",'Farm 1'!$AF$298)","v":""},{"$f":"+IF('Farm 1'!$AG$298=\"\",\"\",'Farm 1'!$AG$298)","v":""}]
[null,{"$f":"+IF('Farm 1'!$AE$299=\"\",\"\",'Farm 1'!$AE$299)","v":"TOTAL OPERATING VARIABLE COSTS"}]
[null,{"$f":"+IF('Farm 1'!$AE$300=\"\",\"\",'Farm 1'!$AE$300)","v":""},{"$f":"+IF('Farm 1'!$AF$300=\"\",\"\",'Farm 1'!$AF$300)","v":""},{"$f":"+IF('Farm 1'!$AG$300=\"\",\"\",'Farm 1'!$AG$300)","v":""},null,null,null,null,null,null,null,null,{"$f":"+IF('Farm 1'!AQ300=\"\",\"\",'Farm 1'!AQ300)","v":""},{"$f":"+IF('Farm 1'!AS300=\"\",\"\",'Farm 1'!AS300)","v":""},{"$f":"+IF('Farm 1'!AU300=\"\",\"\",'Farm 1'!AU300)","v":""}]
[]
[null,"Trading"]
[]
[null,{"$f":"IF(+'Trading 1 Farm'!$AE$218=\"\",\"\",+'Trading 1 Farm'!$AE$218)","v":""},{"$f":"IF(+'Trading 1 Farm'!$AF$218=\"\",\"\",+'Trading 1 Farm'!$AF$218)","v":""},{"$f":"IF(+'Trading 1 Farm'!$AG$218=\"\",\"\",+'Trading 1 Farm'!$AG$218)","v":""},{"$f":"IF(+'Trading 1 Farm'!AH218=\"\",\"\",+'Trading 1 Farm'!AH218)","v":""},null,{"$f":"IF(+'Trading 1 Farm'!AI218=\"\",\"\",+'Trading 1 Farm'!AI218)","v":""}]
[null,{"$f":"IF(+'Trading 1 Farm'!$AE$219=\"\",\"\",+'Trading 1 Farm'!$AE$219)","v":""},{"$f":"IF(+'Trading 1 Farm'!$AF$219=\"\",\"\",+'Trading 1 Farm'!$AF$219)","v":""},{"$f":"IF(+'Trading 1 Farm'!$AG$219=\"\",\"\",+'Trading 1 Farm'!$AG$219)","v":""},{"$f":"IF(+'Trading 1 Farm'!AI219=\"\",\"\",+'Trading 1 Farm'!AI219)","v":6}]
[null,{"$f":"IF(+'Trading 1 Farm'!$AE$220=\"\",\"\",+'Trading 1 Farm'!$AE$220)","v":""},{"$f":"IF(+'Trading 1 Farm'!$AF$220=\"\",\"\",+'Trading 1 Farm'!$AF$220)","v":""},{"$f":"IF(+'Trading 1 Farm'!$AG$220=\"\",\"\",+'Trading 1 Farm'!$AG$220)","v":""},{"$f":"IF(+'Trading 1 Farm'!AI220=\"\",\"\",+'Trading 1 Farm'!AI220)","v":""}]
[null,{"$f":"IF(+'Trading 1 Farm'!$AE$221=\"\",\"\",+'Trading 1 Farm'!$AE$221)","v":"INPUTS"},{"$f":"IF(+'Trading 1 Farm'!$AF$221=\"\",\"\",+'Trading 1 Farm'!$AF$221)","v":""},{"$f":"IF(+'Trading 1 Farm'!$AG$221=\"\",\"\",+'Trading 1 Farm'!$AG$221)","v":""},{"$f":"IF(+'Trading 1 Farm'!AI221=\"\",\"\",+'Trading 1 Farm'!AI221)","v":""}]
[null,{"$f":"IF(+'Trading 1 Farm'!$AE$222=\"\",\"\",+'Trading 1 Farm'!$AE$222)","v":""},{"$f":"IF(+'Trading 1 Farm'!$AF$222=\"\",\"\",+'Trading 1 Farm'!$AF$222)","v":"Seeds"},{"$f":"IF(+'Trading 1 Farm'!$AG$222=\"\",\"\",+'Trading 1 Farm'!$AG$222)","v":"Sahel 108"},{"$f":"IF(+'Trading 1 Farm'!AI222=\"\",\"\",+'Trading 1 Farm'!AI222)","v":6}]
[null,{"$f":"IF(+'Trading 1 Farm'!$AE$223=\"\",\"\",+'Trading 1 Farm'!$AE$223)","v":""},{"$f":"IF(+'Trading 1 Farm'!$AF$223=\"\",\"\",+'Trading 1 Farm'!$AF$223)","v":""},{"$f":"IF(+'Trading 1 Farm'!$AG$223=\"\",\"\",+'Trading 1 Farm'!$AG$223)","v":""},{"$f":"IF(+'Trading 1 Farm'!AI223=\"\",\"\",+'Trading 1 Farm'!AI223)","v":""}]
[null,{"$f":"IF(+'Trading 1 Farm'!$AE$224=\"\",\"\",+'Trading 1 Farm'!$AE$224)","v":"ENZERGY & SERVICES"},{"$f":"IF(+'Trading 1 Farm'!$AF$224=\"\",\"\",+'Trading 1 Farm'!$AF$224)","v":""},{"$f":"IF(+'Trading 1 Farm'!$AG$224=\"\",\"\",+'Trading 1 Farm'!$AG$224)","v":""},{"$f":"IF(+'Trading 1 Farm'!AI224=\"\",\"\",+'Trading 1 Farm'!AI224)","v":""}]
[null,{"$f":"IF(+'Trading 1 Farm'!$AE$225=\"\",\"\",+'Trading 1 Farm'!$AE$225)","v":""},{"$f":"IF(+'Trading 1 Farm'!$AF$225=\"\",\"\",+'Trading 1 Farm'!$AF$225)","v":""},{"$f":"IF(+'Trading 1 Farm'!$AG$225=\"\",\"\",+'Trading 1 Farm'!$AG$225)","v":""},{"$f":"IF(+'Trading 1 Farm'!AI225=\"\",\"\",+'Trading 1 Farm'!AI225)","v":0}]
[null,{"$f":"IF(+'Trading 1 Farm'!$AE$226=\"\",\"\",+'Trading 1 Farm'!$AE$226)","v":""},{"$f":"IF(+'Trading 1 Farm'!$AF$226=\"\",\"\",+'Trading 1 Farm'!$AF$226)","v":"Stockage paddy"},{"$f":"IF(+'Trading 1 Farm'!$AG$226=\"\",\"\",+'Trading 1 Farm'!$AG$226)","v":"Electricity (kWh/ha)"},{"$f":"IF(+'Trading 1 Farm'!AI226=\"\",\"\",+'Trading 1 Farm'!AI226)","v":100}]
[null,{"$f":"IF(+'Trading 1 Farm'!$AE$227=\"\",\"\",+'Trading 1 Farm'!$AE$227)","v":""},{"$f":"IF(+'Trading 1 Farm'!$AF$227=\"\",\"\",+'Trading 1 Farm'!$AF$227)","v":"Processing"},{"$f":"IF(+'Trading 1 Farm'!$AG$227=\"\",\"\",+'Trading 1 Farm'!$AG$227)","v":"Electricity (kWh/t)"},{"$f":"IF(+'Trading 1 Farm'!AI227=\"\",\"\",+'Trading 1 Farm'!AI227)","v":47.058823529411768}]
[null,{"$f":"IF(+'Trading 1 Farm'!$AE$228=\"\",\"\",+'Trading 1 Farm'!$AE$228)","v":""},{"$f":"IF(+'Trading 1 Farm'!$AF$228=\"\",\"\",+'Trading 1 Farm'!$AF$228)","v":""},{"$f":"IF(+'Trading 1 Farm'!$AG$228=\"\",\"\",+'Trading 1 Farm'!$AG$228)","v":"Bags 50 kg"},{"$f":"IF(+'Trading 1 Farm'!AI228=\"\",\"\",+'Trading 1 Farm'!AI228)","v":79.2}]
[null,{"$f":"IF(+'Trading 1 Farm'!$AE$229=\"\",\"\",+'Trading 1 Farm'!$AE$229)","v":""},{"$f":"IF(+'Trading 1 Farm'!$AF$229=\"\",\"\",+'Trading 1 Farm'!$AF$229)","v":"Transport "},{"$f":"IF(+'Trading 1 Farm'!$AG$229=\"\",\"\",+'Trading 1 Farm'!$AG$229)","v":"Bag Harvest (€/t)"},{"$f":"IF(+'Trading 1 Farm'!AI229=\"\",\"\",+'Trading 1 Farm'!AI229)","v":4.5734705171223116}]
[null,{"$f":"IF(+'Trading 1 Farm'!$AE$230=\"\",\"\",+'Trading 1 Farm'!$AE$230)","v":""},{"$f":"IF(+'Trading 1 Farm'!$AF$230=\"\",\"\",+'Trading 1 Farm'!$AF$230)","v":""},{"$f":"IF(+'Trading 1 Farm'!$AG$230=\"\",\"\",+'Trading 1 Farm'!$AG$230)","v":"Bag Harvest (€/t)"},{"$f":"IF(+'Trading 1 Farm'!AI230=\"\",\"\",+'Trading 1 Farm'!AI230)","v":19.818372240863351}]
[null,{"$f":"IF(+'Trading 1 Farm'!$AE$231=\"\",\"\",+'Trading 1 Farm'!$AE$231)","v":""},{"$f":"IF(+'Trading 1 Farm'!$AF$231=\"\",\"\",+'Trading 1 Farm'!$AF$231)","v":"Storing"},{"$f":"IF(+'Trading 1 Farm'!$AG$231=\"\",\"\",+'Trading 1 Farm'!$AG$231)","v":"Shed (€/t)"},{"$f":"IF(+'Trading 1 Farm'!AI231=\"\",\"\",+'Trading 1 Farm'!AI231)","v":1.25}]
[null,{"$f":"IF(+'Trading 1 Farm'!$AE$232=\"\",\"\",+'Trading 1 Farm'!$AE$232)","v":""},{"$f":"IF(+'Trading 1 Farm'!$AF$232=\"\",\"\",+'Trading 1 Farm'!$AF$232)","v":""},{"$f":"IF(+'Trading 1 Farm'!$AG$232=\"\",\"\",+'Trading 1 Farm'!$AG$232)","v":""},{"$f":"IF(+'Trading 1 Farm'!AI232=\"\",\"\",+'Trading 1 Farm'!AI232)","v":""}]
[null,{"$f":"IF(+'Trading 1 Farm'!$AE$233=\"\",\"\",+'Trading 1 Farm'!$AE$233)","v":""},{"$f":"IF(+'Trading 1 Farm'!$AF$233=\"\",\"\",+'Trading 1 Farm'!$AF$233)","v":""},{"$f":"IF(+'Trading 1 Farm'!$AG$233=\"\",\"\",+'Trading 1 Farm'!$AG$233)","v":""},{"$f":"IF(+'Trading 1 Farm'!AH233=\"\",\"\",+'Trading 1 Farm'!AH233)","v":""}]
[null,{"$f":"IF(+'Trading 1 Farm'!$AE$234=\"\",\"\",+'Trading 1 Farm'!$AE$234)","v":""},{"$f":"IF(+'Trading 1 Farm'!$AF$234=\"\",\"\",+'Trading 1 Farm'!$AF$234)","v":""},{"$f":"IF(+'Trading 1 Farm'!$AG$234=\"\",\"\",+'Trading 1 Farm'!$AG$234)","v":""},{"$f":"IF(+'Trading 1 Farm'!AH234=\"\",\"\",+'Trading 1 Farm'!AH234)","v":""},null,{"$f":"IF(+'Trading 1 Farm'!AI234=\"\",\"\",+'Trading 1 Farm'!AI234)","v":""}]
[]
[null,"Culture settlement charges"]
[]
[null,{"$f":"+IF('Farm 1'!$AE$301=\"\",\"\",'Farm 1'!$AE$301)","v":""},{"$f":"+IF('Farm 1'!$AF$301=\"\",\"\",'Farm 1'!$AF$301)","v":""},{"$f":"+IF('Farm 1'!$AG$301=\"\",\"\",'Farm 1'!$AG$301)","v":""},{"$f":"+IF('Farm 1'!AH301=\"\",\"\",'Farm 1'!AH301)","v":""},null,null,null,{"$f":"+IF('Farm 1'!AI301=\"\",\"\",'Farm 1'!AI301)","v":""},{"$f":"+IF('Farm 1'!AK301=\"\",\"\",'Farm 1'!AK301)","v":""},{"$f":"+IF('Farm 1'!AM301=\"\",\"\",'Farm 1'!AM301)","v":""},{"$f":"+IF('Farm 1'!AO301=\"\",\"\",'Farm 1'!AO301)","v":""},{"$f":"+IF('Farm 1'!AQ301=\"\",\"\",'Farm 1'!AQ301)","v":""},{"$f":"+IF('Farm 1'!AS301=\"\",\"\",'Farm 1'!AS301)","v":""}]
[null,"TP"]
[]
[null,{"$f":"+IF(TP!$AE$323=\"\",\"\",TP!$AE$323)","v":""},{"$f":"+IF(TP!$AF$323=\"\",\"\",TP!$AF$323)","v":""},{"$f":"+IF(TP!$AG$323=\"\",\"\",TP!$AG$323)","v":""},{"$f":"+IF(TP!AJ323=\"\",\"\",TP!AJ323)","v":""}]
[null,null,null,{"$f":"+IF(TP!$AG$324=\"\",\"\",TP!$AG$324)","v":""},{"$f":"+IF(TP!AJ324=\"\",\"\",TP!AJ324)","v":""}]
[null,{"$f":"+IF(TP!$AE$325=\"\",\"\",TP!$AE$325)","v":""},{"$f":"+IF(TP!$AF$325=\"\",\"\",TP!$AF$325)","v":""},{"$f":"+IF(TP!$AG$325=\"\",\"\",TP!$AG$325)","v":""},{"$f":"+IF(TP!AJ325=\"\",\"\",TP!AJ325)","v":""}]
[null,{"$f":"+IF(TP!$AE$326=\"\",\"\",TP!$AE$326)","v":"ENERGY"},null,{"$f":"+IF(TP!$AG$326=\"\",\"\",TP!$AG$326)","v":""},{"$f":"+IF(TP!AJ326=\"\",\"\",TP!AJ326)","v":""}]
[null,{"$f":"+IF(TP!$AE$327=\"\",\"\",TP!$AE$327)","v":""},{"$f":"+IF(TP!$AF$327=\"\",\"\",TP!$AF$327)","v":"Gazoil civil eng"},null,{"$f":"+IF(TP!$AJ$327=\"\",\"\",TP!$AJ$327)","v":1.030968777588589}]
[null,{"$f":"+IF(TP!$AE$328=\"\",\"\",TP!$AE$328)","v":""},{"$f":"+IF(TP!$AF$328=\"\",\"\",TP!$AF$328)","v":"Gazoil irrigation"},null,{"$f":"+IF(TP!$AJ$328=\"\",\"\",TP!$AJ$328)","v":1.030968777588589}]
[null,{"$f":"+IF(TP!$AE$329=\"\",\"\",TP!$AE$329)","v":""},{"$f":"+IF(TP!$AF$329=\"\",\"\",TP!$AF$329)","v":""},null,{"$f":"+IF(TP!AJ329=\"\",\"\",TP!AJ329)","v":""}]
[null,{"$f":"+IF(TP!$AE$330=\"\",\"\",TP!$AE$330)","v":"SERVICES"},null,null,{"$f":"+IF(TP!AJ330=\"\",\"\",TP!AJ330)","v":""}]
[null,{"$f":"+IF(TP!$AE$331=\"\",\"\",TP!$AE$331)","v":""},{"$f":"+IF(TP!$AF$331=\"\",\"\",TP!$AF$331)","v":"Renting excavator 30 T"},null,{"$f":"+IF(TP!AJ331=\"\",\"\",TP!AJ331)","v":""}]
[null,{"$f":"+IF(TP!$AE$332=\"\",\"\",TP!$AE$332)","v":""},{"$f":"+IF(TP!$AF$332=\"\",\"\",TP!$AF$332)","v":"Renting roling compactor"},null,{"$f":"+IF(TP!AJ332=\"\",\"\",TP!AJ332)","v":""}]
[null,{"$f":"+IF(TP!$AE$333=\"\",\"\",TP!$AE$333)","v":""},{"$f":"+IF(TP!$AF$333=\"\",\"\",TP!$AF$333)","v":"Renting D6"},null,{"$f":"+IF(TP!AJ333=\"\",\"\",TP!AJ333)","v":""}]
[null,{"$f":"+IF(TP!$AE$334=\"\",\"\",TP!$AE$334)","v":""},{"$f":"+IF(TP!$AF$334=\"\",\"\",TP!$AF$334)","v":"Renting 5 truck"},null,{"$f":"+IF(TP!AJ334=\"\",\"\",TP!AJ334)","v":""}]
[null,{"$f":"+IF(TP!$AE$335=\"\",\"\",TP!$AE$335)","v":""},{"$f":"+IF(TP!$AF$335=\"\",\"\",TP!$AF$335)","v":"Irrigation, rents"},null,{"$f":"+IF(TP!AJ335=\"\",\"\",TP!AJ335)","v":""}]
[null,{"$f":"+IF(TP!$AE$336=\"\",\"\",TP!$AE$336)","v":""},{"$f":"+IF(TP!$AF$336=\"\",\"\",TP!$AF$336)","v":""},{"$f":"+IF(TP!$AG$336=\"\",\"\",TP!$AG$336)","v":""},{"$f":"+IF(TP!AJ336=\"\",\"\",TP!AJ336)","v":""}]
[null,"Land development operating costs",null,null,{"$f":"+IF(TP!AJ337=\"\",\"\",TP!AJ337)","v":""}]

{"sheet":"Farm 1","index":9,"n_rows":1148,"n_cols":99,"rows_kept":1148,"cut":false,"hidden":false,"merged":[[977,26,977,27],[1024,26,1024,27],[787,26,787,27],[835,26,835,27],[883,26,883,27],[930,26,930,27],[421,2,421,4],[421,6,421,10],[17,1,17,4],[422,2,422,4],[743,26,743,27],[689,2,689,15],[628,2,628,15],[740,1,740,16],[722,1,722,10],[1,5,1,11],[2,5,2,11],[1,12,1,16],[106,4,108,4],[301,4,301,5],[301,6,301,7],[269,4,269,5],[270,4,270,5],[269,6,269,7],[270,6,270,7],[300,4,300,5],[300,6,300,7],[1,1,1,4],[18,1,18,4],[20,1,20,4],[17,5,17,11],[106,33,108,33],[269,33,269,34],[269,35,269,36],[270,33,270,34],[270,35,270,36],[269,37,269,38],[269,39,269,40],[270,37,270,38],[270,39,270,40],[389,33,390,33]]}
[]
[null,"HYPOTHESES",null,null,null,"Farm 1 : Ndiayène - Ordinary rice",null,null,null,null,null,null,"ECONOMIC VARIABLES",null,null,null,null,null,"BUDGET N+6 (4000 ha)"]
[null,null,null,"Parity Euros/F Cfa",{"$f":"parité","v":655.95699999999999},null,null,null,null,null,null,null,"Paddy rice yield (classical)- wet season",null,null,"6 à 9 t/ha",{"$f":"paddy_yield_class","v":7},null,"Gasoil",null,null,{"$f":"O288+O290+O291+O292+O293+O320+O322+O323+O324+O325","v":1868404.8197351096}]
[null,null,null,"Charges inflation",{"$f":"inflation_ch","v":0.03},null,null,null,null,null,null,null,"Paddy rice yield (classical) - hot season",null,null,"6 à 9 t/ha",{"$f":"paddy_yield_class","v":7},null,"Electricity"]
[null,null,null,"inflation / charges in USD (%)",{"$f":"inflation_USD","v":0.03},null,null,null,null,null,null,null,"Paddy rice yield (SRI/SD)- wet season",null,null,"6 à 9 t/ha",{"$f":"paddy_yield_SRI","v":8},null,"Fertilizers",null,null,{"$f":"SUM(O279:O282)+SUM(O311:O314)","v":1794922.5330318906}]
[null,null,null,"Cereals inflation",{"$f":"inflation_céréales","v":0.04},null,null,null,null,null,null,null,"Paddy rice yield (SRI/SDl) - hot season",null,null,"6 à 9 t/ha",{"$f":"paddy_yield_SRI","v":8}]
[null,null,null,"productivity 1st year /target",{"$f":"product_an1","v":0.9},null,null,null,null,null,null,null,"Milling rate",null,null,"63 à 69 %",{"$f":"milling_rate","v":0.66},null,"Water royalties",null,null,{"$f":"N289+N321","v":146351.05654791396}]
[null,null,null,"productivity 2nd year /target",{"$f":"product_an2","v":0.95},null,null,null,null,null,null,null,"Flour rate",null,null,null,{"$f":"Flour_rate","v":0.14000000000000001},null,"Production transport cost",null,null,{"$f":"N295+N296+N327+N328","v":1032262.7855179533}]
[null,null,null,"risks on crops (in % of Sales)",{"$f":"conting_crop","v":2.5000000000000001E-2},null,null,null,null,null,null,null,"Gasoil  price (in F Cfa/l)",null,null,null,{"$f":"gaz_cfa","v":676.27118644067798},null,"Drying harvest 25 % humidity",null,null,{"$f":"O296+O328","v":837128.04345406801}]
[null,null,null,"Local price of the rice to importers (euros/t)",{"$f":"ordinary_rice_local","v":416},1,null,null,null,null,null,null,"Electricity price (in F Cfa/Kw)",null,null,null,{"$f":"elec_sen_cfa","v":105.93220338983052}]
[null,null,null,"Local price of the rice local (euros/t)",{"$f":"+E10","v":416},0,null,null,null,null,null,null,"Water royalty, 1 harvest",null,null,null,{"$f":"redevance","v":12000}]
[null,null,null,"Local price of the rice to wholesalers (euros/t)",{"$f":"ordinary_rice_wholesaler","v":432.64},null,null,null,null,null,null,null,"Transport costs to Dakar (Fcfa/t)",null,null,"Ndiayène",{"$f":"transp_Dakar","v":12000}]
[null,null,null,"Local price of the rice to retailers (euros/t)",{"$f":"ordinary_rice_retailer","v":445.12},null,null,null,null,null,null,null,"Drying harvest at 16 % humidity",null,null,"No",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(SUM($F$491:$K$491)*tx_usinage*$E$12)*(1+inflation_céréales)^5","v":9293110.2249635048}]
[null,null,null,"Price of the flour",{"$f":"rice_by_product","v":106.71431206618726},null,null,null,null,null,null,null,"rate of returnable 50 kg bags",null,null,"200 F cfa/sac",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AR13*risques","v":-232327.75562408764}]
[null,null,null,"Interest rate (short term)",{"$f":"interest_rate_short","v":0.1},null,null,null,null,null,null,null,"Income tax rate (local)",null,null,null,{"$f":"incometax_loc","v":0.25},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR13:AR14)","v":9060782.4693394173},9064267.38567378,{"$f":"+AR15-AS15","v":-3484.9163343627006}]
[]
[]
[null,"Accounting period : 1st of January to 31st of December",null,null,null,"PRODUCTION MEANS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Alt 1'!$J$3","v":"2012-01-01"},{"$f":"+'Alt 1'!K3","v":"2012-07-01"},{"$f":"+'Alt 1'!L3","v":"2013-01-01"},{"$f":"+'Alt 1'!M3","v":"2013-07-01"},{"$f":"+'Alt 1'!N3","v":"2014-01-01"},{"$f":"+'Alt 1'!O3","v":"2014-07-01"},{"$f":"+'Alt 1'!P3","v":"2015-01-01"},{"$f":"+'Alt 1'!Q3","v":"2015-07-01"},{"$f":"+'Alt 1'!R3","v":"2016-01-01"},{"$f":"+'Alt 1'!S3","v":"2016-07-01"},{"$f":"+'Alt 1'!T3","v":"2017-01-01"},{"$f":"+'Alt 1'!U3","v":"2017-07-01"},{"$f":"+'Alt 1'!V3","v":"2018-01-01"},{"$f":"+'Alt 1'!W3","v":"2018-07-01"},{"$f":"+'Alt 1'!X3","v":"2019-01-01"},{"$f":"+'Alt 1'!Y3","v":"2019-07-01"},{"$f":"+'Alt 1'!Z3","v":"2020-01-01"},{"$f":"+'Alt 1'!AA3","v":"2020-07-01"},{"$f":"+'Alt 1'!AB3","v":"2021-01-01"},{"$f":"+'Alt 1'!AC3","v":"2021-07-01"},{"$f":"+'Alt 1'!AD3","v":"2022-01-01"},{"$f":"+'Alt 1'!AE3","v":"2022-07-01"},{"$f":"+'Alt 1'!AF3","v":"2023-01-01"},{"$f":"+'Alt 1'!AG3","v":"2023-07-01"},{"$f":"+'Alt 1'!AH3","v":"2024-01-01"},{"$f":"+'Alt 1'!AI3","v":"2024-07-01"},{"$f":"+'Alt 1'!AJ3","v":"2025-01-01"},{"$f":"+'Alt 1'!AK3","v":"2025-07-01"},{"$f":"+'Alt 1'!AL3","v":"2026-01-01"},{"$f":"+'Alt 1'!AM3","v":"2026-07-01"},{"$f":"+'Alt 1'!AN3","v":"2027-01-01"},{"$f":"+'Alt 1'!AO3","v":"2027-07-01"},{"$f":"+'Alt 1'!AP3","v":"2028-01-01"},{"$f":"+'Alt 1'!AQ3","v":"2028-07-01"},{"$f":"+'Alt 1'!AR3","v":"2029-01-01"},{"$f":"+'Alt 1'!AS3","v":"2029-07-01"},{"$f":"+'Alt 1'!AT3","v":"2030-01-01"},{"$f":"+'Alt 1'!AU3","v":"2030-07-01"},{"$f":"+'Alt 1'!AV3","v":"2031-01-01"},{"$f":"+'Alt 1'!AW3","v":"2031-07-01"}]
[null,"INVESTMENT: tax exemption for VAT and Customs Duties",null,null,null,"- Gravity irrigation through 2 electrical pumping stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Alt 1'!$J$4","v":"2012-06-30"},{"$f":"+'Alt 1'!K4","v":"2012-12-31"},{"$f":"+'Alt 1'!L4","v":"2013-06-30"},{"$f":"+'Alt 1'!M4","v":"2013-12-31"},{"$f":"+'Alt 1'!N4","v":"2014-06-30"},{"$f":"+'Alt 1'!O4","v":"2014-12-31"},{"$f":"+'Alt 1'!P4","v":"2015-06-30"},{"$f":"+'Alt 1'!Q4","v":"2015-12-31"},{"$f":"+'Alt 1'!R4","v":"2016-06-30"},{"$f":"+'Alt 1'!S4","v":"2016-12-31"},{"$f":"+'Alt 1'!T4","v":"2017-06-30"},{"$f":"+'Alt 1'!U4","v":"2017-12-31"},{"$f":"+'Alt 1'!V4","v":"2018-06-30"},{"$f":"+'Alt 1'!W4","v":"2018-12-31"},{"$f":"+'Alt 1'!X4","v":"2019-06-30"},{"$f":"+'Alt 1'!Y4","v":"2019-12-31"},{"$f":"+'Alt 1'!Z4","v":"2020-06-30"},{"$f":"+'Alt 1'!AA4","v":"2020-12-31"},{"$f":"+'Alt 1'!AB4","v":"2021-06-30"},{"$f":"+'Alt 1'!AC4","v":"2021-12-31"},{"$f":"+'Alt 1'!AD4","v":"2022-06-30"},{"$f":"+'Alt 1'!AE4","v":"2022-12-31"},{"$f":"+'Alt 1'!AF4","v":"2023-06-30"},{"$f":"+'Alt 1'!AG4","v":"2023-12-31"},{"$f":"+'Alt 1'!AH4","v":"2024-06-30"},{"$f":"+'Alt 1'!AI4","v":"2024-12-31"},{"$f":"+'Alt 1'!AJ4","v":"2025-06-30"},{"$f":"+'Alt 1'!AK4","v":"2025-12-31"},{"$f":"+'Alt 1'!AL4","v":"2026-06-30"},{"$f":"+'Alt 1'!AM4","v":"2026-12-31"},{"$f":"+'Alt 1'!AN4","v":"2027-06-30"},{"$f":"+'Alt 1'!AO4","v":"2027-12-31"},{"$f":"+'Alt 1'!AP4","v":"2028-06-30"},{"$f":"+'Alt 1'!AQ4","v":"2028-12-31"},{"$f":"+'Alt 1'!AR4","v":"2029-06-30"},{"$f":"+'Alt 1'!AS4","v":"2029-12-31"},{"$f":"+'Alt 1'!AT4","v":"2030-06-30"},{"$f":"+'Alt 1'!AU4","v":"2030-12-31"},{"$f":"+'Alt 1'!AV4","v":"2031-06-30"},{"$f":"+'Alt 1'!AW4","v":"2031-12-31"}]
[]
[null,"Year N = 1st year of the project",null,null,null,"- Crop management technic: classical from N to N+3, transition in N+4 and then SRI/DS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Milled quantities",0,0,0,0,{"$f":"SUM($F$434:$K$434)","v":1575},{"$f":"SUM($L$434:$Q$434)","v":8859.375},{"$f":"SUM($F$449:$K$449)","v":11046.875},{"$f":"SUM($L$449:$Q$449)","v":20573.4375},{"$f":"SUM($F$463:$K$463)","v":20507.8125},{"$f":"SUM($L$463:$Q$463)","v":31500},{"$f":"SUM($F$477:$K$477)","v":25000},{"$f":"SUM($L$477:$Q$477)","v":33750},{"$f":"SUM($F$491:$K$491)","v":26750},{"$f":"SUM($L$491:$Q$491)","v":36000},{"$f":"SUM($F$505:$K$505)","v":28000},{"$f":"SUM($L$505:$Q$505)","v":36000},{"$f":"+AT21","v":28000},{"$f":"+AU21","v":36000},{"$f":"+AV21","v":28000},36000,28000,36000,28000,36000,{"$f":"+BB21","v":28000},36000,28000,36000,28000,36000,28000,36000,28000,36000,28000,36000,28000,36000,28000,36000]
[]
[null,null,"Income statement - Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Income statement - Semesters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1*(1+inflation_céréales)^6","v":1.2653190184960004},null,{"$f":"+AU23*(1+inflation_céréales)","v":1.3159317792358405},0,1.3685690504052741,0,1.4233118124214852,0,1.4802442849183446]
[]
[null,null,"In €",null,"N","N+1","N+2","N+3","N+4","N+5","N+6","N+7","N+8","N+9","N+10",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"In €",null,"N",null,"N+1",null,"N+2",null,"N+3",null,"N+4",null,"N+5",null,"N+6",null,"N+7",null,"N+8",null,"N+9",null,"N+10",null,"N+11",null,"N+12",null,"N+13",null,"N+14",null,"N+15"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32]
[]
[null,null,"Gross income",null,0,{"$f":"($E$434*tx_usinage*$E$10+$E$434*$Q$8*$E$14)*(1+inflation_céréales)","v":3141581.6650349949},{"$f":"($E$449*tx_usinage*$E$10+$E$449*$Q$8*$E$14)*(1+inflation_céréales)^2","v":9901053.5611748602},{"$f":"($E$463*tx_usinage*$E$10+$E$463*$Q$8*$E$14)*(1+inflation_céréales)^3","v":16936246.997828405},{"$f":"($E$477*tx_usinage*(1/2*$E$10+1/2*$E$12)+$E$477*$Q$8*$E$14)*(1+inflation_céréales)^4","v":20274506.604684763},{"$f":"($E$491*tx_usinage*$E$12+$E$491*$Q$8*$E$14)*(1+inflation_céréales)^5","v":22940319.982684311},{"$f":"($E$505*tx_usinage*(1/2*$E$12+1/2*E13)+$E$505*$Q$8*$E$14)*(1+inflation_céréales)^6","v":24666700.157260492},{"$f":"($E$505*tx_usinage*E13+$E$505*$Q$8*$E$14)*(1+inflation_céréales)^7","v":26000218.303685624},{"$f":"$L$28+($L$28*$E$6)","v":27040227.03583305},{"$f":"$M$28+($M$28*$E$6)","v":28121836.117266372},{"$f":"N28+(N28*$E$6)","v":29246709.561957028},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gross income",null,0,0,{"$f":"(SUM($F$434:$K$434)*tx_usinage*$E$10+SUM($F$434:$K$434)*$Q$8*$E$14)*(1+inflation_céréales)","v":474201.00604301807},{"$f":"(SUM($L$434:$Q$434)*tx_usinage*$E$10+SUM($L$434:$Q$434)*$Q$8*$E$14)*(1+inflation_céréales)","v":2667380.6589919766},{"$f":"(SUM($F$449:$K$449)*tx_usinage*$E$10+SUM($F$449:$K$449)*$Q$8*$E$14)*(1+inflation_céréales)^2","v":3459032.8940804596},{"$f":"(SUM($L$449:$Q$449)*tx_usinage*$E$10+SUM($L$449:$Q$449)*$Q$8*$E$14)*(1+inflation_céréales)^2","v":6442020.6670944011},{"$f":"(SUM($F$463:$K$463)*tx_usinage*$E$10+SUM($F$463:$K$463)*$Q$8*$E$14)*(1+inflation_céréales)^3","v":6678330.8351058383},{"$f":"(SUM($L$463:$Q$463)*tx_usinage*$E$10+SUM($L$463:$Q$463)*$Q$8*$E$14)*(1+inflation_céréales)^3","v":10257916.162722567},{"$f":"(SUM($F$477:$K$477)*tx_usinage*(1/2*$E$10+1/2*$E$12)+SUM($F$477:$K$477)*$Q$8*$E$14)*(1+inflation_céréales)^4","v":8627449.619014794},{"$f":"(SUM($L$477:$Q$477)*tx_usinage*(1/2*$E$10+1/2*$E$12)+SUM($L$477:$Q$477)*$Q$8*$E$14)*(1+inflation_céréales)^4","v":11647056.985669972},{"$f":"(SUM($F$491:$K$491)*tx_usinage*$E$12+SUM($F$491:$K$491)*$Q$8*$E$14)*(1+inflation_céréales)^5","v":9779339.5942120384},{"$f":"(SUM($L$491:$Q$491)*tx_usinage*$E$12+SUM($L$491:$Q$491)*$Q$8*$E$14)*(1+inflation_céréales)^5","v":13160980.388472276},{"$f":"(SUM($F$505:$K$505)*tx_usinage*(1/2*$E$12+1/2*E13)+SUM($F$505:$K$505)*$Q$8*$E$14)*(1+inflation_céréales)^6","v":10791681.318801466},{"$f":"(SUM($L$505:$Q$505)*tx_usinage*(1/2*$E$12+1/2*E13)+SUM($L$505:$Q$505)*$Q$8*$E$14)*(1+inflation_céréales)^6","v":13875018.83845903},{"$f":"(SUM($F$505:$K$505)*tx_usinage*E13+SUM($F$505:$K$505)*$Q$8*$E$14)*(1+inflation_céréales)^7","v":11375095.50786246},{"$f":"(SUM($L$505:$Q$505)*tx_usinage*E13+SUM($L$505:$Q$505)*$Q$8*$E$14)*(1+inflation_céréales)^7","v":14625122.795823162},{"$f":"+$AV$28*(1+inflation_céréales)","v":11830099.328176958},{"$f":"+$AW$28*(1+inflation_céréales)","v":15210127.707656089},{"$f":"+$AX$28*(1+inflation_céréales)","v":12303303.301304037},{"$f":"+$AY$28*(1+inflation_céréales)","v":15818532.815962333},{"$f":"+$AZ$28*(1+inflation_céréales)","v":12795435.433356199},{"$f":"+$BA$28*(1+inflation_céréales)","v":16451274.128600826},{"$f":"+BB28*(1+inflation_céréales)","v":13307252.850690449},17109325.093744859,13839542.964718066,17793698.097494654,14393124.683306789,18505446.021394443,14968849.67063906,19245663.86225022,15567603.657464623,20015490.416740231]
[null,null,"Risks on crops",{"$f":"E9","v":2.5000000000000001E-2},{"$f":"-E28*$E$9","v":0},{"$f":"-F28*risques","v":-78539.541625874874},-247526.33902937151,-423406.17494571017,-506862.66511711909,-573507.99956710776,-616667.50393151236,-650005.45759214065,-676005.67589582631,-703045.90293165937,-731167.73904892569,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Risks on crops",{"$f":"E40","v":0},{"$f":"-AH28*$E$9","v":0},{"$f":"-AI28*$E$9","v":0},{"$f":"-AJ28*risques","v":-11855.025151075453},{"$f":"-AK28*risques","v":-66684.516474799413},{"$f":"-AL28*risques","v":-86475.822352011499},-161050.51667736005,-166958.27087764596,-256447.90406806418,-215686.24047536985,-291176.4246417493,-244483.48985530098,-329024.5097118069,-269792.03297003667,-346875.47096147574,-284377.38769656152,-365628.06989557907,-295752.48320442397,-380253.19269140228,-307582.58253260091,-395463.32039905834,-319885.88583390502,-411281.85321502067,{"$f":"-BD28*risques","v":-332681.32126726123},-427733.12734362151,-345988.57411795168,-444842.45243736636,-359828.11708266975,-462636.15053486108,-374221.24176597653,-481141.59655625554,-389190.09143661562,-500387.26041850582]
[]
[null,"Net income",null,null,{"$f":"SUM(E28:E30)","v":0},{"$f":"SUM(F28:F30)","v":3063042.1234091199},9653527.2221454885,16512840.822882695,19767643.939567644,22366811.983117204,24050032.653328981,25350212.846093483,26364221.359937225,27418790.214334711,28515541.822908103,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net income",null,null,{"$f":"SUM(AH28:AH30)","v":0},0,462345.98089194263,2600696.1425171774,3372557.0717284479,6280970.150417041,6511372.564228192,{"$f":"SUM(AO28:AO30)","v":10001468.258654503},8411763.3785394244,11355880.561028223,9534856.1043567378,12831955.878760468,10521889.285831429,13528143.367497554,{"$f":"SUM(AV28:AV30)","v":11090718.120165898},14259494.725927584,11534346.844972534,14829874.514964687,11995720.718771435,15423069.495563274,12475549.547522295,16039992.275385806,{"$f":"SUM(BD28:BD30)","v":12974571.529423187},16681591.966401238,13493554.390600115,17348855.645057287,14033296.566224119,18042809.870859582,14594628.428873084,18764522.265693966,15178413.566028008,19515103.156321727]
[]
[null,null,"Stock variations",null,{"$f":"-'Stock 1 Farm'!$E$46","v":0},{"$f":"-'Stock 1 Farm'!$F$46+'Stock 1 Farm'!$E$46","v":919137.0962211669},{"$f":"-'Stock 1 Farm'!$G$46+'Stock 1 Farm'!$F$46","v":936717.41687111137},{"$f":"-'Stock 1 Farm'!$H$46+'Stock 1 Farm'!$G$46","v":620621.79263733677},{"$f":"-'Stock 1 Farm'!$I$46+'Stock 1 Farm'!$H$46","v":256492.18880771054},{"$f":"-'Stock 1 Farm'!$J$46+'Stock 1 Farm'!$I$46","v":269652.89146101568},{"$f":"-'Stock 1 Farm'!$K$46+'Stock 1 Farm'!$J$46","v":90078.641579950228},{"$f":"-'Stock 1 Farm'!$L$46+'Stock 1 Farm'!$K$46","v":92781.000827349257},{"$f":"-'Stock 1 Farm'!$M$46+'Stock 1 Farm'!$L$46","v":50212.19912913302},{"$f":"-'Stock 1 Farm'!$N$46+'Stock 1 Farm'!$M$46","v":65971.357265644707},{"$f":"-'Stock 1 Farm'!$O$46+'Stock 1 Farm'!$N$46","v":-17093.454836917575},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stock variations",null,{"$f":"-'Stock 1 Farm'!V46","v":0},{"$f":"-'Stock 1 Farm'!W46+'Stock 1 Farm'!V46","v":0},{"$f":"-'Stock 1 Farm'!X46+'Stock 1 Farm'!W46","v":210088.47913626672},{"$f":"-'Stock 1 Farm'!Y46+'Stock 1 Farm'!X46","v":709048.61708490015},{"$f":"-'Stock 1 Farm'!Z46+'Stock 1 Farm'!Y46","v":-348104.93834661972},{"$f":"-'Stock 1 Farm'!AA46+'Stock 1 Farm'!Z46","v":1284822.3552177311},{"$f":"-'Stock 1 Farm'!AB46+'Stock 1 Farm'!AA46","v":-865263.99080043228},{"$f":"-'Stock 1 Farm'!AC46+'Stock 1 Farm'!AB46","v":1485885.7834377689},{"$f":"-'Stock 1 Farm'!AD46+'Stock 1 Farm'!AC46","v":-1383288.9079146849},{"$f":"-'Stock 1 Farm'!AE46+'Stock 1 Farm'!AD46","v":1639781.0967223954},{"$f":"-'Stock 1 Farm'!AF46+'Stock 1 Farm'!AE46","v":-1531919.9401379889},{"$f":"-'Stock 1 Farm'!AG46+'Stock 1 Farm'!AF46","v":1801572.8315990046},{"$f":"-'Stock 1 Farm'!AH46+'Stock 1 Farm'!AG46","v":-1765541.3749670247},{"$f":"-'Stock 1 Farm'!AI46+'Stock 1 Farm'!AH46","v":1855620.0165469749},{"$f":"-'Stock 1 Farm'!AJ46+'Stock 1 Farm'!AI46","v":-1818507.6162160351},{"$f":"-'Stock 1 Farm'!AK46+'Stock 1 Farm'!AJ46","v":1911288.6170433844},{"$f":"-'Stock 1 Farm'!AL46+'Stock 1 Farm'!AK46","v":-1891203.7373917312},{"$f":"-'Stock 1 Farm'!AM46+'Stock 1 Farm'!AL46","v":1941415.9365208643},{"$f":"-'Stock 1 Farm'!AN46+'Stock 1 Farm'!AM46","v":-1915027.3936146062},{"$f":"-'Stock 1 Farm'!AO46+'Stock 1 Farm'!AN46","v":1980998.7508802509},{"$f":"-'Stock 1 Farm'!AP46+'Stock 1 Farm'!AO46","v":-1987836.1328150181},{"$f":"-'Stock 1 Farm'!AQ46+'Stock 1 Farm'!AP46","v":1970742.6779781005},{"$f":"-'Stock 1 Farm'!AR46+'Stock 1 Farm'!AQ46","v":-1931327.8244185385},{"$f":"-'Stock 1 Farm'!AS46+'Stock 1 Farm'!AR46","v":2029864.9583174435},{"$f":"-'Stock 1 Farm'!AT46+'Stock 1 Farm'!AS46","v":-1989267.6591510945},{"$f":"-'Stock 1 Farm'!AU46+'Stock 1 Farm'!AT46","v":2090760.9070669673},{"$f":"-'Stock 1 Farm'!AV46+'Stock 1 Farm'!AU46","v":-2048945.6889256281},{"$f":"-'Stock 1 Farm'!AW46+'Stock 1 Farm'!AV46","v":2153483.7342789755},{"$f":"-'Stock 1 Farm'!AX46+'Stock 1 Farm'!AW46","v":-2110414.0595933958},{"$f":"-'Stock 1 Farm'!AY46+'Stock 1 Farm'!AX46","v":2218088.2463073456},{"$f":"-'Stock 1 Farm'!AZ46+'Stock 1 Farm'!AY46","v":-2173726.4813811989},{"$f":"-'Stock 1 Farm'!BA46+'Stock 1 Farm'!AZ46","v":2284630.8936965656}]
[null,null,"Culture settlement charges",null,{"$f":"-$I$333","v":0},{"$f":"-$J$333*(1+inflation_ch)","v":-1697402.954030446},{"$f":"-$K$333*(1+inflation_ch)^2","v":-4039997.7046260731},{"$f":"-$L$333*(1+inflation_ch)^3","v":-6122224.4649505634},{"$f":"-$M$333*(1+inflation_ch)^4","v":-6425573.3652556464},{"$f":"-$N$333*(1+inflation_ch)^5","v":-6320401.4623364573},{"$f":"-$O$333*(1+inflation_ch)^6","v":-6510013.5062065506},{"$f":"-$P$333*(1+inflation_ch)^7","v":-6705313.9113927484},{"$f":"-$Q$333*(1+inflation_ch)^8","v":-6906473.3287345292},{"$f":"-$R$333*(1+inflation_ch)^9","v":-7113667.5285965661},{"$f":"-$S$333*(1+inflation_ch)^10","v":-7327077.5544544626},null,null,null,null,null,null,"See detail by semester after column AC",null,null,null,null,null,null,null,null,null,"Culture settlement charges",null,{"$f":"-I331","v":0},{"$f":"-I299","v":0},{"$f":"-J331*(1+inflation_ch)","v":-638209.18007673253},{"$f":"-J299*(1+inflation_ch)","v":-1059193.7739537135},{"$f":"-K331*(1+inflation_ch)^2","v":-1767613.2499301152},{"$f":"-K299*(1+inflation_ch)^2","v":-2272384.4546959582},{"$f":"-L331*(1+inflation_ch)^3","v":-3051734.5430286452},{"$f":"-L299*(1+inflation_ch)^3","v":-3070489.9219219182},{"$f":"-M331*(1+inflation_ch)^4","v":-3228547.5725864149},{"$f":"-M299*(1+inflation_ch)^4","v":-3197025.7926692325},{"$f":"-N331*(1+inflation_ch)^5","v":-3165002.4006583532},{"$f":"-N299*(1+inflation_ch)^5","v":-3155399.0616781041},{"$f":"-O331*(1+inflation_ch)^6","v":-3259952.4726781039},{"$f":"-O299*(1+inflation_ch)^6","v":-3250061.0335284476},{"$f":"-P331*(1+inflation_ch)^7","v":-3357751.0468584476},{"$f":"-P299*(1+inflation_ch)^7","v":-3347562.8645343012},{"$f":"-Q331*(1+inflation_ch)^8","v":-3458483.5782642006},{"$f":"-Q299*(1+inflation_ch)^8","v":-3447989.7504703295},{"$f":"-R331*(1+inflation_ch)^9","v":-3562238.0856121266},{"$f":"-R299*(1+inflation_ch)^9","v":-3551429.4429844399},{"$f":"-S331*(1+inflation_ch)^10","v":-3669105.2281804904},{"$f":"-S299*(1+inflation_ch)^10","v":-3657972.3262739731},{"$f":"BB34*(1+inflation_ch)","v":-3779178.3850259054},-3767711.4960621926,-3892553.7365766829,-3880742.8409440583,-4009330.3486739835,-3997165.1261723801,-4129610.2591342032,-4117080.0799575518,-4253498.5669082291,-4240592.4823562782]
[null,null,"Wage costs",null,{"$f":"-$F$416","v":-90188.838597651978},{"$f":"-$H$416*(1+inflation_ch)","v":-554437.65178068075},{"$f":"-$J$416*(1+inflation_ch)^2","v":-731131.44911591825},{"$f":"-$L$416*(1+inflation_ch)^3","v":-891990.40483431728},{"$f":"-$N$416*(1+inflation_ch)^4","v":-928793.87700714625},{"$f":"-$P$416*(1+inflation_ch)^5","v":-1016473.3320791712},{"$f":"-$R$416*(1+inflation_ch)^6","v":-1046967.5320415463},{"$f":"-$T$416*(1+inflation_ch)^7","v":-1078376.5580027928},{"$f":"-$V$416*(1+inflation_ch)^8","v":-1110727.8547428765},{"$f":"-$X$416*(1+inflation_ch)^9","v":-1144049.6903851628},{"$f":"-$Z$416*(1+inflation_ch)^10","v":-1178371.1810967177},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wage costs",null,{"$f":"-AJ416","v":-24743.237742717891},{"$f":"-AL416","v":-65445.600854934091},{"$f":"-AN416*(1+inflation_ch)","v":-277218.82589034038},{"$f":"-AP416*(1+inflation_ch)","v":-277218.82589034038},{"$f":"-AR416*(1+inflation_ch)^2","v":-365565.72455795913},{"$f":"-AT416*(1+inflation_ch)^2","v":-365565.72455795913},{"$f":"-AV416*(1+inflation_ch)^3","v":-445995.20241715864},{"$f":"-AX416*(1+inflation_ch)^3","v":-445995.20241715864},{"$f":"-AZ416*(1+inflation_ch)^4","v":-464396.93850357312},{"$f":"-BB416*(1+inflation_ch)^4","v":-464396.93850357312},{"$f":"-BD416*(1+inflation_ch)^5","v":-508236.6660395856},{"$f":"-BF416*(1+inflation_ch)^5","v":-508236.6660395856},{"$f":"-BH416*(1+inflation_ch)^6","v":-523483.76602077315},{"$f":"-BJ416*(1+inflation_ch)^6","v":-523483.76602077315},{"$f":"-BJ416*(1+inflation_ch)^7","v":-539188.27900139638},{"$f":"-BN416*(1+inflation_ch)^7","v":-539188.27900139638},{"$f":"-BP416*(1+inflation_ch)^8","v":-555363.92737143824},{"$f":"-BR416*(1+inflation_ch)^8","v":-555363.92737143824},{"$f":"-BT416*(1+inflation_ch)^9","v":-572024.84519258142},{"$f":"-BV416*(1+inflation_ch)^9","v":-572024.84519258142},{"$f":"-BX416*(1+inflation_ch)^10","v":-589185.59054835886},{"$f":"-BZ416*(1+inflation_ch)^10","v":-589185.59054835886},-606861.15826480964,-606861.15826480964,-625066.9930127539,-625066.9930127539,-643819.00280313648,-643819.00280313648,-663133.57288723055,-663133.57288723055,-683027.58007384744,-683027.58007384744]
[null,null,"Fixed cost",null,{"$f":"-$G$383-$D$346","v":-1982419.6628902513},{"$f":"-($I$383*(1+inflation_ch))-$E$346","v":-2202498.478692858},{"$f":"-$K$383*(1+inflation_ch)^2-$F$346","v":-2610361.8177930224},{"$f":"-$M$383*(1+inflation_ch)^3-$G$346","v":-2640198.0862943423},{"$f":"-$O$383*(1+inflation_ch)^4-$H$346","v":-2820007.0407753363},{"$f":"-$Q$383*(1+inflation_ch)^5-$I$346","v":-2972214.4323657332},{"$f":"-$S$383*(1+inflation_ch)^6-$J$346","v":-3058012.2672239863},{"$f":"-$U$383*(1+inflation_ch)^7-$K$346","v":-3166457.1973873107},{"$f":"-$W$383*(1+inflation_ch)^8-$L$346","v":-3233727.2335757278},{"$f":"-$Y$383*(1+inflation_ch)^9-$M$346","v":-3317282.7187192841},{"$f":"-$AA$383*(1+inflation_ch)^10-$N$346","v":-3447015.8587771817},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed cost",null,{"$f":"-AG346-AJ383","v":-746593.06156414188},{"$f":"-AH346-AL383","v":-1235826.6013261094},{"$f":"-AI346-AN383*(1+inflation_ch)","v":-1131336.1400477886},{"$f":"-AJ346-AP383*(1+inflation_ch)","v":-1055565.0298899631},{"$f":"-AK346-AR383*(1+inflation_ch)^2","v":-1341470.8709682329},{"$f":"-AL346-AT383*(1+inflation_ch)^2","v":-1261150.5797399087},{"$f":"-AM346-AV383*(1+inflation_ch)^3","v":-1289292.7911068804},{"$f":"-AN346-AX383*(1+inflation_ch)^3","v":-1343518.6481559572},{"$f":"-AO346-AZ383*(1+inflation_ch)^4","v":-1407938.9742171932},{"$f":"-AP346-BB383*(1+inflation_ch)^4","v":-1411540.7594310795},{"$f":"-AQ346-BD383*(1+inflation_ch)^5","v":-1481292.0222496786},{"$f":"-AR346-BF383*(1+inflation_ch)^5","v":-1489714.2215595283},{"$f":"-AS346-BH383*(1+inflation_ch)^6","v":-1519314.8610493958},{"$f":"-AT346-BJ383*(1+inflation_ch)^6","v":-1536859.9033671145},{"$f":"-AU346-BL383*(1+inflation_ch)^7","v":-1572038.7876490611},{"$f":"-AV346-BN383*(1+inflation_ch)^7","v":-1592082.8259063559},{"$f":"-AW346-BP383*(1+inflation_ch)^8","v":-1613964.662010855},{"$f":"-AX346-BR383*(1+inflation_ch)^8","v":-1619565.8481667973},{"$f":"-AY346-BT383*(1+inflation_ch)^9","v":-1657703.0641641961},{"$f":"-AZ346-BV383*(1+inflation_ch)^9","v":-1659566.0109927994},{"$f":"-BA346-BX383*(1+inflation_ch)^10","v":-1718026.5185723405},{"$f":"-BB346-BZ383*(1+inflation_ch)^10","v":-1728376.7370152397},-1769567.3141295107,-1780228.039125697,-1822654.3335533959,-1833634.8802994681,-1877333.963559998,-1888643.9267084522,-1933653.982466798,-1945303.2445097058,-1991663.6019408021,-2003662.3418449971]
[null,null,"Total fixed costs",null,{"$f":"-SUM(E35:E36)","v":2072608.5014879033},2756936.1304735388,3341493.2669089409,3532188.4911286598,3748800.9177824827,3988687.7644449044,4104979.7992655328,4244833.7553901039,4344455.088318604,4461332.4091044469,4625387.0398738999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total fixed costs",null,{"$f":"-SUM(AH35:AH36)","v":771336.29930685973},1301272.2021810436,1408554.965938129,1332783.8557803035,1707036.5955261919,1626716.3042978677,1735287.9935240392,1789513.850573116,1872335.9127207664,1875937.6979346527,1989528.6882892642,1997950.8875991139,2042798.627070169,2060343.6693878877,2111227.0666504577,2131271.104907752,2169328.5893822932,2174929.7755382354,2229727.9093567776,2231590.8561853808,2307212.1091206996,2317562.3275635988,{"$f":"-SUM(BD35:BD36)","v":2376428.4723943202},2387089.1973905065,2447721.3265661499,2458701.8733122218,2521152.9663631343,2532462.9295115885,2596787.5553540285,2608436.8173969365,2674691.1820146497,2686689.9219188448]
[]
[null,"EBITDA",null,null,{"$f":"SUM(E31:E36)","v":-2072608.5014879033},-472159.86487369752,3208753.6674815868,7479049.659440808,9849761.845337227,12327375.647796854,13525117.989436852,14492846.180137981,15163505.142013226,15909761.633899342,16545983.773742823,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EBITDA",null,null,{"$f":"SUM(AH31:AH36)","v":-771336.29930685973},-1301272.2021810436,-1374329.685986652,917767.12986806035,-450197.71207447897,3666691.7466409449,859086.03687507589,6627350.269597237,1927590.9853175581,7922698.1671467349,2848405.075271131,9480178.7610822544,3453596.811116132,10073358.681128193,3803232.3904409572,10691949.373528913,4015330.9399343086,11148370.925476987,4288727.3301879242,11621047.947273705,4511396.077406087,12035200.299526334,{"$f":"SUM(BD31:BD36)","v":4887636.8475844217},12556656.231265981,5164011.6683061877,13100171.837867973,5453867.5622613728,13666665.54945459,5757816.5547914561,14257093.614646824,6076497.335723931,14872451.645743171]
[]
[null,null,"Depreciation",null,{"$f":"-$E$261","v":-730941.68126388325},{"$f":"-$F$261","v":-1403134.8829130076},{"$f":"-$G$261","v":-2119520.1961170114},{"$f":"-$H$261","v":-2422083.9076992646},{"$f":"-$I$261","v":-2360906.6498235986},{"$f":"-$J$261","v":-2362131.5692116627},{"$f":"-$K$261","v":-2412383.5517783263},{"$f":"-$L$261","v":-2409848.8215025109},{"$f":"-$M$261","v":-2337017.1446338701},{"$f":"-$N$261","v":-2307609.4523796109},{"$f":"-$O$261","v":-2005178.8803320229},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation",null,{"$f":"-AH261","v":-365470.84063194162},-365470.84063194162,-701567.44145650382,-701567.44145650382,-1059760.0980585057,-1059760.0980585057,-1211041.9538496323,-1211041.9538496323,-1180453.3249117993,-1180453.3249117993,-1181065.7846058314,-1181065.7846058314,-1206191.7758891631,-1206191.7758891631,-1204924.4107512555,-1204924.4107512555,-1168508.5723169351,-1168508.5723169351,-1153804.7261898054,-1153804.7261898054,-1002589.4401660115,-1002589.4401660115,{"$f":"-BD261","v":-1196851.1144808892},-1196851.1144808892,-860532.06319278642,-860532.06319278642,-1211063.4885086254,-1211063.4885086254,-790772.00271241972,-790772.00271241972,-1165064.0916577424,-1165064.0916577424]
[null,null,"Provisions",null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Provisions",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"EBIT",null,null,{"$f":"SUM(E39:E43)","v":-2803550.1827517864},-1875294.7477867051,1089233.4713645754,5056965.7517415434,7488855.1955136284,9965244.0785851926,11112734.437658526,12082997.35863547,12826487.997379355,13602152.181519732,14540804.8934108,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EBIT",null,null,{"$f":"SUM(AH39:AH43)","v":-1136807.1399388013},{"$f":"SUM(AI39:AI43)","v":-1666743.0428129851},-2075897.1274431557,216199.68841155653,-1509957.8101329845,2606931.6485824389,-351955.9169745564,5416308.3157476047,747137.66040575877,6742244.8422349356,1667339.2906652996,8299112.9764764234,2247405.035226969,8867166.9052390289,2598307.9796897015,9487024.9627776574,2846822.3676173734,9979862.3531600516,3134922.603998119,10467243.2210839,3508806.6372400755,11032610.859360322,{"$f":"SUM(BD39:BD43)","v":3690785.7331035323},11359805.116785092,4303479.6051134011,12239639.774675187,4242804.0737527478,12455602.060945965,4967044.5520790368,13466321.611934405,4911433.2440661881,13707387.554085428]
[]
[null,null,"Financial result",null,{"$f":"-Q782","v":0},{"$f":"-Q830","v":0},{"$f":"-Q878","v":0},{"$f":"-Q926","v":0},{"$f":"-Q973","v":0},{"$f":"-Q1020","v":0},{"$f":"-Q1067","v":0},{"$f":"+K46","v":0},{"$f":"+L46","v":0},{"$f":"+M46","v":0},{"$f":"+N46","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financial result",null,{"$f":"-SUM(E782:J782)","v":0},{"$f":"-SUM(K782:P782)","v":0},{"$f":"-SUM(E830:J830)","v":0},{"$f":"-SUM(K830:P830)","v":0},{"$f":"-SUM(E878:J878)","v":0},{"$f":"-SUM(K878:P878)","v":0},{"$f":"-SUM(E926:J926)","v":0},{"$f":"-SUM(K926:P926)","v":0},{"$f":"-SUM(E973:J973)","v":0},{"$f":"-SUM(K973:P973)","v":0},{"$f":"-SUM(E1020:J1020)","v":0},{"$f":"-SUM(K1020:P1020)","v":0},{"$f":"-SUM(E1067:J1067)","v":0},{"$f":"-SUM(K1067:P1067)","v":0},{"$f":"+AT46","v":0},{"$f":"+AU46","v":0},{"$f":"+AV46","v":0},0,0,0,0,0,{"$f":"+BB46","v":0},{"$f":"+BC46","v":0},{"$f":"+BD46","v":0},{"$f":"+BE46","v":0},{"$f":"+BF46","v":0},{"$f":"+BG46","v":0},{"$f":"+BH46","v":0},{"$f":"+BI46","v":0},{"$f":"+BJ46","v":0},{"$f":"+BK46","v":0}]
[null,null,"Investment code deductible income tax",null,{"$f":"-(0.4*(E236+E241+E251))","v":-2824446.3220626083},{"$f":"-(0.4*(F236+F241+F251))+E47","v":-4181836.4321363876},{"$f":"-(0.4*(G236+G241+G251))+F47","v":-6250410.627289433},{"$f":"+G47","v":-6250410.627289433},{"$f":"+H47","v":-6250410.627289433},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investment code deductible income tax",null,{"$f":"-(0.4*(AH236+AH241+AH251))","v":-2824446.3220626083},{"$f":"-(0.4*(AI236+AI241+AI251))+AH47","v":-2824446.3220626083},{"$f":"-(0.4*(AJ236+AJ241+AJ251))+AI47","v":-4181836.4321363876},{"$f":"-(0.4*(AK236+AK241+AK251))+AJ47","v":-4181836.4321363876},{"$f":"-(0.4*(AL236+AL241+AL251))+AK47","v":-6250410.627289433},{"$f":"-(0.4*(AM236+AM241+AM251))+AL47","v":-6250410.627289433},{"$f":"+AL47","v":-6250410.627289433},{"$f":"+AM47","v":-6250410.627289433},{"$f":"+AN47","v":-6250410.627289433},{"$f":"+AO47","v":-6250410.627289433}]
[null,null,"Tax income",null,{"$f":"E44","v":-2803550.1827517864},{"$f":"IF(E48<0,SUM($E44:F44),F44)","v":-4678844.9305384913},{"$f":"IF(F48<0,SUM($E44:G44),G44)","v":-3589611.4591739159},{"$f":"IF(G48<0,SUM($E44:H44),H44)","v":1467354.2925676275},{"$f":"IF(H48<0,SUM($F44:I44),I44)","v":7488855.1955136284},{"$f":"IF(I48<0,SUM($F44:J44),J44)","v":9965244.0785851926},{"$f":"IF(J48<0,SUM($F44:K44),K44)","v":11112734.437658526},{"$f":"IF(K48<0,SUM($F44:L44),L44)","v":12082997.35863547},{"$f":"IF(L48<0,SUM($F44:M44),M44)","v":12826487.997379355},{"$f":"IF(M48<0,SUM($F44:N44),N44)","v":13602152.181519732},{"$f":"IF(N48<0,SUM($F44:O44),O44)","v":14540804.8934108},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxable income",null,null,{"$f":"+E48","v":-2803550.1827517864},null,{"$f":"+F48","v":-4678844.9305384913},null,{"$f":"+G48","v":-3589611.4591739159},null,{"$f":"+H48","v":1467354.2925676275},null,{"$f":"+I48","v":7488855.1955136284},null,{"$f":"+J48","v":9965244.0785851926},null,{"$f":"+K48","v":11112734.437658526},null,{"$f":"+L48","v":12082997.35863547},null,{"$f":"+M48","v":12826487.997379355},null,{"$f":"+N48","v":13602152.181519732},null,{"$f":"+O48","v":14540804.8934108},null,{"$f":"+R48","v":0},null,{"$f":"+S48","v":0},null,{"$f":"+V48","v":0},null,{"$f":"+W48","v":0},null,{"$f":"+Z48","v":0}]
[null,null,"Income tax",{"$f":"incometax_loc","v":0.25},{"$f":"IF(E48>0,IF(E47<0,(-MAX(E48+E47,E48/2)*$D$49),-E48*$D$49),)","v":0},{"$f":"IF(F48>0,IF(F47<0,(-MAX(F48+F47,F48/2)*$D$49),-F48*$D$49),)","v":0},{"$f":"IF(G48>0,IF(G47<0,(-MAX(G48+G47,G48/2)*$D$49),-G48*$D$49),)","v":0},{"$f":"IF(H48>0,IF(H47<0,(-MAX(H48+H47,H48/2)*$D$49),-H48*$D$49),)","v":-183419.28657095344},{"$f":"IF(I48>0,IF(I47<0,(-MAX(I48+I47,I48/2)*$D$49),-I48*$D$49),)","v":-936106.89943920355},{"$f":"IF(J48>0,IF(J47<0,(-MAX(J48+J47,J48/2)*$D$49),-J48*$D$49),)","v":-2491311.0196462981},-2778183.6094146315,-3020749.3396588676,-3206621.9993448388,-3400538.045379933,-3635201.2233527,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Income tax",{"$f":"incometax_loc","v":0.25},{"$f":"IF(AI48<=0,0,-AI48*$AG$49/2)","v":0},{"$f":"IF(AI48<=0,0,-AI48*$AG$49/2)","v":0},{"$f":"IF(AK48<=0,0,-AK48*$AG$49/2)","v":0},{"$f":"IF(AK48<=0,0,-AK48*$AG$49/2)","v":0},{"$f":"IF(AM48<=0,0,-AM48*$AG$49/2)","v":0},{"$f":"IF(AM48<=0,0,-AM48*$AG$49/2)","v":0},{"$f":"IF(AO48<=0,0,-AO48*$AG$49/2)","v":-183419.28657095344},{"$f":"IF(AO48<=0,0,-AO48*$AG$49/2)","v":-183419.28657095344},{"$f":"IF(AQ48<=0,0,-AQ48*$AG$49/2)","v":-936106.89943920355},{"$f":"IF(AQ48<=0,0,-AQ48*$AG$49/2)","v":-936106.89943920355},{"$f":"IF(AS48<=0,0,-AS48*$AG$49/2)","v":-1245655.5098231491},{"$f":"IF(AS48<=0,0,-AS48*$AG$49/2)","v":-1245655.5098231491},{"$f":"IF(AU48<=0,0,-AU48*$AG$49/2)","v":-1389091.8047073158},{"$f":"IF(AU48<=0,0,-AU48*$AG$49/2)","v":-1389091.8047073158},{"$f":"IF(AW48<=0,0,-AW48*$AG$49/2)","v":-1510374.6698294338},{"$f":"IF(AW48<=0,0,-AW48*$AG$49/2)","v":-1510374.6698294338},{"$f":"IF(AY48<=0,0,-AY48*$AG$49/2)","v":-1603310.9996724194},{"$f":"IF(AY48<=0,0,-AY48*$AG$49/2)","v":-1603310.9996724194},{"$f":"IF(BA48<=0,0,-BA48*$AG$49/2)","v":-1700269.0226899665},{"$f":"IF(BA48<=0,0,-BA48*$AG$49/2)","v":-1700269.0226899665},{"$f":"IF(BC48<=0,0,-BC48*$AG$49/2)","v":-1817600.61167635},{"$f":"IF(BC48<=0,0,-BC48*$AG$49/2)","v":-1817600.61167635},{"$f":"-(BD44+BE44)*incometax_loc/2","v":-1881323.8562360781},{"$f":"-(BD44+BE44)*incometax_loc/2","v":-1881323.8562360781},{"$f":"-(BF44+BG44)*incometax_loc/2","v":-2067889.9224735736},{"$f":"-(BF44+BG44)*incometax_loc/2","v":-2067889.9224735736},{"$f":"-(BH44+BI44)*incometax_loc/2","v":-2087300.7668373391},{"$f":"-(BH44+BI44)*incometax_loc/2","v":-2087300.7668373391},{"$f":"-(BJ44+BK44)*incometax_loc/2","v":-2304170.7705016802},{"$f":"-(BJ44+BK44)*incometax_loc/2","v":-2304170.7705016802},{"$f":"-(BL44+BM44)*incometax_loc/2","v":-2327352.599768952},{"$f":"-(BL44+BM44)*incometax_loc/2","v":-2327352.599768952}]
[]
[null,"Net profit",null,null,{"$f":"E44+E46+E49","v":-2803550.1827517864},{"$f":"F44+F46+F49","v":-1875294.7477867051},1089233.4713645754,{"$f":"H44+H46+H49","v":4873546.4651705902},6552748.2960744249,7473933.0589388944,8334550.8282438945,9062248.0189766027,9619865.9980345163,10201614.136139799,{"$f":"O44+O46+O49","v":10905603.6700581},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net profit",null,null,{"$f":"AH44+AH49","v":-1136807.1399388013},{"$f":"AI44+AI49","v":-1666743.0428129851},-2075897.1274431557,216199.68841155653,-1509957.8101329845,2606931.6485824389,-535375.20354550984,5232889.0291766515,-188969.23903344478,5806137.9427957321,421683.78084215056,7053457.4666532744,858313.2305196533,7478075.1005317131,1087933.3098602677,7976650.2929482237,1243511.367944954,8376551.3534876322,1434653.5813081525,8766974.1983939335,1691206.0255637255,9215010.2476839721,{"$f":"BD44+BD49","v":1809461.8768674543},9478481.2605490144,2235589.6826398275,10171749.852201613,2155503.3069154089,10368301.294108626,2662873.7815773566,11162150.841432724,2584080.6442972361,11380034.954316476]
[]
[]
[null,"Developed and crops area",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Developed and crops area"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wet","Hot","Wet","Hot","Wet","Hot","Wet"]
[null,null,"In hectare",null,"N","N+1","N+2","N+3","N+4","N+5","N+6","N+7","N+8","N+9","N+10",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"In hectare",null,"N",null,"N+1",null,"N+2",null,"N+3",null,"N+4",null,"N+5",null,"N+6",null,"N+7",null,"N+8",null,"N+9",null,"N+10"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S1","S2","S3","S4","S5","S6","S7","S8","S9","S10","S11","S12","S13","S14","S15","S16","S17","S18","S19","S20","S21","S22"]
[]
[null,null,"annual developed area",null,1000,1500,1500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"annual developed area",null,1000,null,1500,null,1500]
[null,null,"Accumulated developed area",null,{"$f":"E59","v":1000},{"$f":"F59+E60","v":2500},{"$f":"G59+F60","v":4000},4000,4000,4000,4000,4000,4000,4000,4000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accumulated developed area",null,{"$f":"AH59","v":1000},{"$f":"AI59+AH60","v":1000},{"$f":"AJ59+AI60","v":2500},{"$f":"AK59+AJ60","v":2500},4000,4000,{"$f":"AN59+AM60","v":4000},4000,4000,4000,{"$f":"AR59+AQ60","v":4000},4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000]
[]
[null,null,"Cultivated area in warm season",null,0,{"$f":"+E60","v":1000},{"$f":"+F60","v":2500},{"$f":"+G60","v":4000},{"$f":"+H60","v":4000},4000,4000,4000,4000,4000,4000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cultivated area in warm season",null,0,null,{"$f":"AH60","v":1000},null,{"$f":"AJ60","v":2500},null,{"$f":"AL60","v":4000},null,{"$f":"AN60","v":4000},null,{"$f":"AP60","v":4000},null,{"$f":"AR60","v":4000},null,{"$f":"AT60","v":4000},null,{"$f":"AV60","v":4000},null,{"$f":"AX60","v":4000},null,{"$f":"AZ60","v":4000}]
[null,null,"Cultivated area in wet season",null,0,{"$f":"E60+F59/2","v":1750},{"$f":"F60+G59/2","v":3250},{"$f":"G60+H59/2","v":4000},{"$f":"H60+I59/2","v":4000},4000,4000,4000,4000,4000,4000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cultivated area in wet season",null,0,null,null,{"$f":"AI60+AJ59/2","v":1750},null,{"$f":"AK60+AL59/2","v":3250},null,{"$f":"AM60+AN59/2","v":4000},null,{"$f":"AO60+AP59/2","v":4000},null,{"$f":"AQ60+AR59/2","v":4000},null,{"$f":"AS60+AT59/2","v":4000},null,{"$f":"AU60+AV59/2","v":4000},null,{"$f":"AW60+AX59/2","v":4000},null,{"$f":"AY60+AZ59/2","v":4000},null,{"$f":"BA60+BB59/2","v":4000}]
[]
[null,"Accumulated cultivated area",null,null,{"$f":"SUM(E62:E62)","v":0},{"$f":"SUM(F62:F63)","v":2750},{"$f":"SUM(G62:G63)","v":5750},8000,8000,8000,8000,8000,8000,8000,8000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accumulated cultivated area",null,null,{"$f":"SUM(AH62:AH62)","v":0},{"$f":"SUM(AI62:AI62)","v":0},{"$f":"SUM(AJ62:AJ63)","v":1000},{"$f":"SUM(AK62:AK63)","v":1750},2500,3250,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000]
[]
[]
[]
[null,null,"Investments and contribution",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investments and contribution"]
[]
[null,null,"In €",null,"N","N+1","N+2","N+3","N+4","N+5","N+6","N+7","N+8","N+9","N+10",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"In Euros",null,"N",null,"N+1",null,"N+2",null,"N+3",null,"N+4",null,"N+5",null,"N+6",null,"N+7",null,"N+8",null,"N+9",null,"N+10",null,"N+11",null,"N+12",null,"N+13",null,"N+14",null,"N+15"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S1","S2","S3","S4","S5","S6","S7","S8","S9","S10","S11","S12","S13","S14","S15","S16","S17","S18","S19","S20","S21","S22","S23","S24","S25","S26","S27","S28","S29","S30","S31","S32"]
[]
[null,"INVESTMENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INVESTMENTS"]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},"Land investments needs",null,{"$f":"G159","v":3728151.5420213672},{"$f":"I159","v":3377356.6015823521},{"$f":"K159","v":3491570.4898309875},{"$f":"M159","v":9012.5393554243674},{"$f":"O159","v":9282.9155360870973},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Land investments needs",null,{"$f":"AJ159","v":3728151.5420213672},{"$f":"AK159","v":0},{"$f":"AN159","v":3377356.6015823521},0,{"$f":"AR159","v":3491570.4898309875},0,{"$f":"AV159","v":9012.5393554243674},0,{"$f":"AZ159","v":9282.9155360870973},0,{"$f":"BD159","v":0},0,{"$f":"BH159","v":0},0,{"$f":"BL159","v":0},0,{"$f":"BP159","v":0},0,{"$f":"BT159","v":0},0,{"$f":"BX159","v":0},0,{"$f":"BX159","v":0},{"$f":"BG159","v":0},{"$f":"CB159","v":0},{"$f":"BI159","v":0},{"$f":"CB159","v":0},{"$f":"BK159","v":0},{"$f":"CF159","v":0},{"$f":"BM159","v":0},{"$f":"CF159","v":0},{"$f":"BO159","v":0}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},"Equipment investments needs",null,{"$f":"G223-E75","v":7061115.8051565215},{"$f":"I223-F75","v":3700621.2751844479},{"$f":"K223-G75","v":5188144.662882613},{"$f":"M223-H75","v":1154572.3280316398},{"$f":"O223-I75","v":5908.9212525000003},{"$f":"Q223","v":6086.1888900749991},{"$f":"S223","v":277079.83540955442},{"$f":"U223","v":6456.8377934805676},{"$f":"W223","v":2226273.4032709808},{"$f":"Y223","v":3180601.8576805871},{"$f":"AA223","v":1659771.6165591981},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipment investments needs",null,{"$f":"AJ223-AH75","v":7061115.8051565215},{"$f":"AK223-AI75","v":0},{"$f":"AN223-AJ75","v":3700621.2751844479},{"$f":"AM223-AK75","v":0},{"$f":"AR223-AL75","v":5188144.662882613},{"$f":"AO223-AM75","v":0},{"$f":"AV223-AN75","v":1154572.3280316398},{"$f":"AQ223-AO75","v":0},{"$f":"AZ223-AP75","v":5908.9212525000003},{"$f":"AS223-AQ75","v":0},{"$f":"BD223-AR75","v":6086.1888900749991},{"$f":"AU223-AS75","v":0},{"$f":"BH223-AT75","v":277079.83540955442},{"$f":"AW223-AU75","v":0},{"$f":"BL223-AV75","v":6456.8377934805676},{"$f":"AY223-AW75","v":0},{"$f":"BP223-AX75","v":2226273.4032709808},null,{"$f":"BT223-AZ75","v":3180601.8576805871},null,{"$f":"BX223-BB75","v":1659771.6165591981},null,{"$f":"CB223-BD75","v":679858.31938998215},null,{"$f":"CF223-BF75","v":116769.81663270203},null,{"$f":"CJ223-BH75","v":26213.326785110414},null,{"$f":"CN223-BJ75","v":7941.0960554893327},null,{"$f":"CR223-BL75","v":8179.3289371540131}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Total accumulated investments",null,null,{"$f":"E75+E76","v":10789267.347177889},{"$f":"E78+F75+F76","v":17867245.22394469},26546960.376658291,27710545.244045354,27725737.080833942,27731823.269724015,28008903.105133571,28015359.942927051,30241633.346198034,33422235.203878619,35082006.820437819,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total accumulated investments",null,null,{"$f":"AH75+AH76","v":10789267.347177889},{"$f":"AI75+AI76+AH78","v":10789267.347177889},{"$f":"AJ75+AJ76+AI78","v":17867245.22394469},17867245.22394469,26546960.376658291,26546960.376658291,27710545.244045354,27710545.244045354,27725737.080833942,27725737.080833942,27731823.269724015,27731823.269724015,28008903.105133571,28008903.105133571,28015359.942927051,28015359.942927051,30241633.346198034,30241633.346198034,33422235.203878619,33422235.203878619,35082006.820437819,35082006.820437819,{"$f":"BD75+BD76+BC78","v":35761865.139827803},{"$f":"BE75+BE76+BD78","v":35761865.139827803},{"$f":"BF75+BF76+BE78","v":35878634.956460506},{"$f":"BG75+BG76+BF78","v":35878634.956460506},{"$f":"BH75+BH76+BG78","v":35904848.283245616},{"$f":"BI75+BI76+BH78","v":35904848.283245616},{"$f":"BJ75+BJ76+BI78","v":35912789.379301108},{"$f":"BK75+BK76+BJ78","v":35912789.379301108},{"$f":"BL75+BL76+BK78","v":35920968.708238259},{"$f":"BM75+BM76+BL78","v":35920968.708238259}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,"including TP rechargement",{"$f":"+G134","v":1945741.6247458234},{"$f":"+I134","v":1752352.5295501836},{"$f":"+K134","v":2082241.2692071206},{"$f":"+M134","v":9012.5393554243674},{"$f":"+O134","v":9282.9155360870973},null,null,null,null,{"$f":"SUM(N113:N147)+N112","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"including TP rechargement",{"$f":"SUM(AJ112:AJ120)","v":1945741.6247458234},{"$f":"SUM(AK112:AK120)","v":0},{"$f":"SUM(AN112:AN120)","v":1701313.1354856151},0,{"$f":"SUM(AR112:AR120)","v":1962712.1021841085},0,{"$f":"SUM(AV112:AV120)","v":8247.7502207087109},0,{"$f":"SUM(AZ112:AZ120)","v":8247.7502207087109},0,{"$f":"SUM(BD112:BD120)","v":0},null,{"$f":"SUM(BH112:BH120)","v":0},0,{"$f":"SUM(BL112:BL120)","v":0},0,{"$f":"SUM(BP112:BP120)","v":0},0,{"$f":"SUM(BT112:BT120)","v":0},null,null,null,{"$f":"SUM(BX112:BX120)","v":0},null,null,null,{"$f":"SUM(CB112:CB120)","v":0},null,null,null,{"$f":"SUM(CF112:CF120)","v":0}]
[null,"CONTRIBUTION FROM SHARHOLDERS/LOANS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CONTRIBUTION FROM SHARHOLDERS/LOANS"]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},"Annual contribution",null,{"$f":"Q752","v":12929158.4735418},{"$f":"Q796","v":9781353.0020070933},{"$f":"Q844","v":10299408.057110419},{"$f":"Q892","v":0},{"$f":"Q939","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual contribution",null,{"$f":"Q752","v":12929158.4735418},{"$f":"R752","v":0},{"$f":"Q796","v":9781353.0020070933},0,{"$f":"Q844","v":10299408.057110419},0,{"$f":"AC752","v":0},0,{"$f":"AG752","v":0},0,{"$f":"AK752","v":0},0,{"$f":"AO752","v":0},0,{"$f":"AS752","v":0},0,{"$f":"AW752","v":0},0,{"$f":"BA752","v":0},0,{"$f":"BE752","v":0},0,{"$f":"BE752","v":0},{"$f":"AN752","v":0},{"$f":"BI752","v":0},{"$f":"AP752","v":0},{"$f":"BI752","v":0},{"$f":"AR752","v":0},{"$f":"BM752","v":0},{"$f":"AT752","v":0},{"$f":"BM752","v":0},{"$f":"AV752","v":0}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Accumulated contribution",null,null,{"$f":"E81","v":12929158.4735418},{"$f":"F81+E83","v":22710511.475548893},{"$f":"G81+F83","v":33009919.532659315},33009919.532659315,33009919.532659315,33009919.532659315,33009919.532659315,33009919.532659315,33009919.532659315,33009919.532659315,33009919.532659315,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accumulated contribution",null,null,{"$f":"AH81","v":12929158.4735418},{"$f":"+AH83+AI81","v":12929158.4735418},{"$f":"+AI83+AJ81","v":22710511.475548893},22710511.475548893,33009919.532659315,33009919.532659315,33009919.532659315,33009919.532659315,33009919.532659315,33009919.532659315,33009919.532659315,33009919.532659315,33009919.532659315,33009919.532659315,33009919.532659315,33009919.532659315,33009919.532659315,33009919.532659315,33009919.532659315,33009919.532659315,33009919.532659315,33009919.532659315,{"$f":"+BC83+BD81","v":33009919.532659315},{"$f":"+BD83+BE81","v":33009919.532659315},{"$f":"+BE83+BF81","v":33009919.532659315},{"$f":"+BF83+BG81","v":33009919.532659315},{"$f":"+BG83+BH81","v":33009919.532659315},{"$f":"+BH83+BI81","v":33009919.532659315},{"$f":"+BI83+BJ81","v":33009919.532659315},{"$f":"+BJ83+BK81","v":33009919.532659315},{"$f":"+BK83+BL81","v":33009919.532659315},{"$f":"+BL83+BM81","v":33009919.532659315}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Free Cash Flow/contribution",null,null,{"$f":"(E51-E41)/E83","v":-0.16030498084846626},-2.0790366847617897E-2,9.7205740362587487E-2,0.22101327346925861,0.27002958722995496,0.29797299622069551,0.32556681543526428,0.34753483204128577,0.36222091153050223,0.37895347112685474,0.39111826787752291,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Free Cash Flow/contribution",null,null,{"$f":"(AH51-AH41)/AH83","v":-5.9658662308557868E-2},-0.10064631853990838,{"$f":"(AL51-AL41)/AJ83","v":-1.9823318931375938E-2},4.041155703851794E-2,{"$f":"(AP51-AP41)/AL83","v":3.0035943737984613E-2},0.11107848181856965,{"$f":"(AT51-AT41)/AN83","v":6.2541958164006997E-2},0.19521195671654987,{"$f":"(AX51-AX41)/AP83","v":7.3069549226725247E-2},0.21165126624423142,{"$f":"(BB51-BB41)/AR83","v":8.160563563520816E-2},0.24945602315425344,{"$f":"(BF51-BF41)/AT83","v":9.3793677466234848E-2},0.26308052244201463,{"$f":"(BJ51-BJ41)/AV83","v":0.10462448358508758},0.27814592806309096,{"$f":"(BN51-BN41)/AX83","v":0},0.28915732182748544,{"$f":"(BR51-BR41)/AZ83","v":0},0.30053932469506112,{"$f":"(BV51-BV41)/BB83","v":0},0.30953119039690197,{"$f":"(BV51-BV41)/BD83","v":0},{"$f":"(BE51-BE41)/BE83","v":0.32339770972382881},{"$f":"(BZ51-BZ41)/BF83","v":0},{"$f":"(BG51-BG41)/BG83","v":0.33421111204101223},{"$f":"(BZ51-BZ41)/BH83","v":0},{"$f":"(BI51-BI41)/BI83","v":0.35078439894895447},{"$f":"(CD51-CD41)/BJ83","v":0},{"$f":"(BK51-BK41)/BK83","v":0.36210093854725017},{"$f":"(CD51-CD41)/BL83","v":0},{"$f":"(BM51-BM41)/BM83","v":0.38004027951544578}]
[]
[]
[null,null,"Net result",null,{"$f":"+E51","v":-2803550.1827517864},{"$f":"+F51","v":-1875294.7477867051},1089233.4713645754,4873546.4651705902,6552748.2960744249,7473933.0589388944,8334550.8282438945,9062248.0189766027,9619865.9980345163,10201614.136139799,10905603.6700581]
[null,null,"Depreciation",null,{"$f":"-E41","v":730941.68126388325},{"$f":"-F41","v":1403134.8829130076},2119520.1961170114,2422083.9076992646,2360906.6498235986,2362131.5692116627,2412383.5517783263,2409848.8215025109,2337017.1446338701,2307609.4523796109,2005178.8803320229]
[null,null,"Stock variation",null,{"$f":"-E33","v":0},{"$f":"-F33","v":-919137.0962211669},-936717.41687111137,-620621.79263733677,-256492.18880771054,-269652.89146101568,-90078.641579950228,-92781.000827349257,-50212.19912913302,-65971.357265644707,17093.454836917575]
[null,null,"A/P",null,{"$f":"'Conso 1 Farm'!E225-'Conso 1 Farm'!D225","v":172717.37512399195},{"$f":"'Conso 1 Farm'!F225-'Conso 1 Farm'!E225","v":57027.302415469603},{"$f":"'Conso 1 Farm'!G225-'Conso 1 Farm'!F225","v":48713.094702950184},{"$f":"'Conso 1 Farm'!H225-'Conso 1 Farm'!G225","v":15891.26868497656},{"$f":"'Conso 1 Farm'!I225-'Conso 1 Farm'!H225","v":18051.035554485279},{"$f":"'Conso 1 Farm'!J225-'Conso 1 Farm'!I225","v":19990.57055520179},{"$f":"'Conso 1 Farm'!K225-'Conso 1 Farm'!J225","v":9691.00290171901},{"$f":"'Conso 1 Farm'!L225-'Conso 1 Farm'!K225","v":10262.449498163827},{"$f":"'Conso 1 Farm'!M225-'Conso 1 Farm'!L225","v":10570.322983108752},{"$f":"'Conso 1 Farm'!N225-'Conso 1 Farm'!M225","v":10887.432672602008},{"$f":"'Conso 1 Farm'!O225-'Conso 1 Farm'!N225","v":11214.055652780051}]
[null,null,"A/R",null,{"$f":"-'Conso 1 Farm'!E219+'Conso 1 Farm'!D219","v":0},{"$f":"-'Conso 1 Farm'!F219+'Conso 1 Farm'!E219","v":-809105.46656089963},{"$f":"-'Conso 1 Farm'!G219+'Conso 1 Farm'!F219","v":-840442.24971024238},{"$f":"-'Conso 1 Farm'!H219+'Conso 1 Farm'!G219","v":-573000.78565208102},{"$f":"-'Conso 1 Farm'!I219+'Conso 1 Farm'!H219","v":-300980.5116386041},{"$f":"-'Conso 1 Farm'!J219+'Conso 1 Farm'!I219","v":-328016.73727383232},{"$f":"-'Conso 1 Farm'!K219+'Conso 1 Farm'!J219","v":-154708.33083046321},{"$f":"-'Conso 1 Farm'!L219+'Conso 1 Farm'!K219","v":-90187.622449983843},{"$f":"-'Conso 1 Farm'!M219+'Conso 1 Farm'!L219","v":-92893.251123483293},{"$f":"-'Conso 1 Farm'!N219+'Conso 1 Farm'!M219","v":-95680.048657187726},{"$f":"-'Conso 1 Farm'!O219+'Conso 1 Farm'!N219","v":-98550.450116903521}]
[null,"Cash Flow",null,null,{"$f":"SUM(E88:E92)","v":-1899891.1263639114},{"$f":"SUM(F88:F92)","v":-2143375.1252402943},1480307.0956031834,6117899.063265413,8374233.2810061928,9258385.5699709114,10511838.410513528,11299390.666699942,11824348.015398879,12358459.615269179,12840539.610762917]
[]
[null,"Capex",null,null,{"$f":"-E75-E76","v":-10789267.347177889},{"$f":"-F75-F76","v":-7077977.8767667999},-8679715.1527136005,-1163584.8673870643,-15191.836788587098,-6086.1888900749991,-277079.83540955442,-6456.8377934805676,-2226273.4032709808,-3180601.8576805871,-1659771.6165591981]
[]
[null,"Equity",null,null,{"$f":"+E81","v":12929158.4735418},{"$f":"+F81","v":9781353.0020070933},10299408.057110419,0,0,0,0,0,0,0,0]
[]
[null,"Cash change",null,null,{"$f":"SUM(E93:E97)","v":240000},{"$f":"SUM(F93:F97)","v":560000},3100000.0000000019,4954314.1958783492,8359041.4442176055,9252299.3810808361,10234758.575103974,11292933.828906462,9598074.6121278983,9177857.7575885914,11180767.994203718]
[]
[null,null,"Opening cash balance",null,0,{"$f":"+E102","v":240000},{"$f":"+F102","v":800000},3900000.0000000019,8854314.1958783511,17213355.640095957,26465655.021176793,36700413.596280769,47993347.42518723,57591422.03731513,66769279.794903725]
[null,null,"Closing cash balance",null,{"$f":"+E99","v":240000},{"$f":"+F101+F99","v":800000},{"$f":"+G101+G99","v":3900000.0000000019},8854314.1958783511,17213355.640095957,26465655.021176793,36700413.596280769,47993347.42518723,57591422.03731513,66769279.794903725,77950047.789107442]
[null,null,"control",null,{"$f":"+P784-E102","v":3.7834979593753815E-10},{"$f":"+P832-F102","v":-1.862645149230957E-9},{"$f":"+P880-G102","v":0},{"$f":"+P928-H102","v":0},{"$f":"+P975-I102","v":0},{"$f":"+P1022-J102","v":0},{"$f":"+P1069-K102","v":0}]
[]
[null,"Investments in hydro-agricultural development for paddy-fields  (non inflation adjusted)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investments in hydro-agricultural development for paddy-fields  (non inflation adjusted)"]
[]
[null,null,null,null,"Unit Price\n(Euros)","N",null,"N+1",null,"N+2",null,"N+3",null,"N+4",null,"TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unit Price\n(Euros)","N",null,null,null,"N+1",null,null,null,"N+2",null,null,null,"N+3",null,null,null,"N+4",null,null,null,"TOTAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S1",null,"S2",null,"S3",null,"S4",null,"S5",null,"S6",null,"S7",null,"S8",null,"S9",null,"S10"]
[null,null,null,null,null,"Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total"]
[]
[null,"MAIN PADDY-FIELDS DEVELOPMENTS (from TP)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MAIN PADDY-FIELDS DEVELOPMENTS (from TP)"]
[null,null,"Clearing",null,null,null,{"$f":"+TP!$E$99","v":14114.286138960173},null,{"$f":"TP!$F$99","v":8621.7558022805897},null,null,null,null,null,null,{"$f":"SUM(O112+M112+K112+I112+G112)","v":22736.041941240765},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Clearing",null,null,null,{"$f":"+TP!$E$99","v":14114.286138960173},null,null,null,{"$f":"TP!$F$99","v":8621.7558022805897},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR112+AN112+AJ112+AV112+AZ112)","v":22736.041941240765}]
[null,null,"Dykes (km)",null,null,null,{"$f":"TP!$E$100","v":611193.70850379684},null,null,null,null,null,null,null,null,{"$f":"SUM(Q113+N113+K113+I113+G113)","v":611193.70850379684},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dykes (km)",null,null,null,{"$f":"TP!$E$100","v":611193.70850379684},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR113+AN113+AJ113+AV113+AZ113)","v":611193.70850379684}]
[null,null,"Laterite track (km)",null,null,null,{"$f":"TP!$E$101","v":293820.33242562629},null,{"$f":"TP!$F$101","v":197318.51593185074},null,{"$f":"TP!$G$101","v":643292.70624249883},null,null,null,null,1134431.5545999759,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Laterite track (km)",null,null,null,{"$f":"TP!$E$101","v":293820.33242562629},null,null,null,{"$f":"TP!$F$101","v":197318.51593185074},null,null,null,{"$f":"TP!$G$101","v":643292.70624249883},null,null,null,{"$f":"TP!$H$101","v":0},null,null,null,{"$f":"TP!$I$101","v":0},null,null,1134431.5545999759]
[null,null,"Main canals (km)",null,null,null,{"$f":"TP!$E$102","v":195880.81389018617},null,{"$f":"TP!$F$102","v":342604.83321843471},null,{"$f":"TP!$G$102","v":323730.13807416783},null,null,null,null,862215.78518278874,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Main canals (km)",null,null,null,{"$f":"TP!$E$102","v":195880.81389018617},null,null,null,{"$f":"TP!$F$102","v":342604.83321843471},null,null,null,{"$f":"TP!$G$102","v":323730.13807416783},null,null,null,{"$f":"TP!$H$102","v":0},null,null,null,{"$f":"TP!$I$102","v":0},null,null,862215.78518278874]
[null,null,"Secondary canals (km)",null,null,null,{"$f":"TP!$E$103","v":76052.452520793566},null,{"$f":"TP!$F$103","v":62252.216955207026},null,{"$f":"TP!$G$103","v":88233.951347163209},null,null,null,null,226538.6208231638,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Secondary canals (km)",null,null,null,{"$f":"TP!$E$103","v":76052.452520793566},null,null,null,{"$f":"TP!$F$103","v":62252.216955207026},null,null,null,{"$f":"TP!$G$103","v":88233.951347163209},null,null,null,{"$f":"TP!$H$103","v":0},null,null,null,{"$f":"TP!$I$103","v":0},null,null,226538.6208231638]
[null,null,"Drains (km)",null,null,null,{"$f":"TP!$E$104","v":126557.65165122325},null,{"$f":"TP!$F$104","v":195465.11007826542},null,{"$f":"TP!$G$104","v":200659.32076161096},null,null,null,null,522682.08249109966,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Drains (km)",null,null,null,{"$f":"TP!$E$104","v":126557.65165122325},null,null,null,{"$f":"TP!$F$104","v":195465.11007826542},null,null,null,{"$f":"TP!$G$104","v":200659.32076161096},null,null,null,{"$f":"TP!$H$104","v":0},null,null,null,{"$f":"TP!$I$104","v":0},null,null,522682.08249109966]
[null,null,"Bridges and pipes (canals/dykes)",null,null,null,{"$f":"TP!$E$105","v":36873.916373718086},null,{"$f":"TP!$F$105","v":67573.641199681981},null,{"$f":"TP!$G$105","v":63850.891974428385},null,null,null,null,168298.44954782847,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bridges and pipes (canals/dykes)",null,null,null,{"$f":"TP!$E$105","v":36873.916373718086},null,null,null,{"$f":"TP!$F$105","v":67573.641199681981},null,null,null,{"$f":"TP!$G$105","v":63850.891974428385},null,null,null,{"$f":"TP!$H$105","v":0},null,null,null,{"$f":"TP!$I$105","v":0},null,null,168298.44954782847]
[null,null,"Pre-levelling compartments",null,null,null,{"$f":"TP!$E$106","v":519056.96926068206},null,{"$f":"TP!$F$106","v":735229.15243815619},null,{"$f":"TP!$G$106","v":555779.28145153949},null,null,null,null,1810065.4031503778,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pre-levelling compartments",null,null,null,{"$f":"TP!$E$106","v":519056.96926068206},null,null,null,{"$f":"TP!$F$106","v":735229.15243815619},null,null,null,{"$f":"TP!$G$106","v":555779.28145153949},null,null,null,{"$f":"TP!$H$106","v":0},null,null,null,{"$f":"TP!$I$106","v":0},null,null,1810065.4031503778]
[null,null,"Other works, transport",null,null,null,{"$f":"TP!$E$107","v":72191.493980837055},null,{"$f":"TP!$F$107","v":92247.909861738255},null,{"$f":"TP!$G$107","v":87165.812332699585},null,{"$f":"TP!$H$107","v":8247.7502207087109},null,{"$f":"TP!$I$107","v":8247.7502207087109},251605.21617527489,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other works, transport",null,null,null,{"$f":"TP!$E$107","v":72191.493980837055},null,null,null,{"$f":"TP!$F$107","v":92247.909861738255},null,null,null,{"$f":"TP!$G$107","v":87165.812332699585},null,null,null,{"$f":"TP!$H$107","v":8247.7502207087109},null,null,null,{"$f":"TP!$I$107","v":8247.7502207087109},null,null,268100.71661669231]
[]
[null,"Total",null,null,null,null,{"$f":"SUM(G111:G120)","v":1945741.6247458234},{"$f":"SUM(H111:H120)","v":0},{"$f":"SUM(I111:I120)","v":1701313.1354856151},{"$f":"SUM(J111:J120)","v":0},{"$f":"SUM(K111:K120)","v":1962712.1021841085},null,{"$f":"SUM(M111:M120)","v":8247.7502207087109},{"$f":"SUM(N111:N120)","v":0},{"$f":"SUM(O111:O120)","v":8247.7502207087109},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",null,null,null,null,{"$f":"SUM(AJ111:AJ120)","v":1945741.6247458234},{"$f":"SUM(AK111:AK120)","v":0},0,0,1701313.1354856151,0,0,0,1962712.1021841085,0,0,{"$f":"SUM(AU111:AU120)","v":0},8247.7502207087109,0,0,0,8247.7502207087109,0,0,{"$f":"SUM(BC111:BC120)","v":5626262.3628569646}]
[null,null,null,null,null,"depreciation not included for",{"$f":"-TP!E36","v":824882.1859090908},null,{"$f":"-TP!F36","v":775852.67454545444},null,{"$f":"-TP!G36","v":686915.26909090905},null,{"$f":"-TP!H36","v":61005},null,{"$f":"-TP!I36","v":61005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"depreciation not included for",{"$f":"-TP!AH36-TP!AI36","v":824882.1859090908},null,null,null,{"$f":"-TP!AJ36-TP!AK36","v":775852.67454545444},null,null,null,{"$f":"-TP!AL36-TP!AM36","v":686915.26909090905},null,null,null,{"$f":"-TP!AN36-TP!AO36","v":61005},null,null,null,{"$f":"-TP!AP36-TP!AQ36","v":61005}]
[]
[null,null,"Investments  (inflation adjusted)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investments  (inflation adjusted)"]
[]
[null,"In €",null,null,null,"N",null,"N + 1",null,"N + 2",null,"N + 3",null,"N+4",null,"N + 5",null,"N+6",null,"N+7",null,"N + 8",null,"N + 9",null,"N + 10",null,"Total",null,null,"In €",null,null,null,"N",null,null,null,"N + 1",null,null,null,"N + 2",null,null,null,"N + 3",null,null,null,"N+4",null,null,null,"N + 5",null,null,null,"N+6",null,null,null,"N+7",null,null,null,"N + 8",null,null,null,"N + 9",null,null,null,"N + 10",null,null,null,"N + 11",null,null,null,"N + 12",null,null,null,"N + 13",null,null,null,"N + 14",null,null,null,"N + 15",null,null,null,"Total"]
[null,null,null,null,null,"S1",null,"S3",null,"S5",null,"S7",null,"S9",null,"S11",null,"S13",null,"S15",null,"S17",null,"S19",null,"S21",null,null,null,null,null,null,null,null,"S1",null,"S2",null,"S3",null,"S4",null,"S5",null,"S6",null,"S7",null,"S8",null,"S9",null,"S10",null,"S11",null,"S12",null,"S13",null,"S14",null,"S15",null,"S16",null,"S17",null,"S18",null,"S19",null,"S20",null,"S21",null,"S22",null,"S23",null,"S24",null,"S25",null,"S26",null,"S27",null,"S28",null,"S29",null,"S30",null,"S31",null,"S32"]
[null,null,null,null,"Unit Cost","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total",null,null,null,null,null,null,"Unit Cost","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total"]
[]
[null,null,"Customs duty and Community tax",null,2.9000000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customs duty and Community tax",null,2.9000000000000001E-2]
[]
[null,"LAND TP DEVELOPMENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LAND TP DEVELOPMENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ133,AN133,AR133,AV133,AZ133,BD133,BH133,BL133,BP133,BT133,BX133,CB133,CF133,CJ133,CN133,CR133)","v":0}]
[null,null,"Rice compartments from TP land developments",null,null,{"$f":"E59","v":1000},{"$f":"G122","v":1945741.6247458234},{"$f":"F59","v":1500},{"$f":"I122*(1+inflation_ch)","v":1752352.5295501836},{"$f":"G59","v":1500},{"$f":"K122*(1+inflation_ch)^2","v":2082241.2692071206},null,{"$f":"M122*(1+inflation_ch)^3","v":9012.5393554243674},null,{"$f":"O122*(1+inflation_ch)^4","v":9282.9155360870973},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G134,I134,K134,M134,O134,Q134,S134,U134,W134,Y134,AA134)","v":5798630.8783946391},null,null,null,"Rice compartments from TP land developments",null,null,{"$f":"+AH59","v":1000},{"$f":"+AJ122","v":1945741.6247458234},null,null,{"$f":"+AJ59","v":1500},{"$f":"AN122*(1+inflation_ch)","v":1752352.5295501836},null,null,{"$f":"+AL59","v":1500},{"$f":"AR122*(1+inflation_ch)^2","v":2082241.2692071206},null,null,null,{"$f":"AV122*(1+inflation_ch)^3","v":9012.5393554243674},null,null,null,{"$f":"AZ122*(1+inflation_ch)^4","v":9282.9155360870973},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ134,AN134,AR134,AV134,AZ134,BD134,BH134,BL134,BP134,BT134,BX134,CB134,CF134,CJ134,CN134,CR134)","v":5798630.8783946391}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G135,I135,K135,M135,O135,Q135,S135,U135,W135,Y135,AA135)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"OTHER PADDY-FIELDS DEVELOPMENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"OTHER PADDY-FIELDS DEVELOPMENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Land award fee",null,{"$f":"Inputs!$C$213","v":17.6078614909209},4500,{"$f":"F137*$E137","v":79235.376709144053},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,79235.376709144053,null,null,null,"Land award fee",null,{"$f":"Inputs!$C$213","v":17.6078614909209},4500,{"$f":"AI137*$E137","v":79235.376709144053},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,79235.376709144053]
[null,null,"Boundary, topographic mapping",null,{"$f":"Inputs!$C$214","v":16.007146809928091},4500,{"$f":"F138*$E138","v":72032.160644676405},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,72032.160644676405,null,null,null,"Boundary, topographic mapping",null,{"$f":"Inputs!$C$214","v":16.007146809928091},4500,{"$f":"AI138*$E138","v":72032.160644676405},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,72032.160644676405]
[null,null,"Land clearing tax",null,{"$f":"Inputs!$C$215","v":12.805717447942472},1500,{"$f":"F139*$E139","v":19208.576171913708},1500,{"$f":"H139*$E139*(1+inflation_ch)","v":19784.833457071119},1500,{"$f":"J139*$E139*(1+inflation_ch)^2","v":20378.378460783253},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59371.788089768073,null,null,null,"Land clearing tax",null,{"$f":"Inputs!$C$215","v":12.805717447942472},1500,{"$f":"AI139*$E139","v":19208.576171913708},null,null,1500,{"$f":"AM139*$E139*(1+inflation_ch)","v":19784.833457071119},null,null,1500,{"$f":"AQ139*$E139*(1+inflation_ch)^2","v":20378.378460783253},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59371.788089768073]
[null,null,"Local farmers land development",null,{"$f":"Inputs!$C$216","v":3201.429361985618},100,{"$f":"F140*$E140","v":320142.9361985618},100,329747.22428451868,100,339639.64101305418,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,989529.80149613461,null,null,null,"Local farmers land development",null,{"$f":"Inputs!$C$216","v":3201.429361985618},100,{"$f":"AI140*$E140","v":320142.9361985618},null,null,100,329747.22428451868,null,null,100,339639.64101305418,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,989529.80149613461]
[null,null,"Estate tax",null,{"$f":"Inputs!$C$217","v":7.6946354715324334},null,null,{"$f":"F137","v":4500},35664.63541055283,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35664.63541055283,null,null,null,"Estate tax",null,{"$f":"Inputs!$C$217","v":7.6946354715324334},null,null,null,null,{"$f":"AI137","v":4500},35664.63541055283,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35664.63541055283]
[null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Clearing finishing (shrub removal…)",null,{"$f":"Inputs!$C$219","v":10500},1,{"$f":"F143*$E143","v":10500},1,10815,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21315,null,null,null,"Clearing finishing (shrub removal…)",null,{"$f":"Inputs!$C$219","v":10500},1,{"$f":"AI143*$E143","v":10500},null,null,1,10815,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21315]
[null,null,"Power Line LV",null,{"$f":"Inputs!$C$220","v":19208.576171913708},18,{"$f":"F144*$E144","v":345754.37109444675},null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,345754.37109444675,null,null,null,"Power Line LV",null,{"$f":"Inputs!$C$220","v":19208.576171913708},18,{"$f":"AI144*$E144","v":345754.37109444675},null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,345754.37109444675]
[null,null,"Electrical appliances - 500 Kva",null,{"$f":"Inputs!$C$221","v":47250},1,{"$f":"F145*$E145","v":47250},1,48667.5,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95917.5,null,null,null,"Electrical appliances - 500 Kva",null,{"$f":"Inputs!$C$221","v":47250},1,{"$f":"AI145*$E145","v":47250},null,null,1,48667.5,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95917.5]
[null,null,"Pumping infrastructure",null,{"$f":"Inputs!$C$222","v":56025.013834748315},1,{"$f":"F146*$E146","v":56025.013834748315},1,57705.764249790765,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,113730.77808453908,null,null,null,"Pumping infrastructure",null,{"$f":"Inputs!$C$222","v":56025.013834748315},1,{"$f":"AI146*$E146","v":56025.013834748315},null,null,1,57705.764249790765,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,113730.77808453908]
[null,null,"Box type culvert + water control gate",null,{"$f":"Inputs!$C$223","v":72032.16064467642},1,{"$f":"+F147*E147","v":72032.16064467642},null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,72032.16064467642,null,null,null,"Box type culvert + water control gate",null,{"$f":"Inputs!$C$223","v":72032.16064467642},1,{"$f":"+AI147*AH147","v":72032.16064467642},null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,72032.16064467642]
[null,null,"Gasoil laser levelling",null,{"$f":"(60*8/5*3*gaz_cfa/parité)*(1+conting_capex)","v":311.76495834278933},{"$f":"$E$59","v":1000},{"$f":"F148*$E148","v":311764.95834278932},{"$f":"$F$59","v":1500},481676.86063960951,{"$f":"$G$59","v":1500},496127.16645879776,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1289568.9854411967,null,null,null,"Gasoil laser levelling",null,{"$f":"60*8/5*3*gaz_cfa/parité","v":296.91900794551361},{"$f":"$E$59","v":1000},{"$f":"AI148*$E148","v":311764.95834278932},null,null,{"$f":"$F$59","v":1500},481676.86063960951,null,null,{"$f":"$G$59","v":1500},496127.16645879776,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1289568.9854411967]
[null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"LAND DEVELOPMENT INPUTS",null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"LAND DEVELOPMENT INPUTS",null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Fence",null,{"$f":"+Inputs!$C$226","v":3.361500830084899},30000,{"$f":"F151*$E$151","v":100845.02490254697},30000,103870.37564962338,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,204715.40055217035,null,null,null,"Fence",null,{"$f":"+Inputs!$C$226","v":3.361500830084899},30000,{"$f":"AI151*$E$151","v":100845.02490254697},null,null,30000,103870.37564962338,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,204715.40055217035]
[null,null,"Sprinkler outlets",null,{"$f":"+Inputs!$C$227","v":72.282105000000016},{"$f":"$E$59","v":1000},{"$f":"E152*F152","v":72282.10500000001},{"$f":"$F$59","v":1500},111675.85222500004,{"$f":"$G$59","v":1500},115026.12779175003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,298984.08501675009,null,null,null,"Sprinkler outlets",null,{"$f":"+Inputs!$C$227","v":72.282105000000016},{"$f":"$E$59","v":1000},{"$f":"AH152*AI152","v":72282.10500000001},null,null,{"$f":"$F$59","v":1500},111675.85222500004,null,null,{"$f":"$G$59","v":1500},115026.12779175003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,298984.08501675009]
[null,null,"Pipes and valves traps",null,{"$f":"+Inputs!$C$228","v":79.953299999999984},{"$f":"$E$59","v":1000},{"$f":"E153*F153","v":79953.299999999988},{"$f":"$F$59","v":1500},123527.84849999998,{"$f":"$G$59","v":1500},127233.68395499997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,330714.83245499991,null,null,null,"Pipes and valves traps",null,{"$f":"+Inputs!$C$228","v":79.953299999999984},{"$f":"$E$59","v":1000},{"$f":"AH153*AI153","v":79953.299999999988},null,null,{"$f":"$F$59","v":1500},123527.84849999998,null,null,{"$f":"$G$59","v":1500},127233.68395499997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,330714.83245499991]
[null,null,"Concrete",null,{"$f":"+Inputs!$C$229","v":142.27500000000001},{"$f":"$E$59","v":1000},{"$f":"E154*F154","v":142275},{"$f":"$F$59","v":1500},219814.875,{"$f":"$G$59","v":1500},226409.32124999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,588499.19625000004,null,null,null,"Concrete",null,{"$f":"+Inputs!$C$229","v":142.27500000000001},{"$f":"$E$59","v":1000},{"$f":"AH154*AI154","v":142275},null,null,{"$f":"$F$59","v":1500},219814.875,null,null,{"$f":"$G$59","v":1500},226409.32124999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,588499.19625000004]
[null,null,"Spare parts, engine oil",null,{"$f":"+Inputs!$C$230","v":1.05},{"$f":"12*$E$59","v":12000},{"$f":"F155*$E$155","v":12600},{"$f":"$F$59*12","v":18000},19467,{"$f":"$G$59*12","v":18000},20051.009999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52118.009999999995,null,null,null,"Spare parts, engine oil",null,{"$f":"+Inputs!$C$230","v":1.05},{"$f":"12*$E$59","v":12000},{"$f":"AI155*$E$155","v":12600},null,null,{"$f":"$F$59*12","v":18000},19467,null,null,{"$f":"$G$59*12","v":18000},20051.009999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52118.009999999995]
[null,null,"Herbicide glyphosate ",null,{"$f":"(glypho_cfa/parité)*(1+conting_capex)","v":4.4820011067798653},{"$f":"3*$E$59","v":3000},{"$f":"$E156*F156","v":13446.003320339596},{"$f":"$F$59*3","v":4500},20774.075129924677,{"$f":"$G$59*3","v":4500},21397.297383822417,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55617.375834086692,null,null,null,"Herbicide glyphosate ",null,{"$f":"glypho_cfa/parité","v":4.2685724826474907},{"$f":"3*$E$59","v":3000},{"$f":"$E156*AI156","v":13446.003320339596},null,null,{"$f":"$F$59*3","v":4500},20774.075129924677,null,null,{"$f":"$G$59*3","v":4500},21397.297383822417,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55617.375834086692]
[null,null,"Gasoil, 3 runs",null,{"$f":"(gaz_cfa/parité)*(1+conting_capex)","v":1.0825172164680184},{"$f":"25*$E$59","v":25000},{"$f":"F157*$E157","v":27062.930411700458},{"$f":"$F$59*25","v":37500},41812.227486077209,{"$f":"$G$59*25","v":37500},43066.594310659522,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,111941.75220843719,null,null,null,"Gasoil, 3 runs",null,{"$f":"gaz_cfa/parité","v":1.030968777588589},{"$f":"25*$E$59","v":25000},{"$f":"AI157*$E157","v":27062.930411700458},null,null,{"$f":"$F$59*25","v":37500},41812.227486077209,null,null,{"$f":"$G$59*25","v":37500},43066.594310659522,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,111941.75220843719]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Total land",null,null,null,null,{"$f":"SUM(G134:G157)","v":3728151.5420213672},null,{"$f":"SUM(I134:I157)","v":3377356.6015823521},null,{"$f":"SUM(K134:K157)","v":3491570.4898309875},null,{"$f":"SUM(M134:M134)","v":9012.5393554243674},null,{"$f":"SUM(O134:O134)","v":9282.9155360870973},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB133:AB157)","v":10615374.088326219},null,null,"Total land",null,null,null,null,{"$f":"SUM(AJ134:AJ157)","v":3728151.5420213672},{"$f":"SUM(AK134:AK157)","v":0},0,null,3377356.6015823521,0,0,null,3491570.4898309875,null,null,null,{"$f":"SUM(AV134:AV134)","v":9012.5393554243674},null,null,null,{"$f":"SUM(AZ134:AZ134)","v":9282.9155360870973},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ159,AN159,AR159,AV159,AZ159,BD159,BH159,BL159,BP159,BT159,BX159,CB159,CF159,CJ159,CN159,CR159)","v":10615374.088326219}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"BUILDINGS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BUILDINGS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Agricultural Hangar, metalic structure 924 m²",null,{"$f":"Inputs!$C$233","v":145.37500000000009},924,{"$f":"F162*E162","v":134326.50000000009},924,{"$f":"H162*$E162*(1+inflation_ch)","v":138356.2950000001},924,{"$f":"J162*E162*(1+inflation_ch)^2","v":142506.98385000008},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G162,I162,K162,M162,O162,Q162,S162,U162,W162,Y162,AA162)","v":415189.77885000024},null,null,null,{"$f":"Inputs!B233","v":"Agricultural Hangar, metalic structure, 42 m x 22 m, h= 5 m, appentis"},null,{"$f":"Inputs!$C$233","v":145.37500000000009},924,{"$f":"AI162*AH162","v":134326.50000000009},null,null,924,{"$f":"AM162*$E162*(1+inflation_ch)","v":138356.2950000001},null,null,924,{"$f":"AQ162*AH162*(1+inflation_ch)^2","v":142506.98385000008},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,415189.77885000024]
[null,null,"Agricultural Hangar, metalic structure 3 storey, 2700 m²",null,{"$f":"Inputs!$C$234","v":169.785},2700,{"$f":"F163*E163","v":458419.5},null,0,null,{"$f":"J163*E163*(1+inflation_ch)^2","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G163,I163,K163,M163,O163,Q163,S163,U163,W163,Y163,AA163)","v":458419.5},null,null,null,{"$f":"Inputs!B234","v":"Industrial hangar metalic structure rice mill, 60 x 45 m, h = 15 m"},null,{"$f":"Inputs!$C$234","v":169.785},2700,{"$f":"AI163*AH163","v":458419.5},null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,458419.5]
[null,null,"Addition to agricultural hangar 3 storey",null,{"$f":"+Inputs!$C$235","v":98280},1,{"$f":"F164*E164","v":98280},null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,98280,null,null,null,"Addition to agricultural hangar 3 storey",null,{"$f":"+Inputs!$C$235","v":98280},1,{"$f":"AI164*AH164","v":98280},null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,98280]
[null,null,"White rice storage Shed 300 m², phyto building 150 m²",null,{"$f":"Inputs!$C$233","v":145.37500000000009},null,null,150,22460.437500000015,450,69402.751875000031,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,91863.189375000045,null,null,null,"White rice storage Shed 300 m², phyto building 150 m²",null,{"$f":"Inputs!$C$233","v":145.37500000000009},null,null,null,null,150,22460.437500000015,null,null,450,69402.751875000031,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,91863.189375000045]
[null,null,"Office building + workshop 528 m², services 300 m²",null,{"$f":"Inputs!$C$237","v":169.785},528,{"$f":"F166*E166","v":89646.48},300,52463.565000000002,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,142110.04499999998,null,null,null,{"$f":"Inputs!B237","v":"Office building, metalic structure"},null,{"$f":"Inputs!$C$237","v":169.785},528,{"$f":"AI166*AH166","v":89646.48},null,null,300,52463.565000000002,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,142110.04499999998]
[null,null,"Gaz Station, phytosanitary washing facility",null,{"$f":"Inputs!$C$238","v":46.2},200,{"$f":"F167*E167","v":9240},290,13799.94,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23039.940000000002,null,null,null,"Gaz Station, phytosanitary washing facility",null,{"$f":"Inputs!$C$238","v":46.2},200,{"$f":"AI167*AH167","v":9240},null,null,290,13799.94,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23039.940000000002]
[null,null,"Water tower & drinking water pumping",null,{"$f":"+Inputs!$C$239","v":52500},1,{"$f":"F168*E168","v":52500},null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52500,null,null,null,"Water tower & drinking water pumping",null,{"$f":"+Inputs!$C$239","v":52500},1,{"$f":"AI168*AH168","v":52500},null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52500]
[null,null,"Graveled farmyards",null,{"$f":"+Inputs!$C$240","v":78750},1,{"$f":"F169*E169","v":78750},0.5,40556.25,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G169,I169,K169,M169,O169,Q169,S169,U169,W169,Y169,AA169)","v":119306.25},null,null,null,"Graveled farmyards",null,{"$f":"+Inputs!$C$240","v":78750},1,{"$f":"AI169*AH169","v":78750},null,null,0.5,40556.25,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,119306.25]
[null,"Total buildings",null,null,null,null,{"$f":"SUM(G162:G169)","v":921162.4800000001},null,{"$f":"SUM(I162:I169)","v":267636.4875000001},null,{"$f":"SUM(K162:K169)","v":211909.73572500009},null,{"$f":"SUM(M162:M169)","v":0},null,{"$f":"SUM(O162:O169)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB161:AB169)","v":1400708.7032250001},null,null,"Total buildings",null,null,null,null,{"$f":"SUM(AJ162:AJ169)","v":921162.4800000001},null,null,null,{"$f":"SUM(AN162:AN169)","v":267636.4875000001},null,null,null,{"$f":"SUM(AR162:AR169)","v":211909.73572500009},{"$f":"SUM(AS162:AS169)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CA162:CA169)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CM162:CM169)","v":0},0,0,0,0,0,0,0,1400708.7032250003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"FARM EQUIPMENT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FARM EQUIPMENT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Electrical pumping station + transformer MT/BT, 14 000 m3/h",null,{"$f":"Inputs!$C$242","v":541774.68949946412},1,{"$f":"F173*E173","v":541774.68949946412},1,{"$f":"H173*$E173*(1+inflation_ch)","v":558027.93018444802},null,{"$f":"J173*$E173*(1+inflation_ch)^2","v":0},null,{"$f":"L173*$E173*(1+inflation_ch)^3","v":0},null,{"$f":"N173*$E173*(1+inflation_ch)^4","v":0},null,{"$f":"P173*$E173*(1+inflation_ch)^5","v":0},null,{"$f":"R173*$E173*(1+inflation_ch)^6","v":0},null,{"$f":"T173*$E173*(1+inflation_ch)^7","v":0},0.7,{"$f":"V173*$E173*(1+inflation_ch)^8","v":480412.77725769056},0.7,{"$f":"X173*$E173*(1+inflation_ch)^9","v":494825.16057542124},{"$f":"J173","v":0},{"$f":"Z173*$E173*(1+inflation_ch)^10","v":0},{"$f":"SUM(G173,I173,K173,M173,O173,Q173,S173,U173,W173,Y173,AA173)","v":2075040.557517024},null,null,null,"Electrical pumping station + transformer MT/BT, 14 000 m3/h",null,{"$f":"Inputs!$C$242","v":541774.68949946412},1,{"$f":"AI173*AH173","v":541774.68949946412},null,null,1,{"$f":"AM173*$E173*(1+inflation_ch)","v":558027.93018444802},null,null,null,{"$f":"AQ173*$E173*(1+inflation_ch)^2","v":0},null,null,null,{"$f":"AU173*$E173*(1+inflation_ch)^3","v":0},null,null,null,{"$f":"AY173*$E173*(1+inflation_ch)^4","v":0},null,null,null,{"$f":"BC173*$E173*(1+inflation_ch)^5","v":0},null,null,null,{"$f":"BG173*$E173*(1+inflation_ch)^6","v":0},null,null,null,{"$f":"BK173*$E173*(1+inflation_ch)^7","v":0},null,null,0.7,{"$f":"BO173*$E173*(1+inflation_ch)^8","v":480412.77725769056},null,null,0.7,{"$f":"BS173*$E173*(1+inflation_ch)^9","v":494825.16057542124},null,null,{"$f":"AQ173","v":0},{"$f":"BW173*$E173*(1+inflation_ch)^10","v":0},null,null,{"$f":"AU173","v":0},{"$f":"CA173*$E173*(1+inflation_ch)^11","v":0},null,null,{"$f":"AY173","v":0},{"$f":"CE173*$E173*(1+inflation_ch)^12","v":0},null,null,{"$f":"BC173","v":0},{"$f":"CI173*$E173*(1+inflation_ch)^13","v":0},null,null,{"$f":"BG173","v":0},{"$f":"CM173*$E173*(1+inflation_ch)^14","v":0},null,null,{"$f":"BK173","v":0},{"$f":"CQ173*$E173*(1+inflation_ch)^15","v":0},null,null,2075040.557517024]
[null,null,"Power generator pumping & rice mill - 500 Kva",null,{"$f":"Inputs!$C$243","v":126000},1,126000,2,{"$f":"H174*$E174*(1+inflation_ch)","v":259560},1,{"$f":"J174*$E174*(1+inflation_ch)^2","v":133673.4},null,{"$f":"L174*$E174*(1+inflation_ch)^3","v":0},null,{"$f":"N174*$E174*(1+inflation_ch)^4","v":0},null,{"$f":"P174*$E174*(1+inflation_ch)^5","v":0},null,{"$f":"R174*$E174*(1+inflation_ch)^6","v":0},null,{"$f":"T174*$E174*(1+inflation_ch)^7","v":0},null,{"$f":"V174*$E174*(1+inflation_ch)^8","v":0},null,{"$f":"X174*$E174*(1+inflation_ch)^9","v":0},null,{"$f":"Z174*$E174*(1+inflation_ch)^10","v":0},519233.4,null,null,null,"Power generator pumping & rice mill - 500 Kva",null,{"$f":"Inputs!$C$243","v":126000},1,126000,null,null,2,{"$f":"AM174*$E174*(1+inflation_ch)","v":259560},null,null,1,{"$f":"AQ174*$E174*(1+inflation_ch)^2","v":133673.4},null,null,null,{"$f":"AU174*$E174*(1+inflation_ch)^3","v":0},null,null,null,{"$f":"AY174*$E174*(1+inflation_ch)^4","v":0},null,null,null,{"$f":"BC174*$E174*(1+inflation_ch)^5","v":0},null,null,null,{"$f":"BG174*$E174*(1+inflation_ch)^6","v":0},null,null,null,{"$f":"BK174*$E174*(1+inflation_ch)^7","v":0},null,null,null,{"$f":"BO174*$E174*(1+inflation_ch)^8","v":0},null,null,null,{"$f":"BS174*$E174*(1+inflation_ch)^9","v":0},null,null,null,{"$f":"BW174*$E174*(1+inflation_ch)^10","v":0},null,null,null,{"$f":"CA174*$E174*(1+inflation_ch)^11","v":0},null,null,null,{"$f":"CE174*$E174*(1+inflation_ch)^12","v":0},null,null,null,{"$f":"CI174*$E174*(1+inflation_ch)^13","v":0},null,null,null,{"$f":"CM174*$E174*(1+inflation_ch)^14","v":0},null,null,null,{"$f":"CQ174*$E174*(1+inflation_ch)^15","v":0},null,null,519233.4]
[null,null,"Power generator farm - 300 Kva",null,{"$f":"Inputs!$C$244","v":90021.440429784285},1,90021.440429784285,null,{"$f":"H175*$E175*(1+inflation_ch)","v":0},null,{"$f":"J175*$E175*(1+inflation_ch)^2","v":0},null,{"$f":"L175*$E175*(1+inflation_ch)^3","v":0},null,{"$f":"N175*$E175*(1+inflation_ch)^4","v":0},null,{"$f":"P175*$E175*(1+inflation_ch)^5","v":0},null,{"$f":"R175*$E175*(1+inflation_ch)^6","v":0},null,{"$f":"T175*$E175*(1+inflation_ch)^7","v":0},null,{"$f":"V175*$E175*(1+inflation_ch)^8","v":0},null,{"$f":"X175*$E175*(1+inflation_ch)^9","v":0},null,{"$f":"Z175*$E175*(1+inflation_ch)^10","v":0},90021.440429784285,null,null,null,"Power generator farm - 300 Kva",null,{"$f":"Inputs!$C$244","v":90021.440429784285},1,90021.440429784285,null,null,null,{"$f":"AM175*$E175*(1+inflation_ch)","v":0},null,null,null,{"$f":"AQ175*$E175*(1+inflation_ch)^2","v":0},null,null,null,{"$f":"AU175*$E175*(1+inflation_ch)^3","v":0},null,null,null,{"$f":"AY175*$E175*(1+inflation_ch)^4","v":0},null,null,null,{"$f":"BC175*$E175*(1+inflation_ch)^5","v":0},null,null,null,{"$f":"BG175*$E175*(1+inflation_ch)^6","v":0},null,null,null,{"$f":"BK175*$E175*(1+inflation_ch)^7","v":0},null,null,null,{"$f":"BO175*$E175*(1+inflation_ch)^8","v":0},null,null,null,{"$f":"BS175*$E175*(1+inflation_ch)^9","v":0},null,null,null,{"$f":"BW175*$E175*(1+inflation_ch)^10","v":0},null,null,null,{"$f":"CA175*$E175*(1+inflation_ch)^11","v":0},null,null,null,{"$f":"CE175*$E175*(1+inflation_ch)^12","v":0},null,null,null,{"$f":"CI175*$E175*(1+inflation_ch)^13","v":0},null,null,null,{"$f":"CM175*$E175*(1+inflation_ch)^14","v":0},null,null,null,{"$f":"CQ175*$E175*(1+inflation_ch)^15","v":0},null,null,90021.440429784285]
[null,null,"Tractor Case IH Steiger, 500 cv",null,{"$f":"Inputs!$C$245","v":215009.55},3,645028.64999999991,2,{"$f":"H176*$E176*(1+inflation_USD)","v":442919.67300000001},1,{"$f":"J176*$E176*(1+inflation_USD)^2","v":228103.63159499998},null,{"$f":"L176*$E176*(1+inflation_USD)^3","v":0},null,{"$f":"N176*$E176*(1+inflation_USD)^4","v":0},null,{"$f":"P176*$E176*(1+inflation_USD)^5","v":0},null,{"$f":"R176*$E176*(1+inflation_USD)^6","v":0},null,{"$f":"T176*$E176*(1+inflation_USD)^7","v":0},1,{"$f":"V176*$E176*(1+inflation_USD)^8","v":272367.66515261465},{"$f":"H176","v":2},{"$f":"X176*$E176*(1+inflation_USD)^9","v":561077.39021438628},{"$f":"J176","v":1},{"$f":"Z176*$E176*(1+inflation_USD)^10","v":288954.85596040892},2438451.86592241,null,null,null,"Tractor Case IH Steiger, 500 cv",null,{"$f":"Inputs!$C$245","v":215009.55},3,645028.64999999991,null,null,2,{"$f":"AM176*$E176*(1+inflation_USD)","v":442919.67300000001},null,null,1,{"$f":"AQ176*$E176*(1+inflation_USD)^2","v":228103.63159499998},null,null,null,{"$f":"AU176*$E176*(1+inflation_USD)^3","v":0},null,null,null,{"$f":"AY176*$E176*(1+inflation_USD)^4","v":0},null,null,null,{"$f":"BC176*$E176*(1+inflation_USD)^5","v":0},null,null,null,{"$f":"BG176*$E176*(1+inflation_USD)^6","v":0},null,null,null,{"$f":"BK176*$E176*(1+inflation_USD)^7","v":0},null,null,1,{"$f":"BO176*$E176*(1+inflation_USD)^8","v":272367.66515261465},null,null,{"$f":"AM176","v":2},{"$f":"BS176*$E176*(1+inflation_USD)^9","v":561077.39021438628},null,null,{"$f":"AQ176","v":1},{"$f":"BW176*$E176*(1+inflation_USD)^10","v":288954.85596040892},null,null,{"$f":"AU176","v":0},{"$f":"CA176*$E176*(1+inflation_USD)^11","v":0},null,null,{"$f":"AY176","v":0},{"$f":"CE176*$E176*(1+inflation_USD)^12","v":0},null,null,{"$f":"BC176","v":0},{"$f":"CI176*$E176*(1+inflation_USD)^13","v":0},null,null,{"$f":"BG176","v":0},{"$f":"CM176*$E176*(1+inflation_USD)^14","v":0},null,null,{"$f":"BK176","v":0},{"$f":"CQ176*$E176*(1+inflation_USD)^15","v":0},null,null,2438451.86592241]
[null,null,"Tractor Case IH Magnum, 260 cv",null,{"$f":"Inputs!$C$246","v":129005.72999999998},1,129005.72999999998,2,{"$f":"H177*$E177*(1+inflation_USD)","v":265751.80379999999},1,{"$f":"J177*$E177*(1+inflation_USD)^2","v":136862.17895699997},null,{"$f":"L177*$E177*(1+inflation_USD)^3","v":0},null,{"$f":"N177*$E177*(1+inflation_USD)^4","v":0},null,{"$f":"P177*$E177*(1+inflation_USD)^5","v":0},null,{"$f":"R177*$E177*(1+inflation_USD)^6","v":0},null,{"$f":"T177*$E177*(1+inflation_USD)^7","v":0},{"$f":"F177","v":1},{"$f":"V177*$E177*(1+inflation_USD)^8","v":163420.59909156879},{"$f":"H177","v":2},{"$f":"X177*$E177*(1+inflation_USD)^9","v":336646.43412863172},{"$f":"J177","v":1},{"$f":"Z177*$E177*(1+inflation_USD)^10","v":173372.91357624534},1205059.6595534459,null,null,null,"Tractor Case IH Magnum, 260 cv",null,{"$f":"Inputs!$C$246","v":129005.72999999998},1,129005.72999999998,null,null,2,{"$f":"AM177*$E177*(1+inflation_USD)","v":265751.80379999999},null,null,1,{"$f":"AQ177*$E177*(1+inflation_USD)^2","v":136862.17895699997},null,null,null,{"$f":"AU177*$E177*(1+inflation_USD)^3","v":0},null,null,null,{"$f":"AY177*$E177*(1+inflation_USD)^4","v":0},null,null,null,{"$f":"BC177*$E177*(1+inflation_USD)^5","v":0},null,null,null,{"$f":"BG177*$E177*(1+inflation_USD)^6","v":0},null,null,null,{"$f":"BK177*$E177*(1+inflation_USD)^7","v":0},null,null,{"$f":"AI177","v":1},{"$f":"BO177*$E177*(1+inflation_USD)^8","v":163420.59909156879},null,null,{"$f":"AM177","v":2},{"$f":"BS177*$E177*(1+inflation_USD)^9","v":336646.43412863172},null,null,{"$f":"AQ177","v":1},{"$f":"BW177*$E177*(1+inflation_USD)^10","v":173372.91357624534},null,null,{"$f":"AU177","v":0},{"$f":"CA177*$E177*(1+inflation_USD)^11","v":0},null,null,{"$f":"AY177","v":0},{"$f":"CE177*$E177*(1+inflation_USD)^12","v":0},null,null,{"$f":"BC177","v":0},{"$f":"CI177*$E177*(1+inflation_USD)^13","v":0},null,null,{"$f":"BG177","v":0},{"$f":"CM177*$E177*(1+inflation_USD)^14","v":0},null,null,{"$f":"BK177","v":0},{"$f":"CQ177*$E177*(1+inflation_USD)^15","v":0},null,null,1205059.6595534459]
[null,null,"Tractor Case IH Puma 150 cv",null,{"$f":"Inputs!$C$247","v":88488.854999999996},4,353955.42,4,{"$f":"H178*$E178*(1+inflation_USD)","v":364574.08259999997},3,{"$f":"J178*$E178*(1+inflation_USD)^2","v":281633.47880849999},null,{"$f":"L178*$E178*(1+inflation_USD)^3","v":0},null,{"$f":"N178*$E178*(1+inflation_USD)^4","v":0},null,{"$f":"P178*$E178*(1+inflation_USD)^5","v":0},null,{"$f":"R178*$E178*(1+inflation_USD)^6","v":0},null,{"$f":"T178*$E178*(1+inflation_USD)^7","v":0},{"$f":"F178","v":4},{"$f":"V178*$E178*(1+inflation_USD)^8","v":448380.13620098773},{"$f":"H178","v":4},{"$f":"X178*$E178*(1+inflation_USD)^9","v":461831.54028701741},{"$f":"J178","v":3},{"$f":"Z178*$E178*(1+inflation_USD)^10","v":356764.86487172096},2267139.522768226,null,null,null,"Tractor Case IH Puma 150 cv",null,{"$f":"Inputs!$C$247","v":88488.854999999996},4,353955.42,null,null,4,{"$f":"AM178*$E178*(1+inflation_USD)","v":364574.08259999997},null,null,3,{"$f":"AQ178*$E178*(1+inflation_USD)^2","v":281633.47880849999},null,null,null,{"$f":"AU178*$E178*(1+inflation_USD)^3","v":0},null,null,null,{"$f":"AY178*$E178*(1+inflation_USD)^4","v":0},null,null,null,{"$f":"BC178*$E178*(1+inflation_USD)^5","v":0},null,null,null,{"$f":"BG178*$E178*(1+inflation_USD)^6","v":0},null,null,null,{"$f":"BK178*$E178*(1+inflation_USD)^7","v":0},null,null,{"$f":"AI178","v":4},{"$f":"BO178*$E178*(1+inflation_USD)^8","v":448380.13620098773},null,null,{"$f":"AM178","v":4},{"$f":"BS178*$E178*(1+inflation_USD)^9","v":461831.54028701741},null,null,{"$f":"AQ178","v":3},{"$f":"BW178*$E178*(1+inflation_USD)^10","v":356764.86487172096},null,null,{"$f":"AU178","v":0},{"$f":"CA178*$E178*(1+inflation_USD)^11","v":0},null,null,{"$f":"AY178","v":0},{"$f":"CE178*$E178*(1+inflation_USD)^12","v":0},null,null,{"$f":"BC178","v":0},{"$f":"CI178*$E178*(1+inflation_USD)^13","v":0},null,null,{"$f":"BG178","v":0},{"$f":"CM178*$E178*(1+inflation_USD)^14","v":0},null,null,{"$f":"BK178","v":0},{"$f":"CQ178*$E178*(1+inflation_USD)^15","v":0},null,null,2267139.522768226]
[null,null,"Strip till Orthman 1 tRIPr, 12 rangs x 22''",null,{"$f":"Inputs!$C$248","v":40084.694999999992},1,40084.694999999992,null,{"$f":"H179*$E179*(1+inflation_USD)","v":0},null,{"$f":"J179*$E179*(1+inflation_USD)^2","v":0},null,{"$f":"L179*$E179*(1+inflation_USD)^3","v":0},null,{"$f":"N179*$E179*(1+inflation_USD)^4","v":0},null,{"$f":"P179*$E179*(1+inflation_USD)^5","v":0},null,{"$f":"R179*$E179*(1+inflation_USD)^6","v":0},null,{"$f":"T179*$E179*(1+inflation_USD)^7","v":0},null,{"$f":"V179*$E179*(1+inflation_USD)^8","v":0},null,{"$f":"X179*$E179*(1+inflation_USD)^9","v":0},null,{"$f":"Z179*$E179*(1+inflation_USD)^10","v":0},40084.694999999992,null,null,null,"Strip till Orthman 1 tRIPr, 12 rangs x 22''",null,{"$f":"Inputs!$C$248","v":40084.694999999992},1,40084.694999999992,null,null,null,{"$f":"AM179*$E179*(1+inflation_USD)","v":0},null,null,null,{"$f":"AQ179*$E179*(1+inflation_USD)^2","v":0},null,null,null,{"$f":"AU179*$E179*(1+inflation_USD)^3","v":0},null,null,null,{"$f":"AY179*$E179*(1+inflation_USD)^4","v":0},null,null,null,{"$f":"BC179*$E179*(1+inflation_USD)^5","v":0},null,null,null,{"$f":"BG179*$E179*(1+inflation_USD)^6","v":0},null,null,null,{"$f":"BK179*$E179*(1+inflation_USD)^7","v":0},null,null,null,{"$f":"BO179*$E179*(1+inflation_USD)^8","v":0},null,null,null,{"$f":"BS179*$E179*(1+inflation_USD)^9","v":0},null,null,null,{"$f":"BW179*$E179*(1+inflation_USD)^10","v":0},null,null,null,{"$f":"CA179*$E179*(1+inflation_USD)^11","v":0},null,null,null,{"$f":"CE179*$E179*(1+inflation_USD)^12","v":0},null,null,null,{"$f":"CI179*$E179*(1+inflation_USD)^13","v":0},null,null,null,{"$f":"CM179*$E179*(1+inflation_USD)^14","v":0},null,null,null,{"$f":"CQ179*$E179*(1+inflation_USD)^15","v":0},null,null,40084.694999999992]
[null,null,"Cover crop Case IH RMX 370, 660 mm, 8,4 m",null,{"$f":"Inputs!$C$249","v":51861.599999999991},1,51861.599999999991,1,{"$f":"H180*$E180*(1+inflation_ch)","v":53417.447999999989},null,{"$f":"J180*$E180*(1+inflation_ch)^2","v":0},null,{"$f":"L180*$E180*(1+inflation_ch)^3","v":0},null,{"$f":"N180*$E180*(1+inflation_ch)^4","v":0},null,{"$f":"P180*$E180*(1+inflation_ch)^5","v":0},null,{"$f":"R180*$E180*(1+inflation_ch)^6","v":0},null,{"$f":"T180*$E180*(1+inflation_ch)^7","v":0},{"$f":"F180","v":1},{"$f":"V180*$E180*(1+inflation_ch)^8","v":65696.72325289197},{"$f":"H180","v":1},{"$f":"X180*$E180*(1+inflation_ch)^9","v":67667.624950478727},{"$f":"J180","v":0},{"$f":"Z180*$E180*(1+inflation_ch)^10","v":0},238643.39620337068,null,null,null,"Cover crop Case IH RMX 370, 660 mm, 8,4 m",null,{"$f":"Inputs!$C$249","v":51861.599999999991},1,51861.599999999991,null,null,1,{"$f":"AM180*$E180*(1+inflation_ch)","v":53417.447999999989},null,null,null,{"$f":"AQ180*$E180*(1+inflation_ch)^2","v":0},null,null,null,{"$f":"AU180*$E180*(1+inflation_ch)^3","v":0},null,null,null,{"$f":"AY180*$E180*(1+inflation_ch)^4","v":0},null,null,null,{"$f":"BC180*$E180*(1+inflation_ch)^5","v":0},null,null,null,{"$f":"BG180*$E180*(1+inflation_ch)^6","v":0},null,null,null,{"$f":"BK180*$E180*(1+inflation_ch)^7","v":0},null,null,{"$f":"AI180","v":1},{"$f":"BO180*$E180*(1+inflation_ch)^8","v":65696.72325289197},null,null,{"$f":"AM180","v":1},{"$f":"BS180*$E180*(1+inflation_ch)^9","v":67667.624950478727},null,null,{"$f":"AQ180","v":0},{"$f":"BW180*$E180*(1+inflation_ch)^10","v":0},null,null,{"$f":"AU180","v":0},{"$f":"CA180*$E180*(1+inflation_ch)^11","v":0},null,null,{"$f":"AY180","v":0},{"$f":"CE180*$E180*(1+inflation_ch)^12","v":0},null,null,{"$f":"BC180","v":0},{"$f":"CI180*$E180*(1+inflation_ch)^13","v":0},null,null,{"$f":"BG180","v":0},{"$f":"CM180*$E180*(1+inflation_ch)^14","v":0},null,null,{"$f":"BK180","v":0},{"$f":"CQ180*$E180*(1+inflation_ch)^15","v":0},null,null,238643.39620337068]
[null,null,"Carrier 650, cross board + roller, 6,50 m",null,{"$f":"Inputs!$C$250","v":55125},1,55125,1,56778.75,null,0,null,0,null,0,null,0,null,0,null,0,{"$f":"F181","v":1},69830.700736492334,1,71925.621758587105,0,0,253660.07249507945,null,null,null,"Carrier 650, cross board + roller, 6,50 m",null,{"$f":"Inputs!$C$250","v":55125},1,55125,null,null,1,56778.75,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,{"$f":"AI181","v":1},69830.700736492334,null,null,1,71925.621758587105,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,253660.07249507945]
[null,null,"Roller 16m",null,{"$f":"Inputs!$C$251","v":23100},1,23100,1,23793,null,0,null,0,null,0,null,0,null,0,null,0,{"$f":"F182","v":1},29262.388880053928,1,30140.260546455545,0,0,106295.64942650948,null,null,null,"Roller 16m",null,{"$f":"Inputs!$C$251","v":23100},1,23100,null,null,1,23793,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,{"$f":"AI182","v":1},29262.388880053928,null,null,1,30140.260546455545,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,106295.64942650948]
[null,null,"Laser leveller Fontana 700 LSR, 7 m",null,{"$f":"Inputs!$C$252","v":53550},3,160650,null,0,null,0,null,0,null,0,null,0,null,0,null,0,{"$f":"F183","v":3},203506.61357492051,0,0,0,0,364156.61357492051,null,null,null,"Laser leveller Fontana 700 LSR, 7 m",null,{"$f":"Inputs!$C$252","v":53550},3,160650,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,{"$f":"AI183","v":3},203506.61357492051,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,364156.61357492051]
[null,null,"Trailers Joskin Trans-space 7000, 22 t",null,{"$f":"Inputs!$C$253","v":41265},2,82530,null,0,null,0,null,0,null,0,null,0,null,0,null,0,{"$f":"F184","v":2},104546.53481691994,0,0,0,0,187076.53481691994,null,null,null,"Trailers Joskin Trans-space 7000, 22 t",null,{"$f":"Inputs!$C$253","v":41265},2,82530,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,{"$f":"AI184","v":2},104546.53481691994,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,187076.53481691994]
[null,null,"Seeder John Deere 1730, 12 rangs x 22\" + ferti",null,{"$f":"Inputs!$C$254","v":37815.749999999993},1,37815.749999999993,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0,0,0,0,37815.749999999993,null,null,null,"Seeder John Deere 1730, 12 rangs x 22\" + ferti",null,{"$f":"Inputs!$C$254","v":37815.749999999993},1,37815.749999999993,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,37815.749999999993]
[null,null,"Seeder John Deere No-Till Drill 9m, 7,5'' + ferti",null,{"$f":"Inputs!$C$255","v":101778.38999999998},1,101778.38999999998,1,104831.74169999998,1,107976.69395099998,null,0,null,0,null,0,null,0,null,0,null,0,1,132797.71396531453,null,0,447384.53961631446,null,null,null,"Seeder John Deere No-Till Drill 9m, 7,5'' + ferti",null,{"$f":"Inputs!$C$255","v":101778.38999999998},1,101778.38999999998,null,null,1,104831.74169999998,null,null,1,107976.69395099998,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,1,132797.71396531453,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,447384.53961631446]
[null,null,"Fertilizer spreader Sulky DPA X36, 1900 l",null,{"$f":"Inputs!$C$256","v":12075},1,12075,1,12437.25,1,12810.3675,null,0,null,0,null,0,null,0,null,0,{"$f":"F187","v":1},15296.248732755463,1,15755.136194738127,{"$f":"J187","v":1},16227.79028058027,84601.792708073859,null,null,null,"Fertilizer spreader Sulky DPA X36, 1900 l",null,{"$f":"Inputs!$C$256","v":12075},1,12075,null,null,1,12437.25,null,null,1,12810.3675,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,{"$f":"AI187","v":1},15296.248732755463,null,null,1,15755.136194738127,null,null,{"$f":"AQ187","v":1},16227.79028058027,null,null,{"$f":"AU187","v":0},0,null,null,{"$f":"AY187","v":0},0,null,null,{"$f":"BC187","v":0},0,null,null,{"$f":"BG187","v":0},0,null,null,{"$f":"BK187","v":0},0,null,null,84601.792708073859]
[null,null,"Trailed sprayers Caruelle Olympia 4000 l",null,{"$f":"Inputs!$C$257","v":48825},1,48825,2,100579.5,1,51798.442499999997,null,0,null,0,null,0,null,0,null,0,1,61850.049223750349,2,127411.10140092572,1,65616.717221476749,456080.81034615287,null,null,null,"Trailed sprayers Caruelle Olympia 4000 l",null,{"$f":"Inputs!$C$257","v":48825},1,48825,null,null,2,100579.5,null,null,1,51798.442499999997,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,1,61850.049223750349,null,null,2,127411.10140092572,null,null,1,65616.717221476749,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,456080.81034615287]
[null,null,"Telescopic handler  JCB 531-70",null,{"$f":"Inputs!$C$258","v":117075},1,117075,null,0,1,124204.86749999999,null,0,null,0,null,0,null,0,null,0,1,148307.10727845514,0,0,1,157339.01011171305,546925.98489016818,null,null,null,"Telescopic handler  JCB 531-70",null,{"$f":"Inputs!$C$258","v":117075},1,117075,null,null,null,0,null,null,1,124204.86749999999,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,1,148307.10727845514,null,null,0,0,null,null,1,157339.01011171305,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,546925.98489016818]
[null,null,"Grain cart 23 000 l",null,{"$f":"Inputs!$C$259","v":48620.25},null,null,2,{"$f":"H190*$E190*(1+inflation_USD)","v":100157.715},1,{"$f":"J190*$E190*(1+inflation_USD)^2","v":51581.223224999994},1,{"$f":"L190*$E190*(1+inflation_USD)^3","v":53128.659921749997},null,{"$f":"N190*$E190*(1+inflation_USD)^4","v":0},null,{"$f":"P190*$E190*(1+inflation_USD)^5","v":0},null,{"$f":"R190*$E190*(1+inflation_USD)^6","v":0},null,{"$f":"T190*$E190*(1+inflation_USD)^7","v":0},0,{"$f":"V190*$E190*(1+inflation_USD)^8","v":0},2,{"$f":"X190*$E190*(1+inflation_USD)^9","v":126876.79678214765},1,{"$f":"Z190*$E190*(1+inflation_USD)^10","v":65341.55034280604},397085.94527170365,null,null,null,"Grain cart 23 000 l",null,{"$f":"Inputs!$C$259","v":48620.25},null,null,null,null,2,{"$f":"AM190*$E190*(1+inflation_USD)","v":100157.715},null,null,1,{"$f":"AQ190*$E190*(1+inflation_USD)^2","v":51581.223224999994},null,null,1,{"$f":"AU190*$E190*(1+inflation_USD)^3","v":53128.659921749997},null,null,null,{"$f":"AY190*$E190*(1+inflation_USD)^4","v":0},null,null,null,{"$f":"BC190*$E190*(1+inflation_USD)^5","v":0},null,null,null,{"$f":"BG190*$E190*(1+inflation_USD)^6","v":0},null,null,null,{"$f":"BK190*$E190*(1+inflation_USD)^7","v":0},null,null,0,{"$f":"BO190*$E190*(1+inflation_USD)^8","v":0},null,null,2,{"$f":"BS190*$E190*(1+inflation_USD)^9","v":126876.79678214765},null,null,1,{"$f":"BW190*$E190*(1+inflation_USD)^10","v":65341.55034280604},null,null,1,{"$f":"CA190*$E190*(1+inflation_USD)^11","v":67301.796853090214},null,null,0,{"$f":"CE190*$E190*(1+inflation_USD)^12","v":0},null,null,0,{"$f":"CI190*$E190*(1+inflation_USD)^13","v":0},null,null,0,{"$f":"CM190*$E190*(1+inflation_USD)^14","v":0},null,null,0,{"$f":"CQ190*$E190*(1+inflation_USD)^15","v":0},null,null,464387.74212479388]
[null,null,"Flatbed trailers 10 t",null,{"$f":"Inputs!$C$260","v":19448.099999999999},2,{"$f":"F191*E191","v":38896.199999999997},null,{"$f":"H191*$E191*(1+inflation_USD)","v":0},null,{"$f":"J191*$E191*(1+inflation_USD)^2","v":0},null,{"$f":"L191*$E191*(1+inflation_USD)^3","v":0},null,{"$f":"N191*$E191*(1+inflation_USD)^4","v":0},null,{"$f":"P191*$E191*(1+inflation_USD)^5","v":0},null,{"$f":"R191*$E191*(1+inflation_USD)^6","v":0},null,{"$f":"T191*$E191*(1+inflation_USD)^7","v":0},2,{"$f":"V191*$E191*(1+inflation_USD)^8","v":49272.542439668985},0,{"$f":"X191*$E191*(1+inflation_USD)^9","v":0},0,{"$f":"Z191*$E191*(1+inflation_USD)^10","v":0},88168.742439668975,null,null,null,"Flatbed trailers 10 t",null,{"$f":"Inputs!$C$260","v":19448.099999999999},2,{"$f":"AI191*AH191","v":38896.199999999997},null,null,null,{"$f":"AM191*$E191*(1+inflation_USD)","v":0},null,null,null,{"$f":"AQ191*$E191*(1+inflation_USD)^2","v":0},null,null,null,{"$f":"AU191*$E191*(1+inflation_USD)^3","v":0},null,null,null,{"$f":"AY191*$E191*(1+inflation_USD)^4","v":0},null,null,null,{"$f":"BC191*$E191*(1+inflation_USD)^5","v":0},null,null,null,{"$f":"BG191*$E191*(1+inflation_USD)^6","v":0},null,null,null,{"$f":"BK191*$E191*(1+inflation_USD)^7","v":0},null,null,2,{"$f":"BO191*$E191*(1+inflation_USD)^8","v":49272.542439668985},null,null,0,{"$f":"BS191*$E191*(1+inflation_USD)^9","v":0},null,null,0,{"$f":"BW191*$E191*(1+inflation_USD)^10","v":0},null,null,0,{"$f":"CA191*$E191*(1+inflation_USD)^11","v":0},null,null,0,{"$f":"CE191*$E191*(1+inflation_USD)^12","v":0},null,null,0,{"$f":"CI191*$E191*(1+inflation_USD)^13","v":0},null,null,0,{"$f":"CM191*$E191*(1+inflation_USD)^14","v":0},null,null,0,{"$f":"CQ191*$E191*(1+inflation_USD)^15","v":0},null,null,88168.742439668975]
[null,null,"Harvester Case IH, 2388 Rice, cut 6,10 m",null,{"$f":"Inputs!$C$261","v":258983.86499999996},null,null,2,{"$f":"H192*$E192*(1+inflation_USD)","v":533506.76189999992},1,{"$f":"J192*$E192*(1+inflation_USD)^2","v":274755.98237849993},1,{"$f":"L192*$E192*(1+inflation_USD)^3","v":282998.66184985498},null,{"$f":"N192*$E192*(1+inflation_USD)^4","v":0},null,{"$f":"P192*$E192*(1+inflation_USD)^5","v":0},null,{"$f":"R192*$E192*(1+inflation_USD)^6","v":0},null,{"$f":"T192*$E192*(1+inflation_USD)^7","v":0},0,{"$f":"V192*$E192*(1+inflation_USD)^8","v":0},2,{"$f":"X192*$E192*(1+inflation_USD)^9","v":675830.40419290634},1,{"$f":"Z192*$E192*(1+inflation_USD)^10","v":348052.65815934679},2115144.468480608,null,null,null,"Harvester Case IH, 2388 Rice, cut 6,10 m",null,{"$f":"Inputs!$C$261","v":258983.86499999996},null,null,null,null,2,{"$f":"AM192*$E192*(1+inflation_USD)","v":533506.76189999992},null,null,1,{"$f":"AQ192*$E192*(1+inflation_USD)^2","v":274755.98237849993},null,null,1,{"$f":"AU192*$E192*(1+inflation_USD)^3","v":282998.66184985498},null,null,null,{"$f":"AY192*$E192*(1+inflation_USD)^4","v":0},null,null,null,{"$f":"BC192*$E192*(1+inflation_USD)^5","v":0},null,null,null,{"$f":"BG192*$E192*(1+inflation_USD)^6","v":0},null,null,null,{"$f":"BK192*$E192*(1+inflation_USD)^7","v":0},null,null,0,{"$f":"BO192*$E192*(1+inflation_USD)^8","v":0},null,null,2,{"$f":"BS192*$E192*(1+inflation_USD)^9","v":675830.40419290634},null,null,1,{"$f":"BW192*$E192*(1+inflation_USD)^10","v":348052.65815934679},null,null,1,{"$f":"CA192*$E192*(1+inflation_USD)^11","v":358494.23790412716},null,null,0,{"$f":"CE192*$E192*(1+inflation_USD)^12","v":0},null,null,0,{"$f":"CI192*$E192*(1+inflation_USD)^13","v":0},null,null,0,{"$f":"CM192*$E192*(1+inflation_USD)^14","v":0},null,null,0,{"$f":"CQ192*$E192*(1+inflation_USD)^15","v":0},null,null,2473638.7063847352]
[null,null,"Mower blade Case IH 12 ranges x 22'', sans broyeur",null,{"$f":"Inputs!$C$262","v":39436.424999999996},1,{"$f":"F193*E193","v":39436.424999999996},null,{"$f":"H193*$E193*(1+inflation_USD)","v":0},null,{"$f":"J193*$E193*(1+inflation_USD)^2","v":0},null,{"$f":"L193*$E193*(1+inflation_USD)^3","v":0},null,{"$f":"N193*$E193*(1+inflation_USD)^4","v":0},null,{"$f":"P193*$E193*(1+inflation_USD)^5","v":0},null,{"$f":"R193*$E193*(1+inflation_USD)^6","v":0},null,{"$f":"T193*$E193*(1+inflation_USD)^7","v":0},null,{"$f":"V193*$E193*(1+inflation_USD)^8","v":0},0,{"$f":"X193*$E193*(1+inflation_USD)^9","v":0},0,{"$f":"Z193*$E193*(1+inflation_USD)^10","v":0},39436.424999999996,null,null,null,"Mower blade Case IH 12 ranges x 22'', sans broyeur",null,{"$f":"Inputs!$C$262","v":39436.424999999996},1,{"$f":"AI193*AH193","v":39436.424999999996},null,null,null,{"$f":"AM193*$E193*(1+inflation_USD)","v":0},null,null,null,{"$f":"AQ193*$E193*(1+inflation_USD)^2","v":0},null,null,null,{"$f":"AU193*$E193*(1+inflation_USD)^3","v":0},null,null,null,{"$f":"AY193*$E193*(1+inflation_USD)^4","v":0},null,null,null,{"$f":"BC193*$E193*(1+inflation_USD)^5","v":0},null,null,null,{"$f":"BG193*$E193*(1+inflation_USD)^6","v":0},null,null,null,{"$f":"BK193*$E193*(1+inflation_USD)^7","v":0},null,null,null,{"$f":"BO193*$E193*(1+inflation_USD)^8","v":0},null,null,0,{"$f":"BS193*$E193*(1+inflation_USD)^9","v":0},null,null,0,{"$f":"BW193*$E193*(1+inflation_USD)^10","v":0},null,null,0,{"$f":"CA193*$E193*(1+inflation_USD)^11","v":0},null,null,0,{"$f":"CE193*$E193*(1+inflation_USD)^12","v":0},null,null,0,{"$f":"CI193*$E193*(1+inflation_USD)^13","v":0},null,null,0,{"$f":"CM193*$E193*(1+inflation_USD)^14","v":0},null,null,0,{"$f":"CQ193*$E193*(1+inflation_USD)^15","v":0},null,null,39436.424999999996]
[null,null,"Crusher with horizontal axis, 2,50 m",null,{"$f":"Inputs!$C$263","v":7350},1,7350,null,{"$f":"H194*$E194*(1+inflation_ch)","v":0},1,{"$f":"J194*$E194*(1+inflation_ch)^2","v":7797.6149999999998},null,{"$f":"L194*$E194*(1+inflation_ch)^3","v":0},null,{"$f":"N194*$E194*(1+inflation_ch)^4","v":0},null,{"$f":"P194*$E194*(1+inflation_ch)^5","v":0},null,{"$f":"R194*$E194*(1+inflation_ch)^6","v":0},null,{"$f":"T194*$E194*(1+inflation_ch)^7","v":0},{"$f":"F194","v":1},{"$f":"V194*$E194*(1+inflation_ch)^8","v":9310.7600981989763},0,{"$f":"X194*$E194*(1+inflation_ch)^9","v":0},1,{"$f":"Z194*$E194*(1+inflation_ch)^10","v":9877.7853881792944},34336.16048637827,null,null,null,"Crusher with horizontal axis, 2,50 m",null,{"$f":"Inputs!$C$263","v":7350},1,7350,null,null,null,{"$f":"AM194*$E194*(1+inflation_ch)","v":0},null,null,1,{"$f":"AQ194*$E194*(1+inflation_ch)^2","v":7797.6149999999998},null,null,null,{"$f":"AU194*$E194*(1+inflation_ch)^3","v":0},null,null,null,{"$f":"AY194*$E194*(1+inflation_ch)^4","v":0},null,null,null,{"$f":"BC194*$E194*(1+inflation_ch)^5","v":0},null,null,null,{"$f":"BG194*$E194*(1+inflation_ch)^6","v":0},null,null,null,{"$f":"BK194*$E194*(1+inflation_ch)^7","v":0},null,null,{"$f":"AI194","v":1},{"$f":"BO194*$E194*(1+inflation_ch)^8","v":9310.7600981989763},null,null,0,{"$f":"BS194*$E194*(1+inflation_ch)^9","v":0},null,null,1,{"$f":"BW194*$E194*(1+inflation_ch)^10","v":9877.7853881792944},null,null,0,{"$f":"CA194*$E194*(1+inflation_ch)^11","v":0},null,null,0,{"$f":"CE194*$E194*(1+inflation_ch)^12","v":0},null,null,0,{"$f":"CI194*$E194*(1+inflation_ch)^13","v":0},null,null,0,{"$f":"CM194*$E194*(1+inflation_ch)^14","v":0},null,null,0,{"$f":"CQ194*$E194*(1+inflation_ch)^15","v":0},null,null,34336.16048637827]
[null,null,"Crusher Kuhn RM 610 R, 6 m",null,{"$f":"Inputs!$C$264","v":28140},1,28140,1,28984.2,1,29853.725999999999,1,30749.337780000002,null,0,null,0,null,0,null,0,{"$f":"F195","v":1},35646.910090247511,1,36716.317392954938,1,37817.806914743589,227908.29817794604,null,null,null,"Crusher Kuhn RM 610 R, 6 m",null,{"$f":"Inputs!$C$264","v":28140},1,28140,null,null,1,28984.2,null,null,1,29853.725999999999,null,null,1,30749.337780000002,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,{"$f":"AI195","v":1},35646.910090247511,null,null,1,36716.317392954938,null,null,1,37817.806914743589,null,null,1,38952.341122185899,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,266860.63930013194]
[null,null,"Backpack sprayers",null,{"$f":"Inputs!$C$265","v":525},10,5250,10,5407.5,10,5569.7249999999995,10,5736.81675,{"$f":"F196","v":10},5908.9212524999994,{"$f":"H196","v":10},6086.1888900749991,{"$f":"J196","v":10},6268.7745567772499,{"$f":"L196","v":10},6456.8377934805676,{"$f":"N196","v":10},6650.5429272849833,{"$f":"P196","v":10},6850.0592151035335,{"$f":"R196","v":10},7055.5609915566392,67240.927376777967,null,null,null,"Backpack sprayers",null,{"$f":"Inputs!$C$265","v":525},10,5250,null,null,10,5407.5,null,null,10,5569.7249999999995,null,null,10,5736.81675,null,null,{"$f":"AI196","v":10},5908.9212524999994,null,null,{"$f":"AM196","v":10},6086.1888900749991,null,null,{"$f":"AQ196","v":10},6268.7745567772499,null,null,{"$f":"AU196","v":10},6456.8377934805676,null,null,{"$f":"AY196","v":10},6650.5429272849833,null,null,{"$f":"BC196","v":10},6850.0592151035335,null,null,{"$f":"BG196","v":10},7055.5609915566392,null,null,{"$f":"BK196","v":10},7267.2278213033387,null,null,{"$f":"BO196","v":10},7485.2446559424379,null,null,{"$f":"BS196","v":10},7709.8019956207108,null,null,{"$f":"BW196","v":10},7941.0960554893327,null,null,{"$f":"CA196","v":10},8179.3289371540131,null,null,105823.62684228782]
[null,null,"Other material and options",null,{"$f":"Inputs!$C$266","v":26250},1,26250,1,27037.5,0.5,13924.3125,null,0,null,0,null,0,null,0,null,0,{"$f":"F197","v":1},33252.71463642492,{"$f":"H197","v":1},34250.296075517668,{"$f":"J197","v":0.5},17638.902478891599,152353.7256908342,null,null,null,"Other material and options",null,{"$f":"Inputs!$C$266","v":26250},1,26250,null,null,1,27037.5,null,null,0.5,13924.3125,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,{"$f":"AI197","v":1},33252.71463642492,null,null,{"$f":"AM197","v":1},34250.296075517668,null,null,{"$f":"AQ197","v":0.5},17638.902478891599,null,null,{"$f":"AU197","v":0},0,null,null,{"$f":"AY197","v":0},0,null,null,{"$f":"BC197","v":0},0,null,null,{"$f":"BG197","v":0},0,null,null,{"$f":"BK197","v":0},0,null,null,152353.7256908342]
[null,null,"Gasoil tank of 50 000 l",null,{"$f":"Inputs!$C$267","v":21000},3,63000,null,0,2,44557.799999999996,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,107557.79999999999,null,null,null,"Gasoil tank of 50 000 l",null,{"$f":"Inputs!$C$267","v":21000},3,63000,null,null,null,0,null,null,2,44557.799999999996,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,{"$f":"SUM(AJ198,AN198,AR198,AV198,AZ198,BD198,BH198,BL198,BP198,BT198,BX198,CB198,CF198,CJ198,CN198,CR198)","v":107557.79999999999}]
[null,null,"Mechanical tillage",null,{"$f":"Inputs!$C$268","v":10500},1,10500,null,0,null,0,null,0,null,0,null,0,null,0,null,0,{"$f":"F199","v":1},13301.085854569967,{"$f":"H199","v":0},0,{"$f":"J199","v":0},0,23801.085854569967,null,null,null,"Mechanical tillage",null,{"$f":"Inputs!$C$268","v":10500},1,10500,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,{"$f":"AI199","v":1},13301.085854569967,null,null,{"$f":"AM199","v":0},0,null,null,{"$f":"AQ199","v":0},0,null,null,{"$f":"AU199","v":0},0,null,null,{"$f":"AY199","v":0},0,null,null,{"$f":"BC199","v":0},0,null,null,{"$f":"BG199","v":0},0,null,null,{"$f":"BK199","v":0},0,null,null,23801.085854569967]
[null,"Total farm equipment",null,null,null,null,{"$f":"SUM(G173:G199)","v":2835528.9899292481},null,{"$f":"SUM(I173:I199)","v":2937764.8561844476},null,{"$f":"SUM(K173:K199)","v":1505103.4449150001},null,{"$f":"SUM(M173:M199)","v":372613.476301605},null,{"$f":"SUM(O173:O199)","v":5908.9212524999994},null,{"$f":"SUM(Q173:Q199)","v":6086.1888900749991},null,{"$f":"SUM(S173:S199)","v":6268.7745567772499},null,{"$f":"SUM(U173:U199)","v":6456.8377934805676},null,{"$f":"SUM(W173:W199)","v":2210312.1002454967},null,{"$f":"SUM(Y173:Y199)","v":3180601.8576805871},null,{"$f":"SUM(AA173:AA199)","v":1544060.4162976693},{"$f":"SUM(AB172:AB199)","v":14610705.864046888},null,null,"Total farm equipment",null,null,null,null,{"$f":"SUM(AJ173:AJ199)","v":2835528.9899292481},null,null,null,{"$f":"SUM(AN173:AN199)","v":2937764.8561844476},null,null,null,{"$f":"SUM(AR173:AR199)","v":1505103.4449150001},null,{"$f":"SUM(AT173:AT199)","v":0},null,{"$f":"SUM(AV173:AV199)","v":372613.476301605},null,{"$f":"SUM(AX173:AX199)","v":0},null,{"$f":"SUM(AZ173:AZ199)","v":5908.9212524999994},null,{"$f":"SUM(BB173:BB199)","v":0},null,{"$f":"SUM(BD173:BD199)","v":6086.1888900749991},null,{"$f":"SUM(BF173:BF199)","v":0},null,{"$f":"SUM(BH173:BH199)","v":6268.7745567772499},null,{"$f":"SUM(BJ173:BJ199)","v":0},null,{"$f":"SUM(BL173:BL199)","v":6456.8377934805676},null,{"$f":"SUM(BN173:BN199)","v":0},null,{"$f":"SUM(BP173:BP199)","v":2210312.1002454967},null,{"$f":"SUM(BR173:BR199)","v":0},null,{"$f":"SUM(BT173:BT199)","v":3180601.8576805871},null,{"$f":"SUM(BV173:BV199)","v":0},null,{"$f":"SUM(BX173:BX199)","v":1544060.4162976693},null,{"$f":"SUM(BZ173:BZ199)","v":0},null,{"$f":"SUM(CB173:CB199)","v":472015.60370070668},null,{"$f":"SUM(CD173:CD199)","v":0},null,{"$f":"SUM(CF173:CF199)","v":7485.2446559424379},null,{"$f":"SUM(CH173:CH199)","v":0},null,{"$f":"SUM(CJ173:CJ199)","v":7709.8019956207108},null,{"$f":"SUM(CL173:CL199)","v":0},null,{"$f":"SUM(CN173:CN199)","v":7941.0960554893327},null,{"$f":"SUM(CP173:CP199)","v":0},null,{"$f":"SUM(CR173:CR199)","v":8179.3289371540131},null,{"$f":"SUM(CT173:CT199)","v":0},15114036.939391799]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"LIGHT VEHICLES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R202*$E202*(1+inflation_ch)^6","v":0},null,null,null,null,null,null,null,null,null,null,null,"LIGHT VEHICLES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BG202*$E202*(1+inflation_ch)^6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Vehicles 4x4 - Senegal",null,{"$f":"+Inputs!$C$205","v":26250},null,{"$f":"F203*E203","v":0},5,{"$f":"H203*$E203*(1+inflation_ch)","v":135187.5},null,{"$f":"J203*$E203*(1+inflation_ch)^2","v":0},null,{"$f":"L203*$E203*(1+inflation_ch)^3","v":0},null,null,{"$f":"F203","v":0},null,{"$f":"H203","v":5},{"$f":"R203*$E203*(1+inflation_ch)^6","v":156719.36391943123},{"$f":"J203","v":0},null,{"$f":"L203","v":0},{"$f":"V203*$E203*(1+inflation_ch)^8","v":0},{"$f":"N203","v":0},null,{"$f":"P203","v":0},null,{"$f":"SUM(G203,I203,K203,M203,O203,Q203,S203,U203,W203,Y203,AA203)","v":291906.86391943123},null,null,null,"Vehicles 4x4 - Senegal",null,{"$f":"+Inputs!$C$205","v":26250},null,{"$f":"AI203*AH203","v":0},null,null,5,{"$f":"AM203*$E203*(1+inflation_ch)","v":135187.5},null,null,null,{"$f":"AQ203*$E203*(1+inflation_ch)^2","v":0},null,null,null,{"$f":"AU203*$E203*(1+inflation_ch)^3","v":0},null,null,null,null,null,null,{"$f":"AI203","v":0},null,null,null,{"$f":"AM203","v":5},{"$f":"BG203*$E203*(1+inflation_ch)^6","v":156719.36391943123},null,null,{"$f":"AQ203","v":0},null,null,null,{"$f":"AU203","v":0},{"$f":"BO203*$E203*(1+inflation_ch)^8","v":0},null,null,{"$f":"AY203","v":0},null,null,null,{"$f":"BC203","v":0},null,null,null,{"$f":"BG203","v":5},{"$f":"CA203*$E203*(1+inflation_ch)^11","v":181680.69553258346},null,null,{"$f":"BK203","v":0},null,null,null,{"$f":"BO203","v":0},{"$f":"CI203*$E203*(1+inflation_ch)^8","v":0},null,null,{"$f":"BS203","v":0},null,null,null,{"$f":"BW203","v":0},null,null,null,473587.55945201468]
[null,null,"Vehicles - Senegal",null,{"$f":"+Inputs!$C$206","v":15750},null,{"$f":"F204*E204","v":0},2,{"$f":"H204*$E204*(1+inflation_ch)","v":32445},null,{"$f":"J204*$E204*(1+inflation_ch)^2","v":0},null,{"$f":"L204*$E204*(1+inflation_ch)^3","v":0},null,null,{"$f":"F204","v":0},null,null,{"$f":"R204*$E204*(1+inflation_ch)^6","v":0},{"$f":"J204","v":0},null,{"$f":"L204","v":0},{"$f":"V204*$E204*(1+inflation_ch)^8","v":0},{"$f":"N204","v":0},null,{"$f":"P204","v":0},null,{"$f":"SUM(G204,I204,K204,M204,O204,Q204,S204,U204,W204,Y204,AA204)","v":32445},null,null,null,"Vehicles - Senegal",null,{"$f":"+Inputs!$C$206","v":15750},null,{"$f":"AI204*AH204","v":0},null,null,2,{"$f":"AM204*$E204*(1+inflation_ch)","v":32445},null,null,null,{"$f":"AQ204*$E204*(1+inflation_ch)^2","v":0},null,null,null,{"$f":"AU204*$E204*(1+inflation_ch)^3","v":0},null,null,null,null,null,null,{"$f":"AI204","v":0},null,null,null,null,{"$f":"BG204*$E204*(1+inflation_ch)^6","v":0},null,null,{"$f":"AQ204","v":0},null,null,null,{"$f":"AU204","v":0},{"$f":"BO204*$E204*(1+inflation_ch)^8","v":0},null,null,{"$f":"AY204","v":0},null,null,null,{"$f":"BC204","v":0},null,null,null,{"$f":"BG204","v":0},{"$f":"CA204*$E204*(1+inflation_ch)^11","v":0},null,null,{"$f":"BK204","v":0},null,null,null,{"$f":"BO204","v":0},{"$f":"CI204*$E204*(1+inflation_ch)^8","v":0},null,null,{"$f":"BS204","v":0},null,null,null,{"$f":"BW204","v":0},null,null,null,32445]
[null,null,"Motorcycles Senegal",null,{"$f":"+Inputs!$C$207","v":3150},null,{"$f":"F205*E205","v":0},6,{"$f":"H205*$E205*(1+inflation_ch)","v":19467},null,{"$f":"J205*$E205*(1+inflation_ch)^2","v":0},4,{"$f":"L205*$E205*(1+inflation_ch)^3","v":13768.360199999999},null,null,{"$f":"F205","v":0},null,{"$f":"H205","v":6},{"$f":"R205*$E205*(1+inflation_ch)^6","v":22567.588404398099},{"$f":"J205","v":0},null,{"$f":"L205","v":4},{"$f":"V205*$E205*(1+inflation_ch)^8","v":15961.303025483961},{"$f":"N205","v":0},null,{"$f":"P205","v":0},null,{"$f":"SUM(G205,I205,K205,M205,O205,Q205,S205,U205,W205,Y205,AA205)","v":71764.251629882056},null,null,null,"Motorcycles Senegal",null,{"$f":"+Inputs!$C$207","v":3150},null,{"$f":"AI205*AH205","v":0},null,null,6,{"$f":"AM205*$E205*(1+inflation_ch)","v":19467},null,null,null,{"$f":"AQ205*$E205*(1+inflation_ch)^2","v":0},null,null,4,{"$f":"AU205*$E205*(1+inflation_ch)^3","v":13768.360199999999},null,null,null,null,null,null,{"$f":"AI205","v":0},null,null,null,{"$f":"AM205","v":6},{"$f":"BG205*$E205*(1+inflation_ch)^6","v":22567.588404398099},null,null,{"$f":"AQ205","v":0},null,null,null,{"$f":"AU205","v":4},{"$f":"BO205*$E205*(1+inflation_ch)^8","v":15961.303025483961},null,null,{"$f":"AY205","v":0},null,null,null,{"$f":"BC205","v":0},null,null,null,{"$f":"BG205","v":6},{"$f":"CA205*$E205*(1+inflation_ch)^11","v":26162.020156692019},null,null,{"$f":"BK205","v":0},null,null,null,{"$f":"BO205","v":4},{"$f":"CI205*$E205*(1+inflation_ch)^13","v":18503.524789489704},null,null,{"$f":"BS205","v":0},null,null,null,{"$f":"BW205","v":0},null,null,null,116429.79657606377]
[null,"Total light vehicles",null,null,null,null,{"$f":"SUM(G203:G205)","v":0},null,{"$f":"SUM(I203:I205)","v":187099.5},null,{"$f":"SUM(K203:K205)","v":0},null,{"$f":"SUM(M203:M205)","v":13768.360199999999},null,null,null,{"$f":"SUM(Q203:Q205)","v":0},null,{"$f":"SUM(S203:S205)","v":179286.95232382932},null,null,null,{"$f":"SUM(W203:W205)","v":15961.303025483961},null,null,null,{"$f":"SUM(AA203:AA205)","v":0},{"$f":"SUM(AB202:AB205)","v":396116.11554931325},null,null,"Total light vehicles",null,null,null,null,{"$f":"SUM(AJ203:AJ205)","v":0},null,{"$f":"SUM(AL203:AL205)","v":0},null,{"$f":"SUM(AN203:AN205)","v":187099.5},null,{"$f":"SUM(AP203:AP205)","v":0},null,{"$f":"SUM(AR203:AR205)","v":0},null,{"$f":"SUM(AT203:AT205)","v":0},null,{"$f":"SUM(AV203:AV205)","v":13768.360199999999},null,{"$f":"SUM(AX203:AX205)","v":0},null,{"$f":"SUM(AZ203:AZ205)","v":0},null,{"$f":"SUM(BB203:BB205)","v":0},null,{"$f":"SUM(BD203:BD205)","v":0},null,{"$f":"SUM(BF203:BF205)","v":0},null,{"$f":"SUM(BH203:BH205)","v":179286.95232382932},null,{"$f":"SUM(BJ203:BJ205)","v":0},null,{"$f":"SUM(BL203:BL205)","v":0},null,{"$f":"SUM(BN203:BN205)","v":0},null,{"$f":"SUM(BP203:BP205)","v":15961.303025483961},null,{"$f":"SUM(BR203:BR205)","v":0},null,{"$f":"SUM(BT203:BT205)","v":0},null,{"$f":"SUM(BV203:BV205)","v":0},null,{"$f":"SUM(BX203:BX205)","v":0},null,{"$f":"SUM(BZ203:BZ205)","v":0},null,{"$f":"SUM(CB203:CB205)","v":207842.71568927547},null,{"$f":"SUM(CD203:CD205)","v":0},null,{"$f":"SUM(CF203:CF205)","v":0},null,{"$f":"SUM(CH203:CH205)","v":0},null,{"$f":"SUM(CJ203:CJ205)","v":18503.524789489704},null,{"$f":"SUM(CL203:CL205)","v":0},null,{"$f":"SUM(CN203:CN205)","v":0},null,{"$f":"SUM(CP203:CP205)","v":0},null,{"$f":"SUM(CR203:CR205)","v":0},null,{"$f":"SUM(CT203:CT205)","v":0},622462.35602807847]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"PRODUCTION EQUIPMENT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PRODUCTION EQUIPMENT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Ventilated rice Silos and dryers (13 700t)",null,{"$f":"+Inputs!$C$270","v":2145020.6590909092},1,{"$f":"F209*E209","v":2145020.6590909092},0,{"$f":"H209*$E209*(1+inflation_ch)","v":0},1,{"$f":"J209*$E209*(1+inflation_ch)^2","v":2275652.4172295453},null,{"$f":"L209*$E209*(1+inflation_ch)^3","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G209,I209,K209,M209,O209,Q209,S209,U209,W209,Y209,AA209)","v":4420673.0763204545},null,null,null,"5 ventilated rice Silos 13 250 t + dryer",null,{"$f":"+Inputs!$C$270","v":2145020.6590909092},1,{"$f":"AI209*AH209","v":2145020.6590909092},null,null,0,{"$f":"AM209*$E209*(1+inflation_ch)","v":0},null,null,1,{"$f":"AQ209*$E209*(1+inflation_ch)^2","v":2275652.4172295453},null,null,null,{"$f":"AU209*$E209*(1+inflation_ch)^3","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4420673.0763204545]
[null,null,"Ventilated Silos paddy rice 600 t",null,{"$f":"+Inputs!$C$271","v":182596.05},null,null,1,{"$f":"H210*$E210*(1+inflation_ch)","v":188073.93150000001},null,{"$f":"J210*$E210*(1+inflation_ch)^2","v":0},null,{"$f":"L210*$E210*(1+inflation_ch)^3","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G210,I210,K210,M210,O210,Q210,S210,U210,W210,Y210,AA210)","v":188073.93150000001},null,null,null,"Ventilated Silos paddy rice 200 t",null,{"$f":"+Inputs!$C$271","v":182596.05},null,null,null,null,1,{"$f":"AM210*$E210*(1+inflation_ch)","v":188073.93150000001},null,null,null,{"$f":"AQ210*$E210*(1+inflation_ch)^2","v":0},null,null,null,{"$f":"AU210*$E210*(1+inflation_ch)^3","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,188073.93150000001]
[null,null,"Ventilated Silos 4490 t",null,{"$f":"+Inputs!$C$272","v":703003.12111811549},null,null,null,{"$f":"H211*$E211*(1+inflation_ch)","v":0},null,{"$f":"J211*$E211*(1+inflation_ch)^2","v":0},1,{"$f":"L211*$E211*(1+inflation_ch)^3","v":768190.49153003504},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G211,I211,K211,M211,O211,Q211,S211,U211,W211,Y211,AA211)","v":768190.49153003504},null,null,null,"Ventilated Silos 4000 t",null,{"$f":"+Inputs!$C$272","v":703003.12111811549},null,null,null,null,null,{"$f":"AM211*$E211*(1+inflation_ch)","v":0},null,null,null,{"$f":"AQ211*$E211*(1+inflation_ch)^2","v":0},null,null,1,{"$f":"AU211*$E211*(1+inflation_ch)^3","v":768190.49153003504},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,768190.49153003504]
[null,null,"Rice mill 8 t/h",null,{"$f":"+Inputs!$C$274","v":1111103.6761363635},1,{"$f":"F212*E212","v":1111103.6761363635},null,{"$f":"H212*$E212*(1+inflation_ch)","v":0},1,{"$f":"J212*$E212*(1+inflation_ch)^2","v":1178769.890013068},null,{"$f":"L212*$E212*(1+inflation_ch)^3","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G212,I212,K212,M212,O212,Q212,S212,U212,W212,Y212,AA212)","v":2289873.5661494313},null,null,null,"Rice mill 8 t/h",null,{"$f":"+Inputs!$C$274","v":1111103.6761363635},1,{"$f":"AI212*AH212","v":1111103.6761363635},null,null,null,{"$f":"AM212*$E212*(1+inflation_ch)","v":0},null,null,1,{"$f":"AQ212*$E212*(1+inflation_ch)^2","v":1178769.890013068},null,null,null,{"$f":"AU212*$E212*(1+inflation_ch)^3","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2289873.5661494313]
[null,null,"Weighbridge 50 t",null,{"$f":"+Inputs!$C$275","v":48300},1,{"$f":"F213*E213","v":48300},null,{"$f":"H213*$E213*(1+inflation_ch)","v":0},null,{"$f":"J213*$E213*(1+inflation_ch)^2","v":0},null,{"$f":"L213*$E213*(1+inflation_ch)^3","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G213,I213,K213,M213,O213,Q213,S213,U213,W213,Y213,AA213)","v":48300},null,null,null,"Weighbridge 50 t",null,{"$f":"+Inputs!$C$275","v":48300},1,{"$f":"AI213*AH213","v":48300},null,null,null,{"$f":"AM213*$E213*(1+inflation_ch)","v":0},null,null,null,{"$f":"AQ213*$E213*(1+inflation_ch)^2","v":0},null,null,null,{"$f":"AU213*$E213*(1+inflation_ch)^3","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48300]
[null,"Total production equipment",null,null,null,null,{"$f":"SUM(G208:G213)","v":3304424.3352272725},null,{"$f":"SUM(I208:I213)","v":188073.93150000001},null,{"$f":"SUM(K209:K213)","v":3454422.3072426133},null,{"$f":"SUM(M209:M213)","v":768190.49153003504},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB208:AB213)","v":7715111.0654999204},null,null,"Total production equipment",null,null,null,null,{"$f":"SUM(AJ208:AJ213)","v":3304424.3352272725},null,{"$f":"SUM(AL208:AL213)","v":0},null,{"$f":"SUM(AN208:AN213)","v":188073.93150000001},null,{"$f":"SUM(AP208:AP213)","v":0},null,{"$f":"SUM(AR209:AR213)","v":3454422.3072426133},null,{"$f":"SUM(AT208:AT213)","v":0},null,{"$f":"SUM(AV209:AV213)","v":768190.49153003504},null,{"$f":"SUM(AX208:AX213)","v":0},null,{"$f":"SUM(AZ208:AZ213)","v":0},null,{"$f":"SUM(BB208:BB213)","v":0},null,{"$f":"SUM(BD208:BD213)","v":0},null,{"$f":"SUM(BF208:BF213)","v":0},null,{"$f":"SUM(BH208:BH213)","v":0},null,{"$f":"SUM(BJ208:BJ213)","v":0},null,{"$f":"SUM(BL208:BL213)","v":0},null,{"$f":"SUM(BN208:BN213)","v":0},null,{"$f":"SUM(BP208:BP213)","v":0},null,{"$f":"SUM(BR208:BR213)","v":0},null,{"$f":"SUM(BT208:BT213)","v":0},null,{"$f":"SUM(BV208:BV213)","v":0},null,{"$f":"SUM(BX208:BX213)","v":0},null,{"$f":"SUM(BZ208:BZ213)","v":0},null,{"$f":"SUM(CB208:CB213)","v":0},null,{"$f":"SUM(CD208:CD213)","v":0},null,{"$f":"SUM(CF208:CF213)","v":0},null,{"$f":"SUM(CH208:CH213)","v":0},null,{"$f":"SUM(CJ208:CJ213)","v":0},null,{"$f":"SUM(CL208:CL213)","v":0},null,{"$f":"SUM(CN208:CN213)","v":0},null,{"$f":"SUM(CP208:CP213)","v":0},null,{"$f":"SUM(CR208:CR213)","v":0},null,{"$f":"SUM(CT208:CT213)","v":0},7715111.0654999204]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"OFFICE AND HOUSING EQUIPMENT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OFFICE AND HOUSING EQUIPMENT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Office equipment",null,{"$f":"+Inputs!$C$209","v":5250},null,{"$f":"F217*E217","v":0},5,{"$f":"H217*$E217*(1+inflation_ch)","v":27037.5},3,{"$f":"J217*$E217*(1+inflation_ch)^2","v":16709.174999999999},null,{"$f":"L217*$E217*(1+inflation_ch)^3","v":0},null,null,{"$f":"F217","v":0},null,{"$f":"H217","v":5},{"$f":"R217*$E217*(1+inflation_ch)^6","v":31343.872783886247},null,null,{"$f":"L217","v":0},null,{"$f":"N217","v":0},null,4,{"$f":"Z217*$E217*(1+inflation_ch)^10","v":28222.243966226557},{"$f":"SUM(G217,I217,K217,M217,O217,Q217,S217,U217,W217,Y217,AA217)","v":103312.79175011281},null,null,null,"Office equipment",null,{"$f":"+Inputs!$C$209","v":5250},null,{"$f":"AI217*AH217","v":0},null,null,5,{"$f":"AM217*$E217*(1+inflation_ch)","v":27037.5},null,null,3,{"$f":"AQ217*$E217*(1+inflation_ch)^2","v":16709.174999999999},null,null,null,{"$f":"AU217*$E217*(1+inflation_ch)^3","v":0},null,null,null,null,null,null,{"$f":"AI217","v":0},null,null,null,{"$f":"AM217","v":5},{"$f":"BG217*$E217*(1+inflation_ch)^6","v":31343.872783886247},null,null,null,null,null,null,{"$f":"AU217","v":0},null,null,null,{"$f":"AY217","v":0},null,null,null,4,{"$f":"BW217*$E217*(1+inflation_ch)^10","v":28222.243966226557},null,null,{"$f":"+BC217","v":0},{"$f":"CA217*$E217*(1+inflation_ch)^11","v":0},null,null,{"$f":"+BG217","v":5},{"$f":"CE217*$E217*(1+inflation_ch)^12","v":37426.223279712191},null,null,{"$f":"+BK217","v":0},{"$f":"CI217*$E217*(1+inflation_ch)^13","v":0},null,null,{"$f":"+BO217","v":0},{"$f":"CM217*$E217*(1+inflation_ch)^14","v":0},null,null,{"$f":"+BS217","v":0},{"$f":"CQ217*$E217*(1+inflation_ch)^15","v":0},null,null,140739.01502982501]
[null,null,"Crop management software",null,{"$f":"+Inputs!$C$277","v":18900},null,null,1,{"$f":"H218*$E218*(1+inflation_ch)","v":19467},null,{"$f":"J218*$E218*(1+inflation_ch)^2","v":0},null,{"$f":"L218*$E218*(1+inflation_ch)^3","v":0},null,null,null,null,null,{"$f":"R218*$E218*(1+inflation_ch)^6","v":0},null,null,null,null,null,null,1,{"$f":"Z218*$E218*(1+inflation_ch)^10","v":25400.019569603901},{"$f":"SUM(G218,I218,K218,M218,O218,Q218,S218,U218,W218,Y218,AA218)","v":44867.019569603901},null,null,null,"Crop management software",null,{"$f":"+Inputs!$C$277","v":18900},null,null,null,null,1,{"$f":"AM218*$E218*(1+inflation_ch)","v":19467},null,null,null,{"$f":"AQ218*$E218*(1+inflation_ch)^2","v":0},null,null,null,{"$f":"AU218*$E218*(1+inflation_ch)^3","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BG218*$E218*(1+inflation_ch)^6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"BW218*$E218*(1+inflation_ch)^10","v":25400.019569603901},null,null,{"$f":"+BC218","v":0},{"$f":"CA218*$E218*(1+inflation_ch)^11","v":0},null,null,{"$f":"+BG218","v":0},{"$f":"CE218*$E218*(1+inflation_ch)^12","v":0},null,null,{"$f":"+BK218","v":0},{"$f":"CI218*$E218*(1+inflation_ch)^13","v":0},null,null,{"$f":"+BO218","v":0},{"$f":"CM218*$E218*(1+inflation_ch)^14","v":0},null,null,{"$f":"+BS218","v":0},{"$f":"CQ218*$E218*(1+inflation_ch)^15","v":0},null,null,44867.019569603901]
[null,null,"ERP sofware",null,{"$f":"+Inputs!$C$278","v":21000},null,null,1,{"$f":"H219*$E219*(1+inflation_ch)","v":21630},null,{"$f":"J219*$E219*(1+inflation_ch)^2","v":0},null,{"$f":"L219*$E219*(1+inflation_ch)^3","v":0},null,null,null,null,null,{"$f":"R219*$E219*(1+inflation_ch)^6","v":0},null,null,null,null,null,null,1,{"$f":"Z219*$E219*(1+inflation_ch)^10","v":28222.243966226557},{"$f":"SUM(G219,I219,K219,M219,O219,Q219,S219,U219,W219,Y219,AA219)","v":49852.243966226553},null,null,null,"ERP sofware",null,{"$f":"+Inputs!$C$278","v":21000},null,null,null,null,1,{"$f":"AM219*$E219*(1+inflation_ch)","v":21630},null,null,null,{"$f":"AQ219*$E219*(1+inflation_ch)^2","v":0},null,null,null,{"$f":"AU219*$E219*(1+inflation_ch)^3","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BG219*$E219*(1+inflation_ch)^6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"BW219*$E219*(1+inflation_ch)^10","v":28222.243966226557},null,null,{"$f":"+BC219","v":0},{"$f":"CA219*$E219*(1+inflation_ch)^11","v":0},null,null,{"$f":"+BG219","v":0},{"$f":"CE219*$E219*(1+inflation_ch)^12","v":0},null,null,{"$f":"+BK219","v":0},{"$f":"CI219*$E219*(1+inflation_ch)^13","v":0},null,null,{"$f":"+BO219","v":0},{"$f":"CM219*$E219*(1+inflation_ch)^14","v":0},null,null,{"$f":"+BS219","v":0},{"$f":"CQ219*$E219*(1+inflation_ch)^15","v":0},null,null,49852.243966226553]
[null,null,"Housing equipment",null,{"$f":"+Inputs!$C$211","v":6300},null,{"$f":"F220*E220","v":0},8,{"$f":"H220*$E220*(1+inflation_ch)","v":51912},null,{"$f":"J220*$E220*(1+inflation_ch)^2","v":0},null,{"$f":"L220*$E220*(1+inflation_ch)^3","v":0},null,null,{"$f":"F220","v":0},null,{"$f":"H220","v":8},{"$f":"R220*$E220*(1+inflation_ch)^6","v":60180.235745061596},{"$f":"J220","v":0},null,{"$f":"L220","v":0},null,{"$f":"N220","v":0},null,4,{"$f":"Z220*$E220*(1+inflation_ch)^10","v":33866.692759471865},{"$f":"SUM(G220,I220,K220,M220,O220,Q220,S220,U220,W220,Y220,AA220)","v":145958.92850453345},null,null,null,"Housing equipment",null,{"$f":"+Inputs!$C$211","v":6300},null,{"$f":"AI220*AH220","v":0},null,null,8,{"$f":"AM220*$E220*(1+inflation_ch)","v":51912},null,null,null,{"$f":"AQ220*$E220*(1+inflation_ch)^2","v":0},null,null,null,{"$f":"AU220*$E220*(1+inflation_ch)^3","v":0},null,null,null,null,null,null,{"$f":"AI220","v":0},null,null,null,{"$f":"AM220","v":8},{"$f":"BG220*$E220*(1+inflation_ch)^6","v":60180.235745061596},null,null,{"$f":"AQ220","v":0},null,null,null,{"$f":"AU220","v":0},null,null,null,{"$f":"AY220","v":0},null,null,null,4,{"$f":"BW220*$E220*(1+inflation_ch)^10","v":33866.692759471865},null,null,{"$f":"+BC220","v":0},{"$f":"CA220*$E220*(1+inflation_ch)^11","v":0},null,null,{"$f":"+BG220","v":8},{"$f":"CE220*$E220*(1+inflation_ch)^12","v":71858.348697047404},null,null,{"$f":"+BK220","v":0},{"$f":"CI220*$E220*(1+inflation_ch)^13","v":0},null,null,{"$f":"+BO220","v":0},{"$f":"CM220*$E220*(1+inflation_ch)^14","v":0},null,null,{"$f":"+BS220","v":0},{"$f":"CQ220*$E220*(1+inflation_ch)^15","v":0},null,null,217817.27720158087]
[null,"Total office and housing equipment",null,null,null,null,{"$f":"SUM(G217:G220)","v":0},null,{"$f":"SUM(I217:I220)","v":120046.5},null,{"$f":"SUM(K217:K220)","v":16709.174999999999},null,{"$f":"SUM(M217:M220)","v":0},null,null,null,{"$f":"SUM(Q217:Q220)","v":0},null,{"$f":"SUM(S217:S220)","v":91524.108528947836},null,null,null,null,null,null,null,{"$f":"SUM(AA217:AA220)","v":115711.20026152887},{"$f":"SUM(AB216:AB220)","v":343990.98379047669},null,null,"Total office and housing equipment",null,null,null,null,{"$f":"SUM(AJ217:AJ220)","v":0},null,{"$f":"SUM(AL217:AL220)","v":0},null,{"$f":"SUM(AN217:AN220)","v":120046.5},null,{"$f":"SUM(AP217:AP220)","v":0},null,{"$f":"SUM(AR217:AR220)","v":16709.174999999999},null,{"$f":"SUM(AT217:AT220)","v":0},null,{"$f":"SUM(AV217:AV220)","v":0},null,{"$f":"SUM(AX217:AX220)","v":0},null,{"$f":"SUM(AZ217:AZ220)","v":0},null,{"$f":"SUM(BB217:BB220)","v":0},null,{"$f":"SUM(BD217:BD220)","v":0},null,{"$f":"SUM(BF217:BF220)","v":0},null,{"$f":"SUM(BH217:BH220)","v":91524.108528947836},null,{"$f":"SUM(BJ217:BJ220)","v":0},null,{"$f":"SUM(BL217:BL220)","v":0},null,{"$f":"SUM(BN217:BN220)","v":0},null,{"$f":"SUM(BP217:BP220)","v":0},null,{"$f":"SUM(BR217:BR220)","v":0},null,{"$f":"SUM(BT217:BT220)","v":0},null,{"$f":"SUM(BV217:BV220)","v":0},null,{"$f":"SUM(BX217:BX220)","v":115711.20026152887},null,{"$f":"SUM(BZ217:BZ220)","v":0},null,{"$f":"SUM(CB217:CB220)","v":0},null,{"$f":"SUM(CD217:CD220)","v":0},null,{"$f":"SUM(CF217:CF220)","v":109284.57197675959},null,{"$f":"SUM(CH217:CH220)","v":0},null,{"$f":"SUM(CJ217:CJ220)","v":0},null,{"$f":"SUM(CL217:CL220)","v":0},null,{"$f":"SUM(CN217:CN220)","v":0},null,{"$f":"SUM(CP217:CP220)","v":0},null,{"$f":"SUM(CR217:CR220)","v":0},null,{"$f":"SUM(CT217:CT220)","v":0},453275.55576723628]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Total (land, material, infrastructures)",null,null,null,null,{"$f":"SUM(G159,G170,G200,G206,G214,G221)","v":10789267.347177889},null,{"$f":"SUM(I159,I170,I200,I206,I214,I221)","v":7077977.8767667999},null,{"$f":"SUM(K159,K170,K200,K206,K214,K221)","v":8679715.1527136005},null,{"$f":"SUM(M159,M170,M200,M206,M214,M221)","v":1163584.8673870643},null,{"$f":"SUM(O159,O170,O200,O206,O214,O221)","v":15191.836788587098},null,{"$f":"SUM(Q159,Q170,Q200,Q206,Q214,Q221)","v":6086.1888900749991},null,{"$f":"SUM(S159,S170,S200,S206,S214,S221)","v":277079.83540955442},null,{"$f":"SUM(U159,U170,U200,U206,U214,U221)","v":6456.8377934805676},null,{"$f":"SUM(W159,W170,W200,W206,W214,W221)","v":2226273.4032709808},null,{"$f":"SUM(Y159,Y170,Y200,Y206,Y214,Y221)","v":3180601.8576805871},null,{"$f":"SUM(AA159,AA170,AA200,AA206,AA214,AA221)","v":1659771.6165591981},{"$f":"SUM(AB159,AB170,AB200,AB206,AB214,AB221)","v":35082006.820437826},null,null,"Total (land, material, infrastructures)",null,null,null,null,{"$f":"SUM(AJ159,AJ170,AJ200,AJ206,AJ214,AJ221)","v":10789267.347177889},null,null,null,{"$f":"SUM(AN159,AN170,AN200,AN206,AN214,AN221)","v":7077977.8767667999},null,null,null,{"$f":"SUM(AR159,AR170,AR200,AR206,AR214,AR221)","v":8679715.1527136005},null,null,null,{"$f":"SUM(AV159,AV170,AV200,AV206,AV214,AV221)","v":1163584.8673870643},null,null,null,{"$f":"SUM(AZ159,AZ170,AZ200,AZ206,AZ214,AZ221)","v":15191.836788587098},null,null,null,{"$f":"SUM(BD159,BD170,BD200,BD206,BD214,BD221)","v":6086.1888900749991},null,null,null,{"$f":"SUM(BH159,BH170,BH200,BH206,BH214,BH221)","v":277079.83540955442},null,null,null,{"$f":"SUM(BL159,BL170,BL200,BL206,BL214,BL221)","v":6456.8377934805676},null,null,null,{"$f":"SUM(BP159,BP170,BP200,BP206,BP214,BP221)","v":2226273.4032709808},null,null,null,{"$f":"SUM(BT159,BT170,BT200,BT206,BT214,BT221)","v":3180601.8576805871},null,null,null,{"$f":"SUM(BX159,BX170,BX200,BX206,BX214,BX221)","v":1659771.6165591981},null,null,null,{"$f":"SUM(CB159,CB170,CB200,CB206,CB214,CB221)","v":679858.31938998215},null,null,null,{"$f":"SUM(CF159,CF170,CF200,CF206,CF214,CF221)","v":116769.81663270203},null,null,null,{"$f":"SUM(CJ159,CJ170,CJ200,CJ206,CJ214,CJ221)","v":26213.326785110414},null,null,null,{"$f":"SUM(CN159,CN170,CN200,CN206,CN214,CN221)","v":7941.0960554893327},null,null,null,{"$f":"SUM(CR159,CR170,CR200,CR206,CR214,CR221)","v":8179.3289371540131},null,null,35920968.708238259]
[]
[]
[null,null,"Depreciation schedule - Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investments / hectare",null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation schedule - Semesters",null,null,null,{"$f":"+G266*0.02","v":0}]
[]
[null,"In €",null,null,"N","N + 1","N + 2","N + 3","N + 4","N + 5","N + 6","N + 7","N + 8","N + 9","N + 10","Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"In €",null,null,"N",null,"N + 1",null,"N + 2",null,"N + 3",null,"N + 4",null,"N + 5",null,"N + 6",null,"N + 7",null,"N + 8",null,"N + 9",null,"N + 10",null,"N + 11",null,"N + 12",null,"N + 13",null,"N + 14",null,"N + 15",null,"Total"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N à N+3","/ ha",null,null,null,null,null,null,null,null,null,null,null,null,"Periods","S1","S2","S3","S4","S5","S6","S7","S8","S9","S10","S11","S12","S13","S14","S15","S16","S17","S18","S19","S20","S21","S22","S23","S24","S25","S26","S27","S28","S29","S30","S31","S32"]
[]
[null,"LAND (20 years)",null,null,null,{"$f":"$G$159","v":3728151.5420213672},{"$f":"$I$159","v":3377356.6015823521},{"$f":"$K$159","v":3491570.4898309875},{"$f":"$M$159","v":9012.5393554243674},{"$f":"+O159","v":9282.9155360870973},null,null,null,null,null,{"$f":"SUM($E$231:$O$231)","v":10615374.088326219},null,"Land",{"$f":"SUM($E$231:$H$231)","v":10597078.633434707},{"$f":"$S$231/4000","v":2649.2696583586767},null,null,null,null,null,null,null,null,null,null,"LAND (20 years)",null,40,null,null,{"$f":"+AJ159","v":3728151.5420213672},null,{"$f":"+AN159","v":3377356.6015823521},null,{"$f":"+AR159","v":3491570.4898309875},null,{"$f":"$AV$159","v":9012.5393554243674},null,{"$f":"$AZ$159","v":9282.9155360870973},null,{"$f":"$BD$159","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH231:BM231)","v":10615374.088326219},{"$f":"+CU159","v":10615374.088326219}]
[null,null,"Depreciation",null,null,{"$f":"$F$231/20","v":186407.57710106837},{"$f":"SUM($F$231:$G$231)/20","v":355275.40718018601},{"$f":"SUM($F$231:$H$231)/20","v":529853.93167173536},{"$f":"SUM($F$231:$I$231)/20","v":530304.55863950658},{"$f":"SUM($F$231:$J$231)/20","v":530768.704416311},{"$f":"SUM($F$231:$K$231)/20","v":530768.704416311},{"$f":"SUM($F$231:$L$231)/20","v":530768.704416311},{"$f":"SUM($F$231:$M$231)/20","v":530768.704416311},{"$f":"SUM($F$231:$N$231)/20","v":530768.704416311},{"$f":"SUM($F$231:$O$231)/20","v":530768.704416311},{"$f":"SUM($E$232:$O$232)","v":4786453.7010903629},null,"Equipment",{"$f":"SUM($E$241:$H$241)","v":7651010.767330301},{"$f":"$S$232/4000","v":1912.7526918325752},null,null,null,null,null,null,null,null,null,null,null,"Depreciation",null,{"$f":"SUM($AH231:AH231)/$AG$231","v":0},{"$f":"SUM($AH231:AI231)/$AG$231","v":0},{"$f":"SUM($AH231:AJ231)/$AG$231","v":93203.788550534184},{"$f":"SUM($AH231:AK231)/$AG$231","v":93203.788550534184},{"$f":"SUM($AH231:AL231)/$AG$231","v":177637.70359009301},{"$f":"SUM($AH231:AM231)/$AG$231","v":177637.70359009301},{"$f":"SUM($AH231:AN231)/$AG$231","v":264926.96583586768},{"$f":"SUM($AH231:AO231)/$AG$231","v":264926.96583586768},{"$f":"SUM($AH231:AP231)/$AG$231","v":265152.27931975329},{"$f":"SUM($AH231:AQ231)/$AG$231","v":265152.27931975329},{"$f":"SUM($AH231:AR231)/$AG$231","v":265384.3522081555},{"$f":"SUM($AH231:AS231)/$AG$231","v":265384.3522081555},{"$f":"SUM($AH231:AT231)/$AG$231","v":265384.3522081555},{"$f":"SUM($AH231:AU231)/$AG$231","v":265384.3522081555},{"$f":"SUM($AH231:AV231)/$AG$231","v":265384.3522081555},{"$f":"SUM($AH231:AW231)/$AG$231","v":265384.3522081555},{"$f":"SUM($AH231:AX231)/$AG$231","v":265384.3522081555},{"$f":"SUM($AH231:AY231)/$AG$231","v":265384.3522081555},{"$f":"SUM($AH231:AZ231)/$AG$231","v":265384.3522081555},{"$f":"SUM($AH231:BA231)/$AG$231","v":265384.3522081555},{"$f":"SUM($AH231:BB231)/$AG$231","v":265384.3522081555},{"$f":"SUM($AH231:BC231)/$AG$231","v":265384.3522081555},{"$f":"SUM($AH231:BD231)/$AG$231","v":265384.3522081555},{"$f":"SUM($AH231:BE231)/$AG$231","v":265384.3522081555},{"$f":"SUM($AH231:BF231)/$AG$231","v":265384.3522081555},{"$f":"SUM($AH231:BG231)/$AG$231","v":265384.3522081555},{"$f":"SUM($AH231:BH231)/$AG$231","v":265384.3522081555},{"$f":"SUM($AH231:BI231)/$AG$231","v":265384.3522081555},{"$f":"SUM($AH231:BJ231)/$AG$231","v":265384.3522081555},{"$f":"SUM($AH231:BK231)/$AG$231","v":265384.3522081555},{"$f":"SUM($AH231:BL231)/$AG$231","v":265384.3522081555},{"$f":"SUM($AH231:BM231)/$AG$231","v":265384.3522081555},{"$f":"SUM(AH232:BM232)","v":7440297.2231719149}]
[null,null,"Accumulated preceding years",null,null,{"$f":"$E$234","v":0},{"$f":"$F$234","v":186407.57710106837},{"$f":"$G$234","v":541682.98428125435},{"$f":"$H$234","v":1071536.9159529898},{"$f":"$I$234","v":1601841.4745924964},{"$f":"$J$234","v":2132610.1790088075},{"$f":"$K$234","v":2663378.8834251184},{"$f":"$L$234","v":3194147.5878414293},{"$f":"$M$234","v":3724916.2922577402},{"$f":"$N$234","v":4255684.9966740515},{"$f":"$O$234","v":4786453.7010903629},null,"Buildings",{"$f":"SUM($E$251:$H$251)+SUM($E$236:$H$236)","v":9115819.7687249202},{"$f":"$S$233/4000","v":2278.9549421812299},null,null,null,null,null,null,null,null,null,null,null,"Accumulated preceding years",null,{"$f":"AG234","v":0},{"$f":"AH234","v":0},{"$f":"AI234","v":0},{"$f":"AJ234","v":93203.788550534184},{"$f":"AK234","v":186407.57710106837},{"$f":"AL234","v":364045.2806911614},{"$f":"AM234","v":541682.98428125447},806609.95011712215,1071536.9159529898,1336689.1952727432,{"$f":"AQ234","v":1601841.4745924966},1867225.8268006521,2132610.1790088075,2397994.5312169632,2663378.8834251189,2928763.2356332745,3194147.5878414302,3459531.9400495859,3724916.2922577416,3990300.6444658972,4255684.9966740524,4521069.3488822076,{"$f":"BC234","v":4786453.7010903629},5051838.0532985181,5317222.4055066733,5582606.7577148285,5847991.1099229837,6113375.4621311389,6378759.8143392941,6644144.1665474493,6909528.5187556045,7174912.8709637597,{"$f":"+BM234","v":7440297.2231719149}]
[null,"Accumulated depreciation",null,null,{"$f":"SUM($E$232:$E$233)","v":0},{"$f":"SUM($F$232:$F$233)","v":186407.57710106837},{"$f":"SUM($G$232:$G$233)","v":541682.98428125435},{"$f":"SUM($H$232:$H$233)","v":1071536.9159529898},{"$f":"SUM($I$232:$I$233)","v":1601841.4745924964},{"$f":"SUM($J$232:$J$233)","v":2132610.1790088075},{"$f":"SUM($K$232:$K$233)","v":2663378.8834251184},{"$f":"SUM($L$232:$L$233)","v":3194147.5878414293},{"$f":"SUM($M$232:$M$233)","v":3724916.2922577402},{"$f":"SUM($N$232:$N$233)","v":4255684.9966740515},{"$f":"SUM($O$232:$O$233)","v":4786453.7010903629},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accumulated depreciation",null,null,{"$f":"SUM(AH232:AH233)","v":0},{"$f":"SUM(AI232:AI233)","v":0},{"$f":"SUM(AJ232:AJ233)","v":93203.788550534184},{"$f":"SUM(AK232:AK233)","v":186407.57710106837},364045.2806911614,541682.98428125447,806609.95011712215,1071536.9159529898,1336689.1952727432,1601841.4745924966,1867225.8268006521,2132610.1790088075,2397994.5312169632,2663378.8834251189,2928763.2356332745,3194147.5878414302,3459531.9400495859,3724916.2922577416,3990300.6444658972,4255684.9966740524,4521069.3488822076,4786453.7010903629,{"$f":"SUM(BD232:BD233)","v":5051838.0532985181},5317222.4055066733,5582606.7577148285,5847991.1099229837,6113375.4621311389,6378759.8143392941,6644144.1665474493,6909528.5187556045,7174912.8709637597,7440297.2231719149]
[]
[null,"BUILDINGS (20 years)",null,null,{"$f":"$G$170","v":921162.4800000001},{"$f":"$I$170","v":267636.4875000001},{"$f":"$K$170","v":211909.73572500009},{"$f":"$M$170","v":0},null,null,null,null,null,null,null,{"$f":"SUM($E$236:$O$236)","v":1400708.7032250003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BUILDINGS (20 years)",null,40,{"$f":"+AJ170","v":921162.4800000001},null,{"$f":"+AN170","v":267636.4875000001},null,{"$f":"+AR170","v":211909.73572500009},null,{"$f":"$M$170","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH236:BM236)","v":1400708.7032250003},{"$f":"+CU170","v":1400708.7032250003}]
[null,null,"Depreciation",null,{"$f":"$E$236/20","v":46058.124000000003},{"$f":"SUM($E$236:$F$236)/20","v":59439.948375000014},{"$f":"SUM($E$236:$G$236)/20","v":70035.435161250018},{"$f":"SUM($E$236:$H$236)/20","v":70035.435161250018},{"$f":"SUM($E$236:$I$236)/20","v":70035.435161250018},{"$f":"SUM($E$236:$J$236)/20","v":70035.435161250018},{"$f":"SUM($E$236:$K$236)/20","v":70035.435161250018},{"$f":"SUM($E$236:$L$236)/20","v":70035.435161250018},{"$f":"SUM($E$236:$M$236)/20","v":70035.435161250018},{"$f":"SUM($E$236:$N$236)/20","v":70035.435161250018},{"$f":"SUM($E$236:$O$236)/20","v":70035.435161250018},{"$f":"SUM($E$237:$O$237)","v":735816.98882625031},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation",null,{"$f":"SUM($AH236:AH236)/$AG$236","v":23029.062000000002},{"$f":"SUM($AH236:AI236)/$AG$236","v":23029.062000000002},{"$f":"SUM($AH236:AJ236)/$AG$236","v":29719.974187500007},{"$f":"SUM($AH236:AK236)/$AG$236","v":29719.974187500007},{"$f":"SUM($AH236:AL236)/$AG$236","v":35017.717580625009},{"$f":"SUM($AH236:AM236)/$AG$236","v":35017.717580625009},{"$f":"SUM($AH236:AN236)/$AG$236","v":35017.717580625009},{"$f":"SUM($AH236:AO236)/$AG$236","v":35017.717580625009},{"$f":"SUM($AH236:AP236)/$AG$236","v":35017.717580625009},{"$f":"SUM($AH236:AQ236)/$AG$236","v":35017.717580625009},{"$f":"SUM($AH236:AR236)/$AG$236","v":35017.717580625009},{"$f":"SUM($AH236:AS236)/$AG$236","v":35017.717580625009},{"$f":"SUM($AH236:AT236)/$AG$236","v":35017.717580625009},{"$f":"SUM($AH236:AU236)/$AG$236","v":35017.717580625009},{"$f":"SUM($AH236:AV236)/$AG$236","v":35017.717580625009},{"$f":"SUM($AH236:AW236)/$AG$236","v":35017.717580625009},{"$f":"SUM($AH236:AX236)/$AG$236","v":35017.717580625009},{"$f":"SUM($AH236:AY236)/$AG$236","v":35017.717580625009},{"$f":"SUM($AH236:AZ236)/$AG$236","v":35017.717580625009},{"$f":"SUM($AH236:BA236)/$AG$236","v":35017.717580625009},{"$f":"SUM($AH236:BB236)/$AG$236","v":35017.717580625009},{"$f":"SUM($AH236:BC236)/$AG$236","v":35017.717580625009},{"$f":"SUM($AH236:BD236)/$AG$236","v":35017.717580625009},{"$f":"SUM($AH236:BE236)/$AG$236","v":35017.717580625009},{"$f":"SUM($AH236:BF236)/$AG$236","v":35017.717580625009},{"$f":"SUM($AH236:BG236)/$AG$236","v":35017.717580625009},{"$f":"SUM($AH236:BH236)/$AG$236","v":35017.717580625009},{"$f":"SUM($AH236:BI236)/$AG$236","v":35017.717580625009},{"$f":"SUM($AH236:BJ236)/$AG$236","v":35017.717580625009},{"$f":"SUM($AH236:BK236)/$AG$236","v":35017.717580625009},{"$f":"SUM($AH236:BL236)/$AG$236","v":35017.717580625009},{"$f":"SUM($AH236:BM236)/$AG$236","v":35017.717580625009},{"$f":"SUM(AH237:BM237)","v":1085994.1646324999}]
[null,null,"Accumulated preceding years",null,null,{"$f":"$E$239","v":46058.124000000003},{"$f":"$F$239","v":105498.07237500002},{"$f":"$G$239","v":175533.50753625005},{"$f":"$H$239","v":245568.94269750005},{"$f":"$I$239","v":315604.37785875006},{"$f":"$J$239","v":385639.81302000006},{"$f":"$K$239","v":455675.24818125006},{"$f":"$L$239","v":525710.68334250012},{"$f":"$M$239","v":595746.11850375019},{"$f":"$N$239","v":665781.55366500025},{"$f":"$O$239","v":735816.98882625031},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accumulated preceding years",null,{"$f":"AG239","v":0},{"$f":"AH239","v":23029.062000000002},{"$f":"AI239","v":46058.124000000003},{"$f":"AJ239","v":75778.098187500014},{"$f":"AK239","v":105498.07237500002},{"$f":"AL239","v":140515.78995562502},{"$f":"AM239","v":175533.50753625002},210551.22511687502,245568.94269750002,280586.66027812503,{"$f":"AQ239","v":315604.37785875006},350622.09543937509,385639.81302000012,420657.53060062515,455675.24818125018,490692.96576187521,525710.68334250024,560728.40092312521,595746.11850375019,630763.83608437516,665781.55366500013,700799.2712456251,{"$f":"BC239","v":735816.98882625008},770834.70640687505,805852.42398750002,840870.14156812499,875887.85914874997,910905.57672937494,945923.29430999991,980941.01189062488,1015958.7294712499,1050976.4470518748,{"$f":"+BM239","v":1085994.1646324999}]
[null,"Accumulated depreciation",null,null,{"$f":"SUM($E$237:$E$238)","v":46058.124000000003},{"$f":"SUM($F$237:$F$238)","v":105498.07237500002},{"$f":"SUM($G$237:$G$238)","v":175533.50753625005},{"$f":"SUM($H$237:$H$238)","v":245568.94269750005},{"$f":"SUM($I$237:$I$238)","v":315604.37785875006},{"$f":"SUM($J$237:$J$238)","v":385639.81302000006},{"$f":"SUM($K$237:$K$238)","v":455675.24818125006},{"$f":"SUM($L$237:$L$238)","v":525710.68334250012},{"$f":"SUM($M$237:$M$238)","v":595746.11850375019},{"$f":"SUM($N$237:$N$238)","v":665781.55366500025},{"$f":"SUM($O$237:$O$238)","v":735816.98882625031},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accumulated depreciation",null,null,{"$f":"SUM(AH237:AH238)","v":23029.062000000002},46058.124000000003,75778.098187500014,105498.07237500002,140515.78995562502,175533.50753625002,210551.22511687502,245568.94269750002,280586.66027812503,315604.37785875006,350622.09543937509,385639.81302000012,420657.53060062515,455675.24818125018,490692.96576187521,525710.68334250024,560728.40092312521,595746.11850375019,630763.83608437516,665781.55366500013,700799.2712456251,735816.98882625008,{"$f":"SUM(BD237:BD238)","v":770834.70640687505},805852.42398750002,840870.14156812499,875887.85914874997,910905.57672937494,945923.29430999991,980941.01189062488,1015958.7294712499,1050976.4470518748,1085994.1646324999]
[]
[null,"FARM EQUIPMENT (8 years)",null,null,{"$f":"$G$200","v":2835528.9899292481},{"$f":"$I$200","v":2937764.8561844476},{"$f":"$K$200","v":1505103.4449150001},{"$f":"$M$200","v":372613.476301605},{"$f":"$O$200","v":5908.9212524999994},{"$f":"$Q$200","v":6086.1888900749991},{"$f":"$S$200","v":6268.7745567772499},{"$f":"$U$200","v":6456.8377934805676},{"$f":"$W$200","v":2210312.1002454967},{"$f":"$Y$200","v":3180601.8576805871},{"$f":"$AA$200","v":1544060.4162976693},{"$f":"SUM($E$241:$O$241)","v":14610705.864046887},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FARM EQUIPMENT (8 years)",null,16,{"$f":"+AJ200","v":2835528.9899292481},null,{"$f":"+AN200","v":2937764.8561844476},null,{"$f":"+AR200","v":1505103.4449150001},null,{"$f":"+AV200","v":372613.476301605},null,{"$f":"+AZ200","v":5908.9212524999994},null,{"$f":"+BD200","v":6086.1888900749991},null,{"$f":"+BH200","v":6268.7745567772499},null,{"$f":"+BL200","v":6456.8377934805676},null,{"$f":"+BP200","v":2210312.1002454967},null,{"$f":"+BT200","v":3180601.8576805871},null,{"$f":"+BX200","v":1544060.4162976693},null,{"$f":"+CB200","v":472015.60370070668},null,{"$f":"+CF200","v":7485.2446559424379},null,{"$f":"+CJ200","v":7709.8019956207108},null,{"$f":"+CN200","v":7941.0960554893327},null,{"$f":"+CR200","v":8179.3289371540131},null,{"$f":"SUM(AH241:BM241)","v":15114036.939391799},{"$f":"+CU200","v":15114036.939391799}]
[null,null,"Depreciation",null,{"$f":"$E$241/8","v":354441.12374115601},{"$f":"SUM($E$241:$F$241)/8","v":721661.73076421197},{"$f":"SUM($E$241:$G$241)/8","v":909799.66137858701},{"$f":"SUM($E$241:$H$241)/8","v":956376.34591628762},{"$f":"SUM($E$241:$I$241)/8","v":957114.96107285016},{"$f":"SUM($E$241:$J$241)/8","v":957875.73468410957},{"$f":"SUM($E$241:$K$241)/8","v":958659.33150370675},{"$f":"SUM($E$241:$L$241)/8","v":959466.43622789183},{"$f":"SUM($F$241:$M$241)/8","v":881314.3250174229},{"$f":"SUM($G$241:$N$241)/8","v":911668.95020444028},{"$f":"SUM($H$241:$O$241)/8","v":916538.57162727392},{"$f":"SUM($E$242:$O$242)","v":9484917.1721379366},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation",null,{"$f":"SUM($AH241:AH241)/$AG$241","v":177220.56187057801},{"$f":"SUM($AH241:AI241)/$AG$241","v":177220.56187057801},{"$f":"SUM($AH241:AJ241)/$AG$241","v":360830.86538210599},{"$f":"SUM($AH241:AK241)/$AG$241","v":360830.86538210599},{"$f":"SUM($AH241:AL241)/$AG$241","v":454899.83068929351},{"$f":"SUM($AH241:AM241)/$AG$241","v":454899.83068929351},{"$f":"SUM($AH241:AN241)/$AG$241","v":478188.17295814381},{"$f":"SUM($AH241:AO241)/$AG$241","v":478188.17295814381},{"$f":"SUM($AH241:AP241)/$AG$241","v":478557.48053642508},{"$f":"SUM($AH241:AQ241)/$AG$241","v":478557.48053642508},{"$f":"SUM($AH241:AR241)/$AG$241","v":478937.86734205479},{"$f":"SUM($AH241:AS241)/$AG$241","v":478937.86734205479},{"$f":"SUM($AH241:AT241)/$AG$241","v":479329.66575185338},{"$f":"SUM($AH241:AU241)/$AG$241","v":479329.66575185338},{"$f":"SUM($AH241:AV241)/$AG$241","v":479733.21811394591},{"$f":"SUM($AH241:AW241)/$AG$241","v":479733.21811394591},{"$f":"SUM(AI241:AX241)/$AG$241","v":440657.16250871145},440657.16250871145,455834.47510222014,455834.47510222014,458269.28581363696,458269.28581363696,{"$f":"SUM(AO241:BD241)/$AG$241","v":464481.91877608077},464481.91877608077,464580.43898879597,464580.43898879597,464681.91480789264,464681.91480789264,464786.43490156205,464786.43490156205,464894.09059804166,464894.09059804166,{"$f":"SUM(AH242:BM242)","v":14131766.76828268}]
[null,null,"Accumulated preceding years",null,null,{"$f":"$E$244","v":354441.12374115601},{"$f":"$F$244","v":1076102.854505368},{"$f":"$G$244","v":1985902.5158839552},{"$f":"$H$244","v":2942278.8618002427},{"$f":"$I$244","v":3899393.8228730927},{"$f":"$J$244","v":4857269.5575572019},{"$f":"$K$244","v":5815928.8890609089},{"$f":"$L$244","v":6775395.3252888005},{"$f":"$M$244","v":7656709.650306223},{"$f":"$N$244","v":8568378.6005106624},{"$f":"$O$244","v":9484917.1721379366},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accumulated preceding years",null,{"$f":"AG244","v":0},{"$f":"AH244","v":177220.56187057801},{"$f":"AI244","v":354441.12374115601},{"$f":"AJ244","v":715271.989123262},{"$f":"AK244","v":1076102.854505368},{"$f":"AL244","v":1531002.6851946616},{"$f":"AM244","v":1985902.5158839552},2464090.6888420992,2942278.8618002431,3420836.3423366682,{"$f":"AQ244","v":3899393.8228730932},4378331.690215148,4857269.5575572029,5336599.2233090559,5815928.8890609089,6295662.1071748547,6775395.3252888005,7216052.4877975117,7656709.650306223,8112544.1254084427,8568378.6005106624,9026647.8863242995,{"$f":"BC244","v":9484917.1721379366},9949399.0909140166,10413881.009690097,10878461.448678892,11343041.887667688,11807723.802475581,12272405.717283474,12737192.152185036,13201978.587086597,13666872.677684639,{"$f":"+BM244","v":14131766.76828268}]
[null,"Accumulated depreciation",null,null,{"$f":"SUM($E$242:$E$243)","v":354441.12374115601},{"$f":"SUM($F$242:$F$243)","v":1076102.854505368},{"$f":"SUM($G$242:$G$243)","v":1985902.5158839552},{"$f":"SUM($H$242:$H$243)","v":2942278.8618002427},{"$f":"SUM($I$242:$I$243)","v":3899393.8228730927},{"$f":"SUM($J$242:$J$243)","v":4857269.5575572019},{"$f":"SUM($K$242:$K$243)","v":5815928.8890609089},{"$f":"SUM($L$242:$L$243)","v":6775395.3252888005},{"$f":"SUM($M$242:$M$243)","v":7656709.650306223},{"$f":"SUM($N$242:$N$243)","v":8568378.6005106624},{"$f":"SUM($O$242:$O$243)","v":9484917.1721379366},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accumulated depreciation",null,null,{"$f":"SUM(AH242:AH243)","v":177220.56187057801},354441.12374115601,715271.989123262,1076102.854505368,1531002.6851946616,1985902.5158839552,2464090.6888420992,2942278.8618002431,3420836.3423366682,3899393.8228730932,4378331.690215148,4857269.5575572029,5336599.2233090559,5815928.8890609089,6295662.1071748547,6775395.3252888005,7216052.4877975117,7656709.650306223,8112544.1254084427,8568378.6005106624,9026647.8863242995,9484917.1721379366,{"$f":"SUM(BD242:BD243)","v":9949399.0909140166},10413881.009690097,10878461.448678892,11343041.887667688,11807723.802475581,12272405.717283474,12737192.152185036,13201978.587086597,13666872.677684639,14131766.76828268]
[]
[null,"LIGHT VEHICLES (3 years)",null,null,{"$f":"$G$206","v":0},{"$f":"$I$206","v":187099.5},{"$f":"$K$206","v":0},{"$f":"$M$206","v":13768.360199999999},{"$f":"$O$206","v":0},{"$f":"$Q$206","v":0},{"$f":"$S$206","v":179286.95232382932},{"$f":"$U$206","v":0},{"$f":"$W$206","v":15961.303025483961},{"$f":"$Y$206","v":0},{"$f":"$AA$206","v":0},{"$f":"SUM($E$246:$O$246)","v":396116.11554931325},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LIGHT VEHICLES (3 years)",null,6,{"$f":"$G$206","v":0},null,{"$f":"+AN206","v":187099.5},null,{"$f":"$K$206","v":0},null,{"$f":"+AV206","v":13768.360199999999},null,{"$f":"$O$206","v":0},null,{"$f":"$Q$206","v":0},null,{"$f":"+BH206","v":179286.95232382932},null,{"$f":"$U$206","v":0},null,{"$f":"+BP206","v":15961.303025483961},null,{"$f":"$Y$206","v":0},null,{"$f":"$AA$206","v":0},null,{"$f":"$CB$206","v":207842.71568927547},null,{"$f":"$CF$206","v":0},null,{"$f":"$CJ$206","v":18503.524789489704},null,{"$f":"$CN$206","v":0},null,{"$f":"$CR$206","v":0},null,{"$f":"SUM(AH246:BM246)","v":622462.35602807847}]
[null,null,"Depreciation",null,{"$f":"$E$246/3","v":0},{"$f":"SUM($E$246:$F$246)/3","v":62366.5},{"$f":"SUM($E$246:$G$246)/3","v":62366.5},{"$f":"SUM($F$246:$H$246)/3","v":66955.953399999999},{"$f":"SUM($G$246:$I$246)/3","v":4589.4533999999994},{"$f":"SUM($H$246:$J$246)/3","v":4589.4533999999994},{"$f":"SUM($I$246:$K$246)/3","v":59762.317441276442},{"$f":"SUM($J$246:$L$246)/3","v":59762.317441276442},{"$f":"SUM($K$246:$M$246)/3","v":65082.751783104432},{"$f":"SUM($L$246:$N$246)/3","v":5320.4343418279868},{"$f":"SUM($M$246:$O$246)/3","v":5320.4343418279868},{"$f":"SUM($E$247:$O$247)","v":396116.11554931331},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation",null,{"$f":"SUM($AH246:AH246)/$AG246","v":0},{"$f":"SUM($AH246:AI246)/$AG246","v":0},{"$f":"SUM($AH246:AJ246)/$AG246","v":31183.25},{"$f":"SUM($AH246:AK246)/$AG246","v":31183.25},{"$f":"SUM($AH246:AL246)/$AG246","v":31183.25},{"$f":"SUM($AH246:AM246)/$AG246","v":31183.25},{"$f":"SUM($AH246:AN246)/$AG246","v":33477.976699999999},{"$f":"SUM($AH246:AO246)/$AG246","v":33477.976699999999},{"$f":"SUM(AK246:AP246)/$AG246","v":2294.7266999999997},2294.7266999999997,2294.7266999999997,2294.7266999999997,29881.158720638221,29881.158720638221,29881.158720638221,{"$f":"SUM(AR246:AW246)/$AG246","v":29881.158720638221},32541.375891552216,32541.375891552216,2660.2171709139934,2660.2171709139934,2660.2171709139934,2660.2171709139934,{"$f":"SUM(AY246:BD246)/$AG246","v":34640.452614879243},34640.452614879243,34640.452614879243,34640.452614879243,37724.373413127527,37724.373413127527,3083.920798248284,3083.920798248284,3083.920798248284,3083.920798248284,{"$f":"SUM(AH247:BM247)","v":622462.35602807824}]
[null,null,"Accumulated preceding years",null,null,{"$f":"$E$249","v":0},{"$f":"$F$249","v":62366.5},{"$f":"$G$249","v":124733},{"$f":"$H$249","v":191688.9534},{"$f":"$I$249","v":196278.4068},{"$f":"$J$249","v":200867.8602},{"$f":"$K$249","v":260630.17764127644},{"$f":"$L$249","v":320392.49508255289},{"$f":"$M$249","v":385475.24686565733},{"$f":"$N$249","v":390795.68120748532},{"$f":"$O$249","v":396116.11554931331},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accumulated preceding years",null,{"$f":"AG249","v":0},{"$f":"AH249","v":0},{"$f":"AI249","v":0},{"$f":"AJ249","v":31183.25},{"$f":"AK249","v":62366.5},{"$f":"AL249","v":93549.75},{"$f":"AM249","v":124733},158210.9767,191688.9534,193983.6801,{"$f":"AQ249","v":196278.4068},198573.1335,200867.8602,230749.01892063822,260630.17764127644,290511.33636191464,320392.49508255284,352933.87097410503,385475.24686565722,388135.46403657121,390795.68120748521,393455.8983783992,{"$f":"BC249","v":396116.1155493132},430756.56816419243,465397.02077907167,500037.4733939509,534677.9260088302,572402.29942195769,610126.67283508519,613210.59363333345,616294.51443158172,619378.43522982998,{"$f":"+BM249","v":622462.35602807824},{"$f":"+CU206","v":622462.35602807847}]
[null,"Accumulated depreciation",null,null,{"$f":"SUM($E$247:$E$248)","v":0},{"$f":"SUM($F$247:$F$248)","v":62366.5},{"$f":"SUM($G$247:$G$248)","v":124733},{"$f":"SUM($H$247:$H$248)","v":191688.9534},{"$f":"SUM($I$247:$I$248)","v":196278.4068},{"$f":"SUM($J$247:$J$248)","v":200867.8602},{"$f":"SUM($K$247:$K$248)","v":260630.17764127644},{"$f":"SUM($L$247:$L$248)","v":320392.49508255289},{"$f":"SUM($M$247:$M$248)","v":385475.24686565733},{"$f":"SUM($N$247:$N$248)","v":390795.68120748532},{"$f":"SUM($O$247:$O$248)","v":396116.11554931331},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accumulated depreciation",null,null,{"$f":"SUM(AH247:AH248)","v":0},0,31183.25,62366.5,93549.75,124733,158210.9767,191688.9534,193983.6801,196278.4068,198573.1335,200867.8602,230749.01892063822,260630.17764127644,290511.33636191464,320392.49508255284,352933.87097410503,385475.24686565722,388135.46403657121,390795.68120748521,393455.8983783992,396116.1155493132,{"$f":"SUM(BD247:BD248)","v":430756.56816419243},465397.02077907167,500037.4733939509,534677.9260088302,572402.29942195769,610126.67283508519,613210.59363333345,616294.51443158172,619378.43522982998,622462.35602807824]
[]
[null,"PRODUCTION EQUIPMENT (10 years)",null,null,{"$f":"$G$214","v":3304424.3352272725},{"$f":"$I$214","v":188073.93150000001},{"$f":"$K$214","v":3454422.3072426133},{"$f":"$M$214","v":768190.49153003504},null,null,null,null,null,null,null,{"$f":"SUM($E$251:$O$251)","v":7715111.0654999204},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PRODUCTION EQUIPMENT (10 years)",null,20,{"$f":"+AJ214","v":3304424.3352272725},null,{"$f":"+AN214","v":188073.93150000001},null,{"$f":"+AR214","v":3454422.3072426133},null,{"$f":"+AV214","v":768190.49153003504},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH251:BM251)","v":7715111.0654999204},{"$f":"+CU214","v":7715111.0654999204}]
[null,null,"Depreciation",null,{"$f":"$E$251/10","v":330442.43352272722},{"$f":"SUM($E$251:$F$251)/10","v":349249.82667272724},{"$f":"SUM($E$251:$G$251)/10","v":694692.05739698862},{"$f":"SUM($E$251:$H$251)/10","v":771511.10654999199},{"$f":"SUM($E$251:$I$251)/10","v":771511.10654999199},{"$f":"SUM($E$251:$J$251)/10","v":771511.10654999199},{"$f":"SUM($E$251:$K$251)/10","v":771511.10654999199},{"$f":"SUM($E$251:$L$251)/10","v":771511.10654999199},{"$f":"SUM($E$251:$M$251)/10","v":771511.10654999199},{"$f":"SUM($E$251:$N$251)/10","v":771511.10654999199},{"$f":"SUM($F$251:$N$251)/10","v":441068.67302726477},{"$f":"SUM($E$252:$O$252)","v":7216030.7364696534},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation",null,{"$f":"SUM($AH251:AH251)/$AG251","v":165221.21676136361},{"$f":"SUM($AH251:AI251)/$AG251","v":165221.21676136361},{"$f":"SUM($AH251:AJ251)/$AG251","v":174624.91333636362},{"$f":"SUM($AH251:AK251)/$AG251","v":174624.91333636362},{"$f":"SUM($AH251:AL251)/$AG251","v":347346.02869849431},{"$f":"SUM($AH251:AM251)/$AG251","v":347346.02869849431},{"$f":"SUM($AH251:AN251)/$AG251","v":385755.553274996},{"$f":"SUM($AH251:AO251)/$AG251","v":385755.553274996},{"$f":"SUM($AH251:AP251)/$AG251","v":385755.553274996},{"$f":"SUM($AH251:AQ251)/$AG251","v":385755.553274996},{"$f":"SUM($AH251:AR251)/$AG251","v":385755.553274996},{"$f":"SUM($AH251:AS251)/$AG251","v":385755.553274996},{"$f":"SUM($AH251:AT251)/$AG251","v":385755.553274996},{"$f":"SUM($AH251:AU251)/$AG251","v":385755.553274996},{"$f":"SUM($AH251:AV251)/$AG251","v":385755.553274996},{"$f":"SUM($AH251:AW251)/$AG251","v":385755.553274996},{"$f":"SUM($AH251:AX251)/$AG251","v":385755.553274996},{"$f":"SUM($AH251:AY251)/$AG251","v":385755.553274996},{"$f":"SUM($AH251:AZ251)/$AG251","v":385755.553274996},{"$f":"SUM($AH251:BA251)/$AG251","v":385755.553274996},{"$f":"SUM(AI251:BB251)/$AG251","v":220534.33651363238},{"$f":"SUM(AJ251:BC251)/$AG251","v":220534.33651363238},{"$f":"SUM($AH251:BD251)/$AG251","v":385755.553274996},{"$f":"SUM($AH251:BE251)/$AG251","v":385755.553274996},{"$f":"SUM(AM251:BF251)/$AG251","v":38409.524576501753},{"$f":"SUM(AN251:BG251)/$AG251","v":38409.524576501753},{"$f":"SUM($AH251:BH251)/$AG251","v":385755.553274996},{"$f":"SUM($AH251:BI251)/$AG251","v":385755.553274996},{"$f":"SUM(AQ251:BJ251)/$AG251","v":0},{"$f":"SUM(AR251:BK251)/$AG251","v":0},{"$f":"SUM($AH251:BL251)/$AG251","v":385755.553274996},{"$f":"SUM($AH251:BM251)/$AG251","v":385755.553274996},{"$f":"SUM(AH252:BM252)","v":9607383.1052726302}]
[null,null,"Accumulated preceding years",null,null,{"$f":"$E$254","v":330442.43352272722},{"$f":"$F$254","v":679692.26019545447},{"$f":"$G$254","v":1374384.317592443},{"$f":"$H$254","v":2145895.4241424352},{"$f":"$I$254","v":2917406.5306924274},{"$f":"$J$254","v":3688917.6372424196},{"$f":"$K$254","v":4460428.7437924119},{"$f":"$L$254","v":5231939.8503424041},{"$f":"$M$254","v":6003450.9568923963},{"$f":"$N$254","v":6774962.0634423885},{"$f":"$O$254","v":7216030.7364696534},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accumulated preceding years",null,{"$f":"AG254","v":0},{"$f":"AH254","v":165221.21676136361},{"$f":"AI254","v":330442.43352272722},{"$f":"AJ254","v":505067.34685909085},{"$f":"AK254","v":679692.26019545447},{"$f":"AL254","v":1027038.2888939488},{"$f":"AM254","v":1374384.317592443},1760139.8708674391,2145895.4241424352,2531650.9774174313,{"$f":"AQ254","v":2917406.5306924274},3303162.0839674235,3688917.6372424196,4074673.1905174158,4460428.7437924119,4846184.2970674075,5231939.8503424032,5617695.4036173988,6003450.9568923945,6389206.5101673901,6774962.0634423858,6995496.3999560177,{"$f":"BC254","v":7216030.7364696497},7601786.2897446454,7987541.843019641,8025951.3675961429,8064360.8921726448,8450116.4454476405,8835871.9987226371,8835871.9987226371,8835871.9987226371,9221627.5519976337,{"$f":"+BM254","v":9607383.1052726302}]
[null,"Accumulated depreciation",null,null,{"$f":"SUM($E$252:$E$253)","v":330442.43352272722},{"$f":"SUM($F$252:$F$253)","v":679692.26019545447},{"$f":"SUM($G$252:$G$253)","v":1374384.317592443},{"$f":"SUM($H$252:$H$253)","v":2145895.4241424352},{"$f":"SUM($I$252:$I$253)","v":2917406.5306924274},{"$f":"SUM($J$252:$J$253)","v":3688917.6372424196},{"$f":"SUM($K$252:$K$253)","v":4460428.7437924119},{"$f":"SUM($L$252:$L$253)","v":5231939.8503424041},{"$f":"SUM($M$252:$M$253)","v":6003450.9568923963},{"$f":"SUM($N$252:$N$253)","v":6774962.0634423885},{"$f":"SUM($O$252:$O$253)","v":7216030.7364696534},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accumulated depreciation",null,null,{"$f":"SUM(AH252:AH253)","v":165221.21676136361},330442.43352272722,505067.34685909085,679692.26019545447,1027038.2888939488,1374384.317592443,1760139.8708674391,2145895.4241424352,2531650.9774174313,2917406.5306924274,3303162.0839674235,3688917.6372424196,4074673.1905174158,4460428.7437924119,4846184.2970674075,5231939.8503424032,5617695.4036173988,6003450.9568923945,6389206.5101673901,6774962.0634423858,6995496.3999560177,7216030.7364696497,{"$f":"SUM(BD252:BD253)","v":7601786.2897446454},7987541.843019641,8025951.3675961429,8064360.8921726448,8450116.4454476405,8835871.9987226371,8835871.9987226371,8835871.9987226371,9221627.5519976337,9607383.1052726302]
[]
[null,"OFFICE & HOUSING EQUIPMENT (5 years)",null,null,{"$f":"$G$221","v":0},{"$f":"$I$221","v":120046.5},{"$f":"$K$221","v":16709.174999999999},{"$f":"$M$221","v":0},{"$f":"$O$221","v":0},{"$f":"$Q$221","v":0},{"$f":"$S$221","v":91524.108528947836},{"$f":"$U$221","v":0},{"$f":"$W$221","v":0},{"$f":"$Y$221","v":0},{"$f":"$AA$221","v":115711.20026152887},{"$f":"SUM($E$256:$O$256)","v":343990.98379047669},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OFFICE & HOUSING EQUIPMENT (5 years)",null,10,{"$f":"$G$221","v":0},null,{"$f":"+AN221","v":120046.5},null,{"$f":"+AR221","v":16709.174999999999},null,{"$f":"$M$221","v":0},null,{"$f":"$O$221","v":0},null,{"$f":"$Q$221","v":0},null,{"$f":"+BH221","v":91524.108528947836},null,{"$f":"$U$221","v":0},null,{"$f":"$W$221","v":0},null,{"$f":"$Y$221","v":0},null,{"$f":"+BX221","v":115711.20026152887},null,{"$f":"$CB$221","v":0},null,{"$f":"+CF221","v":109284.57197675959},null,{"$f":"$CJ$221","v":0},null,{"$f":"+CN221","v":0},null,{"$f":"$CR$221","v":0},null,{"$f":"SUM(AH256:BM256)","v":453275.55576723628},{"$f":"+CU221","v":453275.55576723628}]
[null,null,"Depreciation",null,{"$f":"$E$256/5","v":0},{"$f":"SUM($E$256:$F$256)/5","v":24009.3},{"$f":"SUM($E$256:$G$256)/5","v":27351.134999999998},{"$f":"SUM($E$256:$H$256)/5","v":27351.134999999998},{"$f":"SUM($E$256:$I$256)/5","v":27351.134999999998},{"$f":"SUM($F$256:$J$256)/5","v":27351.134999999998},{"$f":"SUM($G$256:$K$256)/5","v":21646.656705789566},{"$f":"SUM($H$256:$L$256)/5","v":18304.821705789567},{"$f":"SUM($I$256:$M$256)/5","v":18304.821705789567},{"$f":"SUM($J$256:$N$256)/5","v":18304.821705789567},{"$f":"SUM($K$256:$O$256)/5","v":41447.06175809534},{"$f":"SUM($E$257:$O$257)","v":251422.0235812536},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation",null,{"$f":"SUM($AH256:AH256)/$AG256","v":0},{"$f":"SUM($AH256:AI256)/$AG256","v":0},{"$f":"SUM($AH256:AJ256)/$AG256","v":12004.65},{"$f":"SUM($AH256:AK256)/$AG256","v":12004.65},{"$f":"SUM($AH256:AL256)/$AG256","v":13675.567499999999},{"$f":"SUM($AH256:AM256)/$AG256","v":13675.567499999999},{"$f":"SUM($AH256:AN256)/$AG256","v":13675.567499999999},{"$f":"SUM($AH256:AO256)/$AG256","v":13675.567499999999},{"$f":"SUM($AH256:AP256)/$AG256","v":13675.567499999999},{"$f":"SUM($AH256:AQ256)/$AG256","v":13675.567499999999},{"$f":"SUM(AI256:AR256)/$AG256","v":13675.567499999999},13675.567499999999,10823.328352894783,10823.328352894783,9152.4108528947836,9152.4108528947836,9152.4108528947836,9152.4108528947836,9152.4108528947836,{"$f":"SUM(AR256:BA256)/$AG256","v":9152.4108528947836},20723.53087904767,20723.53087904767,11571.120026152887,11571.120026152887,22499.577223828845,22499.577223828845,22499.577223828845,22499.577223828845,22499.577223828845,22499.577223828845,10928.457197675958,10928.457197675958,{"$f":"SUM(AH257:BM257)","v":431418.64137188409}]
[null,null,"Accumulated preceding years",null,null,{"$f":"$E$259","v":0},{"$f":"$F$259","v":24009.3},{"$f":"$G$259","v":51360.434999999998},{"$f":"$H$259","v":78711.569999999992},{"$f":"$I$259","v":106062.70499999999},{"$f":"$J$259","v":133413.84},{"$f":"$K$259","v":155060.49670578956},{"$f":"$L$259","v":173365.31841157912},{"$f":"$M$259","v":191670.14011736869},{"$f":"$N$259","v":209974.96182315826},{"$f":"$O$259","v":251422.0235812536},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accumulated preceding years",null,{"$f":"AG259","v":0},{"$f":"AH259","v":0},{"$f":"AI259","v":0},{"$f":"AJ259","v":12004.65},{"$f":"AK259","v":24009.3},37684.8675,{"$f":"AM259","v":51360.434999999998},65036.002499999995,78711.569999999992,92387.137499999997,{"$f":"AQ259","v":106062.705},119738.27250000001,133413.84,144237.16835289478,155060.49670578956,164212.90755868435,173365.31841157912,182517.72926447389,191670.14011736866,200822.55097026343,209974.9618231582,230698.49270220587,{"$f":"BC259","v":251422.02358125354},262993.14360740641,274564.26363355928,297063.8408573881,319563.41808121692,342062.99530504574,364562.57252887456,387062.14975270338,409561.7269765322,420490.18417420815,{"$f":"+BM259","v":431418.64137188409}]
[null,"Accumulated depreciation",null,null,{"$f":"SUM($E$257:$E$258)","v":0},{"$f":"SUM($F$257:$F$258)","v":24009.3},{"$f":"SUM($G$257:$G$258)","v":51360.434999999998},{"$f":"SUM($H$257:$H$258)","v":78711.569999999992},{"$f":"SUM($I$257:$I$258)","v":106062.70499999999},{"$f":"SUM($J$257:$J$258)","v":133413.84},{"$f":"SUM($K$257:$K$258)","v":155060.49670578956},{"$f":"SUM($L$257:$L$258)","v":173365.31841157912},{"$f":"SUM($M$257:$M$258)","v":191670.14011736869},{"$f":"SUM($N$257:$N$258)","v":209974.96182315826},{"$f":"SUM($O$257:$O$258)","v":251422.0235812536},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accumulated depreciation",null,null,{"$f":"SUM(AH257:AH258)","v":0},0,12004.65,24009.3,37684.8675,51360.434999999998,65036.002499999995,78711.569999999992,92387.137499999997,106062.705,119738.27250000001,133413.84,144237.16835289478,155060.49670578956,164212.90755868435,173365.31841157912,182517.72926447389,191670.14011736866,200822.55097026343,209974.9618231582,230698.49270220587,251422.02358125354,{"$f":"SUM(BD257:BD258)","v":262993.14360740641},274564.26363355928,297063.8408573881,319563.41808121692,342062.99530504574,364562.57252887456,387062.14975270338,409561.7269765322,420490.18417420815,431418.64137188409]
[]
[null,"Total depreciation",null,null,{"$f":"SUM(E232,E237,E242,E247,E252,E257)","v":730941.68126388325},1403134.8829130076,2119520.1961170114,2422083.9076992646,2360906.6498235986,2362131.5692116627,2412383.5517783263,2409848.8215025109,2337017.1446338701,2307609.4523796109,2005178.8803320229,22870756.737654772,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total depreciation",null,null,{"$f":"SUM(AH232,AH237,AH242,AH247,AH252,AH257)","v":365470.84063194162},{"$f":"SUM(AI232,AI237,AI242,AI247,AI252,AI257)","v":365470.84063194162},701567.44145650382,701567.44145650382,1059760.0980585057,1059760.0980585057,1211041.9538496323,1211041.9538496323,1180453.3249117993,1180453.3249117993,1181065.7846058314,1181065.7846058314,1206191.7758891631,1206191.7758891631,1204924.4107512555,1204924.4107512555,1168508.5723169351,1168508.5723169351,1153804.7261898054,1153804.7261898054,1002589.4401660115,1002589.4401660115,{"$f":"SUM(BD232,BD237,BD242,BD247,BD252,BD257)","v":1196851.1144808892},1196851.1144808892,860532.06319278642,860532.06319278642,1211063.4885086254,1211063.4885086254,790772.00271241972,790772.00271241972,1165064.0916577424,1165064.0916577424,{"$f":"SUM(BN232,BN237,BN242,BN247,BN252,BN257)","v":33319322.258759685}]
[]
[null,"Total accumulated depreciation",null,null,{"$f":"SUM(E234,E239,E244,E249,E254,E259)","v":730941.68126388325},2134076.5641768905,4253596.7602939019,6675680.6679931683,9036587.317816766,11398718.88702843,13811102.438806754,16220951.260309266,18557968.404943138,20865577.857322745,22870756.737654772,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total accumulated depreciation",null,null,{"$f":"SUM(AH234,AH239,AH244,AH249,AH254,AH259)","v":365470.84063194162},{"$f":"SUM(AI234,AI239,AI244,AI249,AI254,AI259)","v":730941.68126388325},1432509.1227203868,2134076.5641768905,3193836.6622353969,4253596.7602939019,5464638.7141435361,6675680.6679931683,7856133.9929049676,9036587.317816766,10217653.102422599,11398718.88702843,12604910.662917593,13811102.438806754,15016026.849558013,16220951.260309266,17389459.832626201,18557968.404943138,19711773.131132938,20865577.857322745,21868167.297488753,22870756.737654768,{"$f":"SUM(BD234,BD239,BD244,BD249,BD254,BD259)","v":24067607.852135655},25264458.966616545,26124991.029809326,26985523.093002114,28196586.581510738,29407650.070019364,30198422.072731782,30989194.075444203,32154258.167101949,33319322.258759685,{"$f":"SUM($P$234,$P$239,$P$244,$P$249,$P$254,$P$259)","v":0}]
[]
[null,null,"control",null,null,{"$f":"F263-SUM(E261:F261)","v":0},{"$f":"G263-SUM(E261:G261)","v":0},{"$f":"H263-SUM(E261:H261)","v":0},{"$f":"I263-SUM(E261:I261)","v":0},{"$f":"J263-SUM(E261:J261)","v":0},{"$f":"K263-SUM(E261:K261)","v":0},{"$f":"L263-SUM(E261:L261)","v":0},{"$f":"M263-SUM(E261:M261)","v":0},{"$f":"N263-SUM(E261:N261)","v":0},{"$f":"O263-SUM(E261:O261)","v":0},{"$f":"SUM(P231,P236,P241,P246,P251,P256)","v":35082006.820437819},"= ?",{"$f":"$AB$223","v":35082006.820437826},null,null,null,null,null,null,null,null,null,null,null,null,null,"control",null,null,null,{"$f":"AJ263-SUM(AH261:AJ261)","v":0},null,{"$f":"AL263-SUM(AH261:AL261)","v":0},null,{"$f":"AN263-SUM(AH261:AN261)","v":0},null,{"$f":"AP263-SUM(AH261:AP261)","v":0},null,{"$f":"AR263-SUM(AH261:AR261)","v":0},null,{"$f":"AT263-SUM(AH261:AT261)","v":0},null,{"$f":"AV263-SUM(AH261:AV261)","v":0},null,{"$f":"AX263-SUM(AH261:AX261)","v":0},null,{"$f":"AZ263-SUM(AH261:AZ261)","v":0},null,{"$f":"BB263-SUM(AH261:BB261)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BN231,BN236,BN241,BN246,BN251,BN256)","v":35920968.708238259},"= ?",{"$f":"+CU223","v":35920968.708238259}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+P265-R265","v":0}]
[null,"Operating variable costs (non-inflation adjusted) ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating variable costs (non-inflation adjusted) "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wet seasons harvests (semesters  2, 4,…)",null,null,null,"Hot seasons harvests (1, 3,…)"]
[null,null,null,null,"crop management",null,"crop management SRI/SD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"crop management",null,"crop management SRI/SD",null,"crop management",null,"crop management SRI/SD",null,"Hot","Wet","Hot","Wet","Hot","Wet","Hot","Wet","Hot","Wet","Hot","Wet","Hot","Wet","Hot","Wet","Hot","Wet","Hot","Wet","Hot","Wet","Hot","Wet"]
[null,null,null,null,"N to N+3",null,"N+4 and beyond",null,"N","N+1","N+2","N+3","N+4","N+5","N+6","N+7","N+8","N+9","N+10",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N to N+3",null,"N+4 and beyond",null,"N to N+3",null,"N+4 and beyond",null,"N","N","N+1","N+1","N+2","N+2","N+3","N+3","N+4","N+4","N+5","N+5","N+6","N+6","N+7","N+7","N+8","N+8","N+9","N+9","N+10","N+10","N+11","N+11","N+12","N+12","N+13","N+13","N+14","N+14","N+15","N+15"]
[null,null,"In €",null,"Quantity/ha","Cost / ha","Quantity/ha","Cost / ha","S2","S4","S6","S8","S10","S12","S14","S16","S18","S20","S22",null,"Terms",null,null,null,null,null,null,null,null,null,null,"In €",null,"Quantity/ha","Cost / ha","Quantity/ha","Cost / ha","Quantity/ha","Cost / ha","Quantity/ha","Cost / ha","S1","S2","S3","S4","S5","S6","S7","S8","S9","S10","S11","S12","S13","S14","S15","S16","S17","S18","S19","S20","S21","S22","S23","S24","S25","S26","S27","S28","S29","S30","S31","S32"]
[]
[null,"Rice - wet season",null,null,{"$f":"$Q$3","v":7},null,{"$f":"$Q$5","v":8},null,{"$f":"E63","v":0},1750,3250,4000,4000,4000,4000,4000,4000,4000,4000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$3","v":7},null,{"$f":"$Q$5","v":8},null,{"$f":"$Q$4","v":7},null,{"$f":"+$Q$6","v":8},null,{"$f":"AH65","v":0},{"$f":"AI65","v":0},{"$f":"AJ65","v":1000},{"$f":"AK65","v":1750},{"$f":"AL65","v":2500},3250,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,{"$f":"+BK274","v":4000},4000,4000,4000,4000,4000,4000,4000,4000,4000]
[]
[null,"INPUTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INPUTS"]
[null,null,"Seeds","Sahel 108",100,{"$f":"(E277*sem_riz/parité)","v":44.210214998849011},20,{"$f":"(G277*sem_riz/parité)","v":8.8420429997698022},{"$f":"$F277*I$274","v":0},{"$f":"$F277*J$274","v":77367.876247985769},{"$f":"$F277*K$274","v":143683.1987462593},{"$f":"$F277*L$274","v":176840.85999539605},{"$f":"($F277*M$274)/2+($H277*M$274)/2","v":106104.51599723763},{"$f":"$H277*N$274","v":35368.171999079212},35368.171999079212,35368.171999079212,35368.171999079212,35368.171999079212,35368.171999079212,null,"Mars n-1",null,null,null,null,null,null,null,null,null,null,"Seeds","Sahel 108",100,{"$f":"(AH277*sem_riz/parité)","v":44.210214998849011},20,{"$f":"(AJ277*sem_riz/parité)","v":8.8420429997698022},120,{"$f":"(AL277*sem_riz/parité)","v":53.052257998618813},25,{"$f":"(AN277*sem_riz/parité)","v":11.052553749712253},{"$f":"$F309*AP$274","v":0},{"$f":"$AI277*AQ$274","v":0},{"$f":"$F309*AR$274","v":53052.257998618814},{"$f":"$F277*AS$274","v":77367.876247985769},{"$f":"$F309*AT$274","v":132630.64499654702},{"$f":"$F277*AU$274","v":143683.1987462593},{"$f":"$F309*AV$274","v":212209.03199447526},{"$f":"$F277*AY$274","v":176840.85999539605},{"$f":"($F309*AX$274)/2+($H309*AX$274)/2","v":128209.62349666213},{"$f":"($F277*BA$274)/2+($H277*BA$274)/2","v":106104.51599723763},{"$f":"$H309*AZ$274","v":44210.214998849013},{"$f":"$H277*BC$274","v":35368.171999079212},{"$f":"$H309*BB$274","v":44210.214998849013},{"$f":"$H277*BE$274","v":35368.171999079212},{"$f":"$H309*BD$274","v":44210.214998849013},{"$f":"$H277*BG$274","v":35368.171999079212},{"$f":"$H309*BF$274","v":44210.214998849013},{"$f":"$H277*BI$274","v":35368.171999079212},{"$f":"$H309*BH$274","v":44210.214998849013},{"$f":"$H277*BK$274","v":35368.171999079212},{"$f":"$H309*BJ$274","v":44210.214998849013},{"$f":"$H277*BK$274","v":35368.171999079212},44210.214998849013,35368.171999079212,{"$f":"$H309*BN$274","v":44210.214998849013},35368.171999079212,{"$f":"$H309*BP$274","v":44210.214998849013},35368.171999079212,{"$f":"$H309*BR$274","v":44210.214998849013},35368.171999079212,{"$f":"$H309*BT$274","v":44210.214998849013},35368.171999079212]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"($F278*N$274)/2+($H278*N$274)/2","v":0},{"$f":"$H278*O$274","v":0},{"$f":"$H278*P$274","v":0},0,0,0,{"$f":"$H278*S$274","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Fertilizer","Urée",{"$f":"300","v":300},{"$f":"E279*(Urée_cfa+12)/parité*(1-sub_eng)","v":138.1188096170938},250,{"$f":"G279*(Urée_cfa+12)/parité*(1-sub_eng)","v":115.09900801424483},{"$f":"$F279*I$274","v":0},241707.91682991415,448886.13125555485,552475.23846837517,{"$f":"($F279*M$274)/2+($H279*M$274)/2","v":506435.63526267721},{"$f":"$H279*N$274","v":460396.03205697931},{"$f":"$H279*O$274","v":460396.03205697931},460396.03205697931,460396.03205697931,460396.03205697931,460396.03205697931,null,null,null,null,null,null,null,null,null,null,null,null,"Fertilizer","Urée",{"$f":"300","v":300},{"$f":"AH279*(Urée_cfa+12)/parité*(1-sub_eng)","v":138.1188096170938},250,{"$f":"AJ279*(Urée_cfa+12)/parité*(1-sub_eng)","v":115.09900801424483},{"$f":"AH279","v":300},{"$f":"AL279*(Urée_cfa+12)/parité*(1-sub_eng)","v":138.1188096170938},{"$f":"AJ279","v":250},{"$f":"AN279*(Urée_cfa+12)/parité*(1-sub_eng)","v":115.09900801424483},{"$f":"$F311*AP$274","v":0},{"$f":"$AI279*AQ$274","v":0},{"$f":"$F311*AR$274","v":138118.80961709379},{"$f":"$F279*AS$274","v":241707.91682991415},{"$f":"$F311*AT$274","v":345297.02404273453},{"$f":"$F279*AU$274","v":448886.13125555485},{"$f":"$F311*AV$274","v":552475.23846837517},{"$f":"$F279*AY$274","v":552475.23846837517},506435.63526267721,506435.63526267721,460396.03205697931,460396.03205697931,460396.03205697931,460396.03205697931,460396.03205697931,460396.03205697931,460396.03205697931,460396.03205697931,460396.03205697931,460396.03205697931,460396.03205697931,460396.03205697931,460396.03205697931,460396.03205697931,460396.03205697931,460396.03205697931,460396.03205697931,460396.03205697931,460396.03205697931,460396.03205697931,460396.03205697931,460396.03205697931]
[null,null,null,"18-46",{"$f":"150","v":150},{"$f":"E280*(DAP_cfa+12)/parité*(1-sub_eng)","v":96.728901437136884},{"$f":"150","v":150},{"$f":"G280*(DAP_cfa+12)/parité*(1-sub_eng)","v":96.728901437136884},0,169275.57751498953,314368.92967069487,386915.60574854753,{"$f":"($F280*M$274)/2+($H280*M$274)/2","v":386915.60574854753},{"$f":"$H280*N$274","v":386915.60574854753},386915.60574854753,386915.60574854753,386915.60574854753,386915.60574854753,386915.60574854753,null,"Mai n-1",null,null,null,null,null,null,null,null,null,null,null,"18-46",{"$f":"150","v":150},{"$f":"AH280*(DAP_cfa+12)/parité*(1-sub_eng)","v":96.728901437136884},{"$f":"150","v":150},{"$f":"AJ280*(DAP_cfa+12)/parité*(1-sub_eng)","v":96.728901437136884},{"$f":"AH280","v":150},{"$f":"AL280*(DAP_cfa+12)/parité*(1-sub_eng)","v":96.728901437136884},{"$f":"AJ280","v":150},{"$f":"AN280*(DAP_cfa+12)/parité*(1-sub_eng)","v":96.728901437136884},0,0,96728.901437136883,169275.57751498953,241822.2535928422,314368.92967069487,386915.60574854753,386915.60574854753,386915.60574854753,386915.60574854753,386915.60574854753,386915.60574854753,386915.60574854753,386915.60574854753,386915.60574854753,386915.60574854753,386915.60574854753,386915.60574854753,386915.60574854753,386915.60574854753,386915.60574854753,386915.60574854753,386915.60574854753,386915.60574854753,386915.60574854753,386915.60574854753,386915.60574854753,386915.60574854753,386915.60574854753,386915.60574854753,386915.60574854753,386915.60574854753]
[null,null,null,"Sulfate de zinc",2,{"$f":"E281*(zinc_cfa+12)/parité","v":6.1345484536333936},2,{"$f":"G281*(zinc_cfa+12)/parité","v":6.1345484536333936},0,10735.459793858439,19937.282474308529,24538.193814533573,{"$f":"($F281*M$274)/2+($H281*M$274)/2","v":24538.193814533573},{"$f":"$H281*N$274","v":24538.193814533573},24538.193814533573,24538.193814533573,24538.193814533573,24538.193814533573,24538.193814533573,null,"Mai n-1",null,null,null,null,null,null,null,null,null,null,null,"Sulfate de zinc",2,{"$f":"AH281*(zinc_cfa+12)/parité","v":6.1345484536333936},2,{"$f":"AJ281*(zinc_cfa+12)/parité","v":6.1345484536333936},2,{"$f":"AI281","v":6.1345484536333936},2,{"$f":"AK281","v":6.1345484536333936},0,0,6134.5484536333934,10735.459793858439,15336.371134083483,19937.282474308529,24538.193814533573,24538.193814533573,24538.193814533573,24538.193814533573,24538.193814533573,24538.193814533573,24538.193814533573,24538.193814533573,24538.193814533573,24538.193814533573,24538.193814533573,24538.193814533573,24538.193814533573,24538.193814533573,24538.193814533573,24538.193814533573,24538.193814533573,24538.193814533573,24538.193814533573,24538.193814533573,24538.193814533573,24538.193814533573,24538.193814533573,24538.193814533573,24538.193814533573,24538.193814533573]
[null,null,"Herbicide","Glyphosate 360 g/l",null,{"$f":"3750/655*E282","v":0},null,{"$f":"3750/655*G282","v":0},{"$f":"$F282*J$274","v":0},0,0,0,{"$f":"($F282*N$274)/2+($H282*N$274)/2","v":0},0,0,0,0,0,0,null,"Mai n-1",null,null,null,null,null,null,null,null,null,null,"Herbicide","Glyphosate 360 g/l",null,{"$f":"3750/655*AH282","v":0},null,{"$f":"3750/655*AJ282","v":0},{"$f":"1*3","v":3},{"$f":"glypho_cfa/parité*AL282","v":12.805717447942472},{"$f":"1*3","v":3},{"$f":"glypho_cfa/parité*AN282","v":12.805717447942472},0,0,12805.717447942472,0,32014.29361985618,0,51222.869791769888,0,51222.869791769888,0,51222.869791769888,0,51222.869791769888,0,51222.869791769888,0,51222.869791769888,0,51222.869791769888,0,51222.869791769888,0,51222.869791769888,0,51222.869791769888,0,51222.869791769888,0,51222.869791769888,0,51222.869791769888,0]
[null,null,null,"Bensulfuron 100 g/kg",null,{"$f":"10000/655*E283","v":0},null,{"$f":"10000/655*G283","v":0},0,0,0,0,0,0,0,0,0,0,0,null,"Mai n-1",null,null,null,null,null,null,null,null,null,null,null,"Bensulfuron 100 g/kg",null,{"$f":"10000/655*AH283","v":0},null,{"$f":"10000/655*AJ283","v":0},0.6,{"$f":"londax_cfa/parité*AL283","v":7.3175528273956978},0.6,{"$f":"londax_cfa/parité*AN283","v":7.3175528273956978},0,0,7317.5528273956979,0,18293.882068489245,0,29270.211309582792,0,29270.211309582792,0,29270.211309582792,0,29270.211309582792,0,29270.211309582792,0,29270.211309582792,0,29270.211309582792,0,29270.211309582792,0,29270.211309582792,0,29270.211309582792,0,29270.211309582792,0,29270.211309582792,0,29270.211309582792,0]
[null,null,null,"Rical 345 EC",8,{"$f":"Rical_cfa/parité*E284","v":43.905316964374187},8,{"$f":"Rical_cfa/parité*G284","v":43.905316964374187},{"$f":"$F284*I$274","v":0},76834.304687654832,142692.2801342161,{"$f":"$F284*L$274","v":175621.26785749674},{"$f":"($F284*M$274)/2+($H284*M$274)/2","v":175621.26785749674},{"$f":"$H284*N$274","v":175621.26785749674},{"$f":"$H284*O$274","v":175621.26785749674},175621.26785749674,175621.26785749674,175621.26785749674,175621.26785749674,null,"Mai n-1",null,null,null,null,null,null,null,null,null,null,null,"Rical 345 EC",8,{"$f":"Rical_cfa/parité*AH284","v":43.905316964374187},8,{"$f":"Rical_cfa/parité*AJ284","v":43.905316964374187},null,{"$f":"5000/655*AL284","v":0},null,{"$f":"5000/655*AN284","v":0},0,0,0,76834.304687654832,0,142692.2801342161,0,175621.26785749674,0,175621.26785749674,0,175621.26785749674,0,175621.26785749674,0,175621.26785749674,0,175621.26785749674,0,175621.26785749674,0,175621.26785749674,0,175621.26785749674,0,175621.26785749674,0,175621.26785749674,0,175621.26785749674,0,175621.26785749674]
[null,null,null,"2.4.D",1,{"$f":"H2.4.D_cfa/parité*E285","v":3.8112254309352593},1,{"$f":"H2.4.D_cfa/parité*G285","v":3.8112254309352593},0,6669.6445041367042,12386.482650539592,{"$f":"$F285*L$274","v":15244.901723741037},{"$f":"($F285*M$274)/2+($H285*M$274)/2","v":15244.901723741037},{"$f":"$H285*N$274","v":15244.901723741037},15244.901723741037,15244.901723741037,15244.901723741037,15244.901723741037,15244.901723741037,null,null,null,null,null,null,null,null,null,null,null,null,null,"2.4.D",1,{"$f":"H2.4.D_cfa/parité*AH285","v":3.8112254309352593},1,{"$f":"H2.4.D_cfa/parité*AJ285","v":3.8112254309352593},null,{"$f":"10000/655*AL285","v":0},null,{"$f":"10000/655*AN285","v":0},0,0,0,6669.6445041367042,0,12386.482650539592,0,15244.901723741037,0,15244.901723741037,0,15244.901723741037,0,15244.901723741037,0,15244.901723741037,0,15244.901723741037,0,15244.901723741037,0,15244.901723741037,0,15244.901723741037,0,15244.901723741037,0,15244.901723741037,0,15244.901723741037,0,15244.901723741037]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ENZERGY & SERVICES",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,"ENZERGY & SERVICES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Gasoil","Gasoil (l) 11 runs",{"$f":"70","v":70},{"$f":"E288*gaz_cfa/parité","v":72.167814431201222},50,{"$f":"G288*gaz_cfa/parité","v":51.548438879429447},{"$f":"$F288*I$274","v":0},{"$f":"$F288*J$274","v":126293.67525460215},{"$f":"$F288*K$274","v":234545.39690140396},{"$f":"$F288*L$274","v":288671.25772480486},{"$f":"($F288*M$274)/2+($H288*M$274)/2","v":247432.50662126133},{"$f":"$H288*N$274","v":206193.7555177178},{"$f":"$H288*O$274","v":206193.7555177178},{"$f":"$H288*P$274","v":206193.7555177178},206193.7555177178,206193.7555177178,206193.7555177178,null,"Mai n-1",null,null,null,null,null,null,null,null,null,null,"Gasoil","Gasoil (l) 11 runs",{"$f":"70","v":70},{"$f":"AH288*gaz_cfa/parité","v":72.167814431201222},50,{"$f":"AJ288*gaz_cfa/parité","v":51.548438879429447},{"$f":"AH288","v":70},{"$f":"AI288","v":72.167814431201222},{"$f":"AJ288","v":50},{"$f":"AK288","v":51.548438879429447},{"$f":"$F320*AP$274","v":0},{"$f":"$AI288*AQ$274","v":0},{"$f":"$F320*AR$274","v":72167.814431201215},{"$f":"$F288*AS$274","v":126293.67525460215},{"$f":"$F320*AT$274","v":180419.53607800306},{"$f":"$F288*AU$274","v":234545.39690140396},{"$f":"$F320*AV$274","v":288671.25772480486},{"$f":"$F288*AY$274","v":288671.25772480486},247432.50662126133,247432.50662126133,206193.7555177178,206193.7555177178,206193.7555177178,206193.7555177178,206193.7555177178,206193.7555177178,206193.7555177178,206193.7555177178,206193.7555177178,206193.7555177178,206193.7555177178,206193.7555177178,206193.7555177178,206193.7555177178,206193.7555177178,206193.7555177178,206193.7555177178,206193.7555177178,206193.7555177178,206193.7555177178,206193.7555177178,206193.7555177178]
[null,null,"Irrigation","Taxes",1,{"$f":"E289*redevance/parité","v":18.293882068489246},1,{"$f":"G289*redevance/parité","v":18.293882068489246},{"$f":"$F289*I$274","v":0},{"$f":"$F289*J$274","v":32014.29361985618},59455.11672259005,73175.528273956981,{"$f":"($F289*M$274)/2+($H289*M$274)/2","v":73175.528273956981},{"$f":"$H289*N$274","v":73175.528273956981},73175.528273956981,73175.528273956981,73175.528273956981,73175.528273956981,73175.528273956981,null,"n",null,null,null,null,null,null,null,null,null,null,"Irrigation","Taxes",1,{"$f":"AH289*redevance/parité","v":18.293882068489246},1,{"$f":"AJ289*redevance/parité","v":18.293882068489246},{"$f":"AH289","v":1},{"$f":"AL289*redevance/parité","v":18.293882068489246},{"$f":"AJ289","v":1},{"$f":"AN289*redevance/parité","v":18.293882068489246},{"$f":"$F321*AP$274","v":0},null,{"$f":"$F321*AR$274","v":18293.882068489245},{"$f":"$F289*AS$274","v":32014.29361985618},{"$f":"$F321*AT$274","v":45734.705171223119},{"$f":"$F289*AU$274","v":59455.11672259005},{"$f":"$F321*AV$274","v":73175.528273956981},{"$f":"$F289*AW$274","v":73175.528273956981},73175.528273956981,73175.528273956981,73175.528273956981,73175.528273956981,73175.528273956981,73175.528273956981,73175.528273956981,73175.528273956981,73175.528273956981,73175.528273956981,73175.528273956981,73175.528273956981,73175.528273956981,73175.528273956981,73175.528273956981,73175.528273956981,73175.528273956981,73175.528273956981,73175.528273956981,73175.528273956981,73175.528273956981,73175.528273956981,73175.528273956981,73175.528273956981]
[null,null,null,"Electricity (Kw/h)",525,{"$f":"E290*elec_sen_cfa/parité","v":84.78361657800896},470,{"$f":"G290*elec_sen_cfa/parité","v":75.901523412693734},0,148371.32901151569,275546.75387852913,339134.46631203586,{"$f":"($F290*M$274)/2+($H290*M$274)/2","v":321370.27998140536},303606.09365077491,303606.09365077491,303606.09365077491,303606.09365077491,303606.09365077491,303606.09365077491,null,"n",null,null,null,null,null,null,null,null,null,null,null,"Electricity (Kw/h)",525,{"$f":"AH290*elec_sen_cfa/parité","v":84.78361657800896},470,{"$f":"AJ290*elec_sen_cfa/parité","v":75.901523412693734},715,{"$f":"AL290*elec_sen_cfa/parité","v":115.46721114909791},640,{"$f":"AN290*elec_sen_cfa/parité","v":103.35526592366806},{"$f":"$F322*AP$274","v":0},null,{"$f":"$F322*AR$274","v":115467.2111490979},{"$f":"$F290*AS$274","v":148371.32901151569},{"$f":"$F322*AT$274","v":288668.02787274477},{"$f":"$F290*AU$274","v":275546.75387852913},{"$f":"$F322*AV$274","v":461868.8445963916},{"$f":"$F290*AW$274","v":339134.46631203586},437644.95414553193,321370.27998140536,413421.06369467225,303606.09365077491,413421.06369467225,303606.09365077491,413421.06369467225,303606.09365077491,413421.06369467225,303606.09365077491,413421.06369467225,303606.09365077491,413421.06369467225,303606.09365077491,413421.06369467225,303606.09365077491,413421.06369467225,303606.09365077491,413421.06369467225,303606.09365077491,413421.06369467225,303606.09365077491,413421.06369467225,303606.09365077491]
[null,null,null,null,null,null,null,null,null,null,{"$f":"$F291*$F137","v":0},{"$f":"$F291*$F137","v":0},0,0,0,0,0,0,0,null,"n",null,null,null,null,null,null,null,null,null,null,null,"Rent/ha/year",null,{"$f":"AH291*bail/parité","v":0},null,{"$f":"AJ291*bail/parité","v":0},{"$f":"AH291","v":0},0,0,0,null,null,null,null,{"$f":"$F323*$F137","v":0},{"$f":"$F323*$F137","v":0},{"$f":"$F323*$F137","v":0},{"$f":"$F291*$F137","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Storing and drying paddy","Electricity (kWh/ha)",196,{"$f":"E292*elec_sen_cfa/parité","v":31.652550189123346},196,{"$f":"G292*elec_sen_cfa/parité","v":31.652550189123346},{"$f":"$F292*I$274","v":0},{"$f":"$F292*J$274","v":55391.962830965858},{"$f":"$F292*K$274","v":102870.78811465087},{"$f":"$F292*L$274","v":126610.20075649339},{"$f":"($F292*M$274)/2+($H292*M$274)/2","v":126610.20075649339},126610.20075649339,126610.20075649339,126610.20075649339,126610.20075649339,126610.20075649339,126610.20075649339,null,"n",null,null,null,null,null,null,null,null,null,null,"Storing and drying paddy","Electricity (kWh/ha)",196,{"$f":"AH292*elec_sen_cfa/parité","v":31.652550189123346},196,{"$f":"AJ292*elec_sen_cfa/parité","v":31.652550189123346},196,31.652550189123346,196,31.652550189123346,{"$f":"$F324*AP$274","v":0},null,{"$f":"$F324*AR$274","v":31652.550189123347},{"$f":"$F292*AS$274","v":55391.962830965858},{"$f":"$F324*AT$274","v":79131.375472808359},{"$f":"$F292*AU$274","v":102870.78811465087},{"$f":"$F324*AV$274","v":126610.20075649339},{"$f":"$F292*AW$274","v":126610.20075649339},126610.20075649339,126610.20075649339,126610.20075649339,126610.20075649339,126610.20075649339,126610.20075649339,126610.20075649339,126610.20075649339,126610.20075649339,126610.20075649339,126610.20075649339,126610.20075649339,126610.20075649339,126610.20075649339,126610.20075649339,126610.20075649339,126610.20075649339,126610.20075649339,126610.20075649339,126610.20075649339,126610.20075649339,126610.20075649339,126610.20075649339,126610.20075649339]
[null,null,"Processing","Electricity (kWh/t)",47,{"$f":"E293*$Q$3*elec_sen_cfa/parité","v":53.131066388885621},47,{"$f":"G293*$Q$5*elec_sen_cfa/parité","v":60.721218730154987},null,{"$f":"$E293*$Q$3*product_an1*J274*elec_sen_cfa/parité","v":83681.429562494857},{"$f":"$E293*$Q$3*product_an2*K274*elec_sen_cfa/parité","v":164042.16747568434},{"$f":"$E293*$Q$3*L274*elec_sen_cfa/parité","v":212524.26555554246},227704.57023808121,242884.87492061994,242884.87492061994,242884.87492061994,242884.87492061994,242884.87492061994,242884.87492061994,null,null,null,null,null,null,null,null,null,null,null,null,"Processing","Electricity (kWh/t)",47,{"$f":"AH293*$Q$3*elec_sen_cfa/parité","v":53.131066388885621},47,{"$f":"AJ293*$Q$5*elec_sen_cfa/parité","v":60.721218730154987},{"$f":"AH293","v":47},{"$f":"AL293*$Q$4*elec_sen_cfa/parité","v":53.131066388885621},{"$f":"AJ293","v":47},{"$f":"AN293*$Q$6*elec_sen_cfa/parité","v":60.721218730154987},null,null,{"$f":"$E325*$Q$3*product_an1*AR274*elec_sen_cfa/parité","v":47817.959749997055},{"$f":"$E293*$Q$3*product_an1*AS274*elec_sen_cfa/parité","v":83681.429562494857},{"$f":"$E325*$Q$3*product_an2*AT274*elec_sen_cfa/parité","v":126186.28267360333},{"$f":"$E293*$Q$3*product_an2*AU274*elec_sen_cfa/parité","v":164042.16747568434},{"$f":"$E325*$Q$3*AV274*elec_sen_cfa/parité","v":212524.26555554246},{"$f":"$E293*$Q$3*AW274*elec_sen_cfa/parité","v":212524.26555554246},227704.57023808121,227704.57023808121,242884.87492061994,242884.87492061994,242884.87492061994,242884.87492061994,242884.87492061994,242884.87492061994,242884.87492061994,242884.87492061994,242884.87492061994,242884.87492061994,242884.87492061994,242884.87492061994,242884.87492061994,242884.87492061994,242884.87492061994,242884.87492061994,242884.87492061994,242884.87492061994,242884.87492061994,242884.87492061994,242884.87492061994,242884.87492061994]
[null,null,null,"Bags 50 kg",{"$f":"$Q$3*tx_usinage*1000/50","v":92.4},{"$f":"200*(1-sac_consigne_diré)*E294/parité*(1+VAT)","v":28.17257838547344},{"$f":"$Q$5*tx_usinage*1000/50","v":105.6},{"$f":"200*(1-sac_consigne_diré)*G294/parité*(1+VAT)","v":32.197232440541072},0,null,{"$f":"E432*tx_usinage*1000/50*165/parité*(1-sac_consigne_diré)","v":36606.744039624551},{"$f":"E447*tx_usinage*1000/50*165/parité*(1-sac_consigne_diré)","v":71760.839506248129},120739.62165202902,128788.92976216429,128788.92976216429,128788.92976216429,128788.92976216429,128788.92976216429,128788.92976216429,null,"n",null,null,null,null,null,null,null,null,null,null,null,"Bags 50 kg",{"$f":"$Q$3*tx_usinage*1000/50","v":92.4},{"$f":"200*(1-sac_consigne_diré)*AH294/parité*(1+VAT)","v":28.17257838547344},{"$f":"$Q$5*tx_usinage*1000/50","v":105.6},{"$f":"200*(1-sac_consigne_diré)*AJ294/parité*(1+VAT)","v":32.197232440541072},{"$f":"$Q$4*tx_usinage*1000/50","v":92.4},{"$f":"200*(1-sac_consigne_diré)*AL294/parité*(1+VAT)","v":28.17257838547344},{"$f":"$Q$6*tx_usinage*1000/50","v":105.6},{"$f":"200*(1-sac_consigne_diré)*AN294/parité*(1+VAT)","v":32.197232440541072},{"$f":"$F326*AP$274","v":0},null,{"$f":"E431*tx_usinage/2*1000/50*165/parité*(1-sac_consigne_diré)","v":10459.069725607014},null,{"$f":"(E431*tx_usinage/2+E446*tx_usinage/2)*1000/50*165/parité*(1-sac_consigne_diré)","v":38059.392612625525},{"$f":"E432*tx_usinage*1000/50*165/parité*(1-sac_consigne_diré)","v":36606.744039624551},{"$f":"(E446*tx_usinage/2+E460*tx_usinage/2)*1000/50*165/parité*(1-sac_consigne_diré)","v":74085.07722304968},{"$f":"E447*tx_usinage*1000/50*165/parité*(1-sac_consigne_diré)","v":71760.839506248129},120739.62165202902,120739.62165202902,128788.92976216429,128788.92976216429,128788.92976216429,128788.92976216429,128788.92976216429,128788.92976216429,128788.92976216429,128788.92976216429,128788.92976216429,128788.92976216429,128788.92976216429,128788.92976216429,128788.92976216429,128788.92976216429,128788.92976216429,128788.92976216429,128788.92976216429,128788.92976216429,128788.92976216429,128788.92976216429,128788.92976216429,128788.92976216429]
[null,null,"Transport ","Bulk Harvest (€/t)",{"$f":"2000/parité","v":3.0489803447482076},{"$f":"$Q$3*E295*(1+VAT)","v":21.342862413237452},{"$f":"2000/parité","v":3.0489803447482076},{"$f":"$Q$5*G295*(1+VAT)","v":24.39184275798566},0,null,{"$f":"E$432*$E295","v":33615.008300848989},{"$f":"E$447*$E295","v":65896.08770087063},91469.410342446223,97567.371031942646,97567.371031942646,97567.371031942646,97567.371031942646,97567.371031942646,97567.371031942646,null,"n",null,null,null,null,null,null,null,null,null,null,"Transport ","Bulk Harvest (€/t)",{"$f":"2000/parité","v":3.0489803447482076},{"$f":"$Q$3*AH295*(1+VAT)","v":21.342862413237452},{"$f":"2000/parité","v":3.0489803447482076},{"$f":"$Q$5*AJ295*(1+VAT)","v":24.39184275798566},{"$f":"AH295","v":3.0489803447482076},21.342862413237452,3.0489803447482076,24.39184275798566,{"$f":"$F327*AP$274","v":0},null,{"$f":"E431/2*$E327","v":9604.288085956854},null,{"$f":"(E431/2+E446/2)*$E327","v":34948.93720167633},{"$f":"E$432*$E295","v":33615.008300848989},{"$f":"(E446/2+E460/2)*$E327","v":68030.373942194376},{"$f":"E$447*$E295","v":65896.08770087063},91469.410342446223,91469.410342446223,97567.371031942646,97567.371031942646,97567.371031942646,97567.371031942646,97567.371031942646,97567.371031942646,97567.371031942646,97567.371031942646,97567.371031942646,97567.371031942646,97567.371031942646,97567.371031942646,97567.371031942646,97567.371031942646,97567.371031942646,97567.371031942646,97567.371031942646,97567.371031942646,97567.371031942646,97567.371031942646,97567.371031942646,97567.371031942646]
[null,null,null,"Bag Harvest (€/t)",{"$f":"($Q$12+1000)/parité","v":19.818372240863351},{"$f":"$Q$3*E296*tx_usinage*(1+VAT)","v":91.560879752788694},{"$f":"($Q$12+1000)/parité","v":19.818372240863351},{"$f":"$Q$5*G296*tx_usinage*(1+VAT)","v":104.6410054317585},0,null,{"$f":"E$432*$E296*tx_usinage","v":144208.38561064217},{"$f":"E$447*$E296*tx_usinage","v":282694.21623673505},392403.77036909439,418564.02172703401,418564.02172703401,418564.02172703401,418564.02172703401,418564.02172703401,418564.02172703401,null,"n",null,null,null,null,null,null,null,null,null,null,null,"Bag Harvest (€/t)",{"$f":"($Q$12+1000)/parité","v":19.818372240863351},{"$f":"$Q$3*AH296*tx_usinage*(1+VAT)","v":91.560879752788694},{"$f":"($Q$12+1000)/parité","v":19.818372240863351},{"$f":"$Q$5*AJ296*tx_usinage*(1+VAT)","v":104.6410054317585},19.818372240863351,91.560879752788694,19.818372240863351,104.6410054317585,0,0,0,null,{"$f":"$E$431*$E$328*tx_usinage","v":82404.791777509818},{"$f":"E$432*$E296*tx_usinage","v":144208.38561064217},{"$f":"E446*$E328*tx_usinage","v":217457.08941287315},{"$f":"E$447*$E296*tx_usinage","v":282694.21623673505},392403.77036909439,392403.77036909439,418564.02172703401,418564.02172703401,418564.02172703401,418564.02172703401,418564.02172703401,418564.02172703401,418564.02172703401,418564.02172703401,418564.02172703401,418564.02172703401,418564.02172703401,418564.02172703401,418564.02172703401,418564.02172703401,418564.02172703401,418564.02172703401,418564.02172703401,418564.02172703401,418564.02172703401,418564.02172703401,418564.02172703401,418564.02172703401]
[null,null,"Local cities storing","Storing (€/t)",{"$f":"15/12","v":1.25},{"$f":"$Q$3*E297*tx_usinage*(1+VAT)","v":5.7750000000000004},{"$f":"15/12","v":1.25},{"$f":"$Q$5*G297*tx_usinage*(1+VAT)","v":6.6000000000000005},null,null,{"$f":"E$432*$E297*tx_usinage","v":9095.625},{"$f":"E$447*$E297*tx_usinage","v":17830.3125},24750,26400.000000000004,26400.000000000004,26400.000000000004,26400.000000000004,26400.000000000004,26400.000000000004,null,null,null,null,null,null,null,null,null,null,null,null,"Costs Dakar Port","Shed (€/t)",{"$f":"15/12","v":1.25},{"$f":"$Q$3*AH297*tx_usinage*(1+VAT)","v":5.7750000000000004},{"$f":"15/12","v":1.25},{"$f":"$Q$5*AJ297*tx_usinage*(1+VAT)","v":6.6000000000000005},{"$f":"15/12","v":1.25},{"$f":"$Q$4*AL297*tx_usinage*(1+VAT)","v":5.7750000000000004},{"$f":"15/12","v":1.25},{"$f":"$Q$6*AN297*tx_usinage*(1+VAT)","v":6.6000000000000005},null,null,null,null,{"$f":"E$431*$E329*tx_usinage","v":5197.5},{"$f":"E$432*$E297*tx_usinage","v":9095.625},{"$f":"E$446*$E329*tx_usinage","v":13715.625},{"$f":"E$447*$E297*tx_usinage","v":17830.3125},24750,24750,26400.000000000004,26400.000000000004,26400.000000000004,26400.000000000004,26400.000000000004,26400.000000000004,26400.000000000004,26400.000000000004,26400.000000000004,26400.000000000004,26400.000000000004,26400.000000000004,26400.000000000004,26400.000000000004,26400.000000000004,26400.000000000004,26400.000000000004,26400.000000000004,26400.000000000004,26400.000000000004,26400.000000000004,26400.000000000004]
[]
[null,"Sub-total rice wet season",null,null,null,{"$f":"SUM(F276:F297)","v":739.78926710923054},null,{"$f":"SUM(H276:H297)","v":680.46873721027032},{"$f":"SUM(I277:I297)","v":0},1028343.4698579742,2141940.2909755474,2809933.2421747777,2840516.0086390018,2721874.9488410815,2721874.9488410815,2721874.9488410815,2721874.9488410815,2721874.9488410815,2721874.9488410815,null,null,null,null,null,null,null,null,null,null,null,"TOTAL OPERATING VARIABLE COSTS",null,null,null,{"$f":"SUM(AI276:AI297)","v":739.78926710923054},null,{"$f":"SUM(AK276:AK297)","v":680.46873721027032},null,{"$f":"SUM(AM277:AM297)","v":751.72163256011788},null,{"$f":"SUM(AO277:AO297)","v":682.53971835121581},0,0,619620.56318129366,1028343.4698579742,1666145.0183147471,{"$f":"SUM(AU277:AU297)","v":2141940.2909755474},2792769.4136125906,{"$f":"SUM(AW277:AW297)","v":2809933.2421747777},2868522.7018226674,2840516.0086390018,2730158.8734048633,2721874.9488410815,2730158.8734048633,2721874.9488410815,2730158.8734048633,2721874.9488410815,2730158.8734048633,2721874.9488410815,2730158.8734048633,2721874.9488410815,2730158.8734048633,2721874.9488410815,{"$f":"SUM(BL277:BL297)","v":2730158.8734048633},{"$f":"SUM(BM277:BM297)","v":2721874.9488410815},{"$f":"SUM(BN277:BN297)","v":2730158.8734048633},2721874.9488410815,2730158.8734048633,2721874.9488410815,2730158.8734048633,2721874.9488410815,2730158.8734048633,2721874.9488410815]
[]
[null,null,null,null,"crop management",null,"crop management SRI/SD"]
[null,null,null,null,"N to N+3",null,"N+4 and beyond"]
[null,null,null,null,"Quantity/ha","Cost / ha","Quantity/ha","Cost / ha","N","N+1","N+2","N+3","N+4","N+5","N+6","N+7","N+8","N+9","N+10",null,"Terms"]
[null,null,null,null,null,null,null,null,"S1","S3","S5","S7","S9","S11","S13","S15","S17","S19","S21"]
[]
[null,"Rice - hot season",null,null,{"$f":"$Q$4","v":7},null,{"$f":"+$Q$6","v":8},null,{"$f":"E62","v":0},1000,2500,4000,4000,4000,4000,4000,4000,4000,4000]
[]
[null,"INPUTS"]
[null,null,{"$f":"C277","v":"Seeds"},{"$f":"D277","v":"Sahel 108"},120,{"$f":"(E309*sem_riz/parité)","v":53.052257998618813},25,{"$f":"(G309*sem_riz/parité)","v":11.052553749712253},null,{"$f":"$F309*J$306","v":53052.257998618814},{"$f":"$F309*K$306","v":132630.64499654702},{"$f":"$F309*L$306","v":212209.03199447526},{"$f":"($F309*M$306)/2+($H309*M$306)/2","v":128209.62349666213},{"$f":"$H309*N$306","v":44210.214998849013},44210.214998849013,44210.214998849013,44210.214998849013,44210.214998849013,44210.214998849013,null,"n"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"($F310*M$306)/2+($H310*M$306)/2","v":0},{"$f":"$H310*N$306","v":0},0,0,0,0,0]
[null,null,{"$f":"C279","v":"Fertilizer"},{"$f":"D279","v":"Urée"},{"$f":"E279","v":300},{"$f":"E311*(Urée_cfa+12)/parité*(1-sub_eng)","v":138.1188096170938},{"$f":"G279","v":250},{"$f":"G311*(Urée_cfa+12)/parité*(1-sub_eng)","v":115.09900801424483},null,{"$f":"$F311*J$306","v":138118.80961709379},345297.02404273453,552475.23846837517,506435.63526267721,460396.03205697931,460396.03205697931,460396.03205697931,460396.03205697931,460396.03205697931,460396.03205697931,null,"n"]
[null,null,null,{"$f":"D280","v":"18-46"},{"$f":"E280","v":150},{"$f":"E312*(DAP_cfa+12)/parité*(1-sub_eng)","v":96.728901437136884},{"$f":"G280","v":150},{"$f":"G312*(DAP_cfa+12)/parité*(1-sub_eng)","v":96.728901437136884},null,96728.901437136883,241822.2535928422,386915.60574854753,386915.60574854753,386915.60574854753,386915.60574854753,386915.60574854753,386915.60574854753,386915.60574854753,386915.60574854753,null,"n"]
[null,null,null,{"$f":"D281","v":"Sulfate de zinc"},2,{"$f":"F281","v":6.1345484536333936},2,{"$f":"H281","v":6.1345484536333936},null,6134.5484536333934,15336.371134083483,24538.193814533573,24538.193814533573,24538.193814533573,24538.193814533573,24538.193814533573,24538.193814533573,24538.193814533573,24538.193814533573,null,"n"]
[null,null,{"$f":"C282","v":"Herbicide"},{"$f":"D282","v":"Glyphosate 360 g/l"},{"$f":"1*3","v":3},{"$f":"glypho_cfa/parité*E314","v":12.805717447942472},{"$f":"1*3","v":3},{"$f":"glypho_cfa/parité*G314","v":12.805717447942472},null,12805.717447942472,32014.29361985618,51222.869791769888,51222.869791769888,51222.869791769888,51222.869791769888,51222.869791769888,51222.869791769888,51222.869791769888,51222.869791769888,null,"n"]
[null,null,null,{"$f":"D283","v":"Bensulfuron 100 g/kg"},0.6,{"$f":"londax_cfa/parité*E315","v":7.3175528273956978},0.6,{"$f":"londax_cfa/parité*G315","v":7.3175528273956978},null,7317.5528273956979,18293.882068489245,29270.211309582792,29270.211309582792,29270.211309582792,29270.211309582792,29270.211309582792,29270.211309582792,29270.211309582792,29270.211309582792,null,"n"]
[null,null,null,{"$f":"D284","v":"Rical 345 EC"},null,{"$f":"5000/655*E316","v":0},null,{"$f":"5000/655*G316","v":0},null,0,0,0,0,0,0,0,0,0,0,null,"n"]
[null,null,null,{"$f":"D285","v":"2.4.D"},null,{"$f":"10000/655*E317","v":0},null,{"$f":"10000/655*G317","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"ENZERGY & SERVICES",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,{"$f":"C288","v":"Gasoil"},"Gasoil (l) 11 runs",70,72.167814431201222,50,51.548438879429447,null,{"$f":"$F320*J$306","v":72167.814431201215},180419.53607800306,288671.25772480486,247432.50662126133,206193.7555177178,206193.7555177178,206193.7555177178,206193.7555177178,206193.7555177178,206193.7555177178,null,"n"]
[null,null,{"$f":"C289","v":"Irrigation"},{"$f":"D289","v":"Taxes"},{"$f":"E289","v":1},{"$f":"E321*redevance/parité","v":18.293882068489246},{"$f":"G289","v":1},{"$f":"G321*redevance/parité","v":18.293882068489246},null,18293.882068489245,45734.705171223119,73175.528273956981,73175.528273956981,73175.528273956981,73175.528273956981,73175.528273956981,73175.528273956981,73175.528273956981,73175.528273956981,null,"n"]
[null,null,null,{"$f":"D290","v":"Electricity (Kw/h)"},715,{"$f":"E322*elec_sen_cfa/parité","v":115.46721114909791},640,{"$f":"G322*elec_sen_cfa/parité","v":103.35526592366806},null,115467.2111490979,288668.02787274477,461868.8445963916,437644.95414553193,413421.06369467225,413421.06369467225,413421.06369467225,413421.06369467225,413421.06369467225,413421.06369467225,null,"n"]
[null,null,{"$f":"C291","v":0},0,{"$f":"E291","v":0},0,0,0,null,null,{"$f":"$F323*$F137","v":0},{"$f":"$F323*$F137","v":0},0,0,0,0,0,0,0,null,"n"]
[null,null,{"$f":"C292","v":"Storing and drying paddy"},"Electricity (kWh/ha)",196,31.652550189123346,196,31.652550189123346,null,{"$f":"$F324*J$306","v":31652.550189123347},{"$f":"$F324*K$306","v":79131.375472808359},{"$f":"$F324*L$306","v":126610.20075649339},126610.20075649339,126610.20075649339,126610.20075649339,126610.20075649339,126610.20075649339,126610.20075649339,126610.20075649339,null,"n"]
[null,null,{"$f":"C293","v":"Processing"},"Electricity (kWh/t)",{"$f":"E293","v":47},{"$f":"E325*$Q$4*elec_sen_cfa/parité","v":53.131066388885621},{"$f":"G293","v":47},{"$f":"G325*$Q$6*elec_sen_cfa/parité","v":60.721218730154987},null,{"$f":"$E325*$Q$3*product_an1*J306*elec_sen_cfa/parité","v":47817.959749997055},{"$f":"$E325*$Q$3*product_an2*K306*elec_sen_cfa/parité","v":126186.28267360333},{"$f":"$E325*$Q$3*L306*elec_sen_cfa/parité","v":212524.26555554246},227704.57023808121,242884.87492061994,242884.87492061994,242884.87492061994,242884.87492061994,242884.87492061994,242884.87492061994]
[null,null,null,"Bags 50 kg",{"$f":"$Q$4*tx_usinage*1000/50","v":92.4},{"$f":"200*(1-sac_consigne_diré)*E326/parité*(1+VAT)","v":28.17257838547344},{"$f":"$Q$6*tx_usinage*1000/50","v":105.6},{"$f":"200*(1-sac_consigne_diré)*G326/parité*(1+VAT)","v":32.197232440541072},null,{"$f":"E431*tx_usinage/2*1000/50*165/parité*(1-sac_consigne_diré)","v":10459.069725607014},{"$f":"(E431*tx_usinage/2+E446*tx_usinage/2)*1000/50*165/parité*(1-sac_consigne_diré)","v":38059.392612625525},{"$f":"(E446*tx_usinage/2+E460*tx_usinage/2)*1000/50*165/parité*(1-sac_consigne_diré)","v":74085.07722304968},{"$f":"($F326*M$306)/2+($H326*M$306)/2","v":120739.62165202902},128788.92976216429,128788.92976216429,128788.92976216429,128788.92976216429,128788.92976216429,128788.92976216429,null,"50% n, 50% n+1"]
[null,null,"Transport","Bulk Harvest (€/t)",{"$f":"E295","v":3.0489803447482076},21.342862413237452,3.0489803447482076,24.39184275798566,null,{"$f":"E431/2*$E327","v":9604.288085956854},{"$f":"(E431/2+E446/2)*$E327","v":34948.93720167633},{"$f":"(E446/2+E460/2)*$E327","v":68030.373942194376},91469.410342446223,97567.371031942646,97567.371031942646,97567.371031942646,97567.371031942646,97567.371031942646,97567.371031942646,null,"n"]
[null,null,null,"Bag Harvest (€/t)",19.818372240863351,91.560879752788694,19.818372240863351,104.6410054317585,null,0,{"$f":"$E$431*$E$328*tx_usinage","v":82404.791777509818},{"$f":"E446*$E328*tx_usinage","v":217457.08941287315},392403.77036909439,418564.02172703401,418564.02172703401,418564.02172703401,418564.02172703401,418564.02172703401,418564.02172703401,null,"50 %n, 50% n+1"]
[null,null,"Local cities storing","Storing (€/t)",{"$f":"15/12","v":1.25},{"$f":"$Q$4*E329*tx_usinage*(1+VAT)","v":5.7750000000000004},{"$f":"15/12","v":1.25},{"$f":"$Q$6*G329*tx_usinage*(1+VAT)","v":6.6000000000000005},null,null,{"$f":"E$431*$E329*tx_usinage","v":5197.5},{"$f":"E$446*$E329*tx_usinage","v":13715.625},24750,26400.000000000004,26400.000000000004,26400.000000000004,26400.000000000004,26400.000000000004,26400.000000000004]
[]
[null,"Sub-total rice hot season",null,null,null,{"$f":"SUM(F309:F329)","v":751.72163256011788},null,{"$f":"SUM(H309:H329)","v":682.53971835121581},0,619620.56318129366,1666145.0183147471,2792769.4136125906,2868522.7018226674,2730158.8734048633,2730158.8734048633,2730158.8734048633,2730158.8734048633,2730158.8734048633,2730158.8734048633]
[]
[null,"Total",null,null,null,null,null,null,{"$f":"SUM(I331,I299)","v":0},{"$f":"SUM(J331,J299)","v":1647964.0330392679},3808085.3092902945,5602702.6557873683,5709038.7104616687,5452033.8222459443,5452033.8222459443,5452033.8222459443,5452033.8222459443,5452033.8222459443,5452033.8222459443]
[]
[]
[]
[null,"Fixed costs rechargements (inflation adjusted in the cost center) - Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed costs rechargements (inflation adjusted in the cost center) - Semesters"]
[]
[null,null,null,"N","N + 1","N + 2","N + 3","N + 4","N + 5","N + 6","N + 7","N + 8","N + 9","N + 10",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N",null,"N + 1",null,"N + 2",null,"N + 3",null,"N + 4",null,"N + 5",null,"N + 6",null,"N + 7",null,"N + 8",null,"N + 9",null,"N + 10"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S1","S2","S3","S4","S5","S6","S7","S8","S9","S10","S11","S12","S13","S14","S15","S16","S17","S18","S19","S20","S21","S22"]
[]
[null,"RECHARGEMENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RECHARGEMENTS"]
[null,null,"CASL costs",{"$f":"CASL!E87","v":616228.76686222735},{"$f":"CASL!F87","v":707735.55958267476},{"$f":"CASL!G87","v":1022951.533349483},{"$f":"CASL!H87","v":1017020.1662454844},{"$f":"CASL!I87","v":1081823.5831721304},{"$f":"CASL!J87","v":1163682.2029077262},{"$f":"CASL!K87","v":1198833.9633862013},{"$f":"CASL!L87","v":1252510.3852854192},{"$f":"CASL!M87","v":1254900.5189316736},{"$f":"CASL!N87","v":1276829.4439334637},{"$f":"CASL!O87","v":1348321.1002712152},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CASL costs",{"$f":"+CASL!AH87","v":303557.5373464647},{"$f":"+CASL!AI87","v":312671.22951576277},{"$f":"+CASL!AJ87","v":357659.4507149522},{"$f":"+CASL!AK87","v":343315.30122632114},{"$f":"+CASL!AL87","v":520189.44780874479},{"$f":"+CASL!AM87","v":498571.33339120506},{"$f":"+CASL!AN87","v":488763.71409448964},{"$f":"+CASL!AO87","v":524779.70803702984},{"$f":"+CASL!AP87","v":539864.77742792666},{"$f":"+CASL!AQ87","v":541691.38715331978},{"$f":"+CASL!AR87","v":579364.85235761909},{"$f":"+CASL!AS87","v":583696.03064841614},{"$f":"+CASL!AT87","v":594424.95480243245},{"$f":"+CASL!AU87","v":603462.50095359434},{"$f":"+CASL!AV87","v":620449.04495340493},{"$f":"+CASL!AW87","v":630849.4570736927},{"$f":"+CASL!AX87","v":625969.41785097355},{"$f":"+CASL!AY87","v":628830.61100172461},{"$f":"+CASL!AZ87","v":637938.71998181136},{"$f":"+CASL!BA87","v":638883.80250223854},{"$f":"+CASL!BB87","v":671342.47637691034},{"$f":"+CASL!BC87","v":676663.67560252699}]
[null,null,"French Direction costs",{"$f":"Holding!$E$101","v":1260384.0022484011},{"$f":"Holding!$F$101","v":1012642.971445192},{"$f":"Holding!$G$101","v":994759.78157673834},{"$f":"Holding!$H$101","v":974347.72996383149},{"$f":"Holding!$I$101","v":1051361.2629035444},{"$f":"Holding!$J$101","v":1099157.7884725314},{"$f":"Holding!$K$101","v":1128522.6296227456},{"$f":"Holding!$L$101","v":1161371.4676604001},{"$f":"Holding!$M$101","v":1201742.9313295861},{"$f":"Holding!$N$101","v":1240056.9779719175},{"$f":"Holding!$O$101","v":1274286.5727876469},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"French Direction costs",{"$f":"+Holding!AH101","v":390132.07732786576},{"$f":"+Holding!AI101","v":870251.92492053518},{"$f":"+Holding!AJ101","v":532616.7155003408},{"$f":"+Holding!AK101","v":471189.75483114633},{"$f":"+Holding!AL101","v":524956.17172608757},{"$f":"+Holding!AM101","v":466253.99491530325},{"$f":"+Holding!AN101","v":476113.98196987755},{"$f":"+Holding!AO101","v":494323.84507641417},{"$f":"+Holding!AP101","v":524663.09943943564},{"$f":"+Holding!AQ101","v":526438.27492792893},{"$f":"+Holding!AR101","v":547239.94939932169},{"$f":"+Holding!AS101","v":551330.97041837417},{"$f":"+Holding!AT101","v":559562.06913944357},{"$f":"+Holding!AU101","v":568069.5653060003},{"$f":"+Holding!AV101","v":575302.07047491043},{"$f":"+Holding!AW101","v":584945.69661191781},{"$f":"+Holding!AX101","v":599453.35250264721},{"$f":"+Holding!AY101","v":602193.34550783841},{"$f":"+Holding!AZ101","v":619566.19577543368},{"$f":"+Holding!BA101","v":620484.06008360966},{"$f":"+Holding!BB101","v":634479.94933627034},{"$f":"+Holding!BC101","v":639508.96855355264}]
[]
[null,"Total",null,{"$f":"SUM(D343:D345)","v":1876612.7691106284},1720378.5310278668,2017711.3149262215,1991367.8962093159,2133184.8460756745,2262839.9913802575,2327356.5930089466,2413881.8529458195,2456643.4502612595,2516886.4219053811,2622607.6730588619,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",null,{"$f":"SUM(AG343:AG345)","v":693689.61467433046},{"$f":"SUM(AH343:AH345)","v":1182923.1544362979},890276.16621529299,814505.05605746747,1045145.6195348324,964825.32830650825,964877.69606436719,1019103.553113444,1064527.8768673623,1068129.6620812486,1126604.8017569408,1135027.0010667904,{"$f":"SUM(AS343:AS345)","v":1153987.0239418759},1171532.0662595946,1195751.1154283155,1215795.1536856105,1225422.7703536209,1231023.9565095631,1257504.9157572449,1259367.8625858482,1305822.4257131806,1316172.6441560797]
[]
[]
[]
[null,null,"Fixed costs (non-inflation adjusted) - Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed costs (non-inflation adjusted) - Semesters"]
[]
[null,null,null,null,null,"N",null,"N + 1",null,"N + 2",null,"N + 3",null,"N+4",null,"N+5",null,"N+6",null,"N+7",null,"N + 8",null,"N + 9",null,"N + 10",null,null,null,null,null,null,null,null,"N",null,null,null,"N + 1",null,null,null,"N + 2",null,null,null,"N + 3",null,null,null,"N+4",null,null,null,"N+5",null,null,null,"N+6",null,null,null,"N+7",null,null,null,"N + 8",null,null,null,"N + 9",null,null,null,"N + 10",null,null,null,"N + 11",null,null,null,"N + 12",null,null,null,"N + 13",null,null,null,"N + 14",null,null,null,"N + 15"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Periods / Year",2,null,"S1",null,"S2",null,"S3",null,"S4",null,"S5",null,"S6",null,"S7",null,"S8",null,"S9",null,"S10",null,"S11",null,"S12",null,"S13",null,"S14",null,"S15",null,"S16",null,"S17",null,"S18",null,"S19",null,"S20",null,"S21",null,"S22",null,"S23",null,"S24",null,"S25",null,"S26",null,"S27",null,"S28",null,"S29",null,"S30",null,"S31",null,"S32"]
[null,null,null,null,"Unit Cost","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total",null,null,null,null,null,null,"Unit Cost","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total"]
[]
[null,"SUPPLIES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUPPLIES"]
[null,null,"Equipment maintenance",null,{"$f":"+Inputs!$C$285","v":63.725490196078432},null,{"$f":"E357*F357","v":0},{"$f":"+$G$63","v":3250},{"$f":"$E357*H357","v":207107.84313725491},{"$f":"+$H$63","v":4000},{"$f":"$E357*J357","v":254901.96078431373},{"$f":"+$I$63","v":4000},{"$f":"$E357*L357","v":254901.96078431373},{"$f":"+$J$63","v":4000},{"$f":"$E357*N357","v":254901.96078431373},{"$f":"+N357","v":4000},{"$f":"$E357*P357","v":254901.96078431373},{"$f":"+P357","v":4000},{"$f":"$E357*R357","v":254901.96078431373},{"$f":"+R357","v":4000},{"$f":"$E357*T357","v":254901.96078431373},{"$f":"+T357","v":4000},{"$f":"$E357*V357","v":254901.96078431373},{"$f":"+V357","v":4000},{"$f":"$E357*X357","v":254901.96078431373},{"$f":"+X357","v":4000},{"$f":"$E357*Z357","v":254901.96078431373},null,null,null,null,"Equipment maintenance",null,{"$f":"+Inputs!$C$285","v":63.725490196078432},null,{"$f":"$AH357*AI357/$AG$353","v":0},{"$f":"+AI357","v":0},{"$f":"$AH357*AK357/$AG$353","v":0},{"$f":"+$G$63","v":3250},{"$f":"$AH357*AM357/$AG$353","v":103553.92156862745},{"$f":"+AM357","v":3250},{"$f":"$AH357*AO357/$AG$353","v":103553.92156862745},{"$f":"+$H$63","v":4000},{"$f":"$AH357*AQ357/$AG$353","v":127450.98039215687},{"$f":"+AQ357","v":4000},{"$f":"$AH357*AS357/$AG$353","v":127450.98039215687},{"$f":"+$I$63","v":4000},{"$f":"$AH357*AU357/$AG$353","v":127450.98039215687},{"$f":"+AU357","v":4000},{"$f":"$AH357*AW357/$AG$353","v":127450.98039215687},{"$f":"+$J$63","v":4000},{"$f":"$AH357*AY357/$AG$353","v":127450.98039215687},{"$f":"+AY357","v":4000},{"$f":"$AH357*BA357/$AG$353","v":127450.98039215687},{"$f":"+AY357","v":4000},{"$f":"$AH357*BC357/$AG$353","v":127450.98039215687},{"$f":"+BC357","v":4000},{"$f":"$AH357*BE357/$AG$353","v":127450.98039215687},{"$f":"+BC357","v":4000},{"$f":"$AH357*BG357/$AG$353","v":127450.98039215687},{"$f":"+BG357","v":4000},{"$f":"$AH357*BI357/$AG$353","v":127450.98039215687},{"$f":"+BG357","v":4000},{"$f":"$AH357*BK357/$AG$353","v":127450.98039215687},{"$f":"+BK357","v":4000},{"$f":"$AH357*BM357/$AG$353","v":127450.98039215687},{"$f":"+BK357","v":4000},{"$f":"$AH357*BO357/$AG$353","v":127450.98039215687},{"$f":"+BO357","v":4000},{"$f":"$AH357*BQ357/$AG$353","v":127450.98039215687},{"$f":"+BO357","v":4000},{"$f":"$AH357*BS357/$AG$353","v":127450.98039215687},{"$f":"+BS357","v":4000},{"$f":"$AH357*BU357/$AG$353","v":127450.98039215687},{"$f":"+BS357","v":4000},{"$f":"$AH357*BW357/$AG$353","v":127450.98039215687},{"$f":"+BW357","v":4000},{"$f":"$AH357*BY357/$AG$353","v":127450.98039215687},{"$f":"+BW357","v":4000},{"$f":"$AH357*CA357/$AG$353","v":127450.98039215687},{"$f":"+CA357","v":4000},{"$f":"$AH357*CC357/$AG$353","v":127450.98039215687},{"$f":"+CA357","v":4000},{"$f":"$AH357*CE357/$AG$353","v":127450.98039215687},{"$f":"+CE357","v":4000},{"$f":"$AH357*CG357/$AG$353","v":127450.98039215687},{"$f":"+CE357","v":4000},{"$f":"$AH357*CI357/$AG$353","v":127450.98039215687},{"$f":"+CI357","v":4000},{"$f":"$AH357*CK357/$AG$353","v":127450.98039215687},{"$f":"+CI357","v":4000},{"$f":"$AH357*CM357/$AG$353","v":127450.98039215687},{"$f":"+CM357","v":4000},{"$f":"$AH357*CO357/$AG$353","v":127450.98039215687},{"$f":"+CM357","v":4000},{"$f":"$AH357*CQ357/$AG$353","v":127450.98039215687},{"$f":"+CQ357","v":4000},{"$f":"$AH357*CS357/$AG$353","v":127450.98039215687}]
[null,null,"Rice mill maintenance",null,{"$f":"+Inputs!$C$286","v":1.2195921378992831},null,null,{"$f":"$E$434","v":10434.375},12725.681713892833,{"$f":"$E$449","v":31620.3125},38563.884522918423,{"$f":"$E$463","v":52007.8125},63428.319234340059,{"$f":"$E$491","v":62750},76529.40665318002,{"$f":"$E$491","v":62750},76529.40665318002,{"$f":"$E$491","v":62750},76529.40665318002,{"$f":"$E$491","v":62750},76529.40665318002,{"$f":"$E$505","v":64000},78053.896825554126,{"$f":"$E$505","v":64000},78053.896825554126,{"$f":"$E$505","v":64000},78053.896825554126,null,null,null,null,"Rice mill maintenance",null,{"$f":"+Inputs!$C$286","v":1.2195921378992831},null,0,{"$f":"+AI358","v":0},0,{"$f":"$E$434","v":10434.375},6362.8408569464164,{"$f":"+AM358","v":10434.375},6362.8408569464164,{"$f":"$E$449","v":31620.3125},19281.942261459211,{"$f":"+AQ358","v":31620.3125},19281.942261459211,{"$f":"$E$463","v":52007.8125},31714.159617170029,{"$f":"+AU358","v":52007.8125},31714.159617170029,{"$f":"$E$491","v":62750},38264.70332659001,{"$f":"+AY358","v":62750},38264.70332659001,{"$f":"$E$491","v":62750},38264.70332659001,{"$f":"+BC358","v":62750},38264.70332659001,{"$f":"$E$491","v":62750},38264.70332659001,{"$f":"+BG358","v":62750},38264.70332659001,{"$f":"$E$491","v":62750},38264.70332659001,{"$f":"+BK358","v":62750},38264.70332659001,{"$f":"$E$505","v":64000},39026.948412777063,{"$f":"+BO358","v":64000},39026.948412777063,{"$f":"$E$505","v":64000},39026.948412777063,{"$f":"+BS358","v":64000},39026.948412777063,{"$f":"$E$505","v":64000},39026.948412777063,{"$f":"+BW358","v":64000},39026.948412777063,{"$f":"$E$505","v":64000},39026.948412777063,64000,39026.948412777063,{"$f":"$E$505","v":64000},39026.948412777063,64000,39026.948412777063,{"$f":"$E$505","v":64000},39026.948412777063,64000,39026.948412777063,{"$f":"$E$505","v":64000},39026.948412777063,64000,39026.948412777063,{"$f":"$E$505","v":64000},39026.948412777063,64000,39026.948412777063]
[null,null,"Gasoline vehicles",null,{"$f":"gaz_cfa/parité","v":1.030968777588589},{"$f":"($F$203*25000*10/100+$F$204*25000*7/100+$F$205*10000*3/100)*9/12","v":0},{"$f":"E359*F359","v":0},{"$f":"$H$203*25000*10/100+$H$204*25000*7/100+$H$205*10000*3/100","v":17800},18351.244241076882,{"$f":"$H$203*25000*10/100+$H$204*25000*7/100+$H$205*10000*3/100","v":17800},18351.244241076882,{"$f":"($H$203+$L$203)*25000*10/100+($H$204+$L$204)*25000*7/100+($H$205+$L$205)*10000*3/100","v":19000},19588.40677418319,{"$f":"($H$203+$L$203)*25000*10/100+($H$204+$L$204)*25000*7/100+($H$205+$L$205)*10000*3/100","v":19000},19588.40677418319,{"$f":"($H$203+$L$203)*25000*10/100+($H$204+$L$204)*25000*7/100+($H$205+$L$205)*10000*3/100","v":19000},19588.40677418319,{"$f":"($H$203+$L$203)*25000*10/100+($H$204+$L$204)*25000*7/100+($H$205+$L$205)*10000*3/100","v":19000},19588.40677418319,{"$f":"($H$203+$L$203)*25000*10/100+($H$204+$L$204)*25000*7/100+($H$205+$L$205)*10000*3/100","v":19000},19588.40677418319,{"$f":"($H$203+$L$203)*25000*10/100+($H$204+$L$204)*25000*7/100+($H$205+$L$205)*10000*3/100","v":19000},19588.40677418319,{"$f":"($H$203+$L$203)*25000*10/100+($H$204+$L$204)*25000*7/100+($H$205+$L$205)*10000*3/100","v":19000},19588.40677418319,{"$f":"($H$203+$L$203)*25000*10/100+($H$204+$L$204)*25000*7/100+($H$205+$L$205)*10000*3/100","v":19000},19588.40677418319,null,null,null,null,"Gasoline vehicles",null,{"$f":"gaz_cfa/parité","v":1.030968777588589},{"$f":"($F$203*25000*10/100+$F$204*25000*7/100+$F$205*10000*3/100)*9/12","v":0},0,0,0,{"$f":"$H$203*25000*10/100+$H$204*25000*7/100+$H$205*10000*3/100","v":17800},9175.6221205384409,17800,9175.6221205384409,{"$f":"$H$203*25000*10/100+$H$204*25000*7/100+$H$205*10000*3/100","v":17800},9175.6221205384409,17800,9175.6221205384409,{"$f":"($H$203+$L$203)*25000*10/100+($H$204+$L$204)*25000*7/100+($H$205+$L$205)*10000*3/100","v":19000},9794.2033870915948,19000,9794.2033870915948,{"$f":"($H$203+$L$203)*25000*10/100+($H$204+$L$204)*25000*7/100+($H$205+$L$205)*10000*3/100","v":19000},9794.2033870915948,19000,9794.2033870915948,{"$f":"($H$203+$L$203)*25000*10/100+($H$204+$L$204)*25000*7/100+($H$205+$L$205)*10000*3/100","v":19000},9794.2033870915948,19000,9794.2033870915948,{"$f":"($H$203+$L$203)*25000*10/100+($H$204+$L$204)*25000*7/100+($H$205+$L$205)*10000*3/100","v":19000},9794.2033870915948,19000,9794.2033870915948,{"$f":"($H$203+$L$203)*25000*10/100+($H$204+$L$204)*25000*7/100+($H$205+$L$205)*10000*3/100","v":19000},9794.2033870915948,19000,9794.2033870915948,{"$f":"($H$203+$L$203)*25000*10/100+($H$204+$L$204)*25000*7/100+($H$205+$L$205)*10000*3/100","v":19000},9794.2033870915948,19000,9794.2033870915948,{"$f":"($H$203+$L$203)*25000*10/100+($H$204+$L$204)*25000*7/100+($H$205+$L$205)*10000*3/100","v":19000},9794.2033870915948,19000,9794.2033870915948,{"$f":"($H$203+$L$203)*25000*10/100+($H$204+$L$204)*25000*7/100+($H$205+$L$205)*10000*3/100","v":19000},9794.2033870915948,19000,9794.2033870915948,{"$f":"($H$203+$L$203)*25000*10/100+($H$204+$L$204)*25000*7/100+($H$205+$L$205)*10000*3/100","v":19000},9794.2033870915948,19000,9794.2033870915948,{"$f":"($H$203+$L$203)*25000*10/100+($H$204+$L$204)*25000*7/100+($H$205+$L$205)*10000*3/100","v":19000},9794.2033870915948,19000,9794.2033870915948,{"$f":"($H$203+$L$203)*25000*10/100+($H$204+$L$204)*25000*7/100+($H$205+$L$205)*10000*3/100","v":19000},9794.2033870915948,19000,9794.2033870915948,{"$f":"($H$203+$L$203)*25000*10/100+($H$204+$L$204)*25000*7/100+($H$205+$L$205)*10000*3/100","v":19000},9794.2033870915948,19000,9794.2033870915948,{"$f":"($H$203+$L$203)*25000*10/100+($H$204+$L$204)*25000*7/100+($H$205+$L$205)*10000*3/100","v":19000},9794.2033870915948,19000,9794.2033870915948]
[null,null,"Vehicles maintenance",null,{"$f":"+Inputs!$C$287","v":1000},{"$f":"$F$203+$F$204+$F$205/2","v":0},0,{"$f":"$F$203+$F$204+$F$205/2","v":0},0,{"$f":"$F$203+$F$204+$F$205/2","v":0},0,{"$f":"$F$203+$F$204+$F$205/2+$L$203+$L$204+$L$205/2","v":2},2000,{"$f":"$F$203+$F$204+$F$205/2+$L$203+$L$204+$L$205/2","v":2},2000,{"$f":"$F$203+$F$204+$F$205/2+$L$203+$L$204+$L$205/2","v":2},2000,{"$f":"$F$203+$F$204+$F$205/2+$L$203+$L$204+$L$205/2","v":2},2000,{"$f":"$F$203+$F$204+$F$205/2+$L$203+$L$204+$L$205/2","v":2},2000,{"$f":"$F$203+$F$204+$F$205/2+$L$203+$L$204+$L$205/2","v":2},2000,{"$f":"$F$203+$F$204+$F$205/2+$L$203+$L$204+$L$205/2","v":2},2000,{"$f":"$F$203+$F$204+$F$205/2+$L$203+$L$204+$L$205/2","v":2},2000,null,null,null,null,"Vehicles maintenance",null,{"$f":"+Inputs!$C$287","v":1000},{"$f":"$F$203+$F$204+$F$205/2","v":0},0,0,0,{"$f":"$F$203+$F$204+$F$205/2","v":0},0,0,0,{"$f":"$F$203+$F$204+$F$205/2","v":0},0,0,0,{"$f":"$F$203+$F$204+$F$205/2+$L$203+$L$204+$L$205/2","v":2},1000,2,1000,{"$f":"$F$203+$F$204+$F$205/2+$L$203+$L$204+$L$205/2","v":2},1000,2,1000,{"$f":"$F$203+$F$204+$F$205/2+$L$203+$L$204+$L$205/2","v":2},1000,2,1000,{"$f":"$F$203+$F$204+$F$205/2+$L$203+$L$204+$L$205/2","v":2},1000,2,1000,{"$f":"$F$203+$F$204+$F$205/2+$L$203+$L$204+$L$205/2","v":2},1000,2,1000,{"$f":"$F$203+$F$204+$F$205/2+$L$203+$L$204+$L$205/2","v":2},1000,2,1000,{"$f":"$F$203+$F$204+$F$205/2+$L$203+$L$204+$L$205/2","v":2},1000,2,1000,{"$f":"$F$203+$F$204+$F$205/2+$L$203+$L$204+$L$205/2","v":2},1000,2,1000,{"$f":"$F$203+$F$204+$F$205/2+$L$203+$L$204+$L$205/2","v":2},1000,2,1000,{"$f":"$F$203+$F$204+$F$205/2+$L$203+$L$204+$L$205/2","v":2},1000,2,1000,{"$f":"$F$203+$F$204+$F$205/2+$L$203+$L$204+$L$205/2","v":2},1000,2,1000,{"$f":"$F$203+$F$204+$F$205/2+$L$203+$L$204+$L$205/2","v":2},1000,2,1000,{"$f":"$F$203+$F$204+$F$205/2+$L$203+$L$204+$L$205/2","v":2},1000,2,1000]
[null,null,"Electricity",null,{"$f":"+Inputs!$C$288","v":2000},1,2000,1,2000,1,2000,1,2000,1,2000,1,2000,1,2000,1,2000,1,2000,1,2000,1,2000,null,null,null,null,"Electricity",null,{"$f":"+Inputs!$C$288","v":2000},1,{"$f":"$AH361*AI361/$AG$353","v":1000},1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000]
[null,null,"Telephone",null,{"$f":"+Inputs!$C$289","v":2000},1,2000,1,2000,1,2000,1,2000,1,2000,1,2000,1,2000,1,2000,1,2000,1,2000,1,2000,null,null,null,null,"Telephone",null,{"$f":"+Inputs!$C$289","v":2000},1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000]
[null,null,"Internet",null,{"$f":"+Inputs!$C$290","v":1000},1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,null,null,null,null,"Internet",null,{"$f":"+Inputs!$C$290","v":1000},1,500,1,500,1,500,1,500,1,500,1,500,1,500,1,500,1,500,1,500,1,500,1,500,1,500,1,500,1,500,1,500,1,500,1,500,1,500,1,500,1,500,1,500,1,500,1,500,1,500,1,500,1,500,1,500,1,500,1,500,1,500,1,500]
[null,null,"Mail",null,{"$f":"+Inputs!$C$291","v":1500},1,1500,1,1500,1,1500,1,1500,1,1500,1,1500,1,1500,1,1500,1,1500,1,1500,1,1500,null,null,null,null,"Mail",null,{"$f":"+Inputs!$C$291","v":1500},1,750,1,750,1,750,1,750,1,750,1,750,1,750,1,750,1,750,1,750,1,750,1,750,1,750,1,750,1,750,1,750,1,750,1,750,1,750,1,750,1,750,1,750,1,750,1,750,1,750,1,750,1,750,1,750,1,750,1,750,1,750,1,750]
[null,null,"Admin supplies",null,{"$f":"+Inputs!$C$292","v":1000},1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,null,null,null,null,"Admin supplies",null,{"$f":"+Inputs!$C$292","v":1000},1,500,1,500,1,500,1,500,1,500,1,500,1,500,1,500,1,500,1,500,1,500,1,500,1,500,1,500,1,500,1,500,1,500,1,500,1,500,1,500,1,500,1,500,1,500,1,500,1,500,1,500,1,500,1,500,1,500,1,500,1,500,1,500]
[null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0]
[null,"EXTERNAL COSTS",null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,"EXTERNAL COSTS",null,null,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0]
[null,null,"Managers recruitment cost",null,{"$f":"((SUM($H$397:$H$404)+SUM($H$412:$H$413))*0.1)*(1+VAT)","v":35388.893779622755},1,{"$f":"E368*F368","v":35388.893779622755},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,"Managers recruitment cost",null,{"$f":"((SUM($H$397:$H$404)+SUM($H$412:$H$413))*0.1)*(1+VAT)","v":35388.893779622755},1,17694.446889811377,1,17694.446889811377,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0]
[null,null,"Training, assistance",null,{"$f":"+Inputs!$C$296","v":12000},1,12000,1,12000,1,12000,1,12000,1,12000,1,12000,1,12000,1,12000,1,12000,1,12000,1,12000,null,null,null,null,"Training, assistance",null,{"$f":"+Inputs!$C$296","v":12000},1,6000,1,6000,1,6000,1,6000,1,6000,1,6000,1,6000,1,6000,1,6000,1,6000,1,6000,1,6000,1,6000,1,6000,1,6000,1,6000,1,6000,1,6000,1,6000,1,6000,1,6000,1,6000,1,6000,1,6000,1,6000,1,6000,1,6000,1,6000,1,6000,1,6000,1,6000,1,6000]
[null,null,"Welfare fund",null,{"$f":"+Inputs!$C$297","v":15000},1,15000,1,15000,1,15000,1,15000,1,15000,1,15000,1,15000,1,15000,1,15000,1,15000,1,15000,null,null,null,null,"Welfare fund",null,{"$f":"+Inputs!$C$297","v":15000},1,7500,1,7500,1,7500,1,7500,1,7500,1,7500,1,7500,1,7500,1,7500,1,7500,1,7500,1,7500,1,7500,1,7500,1,7500,1,7500,1,7500,1,7500,1,7500,1,7500,1,7500,1,7500,1,7500,1,7500,1,7500,1,7500,1,7500,1,7500,1,7500,1,7500,1,7500,1,7500]
[null,null,"Buildings insurance",null,{"$f":"+Inputs!$C$298","v":2000},3,6000,3,6000,4,8000,4,8000,4,8000,4,8000,4,8000,4,8000,4,8000,4,8000,4,8000,null,null,null,null,"Buildings insurance",null,{"$f":"+Inputs!$C$298","v":2000},3,3000,3,3000,3,3000,3,3000,4,4000,4,4000,4,4000,4,4000,4,4000,4,4000,4,4000,4,4000,4,4000,4,4000,4,4000,4,4000,4,4000,4,4000,4,4000,4,4000,4,4000,4,4000,4,4000,4,4000,4,4000,4,4000,4,4000,4,4000,4,4000,4,4000,4,4000,4,4000]
[null,null,"Equipment insurance",null,{"$f":"+Inputs!$C$299","v":1000},{"$f":"SUM($F$176:$F$179)+$F$189+$F$192","v":10},10000,{"$f":"SUM($H$176:$H$179)+$H$189+$H$192+$AI$372","v":20},20000,{"$f":"SUM($J$176:$J$179)+$J$189+$J$192+$AM$372","v":27},27000,{"$f":"SUM($L$176:$L$179)+$L$189+$L$192+$AQ$372","v":28},28000,{"$f":"SUM($N$176:$N$179)+$N$189+$N$192+$AU$372","v":28},28000,{"$f":"$AY$372","v":28},28000,{"$f":"$AY$372","v":28},28000,{"$f":"$AY$372","v":28},28000,{"$f":"$BC$372","v":28},28000,{"$f":"$BG$372","v":28},28000,{"$f":"$BK$372","v":28},28000,null,null,null,null,"Equipment insurance",null,{"$f":"+Inputs!$C$299","v":1000},{"$f":"SUM($F$176:$F$179)+$F$189+$F$192","v":10},5000,10,5000,{"$f":"SUM($H$176:$H$179)+$H$189+$H$192+$AI$372","v":20},10000,20,10000,{"$f":"SUM($J$176:$J$179)+$J$189+$J$192+$AM$372","v":27},13500,27,13500,{"$f":"SUM($L$176:$L$179)+$L$189+$L$192+$AQ$372","v":28},14000,28,14000,{"$f":"SUM($N$176:$N$179)+$N$189+$N$192+$AU$372","v":28},14000,28,14000,{"$f":"$AY$372","v":28},14000,28,14000,{"$f":"$AY$372","v":28},14000,28,14000,{"$f":"$AY$372","v":28},14000,28,14000,{"$f":"$BC$372","v":28},14000,28,14000,{"$f":"$BG$372","v":28},14000,28,14000,{"$f":"$BK$372","v":28},14000,28,14000,{"$f":"$BK$372","v":28},14000,28,14000,{"$f":"$BK$372","v":28},14000,28,14000,{"$f":"$BK$372","v":28},14000,28,14000,{"$f":"$BK$372","v":28},14000,28,14000,{"$f":"$BK$372","v":28},14000,28,14000]
[null,null,"Vehicle insurance",null,{"$f":"+Inputs!$C$300","v":250},{"$f":"SUM($F$203:$F$205)","v":0},0,{"$f":"SUM($F$203:$F$205)+SUM($H$203:$H$205)","v":13},3250,{"$f":"SUM($F$203:$F$205)+SUM($H$203:$H$205)+SUM($J$203:$J$205)","v":13},3250,{"$f":"SUM($F$203:$F$205)+SUM($H$203:$H$205)+SUM($J$203:$J$205)+SUM($L$203:$L$205)","v":17},4250,{"$f":"SUM($F$203:$F$205)+SUM($H$203:$H$205)+SUM($J$203:$J$205)+SUM($L$203:$L$205)","v":17},4250,{"$f":"SUM($F$203:$F$205)+SUM($H$203:$H$205)+SUM($J$203:$J$205)+SUM($L$203:$L$205)","v":17},4250,{"$f":"SUM($F$203:$F$205)+SUM($H$203:$H$205)+SUM($J$203:$J$205)+SUM($L$203:$L$205)","v":17},4250,{"$f":"SUM($F$203:$F$205)+SUM($H$203:$H$205)+SUM($J$203:$J$205)+SUM($L$203:$L$205)","v":17},4250,{"$f":"SUM($F$203:$F$205)+SUM($H$203:$H$205)+SUM($J$203:$J$205)+SUM($L$203:$L$205)","v":17},4250,{"$f":"SUM($F$203:$F$205)+SUM($H$203:$H$205)+SUM($J$203:$J$205)+SUM($L$203:$L$205)","v":17},4250,{"$f":"SUM($F$203:$F$205)+SUM($H$203:$H$205)+SUM($J$203:$J$205)+SUM($L$203:$L$205)","v":17},4250,null,null,null,null,"Vehicle insurance",null,{"$f":"+Inputs!$C$300","v":250},{"$f":"SUM($F$203:$F$205)","v":0},0,0,0,{"$f":"SUM($F$203:$F$205)+SUM($H$203:$H$205)","v":13},1625,13,1625,{"$f":"SUM($F$203:$F$205)+SUM($H$203:$H$205)+SUM($J$203:$J$205)","v":13},1625,13,1625,{"$f":"SUM($F$203:$F$205)+SUM($H$203:$H$205)+SUM($J$203:$J$205)+SUM($L$203:$L$205)","v":17},2125,17,2125,{"$f":"SUM($F$203:$F$205)+SUM($H$203:$H$205)+SUM($J$203:$J$205)+SUM($L$203:$L$205)","v":17},2125,17,2125,{"$f":"SUM($F$203:$F$205)+SUM($H$203:$H$205)+SUM($J$203:$J$205)+SUM($L$203:$L$205)","v":17},2125,17,2125,{"$f":"SUM($F$203:$F$205)+SUM($H$203:$H$205)+SUM($J$203:$J$205)+SUM($L$203:$L$205)","v":17},2125,17,2125,{"$f":"SUM($F$203:$F$205)+SUM($H$203:$H$205)+SUM($J$203:$J$205)+SUM($L$203:$L$205)","v":17},2125,17,2125,{"$f":"SUM($F$203:$F$205)+SUM($H$203:$H$205)+SUM($J$203:$J$205)+SUM($L$203:$L$205)","v":17},2125,17,2125,{"$f":"SUM($F$203:$F$205)+SUM($H$203:$H$205)+SUM($J$203:$J$205)+SUM($L$203:$L$205)","v":17},2125,17,2125,{"$f":"SUM($F$203:$F$205)+SUM($H$203:$H$205)+SUM($J$203:$J$205)+SUM($L$203:$L$205)","v":17},2125,17,2125,{"$f":"SUM($F$203:$F$205)+SUM($H$203:$H$205)+SUM($J$203:$J$205)+SUM($L$203:$L$205)","v":17},2125,17,2125,{"$f":"SUM($F$203:$F$205)+SUM($H$203:$H$205)+SUM($J$203:$J$205)+SUM($L$203:$L$205)","v":17},2125,17,2125,{"$f":"SUM($F$203:$F$205)+SUM($H$203:$H$205)+SUM($J$203:$J$205)+SUM($L$203:$L$205)","v":17},2125,17,2125,{"$f":"SUM($F$203:$F$205)+SUM($H$203:$H$205)+SUM($J$203:$J$205)+SUM($L$203:$L$205)","v":17},2125,17,2125,{"$f":"SUM($F$203:$F$205)+SUM($H$203:$H$205)+SUM($J$203:$J$205)+SUM($L$203:$L$205)","v":17},2125,17,2125]
[null,null,"Housing rents",null,{"$f":"+Inputs!$C$301","v":9000},null,0,8,72000,8,72000,8,72000,8,72000,8,72000,8,72000,8,72000,8,72000,8,72000,8,72000,null,null,null,null,"Housing rents",null,{"$f":"+Inputs!$C$301","v":9000},null,0,0,0,8,36000,8,36000,8,36000,8,36000,8,36000,8,36000,8,36000,8,36000,8,36000,8,36000,8,36000,8,36000,8,36000,8,36000,8,36000,8,36000,8,36000,8,36000,8,36000,8,36000,8,36000,8,36000,8,36000,8,36000,8,36000,8,36000,8,36000,8,36000,8,36000,8,36000]
[null,null,"Software maintenance",null,{"$f":"($I$218+$I$219)*maintenance_soft","v":2054.85},null,null,1,2054.85,1,2054.85,1,2054.85,1,2054.85,1,2054.85,1,2054.85,1,2054.85,1,2054.85,1,2054.85,1,2054.85,null,null,null,null,"Software maintenance",null,{"$f":"($I$218+$I$219)*maintenance_soft","v":2054.85},null,0,0,0,1,1027.425,1,1027.425,1,1027.425,1,1027.425,1,1027.425,1,1027.425,1,1027.425,1,1027.425,1,1027.425,1,1027.425,1,1027.425,1,1027.425,1,1027.425,1,1027.425,1,1027.425,1,1027.425,1,1027.425,1,1027.425,1,1027.425,1,1027.425,1,1027.425,1,1027.425,1,1027.425,1,1027.425,1,1027.425,1,1027.425,1,1027.425,1,1027.425,1,1027.425,1,1027.425]
[null,null,"Family managers allowances ",null,{"$f":"+Inputs!$C$303","v":6000},null,{"$f":"E376*F376","v":0},3,18000,3,18000,3,18000,3,18000,3,18000,3,18000,3,18000,3,18000,3,18000,3,18000,null,null,null,null,"Family managers allowances ",null,{"$f":"+Inputs!$C$303","v":6000},null,0,0,0,3,9000,3,9000,3,9000,3,9000,3,9000,3,9000,3,9000,3,9000,3,9000,3,9000,3,9000,3,9000,3,9000,3,9000,3,9000,3,9000,3,9000,3,9000,3,9000,3,9000,3,9000,3,9000,3,9000,3,9000,3,9000,3,9000,3,9000,3,9000,3,9000,3,9000]
[null,null,"Management travels & expenses",null,{"$f":"+Inputs!$C$304","v":10000},null,0,4,40000,4,40000,4,40000,4,40000,4,40000,4,40000,4,40000,4,40000,4,40000,4,40000,null,null,null,null,"Management travels & expenses",null,{"$f":"+Inputs!$C$304","v":10000},null,0,0,0,4,20000,4,20000,4,20000,4,20000,4,20000,4,20000,4,20000,4,20000,4,20000,4,20000,4,20000,4,20000,4,20000,4,20000,4,20000,4,20000,4,20000,4,20000,4,20000,4,20000,4,20000,4,20000,4,20000,4,20000,4,20000,4,20000,4,20000,4,20000,4,20000,4,20000]
[null,null,"Staff transport costs",null,{"$f":"+Inputs!$C$305","v":240},{"$f":"SUM($E$402:$E$415)+$AI$379","v":33},7920,{"$f":"SUM($G$402:$G$415)+$AM$379","v":83},19920,{"$f":"SUM($I$402:$I$415)+$AQ$379","v":116},27840,{"$f":"SUM($K$402:$K$415)+$AU$379","v":137},32880,{"$f":"SUM($M$402:$M$415)+$AY$379","v":151},36240,{"$f":"SUM($O$402:$O$415)+$BC$379","v":158},37920,{"$f":"SUM($Q$402:$Q$415)+$BG$379","v":158},37920,{"$f":"SUM($S$402:$S$415)+$BK$379","v":158},37920,{"$f":"SUM($U$402:$U$415)+$BO$379","v":158},37920,{"$f":"SUM($W$402:$W$415)+$BS$379","v":158},37920,{"$f":"SUM($Y$402:$Y$415)+$BW$379","v":158},37920,null,null,null,null,"Staff transport costs",null,{"$f":"+Inputs!$C$305","v":240},{"$f":"SUM($E$402:$E$415)+$AI$379","v":33},{"$f":"$AH378*AI378/$AG$353","v":3960},33,3960,{"$f":"SUM($G$402:$G$415)+$AM$379","v":83},9960,83,9960,{"$f":"SUM($I$402:$I$415)+$AQ$379","v":116},13920,116,13920,{"$f":"SUM($K$402:$K$415)+$AU$379","v":137},16440,137,16440,{"$f":"SUM($M$402:$M$415)+$AY$379","v":151},18120,151,18120,{"$f":"SUM($O$402:$O$415)+$BC$379","v":158},18960,158,18960,{"$f":"SUM($Q$402:$Q$415)+$BG$379","v":158},18960,158,18960,{"$f":"SUM($S$402:$S$415)+$BK$379","v":158},18960,158,18960,{"$f":"SUM($U$402:$U$415)+$BO$379","v":158},18960,158,18960,{"$f":"SUM($W$402:$W$415)+$BS$379","v":158},18960,158,18960,{"$f":"SUM($Y$402:$Y$415)+$BW$379","v":158},18960,158,18960,{"$f":"SUM($Y$402:$Y$415)+$BW$379","v":158},18960,158,18960,{"$f":"SUM($Y$402:$Y$415)+$BW$379","v":158},18960,158,18960,{"$f":"SUM($Y$402:$Y$415)+$BW$379","v":158},18960,158,18960,{"$f":"SUM($Y$402:$Y$415)+$BW$379","v":158},18960,158,18960,{"$f":"SUM($Y$402:$Y$415)+$BW$379","v":158},18960,158,18960]
[null,null,"Watchmen",null,{"$f":"+Inputs!$C$306","v":2496},3,7488,3,7488,3,7488,3,7488,3,7488,3,7488,3,7488,3,7488,3,7488,3,7488,3,7488,null,null,null,null,"Watchmen",null,{"$f":"+Inputs!$C$306","v":2496},3,3744,3,3744,3,3744,3,3744,3,3744,3,3744,3,3744,3,3744,3,3744,3,3744,3,3744,3,3744,3,3744,3,3744,3,3744,3,3744,3,3744,3,3744,3,3744,3,3744,3,3744,3,3744,3,3744,3,3744,3,3744,3,3744,3,3744,3,3744,3,3744,3,3744,3,3744,3,3744]
[null,null,"Watchmen supervisor",null,{"$f":"+Inputs!$C$307","v":4680},0.75,3510,1,4680,1,4680,1,4680,1,4680,1,4680,1,4680,1,4680,1,4680,1,4680,1,4680,null,null,null,null,"Watchmen supervisor",null,{"$f":"+Inputs!$C$307","v":4680},0.75,1755,0.75,1755,1,2340,1,2340,1,2340,1,2340,1,2340,1,2340,1,2340,1,2340,1,2340,1,2340,1,2340,1,2340,1,2340,1,2340,1,2340,1,2340,1,2340,1,2340,1,2340,1,2340,1,2340,1,2340,1,2340,1,2340,1,2340,1,2340,1,2340,1,2340,1,2340,1,2340]
[null,null,"Local tax",null,{"$f":"+Inputs!$C$308","v":2000},0.5,1000,1,2000,1,2000,1,2000,1,2000,1,2000,1,2000,1,2000,1,2000,1,2000,1,2000,null,null,null,null,"Local tax",null,{"$f":"+Inputs!$C$308","v":2000},0.5,500,0.5,500,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000]
[]
[null,"Total",null,null,null,null,{"$f":"SUM(G357:G382)","v":105806.89377962275},null,{"$f":"SUM(I357:I382)","v":468077.61909222463},null,{"$f":"SUM(K357:K382)","v":558629.93954830896},null,{"$f":"SUM(M357:M382)","v":593771.53679283697},null,{"$f":"SUM(O357:O382)","v":610232.62421167688},null,{"$f":"SUM(Q357:Q382)","v":611912.62421167688},null,{"$f":"SUM(S357:S382)","v":611912.62421167688},null,{"$f":"SUM(U357:U382)","v":611912.62421167688},null,{"$f":"SUM(W357:W382)","v":613437.11438405106},null,{"$f":"SUM(Y357:Y382)","v":613437.11438405106},null,{"$f":"SUM(AA357:AA382)","v":613437.11438405106},null,null,null,"Total",null,null,null,null,{"$f":"SUM(AJ357:AJ382)","v":52903.446889811377},null,{"$f":"SUM(AL357:AL382)","v":52903.446889811377},null,{"$f":"SUM(AN357:AN382)","v":234038.80954611232},null,{"$f":"SUM(AP357:AP382)","v":234038.80954611232},null,{"$f":"SUM(AR357:AR382)","v":279314.96977415448},null,{"$f":"SUM(AT357:AT382)","v":279314.96977415448},null,{"$f":"SUM(AV357:AV382)","v":296885.76839641848},null,{"$f":"SUM(AX357:AX382)","v":296885.76839641848},null,{"$f":"SUM(AZ357:AZ382)","v":305116.31210583844},null,{"$f":"SUM(BB357:BB382)","v":305116.31210583844},null,{"$f":"SUM(BD357:BD382)","v":305956.31210583844},null,{"$f":"SUM(BF357:BF382)","v":305956.31210583844},null,{"$f":"SUM(BH357:BH382)","v":305956.31210583844},null,{"$f":"SUM(BJ357:BJ382)","v":305956.31210583844},null,{"$f":"SUM(BL357:BL382)","v":305956.31210583844},null,{"$f":"SUM(BN357:BN382)","v":305956.31210583844},null,{"$f":"SUM(BP357:BP382)","v":306718.55719202553},null,{"$f":"SUM(BR357:BR382)","v":306718.55719202553},null,{"$f":"SUM(BT357:BT382)","v":306718.55719202553},null,{"$f":"SUM(BV357:BV382)","v":306718.55719202553},null,{"$f":"SUM(BX357:BX382)","v":306718.55719202553},null,{"$f":"SUM(BZ357:BZ382)","v":306718.55719202553},null,{"$f":"SUM(CB357:CB382)","v":306718.55719202553},null,{"$f":"SUM(CD357:CD382)","v":306718.55719202553},null,{"$f":"SUM(CF357:CF382)","v":306718.55719202553},null,{"$f":"SUM(CH357:CH382)","v":306718.55719202553},null,{"$f":"SUM(CJ357:CJ382)","v":306718.55719202553},null,{"$f":"SUM(CL357:CL382)","v":306718.55719202553},null,{"$f":"SUM(CN357:CN382)","v":306718.55719202553},null,{"$f":"SUM(CP357:CP382)","v":306718.55719202553},null,{"$f":"SUM(CR357:CR382)","v":306718.55719202553},null,{"$f":"SUM(CT357:CT382)","v":306718.55719202553}]
[]
[]
[]
[null,null,"Wage costs (13 months a year, non-inflation adjusted) - Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wage costs (13 months a year, non-inflation adjusted) - Semesters"]
[]
[null,null,null,"Net salary - year N","N",null,"N + 1",null,"N + 2",null,"N + 3",null,"N+4",null,"N + 5",null,"N+6",null,"N+7",null,"N + 8",null,"N + 9",null,"N + 10",null,null,null,null,null,null,null,null,null,"N",null,null,null,"N + 1",null,null,null,"N + 2",null,null,null,"N + 3",null,null,null,"N+4",null,null,null,"N + 5",null,null,null,"N+6",null,null,null,"N+7",null,null,null,"N + 8",null,null,null,"N + 9",null,null,null,"N + 10",null,null,null,"N + 11",null,null,null,"N + 12",null,null,null,"N + 13",null,null,null,"N + 14",null,null,null,"N + 15"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Periods / Year",2,"Gross base salary","S1",null,"S2",null,"S3",null,"S4",null,"S5",null,"S6",null,"S7",null,"S8",null,"S9",null,"S10",null,"S11",null,"S12",null,"S13",null,"S14",null,"S15",null,"S16",null,"S17",null,"S18",null,"S19",null,"S20",null,"S21",null,"S22",null,"S23",null,"S24",null,"S25",null,"S26",null,"S27",null,"S28",null,"S29",null,"S30",null,"S31",null,"S32"]
[null,null,null,null,"Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total",null,null,null,null,null,null,null,null,"Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total"]
[]
[null,"WAGE POLICY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WAGE POLICY"]
[null,{"$f":"+#REF!","v":{"$error":"#REF!"}},"Salary increments & bonuses","base",null,null,null,0,null,0.1,null,0.2,null,0.25,null,0.3,null,0.3,null,0.3,null,0.3,null,0.3,null,0.3,null,null,null,null,null,"Salary increments & bonuses",null,"base",null,null,null,null,null,0,null,null,null,0.1,null,0.1,null,0.2,null,0.2,null,0.25,null,0.25,null,0.3,null,0.3,null,0.3,null,0.3,null,0.3,null,0.3,null,0.3,null,0.3,null,0.3,null,0.3,null,0.3,null,0.3,null,0.3,null,0.3,null,0.3,null,0.3,null,0.3,null,0.3,null,0.3,null,0.3,null,0.3,null,0.3]
[null,{"$f":"+#REF!","v":{"$error":"#REF!"}},null,"Year N",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year N"]
[null,"EXPATRIATES MANAGMENT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EXPATRIATES MANAGMENT"]
[null,{"$f":"+#REF!","v":{"$error":"#REF!"}},"Farm Director",{"$f":"Inputs!$C$145","v":102629.16517393671},0,{"$f":"$D397*(1+F394)*10*E397","v":0},1,{"$f":"$D397*(1+H$394)*G397","v":102629.16517393671},1,{"$f":"$D397*(1+J$394)*I397","v":112892.08169133039},1,{"$f":"$D397*(1+L$394)*K397","v":123154.99820872405},1,{"$f":"$D397*(1+N$394)*M397","v":128286.45646742088},1,{"$f":"$D397*(1+P$394)*O397","v":133417.91472611771},1,{"$f":"$D397*(1+R$394)*Q397","v":133417.91472611771},1,{"$f":"$D397*(1+T$394)*S397","v":133417.91472611771},1,{"$f":"$D397*(1+V$394)*U397","v":133417.91472611771},1,{"$f":"$D397*(1+X$394)*W397","v":133417.91472611771},1,{"$f":"$D397*(1+Z$394)*Y397","v":133417.91472611771},null,null,null,null,null,"Farm Director",null,{"$f":"Inputs!$C$145","v":102629.16517393671},0,{"$f":"$AH397*(1+AJ394)*10*AI397","v":0},null,null,1,{"$f":"$AH397*(1+AN$394)*AM397/$AG$390","v":51314.582586968354},{"$f":"+AM397","v":1},{"$f":"$AH397*(1+AP$394)*AO397/$AG$390","v":51314.582586968354},1,{"$f":"$AH397*(1+AR$394)*AQ397/$AG$390","v":56446.040845665193},{"$f":"+AQ397","v":1},{"$f":"$AH397*(1+AT$394)*AS397/$AG$390","v":56446.040845665193},1,{"$f":"$AH397*(1+AV$394)*AU397/$AG$390","v":61577.499104362025},{"$f":"+AU397","v":1},{"$f":"$AH397*(1+AX$394)*AW397/$AG$390","v":61577.499104362025},1,{"$f":"$AH397*(1+AZ$394)*AY397/$AG$390","v":64143.228233710441},{"$f":"+AY397","v":1},{"$f":"$AH397*(1+BB$394)*BA397/$AG$390","v":64143.228233710441},1,{"$f":"$AH397*(1+BD$394)*BC397/$AG$390","v":66708.957363058857},{"$f":"+BC397","v":1},{"$f":"$AH397*(1+BF$394)*BE397/$AG$390","v":66708.957363058857},1,{"$f":"$AH397*(1+BH$394)*BG397/$AG$390","v":66708.957363058857},{"$f":"+BG397","v":1},{"$f":"$AH397*(1+BJ$394)*BI397/$AG$390","v":66708.957363058857},1,{"$f":"$AH397*(1+BL$394)*BK397/$AG$390","v":66708.957363058857},{"$f":"+BK397","v":1},{"$f":"$AH397*(1+BN$394)*BM397/$AG$390","v":66708.957363058857},1,{"$f":"$AH397*(1+BP$394)*BO397/$AG$390","v":66708.957363058857},{"$f":"+BO397","v":1},{"$f":"$AH397*(1+BR$394)*BQ397/$AG$390","v":66708.957363058857},1,{"$f":"$AH397*(1+BT$394)*BS397/$AG$390","v":66708.957363058857},{"$f":"+BS397","v":1},{"$f":"$AH397*(1+BV$394)*BU397/$AG$390","v":66708.957363058857},1,{"$f":"$AH397*(1+BX$394)*BW397/$AG$390","v":66708.957363058857},{"$f":"+BW397","v":1},{"$f":"$AH397*(1+BZ$394)*BY397/$AG$390","v":66708.957363058857},1,{"$f":"$AH397*(1+CB$394)*CA397/$AG$390","v":66708.957363058857},{"$f":"+CA397","v":1},{"$f":"$AH397*(1+CD$394)*CC397/$AG$390","v":66708.957363058857},1,{"$f":"$AH397*(1+CF$394)*CE397/$AG$390","v":66708.957363058857},{"$f":"+CE397","v":1},{"$f":"$AH397*(1+CH$394)*CG397/$AG$390","v":66708.957363058857},1,{"$f":"$AH397*(1+CJ$394)*CI397/$AG$390","v":66708.957363058857},{"$f":"+CI397","v":1},{"$f":"$AH397*(1+CL$394)*CK397/$AG$390","v":66708.957363058857},1,{"$f":"$AH397*(1+CN$394)*CM397/$AG$390","v":66708.957363058857},{"$f":"+CM397","v":1},{"$f":"$AH397*(1+CP$394)*CO397/$AG$390","v":66708.957363058857},1,{"$f":"$AH397*(1+CR$394)*CQ397/$AG$390","v":66708.957363058857},{"$f":"+CQ397","v":1},{"$f":"$AH397*(1+CT$394)*CS397/$AG$390","v":66708.957363058857}]
[null,{"$f":"+#REF!","v":{"$error":"#REF!"}},"Crop Manager",{"$f":"Inputs!$C$146","v":72573.695394667637},0,{"$f":"$D398*(1+F$394)*3*E398","v":0},1,{"$f":"$D398*(1+H$394)*G398","v":72573.695394667637},1,{"$f":"$D398*(1+J$394)*I398","v":79831.064934134411},1,{"$f":"$D398*(1+L$394)*K398","v":87088.434473601155},1,{"$f":"$D398*(1+N$394)*M398","v":90717.119243334542},1,{"$f":"$D398*(1+P$394)*O398","v":94345.804013067929},1,{"$f":"$D398*(1+R$394)*Q398","v":94345.804013067929},1,{"$f":"$D398*(1+T$394)*S398","v":94345.804013067929},1,{"$f":"$D398*(1+V$394)*U398","v":94345.804013067929},1,{"$f":"$D398*(1+X$394)*W398","v":94345.804013067929},1,{"$f":"$D398*(1+Z$394)*Y398","v":94345.804013067929},null,null,null,null,null,"Crop Manager",null,{"$f":"Inputs!$C$146","v":72573.695394667637},0,{"$f":"$AH398*(1+F$394)*3*AI398","v":0},null,null,1,36286.847697333818,{"$f":"+AM398","v":1},{"$f":"$AH398*(1+AP$394)*AO398/$AG$390","v":36286.847697333818},1,39915.532467067205,{"$f":"+AQ398","v":1},{"$f":"$AH398*(1+AT$394)*AS398/$AG$390","v":39915.532467067205},1,{"$f":"$AH398*(1+AV$394)*AU398/$AG$390","v":43544.217236800578},{"$f":"+AU398","v":1},{"$f":"$AH398*(1+AX$394)*AW398/$AG$390","v":43544.217236800578},1,{"$f":"$AH398*(1+AZ$394)*AY398/$AG$390","v":45358.559621667271},{"$f":"+AY398","v":1},{"$f":"$AH398*(1+BB$394)*BA398/$AG$390","v":45358.559621667271},1,{"$f":"$AH398*(1+BD$394)*BC398/$AG$390","v":47172.902006533965},{"$f":"+BC398","v":1},{"$f":"$AH398*(1+BF$394)*BE398/$AG$390","v":47172.902006533965},1,{"$f":"$AH398*(1+BH$394)*BG398/$AG$390","v":47172.902006533965},{"$f":"+BG398","v":1},{"$f":"$AH398*(1+BJ$394)*BI398/$AG$390","v":47172.902006533965},1,{"$f":"$AH398*(1+BL$394)*BK398/$AG$390","v":47172.902006533965},{"$f":"+BK398","v":1},{"$f":"$AH398*(1+BN$394)*BM398/$AG$390","v":47172.902006533965},1,{"$f":"$AH398*(1+BP$394)*BO398/$AG$390","v":47172.902006533965},{"$f":"+BO398","v":1},{"$f":"$AH398*(1+BR$394)*BQ398/$AG$390","v":47172.902006533965},1,{"$f":"$AH398*(1+BT$394)*BS398/$AG$390","v":47172.902006533965},{"$f":"+BS398","v":1},{"$f":"$AH398*(1+BV$394)*BU398/$AG$390","v":47172.902006533965},1,{"$f":"$AH398*(1+BX$394)*BW398/$AG$390","v":47172.902006533965},{"$f":"+BW398","v":1},{"$f":"$AH398*(1+BZ$394)*BY398/$AG$390","v":47172.902006533965},1,47172.902006533965,1,47172.902006533965,1,47172.902006533965,1,47172.902006533965,1,47172.902006533965,1,47172.902006533965,1,47172.902006533965,1,47172.902006533965,1,47172.902006533965,1,47172.902006533965]
[null,{"$f":"+#REF!","v":{"$error":"#REF!"}},"Chief Mechanic",{"$f":"Inputs!$C$147","v":72573.695394667637},null,{"$f":"$D399*(1+F$394)*9*E399","v":0},1,72573.695394667637,1,79831.064934134411,1,87088.434473601155,1,90717.119243334542,1,94345.804013067929,1,94345.804013067929,1,94345.804013067929,1,94345.804013067929,1,94345.804013067929,1,94345.804013067929,null,null,null,null,null,"Chief Mechanic",null,{"$f":"Inputs!$C$147","v":72573.695394667637},null,{"$f":"$AH399*(1+F$394)*9*AI399","v":0},null,null,1,36286.847697333818,1,36286.847697333818,1,39915.532467067205,1,39915.532467067205,1,43544.217236800578,1,43544.217236800578,1,45358.559621667271,1,45358.559621667271,1,47172.902006533965,1,47172.902006533965,1,47172.902006533965,1,47172.902006533965,1,47172.902006533965,1,47172.902006533965,1,47172.902006533965,1,47172.902006533965,1,47172.902006533965,1,47172.902006533965,1,47172.902006533965,1,47172.902006533965,1,47172.902006533965,1,47172.902006533965,1,47172.902006533965,1,47172.902006533965,1,47172.902006533965,1,47172.902006533965,1,47172.902006533965,1,47172.902006533965,1,47172.902006533965,1,47172.902006533965]
[null,{"$f":"+#REF!","v":{"$error":"#REF!"}},"Driver of agricultural machinery",{"$f":"Inputs!$C$148","v":52404.593060215841},null,{"$f":"$D400*(1+F$394)*6*E400","v":0},1,52404.593060215841,1,57645.052366237433,1,62885.511672259003,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,"Driver of agricultural machinery",null,{"$f":"Inputs!$C$148","v":52404.593060215841},null,{"$f":"$AH400*(1+F$394)*6*AI400","v":0},null,null,1,26202.29653010792,1,26202.29653010792,1,28822.526183118716,1,28822.526183118716,1,31442.755836129501,1,31442.755836129501,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0]
[null,{"$f":"+#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0]
[null,"OPERATIONAL STAFF",null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,"OPERATIONAL STAFF",null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0]
[null,{"$f":"+#REF!","v":{"$error":"#REF!"}},"Deputy Crop Managers",{"$f":"Inputs!$C$151","v":6540.0628394849127},{"$f":"3/13","v":0.23076923076923078},{"$f":"$D403*(1+F$394)*E403","v":1509.2452706503645},1,6540.0628394849127,2,14388.138246866809,3,23544.226222145684,4,32700.314197424563,4,34008.326765321544,4,34008.326765321544,4,34008.326765321544,4,34008.326765321544,4,34008.326765321544,4,34008.326765321544,null,null,null,null,null,"Deputy Crop Managers",null,{"$f":"Inputs!$C$151","v":6540.0628394849127},null,{"$f":"$AH403*(1+F$394)*AI403","v":0},{"$f":"3/13","v":0.23076923076923078},{"$f":"$AH403*(1+AL$394)*AK403","v":1509.2452706503645},1,3270.0314197424564,1,3270.0314197424564,2,7194.0691234334045,2,7194.0691234334045,3,11772.113111072842,3,11772.113111072842,4,16350.157098712281,4,16350.157098712281,4,17004.163382660772,4,17004.163382660772,4,17004.163382660772,4,17004.163382660772,4,17004.163382660772,4,17004.163382660772,4,17004.163382660772,4,17004.163382660772,4,17004.163382660772,4,17004.163382660772,4,17004.163382660772,4,17004.163382660772,4,17004.163382660772,4,17004.163382660772,4,17004.163382660772,4,17004.163382660772,4,17004.163382660772,4,17004.163382660772,4,17004.163382660772,4,17004.163382660772,4,17004.163382660772,4,17004.163382660772]
[null,{"$f":"+#REF!","v":{"$error":"#REF!"}},"Deputy Mechanic, Irrigation",{"$f":"Inputs!$C$152","v":6540.0628394849127},{"$f":"2*9/13","v":1.3846153846153846},{"$f":"$D404*(1+F$394)*E404","v":9055.4716239021873},3,19620.188518454739,3,21582.207370300213,3,23544.226222145684,2,16350.157098712281,2,17004.163382660772,2,17004.163382660772,2,17004.163382660772,2,17004.163382660772,2,17004.163382660772,2,17004.163382660772,null,null,null,null,null,"Deputy Mechanic, Irrigation",null,{"$f":"Inputs!$C$152","v":6540.0628394849127},{"$f":"2*2.5/13","v":0.38461538461538464},2515.4087844172741,{"$f":"2*6.5/13","v":1},{"$f":"$AH404*(1+AL$394)*AK404","v":6540.0628394849127},3,9810.0942592273695,3,9810.0942592273695,3,10791.103685150107,3,10791.103685150107,3,11772.113111072842,3,11772.113111072842,2,8175.0785493561407,2,8175.0785493561407,2,8502.0816913303861,2,8502.0816913303861,2,8502.0816913303861,2,8502.0816913303861,2,8502.0816913303861,2,8502.0816913303861,2,8502.0816913303861,2,8502.0816913303861,2,8502.0816913303861,2,8502.0816913303861,2,8502.0816913303861,2,8502.0816913303861,2,8502.0816913303861,2,8502.0816913303861,2,8502.0816913303861,2,8502.0816913303861,2,8502.0816913303861,2,8502.0816913303861,2,8502.0816913303861,2,8502.0816913303861,2,8502.0816913303861,2,8502.0816913303861]
[null,{"$f":"+#REF!","v":{"$error":"#REF!"}},"Mechanics",{"$f":"Inputs!$C$153","v":3963.6744481726678},{"$f":"9/13","v":0.69230769230769229},{"$f":"$D405*(1+F$394)*E405","v":2744.0823102733852},1,3963.6744481726678,1,4360.0418929899351,2,9512.8186756144023,3,14863.779180647505,3,15458.330347873405,3,15458.330347873405,3,15458.330347873405,3,15458.330347873405,3,15458.330347873405,3,15458.330347873405,null,null,null,null,null,"Mechanics",null,{"$f":"Inputs!$C$153","v":3963.6744481726678},{"$f":"2.5/13","v":0.19230769230769232},762.24508618705158,{"$f":"6.5/13","v":0.5},{"$f":"$AH405*(1+AL$394)*AK405","v":1981.8372240863339},1,1981.8372240863339,1,1981.8372240863339,1,2180.0209464949676,1,2180.0209464949676,2,4756.4093378072012,2,4756.4093378072012,3,7431.8895903237526,3,7431.8895903237526,3,7729.1651739367026,3,7729.1651739367026,3,7729.1651739367026,3,7729.1651739367026,3,7729.1651739367026,3,7729.1651739367026,3,7729.1651739367026,3,7729.1651739367026,3,7729.1651739367026,3,7729.1651739367026,3,7729.1651739367026,3,7729.1651739367026,3,7729.1651739367026,3,7729.1651739367026,3,7729.1651739367026,3,7729.1651739367026,3,7729.1651739367026,3,7729.1651739367026,3,7729.1651739367026,3,7729.1651739367026,3,7729.1651739367026,3,7729.1651739367026]
[null,{"$f":"+#REF!","v":{"$error":"#REF!"}},"Drivers of agricultural machinery",{"$f":"Inputs!$C$154","v":3369.1232809467679},{"$f":"F372*6/13","v":4.615384615384615},{"$f":"$D406*(1+F$394)*E406","v":15549.79975821585},{"$f":"$AM$372","v":20},67382.465618935355,{"$f":"$AQ$372+2","v":29},107475.03266220191,{"$f":"$AU$372+2","v":30},121288.43811408363,{"$f":"$AY$372+2","v":30},126342.12303550378,{"$f":"$BC$372+2","v":30},131395.80795692393,{"$f":"$BG$372+2","v":30},131395.80795692393,{"$f":"$BK$372+2","v":30},131395.80795692393,{"$f":"$BO$372+2","v":30},131395.80795692393,{"$f":"$BS$372+2","v":30},131395.80795692393,{"$f":"$BW$372+2","v":30},131395.80795692393,null,null,null,null,null,"Drivers of agricultural machinery",null,{"$f":"Inputs!$C$154","v":3369.1232809467679},null,0,{"$f":"+AK372*6/13","v":4.615384615384615},{"$f":"$AH406*(1+AL$394)*AK406","v":15549.79975821585},{"$f":"$AM$372","v":20},33691.232809467678,20,33691.232809467678,{"$f":"$AQ$372+2","v":29},53737.516331100953,29,53737.516331100953,{"$f":"$AU$372+2","v":30},60644.219057041817,30,60644.219057041817,{"$f":"$AY$372+2","v":30},63171.061517751892,30,63171.061517751892,{"$f":"$BC$372+2","v":30},65697.903978461967,30,65697.903978461967,{"$f":"$BG$372+2","v":30},65697.903978461967,30,65697.903978461967,{"$f":"$BK$372+2","v":30},65697.903978461967,30,65697.903978461967,{"$f":"$BO$372+2","v":30},65697.903978461967,30,65697.903978461967,{"$f":"$BS$372+2","v":30},65697.903978461967,30,65697.903978461967,{"$f":"$BW$372+2","v":30},65697.903978461967,30,65697.903978461967,{"$f":"$BW$372+2","v":30},65697.903978461967,30,65697.903978461967,{"$f":"$BW$372+2","v":30},65697.903978461967,30,65697.903978461967,{"$f":"$BW$372+2","v":30},65697.903978461967,30,65697.903978461967,{"$f":"$BW$372+2","v":30},65697.903978461967,30,65697.903978461967,{"$f":"$BW$372+2","v":30},65697.903978461967,30,65697.903978461967]
[null,{"$f":"+#REF!","v":{"$error":"#REF!"}},"Irrigation Technicians",{"$f":"Inputs!$C$155","v":2576.3883913122445},0,{"$f":"$D407*(1+F$394)*10*E407","v":0},3,7729.1651739367335,6,17004.163382660816,9,27824.99462617224,12,38645.825869683671,14,46890.268721882851,14,46890.268721882851,14,46890.268721882851,14,46890.268721882851,14,46890.268721882851,14,46890.268721882851,null,null,null,null,null,"Irrigation Technicians",null,{"$f":"Inputs!$C$155","v":2576.3883913122445},0,0,0,{"$f":"$AH407*(1+H$394)*AK407","v":0},3,3864.5825869683667,3,3864.5825869683667,6,8502.0816913304079,6,8502.0816913304079,9,13912.49731308612,9,13912.49731308612,12,19322.912934841836,12,19322.912934841836,14,23445.134360941425,14,23445.134360941425,14,23445.134360941425,14,23445.134360941425,14,23445.134360941425,14,23445.134360941425,14,23445.134360941425,14,23445.134360941425,14,23445.134360941425,14,23445.134360941425,14,23445.134360941425,14,23445.134360941425,14,23445.134360941425,14,23445.134360941425,14,23445.134360941425,14,23445.134360941425,14,23445.134360941425,14,23445.134360941425,14,23445.134360941425,14,23445.134360941425,14,23445.134360941425,14,23445.134360941425]
[null,{"$f":"+#REF!","v":{"$error":"#REF!"}},"Farm Workers",{"$f":"Inputs!$C$156","v":2298.931179940148},{"$f":"15*10/13","v":11.538461538461538},{"$f":"$D408*(1+F$394)*E408","v":26526.1289993094},30,68967.935398204441,45,113797.09340703733,55,151729.45787604977,60,172419.8384955111,60,179316.63203533157,60,179316.63203533157,60,179316.63203533157,60,179316.63203533157,60,179316.63203533157,60,179316.63203533157,null,null,null,null,null,"Farm Workers",null,{"$f":"Inputs!$C$156","v":2298.931179940148},{"$f":"15*3.5/13","v":4.0384615384615383},9284.1451497582893,{"$f":"15*6.5/13","v":7.5},{"$f":"$AH408*(1+AL$394)*AK408","v":17241.98384955111},30,34483.967699102221,30,34483.967699102221,45,56898.546703518667,45,56898.546703518667,55,75864.728938024884,55,75864.728938024884,60,86209.919247755548,60,86209.919247755548,60,89658.316017665784,60,89658.316017665784,60,89658.316017665784,60,89658.316017665784,60,89658.316017665784,60,89658.316017665784,60,89658.316017665784,60,89658.316017665784,60,89658.316017665784,60,89658.316017665784,60,89658.316017665784,60,89658.316017665784,60,89658.316017665784,60,89658.316017665784,60,89658.316017665784,60,89658.316017665784,60,89658.316017665784,60,89658.316017665784,60,89658.316017665784,60,89658.316017665784,60,89658.316017665784,60,89658.316017665784]
[null,{"$f":"+#REF!","v":{"$error":"#REF!"}},"Labourers",{"$f":"Inputs!$C$157","v":1829.2357578316876},{"$f":"10*10/13","v":7.6923076923076925},{"$f":"$D409*(1+F$394)*E409","v":14071.044291012982},15,27438.536367475313,20,40243.186672297132,25,54877.072734950627,30,68596.340918688278,35,83230.226981341795,35,83230.226981341795,35,83230.226981341795,35,83230.226981341795,35,83230.226981341795,35,83230.226981341795,null,null,null,null,null,"Labourers",null,{"$f":"Inputs!$C$157","v":1829.2357578316876},{"$f":"10*3.5/13","v":2.6923076923076925},4924.8655018545442,{"$f":"10*6.5/13","v":5},{"$f":"$AH409*(1+AL$394)*AK409","v":9146.1787891584372},15,13719.268183737657,15,13719.268183737657,20,20121.593336148566,20,20121.593336148566,25,27438.536367475313,25,27438.536367475313,30,34298.170459344139,30,34298.170459344139,35,41615.113490670898,35,41615.113490670898,35,41615.113490670898,35,41615.113490670898,35,41615.113490670898,35,41615.113490670898,35,41615.113490670898,35,41615.113490670898,35,41615.113490670898,35,41615.113490670898,35,41615.113490670898,35,41615.113490670898,35,41615.113490670898,35,41615.113490670898,35,41615.113490670898,35,41615.113490670898,35,41615.113490670898,35,41615.113490670898,35,41615.113490670898,35,41615.113490670898,35,41615.113490670898,35,41615.113490670898]
[null,{"$f":"+#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,null,null,{"$f":"$AH410*(1+F$394)*3.5*AI410","v":0},null,{"$f":"$AH410*(1+H$394)*AK410","v":0},null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0]
[null,"ADMINISTRATIVE STAFF",null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,"ADMINISTRATIVE STAFF",null,null,null,null,{"$f":"$AH411*(1+F$394)*3.5*AI411","v":0},null,{"$f":"$AH411*(1+H$394)*AK411","v":0},null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0]
[null,{"$f":"+#REF!","v":{"$error":"#REF!"}},"Administrative Manager",{"$f":"Inputs!$C$166","v":7927.3488963453356},{"$f":"10/13","v":0.76923076923076927},{"$f":"$D412*(1+F$394)*E412","v":6097.9606894964127},1,7927.3488963453356,1,8720.0837859798703,1,9512.8186756144023,1,9909.1861204316701,1,10305.553565248936,1,10305.553565248936,1,10305.553565248936,1,10305.553565248936,1,10305.553565248936,1,10305.553565248936,null,null,null,null,null,"Administrative Manager",null,{"$f":"Inputs!$C$166","v":7927.3488963453356},{"$f":"3.5/13","v":0.26923076923076922},{"$f":"$AH412*(1+F$394)*AI412","v":2134.286241323744},{"$f":"6.5/13","v":0.5},{"$f":"$AH412*(1+AL$394)*AK412","v":3963.6744481726678},1,3963.6744481726678,1,3963.6744481726678,1,4360.0418929899351,1,4360.0418929899351,1,4756.4093378072012,1,4756.4093378072012,1,4954.5930602158351,1,4954.5930602158351,1,5152.7767826244681,1,5152.7767826244681,1,5152.7767826244681,1,5152.7767826244681,1,5152.7767826244681,1,5152.7767826244681,1,5152.7767826244681,1,5152.7767826244681,1,5152.7767826244681,1,5152.7767826244681,1,5152.7767826244681,1,5152.7767826244681,1,5152.7767826244681,1,5152.7767826244681,1,5152.7767826244681,1,5152.7767826244681,1,5152.7767826244681,1,5152.7767826244681,1,5152.7767826244681,1,5152.7767826244681,1,5152.7767826244681,1,5152.7767826244681]
[null,{"$f":"+#REF!","v":{"$error":"#REF!"}},"Accounting & Storage Officers",{"$f":"Inputs!$C$168","v":6540.0628394849127},{"$f":"2*10/13","v":1.5384615384615385},{"$f":"$D413*(1+F$394)*E413","v":10061.635137669096},3,19620.188518454739,3,21582.207370300213,3,23544.226222145684,3,24525.235648068421,3,25506.245073991158,3,25506.245073991158,3,25506.245073991158,3,25506.245073991158,3,25506.245073991158,3,25506.245073991158,null,null,null,null,null,"Accounting & Storage Officers",null,{"$f":"Inputs!$C$168","v":6540.0628394849127},{"$f":"2*3.5/13","v":0.53846153846153844},{"$f":"$AH413*(1+F$394)*AI413","v":3521.5722981841836},{"$f":"2*6.5/13","v":1},{"$f":"$AH413*(1+AL$394)*AK413","v":6540.0628394849127},3,9810.0942592273695,3,9810.0942592273695,3,10791.103685150107,3,10791.103685150107,3,11772.113111072842,3,11772.113111072842,3,12262.617824034211,3,12262.617824034211,3,12753.122536995579,3,12753.122536995579,3,12753.122536995579,3,12753.122536995579,3,12753.122536995579,3,12753.122536995579,3,12753.122536995579,3,12753.122536995579,3,12753.122536995579,3,12753.122536995579,3,12753.122536995579,3,12753.122536995579,3,12753.122536995579,3,12753.122536995579,3,12753.122536995579,3,12753.122536995579,3,12753.122536995579,3,12753.122536995579,3,12753.122536995579,3,12753.122536995579,3,12753.122536995579,3,12753.122536995579]
[null,{"$f":"+#REF!","v":{"$error":"#REF!"}},"Courrier, Warehousemen",{"$f":"Inputs!$C$169","v":2972.7558361294941},{"$f":"2*10/13","v":1.5384615384615385},{"$f":"$D414*(1+F$394)*E414","v":4573.4705171222986},3,8918.2675083884824,3,9810.0942592273313,3,10701.921010066178,3,11147.834385485603,3,11593.747760905027,3,11593.747760905027,3,11593.747760905027,3,11593.747760905027,3,11593.747760905027,3,11593.747760905027,null,null,null,null,null,"Courrier, Warehousemen",null,{"$f":"Inputs!$C$169","v":2972.7558361294941},{"$f":"2*3.5/13","v":0.53846153846153844},{"$f":"$AH414*(1+F$394)*AI414","v":1600.7146809928045},{"$f":"2*6.5/13","v":1},{"$f":"$AH414*(1+AL$394)*AK414","v":2972.7558361294941},3,4459.1337541942412,3,4459.1337541942412,3,4905.0471296136657,3,4905.0471296136657,3,5350.9605050330892,3,5350.9605050330892,3,5573.9171927428015,3,5573.9171927428015,3,5796.8738804525137,3,5796.8738804525137,3,5796.8738804525137,3,5796.8738804525137,3,5796.8738804525137,3,5796.8738804525137,3,5796.8738804525137,3,5796.8738804525137,3,5796.8738804525137,3,5796.8738804525137,3,5796.8738804525137,3,5796.8738804525137,3,5796.8738804525137,3,5796.8738804525137,3,5796.8738804525137,3,5796.8738804525137,3,5796.8738804525137,3,5796.8738804525137,3,5796.8738804525137,3,5796.8738804525137,3,5796.8738804525137,3,5796.8738804525137]
[null,{"$f":"+#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(E397:E415)","v":30.000000000000004},90188.838597651978,84,538288.98231134051,117,689161.51297569822,138,816297.57920717367,151,825221.32990424684,158,876818.82534373458,158,876818.82534373458,158,876818.82534373458,158,876818.82534373458,158,876818.82534373458,158,876818.82534373458,null,null,null,null,null,null,null,null,{"$f":"SUM(AI397:AI415)","v":8.6538461538461533},24743.237742717891,21.346153846153847,65445.600854934091,84,269144.49115567026,84,269144.49115567026,117,344580.75648784911,117,344580.75648784911,138,408148.78960358683,138,408148.78960358683,151,412610.66495212342,151,412610.66495212342,158,438409.41267186729,158,438409.41267186729,158,438409.41267186729,158,438409.41267186729,158,438409.41267186729,158,438409.41267186729,158,438409.41267186729,158,438409.41267186729,158,438409.41267186729,158,438409.41267186729,158,438409.41267186729,158,438409.41267186729,{"$f":"SUM(CA397:CA415)","v":158},438409.41267186729,158,438409.41267186729,158,438409.41267186729,158,438409.41267186729,158,438409.41267186729,158,438409.41267186729,158,438409.41267186729,158,438409.41267186729,158,438409.41267186729,158,438409.41267186729]
[]
[]
[]
[]
[]
[null,null,"PAYMENT TERMS",null,null,null,"Monthly Business Plan"]
[null,null,"Commercialisation production"]
[]
[]
[]
[null,"HARVEST & COMMERCIALISATION PADDY YEAR N+1",null,null,null,null,null,"S3",null,null,null,null,null,"S4"]
[null,null,null,"Area / cycle\n (en ha)","Quantity"]
[null,null,null,null,null,"2014-01-15",{"$f":"+F429+30","v":"2014-02-14"},"2014-03-16","2014-04-15","2014-05-15","2014-06-14","2014-07-14",{"$f":"L429+30","v":"2014-08-13"},{"$f":"M429+30","v":"2014-09-12"},{"$f":"N429+30","v":"2014-10-12"},{"$f":"O429+30","v":"2014-11-11"},{"$f":"P429+30","v":"2014-12-11"}]
[null,"Paddy"]
[null,null,"Hot season harvest",{"$f":"F$62","v":1000},{"$f":"D431*$Q$4*product_an1","v":6300},null,null,null,null,null,{"$f":"$E$431/2","v":3150},{"$f":"+K431","v":3150}]
[null,null,"Wet season harvest",{"$f":"F$63","v":1750},{"$f":"D432*$Q$3*product_an1","v":11025},null,null,null,null,null,null,null,null,null,{"$f":"E432/2","v":5512.5},{"$f":"O432","v":5512.5}]
[null,null,"Silos stored Quantity",null,null,null,null,null,null,null,{"$f":"J433+K432+K431-K434","v":1575},3150,1575,0,4134.375,8268.75,6890.625]
[null,null,"milled quantity",{"$f":"E431/4","v":1575},{"$f":"SUM(F434:Q434)","v":10434.375},null,null,null,null,null,{"$f":"$D434","v":1575},{"$f":"+$D434","v":1575},{"$f":"+$D434","v":1575},{"$f":"+$D434","v":1575},{"$f":"+D439","v":1378.125},{"$f":"+$D$439","v":1378.125},{"$f":"+$D$439","v":1378.125}]
[null,"White Rice"]
[null,null,"Export sales",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O434*percentage_export*tx_usinage","v":0},{"$f":"P434*percentage_export*tx_usinage","v":0},{"$f":"Q434*percentage_export*tx_usinage","v":0}]
[null,null,"Local sales",null,null,{"$f":"F434*percentage_local*tx_usinage","v":0},0,0,0,0,1039.5,1039.5,1039.5,1039.5,{"$f":"O434*percentage_local*tx_usinage","v":909.5625},{"$f":"P434*percentage_local*tx_usinage","v":909.5625},{"$f":"Q434*percentage_local*tx_usinage","v":909.5625}]
[null,null,"Silos stored Quantity",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N438+O434*tx_usinage-O436-O437","v":0},{"$f":"O438+P434*tx_usinage-P436-P437","v":0},{"$f":"P438+Q434*tx_usinage-Q436-Q437","v":0}]
[null,null,"Total silos capacity",{"$f":"E432/8","v":1378.125},400,{"$f":"F433+F438","v":0},0,0,0,0,1575,3150,1575,0,{"$f":"O433+O438","v":4134.375},{"$f":"P433+P438","v":8268.75},{"$f":"Q433+Q438","v":6890.625}]
[]
[]
[null,"HARVEST & COMMERCIALISATION PADDY YEAR N+2"]
[null,null,null,"Area / cycle\n (en ha)","Quantity"]
[null,null,null,null,null,{"$f":"F429+365","v":"2015-01-15"},"2015-02-14","2015-03-16","2015-04-15","2015-05-15","2015-06-14",{"$f":"L429+365","v":"2015-07-14"},{"$f":"L444+30","v":"2015-08-13"},{"$f":"M444+30","v":"2015-09-12"},{"$f":"N444+30","v":"2015-10-12"},{"$f":"O444+30","v":"2015-11-11"},{"$f":"P444+30","v":"2015-12-11"}]
[null,"Paddy"]
[null,null,"Hot season harvest",{"$f":"G$62","v":2500},{"$f":"D446*$Q$4*product_an2","v":16625},null,null,null,null,null,{"$f":"$E$446/2","v":8312.5},{"$f":"+K446","v":8312.5}]
[null,null,"Wet season harvest",{"$f":"G$63","v":3250},{"$f":"D447*$Q$3*product_an2","v":21612.5},null,null,null,null,null,null,null,null,null,{"$f":"E447/2","v":10806.25},{"$f":"O447","v":10806.25}]
[null,null,"Silos stored Quantity",null,null,{"$f":"Q433+F447+F446-F449","v":5512.5},{"$f":"F448+G447+G446-G449","v":4134.375},{"$f":"G448+H447+H446-H449","v":2756.25},{"$f":"H448+I447+I446-I449","v":1378.125},{"$f":"I448+J447+J446-J449","v":0},{"$f":"J448+K447+K446-K449","v":4156.25},8312.5,4156.25,0,8104.6875,16209.375,13507.8125]
[null,null,"milled quantity",{"$f":"E446/4","v":4156.25},{"$f":"SUM(F449:Q449)","v":31620.3125},{"$f":"$D439","v":1378.125},{"$f":"$D439","v":1378.125},{"$f":"$D439","v":1378.125},{"$f":"$D439","v":1378.125},{"$f":"$D439","v":1378.125},{"$f":"$D449","v":4156.25},{"$f":"$D449","v":4156.25},{"$f":"$D449","v":4156.25},{"$f":"$D449","v":4156.25},{"$f":"$D454","v":2701.5625},{"$f":"$D454","v":2701.5625},{"$f":"$D454","v":2701.5625}]
[null,"White Rice"]
[null,null,"Export sales",null,null,null,null,null,null,null,null,{"$f":"L449*percentage_export*tx_usinage","v":0},0,0,0,0,0]
[null,null,"Local sales",null,null,{"$f":"F449*percentage_local*tx_usinage","v":909.5625},909.5625,909.5625,909.5625,909.5625,2743.125,{"$f":"L449*percentage_local*tx_usinage","v":2743.125},2743.125,2743.125,1783.03125,1783.03125,1783.03125]
[null,null,"Silos stored Quantity",null,null,{"$f":"Q438+F449*tx_usinage-F451-F452","v":0},{"$f":"F453+G449*tx_usinage-G451-G452","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"Total silos capacity",{"$f":"E447/8","v":2701.5625},400,{"$f":"F448+F453","v":5512.5},4134.375,2756.25,1378.125,0,4156.25,{"$f":"L448+L453","v":8312.5},4156.25,0,8104.6875,16209.375,13507.8125]
[]
[null,"HARVEST & COMMERCIALISATION PADDY YEAR N+3"]
[null,null,null,"Area / cycle\n (en ha)","Quantity"]
[null,null,null,null,null,{"$f":"F444+365","v":"2016-01-15"},"2016-02-14","2016-03-15","2016-04-14","2016-05-14","2016-06-13","2016-07-13",{"$f":"L458+30","v":"2016-08-12"},{"$f":"M458+30","v":"2016-09-11"},{"$f":"N458+30","v":"2016-10-11"},{"$f":"O458+30","v":"2016-11-10"},{"$f":"P458+30","v":"2016-12-10"}]
[null,"Paddy"]
[null,null,"Hot season harvest",{"$f":"H$62","v":4000},{"$f":"D460*$Q$4","v":28000},null,null,null,null,null,{"$f":"$E$460/2","v":14000},{"$f":"+K460","v":14000}]
[null,null,"Wet season harvest",{"$f":"H$63","v":4000},{"$f":"D461*$Q$3","v":28000},null,null,null,null,null,null,null,null,null,{"$f":"E461/2","v":14000},{"$f":"O461","v":14000}]
[null,null,"Silos stored Quantity",null,null,{"$f":"Q448+F461+F460-F463","v":10806.25},{"$f":"F462+G460+G461-G463","v":8104.6875},{"$f":"G462+H460+H461-H463","v":5403.125},{"$f":"H462+I460+I461-I463","v":2701.5625},{"$f":"I462+J460+J461-J463","v":0},{"$f":"J462+K460+K461-K463","v":7000},{"$f":"K462+L461+L460-L463","v":14000},7000,0,10500,21000,17500]
[null,null,"milled quantity",{"$f":"E460/4","v":7000},{"$f":"SUM(F463:Q463)","v":52007.8125},{"$f":"$D454","v":2701.5625},{"$f":"$D454","v":2701.5625},{"$f":"$D454","v":2701.5625},{"$f":"$D454","v":2701.5625},{"$f":"$D454","v":2701.5625},{"$f":"$D463","v":7000},{"$f":"$D463","v":7000},{"$f":"$D463","v":7000},{"$f":"$D463","v":7000},{"$f":"$D468","v":3500},{"$f":"$D468","v":3500},{"$f":"$D468","v":3500}]
[null,"White Rice"]
[null,null,"Export sales",null,null,null,null,null,null,null,null,{"$f":"L463*percentage_export*tx_usinage","v":0},0,0,0,0,0]
[null,null,"Local sales",null,null,{"$f":"F463*percentage_local*tx_usinage","v":1783.03125},1783.03125,1783.03125,1783.03125,1783.03125,4620,4620,4620,4620,2310,2310,2310]
[null,null,"Silos stored Quantity",null,null,{"$f":"Q453+F463*tx_usinage-F465-F466","v":0},{"$f":"F467+G463*tx_usinage-G465-G466","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"Total silos capacity",{"$f":"E461/8","v":3500},400,{"$f":"F462+F467","v":10806.25},8104.6875,5403.125,2701.5625,0,7000,14000,7000,0,10500,21000,17500]
[]
[null,"HARVEST & COMMERCIALISATION PADDY YEAR N+4"]
[null,null,null,"Area / cycle\n (en ha)","Quantity"]
[null,null,null,null,null,{"$f":"F458+365","v":"2017-01-14"},"2017-02-13","2017-03-15","2017-04-14","2017-05-14","2017-06-13","2017-07-13",{"$f":"L472+30","v":"2017-08-12"},{"$f":"M472+30","v":"2017-09-11"},{"$f":"N472+30","v":"2017-10-11"},{"$f":"O472+30","v":"2017-11-10"},{"$f":"P472+30","v":"2017-12-10"}]
[null,"Paddy"]
[null,null,"Hot season harvest",{"$f":"I$62","v":4000},{"$f":"(D474*$Q$4)/2+(D474*$Q$6)/2","v":30000},null,null,null,null,null,{"$f":"$E$474/2","v":15000},{"$f":"+K474","v":15000}]
[null,null,"Wet season harvest",{"$f":"I$63","v":4000},{"$f":"(D475*$Q$3)/2+(D475*$Q$5)/2","v":30000},null,null,null,null,null,null,null,null,null,{"$f":"E475/2","v":15000},{"$f":"O475","v":15000}]
[null,null,"Silos stored Quantity",null,null,{"$f":"Q462+F475+F474-F477","v":14000},{"$f":"F476+G474+G475-G477","v":10500},{"$f":"G476+H474+H475-H477","v":7000},{"$f":"H476+I474+I475-I477","v":3500},{"$f":"I476+J474+J475-J477","v":0},{"$f":"J476+K474+K475-K477","v":7500},{"$f":"K476+L475+L474-L477","v":15000},7500,0,11250,22500,18750]
[null,null,"milled quantity",{"$f":"E474/4","v":7500},{"$f":"SUM(F477:Q477)","v":58750},{"$f":"$D468","v":3500},{"$f":"$D468","v":3500},{"$f":"$D468","v":3500},{"$f":"$D468","v":3500},{"$f":"$D468","v":3500},{"$f":"$D477","v":7500},{"$f":"$D477","v":7500},{"$f":"$D477","v":7500},{"$f":"$D477","v":7500},{"$f":"$D482","v":3750},{"$f":"$D482","v":3750},{"$f":"$D482","v":3750}]
[null,"White Rice"]
[null,null,"Export sales",null,null,null,null,null,null,null,null,{"$f":"L477*percentage_export*tx_usinage","v":0},null,null,{"$f":"(W463+SUM(L477:O477))*percentage_export*tx_usinage","v":0}]
[null,null,"Local sales",null,null,{"$f":"F477*percentage_local*tx_usinage","v":2310},2310,2310,2310,2310,4950,{"$f":"L477*percentage_local*tx_usinage","v":4950},4950,4950,2475,2475,2475]
[null,null,"Silos stored Quantity",null,null,{"$f":"Q467+F477*tx_usinage-F479-F480","v":0},{"$f":"F481+G477*tx_usinage-G479-G480","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"Total silos capacity",{"$f":"E475/8","v":3750},400,{"$f":"F476+F481","v":14000},10500,7000,3500,0,7500,{"$f":"L476+L481","v":15000},7500,0,11250,22500,18750]
[]
[null,"HARVEST & COMMERCIALISATION PADDY YEAR N+5"]
[null,null,null,"Area / cycle\n (en ha)","Quantity"]
[null,null,null,null,null,{"$f":"F472+365","v":"2018-01-14"},"2018-02-13","2018-03-15","2018-04-14","2018-05-14","2018-06-13","2018-07-13",{"$f":"L486+30","v":"2018-08-12"},{"$f":"M486+30","v":"2018-09-11"},{"$f":"N486+30","v":"2018-10-11"},{"$f":"O486+30","v":"2018-11-10"},{"$f":"P486+30","v":"2018-12-10"}]
[null,"Paddy"]
[null,null,"Hot season harvest",{"$f":"J$62","v":4000},{"$f":"D488*$Q$6","v":32000},null,null,null,null,null,{"$f":"$E$488/2","v":16000},{"$f":"+K488","v":16000}]
[null,null,"Wet season harvest",{"$f":"J$63","v":4000},{"$f":"D489*$Q$5","v":32000},null,null,null,null,null,null,null,null,null,{"$f":"E489/2","v":16000},{"$f":"O489","v":16000}]
[null,null,"Silos stored Quantity",null,null,{"$f":"Q476+F489+F488-F491","v":15000},{"$f":"F490+G488+G489-G491","v":11250},{"$f":"G490+H488+H489-H491","v":7500},{"$f":"H490+I488+I489-I491","v":3750},{"$f":"I490+J488+J489-J491","v":0},{"$f":"J490+K488+K489-K491","v":8000},{"$f":"K490+L489+L488-L491","v":16000},8000,0,12000,24000,20000]
[null,null,"milled quantity",{"$f":"E488/4","v":8000},{"$f":"SUM(F491:Q491)","v":62750},{"$f":"$D482","v":3750},{"$f":"$D482","v":3750},{"$f":"$D482","v":3750},{"$f":"$D482","v":3750},{"$f":"$D482","v":3750},{"$f":"$D491","v":8000},{"$f":"$D491","v":8000},{"$f":"$D491","v":8000},{"$f":"$D491","v":8000},{"$f":"$D496","v":4000},{"$f":"$D496","v":4000},{"$f":"$D496","v":4000}]
[null,"White Rice"]
[null,null,"Export sales",null,null,null,null,null,null,null,null,{"$f":"L491*percentage_export*tx_usinage","v":0},null,null,{"$f":"(W477+SUM(L491:O491))*percentage_export*tx_usinage","v":0}]
[null,null,"Local sales",null,null,{"$f":"F491*percentage_local*tx_usinage","v":2475},2475,2475,2475,2475,5280,5280,5280,5280,2640,2640,2640]
[null,null,"Silos stored Quantity",null,null,{"$f":"Q481+F491*tx_usinage-F493-F494","v":0},{"$f":"F495+G491*tx_usinage-G493-G494","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"Total silos capacity",{"$f":"E489/8","v":4000},400,{"$f":"F490+F495","v":15000},11250,7500,3750,0,8000,16000,8000,0,12000,24000,20000]
[]
[null,"HARVEST & COMMERCIALISATION PADDY YEAR N+6 - N+10"]
[null,null,null,"Area / cycle\n (en ha)","Quantity"]
[null,null,null,null,null,{"$f":"F486+365","v":"2019-01-14"},"2019-02-13","2019-03-15","2019-04-14","2019-05-14","2019-06-13","2019-07-13",{"$f":"L500+30","v":"2019-08-12"},{"$f":"M500+30","v":"2019-09-11"},{"$f":"N500+30","v":"2019-10-11"},{"$f":"O500+30","v":"2019-11-10"},{"$f":"P500+30","v":"2019-12-10"}]
[null,"Paddy"]
[null,null,"Hot season harvest",{"$f":"K$62","v":4000},{"$f":"D502*$Q$6","v":32000},null,null,null,null,null,{"$f":"$E$502/2","v":16000},{"$f":"+K502","v":16000}]
[null,null,"Wet season harvest",{"$f":"K$63","v":4000},{"$f":"D503*$Q$5","v":32000},null,null,null,null,null,null,null,null,null,{"$f":"E503/2","v":16000},{"$f":"O503","v":16000}]
[null,null,"Silos stored Quantity",null,null,{"$f":"Q490+F503+F502-F505","v":16000},{"$f":"F504+G502+G503-G505","v":12000},{"$f":"G504+H502+H503-H505","v":8000},{"$f":"H504+I502+I503-I505","v":4000},{"$f":"I504+J502+J503-J505","v":0},{"$f":"J504+K502+K503-K505","v":8000},{"$f":"K504+L503+L502-L505","v":16000},8000,0,12000,24000,20000]
[null,null,"milled quantity",{"$f":"E502/4","v":8000},{"$f":"SUM(F505:Q505)","v":64000},{"$f":"$D496","v":4000},{"$f":"$D496","v":4000},{"$f":"$D496","v":4000},{"$f":"$D496","v":4000},{"$f":"$D496","v":4000},{"$f":"$D505","v":8000},{"$f":"$D505","v":8000},{"$f":"$D505","v":8000},{"$f":"$D505","v":8000},{"$f":"$D510","v":4000},{"$f":"$D510","v":4000},{"$f":"$D510","v":4000}]
[null,"White Rice"]
[null,null,"Export sales",null,null,null,null,null,null,null,null,{"$f":"L505*percentage_export*tx_usinage","v":0},null,null,{"$f":"(W491+SUM(L505:O505))*percentage_export*tx_usinage","v":0}]
[null,null,"Local sales",null,null,{"$f":"F505*percentage_local*tx_usinage","v":2640},2640,2640,2640,2640,5280,5280,5280,5280,2640,2640,2640]
[null,null,"Silos stored Quantity",null,null,{"$f":"Q495+F505*tx_usinage-F507-F508","v":0},{"$f":"F509+G505*tx_usinage-G507-G508","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"Total silos capacity",{"$f":"E503/8","v":4000},400,{"$f":"F504+F509","v":16000},12000,8000,4000,0,8000,16000,8000,0,12000,24000,20000]
[]
[]
[null,null,"Rice Ratios hectare / ton - wet season (Price year N, charges for 4 000 ha)"]
[]
[null,null,"Paddy Yield:",{"$f":"$Q$3","v":7},null,null,null,"White rice Yield:",{"$f":"D515*tx_usinage","v":4.62}]
[null,null,"White rice Yield:",{"$f":"D515*tx_usinage","v":4.62},"Quantity ",null,"Euros\n/ha","Euros/t\nWhite Rice","F Cfa/kg\n White Rice"]
[]
[null,null,"Local white broken rice, transport to Dakar",null,{"$f":"D516","v":4.62},"t/ha",{"$f":"E518*E10","v":1921.92},{"$f":"G518/I515","v":416},{"$f":"H518*parité/1000","v":272.87811200000004}]
[null,null,"Export white rice, FAS Dakar",null,null,"t/ha",{"$f":"E519*H519","v":0}]
[null,null,"Rice flour, ex works factory",null,{"$f":"D515*Q8","v":0.98000000000000009},"t/ha",{"$f":"E520*E14","v":104.58002582486353},{"$f":"G520/I515","v":22.636369226160937},{"$f":"H520*parité/1000","v":14.84848484848485}]
[null,null,"Risks on crops",null,{"$f":"-E9","v":-2.5000000000000001E-2},null,{"$f":"-SUM(G518:G520)*E9","v":-50.662500645621591},{"$f":"G521/$D$516","v":-10.965909230654024},{"$f":"H521*parité/1000","v":-7.1931649212121211}]
[]
[null,"Net income",null,null,null,null,{"$f":"SUM(G518:G521)","v":1975.837525179242},{"$f":"G523/$I$515","v":427.67045999550692},{"$f":"H523*parité/1000","v":280.53343192727272}]
[]
[null,null,"Seeds",{"$f":"D277","v":"Sahel 108"},{"$f":"E277","v":100},"kg",{"$f":"-F277","v":-44.210214998849011},{"$f":"G525/$D$516","v":-9.5693106058114736},{"$f":"H525*parité/1000","v":-6.2770562770562766}]
[null,null,"Fertilizer"]
[]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},"Fertilizer",{"$f":"D279","v":"Urée"},300,"kg",{"$f":"-F279","v":-138.1188096170938},{"$f":"G528/$D$516","v":-29.895846237466191},{"$f":"H528*parité/1000","v":-19.61038961038961}]
[null,null,null,"18-46",150,"kg",{"$f":"-F280","v":-96.728901437136884},-20.93699165305993,-13.733766233766234]
[null,null,null,"Sulfate de zinc",2,"kg",{"$f":"-F281","v":-6.1345484536333936},-1.3278243406132886,-0.87099567099567099]
[null,null,{"$f":"C282","v":"Herbicide"},"Glyphosate 360 g/l",0,null,{"$f":"F282","v":0},0,0]
[null,null,null,"Bensulfuron 100 g/kg",0,null,{"$f":"F283","v":0},0,0]
[null,null,"Herbicide","Rical 345 EC",8,"l",{"$f":"-F284","v":-43.905316964374187},-9.5033153602541525,-6.2337662337662332]
[null,null,null,"2.4.D",1,"l",{"$f":"-F285","v":-3.8112254309352593},-0.82494056946650629,-0.54112554112554112]
[null,null,{"$f":"C288","v":"Gasoil"},"Gasoil (l) 11 runs",70,"l",{"$f":"-F288","v":-72.167814431201222},-15.620739054372558,-10.246533127889061]
[null,null,"Irrigation","Taxes",1,null,{"$f":"-F289","v":-18.293882068489246},-3.9597147334392306,-2.5974025974025974]
[null,null,null,"Electricity",{"$f":"E290","v":525},"Kwh",{"$f":"-F290","v":-84.78361657800896},-18.351432159742199,-12.037750385208014]
[]
[null,"Total cultural costs",null,null,null,null,{"$f":"SUM(G525:G537)","v":-508.15432997972204},{"$f":"SUM(H525:H537)","v":-109.99011471422554},{"$f":"SUM(I525:I537)","v":-72.148785677599221}]
[]
[null,"Gross Margin",null,null,null,null,{"$f":"G523+G539","v":1467.68319519952},{"$f":"H523+H539","v":317.68034528128135},{"$f":"I523+I539","v":208.38464624967349}]
[]
[null,null,{"$f":"C291","v":0},{"$f":"D291","v":0},{"$f":"E291","v":0},null,{"$f":"-F291","v":0},{"$f":"G543/Q$3","v":0},{"$f":"H543/parité*1000","v":0}]
[null,null,{"$f":"C292","v":"Storing and drying paddy"},"Electricity",{"$f":"E292","v":196},"kWh",-31.652550189123346,{"$f":"G544/$D$516","v":-6.8512013396370879},{"$f":"H544*parité/1000","v":-4.4940934771443253}]
[null,null,{"$f":"C293","v":"Processing"},"Electricity",47,"kWh/t",-53.131066388885621,-11.500230820105113,-7.5436569080636895]
[null,null,null,{"$f":"D294","v":"Bags 50 kg"},92.4,"sacs",-28.17257838547344,-6.0979606894964151,-4]
[null,null,{"$f":"C295","v":"Transport "},"Bulk Harvest",3.0489803447482076,"€/t",-21.342862413237452,-4.6196671890124357,-3.0303030303030298]
[null,null,null,"White rice",19.818372240863351,"€/t",-91.560879752788694,-19.818372240863354,-13.000000000000004]
[null,null,{"$f":"C297","v":"Local cities storing"},"Storage",1.25,"€/t",-5.7750000000000004,-1.25,-0.81994624999999999]
[]
[null,"Total post-harverst costs",null,{"$f":"D299","v":0},{"$f":"E299","v":0},null,{"$f":"SUM(G543:G549)","v":-231.63493712950859},{"$f":"SUM(H543:H549)","v":-50.137432279114407},{"$f":"SUM(I543:I549)","v":-32.887999665511046}]
[]
[null,"Gross profit",null,null,null,null,{"$f":"+G541+G551","v":1236.0482580700113},{"$f":"+H541+H551","v":267.54291300216693},{"$f":"+I541+I551","v":175.49664658416245}]
[]
[null,null,"Wage costs","N+5 basis, price N",null,null,{"$f":"J35/(1+inflation_ch)^5/(2*$J$65)","v":-54.801176583983413},{"$f":"G555/$I$515","v":-11.861726533329742},{"$f":"H555*parité/1000","v":-7.7807825516233775}]
[null,null,"Fixed cost","N+5 basis, price N",null,null,{"$f":"J36/(1+inflation_ch)^5/(2*$J$65)","v":-160.24114240200458},{"$f":"G556/$I$515","v":-34.684229957143849},{"$f":"H556*parité/1000","v":-22.751363429998207}]
[]
[null,"EBITDA",null,null,null,null,{"$f":"G553+G555+G556","v":1021.0059390840235},{"$f":"H553+H555+H556","v":220.99695651169333},{"$f":"I553+I555+I556","v":144.96450060254085}]
[]
[null,null,"Depreciation","N+5 basis, price N",null,null,{"$f":"J41/(1+inflation_ch)^5/(2*$J$65)","v":-127.34971509207065},{"$f":"G560/$I$515","v":-27.564873396552088},{"$f":"H560*parité/1000","v":-18.081371658582118}]
[]
[null,"EBIT",null,null,null,null,{"$f":"G558+G560","v":893.65622399195286},{"$f":"H558+H560","v":193.43208311514124},{"$f":"I558+I560","v":126.88312894395874}]
[]
[null,null,"Income taxe","N+5 basis, price N",null,null,{"$f":"J49/(1+inflation_ch)^5/(2*$J$65)","v":-134.31417313624786},{"$f":"G564/$D$516","v":-29.072331847672697},{"$f":"H564*parité/1000","v":-19.070199581803838}]
[]
[null,"Net result",null,null,null,null,{"$f":"G562+G564","v":759.342050855705},{"$f":"H562+H564","v":164.35975126746854},{"$f":"I562+I564","v":107.8129293621549}]
[]
[]
[null,"Monthly Working Capital Requirment - Year N"]
[]
[null,null,null,null,{"$f":"E745","v":"2013-01-31"},{"$f":"E571+28","v":"2013-02-28"},{"$f":"F571+31","v":"2013-03-31"},{"$f":"G571+30","v":"2013-04-30"},{"$f":"H571+31","v":"2013-05-31"},{"$f":"I571+30","v":"2013-06-30"},{"$f":"J571+31","v":"2013-07-31"},{"$f":"K571+30","v":"2013-08-30"},{"$f":"L571+31","v":"2013-09-30"},{"$f":"M571+31","v":"2013-10-31"},{"$f":"N571+30","v":"2013-11-30"},{"$f":"O571+30","v":"2013-12-30"}]
[]
[null,null,"Rice harvest sales",null,{"$f":"E747","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E748","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Inflows - Business cycle",null,null,{"$f":"E749","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Capital inflow",null,{"$f":"+E751","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Shareholder current account",null,{"$f":"+E752","v":12929158.4735418},{"$f":"+F752","v":0},{"$f":"+G752","v":0},null,{"$f":"+I752","v":0},0,0,0,0,0,0,0]
[]
[null,"Inflows - shareholders",null,null,{"$f":"+E753","v":12929158.4735418},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Operating variable costs",null,{"$f":"E767","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Fixed charges",null,{"$f":"E769","v":0},172717.37512399195,172717.37512399195,172717.37512399195,172717.37512399195,172717.37512399195,172717.37512399195,172717.37512399195,172717.37512399195,172717.37512399195,172717.37512399195,172717.37512399195]
[null,null,"Short term interest costs",null,{"$f":"E782","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Income tax",null,{"$f":"E771","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Outflows - Business cycle",null,null,{"$f":"E773","v":0},172717.37512399195,172717.37512399195,172717.37512399195,172717.37512399195,172717.37512399195,172717.37512399195,172717.37512399195,172717.37512399195,172717.37512399195,172717.37512399195,172717.37512399195]
[]
[null,null,"Purchase of fixed assets",null,{"$f":"E775","v":3997857.4954345897},1162328.5055053418,1162328.5055053418,1162328.5055053418,1652212.1676136362,1652212.1676136362,null,null,null,{"$f":"N775","v":0},0,0]
[null,null,"Shareholder current account reimburs.",null,{"$f":"E776","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Dividend paid",null,{"$f":"E777","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Outflows - shareholders & investments",null,null,{"$f":"E778","v":3997857.4954345897},1162328.5055053418,1162328.5055053418,1162328.5055053418,1652212.1676136362,1652212.1676136362,0,0,0,0,0,0]
[]
[null,"Working Capital Requirment",null,null,{"$f":"+E576+E581-E588-E594","v":8931300.9781072102},{"$f":"+F576+F581-F588-F594","v":-1335045.8806293337},-1335045.8806293337,-1335045.8806293337,-1824929.5427376281,-1824929.5427376281,-172717.37512399195,-172717.37512399195,-172717.37512399195,-172717.37512399195,-172717.37512399195,-172717.37512399195,{"$f":"SUM(E596:P596)","v":240000.00000000108}]
[]
[]
[null,"Monthly Working Capital Requirment - Year N+1"]
[]
[null,null,null,null,{"$f":"E789","v":"2014-01-30"},{"$f":"E601+28","v":"2014-02-27"},{"$f":"F601+31","v":"2014-03-30"},{"$f":"G601+30","v":"2014-04-29"},{"$f":"H601+31","v":"2014-05-30"},{"$f":"I601+30","v":"2014-06-29"},{"$f":"J601+31","v":"2014-07-30"},{"$f":"K601+30","v":"2014-08-29"},{"$f":"L601+31","v":"2014-09-29"},{"$f":"M601+31","v":"2014-10-30"},{"$f":"N601+30","v":"2014-11-29"},{"$f":"O601+30","v":"2014-12-29"}]
[]
[null,null,"Rice harvest sales",null,{"$f":"E791","v":0},0,0,0,0,{"$f":"J791","v":0},{"$f":"K791","v":0},462345.98089194263,462345.98089194263,462345.98089194263,462345.98089194263,404552.73328044981]
[null,null,null,null,0,0,0,0,0,{"$f":"J792","v":0},{"$f":"K792","v":0},0,0,0,0,0]
[]
[null,"Inflows - Business cycle",null,null,{"$f":"E793","v":0},0,0,0,0,0,0,462345.98089194263,462345.98089194263,462345.98089194263,462345.98089194263,404552.73328044981]
[]
[null,null,"Capital inflow",null,{"$f":"+E795","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Shareholder current account",null,{"$f":"+E796","v":9781353.0020070933},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Inflows - shareholders",null,null,{"$f":"+E797","v":9781353.0020070933},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Operating variable costs",null,{"$f":"E815","v":397915.37027941289},27554.785202822954,27554.785202822954,27554.785202822954,757705.77368095878,109409.41044011696,44047.857777366196,44047.857777366196,44047.857777366196,37159.438262062606,180405.03242732715,0]
[null,null,"Fixed charges",null,{"$f":"E817","v":172717.37512399195},229744.67753946155,229744.67753946155,229744.67753946155,229744.67753946155,229744.67753946155,229744.67753946155,229744.67753946155,229744.67753946155,229744.67753946155,229744.67753946155,229744.67753946155]
[null,null,"Short term interest costs",null,{"$f":"E830","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Income tax",null,{"$f":"E819","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Outflows - Business cycle",null,null,{"$f":"E821","v":570632.74540340481},257299.46274228452,257299.46274228452,257299.46274228452,987450.45122042031,339154.08797957853,273792.53531682777,273792.53531682777,273792.53531682777,266904.11580152414,410149.70996678871,229744.67753946155]
[]
[null,null,"Purchase of fixed assets",null,{"$f":"E823","v":3883755.3596148398},638844.50343039201,638844.50343039201,638844.50343039201,638844.50343039201,638844.50343039201,0,0,0,0,0,0]
[null,null,"Shareholder current account reimburs.",null,{"$f":"E824","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Dividend paid",null,{"$f":"E825","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Outflows - shareholders & investments",null,null,{"$f":"E826","v":3883755.3596148398},638844.50343039201,638844.50343039201,638844.50343039201,638844.50343039201,638844.50343039201,0,0,0,0,0,0]
[]
[null,"Working Capital Requirment",null,null,{"$f":"+E606+E611-E618-E624","v":5326964.8969888482},{"$f":"+F606+F611-F618-F624","v":-896143.96617267653},-896143.96617267653,-896143.96617267653,-1626294.9546508123,-977998.59140997054,-273792.53531682777,188553.44557511486,188553.44557511486,195441.86509041849,52196.27092515392,174808.05574098826,{"$f":"SUM(E626:P626)","v":559999.99999999837}]
[]
[]
[]
[null,"Monthly Working Capital Requirment - Year N+2"]
[]
[null,null,null,null,{"$f":"E837","v":"2015-01-29"},{"$f":"E632+28","v":"2015-02-26"},{"$f":"F632+31","v":"2015-03-29"},{"$f":"G632+30","v":"2015-04-28"},{"$f":"H632+31","v":"2015-05-29"},{"$f":"I632+30","v":"2015-06-28"},{"$f":"J632+31","v":"2015-07-29"},{"$f":"K632+30","v":"2015-08-28"},{"$f":"L632+31","v":"2015-09-28"},{"$f":"M632+31","v":"2015-10-29"},{"$f":"N632+30","v":"2015-11-28"},{"$f":"O632+30","v":"2015-12-28"}]
[]
[null,null,"Rice harvest sales",null,{"$f":"E839","v":404552.73328044981},404552.73328044981,420734.84261166782,420734.84261166782,420734.84261166782,420734.84261166782,420734.84261166782,1268882.8586701092,1268882.8586701092,1268882.8586701092,1268882.8586701092,824773.858135571]
[null,null,null,null,{"$f":"E840","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Inflows - Business cycle",null,null,{"$f":"E841","v":404552.73328044981},404552.73328044981,420734.84261166782,420734.84261166782,420734.84261166782,420734.84261166782,420734.84261166782,1268882.8586701092,1268882.8586701092,1268882.8586701092,1268882.8586701092,824773.858135571]
[]
[null,null,"Capital inflow",null,{"$f":"+E843","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Shareholder current account",null,{"$f":"+E844","v":10299408.057110419},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Inflows - shareholders",null,null,{"$f":"+E845","v":10299408.057110419},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Operating variable costs",null,{"$f":"E863","v":1072059.7748524561},118381.26828023684,118381.26828023684,118381.26828023684,1515055.8019548426,288775.07542479725,127877.96638639647,127877.96638639647,127877.96638639647,71080.696904145458,354248.65148993203,0]
[null,null,"Fixed charges",null,{"$f":"E865","v":229744.67753946155},278457.77224241174,278457.77224241174,278457.77224241174,278457.77224241174,278457.77224241174,278457.77224241174,278457.77224241174,278457.77224241174,278457.77224241174,278457.77224241174,278457.77224241174]
[null,null,"Short term interest costs",null,{"$f":"E878","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Income tax",null,{"$f":"E867","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Outflows - Business cycle",null,null,{"$f":"E869","v":1301804.4523919176},396839.0405226486,396839.0405226486,396839.0405226486,1793513.5741972544,567232.84766720899,406335.73862880818,406335.73862880818,406335.73862880818,349538.46914655721,632706.42373234383,278457.77224241174]
[]
[null,null,"Purchase of fixed assets",null,{"$f":"E871","v":2714796.3753814334},1192983.7554664335,1192983.7554664335,1192983.7554664335,1192983.7554664335,1192983.7554664335,0,0,0,0,0,0]
[null,null,"Shareholder current account reimburs.",null,{"$f":"E872","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Dividend paid",null,{"$f":"E873","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Outflows - shareholders & investments",null,null,{"$f":"E874","v":2714796.3753814334},1192983.7554664335,1192983.7554664335,1192983.7554664335,1192983.7554664335,1192983.7554664335,0,0,0,0,0,0]
[]
[null,"Working Capital Requirment",null,null,{"$f":"+E637+E642-E649-E655","v":6687359.9626175193},{"$f":"+F637+F642-F649-F655","v":-1185270.0627086323},-1169087.9533774143,-1169087.9533774143,-2565762.4870520197,-1339481.7605219746,14399.10398285964,862547.12004130101,862547.12004130101,919344.38952355203,636176.43493776536,546316.08589315927,{"$f":"SUM(E657:P657)","v":3100000.0000000023}]
[]
[]
[null,"Monthly Working Capital Requirment - Year N+3"]
[]
[null,null,null,null,{"$f":"E885","v":"2016-01-28"},{"$f":"E662+28","v":"2016-02-25"},{"$f":"F662+31","v":"2016-03-27"},{"$f":"G662+30","v":"2016-04-26"},{"$f":"H662+31","v":"2016-05-27"},{"$f":"I662+30","v":"2016-06-26"},{"$f":"J662+31","v":"2016-07-27"},{"$f":"K662+30","v":"2016-08-26"},{"$f":"L662+31","v":"2016-09-26"},{"$f":"M662+31","v":"2016-10-27"},{"$f":"N662+30","v":"2016-11-26"},{"$f":"O662+30","v":"2016-12-26"}]
[]
[null,null,"Rice harvest sales",null,{"$f":"E887","v":824773.858135571},824773.858135571,857764.81246099388,857764.81246099388,857764.81246099388,857764.81246099388,857764.81246099388,2222548.501923223,2222548.501923223,2222548.501923223,2222548.501923223,1111274.2509616115]
[null,null,null,null,{"$f":"E888","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Inflows - Business cycle",null,null,{"$f":"E889","v":824773.858135571},824773.858135571,857764.81246099388,857764.81246099388,857764.81246099388,857764.81246099388,857764.81246099388,2222548.501923223,2222548.501923223,2222548.501923223,2222548.501923223,1111274.2509616115]
[]
[null,null,"Capital inflow",null,{"$f":"+E891","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Shareholder current account",null,{"$f":"+E892","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Inflows - shareholders",null,null,{"$f":"+E893","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Operating variable costs",null,{"$f":"E911","v":1784356.2068795485},212694.02804853139,212694.02804853139,212694.02804853139,1983247.5907375696,487512.87445645151,226075.80512668673,226075.80512668673,226075.80512668673,90108.452690793638,460689.84066054563,0]
[null,null,"Fixed charges",null,{"$f":"E913","v":278457.77224241174},294349.0409273883,294349.0409273883,294349.0409273883,294349.0409273883,294349.0409273883,294349.0409273883,294349.0409273883,294349.0409273883,294349.0409273883,294349.0409273883,294349.0409273883]
[null,null,"Short term interest costs",null,{"$f":"E926","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Income tax",null,{"$f":"E915","v":0},0,0,0,0,0,0,0,0,0,0,183419.28657095344]
[]
[null,"Outflows - Business cycle",null,null,{"$f":"E917","v":2062813.9791219602},507043.06897591968,507043.06897591968,507043.06897591968,2277596.6316649579,781861.91538383975,520424.84605407505,520424.84605407505,520424.84605407505,384457.49361818191,755038.88158793398,477768.32749834174]
[]
[null,null,"Purchase of fixed assets",null,{"$f":"E919","v":515915.67498251487},129533.83848090989,129533.83848090989,129533.83848090989,129533.83848090989,129533.83848090989,0,0,0,0,0,0]
[null,null,"Shareholder current account reimburs.",null,{"$f":"E920","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Dividend paid",null,{"$f":"E921","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Outflows - shareholders & investments",null,null,{"$f":"E922","v":515915.67498251487},129533.83848090989,129533.83848090989,129533.83848090989,129533.83848090989,129533.83848090989,0,0,0,0,0,0]
[]
[null,"Working Capital Requirment",null,null,{"$f":"+E667+E672-E679-E685","v":-1753955.7959689042},{"$f":"+F667+F672-F679-F685","v":188196.95067874144},221187.90500416432,221187.90500416432,-1549365.6576848738,-53630.941403755758,337339.96640691883,1702123.655869148,1702123.655869148,1838091.0083050411,1467509.620335289,633505.92346326984,{"$f":"SUM(E687:P687)","v":4954314.1958783511}]
[]
[]
[]
[null," Monthly Working Capital Requirment - Year N+4"]
[]
[null,null,null,null,{"$f":"E932","v":"2017-01-26"},{"$f":"E693+28","v":"2017-02-23"},{"$f":"F693+31","v":"2017-03-26"},{"$f":"G693+30","v":"2017-04-25"},{"$f":"H693+31","v":"2017-05-26"},{"$f":"I693+30","v":"2017-06-25"},{"$f":"J693+31","v":"2017-07-26"},{"$f":"K693+30","v":"2017-08-25"},{"$f":"L693+31","v":"2017-09-25"},{"$f":"M693+31","v":"2017-10-26"},{"$f":"N693+30","v":"2017-11-25"},{"$f":"O693+30","v":"2017-12-25"}]
[]
[null,null,"Rice harvest sales",null,{"$f":"E934","v":1111274.2509616115},1111274.2509616115,1177646.8729955191,1177646.8729955191,1177646.8729955191,1177646.8729955191,1177646.8729955191,2523529.0135618271,2523529.0135618271,2523529.0135618271,2523529.0135618271,1261764.5067809136]
[null,null,null,null,{"$f":"E935","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Inflows - Business cycle",null,null,{"$f":"E936","v":1111274.2509616115},1111274.2509616115,1177646.8729955191,1177646.8729955191,1177646.8729955191,1177646.8729955191,1177646.8729955191,2523529.0135618271,2523529.0135618271,2523529.0135618271,2523529.0135618271,1261764.5067809136]
[]
[null,null,"Capital inflow",null,{"$f":"+E938","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Shareholder current account",null,{"$f":"+E939","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Inflows - shareholders",null,null,{"$f":"+E940","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Operating variable costs",null,{"$f":"E958","v":1688147.5200301148},256657.26640761425,256657.26640761425,256657.26640761425,1902480.5009228527,513770.98692584311,324930.74954349163,324930.74954349163,324930.74954349163,88812.956627996202,487597.35289552237,0]
[null,null,"Fixed charges",null,{"$f":"E960","v":294349.0409273883},312400.07648187358,312400.07648187358,312400.07648187358,312400.07648187358,312400.07648187358,312400.07648187358,312400.07648187358,312400.07648187358,312400.07648187358,312400.07648187358,312400.07648187358]
[null,null,"Short term interest costs",null,{"$f":"E973","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Income tax",null,{"$f":"E962","v":0},{"$f":"F962","v":0},0,0,0,0,61139.762190317815,0,61139.762190317815,0,0,813827.37505856785]
[]
[null,"Outflows - Business cycle",null,null,{"$f":"E964","v":1982496.560957503},569057.34288948786,569057.34288948786,569057.34288948786,2214880.5774047263,826171.06340771669,698470.588215683,637330.82602536515,698470.588215683,401213.03310986981,799997.42937739589,1126227.4515404415]
[]
[null,null,"Purchase of fixed assets",null,{"$f":"E966","v":7456.0738418478486},1547.1525893478495,1547.1525893478495,1547.1525893478495,1547.1525893478495,1547.1525893478495,0,0,0,0,0,0]
[null,null,"Shareholder current account reimburs.",null,{"$f":"E967","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Dividend paid",null,{"$f":"E968","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Outflows - shareholders & investments",null,null,{"$f":"E969","v":7456.0738418478486},1547.1525893478495,1547.1525893478495,1547.1525893478495,1547.1525893478495,1547.1525893478495,0,0,0,0,0,0]
[]
[null,"Working Capital Requirment",null,null,{"$f":"+E698+E703-E710-E716","v":-878678.38383773935},{"$f":"+F698+F703-F710-F716","v":540669.75548277586},607042.37751668342,607042.37751668342,-1038780.856998555,349928.65699845453,479176.28477983607,1886198.187536462,1825058.425346144,2122315.9804519573,1723531.5841844312,135537.05524047208,{"$f":"SUM(E718:P718)","v":8359041.4442176055}]
[]
[]
[]
[null,"Ratios for approval of the Senegalese \"code des investissements\""]
[]
[null,null,null,null,"N","N + 1","N + 2","N + 3","N + 4","N + 5","N + 6","N + 7","N + 8","N + 9","N + 10"]
[]
[]
[null,{"$f":"B31","v":"Net income"},null,null,{"$f":"E$31","v":0},{"$f":"F$31","v":3063042.1234091199},9653527.2221454885,16512840.822882695,19767643.939567644,22366811.983117204,24050032.653328981,25350212.846093483,26364221.359937225,27418790.214334711,28515541.822908103]
[]
[null,null,{"$f":"C35","v":"Wage costs"},null,{"$f":"-E35","v":90188.838597651978},554437.65178068075,731131.44911591825,891990.40483431728,928793.87700714625,1016473.3320791712,1046967.5320415463,1078376.5580027928,1110727.8547428765,1144049.6903851628,1178371.1810967177]
[null,null,{"$f":"C46","v":"Financial result"},null,{"$f":"E46","v":0},{"$f":"G46","v":0},0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C41","v":"Depreciation"},null,{"$f":"-E41","v":730941.68126388325},1403134.8829130076,2119520.1961170114,2422083.9076992646,2360906.6498235986,2362131.5692116627,2412383.5517783263,2409848.8215025109,2337017.1446338701,2307609.4523796109,2005178.8803320229]
[null,null,{"$f":"B44","v":"EBIT"},null,{"$f":"E$44","v":-2803550.1827517864},{"$f":"F$44","v":-1875294.7477867051},1089233.4713645754,5056965.7517415434,7488855.1955136284,9965244.0785851926,11112734.437658526,12082997.35863547,12826487.997379355,13602152.181519732,14540804.8934108]
[null,null,{"$f":"C49","v":"Income tax"},null,{"$f":"-E49","v":0},{"$f":"-F49","v":0},{"$f":"-G49","v":0},{"$f":"-H49","v":183419.28657095344},{"$f":"-#REF!","v":{"$error":"#REF!"}},{"$f":"-J49","v":2491311.0196462981},2778183.6094146315,3020749.3396588676,3206621.9993448388,3400538.045379933,3635201.2233527]
[null,"Direct value added",null,null,{"$f":"SUM(E728:E733)","v":-1982419.6628902513},{"$f":"SUM(F728:F733)","v":82277.786906983238},3939885.1165975053,8554459.3508460782,{"$error":"#REF!"},15835159.999522325,17350269.130893029,{"$f":"SUM(L728:L733)","v":18591972.077799641},{"$f":"SUM(M728:M733)","v":19480854.99610094},{"$f":"SUM(N728:N733)","v":20454349.369664438},{"$f":"SUM(O728:O733)","v":21359556.178192243}]
[]
[null,"Direct value added / Sales (> 35 %)",null,null,null,{"$f":"F734/F727","v":2.6861461120034905E-2},0.40812907302517237,0.51804891978318612,{"$error":"#REF!"},0.70797572812231513,0.72142393239085367,{"$f":"L734/L727","v":0.73340496944445577},{"$f":"M734/M727","v":0.73891258649890679},{"$f":"N734/N727","v":0.74599751519929491},{"$f":"O734/O727","v":0.74904963443594597}]
[]
[]
[]
[]
[null,"MONTHLY CASH FLOWS"]
[]
[]
[null,null,"MONTHLY CASH FLOWS - Year N",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CASH CONTROL",null,null,null,null,null,null,null,"COMPTES"]
[null,null,null,"Payment term","2013-01-31",{"$f":"E745+28","v":"2013-02-28"},{"$f":"F745+31","v":"2013-03-31"},{"$f":"G745+30","v":"2013-04-30"},{"$f":"H745+31","v":"2013-05-31"},"2013-06-30",{"$f":"J745+31","v":"2013-07-31"},{"$f":"K745+30","v":"2013-08-30"},{"$f":"L745+31","v":"2013-09-30"},{"$f":"M745+31","v":"2013-10-31"},"2013-11-30","2013-12-30","Total",null,{"$f":"P745+31","v":"2014-01-30"},{"$f":"S745+28","v":"2014-02-27"},{"$f":"T745+31","v":"2014-03-30"},null,null,null,{"$f":"U745+31","v":"2014-04-30"},"N"]
[]
[null,null,"Rice harvest Sales","60 days"]
[null,null,"Other cereal harvest sales","60 days"]
[null,null,"Inflows - Business cycle",null,{"$f":"SUM(E747:E748)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"E31","v":0},{"$f":"IF(AA749=Z749,\"OK\",\"FAUX\")","v":"OK"}]
[]
[null,null,"Capital inflow"]
[null,null,"Shareholder current account",null,{"$f":"Q773+Q778+P785","v":12929158.4735418},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E752:P752)","v":12929158.4735418}]
[null,null,"Inflows - shareholders",null,{"$f":"SUM(E751:E752)","v":12929158.4735418},{"$f":"SUM(F751:F752)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q750:Q752)","v":12929158.4735418}]
[]
[null,null,"Inputs - wet season","2 months before seeding",null,null,null,null,null,null,null,null,null,{"$f":"SUM(I277:I288)","v":0},null,null,{"$f":"SUM(E755:P755)","v":0}]
[null,null,"Irrigation / Storing / Transport","immediate payment",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Inputs - hot season","2 months before seeding",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Irrgation / Stockage / Transport","immediate payment",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Sub total rice harvests",null,{"$f":"SUM(E755:E758)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Inputs - wet season","2 months before seeding",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Irrigation / Storing / Transport","immediate payment",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Inputs - hot season","2 months before seeding",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Irrgation / Stockage / Transport","immediate payment"]
[null,null,"Sub total other cereal harvests costs",null,{"$f":"SUM(E761:E764)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total operating variable costs",null,{"$f":"E759+E765","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"Q767","v":0},{"$f":"-$E$34","v":0},{"$f":"IF(AA767=Z767,\"OK\",\"FAUX\")","v":"OK"}]
[]
[null,null,"Fixed costs",null,null,{"$f":"$E$37/12","v":172717.37512399195},{"$f":"$E$37/12","v":172717.37512399195},{"$f":"$E$37/12","v":172717.37512399195},{"$f":"$E$37/12","v":172717.37512399195},{"$f":"$E$37/12","v":172717.37512399195},172717.37512399195,172717.37512399195,172717.37512399195,172717.37512399195,172717.37512399195,172717.37512399195,{"$f":"SUM(E769:P769)","v":1899891.1263639112},null,{"$f":"$E$37/12","v":172717.37512399195},null,null,null,null,null,null,{"$f":"SUM(Q769:Y769)","v":2072608.5014879031},{"$f":"$E$37","v":2072608.5014879033},{"$f":"IF(AA769=Z769,\"OK\",\"FAUX\")","v":"OK"}]
[]
[null,null,"Income tax",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E771:P771)","v":0},null,null,null,null,null,null,null,null,{"$f":"Q771","v":0}]
[]
[null,null,"Outflows - Business cycle",null,{"$f":"E767+E769+E771","v":0},{"$f":"F767+F769+F771","v":172717.37512399195},172717.37512399195,172717.37512399195,172717.37512399195,172717.37512399195,172717.37512399195,172717.37512399195,172717.37512399195,172717.37512399195,172717.37512399195,{"$f":"P767+P769+P771","v":172717.37512399195},{"$f":"Q767+Q769+Q771","v":1899891.1263639112}]
[]
[null,null,"Purchase of fixed assets",null,{"$f":"($G$159+$G$170)/4+$G$200+$G$206+$G$221","v":3997857.4954345897},{"$f":"($G$159+$G$170)/4","v":1162328.5055053418},{"$f":"($G$159+$G$170)/4","v":1162328.5055053418},{"$f":"($G$159+$G$170)/4","v":1162328.5055053418},{"$f":"$G$214/2","v":1652212.1676136362},{"$f":"$G$214/2","v":1652212.1676136362},null,null,null,null,null,null,{"$f":"SUM(E775:P775)","v":10789267.347177889},null,null,null,null,null,null,null,null,{"$f":"Q775","v":10789267.347177889},{"$f":"$E$75+$E$76","v":10789267.347177889},{"$f":"IF(AA775=Z775,\"OK\",\"FAUX\")","v":"OK"}]
[null,null,"Shareholder current account reimburs."]
[null,null,"Dividend paid","2 months after period closing"]
[null,null,"Outflows - shareholders & investments",null,{"$f":"SUM(E774:E777)","v":3997857.4954345897},{"$f":"SUM(F774:F777)","v":1162328.5055053418},1162328.5055053418,1162328.5055053418,1652212.1676136362,1652212.1676136362,0,0,0,0,0,0,{"$f":"SUM(E778:P778)","v":10789267.347177889}]
[]
[null,null,"Net Balance",null,{"$f":"E749+E753-E773-E778","v":8931300.9781072102},{"$f":"+E780+F749+F753-F773-F778","v":7596255.0974778756},6261209.216848542,4926163.3362192083,3101233.7934815804,1276304.2507439521,1103586.8756199603,930869.50049596827,758152.12537197629,585434.75024798431,412717.37512399233,240000.00000000038]
[]
[null,null,"Short term financial result (WCR financing)",null,{"$f":"IF(E780<0,E780*-$E$15)/12","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E782:P782)","v":0}]
[]
[null,null,"Cash Balance",null,{"$f":"E780-E782","v":8931300.9781072102},{"$f":"F780-F782","v":7596255.0974778756},6261209.216848542,4926163.3362192083,3101233.7934815804,1276304.2507439521,1103586.8756199603,930869.50049596827,758152.12537197629,585434.75024798431,412717.37512399233,240000.00000000038,{"$f":"+Q749+Q753-Q773-Q778","v":240000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,240000]
[null,null,null,null,null,null,null,{"$f":"+H749+H753-H773-H778","v":-1335045.8806293337},{"$f":"+I749+I753-I773-I778","v":-1824929.5427376281},-1824929.5427376281,-172717.37512399195,-172717.37512399195,-172717.37512399195,-172717.37512399195,-172717.37512399195,-172717.37512399195]
[]
[null,null,"MONTHLY CASH FLOWS - Year N+1",null,null,null,"S3",null,null,null,null,null,"S4",null,null,null,null,null,"CASH CONTROL",null,null,null,null,null,null,null,"COMPTES"]
[null,null,null,"Payment term",{"$f":"P745+31","v":"2014-01-30"},{"$f":"E789+28","v":"2014-02-27"},{"$f":"F789+31","v":"2014-03-30"},{"$f":"G789+30","v":"2014-04-29"},{"$f":"H789+31","v":"2014-05-30"},{"$f":"I789+30","v":"2014-06-29"},{"$f":"J789+31","v":"2014-07-30"},{"$f":"K789+30","v":"2014-08-29"},{"$f":"L789+31","v":"2014-09-29"},{"$f":"M789+31","v":"2014-10-30"},{"$f":"N789+30","v":"2014-11-29"},{"$f":"O789+30","v":"2014-12-29"},"Total",null,{"$f":"P789+31","v":"2015-01-29"},{"$f":"S789+28","v":"2015-02-26"},{"$f":"T789+31","v":"2015-03-29"},{"$f":"U789+28","v":"2015-04-26"},{"$f":"V789+31","v":"2015-05-27"},{"$f":"W789+28","v":"2015-06-24"},{"$f":"X789+31","v":"2015-07-25"},"N+1"]
[]
[null,null,"Rice harvest Sales","60 days",null,null,null,null,null,null,null,{"$f":"(K434*percentage_export*tx_usinage*$E$10+K434*percentage_local*tx_usinage*$E$11+K434*$Q$8*$E$14)*(1+inflation_céréales)*(1-conting_crop)","v":462345.98089194263},{"$f":"(L434*percentage_export*tx_usinage*$E$10+L434*percentage_local*tx_usinage*$E$11+L434*$Q$8*$E$14)*(1+inflation_céréales)*(1-conting_crop)","v":462345.98089194263},{"$f":"(M434*percentage_export*tx_usinage*$E$10+M434*percentage_local*tx_usinage*$E$11+M434*$Q$8*$E$14)*(1+inflation_céréales)*(1-conting_crop)","v":462345.98089194263},{"$f":"(N434*percentage_export*tx_usinage*$E$10+N434*percentage_local*tx_usinage*$E$11+N434*$Q$8*$E$14)*(1+inflation_céréales)*(1-conting_crop)","v":462345.98089194263},{"$f":"(O434*percentage_export*tx_usinage*$E$10+O434*percentage_local*tx_usinage*$E$11+O434*$Q$8*$E$14)*(1+inflation_céréales)*(1-conting_crop)","v":404552.73328044981},{"$f":"SUM(E791:P791)","v":2253936.6568482202},null,{"$f":"(P434*percentage_export*tx_usinage*$E$10+P434*percentage_local*tx_usinage*$E$11+P434*$Q$8*$E$14)*(1+inflation_céréales)*(1-conting_crop)","v":404552.73328044981},{"$f":"(Q434*percentage_export*tx_usinage*$E$10+Q434*percentage_local*tx_usinage*$E$11+Q434*$Q$8*$E$14)*(1+inflation_céréales)*(1-conting_crop)","v":404552.73328044981},null,null,null,null,null,{"$f":"SUM(Q791:Y791)","v":3063042.1234091194}]
[null,null,"Other cereal harvest sales","60 days",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E792:P792)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(Q792:Y792)","v":0}]
[null,null,"Inflows - Business cycle",null,{"$f":"SUM(E791:E792)","v":0},0,0,0,0,0,0,{"$f":"SUM(L791:L792)","v":462345.98089194263},462345.98089194263,462345.98089194263,462345.98089194263,404552.73328044981,2253936.6568482202,null,null,null,null,null,null,null,null,{"$f":"SUM(Z791:Z792)","v":3063042.1234091194},{"$f":"$F$31","v":3063042.1234091199},{"$f":"IF(AA793=Z793,\"OK\",\"FAUX\")","v":"OK"}]
[]
[null,null,"Capital inflow"]
[null,null,"Shareholder current account",null,{"$f":"IF(-Q793+Q821+Q826>0,-Q793+Q821+Q826,0)+P833","v":9781353.0020070933},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E796:P796)","v":9781353.0020070933}]
[null,null,"Inflows - shareholders",null,{"$f":"SUM(E794:E796)","v":9781353.0020070933},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q794:Q796)","v":9781353.0020070933}]
[]
[null,null,"inputs - wet season","2 months before seeding",null,null,null,null,{"$f":"SUM($J$277:$J$288)*(1+inflation_ch)","v":730150.98847813578},null,null,null,null,null,null,null,{"$f":"SUM(E799:P799)","v":730150.98847813578}]
[null,null,"Irrigation","immediate payment",null,null,null,null,null,null,{"$f":"SUM($J$289:$J$290)/5*(1+inflation_ch)","v":37159.438262062606},{"$f":"SUM($J$289:$J$290)/5*(1+inflation_ch)","v":37159.438262062606},{"$f":"SUM($J$289:$J$290)/5*(1+inflation_ch)","v":37159.438262062606},{"$f":"SUM($J$289:$J$290)/5*(1+inflation_ch)","v":37159.438262062606},{"$f":"SUM($J$289:$J$290)/5*(1+inflation_ch)","v":37159.438262062606},null,{"$f":"SUM(K800:P800)","v":185797.19131031304}]
[null,null,"Storing / Transport","immediate payment",null,null,null,{"$f":"SUM($J$294:$J$297)/6*(1+inflation_ch)","v":0},0,0,0,0,0,null,{"$f":"SUM($J$291:$J$293)*(1+inflation_ch)","v":143245.59416526454},null,{"$f":"SUM(E801:P801)","v":143245.59416526454}]
[null,null,"inputs - hot season","2 months before seeding",{"$f":"SUM($J$309:$J$320)*(1+inflation_ch)","v":397915.37027941289},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E802:P802)","v":397915.37027941289}]
[null,null,"Irrigation","immediate payment",null,{"$f":"SUM($J$321:$J$322)/5*(1+inflation_ch)","v":27554.785202822954},{"$f":"SUM($J$321:$J$322)/5*(1+inflation_ch)","v":27554.785202822954},{"$f":"SUM($J$321:$J$322)/5*(1+inflation_ch)","v":27554.785202822954},{"$f":"SUM($J$321:$J$322)/5*(1+inflation_ch)","v":27554.785202822954},{"$f":"SUM($J$321:$J$322)/5*(1+inflation_ch)","v":27554.785202822954},null,null,null,null,null,null,{"$f":"SUM(E803:P803)","v":137773.92601411475}]
[null,null,"Storing / Transport","immediate payment",null,null,null,null,null,{"$f":"SUM(J323:J325)*(1+inflation_ch)","v":81854.625237294007},{"$f":"SUM($J$326:$J$329)/3*(1+inflation_ch)","v":6888.4195153035944},{"$f":"SUM($J$326:$J$329)/3*(1+inflation_ch)","v":6888.4195153035944},{"$f":"SUM($J$326:$J$329)/3*(1+inflation_ch)","v":6888.4195153035944},null,null,null,{"$f":"SUM(E804:M804)","v":102519.8837832048},null,null,null,null,null,null,null,null,{"$f":"SUM(Q804:Y804)","v":102519.8837832048}]
[null,null,"Sub total rice harvests costs",null,{"$f":"SUM(E799:E804)","v":397915.37027941289},{"$f":"SUM(F799:F804)","v":27554.785202822954},{"$f":"SUM(G799:G804)","v":27554.785202822954},27554.785202822954,{"$f":"SUM(I799:I804)","v":757705.77368095878},{"$f":"SUM(J799:J804)","v":109409.41044011696},{"$f":"SUM(K799:K804)","v":44047.857777366196},{"$f":"SUM(L799:L804)","v":44047.857777366196},44047.857777366196,37159.438262062606,180405.03242732715,0,{"$f":"SUM(Q799:Q804)","v":1697402.954030446},null,null,null,null,null,null,null,null,{"$f":"SUM(Q805:Y805)","v":1697402.954030446}]
[]
[null,null,"inputs - wet season","2 months before seeding",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E807:P807)","v":0},null,null,null,null,null,null,null,null,{"$f":"Q761+Q807-SUM(O807:P807)","v":0}]
[null,null,"Irrigation","immediate payment",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E808:P808)","v":0},null,null,null,null,null,null,null,null,{"$f":"Q762+Q808-SUM(O808:P808)","v":0}]
[null,null,"Storing / Transport","immediate payment",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E809:P809)","v":0},null,null,null,null,null,null,null,null,{"$f":"Q763+Q809-SUM(O809:P809)","v":0}]
[null,null,"inputs - hot season","2 months before seeding",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E810:P810)","v":0},null,null,null,null,null,null,null,null,{"$f":"Q810","v":0}]
[null,null,"Irrigation","immediate payment"]
[null,null,"Storing / Transport","immediate payment"]
[null,null,"Sub total other cereal harvests costs",null,{"$f":"SUM(E807:E810)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"SUM(Z806:Z810)","v":0}]
[]
[null,null,"Total operating variable costs",null,{"$f":"E805+E813","v":397915.37027941289},27554.785202822954,27554.785202822954,27554.785202822954,757705.77368095878,109409.41044011696,44047.857777366196,44047.857777366196,44047.857777366196,37159.438262062606,180405.03242732715,0,{"$f":"Q805+Q813","v":1697402.954030446},null,null,null,null,null,null,null,null,{"$f":"SUM(Q815:Y815)","v":1697402.954030446},{"$f":"-$F$34","v":1697402.954030446},{"$f":"IF(AA815=Z815,\"OK\",\"FAUX\")","v":"OK"}]
[]
[null,null,"Fixed costs",null,{"$f":"S769","v":172717.37512399195},{"$f":"$F$37/12","v":229744.67753946155},229744.67753946155,229744.67753946155,229744.67753946155,229744.67753946155,229744.67753946155,229744.67753946155,229744.67753946155,229744.67753946155,229744.67753946155,229744.67753946155,{"$f":"SUM(E817:P817)","v":2699908.8280580696},null,{"$f":"$F$37/12","v":229744.67753946155},null,null,null,null,null,null,{"$f":"SUM(Q817:Y817)-SUM(S769:Y769)","v":2756936.1304735392},{"$f":"$F$37","v":2756936.1304735388},{"$f":"IF(AA817=Z817,\"OK\",\"FAUX\")","v":"OK"}]
[]
[null,null,"Income tax",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E819:P819)","v":0},null,null,null,null,null,null,null,null,{"$f":"Q819","v":0},{"$f":"$E$49","v":0},{"$f":"IF(AA819=Z819,\"OK\",\"FAUX\")","v":"OK"}]
[]
[null,null,"Outflows - Business cycle",null,{"$f":"E815+E817+E819","v":570632.74540340481},{"$f":"F815+F817+F819","v":257299.46274228452},257299.46274228452,257299.46274228452,987450.45122042031,339154.08797957853,273792.53531682777,273792.53531682777,273792.53531682777,266904.11580152414,410149.70996678871,229744.67753946155,4397311.7820885153]
[]
[null,null,"Purchase of fixed assets",null,{"$f":"($I$159+$I$170+$I$214)/6+$I$200+$I$206+$I$221","v":3883755.3596148398},{"$f":"($I$159+$I$170+$I$214)/6","v":638844.50343039201},{"$f":"($I$159+$I$170+$I$214)/6","v":638844.50343039201},{"$f":"($I$159+$I$170+$I$214)/6","v":638844.50343039201},{"$f":"($I$159+$I$170+$I$214)/6","v":638844.50343039201},{"$f":"($I$159+$I$170+$I$214)/6","v":638844.50343039201},null,null,null,null,null,null,{"$f":"SUM(E823:P823)","v":7077977.8767667981},null,null,null,null,null,null,null,null,{"$f":"Q823","v":7077977.8767667981},{"$f":"$F$75+$F$76","v":7077977.8767667999},{"$f":"IF(AA823=Z823,\"OK\",\"FAUX\")","v":"OK"}]
[null,null,"Shareholder current account reimburs.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E824:P824)","v":0}]
[null,null,"Dividend paid","2 months after period closing",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E825:P825)","v":0}]
[null,null,"Outflows - shareholders & investments",null,{"$f":"SUM(E822:E825)","v":3883755.3596148398},{"$f":"SUM(F822:F825)","v":638844.50343039201},638844.50343039201,638844.50343039201,638844.50343039201,638844.50343039201,0,0,0,0,0,0,{"$f":"SUM(E826:P826)","v":7077977.8767667981}]
[]
[null,null,"Net Balance",null,{"$f":"P780+E793+E797-E821-E826","v":5566964.8969888482},{"$f":"+E828+F793+F797-F821-F826","v":4670820.9308161717},3774676.9646434947,2878532.9984708182,1252238.0438200058,274239.4524100353,446.9170932075358,189000.3626683224,377553.80824343726,572995.67333385581,625191.94425900979,799999.99999999814]
[]
[null,null,"Short term financial result (WCR financing)",null,{"$f":"IF(E828<0,E828*-$E$15)/12","v":0},0,0,0,0,0,{"$f":"IF(K828<0,K828*-$E$15)/12","v":0},0,0,0,0,0,{"$f":"SUM(E830:P830)","v":0},null,null,null,null,null,null,null,null,{"$f":"Q830+Q782","v":0}]
[]
[null,null,"Cash Balance",null,{"$f":"E828-E830","v":5566964.8969888482},{"$f":"F828-F830","v":4670820.9308161717},3774676.9646434947,2878532.9984708182,1252238.0438200058,274239.4524100353,446.9170932075358,189000.3626683224,377553.80824343726,572995.67333385581,625191.94425900979,799999.99999999814]
[null,null,null,null,{"$f":"SMALL(E828:P828,1)","v":446.9170932075358},null,null,null,null,null,null,null,null,null,null,560000]
[]
[]
[null,null,"MONTHLY CASH FLOWS - Year N+2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CASH CONTROL",null,null,null,null,null,null,null,"COMPTES"]
[null,null,null,"Payment term",{"$f":"P789+31","v":"2015-01-29"},{"$f":"E837+28","v":"2015-02-26"},{"$f":"F837+31","v":"2015-03-29"},{"$f":"G837+30","v":"2015-04-28"},{"$f":"H837+31","v":"2015-05-29"},{"$f":"I837+30","v":"2015-06-28"},{"$f":"J837+31","v":"2015-07-29"},{"$f":"K837+30","v":"2015-08-28"},{"$f":"L837+31","v":"2015-09-28"},{"$f":"M837+31","v":"2015-10-29"},{"$f":"N837+30","v":"2015-11-28"},{"$f":"O837+30","v":"2015-12-28"},"Total",null,{"$f":"P837+31","v":"2016-01-28"},{"$f":"S837+28","v":"2016-02-25"},"2016-03-24","2016-04-21","2016-05-19","2016-06-16","2016-07-14","N+1"]
[]
[null,null,"Rice harvest Sales","60 days",{"$f":"S791","v":404552.73328044981},{"$f":"T791","v":404552.73328044981},{"$f":"(F449*percentage_export*tx_usinage*$E$10+F449*percentage_local*tx_usinage*$E$11+F449*$Q$8*$E$14)*(1+inflation_céréales)^2*(1-conting_crop)","v":420734.84261166782},420734.84261166782,420734.84261166782,420734.84261166782,420734.84261166782,1268882.8586701092,1268882.8586701092,1268882.8586701092,1268882.8586701092,824773.858135571,{"$f":"SUM(E839:P839)","v":8813084.9724352453},null,{"$f":"(P449*percentage_export*tx_usinage*$E$10+P449*percentage_local*tx_usinage*$E$11+P449*$Q$8*$E$14)*(1+inflation_céréales)^2*(1-conting_crop)","v":824773.858135571},{"$f":"(Q449*percentage_export*tx_usinage*$E$10+Q449*percentage_local*tx_usinage*$E$11+Q449*$Q$8*$E$14)*(1+inflation_céréales)^2*(1-conting_crop)","v":824773.858135571},null,null,null,null,null,{"$f":"SUM(Q839:Y839)-SUM(S791:Y791)","v":9653527.2221454885}]
[null,null,"Other cereal harvest sales","60 days",{"$f":"S792","v":0},{"$f":"T792","v":0},{"$f":"U792","v":0},{"$f":"Y792","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(E840:P840)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(Q840:Y840)-SUM(S792:Y792)","v":0}]
[null,null,"Inflows - Business cycle",null,{"$f":"SUM(E839:E840)","v":404552.73328044981},404552.73328044981,420734.84261166782,420734.84261166782,420734.84261166782,420734.84261166782,420734.84261166782,1268882.8586701092,1268882.8586701092,1268882.8586701092,1268882.8586701092,824773.858135571,8813084.9724352453,null,null,null,null,null,null,null,null,{"$f":"SUM(Z839:Z840)","v":9653527.2221454885},{"$f":"$G$31","v":9653527.2221454885},{"$f":"IF(AA841=Z841,\"OK\",\"FAUX\")","v":"OK"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E842:N842)","v":0}]
[null,null,"Capital inflow",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E843:P843)","v":0}]
[null,null,"Shareholder current account",null,{"$f":"IF(-Q841+Q869+Q874>0,-Q841+Q869+Q874,0)+P881","v":10299408.057110419},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E844:P844)","v":10299408.057110419}]
[null,null,"Inflows - shareholders",null,{"$f":"SUM(E842:E844)","v":10299408.057110419},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q843:Q844)","v":10299408.057110419}]
[]
[null,null,"inputs - wet season","2 months before seeding",null,null,null,null,{"$f":"SUM($K$277:$K$288)*(1+inflation_ch)^2","v":1396674.5336746057},null,null,null,null,null,null,null,{"$f":"SUM(E847:P847)","v":1396674.5336746057}]
[null,null,"Irrigation","immediate payment",null,null,null,null,null,null,{"$f":"SUM($K$289:$K$290)/5*(1+inflation_ch)^2","v":71080.696904145458},{"$f":"SUM($K$289:$K$290)/5*(1+inflation_ch)^2","v":71080.696904145458},{"$f":"SUM($K$289:$K$290)/5*(1+inflation_ch)^2","v":71080.696904145458},{"$f":"SUM($K$289:$K$290)/5*(1+inflation_ch)^2","v":71080.696904145458},{"$f":"SUM($K$289:$K$290)/5*(1+inflation_ch)^2","v":71080.696904145458},null,{"$f":"SUM(J848:P848)","v":355403.4845207273}]
[null,null,"Storing / Transport","immediate payment",{"$f":"SUM($K$294:$K$297)/5*(1+inflation_ch)^2","v":47427.696382967733},{"$f":"SUM($K$294:$K$297)/5*(1+inflation_ch)^2","v":47427.696382967733},{"$f":"SUM($K$294:$K$297)/5*(1+inflation_ch)^2","v":47427.696382967733},{"$f":"SUM($K$294:$K$297)/5*(1+inflation_ch)^2","v":47427.696382967733},{"$f":"SUM($K$294:$K$297)/5*(1+inflation_ch)^2","v":47427.696382967733},null,null,null,null,null,{"$f":"SUM($K$291:$K$293)*(1+inflation_ch)^2","v":283167.95458578656},null,{"$f":"SUM(E849:P849)","v":520306.43650062522}]
[null,null,"inputs - hot season","2 months before seeding",{"$f":"SUM($K$309:$K$320)*(1+inflation_ch)^2","v":1024632.0784694883},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E850:P850)","v":1024632.0784694883}]
[null,null,"Irrigation","immediate payment",null,{"$f":"SUM($K$321:$K$322)/5*(1+inflation_ch)^2","v":70953.57189726911},{"$f":"SUM($K$321:$K$322)/5*(1+inflation_ch)^2","v":70953.57189726911},{"$f":"SUM($K$321:$K$322)/5*(1+inflation_ch)^2","v":70953.57189726911},{"$f":"SUM($K$321:$K$322)/5*(1+inflation_ch)^2","v":70953.57189726911},{"$f":"SUM($K$321:$K$322)/5*(1+inflation_ch)^2","v":70953.57189726911},null,null,null,null,null,null,{"$f":"SUM(E851:P851)","v":354767.85948634555}]
[null,null,"Storing / Transport","immediate payment",null,null,null,null,null,{"$f":"SUM($K$323:$K$325)*(1+inflation_ch)^2","v":217821.50352752817},{"$f":"SUM($K$326:$K$329)/3*(1+inflation_ch)^2","v":56797.269482251002},{"$f":"SUM($K$326:$K$329)/3*(1+inflation_ch)^2","v":56797.269482251002},{"$f":"SUM($K$326:$K$329)/3*(1+inflation_ch)^2","v":56797.269482251002},null,null,null,{"$f":"SUM(E852:M852)","v":388213.31197428121}]
[null,null,"Sub total rice harvests costs",null,{"$f":"SUM(E847:E852)","v":1072059.7748524561},{"$f":"SUM(F847:F852)","v":118381.26828023684},118381.26828023684,118381.26828023684,{"$f":"SUM(I847:I852)","v":1515055.8019548426},{"$f":"SUM(J847:J852)","v":288775.07542479725},{"$f":"SUM(K847:K852)","v":127877.96638639647},{"$f":"SUM(L847:L852)","v":127877.96638639647},127877.96638639647,71080.696904145458,354248.65148993203,0,{"$f":"SUM(Q847:Q852)","v":4039997.7046260731}]
[]
[null,null,"inputs - wet season","2 months before seeding",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E855:P855)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(O807:P807)+SUM(E855:N855)","v":0}]
[null,null,"Irrigation","immediate payment",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E856:P856)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(O808:P808)+SUM(E856:N856)","v":0}]
[null,null,"Storing / Transport","immediate payment",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E857:P857)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(O809:P809)+SUM(E857:N857)","v":0}]
[null,null,"inputs - hot season","2 months before seeding",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E858:P858)","v":0},null,null,null,null,null,null,null,null,{"$f":"Q858","v":0}]
[null,null,"Irrigation","immediate payment"]
[null,null,"Storing / Transport","immediate payment"]
[null,null,"Sub total other cereal harvests costs",null,{"$f":"SUM(E855:E858)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"SUM(Z854:Z858)","v":0}]
[]
[null,null,"Total operating variable costs",null,{"$f":"E853+E861","v":1072059.7748524561},118381.26828023684,118381.26828023684,118381.26828023684,1515055.8019548426,288775.07542479725,127877.96638639647,127877.96638639647,127877.96638639647,71080.696904145458,354248.65148993203,0,4039997.7046260731,null,null,null,null,null,null,null,null,{"$f":"SUM(E863:P863)+S863","v":4039997.7046260731},{"$f":"-$G$34","v":4039997.7046260731},{"$f":"IF(AA863=Z863,\"OK\",\"FAUX\")","v":"OK"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F864:P864)+S864","v":0}]
[null,null,"Fixed costs",null,{"$f":"+S817","v":229744.67753946155},{"$f":"$G$37/12","v":278457.77224241174},278457.77224241174,278457.77224241174,278457.77224241174,278457.77224241174,278457.77224241174,278457.77224241174,278457.77224241174,278457.77224241174,278457.77224241174,278457.77224241174,{"$f":"SUM(E865:P865)","v":3292780.1722059911},null,{"$f":"$G$37/12","v":278457.77224241174},null,null,null,null,null,null,{"$f":"SUM(F865:P865)+S865","v":3341493.2669089418},{"$f":"$G$37","v":3341493.2669089409},{"$f":"IF(AA865=Z865,\"OK\",\"FAUX\")","v":"OK"}]
[]
[null,null,"Income tax",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E867:P867)","v":0},null,null,null,null,null,null,null,null,{"$f":"Q867","v":0},{"$f":"-$F$49","v":0},{"$f":"IF(AA867=Z867,\"OK\",\"FAUX\")","v":"OK"}]
[]
[null,null,"Outflows - Business cycle",null,{"$f":"E863+E865+E867","v":1301804.4523919176},{"$f":"F863+F865+F867","v":396839.0405226486},396839.0405226486,396839.0405226486,1793513.5741972544,567232.84766720899,406335.73862880818,406335.73862880818,406335.73862880818,349538.46914655721,632706.42373234383,278457.77224241174,7332777.8768320642]
[]
[null,null,"Purchase of fixed assets",null,{"$f":"($K$159+$K$170+$K$214)/6+$K$200+$K$206+$K$221","v":2714796.3753814334},{"$f":"($K$159+$K$170+$K$214)/6","v":1192983.7554664335},{"$f":"($K$159+$K$170+$K$214)/6","v":1192983.7554664335},{"$f":"($K$159+$K$170+$K$214)/6","v":1192983.7554664335},{"$f":"($K$159+$K$170+$K$214)/6","v":1192983.7554664335},{"$f":"($K$159+$K$170+$K$214)/6","v":1192983.7554664335},null,null,null,null,null,null,{"$f":"SUM(E871:P871)","v":8679715.1527136005},null,null,null,null,null,null,null,null,{"$f":"Q871","v":8679715.1527136005},{"$f":"$G$75+$G$76","v":8679715.1527136005},{"$f":"IF(AA871=Z871,\"OK\",\"FAUX\")","v":"OK"}]
[null,null,"Shareholder current account reimburs."]
[null,null,"Dividend paid","2 months after period closing"]
[null,null,"Outflows - shareholders & investments",null,{"$f":"SUM(E870:E873)","v":2714796.3753814334},{"$f":"SUM(F870:F873)","v":1192983.7554664335},1192983.7554664335,1192983.7554664335,1192983.7554664335,1192983.7554664335,0,0,0,0,0,0,{"$f":"SUM(E874:P874)","v":8679715.1527136005}]
[]
[null,null,"Net Balance",null,{"$f":"P828+E841+E845-E869-E874","v":7487359.9626175174},{"$f":"+E876+F841+F845-F869-F874","v":6302089.8999088854},5133001.9465314709,3963913.9931540564,1398151.5061020365,58669.745580062037,73068.849562921678,935615.9696042228,1798163.0896455238,2717507.4791690758,3353683.9141068412,3900000]
[]
[null,null,"Short term financial result (WCR financing)",null,{"$f":"IF(E876<0,E876*-$E$15)/12","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E878:P878)","v":0},null,null,null,null,null,null,null,null,{"$f":"Q878+Q828","v":0}]
[]
[null,null,"Cash Balance",null,{"$f":"E876-E878","v":7487359.9626175174},{"$f":"F876-F878","v":6302089.8999088854},5133001.9465314709,3963913.9931540564,1398151.5061020365,58669.745580062037,73068.849562921678,935615.9696042228,1798163.0896455238,2717507.4791690758,3353683.9141068412,3900000]
[null,null,null,null,{"$f":"SMALL(E876:P876,1)","v":58669.745580062037},null,null,null,null,null,null,null,null,null,null,3100000]
[]
[]
[null,null,"MONTHLY CASH FLOWS - Year N+3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CASH CONTROL",null,null,null,null,null,null,null,"COMPTES"]
[null,null,null,"Payment term",{"$f":"P837+31","v":"2016-01-28"},{"$f":"E885+28","v":"2016-02-25"},{"$f":"F885+31","v":"2016-03-27"},{"$f":"G885+30","v":"2016-04-26"},{"$f":"H885+31","v":"2016-05-27"},{"$f":"I885+30","v":"2016-06-26"},{"$f":"J885+31","v":"2016-07-27"},{"$f":"K885+30","v":"2016-08-26"},{"$f":"L885+31","v":"2016-09-26"},{"$f":"M885+31","v":"2016-10-27"},{"$f":"N885+30","v":"2016-11-26"},{"$f":"O885+30","v":"2016-12-26"},"Total",null,{"$f":"P885+31","v":"2017-01-26"},{"$f":"S885+28","v":"2017-02-23"},"2017-03-23","2017-04-20","2017-05-18","2017-06-15","2017-07-13","N+2"]
[]
[null,null,"Rice harvest Sales","60 days",{"$f":"S839","v":824773.858135571},{"$f":"T839","v":824773.858135571},{"$f":"(F463*percentage_export*tx_usinage*$E$10+F463*percentage_local*tx_usinage*$E$11+F463*$Q$8*$E$14)*(1+inflation_céréales)^3*(1-conting_crop)","v":857764.81246099388},857764.81246099388,857764.81246099388,857764.81246099388,857764.81246099388,2222548.501923223,2222548.501923223,2222548.501923223,2222548.501923223,1111274.2509616115,{"$f":"SUM(E887:P887)","v":15939840.037230613},null,{"$f":"(P463*percentage_export*tx_usinage*$E$10+P463*percentage_local*tx_usinage*$E$11+P463*$Q$8*$E$14)*(1+inflation_céréales)^3*(1-conting_crop)","v":1111274.2509616115},{"$f":"(Q463*percentage_export*tx_usinage*$E$10+Q463*percentage_local*tx_usinage*$E$11+Q463*$Q$8*$E$14)*(1+inflation_céréales)^3*(1-conting_crop)","v":1111274.2509616115},null,null,null,null,null,{"$f":"SUM(Q887:Y887)-SUM(S839:Y839)","v":16512840.822882695}]
[null,null,"Other cereal harvest sales","60 days",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E888:P888)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(Q888:Y888)-SUM(S840:Y840)","v":0}]
[null,null,"Inflows - Business cycle",null,{"$f":"SUM(E887:E888)","v":824773.858135571},824773.858135571,857764.81246099388,857764.81246099388,857764.81246099388,857764.81246099388,857764.81246099388,2222548.501923223,2222548.501923223,2222548.501923223,2222548.501923223,1111274.2509616115,15939840.037230613,null,null,null,null,null,null,null,null,{"$f":"SUM(Z887:Z888)","v":16512840.822882695},{"$f":"$H$31","v":16512840.822882695},{"$f":"IF(INT(AA889)=INT(Z889),\"OK\",\"FAUX\")","v":"OK"}]
[]
[null,null,"Capital inflow",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E891:P891)","v":0}]
[null,null,"Shareholder current account",null,{"$f":"IF(-Q889+Q917+Q922>0,-Q889+Q917+Q922,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E892:P892)","v":0}]
[null,null,"Inflows - shareholders",null,{"$f":"SUM(E890:E892)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"inputs - wet season","2 months before seeding",null,null,null,null,{"$f":"SUM($L$277:$L$288)*(1+inflation_ch)^3","v":1770553.5626890382},null,null,null,null,null,null,null,{"$f":"SUM(E895:P895)","v":1770553.5626890382}]
[null,null,"Irrigation","immediate payment",null,null,null,null,null,null,{"$f":"SUM($L$289:$L$290)/5*(1+inflation_ch)^3","v":90108.452690793638},{"$f":"SUM($L$289:$L$290)/5*(1+inflation_ch)^3","v":90108.452690793638},{"$f":"SUM($L$289:$L$290)/5*(1+inflation_ch)^3","v":90108.452690793638},{"$f":"SUM($L$289:$L$290)/5*(1+inflation_ch)^3","v":90108.452690793638},{"$f":"SUM($L$289:$L$290)/5*(1+inflation_ch)^3","v":90108.452690793638},null,{"$f":"SUM(J896:P896)","v":450542.26345396822}]
[null,null,"Storing / Transport","immediate payment",{"$f":"SUM($L$294:$L$297)/5*(1+inflation_ch)^3","v":95762.541561831909},{"$f":"SUM($L$294:$L$297)/5*(1+inflation_ch)^3","v":95762.541561831909},{"$f":"SUM($L$294:$L$297)/5*(1+inflation_ch)^3","v":95762.541561831909},{"$f":"SUM($L$294:$L$297)/5*(1+inflation_ch)^3","v":95762.541561831909},{"$f":"SUM($L$294:$L$297)/5*(1+inflation_ch)^3","v":95762.541561831909},null,null,null,null,null,{"$f":"SUM($L$291:$L$293)*(1+inflation_ch)^3","v":370581.38796975202},null,{"$f":"SUM(E897:O897)","v":849394.09577891161}]
[null,null,"inputs - hot season","2 months before seeding",{"$f":"SUM($L$309:$L$320)*(1+inflation_ch)^3","v":1688593.6653177165},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E898:P898)","v":1688593.6653177165}]
[null,null,"Irrigation","immediate payment",null,{"$f":"SUM($L$321:$L$322)/5*(1+inflation_ch)^3","v":116931.48648669948},{"$f":"SUM($L$321:$L$322)/5*(1+inflation_ch)^3","v":116931.48648669948},{"$f":"SUM($L$321:$L$322)/5*(1+inflation_ch)^3","v":116931.48648669948},{"$f":"SUM($L$321:$L$322)/5*(1+inflation_ch)^3","v":116931.48648669948},{"$f":"SUM($L$321:$L$322)/5*(1+inflation_ch)^3","v":116931.48648669948},null,null,null,null,null,null,{"$f":"SUM(E899:M899)","v":584657.43243349739}]
[null,null,"Storing / Transport","immediate payment",null,null,null,null,null,{"$f":"SUM($L$323:$L$325)*(1+inflation_ch)^3","v":370581.38796975202},{"$f":"SUM($L$326:$L$329)/3*(1+inflation_ch)^3","v":135967.35243589309},{"$f":"SUM($L$326:$L$329)/3*(1+inflation_ch)^3","v":135967.35243589309},{"$f":"SUM($L$326:$L$329)/3*(1+inflation_ch)^3","v":135967.35243589309},null,null,null,{"$f":"SUM(E900:M900)","v":778483.44527743128}]
[null,null,"Sub total rice harvests costs",null,{"$f":"SUM(E895:E900)","v":1784356.2068795485},{"$f":"SUM(F895:F900)","v":212694.02804853139},{"$f":"SUM(G895:G900)","v":212694.02804853139},{"$f":"SUM(H895:H900)","v":212694.02804853139},{"$f":"SUM(I895:I900)","v":1983247.5907375696},487512.87445645151,226075.80512668673,226075.80512668673,226075.80512668673,90108.452690793638,460689.84066054563,0,6122224.4649505625,null,null,null,null,null,null,null,null,{"$f":"SUM(Z895:Z898)","v":0}]
[]
[null,null,"inputs - wet season","2 months before seeding",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E903:P903)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(O855:P855)+SUM(E903:N903)","v":0}]
[null,null,"Irrigation","immediate payment",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E904:P904)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(O856:P856)+SUM(E904:N904)","v":0}]
[null,null,"Storing / Transport","immediate payment",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E905:P905)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(O857:P857)+SUM(E905:N905)","v":0}]
[null,null,"inputs - hot season","2 months before seeding",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E906:P906)","v":0},null,null,null,null,null,null,null,null,{"$f":"Q906","v":0}]
[null,null,"Irrigation","immediate payment"]
[null,null,"Storing / Transport","immediate payment"]
[null,null,"Sub total other cereal harvests costs",null,{"$f":"SUM(E903:E906)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"SUM(Z902:Z906)","v":0}]
[]
[null,null,"Total operating variable costs",null,{"$f":"E901+E909","v":1784356.2068795485},212694.02804853139,212694.02804853139,212694.02804853139,1983247.5907375696,487512.87445645151,226075.80512668673,226075.80512668673,226075.80512668673,90108.452690793638,460689.84066054563,0,6122224.4649505625,null,null,null,null,null,null,null,null,{"$f":"Q911","v":6122224.4649505625},{"$f":"-$H$34","v":6122224.4649505634},{"$f":"IF(AA911=Z911,\"OK\",\"FAUX\")","v":"OK"}]
[]
[null,null,"Fixed costs",null,{"$f":"+S865","v":278457.77224241174},{"$f":"$H$37/12","v":294349.0409273883},294349.0409273883,294349.0409273883,294349.0409273883,294349.0409273883,294349.0409273883,294349.0409273883,294349.0409273883,294349.0409273883,294349.0409273883,294349.0409273883,{"$f":"SUM(E913:P913)","v":3516297.2224436826},null,{"$f":"$H$37/12","v":294349.0409273883},null,null,null,null,null,null,{"$f":"SUM(F913:P913)+S913","v":3532188.4911286593},{"$f":"$H$37","v":3532188.4911286598},{"$f":"IF(AA913=Z913,\"OK\",\"FAUX\")","v":"OK"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F914:P914)+S914","v":0}]
[null,null,"Income tax",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-H49","v":183419.28657095344},{"$f":"SUM(E915:P915)","v":183419.28657095344},null,null,null,null,null,null,null,null,{"$f":"SUM(Q915:Y915)","v":183419.28657095344},{"$f":"-H49","v":183419.28657095344},{"$f":"IF(AA915=Z915,\"OK\",\"FAUX\")","v":"OK"}]
[]
[null,null,"Outflows - Business cycle",null,{"$f":"E911+E913+E915","v":2062813.9791219602},507043.06897591968,507043.06897591968,507043.06897591968,2277596.6316649579,781861.91538383975,520424.84605407505,520424.84605407505,520424.84605407505,384457.49361818191,755038.88158793398,477768.32749834174,9821940.9739651978]
[]
[null,null,"Purchase of fixed assets",null,{"$f":"($M$159+$M$170+$M$214)/6+$M$200+$M$206+$M$221","v":515915.67498251487},{"$f":"($M$159+$M$170+$M$214)/6","v":129533.83848090989},{"$f":"($M$159+$M$170+$M$214)/6","v":129533.83848090989},{"$f":"($M$159+$M$170+$M$214)/6","v":129533.83848090989},{"$f":"($M$159+$M$170+$M$214)/6","v":129533.83848090989},{"$f":"($M$159+$M$170+$M$214)/6","v":129533.83848090989},null,null,null,null,null,null,{"$f":"SUM(E919:P919)","v":1163584.8673870645},null,null,null,null,null,null,null,null,{"$f":"Q919","v":1163584.8673870645},{"$f":"$H$75+$H$76","v":1163584.8673870643},{"$f":"IF(AA919=Z919,\"OK\",\"FAUX\")","v":"OK"}]
[null,null,"Shareholder current account reimburs.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E920:P920)","v":0}]
[null,null,"Dividend paid","2 months after period closing",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E921:P921)","v":0}]
[null,null,"Outflows - shareholders & investments",null,{"$f":"SUM(E918:E921)","v":515915.67498251487},{"$f":"SUM(F918:F921)","v":129533.83848090989},129533.83848090989,129533.83848090989,129533.83848090989,129533.83848090989,0,0,0,0,0,0,{"$f":"SUM(E922:P922)","v":1163584.8673870645}]
[]
[null,null,"Net Balance",null,{"$f":"P876+E889+E893-E917-E922","v":2146044.2040310958},{"$f":"+E924+F889+F893-F917-F922","v":2334241.1547098369},2555429.0597140011,2776616.9647181653,1227251.3070332916,1173620.3656295359,1510960.3320364547,3213083.9879056029,4915207.6437747506,6753298.6520797918,8220808.272415081,8854314.1958783511]
[]
[null,null,"Short term financial result (WCR financing)",null,{"$f":"IF(E924<0,E924*-$E$15)/12","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E926:P926)","v":0},null,null,null,null,null,null,null,null,{"$f":"Q926+Q876","v":0}]
[]
[null,null,"Cash Balance",null,{"$f":"E924-E926","v":2146044.2040310958},{"$f":"F924-F926","v":2334241.1547098369},2555429.0597140011,2776616.9647181653,1227251.3070332916,1173620.3656295359,1510960.3320364547,3213083.9879056029,4915207.6437747506,6753298.6520797918,8220808.272415081,8854314.1958783511,{"$f":"IF(Q924<0,-Q924+Q926,)","v":0}]
[null,null,null,null,{"$f":"SMALL(E924:P924,1)","v":1173620.3656295359}]
[]
[null,null,"MONTHLY CASH FLOWS - Year N+4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CASH CONTROL",null,null,null,null,null,null,null,"COMPTES"]
[null,null,null,"Payment term",{"$f":"P885+31","v":"2017-01-26"},{"$f":"E932+28","v":"2017-02-23"},{"$f":"F932+31","v":"2017-03-26"},{"$f":"G932+30","v":"2017-04-25"},{"$f":"H932+31","v":"2017-05-26"},{"$f":"I932+30","v":"2017-06-25"},{"$f":"J932+31","v":"2017-07-26"},{"$f":"K932+30","v":"2017-08-25"},{"$f":"L932+31","v":"2017-09-25"},{"$f":"M932+31","v":"2017-10-26"},{"$f":"N932+30","v":"2017-11-25"},{"$f":"O932+30","v":"2017-12-25"},"Total",null,{"$f":"P932+31","v":"2018-01-25"},{"$f":"S932+28","v":"2018-02-22"},"2018-03-22","2018-04-19","2018-05-17","2018-06-14","2018-07-12","N + 3"]
[]
[null,null,"Rice harvest Sales","60 days",{"$f":"S887","v":1111274.2509616115},{"$f":"T887","v":1111274.2509616115},{"$f":"(F477*tx_usinage*(1/2*$E$10+1/2*$E$12)+F477*$Q$8*$E$14)*(1+inflation_céréales)^4*(1-conting_crop)","v":1177646.8729955191},1177646.8729955191,1177646.8729955191,1177646.8729955191,1177646.8729955191,2523529.0135618271,2523529.0135618271,2523529.0135618271,2523529.0135618271,1261764.5067809136,{"$f":"SUM(E934:P934)","v":19466663.42792904},null,{"$f":"(P477*tx_usinage*(1/2*$E$10+1/2*$E$12)+P477*$Q$8*$E$14)*(1+inflation_céréales)^4*(1-conting_crop)","v":1261764.5067809136},{"$f":"(Q477*tx_usinage*(1/2*$E$10+1/2*$E$12)+Q477*$Q$8*$E$14)*(1+inflation_céréales)^4*(1-conting_crop)","v":1261764.5067809136},null,null,null,null,null,{"$f":"SUM(Q934:Y934)-SUM(S887:Y887)","v":19767643.939567648}]
[null,null,"Other cereal harvest sales","60 days",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E935:P935)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(Q935:Y935)-SUM(S888:Y888)","v":0}]
[null,null,"Inflows - Business cycle",null,{"$f":"SUM(E934:E935)","v":1111274.2509616115},1111274.2509616115,1177646.8729955191,1177646.8729955191,1177646.8729955191,1177646.8729955191,1177646.8729955191,2523529.0135618271,2523529.0135618271,2523529.0135618271,2523529.0135618271,1261764.5067809136,19466663.42792904,null,null,null,null,null,null,null,null,{"$f":"SUM(Z934:Z935)","v":19767643.939567648},{"$f":"$I$31","v":19767643.939567644},{"$f":"IF(AA936=Z936,\"OK\",\"FAUX\")","v":"OK"}]
[]
[null,null,"Capital inflow",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E938:P938)","v":0}]
[null,null,"Shareholder current account",null,{"$f":"IF(-Q936+Q964+Q969>0,-Q936+Q964+Q969,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E939:P939)","v":0}]
[null,null,"Inflows - shareholders",null,{"$f":"SUM(E937:E939)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E940:P940)","v":0}]
[]
[null,null,"inputs - wet season","2 months before seeding",null,null,null,null,{"$f":"SUM($M$277:$M$288)*(1+inflation_ch)^4","v":1645823.2345152386},null,null,null,null,null,null,null,{"$f":"SUM(E942:P942)","v":1645823.2345152386}]
[null,null,"Irrigation","immediate payment",null,null,null,null,null,null,{"$f":"SUM($M$289:$M$290)/5*(1+inflation_ch)^4","v":88812.956627996202},{"$f":"SUM($M$289:$M$290)/5*(1+inflation_ch)^4","v":88812.956627996202},{"$f":"SUM($M$289:$M$290)/5*(1+inflation_ch)^4","v":88812.956627996202},{"$f":"SUM($M$289:$M$290)/5*(1+inflation_ch)^4","v":88812.956627996202},{"$f":"SUM($M$289:$M$290)/5*(1+inflation_ch)^4","v":88812.956627996202},null,{"$f":"SUM(J943:P943)","v":444064.78313998098}]
[null,null,"Storing / Transport","immediate payment",{"$f":"SUM($M$294:$M$297)/5*(1+inflation_ch)^4","v":141670.67574929728},{"$f":"SUM($M$294:$M$297)/5*(1+inflation_ch)^4","v":141670.67574929728},{"$f":"SUM($M$294:$M$297)/5*(1+inflation_ch)^4","v":141670.67574929728},{"$f":"SUM($M$294:$M$297)/5*(1+inflation_ch)^4","v":141670.67574929728},{"$f":"SUM($M$294:$M$297)/5*(1+inflation_ch)^4","v":141670.67574929728},null,null,null,null,null,{"$f":"SUM($M$291:$M$293)*(1+inflation_ch)^4","v":398784.39626752614},null,{"$f":"SUM(E944:P944)","v":1107137.7750140126}]
[null,null,"inputs - hot season","2 months before seeding",{"$f":"SUM($M$309:$M$320)*(1+inflation_ch)^4","v":1546476.8442808175},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E945:P945)","v":1546476.8442808175}]
[null,null,"Irrigation","immediate payment",null,{"$f":"SUM($M$321:$M$322)/5*(1+inflation_ch)^4","v":114986.59065831697},{"$f":"SUM($M$321:$M$322)/5*(1+inflation_ch)^4","v":114986.59065831697},{"$f":"SUM($M$321:$M$322)/5*(1+inflation_ch)^4","v":114986.59065831697},{"$f":"SUM($M$321:$M$322)/5*(1+inflation_ch)^4","v":114986.59065831697},{"$f":"SUM($M$321:$M$322)/5*(1+inflation_ch)^4","v":114986.59065831697},null,null,null,null,null,null,{"$f":"SUM(E946:M946)","v":574932.95329158485}]
[null,null,"Storing / Transport","immediate payment",null,null,null,null,null,{"$f":"SUM($M$323:$M$325)*(1+inflation_ch)^4","v":398784.39626752614},{"$f":"SUM($M$326:$M$329)/3*(1+inflation_ch)^4","v":236117.79291549543},{"$f":"SUM($M$326:$M$329)/3*(1+inflation_ch)^4","v":236117.79291549543},{"$f":"SUM($M$326:$M$329)/3*(1+inflation_ch)^4","v":236117.79291549543},null,null,null,{"$f":"SUM(E947:M947)","v":1107137.7750140124}]
[null,null,"Sub total rice harvests costs",null,{"$f":"SUM(E942:E947)","v":1688147.5200301148},{"$f":"SUM(F942:F947)","v":256657.26640761425},{"$f":"SUM(G942:G947)","v":256657.26640761425},{"$f":"SUM(H942:H947)","v":256657.26640761425},{"$f":"SUM(I942:I947)","v":1902480.5009228527},513770.98692584311,324930.74954349163,324930.74954349163,324930.74954349163,88812.956627996202,487597.35289552237,0,6425573.3652556464,null,null,null,null,null,null,null,null,{"$f":"SUM(Z942:Z945)","v":0}]
[]
[null,null,"inputs - wet season","2 months before seeding",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E950:P950)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(O903:P903)+SUM(E950:N950)","v":0}]
[null,null,"Irrigation","immediate payment",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E951:P951)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(O904:P904)+SUM(E951:N951)","v":0}]
[null,null,"Storing / Transport","immediate payment",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E952:P952)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(O905:P905)+SUM(E952:N952)","v":0}]
[null,null,"inputs - hot season","2 months before seeding",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E953:P953)","v":0},null,null,null,null,null,null,null,null,{"$f":"Q953","v":0}]
[null,null,"Irrigation","immediate payment"]
[null,null,"Storing / Transport","immediate payment"]
[null,null,"Sub total other cereal harvests costs",null,{"$f":"SUM(E950:E953)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"SUM(Z949:Z953)","v":0}]
[]
[null,null,"Total operating variable costs",null,{"$f":"E948+E956","v":1688147.5200301148},256657.26640761425,256657.26640761425,256657.26640761425,1902480.5009228527,513770.98692584311,324930.74954349163,324930.74954349163,324930.74954349163,88812.956627996202,487597.35289552237,0,6425573.3652556464,null,null,null,null,null,null,null,null,{"$f":"Q958","v":6425573.3652556464},{"$f":"-$I$34","v":6425573.3652556464},{"$f":"IF(AA958=Z958,\"OK\",\"FAUX\")","v":"OK"}]
[]
[null,null,"Fixed costs",null,{"$f":"+S913","v":294349.0409273883},{"$f":"$I$37/12","v":312400.07648187358},312400.07648187358,312400.07648187358,312400.07648187358,312400.07648187358,312400.07648187358,312400.07648187358,312400.07648187358,312400.07648187358,312400.07648187358,312400.07648187358,{"$f":"SUM(E960:P960)","v":3730749.8822279982},null,{"$f":"$I$37/12","v":312400.07648187358},null,null,null,null,null,null,{"$f":"SUM(F960:P960)+S960","v":3748800.9177824832},{"$f":"$I$37","v":3748800.9177824827},{"$f":"IF(AA960=Z960,\"OK\",\"FAUX\")","v":"OK"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F961:P961)+S961","v":0}]
[null,null,"Income tax",null,null,null,null,null,null,null,{"$f":"P$915/3","v":61139.762190317815},null,{"$f":"P$915/3","v":61139.762190317815},null,null,{"$f":"-I$49-K$962-M$962","v":813827.37505856785},{"$f":"SUM(E962:P962)","v":936106.89943920344},null,null,null,null,null,null,null,null,{"$f":"SUM(K962:P962)+S962","v":936106.89943920344},{"$f":"-$I$49","v":936106.89943920355},{"$f":"IF(AA962=Z962,\"OK\",\"FAUX\")","v":"FAUX"}]
[]
[null,null,"Outflows - Business cycle",null,{"$f":"E958+E960+E962","v":1982496.560957503},{"$f":"F958+F960+F962","v":569057.34288948786},569057.34288948786,569057.34288948786,2214880.5774047263,826171.06340771669,698470.588215683,637330.82602536515,698470.588215683,401213.03310986981,799997.42937739589,1126227.4515404415,{"$f":"Q958+Q960+Q962","v":11092430.146922847}]
[]
[null,null,"Purchase of fixed assets",null,{"$f":"($O$159+$O$170+$O$214)/6+$O$200+$O$206+$O$221","v":7456.0738418478486},{"$f":"($O$159+$O$170+$O$214)/6","v":1547.1525893478495},{"$f":"($O$159+$O$170+$O$214)/6","v":1547.1525893478495},{"$f":"($O$159+$O$170+$O$214)/6","v":1547.1525893478495},{"$f":"($O$159+$O$170+$O$214)/6","v":1547.1525893478495},{"$f":"($O$159+$O$170+$O$214)/6","v":1547.1525893478495},null,null,null,null,null,null,{"$f":"SUM(E966:P966)","v":15191.836788587099},null,null,null,null,null,null,null,null,{"$f":"Q966","v":15191.836788587099},{"$f":"$I$75+$I$76","v":15191.836788587098},{"$f":"IF(AA966=Z966,\"OK\",\"FAUX\")","v":"OK"}]
[null,null,"Shareholder current account reimburs.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E967:P967)","v":0}]
[null,null,"Dividend paid","2 months after period closing",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E968:P968)","v":0}]
[null,null,"Outflows - shareholders & investments",null,{"$f":"SUM(E965:E968)","v":7456.0738418478486},{"$f":"SUM(F965:F968)","v":1547.1525893478495},1547.1525893478495,1547.1525893478495,1547.1525893478495,1547.1525893478495,0,0,0,0,0,0,{"$f":"SUM(E969:P969)","v":15191.836788587099}]
[]
[null,null,"Net Balance",null,{"$f":"P924+E936+E940-E964-E969","v":7975635.8120406121},{"$f":"+E971+F936+F940-F964-F969","v":8516305.5675233882},9123347.9450400732,9730390.3225567564,8691609.4655582011,9041538.1225566547,9520714.4073364921,11406912.594872953,13231971.020219099,15354287.000671055,17077818.584855486,17213355.64009596]
[]
[null,null,"Short term financial result (WCR financing)",null,{"$f":"IF(E971<0,E971*-$E$15)/12","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E973:P973)","v":0},null,null,null,null,null,null,null,null,{"$f":"Q973+Q924","v":0}]
[]
[null,null,"Cash Balance",null,{"$f":"E971-E973","v":7975635.8120406121},{"$f":"F971-F973","v":8516305.5675233882},9123347.9450400732,9730390.3225567564,8691609.4655582011,9041538.1225566547,9520714.4073364921,11406912.594872953,13231971.020219099,15354287.000671055,17077818.584855486,17213355.64009596,{"$f":"IF(Q971<0,-Q971+Q973,)","v":0}]
[]
[]
[null,null,"MONTHLY CASH FLOWS - Year N+5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CASH CONTROL",null,null,null,null,null,null,null,"COMPTES"]
[null,null,null,"Payment term",{"$f":"P932+31","v":"2018-01-25"},{"$f":"E979+28","v":"2018-02-22"},{"$f":"F979+31","v":"2018-03-25"},{"$f":"G979+30","v":"2018-04-24"},{"$f":"H979+31","v":"2018-05-25"},{"$f":"I979+30","v":"2018-06-24"},{"$f":"J979+31","v":"2018-07-25"},{"$f":"K979+30","v":"2018-08-24"},{"$f":"L979+31","v":"2018-09-24"},{"$f":"M979+31","v":"2018-10-25"},{"$f":"N979+30","v":"2018-11-24"},{"$f":"O979+30","v":"2018-12-24"},"Total",null,{"$f":"P979+31","v":"2019-01-24"},{"$f":"S979+28","v":"2019-02-21"},"2019-03-21","2019-04-18","2019-05-16","2019-06-13","2019-07-11","N + 3"]
[]
[null,null,"Rice harvest Sales","60 days",{"$f":"S934","v":1261764.5067809136},{"$f":"T934","v":1261764.5067809136},{"$f":"(F491*tx_usinage*$E$12+F491*$Q$8*$E$14)*(1+inflation_céréales)^5*(1-conting_crop)","v":1336662.0707042154},1336662.0707042154,1336662.0707042154,1336662.0707042154,1336662.0707042154,2851545.7508356594,2851545.7508356594,2851545.7508356594,2851545.7508356594,1425772.8754178297,{"$f":"SUM(E981:P981)","v":22038795.24584337},null,{"$f":"(P491*tx_usinage*$E$12+P491*$Q$8*$E$14)*(1+inflation_céréales)^5*(1-conting_crop)","v":1425772.8754178297},{"$f":"(Q491*tx_usinage*$E$12+Q491*$Q$8*$E$14)*(1+inflation_céréales)^5*(1-conting_crop)","v":1425772.8754178297},null,null,null,null,null,{"$f":"SUM(Q981:Y981)-SUM(S934:Y934)","v":22366811.9831172}]
[null,null,"Other cereal harvest sales","60 days",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E982:P982)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(Q982:Y982)-SUM(S935:Y935)","v":0}]
[null,null,"Inflows - Business cycle",null,{"$f":"SUM(E981:E982)","v":1261764.5067809136},1261764.5067809136,1336662.0707042154,1336662.0707042154,1336662.0707042154,1336662.0707042154,1336662.0707042154,2851545.7508356594,2851545.7508356594,2851545.7508356594,2851545.7508356594,1425772.8754178297,22038795.24584337,null,null,null,null,null,null,null,null,{"$f":"SUM(Z981:Z982)","v":22366811.9831172},{"$f":"$J$31","v":22366811.983117204},{"$f":"IF(AA983=Z983,\"OK\",\"FAUX\")","v":"OK"}]
[]
[null,null,"Capital inflow",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E985:P985)","v":0}]
[null,null,"Shareholder current account",null,{"$f":"IF(-Q983+Q1011+Q1016>0,-Q983+Q1011+Q1016,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E986:P986)","v":0}]
[null,null,"Inflows - shareholders",null,{"$f":"SUM(E984:E986)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E987:P987)","v":0}]
[]
[null,null,"inputs - wet season","2 months before seeding",null,null,null,null,{"$f":"SUM($N$277:$N$288)*(1+inflation_ch)^5","v":1512015.588444591},null,null,null,null,null,null,null,{"$f":"SUM(E989:P989)","v":1512015.588444591}]
[null,null,"Irrigation","immediate payment",null,null,null,null,null,null,{"$f":"SUM($N$289:$N$290)/5*(1+inflation_ch)^5","v":87358.63319400922},{"$f":"SUM($N$289:$N$290)/5*(1+inflation_ch)^5","v":87358.63319400922},{"$f":"SUM($N$289:$N$290)/5*(1+inflation_ch)^5","v":87358.63319400922},{"$f":"SUM($N$289:$N$290)/5*(1+inflation_ch)^5","v":87358.63319400922},{"$f":"SUM($N$289:$N$290)/5*(1+inflation_ch)^5","v":87358.63319400922},null,{"$f":"SUM(J990:P990)","v":436793.16597004607}]
[null,null,"Storing / Transport","immediate payment",{"$f":"SUM($N$294:$N$297)/5*(1+inflation_ch)^5","v":155648.84908989459},{"$f":"SUM($N$294:$N$297)/5*(1+inflation_ch)^5","v":155648.84908989459},{"$f":"SUM($N$294:$N$297)/5*(1+inflation_ch)^5","v":155648.84908989459},{"$f":"SUM($N$294:$N$297)/5*(1+inflation_ch)^5","v":155648.84908989459},{"$f":"SUM($N$294:$N$297)/5*(1+inflation_ch)^5","v":155648.84908989459},null,null,null,null,null,{"$f":"SUM($N$291:$N$293)*(1+inflation_ch)^5","v":428346.0618139939},null,{"$f":"SUM(E991:P991)","v":1206590.3072634668}]
[null,null,"inputs - hot season","2 months before seeding",{"$f":"SUM($N$309:$N$320)*(1+inflation_ch)^5","v":1394313.2796829192},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E992:P992)","v":1394313.2796829192}]
[null,null,"Irrigation","immediate payment",null,{"$f":"SUM($N$321:$N$322)/5*(1+inflation_ch)^5","v":112819.76274239348},{"$f":"SUM($N$321:$N$322)/5*(1+inflation_ch)^5","v":112819.76274239348},{"$f":"SUM($N$321:$N$322)/5*(1+inflation_ch)^5","v":112819.76274239348},{"$f":"SUM($N$321:$N$322)/5*(1+inflation_ch)^5","v":112819.76274239348},{"$f":"SUM($N$321:$N$322)/5*(1+inflation_ch)^5","v":112819.76274239348},null,null,null,null,null,null,{"$f":"SUM(E993:M993)","v":564098.81371196732}]
[null,null,"Storing / Transport","immediate payment",null,null,null,null,null,{"$f":"SUM($N$323:$N$325)*(1+inflation_ch)^5","v":428346.0618139939},{"$f":"SUM($N$326:$N$329)/3*(1+inflation_ch)^5","v":259414.74848315766},{"$f":"SUM($N$326:$N$329)/3*(1+inflation_ch)^5","v":259414.74848315766},{"$f":"SUM($N$326:$N$329)/3*(1+inflation_ch)^5","v":259414.74848315766},null,null,null,{"$f":"SUM(E994:M994)","v":1206590.307263467}]
[null,null,"Sub total rice harvests costs",null,{"$f":"SUM(E989:E994)","v":1549962.1287728138},{"$f":"SUM(F989:F994)","v":268468.61183228809},268468.61183228809,268468.61183228809,1780484.2002768791,541165.82455638738,346773.38167716691,346773.38167716691,346773.38167716691,87358.63319400922,515704.69500800315,0,{"$f":"SUM(Q989:Q994)","v":6320401.4623364583},null,null,null,null,null,null,null,null,{"$f":"SUM(Z989:Z992)","v":0}]
[]
[null,null,"inputs - wet season","2 months before seeding",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E997:P997)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(O950:P950)+SUM(E997:N997)","v":0}]
[null,null,"Irrigation","immediate payment",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E998:P998)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(O951:P951)+SUM(E998:N998)","v":0}]
[null,null,"Storing / Transport","immediate payment",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E999:P999)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(O952:P952)+SUM(E999:N999)","v":0}]
[null,null,"inputs - hot season","2 months before seeding",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E1000:P1000)","v":0},null,null,null,null,null,null,null,null,{"$f":"Q1000","v":0}]
[null,null,"Irrigation","immediate payment"]
[null,null,"Storing / Transport","immediate payment"]
[null,null,"Sub total other cereal harvests costs",null,{"$f":"SUM(E997:E1000)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"SUM(Z996:Z1000)","v":0}]
[]
[null,null,"Total operating variable costs",null,{"$f":"E995+E1003","v":1549962.1287728138},268468.61183228809,268468.61183228809,268468.61183228809,1780484.2002768791,541165.82455638738,346773.38167716691,346773.38167716691,346773.38167716691,87358.63319400922,515704.69500800315,0,6320401.4623364583,null,null,null,null,null,null,null,null,{"$f":"Q1005","v":6320401.4623364583},{"$f":"-$J$34","v":6320401.4623364573},{"$f":"IF(AA1005=Z1005,\"OK\",\"FAUX\")","v":"OK"}]
[]
[null,null,"Fixed costs",null,{"$f":"+S960","v":312400.07648187358},{"$f":"$J$37/12","v":332390.64703707537},{"$f":"$J$37/12","v":332390.64703707537},332390.64703707537,332390.64703707537,332390.64703707537,332390.64703707537,332390.64703707537,332390.64703707537,332390.64703707537,332390.64703707537,332390.64703707537,{"$f":"SUM(E1007:P1007)","v":3968697.1938897027},null,{"$f":"$J$37/12","v":332390.64703707537},null,null,null,null,null,null,{"$f":"SUM(F1007:P1007)+S1007","v":3988687.7644449044},{"$f":"$J$37","v":3988687.7644449044},{"$f":"IF(AA1007=Z1007,\"OK\",\"FAUX\")","v":"OK"}]
[]
[null,null,"Income tax",null,null,null,null,null,null,null,{"$f":"P$962/3","v":271275.7916861893},null,{"$f":"P$962/3","v":271275.7916861893},null,null,{"$f":"-J49-K1009-M1009","v":1948759.4362739194},{"$f":"SUM(E1009:P1009)","v":2491311.0196462981},null,null,null,null,null,null,null,{"$f":"-$J$49","v":2491311.0196462981},{"$f":"+Y1009","v":2491311.0196462981},{"$f":"-$J$49","v":2491311.0196462981},{"$f":"IF(AA1009=Z1009,\"OK\",\"FAUX\")","v":"OK"}]
[]
[null,null,"Outflows - Business cycle",null,{"$f":"E1005+E1007+E1009","v":1862362.2052546875},{"$f":"F1005+F1007+F1009","v":600859.25886936346},600859.25886936346,600859.25886936346,2112874.8473139545,873556.47159346275,950439.82040043152,679164.02871424227,950439.82040043152,419749.28023108456,848095.34204507852,2281150.0833109948,{"$f":"Q1005+Q1007+Q1009","v":12780409.67587246}]
[]
[null,null,"Purchase of fixed assets",null,{"$f":"($Q$159+$Q$170+$Q$214)/6+$Q$200+$Q$206+$Q$221","v":6086.1888900749991},{"$f":"($Q$159+$Q$170+$Q$214)/6","v":0},{"$f":"($Q$159+$Q$170+$Q$214)/6","v":0},{"$f":"($Q$159+$Q$170+$Q$214)/6","v":0},{"$f":"($Q$159+$Q$170+$Q$214)/6","v":0},{"$f":"($Q$159+$Q$170+$Q$214)/6","v":0},null,null,null,null,null,null,{"$f":"SUM(E1013:P1013)","v":6086.1888900749991},null,null,null,null,null,null,null,null,{"$f":"Q1013","v":6086.1888900749991},{"$f":"$J$75+$J$76","v":6086.1888900749991},{"$f":"IF(AA1013=Z1013,\"OK\",\"FAUX\")","v":"OK"}]
[null,null,"Shareholder current account reimburs.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E1014:P1014)","v":0}]
[null,null,"Dividend paid","2 months after period closing",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E1015:P1015)","v":0}]
[null,null,"Outflows - shareholders & investments",null,{"$f":"SUM(E1012:E1015)","v":6086.1888900749991},{"$f":"SUM(F1012:F1015)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E1016:P1016)","v":6086.1888900749991}]
[]
[null,null,"Net Balance",null,{"$f":"P971+E983+E987-E1011-E1016","v":16606671.752732113},{"$f":"+E1018+F983+F987-F1011-F1016","v":17267577.000643663},18003379.812478513,18739182.624313362,17962969.847703621,18426075.446814373,18812297.697118156,20984679.419239573,22885785.349674802,25317581.820279378,27321032.229069959,26465655.021176793]
[]
[null,null,"Short term financial result (WCR financing)",null,{"$f":"IF(E1018<0,E1018*-$E$15)/12","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E1020:P1020)","v":0},null,null,null,null,null,null,null,null,{"$f":"Q1020+Q971","v":0}]
[]
[null,null,"Cash Balance",null,{"$f":"E1018-E1020","v":16606671.752732113},{"$f":"F1018-F1020","v":17267577.000643663},18003379.812478513,18739182.624313362,17962969.847703621,18426075.446814373,18812297.697118156,20984679.419239573,22885785.349674802,25317581.820279378,27321032.229069959,26465655.021176793,{"$f":"IF(Q1018<0,-Q1018+Q1020,)","v":0}]
[]
[]
[null,null,"MONTHLY CASH FLOWS - Year N+6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CASH CONTROL",null,null,null,null,null,null,null,"COMPTES"]
[null,null,null,"Payment term",{"$f":"P979+31","v":"2019-01-24"},{"$f":"E1026+28","v":"2019-02-21"},{"$f":"F1026+31","v":"2019-03-24"},{"$f":"G1026+30","v":"2019-04-23"},{"$f":"H1026+31","v":"2019-05-24"},{"$f":"I1026+30","v":"2019-06-23"},{"$f":"J1026+31","v":"2019-07-24"},{"$f":"K1026+30","v":"2019-08-23"},{"$f":"L1026+31","v":"2019-09-23"},{"$f":"M1026+31","v":"2019-10-24"},{"$f":"N1026+30","v":"2019-11-23"},{"$f":"O1026+30","v":"2019-12-23"},"Total",null,{"$f":"P1026+31","v":"2020-01-23"},{"$f":"S1026+28","v":"2020-02-20"},"2020-03-19","2020-04-16","2020-05-14","2020-06-11","2020-07-09","N + 3"]
[]
[null,null,"Rice harvest Sales","60 days",{"$f":"S981","v":1425772.8754178297},{"$f":"T981","v":1425772.8754178297},{"$f":"(F505*tx_usinage*(1/2*$E$12+1/2*$E$13)+F505*$Q$8*$E$14)*(1+inflation_céréales)^6*(1-conting_crop)","v":1503127.0408330613},1503127.0408330613,1503127.0408330613,1503127.0408330613,1503127.0408330613,3006254.0816661227,3006254.0816661227,3006254.0816661227,3006254.0816661227,1503127.0408330613,{"$f":"SUM(E1028:P1028)","v":23895324.322498519},null,{"$f":"(P505*tx_usinage*(1/2*$E$12+1/2*$E$13)+P505*$Q$8*$E$14)*(1+inflation_céréales)^6*(1-conting_crop)","v":1503127.0408330613},{"$f":"(Q505*tx_usinage*(1/2*$E$12+1/2*$E$13)+Q505*$Q$8*$E$14)*(1+inflation_céréales)^6*(1-conting_crop)","v":1503127.0408330613},null,null,null,null,null,{"$f":"SUM(Q1028:Y1028)-SUM(S981:Y981)","v":24050032.653328978}]
[null,null,"Other cereal harvest sales","60 days",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E1029:P1029)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(Q1029:Y1029)-SUM(S982:Y982)","v":0}]
[null,null,"Inflows - Business cycle",null,{"$f":"SUM(E1028:E1029)","v":1425772.8754178297},1425772.8754178297,1503127.0408330613,1503127.0408330613,1503127.0408330613,1503127.0408330613,1503127.0408330613,3006254.0816661227,3006254.0816661227,3006254.0816661227,3006254.0816661227,1503127.0408330613,23895324.322498519,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1028:Z1029)","v":24050032.653328978},{"$f":"$K$31","v":24050032.653328981},{"$f":"IF(AA1030=Z1030,\"OK\",\"FAUX\")","v":"OK"}]
[]
[null,null,"Capital inflow",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E1032:P1032)","v":0}]
[null,null,"Shareholder current account",null,{"$f":"IF(-Q1030+Q1058+Q1063>0,-Q1030+Q1058+Q1063,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E1033:P1033)","v":0}]
[null,null,"Inflows - shareholders",null,{"$f":"SUM(E1031:E1033)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E1034:P1034)","v":0}]
[]
[null,null,"inputs - wet season","2 months before seeding",null,null,null,null,{"$f":"SUM($O$277:$O$288)*(1+inflation_ch)^6","v":1557376.0560979289},null,null,null,null,null,null,null,{"$f":"SUM(E1036:P1036)","v":1557376.0560979289}]
[null,null,"Irrigation","immediate payment",null,null,null,null,null,null,{"$f":"SUM($O$289:$O$290)/5*(1+inflation_ch)^6","v":89979.392189829494},{"$f":"SUM($O$289:$O$290)/5*(1+inflation_ch)^6","v":89979.392189829494},{"$f":"SUM($O$289:$O$290)/5*(1+inflation_ch)^6","v":89979.392189829494},{"$f":"SUM($O$289:$O$290)/5*(1+inflation_ch)^6","v":89979.392189829494},{"$f":"SUM($O$289:$O$290)/5*(1+inflation_ch)^6","v":89979.392189829494},null,{"$f":"SUM(J1037:P1037)","v":449896.96094914747}]
[null,null,"Storing / Transport","immediate payment",{"$f":"SUM($O$294:$O$297)/5*(1+inflation_ch)^6","v":160318.31456259143},{"$f":"SUM($O$294:$O$297)/5*(1+inflation_ch)^6","v":160318.31456259143},{"$f":"SUM($O$294:$O$297)/5*(1+inflation_ch)^6","v":160318.31456259143},{"$f":"SUM($O$294:$O$297)/5*(1+inflation_ch)^6","v":160318.31456259143},{"$f":"SUM($O$294:$O$297)/5*(1+inflation_ch)^6","v":160318.31456259143},null,null,null,null,null,{"$f":"SUM($O$291:$O$293)*(1+inflation_ch)^6","v":441196.44366841379},null,{"$f":"SUM(E1038:P1038)","v":1242788.0164813711}]
[null,null,"inputs - hot season","2 months before seeding",{"$f":"SUM($O$309:$O$320)*(1+inflation_ch)^6","v":1436142.6780734067},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E1039:P1039)","v":1436142.6780734067}]
[null,null,"Irrigation","immediate payment",null,{"$f":"SUM($O$321:$O$322)/5*(1+inflation_ch)^6","v":116204.35562466529},{"$f":"SUM($O$321:$O$322)/5*(1+inflation_ch)^6","v":116204.35562466529},{"$f":"SUM($O$321:$O$322)/5*(1+inflation_ch)^6","v":116204.35562466529},{"$f":"SUM($O$321:$O$322)/5*(1+inflation_ch)^6","v":116204.35562466529},{"$f":"SUM($O$321:$O$322)/5*(1+inflation_ch)^6","v":116204.35562466529},null,null,null,null,null,null,{"$f":"SUM(E1040:M1040)","v":581021.77812332648}]
[null,null,"Storing / Transport","immediate payment",null,null,null,null,null,{"$f":"SUM($O$323:$O$325)*(1+inflation_ch)^6","v":441196.44366841379},{"$f":"SUM($O$326:$O$329)/3*(1+inflation_ch)^6","v":267197.19093765237},{"$f":"SUM($O$326:$O$329)/3*(1+inflation_ch)^6","v":267197.19093765237},{"$f":"SUM($O$326:$O$329)/3*(1+inflation_ch)^6","v":267197.19093765237},null,null,null,{"$f":"SUM(E1041:M1041)","v":1242788.0164813709}]
[null,null,"Sub total rice harvests costs",null,{"$f":"SUM(E1036:E1041)","v":1596460.9926359982},{"$f":"SUM(F1036:F1041)","v":276522.67018725671},{"$f":"SUM(G1036:G1041)","v":276522.67018725671},{"$f":"SUM(H1036:H1041)","v":276522.67018725671},{"$f":"SUM(I1036:I1041)","v":1833898.7262851857},557400.79929307906,357176.58312748186,357176.58312748186,357176.58312748186,89979.392189829494,531175.83585824328,0,6510013.5062065516,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1036:Z1039)","v":0}]
[]
[null,null,"inputs - wet season","2 months before seeding",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E1044:P1044)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(O997:P997)+SUM(E1044:N1044)","v":0}]
[null,null,"Irrigation","immediate payment",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E1045:P1045)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(O998:P998)+SUM(E1045:N1045)","v":0}]
[null,null,"Storing / Transport","immediate payment",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E1046:P1046)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(O999:P999)+SUM(E1046:N1046)","v":0}]
[null,null,"inputs - hot season","2 months before seeding",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E1047:P1047)","v":0},null,null,null,null,null,null,null,null,{"$f":"Q1047","v":0}]
[null,null,"Irrigation","immediate payment"]
[null,null,"Storing / Transport","immediate payment"]
[null,null,"Sub total other cereal harvests costs",null,{"$f":"SUM(E1044:E1047)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1043:Z1047)","v":0}]
[]
[null,null,"Total operating variable costs",null,{"$f":"E1042+E1050","v":1596460.9926359982},276522.67018725671,276522.67018725671,276522.67018725671,1833898.7262851857,557400.79929307906,357176.58312748186,357176.58312748186,357176.58312748186,89979.392189829494,531175.83585824328,0,6510013.5062065516,null,null,null,null,null,null,null,null,{"$f":"Q1052","v":6510013.5062065516},{"$f":"-$K$34","v":6510013.5062065506},{"$f":"IF(AA1052=Z1052,\"OK\",\"FAUX\")","v":"OK"}]
[]
[null,null,"Fixed costs",null,{"$f":"+S1007","v":332390.64703707537},{"$f":"$K$37/12","v":342081.64993879438},{"$f":"$K$37/12","v":342081.64993879438},342081.64993879438,342081.64993879438,342081.64993879438,342081.64993879438,342081.64993879438,342081.64993879438,342081.64993879438,342081.64993879438,342081.64993879438,{"$f":"SUM(E1054:P1054)","v":4095288.7963638129},null,{"$f":"$K$37/12","v":342081.64993879438},null,null,null,null,null,null,{"$f":"SUM(F1054:P1054)+S1054","v":4104979.7992655323},{"$f":"$K$37","v":4104979.7992655328},{"$f":"IF(AA1054=Z1054,\"OK\",\"FAUX\")","v":"OK"}]
[]
[null,null,"Income tax",null,null,null,null,null,null,null,{"$f":"Q1009/3","v":830437.00654876605},null,{"$f":"Q1009/3","v":830437.00654876605},null,null,{"$f":"-K$49-K1056-M1056","v":1117309.5963170994},{"$f":"SUM(E1056:P1056)","v":2778183.6094146315},null,null,null,null,null,null,null,{"$f":"-$K$49","v":2778183.6094146315},{"$f":"+Y1056","v":2778183.6094146315},{"$f":"-$K$49","v":2778183.6094146315},{"$f":"IF(AA1056=Z1056,\"OK\",\"FAUX\")","v":"OK"}]
[]
[null,null,"Outflows - Business cycle",null,{"$f":"E1052+E1054+E1056","v":1928851.6396730735},{"$f":"F1052+F1054+F1056","v":618604.32012605108},618604.32012605108,618604.32012605108,2175980.37622398,899482.4492318735,1529695.2396150422,699258.23306627618,1529695.2396150422,432061.04212862387,873257.4857970376,1459391.2462558937,{"$f":"Q1052+Q1054+Q1056","v":13383485.911984997}]
[]
[null,null,"Purchase of fixed assets",null,{"$f":"($S$159+$S$170+$S$214)/8+$S$200+$S$206+$S$221","v":277079.83540955442},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E1060:P1060)","v":277079.83540955442},null,null,null,null,null,null,null,null,{"$f":"Q1060","v":277079.83540955442},{"$f":"$K$75+$K$76","v":277079.83540955442},{"$f":"IF(AA1060=Z1060,\"OK\",\"FAUX\")","v":"OK"}]
[null,null,"Shareholder current account reimburs.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E1061:P1061)","v":0}]
[null,null,"Dividend paid","2 months after period closing",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E1062:P1062)","v":0}]
[null,null,"Outflows - shareholders & investments",null,{"$f":"SUM(E1059:E1062)","v":277079.83540955442},{"$f":"SUM(F1059:F1062)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E1063:P1063)","v":277079.83540955442}]
[]
[null,null,"Net Balance",null,{"$f":"P1018+E1030+E1034-E1058-E1063","v":25685496.421511993},{"$f":"+E1065+F1030+F1034-F1058-F1063","v":26492664.976803772},27377187.697510779,28261710.418217786,27588857.082826864,28192501.674428049,28165933.475646067,30472929.324245915,31949488.166296996,34523681.205834493,36656677.801703572,36700413.596280739]
[]
[null,null,"Short term financial result (WCR financing)",null,{"$f":"IF(E1065<0,E1065*-$E$15)/12","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E1067:P1067)","v":0},null,null,null,null,null,null,null,null,{"$f":"Q1067+Q1018","v":0}]
[]
[null,null,"Cash Balance",null,{"$f":"E1065-E1067","v":25685496.421511993},{"$f":"F1065-F1067","v":26492664.976803772},27377187.697510779,28261710.418217786,27588857.082826864,28192501.674428049,28165933.475646067,30472929.324245915,31949488.166296996,34523681.205834493,36656677.801703572,36700413.596280739,{"$f":"IF(Q1065<0,-Q1065+Q1067,)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1101","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1148","v":0}]

{"sheet":"Trading 1 Farm","index":10,"n_rows":1254,"n_cols":99,"rows_kept":1254,"cut":false,"hidden":false,"merged":[[833,2,833,16],[833,26,833,27],[877,2,877,16],[877,26,877,27],[812,1,812,10],[812,27,812,36],[830,1,830,16],[925,2,925,16],[925,26,925,27],[973,2,973,16],[973,26,973,27],[1209,2,1209,16],[1209,26,1209,27],[1115,2,1115,16],[1115,26,1115,27],[1162,2,1162,16],[1162,26,1162,27],[1021,2,1021,16],[1021,26,1021,27],[1068,2,1068,16],[1068,26,1068,27],[211,1,211,15],[212,1,212,15],[317,3,319,3],[339,2,339,4],[339,6,339,10],[654,2,654,15],[592,2,592,15],[622,2,622,15],[474,3,474,9],[317,32,319,32],[340,2,340,4],[170,1,170,15],[1,1,1,4],[1,6,1,12],[1,14,1,18],[2,6,2,12],[19,1,19,4],[57,1,57,14],[12,14,12,18],[16,1,16,4],[16,6,16,12],[17,1,17,4]]}
[]
[null,"HYPOTHESES",null,null,null,null,"Trading",null,null,null,null,null,null,null,"ECONOMIC VARIABLES"]
[null,null,null,"Parity Euros/F Cfa",{"$f":"parité","v":655.95699999999999},null,"sold to wholesalers in Dakar, bags 50 kg",null,null,null,null,null,null,null,"Paddy rice yield - wet season",null,null,"6 à 9 t/ha",{"$f":"paddy_yield_trading","v":6}]
[null,null,null,"Charges inflation",{"$f":"inflation_ch","v":0.03},null,null,null,null,null,null,null,null,null,"Paddy rice yield - hot season",null,null,"6 à 9 t/ha",{"$f":"paddy_yield_trading","v":6}]
[null,null,null,"Cereals inflation",{"$f":"inflation_céréales","v":0.04},null,null,null,null,null,null,null,null,null,"Milling rate",null,null,"63 à 69 %",{"$f":"milling_rate","v":0.66}]
[null,null,null,"productivity 1st year /target",{"$f":"product_an1","v":0.9},null,null,null,null,null,null,null,null,null,"Gasoil  price (in F Cfa/l)",null,null,null,{"$f":"gaz_cfa","v":676.27118644067798}]
[null,null,null,"productivity 2nd year /target",{"$f":"product_an2","v":0.95},null,null,null,null,null,null,null,null,null,"Electricity price (in F Cfa/Kw)",null,null,null,{"$f":"elec_sen_cfa","v":105.93220338983052}]
[null,null,null,"risks on crops (in % of Sales)",{"$f":"conting_sales","v":2.5000000000000001E-2},null,null,null,null,null,null,null,null,null,"Flour rate",null,null,null,{"$f":"Flour_rate","v":0.14000000000000001}]
[null,null,null,"Local price of the rice  to importers (euros/t)",{"$f":"ordinary_rice_local","v":416},null,null,null,null,null,null,null,null,null,"Transport costs to Dakar (Fcfa/t)",null,null,"Ndioum",{"$f":"transp_Dakar","v":12000}]
[null,null,null,"Local price of the rice to wholesalers (euros/t)",{"$f":"ordinary_rice_wholesaler","v":432.64},null,null,null,null,null,null,null,null,null,"Drying harvest at 16 % humidity",null,null,"Non",0]
[null,null,null,"Local price of the rice to retailers (euros/t)",{"$f":"ordinary_rice_retailer","v":445.12},null,null,null,null,null,null,null,null,null,"rate of returnable 50 kg bags",null,null,"200 F cfa/sac",{"$f":"sac_consigne_diré","v":0}]
[null,null,null,"Price of the flour",{"$f":"rice_by_product","v":106.71431206618726},null,null,null,null,null,null,null,null,null,"Income tax (local)",null,null,null,{"$f":"incometax_loc","v":0.25}]
[null,null,null,"Interest rate (sort term)",{"$f":"interest_rate_short","v":0.1}]
[]
[]
[]
[null,"Accounting period : 1st of January to 31st of December",null,null,null,null,"Trading areas"]
[null,"INVESTMENT : no VAT, Cust. Dut. 20 % > N+3 (N+3 purchase in N+2)",null,null,null,null,"- for each farm, + 100 ha/year up to 500 ha/year in wet season",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Alt 1'!J3","v":"2012-01-01"},{"$f":"+'Alt 1'!K3","v":"2012-07-01"},{"$f":"+'Alt 1'!L3","v":"2013-01-01"},{"$f":"+'Alt 1'!M3","v":"2013-07-01"},{"$f":"+'Alt 1'!N3","v":"2014-01-01"},{"$f":"+'Alt 1'!O3","v":"2014-07-01"},{"$f":"+'Alt 1'!P3","v":"2015-01-01"},{"$f":"+'Alt 1'!Q3","v":"2015-07-01"},{"$f":"+'Alt 1'!R3","v":"2016-01-01"},{"$f":"+'Alt 1'!S3","v":"2016-07-01"},{"$f":"+'Alt 1'!T3","v":"2017-01-01"},{"$f":"+'Alt 1'!U3","v":"2017-07-01"},{"$f":"+'Alt 1'!V3","v":"2018-01-01"},{"$f":"+'Alt 1'!W3","v":"2018-07-01"},{"$f":"+'Alt 1'!X3","v":"2019-01-01"},{"$f":"+'Alt 1'!Y3","v":"2019-07-01"},{"$f":"+'Alt 1'!Z3","v":"2020-01-01"},{"$f":"+'Alt 1'!AA3","v":"2020-07-01"},{"$f":"+'Alt 1'!AB3","v":"2021-01-01"},{"$f":"+'Alt 1'!AC3","v":"2021-07-01"},{"$f":"+'Alt 1'!AD3","v":"2022-01-01"},{"$f":"+'Alt 1'!AE3","v":"2022-07-01"},{"$f":"+'Alt 1'!AF3","v":"2023-01-01"},{"$f":"+'Alt 1'!AG3","v":"2023-07-01"},{"$f":"+'Alt 1'!AH3","v":"2024-01-01"},{"$f":"+'Alt 1'!AI3","v":"2024-07-01"},{"$f":"+'Alt 1'!AJ3","v":"2025-01-01"},{"$f":"+'Alt 1'!AK3","v":"2025-07-01"},{"$f":"+'Alt 1'!AL3","v":"2026-01-01"},{"$f":"+'Alt 1'!AM3","v":"2026-07-01"},{"$f":"+'Alt 1'!AN3","v":"2027-01-01"},{"$f":"+'Alt 1'!AO3","v":"2027-07-01"},{"$f":"+'Alt 1'!AP3","v":"2028-01-01"},{"$f":"+'Alt 1'!AQ3","v":"2028-07-01"},{"$f":"+'Alt 1'!AR3","v":"2029-01-01"},{"$f":"+'Alt 1'!AS3","v":"2029-07-01"},{"$f":"+'Alt 1'!AT3","v":"2030-01-01"},{"$f":"+'Alt 1'!AU3","v":"2030-07-01"},{"$f":"+'Alt 1'!AV3","v":"2031-01-01"},{"$f":"+'Alt 1'!AW3","v":"2031-07-01"}]
[null,null,null,null,null,null,"- 50 % used during hot season",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Alt 1'!J4","v":"2012-06-30"},{"$f":"+'Alt 1'!K4","v":"2012-12-31"},{"$f":"+'Alt 1'!L4","v":"2013-06-30"},{"$f":"+'Alt 1'!M4","v":"2013-12-31"},{"$f":"+'Alt 1'!N4","v":"2014-06-30"},{"$f":"+'Alt 1'!O4","v":"2014-12-31"},{"$f":"+'Alt 1'!P4","v":"2015-06-30"},{"$f":"+'Alt 1'!Q4","v":"2015-12-31"},{"$f":"+'Alt 1'!R4","v":"2016-06-30"},{"$f":"+'Alt 1'!S4","v":"2016-12-31"},{"$f":"+'Alt 1'!T4","v":"2017-06-30"},{"$f":"+'Alt 1'!U4","v":"2017-12-31"},{"$f":"+'Alt 1'!V4","v":"2018-06-30"},{"$f":"+'Alt 1'!W4","v":"2018-12-31"},{"$f":"+'Alt 1'!X4","v":"2019-06-30"},{"$f":"+'Alt 1'!Y4","v":"2019-12-31"},{"$f":"+'Alt 1'!Z4","v":"2020-06-30"},{"$f":"+'Alt 1'!AA4","v":"2020-12-31"},{"$f":"+'Alt 1'!AB4","v":"2021-06-30"},{"$f":"+'Alt 1'!AC4","v":"2021-12-31"},{"$f":"+'Alt 1'!AD4","v":"2022-06-30"},{"$f":"+'Alt 1'!AE4","v":"2022-12-31"},{"$f":"+'Alt 1'!AF4","v":"2023-06-30"},{"$f":"+'Alt 1'!AG4","v":"2023-12-31"},{"$f":"+'Alt 1'!AH4","v":"2024-06-30"},{"$f":"+'Alt 1'!AI4","v":"2024-12-31"},{"$f":"+'Alt 1'!AJ4","v":"2025-06-30"},{"$f":"+'Alt 1'!AK4","v":"2025-12-31"},{"$f":"+'Alt 1'!AL4","v":"2026-06-30"},{"$f":"+'Alt 1'!AM4","v":"2026-12-31"},{"$f":"+'Alt 1'!AN4","v":"2027-06-30"},{"$f":"+'Alt 1'!AO4","v":"2027-12-31"},{"$f":"+'Alt 1'!AP4","v":"2028-06-30"},{"$f":"+'Alt 1'!AQ4","v":"2028-12-31"},{"$f":"+'Alt 1'!AR4","v":"2029-06-30"},{"$f":"+'Alt 1'!AS4","v":"2029-12-31"},{"$f":"+'Alt 1'!AT4","v":"2030-06-30"},{"$f":"+'Alt 1'!AU4","v":"2030-12-31"},{"$f":"+'Alt 1'!AV4","v":"2031-06-30"},{"$f":"+'Alt 1'!AW4","v":"2031-12-31"}]
[null,"Year N = 1st year of the project"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Milled quantities",0,0,0,0,{"$f":"(SUM(F352:K352))","v":67.5},{"$f":"(SUM(L352:Q352))","v":405},{"$f":"(SUM(F367:K367))","v":480},{"$f":"(SUM(L367:Q367))","v":855},{"$f":"(SUM(F381:K381))","v":937.5},{"$f":"(SUM(L381:Q381))","v":1350},{"$f":"(SUM(F395:K395))","v":1425},{"$f":"(SUM(L395:Q395))","v":1800},{"$f":"(SUM(F409:K409))","v":1875},{"$f":"(SUM(L409:Q409))","v":2250},{"$f":"(SUM(F423:K423))","v":2250},{"$f":"(SUM(L423:Q423))","v":2250},{"$f":"(SUM(F437:K437))","v":2250},{"$f":"(SUM(L437:Q437))","v":2250},{"$f":"(SUM(F451:K451))","v":2250},{"$f":"(SUM(L451:Q451))","v":2250},{"$f":"(SUM(F465:K465))","v":2250},{"$f":"(SUM(L465:Q465))","v":2250},{"$f":"+BA21","v":2250},{"$f":"+BB21","v":2250},2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250]
[]
[null,null,"Income statement - Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Income statement - Semesters"]
[]
[null,null,"In €",null,"N","N+1","N+2","N+3","N+4","N+5","N+6","N+7","N+8","N+9","N+10",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"In €",null,"N",null,"N+1",null,"N+2",null,"N+3",null,"N+4",null,"N+5",null,"N+6",null,"N+7",null,"N+8",null,"N+9",null,"N+10",null,"N+11",null,"N+12",null,"N+13",null,"N+14",null,"N+15"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32]
[]
[null,null,"Gross income",null,0,{"$f":"($E$352*tx_usinage*$E$9+$E$352*$S$8*$E$12)*(1+inflation_céréales)","v":142260.30181290544},{"$f":"($E$367*tx_usinage*$E$9+$E$367*$S$8*$E$12)*(1+inflation_céréales)^2","v":418019.47732706438},{"$f":"($E$381*tx_usinage*$E$9+$E$381*$S$8*$E$12)*(1+inflation_céréales)^3","v":744920.1022929484},{"$f":"($E$395*tx_usinage*(1/2*$E$9+1/2*E10)+$E$395*$S$8*$E$12)*(1+inflation_céréales)^4","v":1112941.0008529082},{"$f":"($E$409*tx_usinage*$E$10+$E$409*$S$8*$E$12)*(1+inflation_céréales)^5","v":1508029.0028457816},{"$f":"($E$423*tx_usinage*(1/2*$E$10+1/2*E11)+$E$423*$S$8*$E$12)*(1+inflation_céréales)^6","v":1734377.3548073787},{"$f":"($E$437*tx_usinage*$E$11+$E$437*$S$8*$E$12)*(1+inflation_céréales)^7","v":1828140.3494778953},{"$f":"($E$451*tx_usinage*$E$11+$E$451*$S$8*$E$12)*(1+inflation_céréales)^8","v":1901265.9634570114},{"$f":"($E$451*tx_usinage*$E$11+$E$451*$S$8*$E$12)*(1+inflation_céréales)^9","v":1977316.6019952921},{"$f":"$N$28+($N$28*$E$5)","v":2056409.2660751038},null,null,null,null,"See detail by semester after column AC",null,null,null,null,null,null,null,null,null,null,null,"Gross income",null,0,null,{"$f":"(SUM(F352:K352)*tx_usinage*$E$9+SUM(F352:K352)*$S$8*$E$12)*(1+inflation_céréales)","v":20322.900258986494},{"$f":"(SUM(L352:Q352)*tx_usinage*$E$9+SUM(L352:Q352)*$S$8*$E$12)*(1+inflation_céréales)","v":121937.40155391894},{"$f":"(SUM(F367:K367)*tx_usinage*$E$9+SUM(F367:K367)*$S$8*$E$12)*(1+inflation_céréales)^2","v":150299.13791534898},{"$f":"(SUM(L367:Q367)*tx_usinage*$E$9+SUM(L367:Q367)*$S$8*$E$12)*(1+inflation_céréales)^2","v":267720.33941171539},{"$f":"(SUM(F381:K381)*tx_usinage*$E$9+SUM(F381:K381)*$S$8*$E$12)*(1+inflation_céréales)^3","v":305295.12389055261},{"$f":"(SUM(L381:Q381)*tx_usinage*$E$9+SUM(L381:Q381)*$S$8*$E$12)*(1+inflation_céréales)^3","v":439624.97840239579},{"$f":"(SUM(F395:K395)*tx_usinage*(1/2*$E$9+1/2*E10)+SUM(F395:K395)*$S$8*$E$12)*(1+inflation_céréales)^4","v":491764.62828384322},{"$f":"(SUM(L395:Q395)*tx_usinage*(1/2*$E$9+1/2*E10)+SUM(L395:Q395)*$S$8*$E$12)*(1+inflation_céréales)^4","v":621176.37256906508},{"$f":"(SUM(F409:K409)*tx_usinage*$E$10+SUM(F409:K409)*$S$8*$E$12)*(1+inflation_céréales)^5","v":685467.72856626438},{"$f":"(SUM(L409:Q409)*tx_usinage*$E$10+SUM(L409:Q409)*$S$8*$E$12)*(1+inflation_céréales)^5","v":822561.27427951724},{"$f":"(SUM(F423:K423)*tx_usinage*(1/2*$E$10+1/2*E11)+SUM(F423:K423)*$S$8*$E$12)*(1+inflation_céréales)^6","v":867188.67740368936},{"$f":"(SUM(L423:Q423)*tx_usinage*(1/2*$E$10+1/2*E11)+SUM(L423:Q423)*$S$8*$E$12)*(1+inflation_céréales)^6","v":867188.67740368936},{"$f":"(SUM(F437:K437)*tx_usinage*$E$11+SUM(F437:K437)*$S$8*$E$12)*(1+inflation_céréales)^7","v":914070.17473894765},{"$f":"(SUM(L437:Q437)*tx_usinage*$E$11+SUM(L437:Q437)*$S$8*$E$12)*(1+inflation_céréales)^7","v":914070.17473894765},{"$f":"(SUM(F451:K451)*tx_usinage*$E$11+SUM(F451:K451)*$S$8*$E$12)*(1+inflation_céréales)^8","v":950632.98172850569},{"$f":"(SUM(L451:Q451)*tx_usinage*$E$11+SUM(L451:Q451)*$S$8*$E$12)*(1+inflation_céréales)^8","v":950632.98172850569},{"$f":"(SUM(F465:K465)*tx_usinage*$E$11+SUM(F465:K465)*$S$8*$E$12)*(1+inflation_céréales)^9","v":988658.30099764606},{"$f":"(SUM(L465:Q465)*tx_usinage*$E$11+SUM(L465:Q465)*$S$8*$E$12)*(1+inflation_céréales)^9","v":988658.30099764606},{"$f":"AZ28*(1+inflation_céréales)","v":1028204.6330375519},1028204.6330375519,1069332.8183590539,1069332.8183590539,1112106.1310934161,1112106.1310934161,1156590.3763371529,1156590.3763371529,1202853.991390639,1202853.991390639,1250968.1510462647,1250968.1510462647]
[null,null,"Risks on crops",{"$f":"risques","v":2.5000000000000001E-2},{"$f":"-E28*$E$8","v":0},{"$f":"-F28*$E$8","v":-3556.5075453226364},{"$f":"-G28*$E$8","v":-10450.486933176609},-18623.002557323711,-27823.525021322708,-37700.725071144545,-43359.433870184468,-45703.508736947384,-47531.649086425285,-49432.915049882307,-51410.231651877599,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Risks on crops",{"$f":"conting_crop","v":2.5000000000000001E-2},{"$f":"-AH28*conting_crop","v":0},0,-508.07250647466236,-3048.4350388479738,-3757.4784478837246,-6693.0084852928849,-7632.378097263816,-10990.624460059895,-12294.115707096082,-15529.409314226628,-17136.69321415661,-20564.031856987931,-21679.716935092234,-21679.716935092234,-22851.754368473692,-22851.754368473692,-23765.824543212642,-23765.824543212642,-24716.457524941154,-24716.457524941154,-25705.115825938799,-25705.115825938799,{"$f":"-BD28*conting_crop","v":-26733.320458976348},-26733.320458976348,-27802.653277335405,-27802.653277335405,-28914.759408428825,-28914.759408428825,-30071.349784765975,-30071.349784765975,-31274.203776156617,-31274.203776156617]
[]
[null,"Net income",null,null,{"$f":"SUM(E28:E30)","v":0},{"$f":"SUM(F28:F30)","v":138703.79426758279},407568.99039388774,726297.09973562474,1085117.4758315855,1470328.2777746371,1691017.9209371943,1782436.840740948,1853734.3143705861,1927883.6869454097,2004999.0344232263,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net income",null,null,{"$f":"SUM(AH28:AH30)","v":0},{"$f":"SUM(AI28:AI30)","v":0},19814.827752511832,118888.96651507096,146541.65946746524,261027.3309264225,297662.74579328881,428634.35394233587,479470.51257674716,605646.96325483848,668331.03535210772,801997.24242252926,845508.96046859713,845508.96046859713,891218.42037047399,891218.42037047399,926867.15718529304,926867.15718529304,963941.84347270487,963941.84347270487,1002499.5172116131,1002499.5172116131,{"$f":"SUM(BD28:BD30)","v":1042599.4979000776},1042599.4979000776,1084303.4778160807,1084303.4778160807,1127675.6169287241,1127675.6169287241,1172782.6416058731,1172782.6416058731,1219693.9472701082,1219693.9472701082]
[]
[null,null,"Stock variations",null,{"$f":"-'Stock 1 Farm'!$E$47","v":0},{"$f":"-'Stock 1 Farm'!$F$47+'Stock 1 Farm'!$E$47","v":87182.45786047625},{"$f":"-'Stock 1 Farm'!$G$47+'Stock 1 Farm'!$F$47","v":102390.95328724821},{"$f":"-'Stock 1 Farm'!$H$47+'Stock 1 Farm'!$G$47","v":118732.82066620639},{"$f":"-'Stock 1 Farm'!$I$47+'Stock 1 Farm'!$H$47","v":115100.99321053416},{"$f":"-'Stock 1 Farm'!$J$47+'Stock 1 Farm'!$I$47","v":121729.57719453366},{"$f":"-'Stock 1 Farm'!$K$47+'Stock 1 Farm'!$J$47","v":16354.10406656994},{"$f":"-'Stock 1 Farm'!$L$47+'Stock 1 Farm'!$K$47","v":16844.727188567165},{"$f":"-'Stock 1 Farm'!$M$47+'Stock 1 Farm'!$L$47","v":17350.069004224031},{"$f":"-'Stock 1 Farm'!$N$47+'Stock 1 Farm'!$M$47","v":15829.601698845974},{"$f":"-'Stock 1 Farm'!$O$47+'Stock 1 Farm'!$N$47","v":-6200.9246363283601},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stock variations",null,{"$f":"-'Stock 1 Farm'!$V$47","v":0},{"$f":"-'Stock 1 Farm'!W47+'Stock 1 Farm'!V47","v":0},{"$f":"-'Stock 1 Farm'!X47+'Stock 1 Farm'!W47","v":17436.491572095252},{"$f":"-'Stock 1 Farm'!Y47+'Stock 1 Farm'!X47","v":69745.966288380994},{"$f":"-'Stock 1 Farm'!Z47+'Stock 1 Farm'!Y47","v":-49267.775630931355},{"$f":"-'Stock 1 Farm'!AA47+'Stock 1 Farm'!Z47","v":151658.72891817958},{"$f":"-'Stock 1 Farm'!AB47+'Stock 1 Farm'!AA47","v":-127912.16478493829},{"$f":"-'Stock 1 Farm'!AC47+'Stock 1 Farm'!AB47","v":246644.98545114469},{"$f":"-'Stock 1 Farm'!AD47+'Stock 1 Farm'!AC47","v":-223624.78680903785},{"$f":"-'Stock 1 Farm'!AE47+'Stock 1 Farm'!AD47","v":338725.780019572},{"$f":"-'Stock 1 Farm'!AF47+'Stock 1 Farm'!AE47","v":-314379.86458066525},{"$f":"-'Stock 1 Farm'!AG47+'Stock 1 Farm'!AF47","v":436109.44177519891},{"$f":"-'Stock 1 Farm'!AH47+'Stock 1 Farm'!AG47","v":-432838.62096188497},{"$f":"-'Stock 1 Farm'!AI47+'Stock 1 Farm'!AH47","v":449192.72502845491},{"$f":"-'Stock 1 Farm'!AJ47+'Stock 1 Farm'!AI47","v":-445823.77959074144},{"$f":"-'Stock 1 Farm'!AK47+'Stock 1 Farm'!AJ47","v":462668.50677930861},{"$f":"-'Stock 1 Farm'!AL47+'Stock 1 Farm'!AK47","v":-459198.49297846376},{"$f":"-'Stock 1 Farm'!AM47+'Stock 1 Farm'!AL47","v":476548.5619826878},{"$f":"-'Stock 1 Farm'!AN47+'Stock 1 Farm'!AM47","v":-473382.64164291869},{"$f":"-'Stock 1 Farm'!AO47+'Stock 1 Farm'!AN47","v":489212.24334176467},{"$f":"-'Stock 1 Farm'!AP47+'Stock 1 Farm'!AO47","v":-490452.42826903029},{"$f":"-'Stock 1 Farm'!AQ47+'Stock 1 Farm'!AP47","v":484251.50363270193},{"$f":"-'Stock 1 Farm'!AR47+'Stock 1 Farm'!AQ47","v":-480619.61735545663},{"$f":"-'Stock 1 Farm'!AS47+'Stock 1 Farm'!AR47","v":498779.04874168319},{"$f":"-'Stock 1 Farm'!AT47+'Stock 1 Farm'!AS47","v":-495038.20587612054},{"$f":"-'Stock 1 Farm'!AU47+'Stock 1 Farm'!AT47","v":513742.42020393367},{"$f":"-'Stock 1 Farm'!AV47+'Stock 1 Farm'!AU47","v":-509889.3520524042},{"$f":"-'Stock 1 Farm'!AW47+'Stock 1 Farm'!AV47","v":529154.69281005161},{"$f":"-'Stock 1 Farm'!AX47+'Stock 1 Farm'!AW47","v":-525186.03261397616},{"$f":"-'Stock 1 Farm'!AY47+'Stock 1 Farm'!AX47","v":545029.33359435317},{"$f":"-'Stock 1 Farm'!AZ47+'Stock 1 Farm'!AY47","v":-540941.61359239556},{"$f":"-'Stock 1 Farm'!BA47+'Stock 1 Farm'!AZ47","v":561380.21360218374}]
[null,null,"Culture settlement charges",null,{"$f":"-$H$258","v":0},{"$f":"-$I$258*(1+inflation_ch)","v":-203930.69937917366},{"$f":"-$J$258*(1+inflation_ch)^2","v":-422904.24727305933},{"$f":"-$K$258*(1+inflation_ch)^3","v":-657723.88715965778},{"$f":"-$L$258*(1+inflation_ch)^4","v":-903274.13836592983},{"$f":"-$M$258*(1+inflation_ch)^5","v":-1162965.4531461347},{"$f":"-$N$258*(1+inflation_ch)^6","v":-1197854.4167405188},{"$f":"-$O$258*(1+inflation_ch)^7","v":-1233790.0492427344},{"$f":"-$P$258*(1+inflation_ch)^8","v":-1270803.7507200164},{"$f":"-$Q$258*(1+inflation_ch)^9","v":-1308927.8632416169},{"$f":"-$R$258*(1+inflation_ch)^10","v":-1348195.6991388653},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Culture settlement charges",null,{"$f":"-H256","v":0},{"$f":"-H234","v":0},{"$f":"-I256*(1+inflation_ch)","v":-67976.899793057892},{"$f":"-I234*(1+inflation_ch)","v":-135953.79958611578},{"$f":"-J256*(1+inflation_ch)^2","v":-140968.08242435314},{"$f":"-J234*(1+inflation_ch)^2","v":-281936.16484870628},{"$f":"-K256*(1+inflation_ch)^3","v":-219241.29571988594},{"$f":"-K234*(1+inflation_ch)^3","v":-438482.59143977187},{"$f":"-L256*(1+inflation_ch)^4","v":-301091.37945530994},{"$f":"-L234*(1+inflation_ch)^4","v":-602182.75891061989},{"$f":"-M256*(1+inflation_ch)^5","v":-387655.15104871162},{"$f":"-M234*(1+inflation_ch)^5","v":-775310.30209742323},{"$f":"-N256*(1+inflation_ch)^6","v":-399284.80558017298},{"$f":"-N234*(1+inflation_ch)^6","v":-798569.61116034596},{"$f":"-O256*(1+inflation_ch)^7","v":-411263.34974757815},{"$f":"-O234*(1+inflation_ch)^7","v":-822526.6994951563},{"$f":"-P256*(1+inflation_ch)^8","v":-423601.25024000549},{"$f":"-P234*(1+inflation_ch)^8","v":-847202.50048001099},{"$f":"-Q256*(1+inflation_ch)^9","v":-436309.28774720564},{"$f":"-Q234*(1+inflation_ch)^9","v":-872618.57549441129},{"$f":"-R256*(1+inflation_ch)^10","v":-449398.5663796218},{"$f":"-R234*(1+inflation_ch)^10","v":-898797.1327592436},{"$f":"BB34*(1+inflation_ch)","v":-462880.52337101044},-925761.04674202087,-476766.93907214078,-953533.87814428157,-491069.94724430505,-982139.89448861009,-505802.04566163418,-1011604.0913232684,-520976.1070314832,-1041952.2140629664]
[null,null,"Wage costs",null,{"$f":"-$F$334","v":-8724.6572564969956},{"$f":"-$H$334*(1+inflation_ch)","v":-23364.632132898954},{"$f":"-$J$334*(1+inflation_ch)^2","v":-26472.128206574514},{"$f":"-$L$334*(1+inflation_ch)^3","v":-29745.045875750999},{"$f":"-$N$334*(1+inflation_ch)^4","v":-31913.95547085784},{"$f":"-$R$334*(1+inflation_ch)^5","v":-34186.229100382923},{"$f":"-$T$334*(1+inflation_ch)^6","v":-35211.815973394412},{"$f":"-$V$334*(1+inflation_ch)^7","v":-36268.170452596249},{"$f":"-$X$334*(1+inflation_ch)^8","v":-37356.215566174127},{"$f":"-$Z$334*(1+inflation_ch)^9","v":-38476.902033159357},{"$f":"+$N$35*(1+inflation_ch)","v":-39631.209094154139},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wage costs",null,{"$f":"-AI334","v":-3053.6300397739483},{"$f":"-AK334","v":-5671.0272167230469},{"$f":"-AM334*(1+inflation_ch)","v":-11682.316066449477},{"$f":"-AO334*(1+inflation_ch)","v":-11682.316066449477},{"$f":"-AQ334*(1+inflation_ch)^2","v":-13236.064103287257},{"$f":"-AS334*(1+inflation_ch)^2","v":-13236.064103287257},{"$f":"-AU334*(1+inflation_ch)^3","v":-14872.522937875499},{"$f":"-AW334*(1+inflation_ch)^3","v":-14872.522937875499},{"$f":"-AY334*(1+inflation_ch)^4","v":-15956.97773542892},{"$f":"-BA334*(1+inflation_ch)^4","v":-15956.97773542892},{"$f":"-BC334*(1+inflation_ch)^5","v":-17093.114550191462},{"$f":"-BE334*(1+inflation_ch)^5","v":-17093.114550191462},{"$f":"-BG334*(1+inflation_ch)^6","v":-17605.907986697206},{"$f":"-BI334*(1+inflation_ch)^6","v":-17605.907986697206},{"$f":"-BK334*(1+inflation_ch)^7","v":-18134.085226298124},{"$f":"-BM334*(1+inflation_ch)^7","v":-18134.085226298124},{"$f":"-BO334*(1+inflation_ch)^8","v":-18678.107783087064},{"$f":"-BQ334*(1+inflation_ch)^8","v":-18678.107783087064},{"$f":"-BS334*(1+inflation_ch)^9","v":-19238.451016579678},{"$f":"-BU334*(1+inflation_ch)^9","v":-19238.451016579678},{"$f":"-BW334*(1+inflation_ch)^10","v":-19815.604547077066},{"$f":"-BY334*(1+inflation_ch)^10","v":-19815.604547077066},-20410.072683489379,-20410.072683489379,-21022.37486399406,-21022.37486399406,-21653.046109913881,-21653.046109913881,-22302.637493211299,-22302.637493211299,-22971.716618007638,-22971.716618007638]
[null,null,"Fixed cost",null,{"$f":"-$F$313-$D$292","v":-111241.38152187911},{"$f":"-($H$313*(1+inflation_ch))-$E$292","v":-40967.502238243826},{"$f":"-($J$313*(1+inflation_ch)^2)-$F$292","v":-67972.835263318382},{"$f":"-($L$313*(1+inflation_ch)^3)-$G$292","v":-175857.5878325426},{"$f":"-$N$313*(1+inflation_ch)^4-$H$292","v":-143086.73858823034},{"$f":"-$P$313*(1+inflation_ch)^5-$I$292","v":-177225.62605448003},{"$f":"-($R$313*(1+inflation_ch)^6)-$J$292","v":-191672.38146294191},{"$f":"-$T$313*(1+inflation_ch)^7-$K$292","v":-200091.88231646075},{"$f":"-$V$313*(1+inflation_ch)^8-$L$292","v":-190603.76201233035},{"$f":"-$X$313*(1+inflation_ch)^9-$M$292","v":-191531.229921038},{"$f":"-$Z$313*(1+inflation_ch)^10-$N$292","v":-207487.96791924388},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed cost",null,{"$f":"-AG292-AI313","v":-42276.662049911116},{"$f":"-AH292-AK313","v":-68964.719471967997},{"$f":"-AI292-AM313*(1+inflation_ch)","v":-11345.667614740629},{"$f":"-AJ292-AO313*(1+inflation_ch)","v":-45219.143378609748},{"$f":"-AK292-AQ313*(1+inflation_ch)^2","v":-24548.557374835327},{"$f":"-AL292-AS313*(1+inflation_ch)^2","v":-51164.644973363938},{"$f":"-AM292-AU313*(1+inflation_ch)^3","v":-127533.63066146741},{"$f":"-AN292-AW313*(1+inflation_ch)^3","v":-55710.604202579452},{"$f":"-AO292-AY313*(1+inflation_ch)^4","v":-73607.915464590231},{"$f":"-AP292-BA313*(1+inflation_ch)^4","v":-70006.130250703907},{"$f":"-AQ292-BC313*(1+inflation_ch)^5","v":-93428.006960428145},{"$f":"-AR292-BE313*(1+inflation_ch)^5","v":-85005.807650578543},{"$f":"-AS292-BG313*(1+inflation_ch)^6","v":-105527.46329406821},{"$f":"-AT292-BI313*(1+inflation_ch)^6","v":-87982.420976349822},{"$f":"-AU292-BK313*(1+inflation_ch)^7","v":-111235.75220282467},{"$f":"-AV292-BM313*(1+inflation_ch)^7","v":-91191.713945529569},{"$f":"-AW292-BO313*(1+inflation_ch)^8","v":-98200.835783174232},{"$f":"-AX292-BQ313*(1+inflation_ch)^8","v":-92599.649627231964},{"$f":"-AY292-BS313*(1+inflation_ch)^9","v":-96703.910155964666},{"$f":"-AZ292-BU313*(1+inflation_ch)^9","v":-94840.963327361344},{"$f":"-BA292-BW313*(1+inflation_ch)^10","v":-109225.39477587222},{"$f":"-BB292-BY313*(1+inflation_ch)^10","v":-98875.176332973162},-112502.15661914839,-101841.43162296237,-115877.22131772284,-104896.67457165124,-119353.53795725454,-108043.57480880078,-122934.14409597218,-111284.88205306481,-126622.16841885135,-114623.42851465676]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+N37*(1+inflation_ch)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-$AI$313-$AG$292","v":-42276.662049911116},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AZ37*(1+inflation_ch)","v":0}]
[null,null,"Total des charges de structure",null,{"$f":"-SUM(E35:E36)","v":119966.03877837611},64332.134371142776,94444.9634698929,205602.63370829361,175000.69405908819,211411.85515486295,226884.19743633631,236360.05276905699,227959.97757850448,230008.13195419736,{"$f":"+N38*(1+inflation_ch)","v":236908.37591282328},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total des charges de structure",null,{"$f":"-$AI$313-$AG$292","v":-42276.662049911116},null,{"$f":"-SUM(AJ35:AJ36)","v":23027.983681190104},null,{"$f":"-SUM(AL35:AL36)","v":37784.621478122586},null,{"$f":"-SUM(AN35:AN36)","v":142406.15359934291},null,{"$f":"-SUM(AP35:AP36)","v":89564.893200019156},null,{"$f":"-SUM(AR35:AR36)","v":110521.1215106196},null,{"$f":"-SUM(AT35:AT36)","v":123133.37128076541},null,{"$f":"-SUM(AV35:AV36)","v":129369.8374291228},null,{"$f":"-SUM(AX35:AX36)","v":116878.9435662613},null,{"$f":"-SUM(AZ35:AZ36)","v":115942.36117254435},null,{"$f":"+AZ38*(1+inflation_ch)","v":119420.63200772068}]
[]
[null,"EBITDA",null,null,{"$f":"SUM(E31:E36)","v":-119966.03877837611},{"$f":"SUM(F31:F36)","v":-42376.581622257392},-7389.2670618162811,-18296.600466120231,121943.63661710155,217680.54666817316,282633.41082690924,329131.46591772372,372320.65507628932,404777.29344844131,403483.23363463453,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EBITDA",null,null,{"$f":"SUM(AH31:AH36)","v":-45330.292089685063},-74635.746688691041,-53753.564149640908,-4220.3262277230533,-81478.820065941836,66349.185919244599,-191896.86831087832,166213.62081325374,-134810.54688761977,256226.87637765781,-144225.10178788874,360697.45989953482,-109747.83735422623,390543.74537365907,-95238.546396968391,422034.42848279863,-72811.529599437519,444935.46127765079,-61692.447089963811,466456.09697611741,-66392.476759988247,469263.10720502131,-33812.872129027179,493365.9955932881,-24401.263313897609,518592.97044008749,-14290.26643515355,544993.79433145095,-3442.2182589206932,572620.36433068186,8182.3416093704145,601526.80167666101]
[]
[null,null,"Depreciation",null,{"$f":"-$E$205","v":-61035.218923357665},{"$f":"-$F$205","v":-63198.218923357665},{"$f":"-$G$205","v":-65426.108923357664},{"$f":"-$H$205","v":-125431.48719182151},{"$f":"-$I$205","v":-124349.98719182151},{"$f":"-$J$205","v":-123570.5177478515},{"$f":"-$K$205","v":-123742.77265920697},{"$f":"-$L$205","v":-123920.19521790306},{"$f":"-$M$205","v":-121485.71966187307},{"$f":"-$N$205","v":-120231.96475051763},{"$f":"-$O$205","v":-64927.602665086502},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation",null,{"$f":"-AH205","v":-30517.609461678832},-30517.609461678832,-31599.109461678832,-31599.109461678832,-32713.054461678832,-32713.054461678832,-62715.743595910753,-62715.743595910753,-62174.993595910753,-62174.993595910753,-61785.258873925748,-61785.258873925748,-61871.386329603483,-61871.386329603483,-61960.097608951532,-61960.097608951532,-60742.859830936533,-60742.859830936533,-60115.982375258813,-60115.982375258813,-32463.801332543251,-32463.801332543251,-61608.133576352418,-61608.133576352418,-33939.04858026783,-33939.04858026783,-60945.545843635329,-60945.545843635329,-748.52446559424379,-748.52446559424379,-61106.164383341558,-61106.164383341558]
[null,null,"Provisions",null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Provisions",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
[null,"EBIT",null,null,{"$f":"SUM(E40:E44)","v":-181001.25770173379},-105574.80054561506,-72815.375985173945,-143728.08765794174,-2406.3505747199524,94110.028920321667,158890.63816770227,205211.27069982066,250834.93541441625,284545.32869792369,338555.63096954802,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EBIT",null,null,{"$f":"SUM(AH40:AH44)","v":-75847.901551363902},-105153.35615036987,-85352.67361131974,-35819.435689401886,-114191.87452762068,33636.131457565767,-254612.61190678907,103497.87721734299,-196985.54048353052,194051.88278174706,-206010.36066181448,298912.20102560904,-171619.22368382971,328672.35904405557,-157198.64400591992,360074.33087384712,-133554.38943037405,384192.60144671425,-121808.42946522262,406340.11460085859,-98856.278092531502,436799.30587247806,-95421.00570537959,431757.86201693566,-58340.311894165439,484653.92185981967,-75235.812278788886,484048.24848781561,-4190.7427245149374,571871.83986508765,-52923.822773971144,540420.63729331945]
[]
[null,null,"Financial result",null,{"$f":"-Q872","v":0},{"$f":"-Q920","v":0},{"$f":"-Q968","v":0},{"$f":"-Q1016","v":0},{"$f":"-Q1064","v":0},{"$f":"-Q1111","v":0},0,{"$f":"-Q1205","v":0},{"$f":"-Q1252","v":0},{"$f":"+M47*(1+inflation_ch)","v":0},{"$f":"+N47*(1+inflation_ch)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financial result",null,{"$f":"-SUM(E872:J872)","v":0},{"$f":"-SUM(K872:P872)","v":0},{"$f":"-SUM(E920:J920)","v":0},{"$f":"-SUM(K920:P920)","v":0},{"$f":"-SUM(E968:J968)","v":0},{"$f":"-SUM(K968:P968)","v":0},{"$f":"-SUM(E1016:J1016)","v":0},{"$f":"-SUM(K1016:P1016)","v":0},{"$f":"-SUM(E1064:J1064)","v":0},{"$f":"-SUM(K1064:P1064)","v":0},{"$f":"-SUM(E1111:J1111)","v":0},{"$f":"-SUM(K1111:P1111)","v":0},{"$f":"-SUM(E1158:J1158)","v":0},{"$f":"-SUM(K1158:P1158)","v":0},{"$f":"-SUM(E1205:J1205)","v":0},{"$f":"-SUM(K1205:P1205)","v":0},{"$f":"-SUM(E1252:J1252)","v":0},{"$f":"-SUM(K1252:P1252)","v":0},{"$f":"+AX47*(1+inflation_ch)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Investment code deductible income tax",null,{"$f":"-0.4*(E190+E195+E200)","v":-234060.87569343066},{"$f":"-0.4*(F190+F195+F200)+E48","v":-237521.67569343065},{"$f":"-0.4*(G190+G195+G200)+F48","v":-241086.29969343066},{"$f":"-0.4*(H190+H195+H200)+G48","v":-489507.81276728609},{"$f":"-0.4*(I190+I195+I200)+H48","v":-489507.81276728609},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investment code deductible income tax",null,{"$f":"-0.4*(AH190+AH195+AH200)","v":-234060.87569343066},{"$f":"-0.4*(AI190+AI195+AI200)+AH48","v":-234060.87569343066},-237521.67569343065,-237521.67569343065,-241086.29969343066,-241086.29969343066,-489507.81276728609,-489507.81276728609,-489507.81276728609,-489507.81276728609]
[null,null,"taxable income",null,{"$f":"IF(D49<0,IF(D45<0,E45+D45+C45+B45,E45),E45)","v":-181001.25770173379},-286576.05824734888,-359391.43423252279,-503119.52189046453,-324524.61476345069,-124839.78529751397,158890.63816770227,{"$f":"IF(K49<0,IF(K45<0,L45+K45+J45+I45,L45),L45)","v":205211.27069982066},{"$f":"IF(L49<0,IF(L45<0,M45+L45+K45+J45,M45),M45)","v":250834.93541441625},{"$f":"IF(M49<0,IF(M45<0,N45+M45+L45+K45,N45),N45)","v":284545.32869792369},{"$f":"IF(N49<0,IF(N45<0,O45+N45+M45+L45,O45),O45)","v":338555.63096954802},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"taxable income",null,null,{"$f":"+E49","v":-181001.25770173379},null,{"$f":"+F49","v":-286576.05824734888},null,{"$f":"+G49","v":-359391.43423252279},null,{"$f":"+H49","v":-503119.52189046453},null,{"$f":"+I49","v":-324524.61476345069},null,{"$f":"+J49","v":-124839.78529751397},null,{"$f":"+K49","v":158890.63816770227},null,{"$f":"+L49","v":205211.27069982066},null,{"$f":"+M49","v":250834.93541441625},null,{"$f":"+N49","v":284545.32869792369},null,{"$f":"+O49","v":338555.63096954802}]
[null,null,"Income tax",{"$f":"incometax_loc","v":0.25},0,{"$f":"IF(F49>0,-F49*$S$12/2,)","v":0},{"$f":"IF(G49>0,-G49*$S$12/2,)","v":0},{"$f":"IF(H49>0,-H49*$S$12/2,)","v":0},{"$f":"IF(I48+I49<0,0,IF(I49>0,-I49*$S$12,))","v":0},0,-39722.659541925568,-51302.817674955164,-62708.733853604062,-71136.332174480922,-84638.907742387004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Income tax",{"$f":"incometax_loc","v":0.25},{"$f":"IF(AI49<=0,0,-AI49*$AG$50/2)","v":0},{"$f":"IF(AI49<=0,0,-AI49*$AG$50/2)","v":0},{"$f":"IF(AK49<=0,0,-AK49*$AG$50/2)","v":0},{"$f":"IF(AK49<=0,0,-AK49*$AG$50/2)","v":0},{"$f":"IF(AM49<=0,0,-AM49*$AG$50/2)","v":0},{"$f":"IF(AM49<=0,0,-AM49*$AG$50/2)","v":0},{"$f":"IF(AO49<=0,0,-AO49*$AG$50/2)","v":0},{"$f":"IF(AO49<=0,0,-AO49*$AG$50/2)","v":0},{"$f":"IF(AQ49<=0,0,-AQ49*$AG$50/2)","v":0},{"$f":"IF(AQ49<=0,0,-AQ49*$AG$50/2)","v":0},{"$f":"IF(AS49<=0,0,-AS49*$AG$50/2)","v":0},{"$f":"IF(AS49<=0,0,-AS49*$AG$50/2)","v":0},{"$f":"IF(AU49<=0,0,-AU49*$AG$50/2)","v":-19861.329770962784},{"$f":"IF(AU49<=0,0,-AU49*$AG$50/2)","v":-19861.329770962784},{"$f":"IF(AW49<=0,0,-AW49*$AG$50/2)","v":-25651.408837477582},{"$f":"IF(AW49<=0,0,-AW49*$AG$50/2)","v":-25651.408837477582},{"$f":"IF(AY49<=0,0,-AY49*$AG$50/2)","v":-31354.366926802031},{"$f":"IF(AY49<=0,0,-AY49*$AG$50/2)","v":-31354.366926802031},{"$f":"IF(BA49<=0,0,-BA49*$AG$50/2)","v":-35568.166087240461},{"$f":"IF(BA49<=0,0,-BA49*$AG$50/2)","v":-35568.166087240461},{"$f":"IF(BC49<=0,0,-BC49*$AG$50/2)","v":-42319.453871193502},{"$f":"IF(BC49<=0,0,-BC49*$AG$50/2)","v":-42319.453871193502},{"$f":"-(BD45+BE45)*incometax_loc/2","v":-42042.107038944509},{"$f":"-(BD45+BE45)*incometax_loc/2","v":-42042.107038944509},{"$f":"-(BF45+BG45)*incometax_loc/2","v":-53289.201245706776},{"$f":"-(BF45+BG45)*incometax_loc/2","v":-53289.201245706776},{"$f":"-(BH45+BI45)*incometax_loc/2","v":-51101.554526128341},{"$f":"-(BH45+BI45)*incometax_loc/2","v":-51101.554526128341},{"$f":"-(BJ45+BK45)*incometax_loc/2","v":-70960.137142571592},{"$f":"-(BJ45+BK45)*incometax_loc/2","v":-70960.137142571592},{"$f":"-(BL45+BM45)*incometax_loc/2","v":-60937.10181491854},{"$f":"-(BL45+BM45)*incometax_loc/2","v":-60937.10181491854}]
[]
[null,"Net profit",null,null,{"$f":"E45+E50","v":-181001.25770173379},-105574.80054561506,-72815.375985173945,-143728.08765794174,-2406.3505747199524,94110.028920321667,119167.97862577671,153908.45302486548,188126.20156081219,213408.99652344277,253916.72322716101,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net profit",null,null,{"$f":"AH45+AH50","v":-75847.901551363902},-105153.35615036987,-85352.67361131974,-35819.435689401886,-114191.87452762068,33636.131457565767,-254612.61190678907,103497.87721734299,-196985.54048353052,194051.88278174706,-206010.36066181448,298912.20102560904,-191480.55345479251,{"$f":"AU45+AU50","v":308811.0292730928},-182850.05284339751,334422.92203636956,-164908.75635717608,352838.23451991222,-157376.59555246308,370771.94851361815,-141175.731963725,394479.85200128454,-137463.11274432408,389715.75497799116,-111629.51313987222,431364.72061411291,-126337.36680491723,432946.69396168727,-75150.879867086536,500911.70272251603,-113860.92458888968,479483.53547840088]
[]
[]
[]
[]
[null,"Developed and crops area"]
[]
[null,null,"In ha",null,"N","N+1","N+2","N+3","N+4","N+5","N+6","N+7","N+8","N+9","N+10"]
[]
[null,null,"Cultivated area in wet season",null,0,100,200,300,400,500,500,{"$f":"K61","v":500},{"$f":"L61","v":500},{"$f":"M61","v":500},{"$f":"N61","v":500}]
[null,null,"Cultivated area in warm season",null,0,{"$f":"F61*0.5","v":50},{"$f":"G61*0.5","v":100},150,200,250,250,250,250,250,250]
[]
[null,"Accumulated cultivated area",null,null,{"$f":"SUM(E61:E62)","v":0},{"$f":"SUM(F61:F62)","v":150},{"$f":"SUM(G61:G62)","v":300},450,600,750,750,750,750,750,750]
[]
[]
[]
[null,"Investments and contribution",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investments and contribution"]
[]
[null,null,null,null,"N","N+1","N+2","N+3","N+4","N+5","N+6","N+7","N+8","N+9","N+10",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"In €",null,"N",null,"N+1",null,"N+2",null,"N+3",null,"N+4",null,"N+5",null,"N+6",null,"N+7",null,"N+8",null,"N+9",null,"N+10",null,"N+11",null,"N+12",null,"N+13",null,"N+14",null,"N+15"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32]
[]
[null,"INVESTMENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INVESTMENTS"]
[null,null,"Land investments needs",null,{"$f":"G99","v":0},{"$f":"I99","v":0},{"$f":"K99","v":0},{"$f":"M99","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Land investments needs",null,{"$f":"AJ99","v":0},{"$f":"AK99","v":0},{"$f":"AN99","v":0},0,{"$f":"AR99","v":0},0,{"$f":"AV99","v":0},0,null,0,{"$f":"BD99","v":0},0,null,0,0,0,0,0,0,0,null,0,null,null,null,null,null,null,null,null,{"$f":"CR166","v":9815.194724584815}]
[null,null,"Equipment investments needs",null,{"$f":"G166-E74","v":585152.18923357665},{"$f":"I166-F74","v":8652},{"$f":"K166-G74","v":8911.56},{"$f":"M166-H74","v":621053.78268463851},{"$f":"O166-I74","v":0},{"$f":"Q166-J74","v":7303.4266680899991},{"$f":"S166","v":3761.2647340663498},{"$f":"U166","v":3874.1026760883406},{"$f":"W166","v":0},{"$f":"Y166","v":0},{"$f":"AA166","v":8466.6731898679664},{"$f":"Y166","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipment investments needs",null,{"$f":"AJ166-AH74","v":585152.18923357665},{"$f":"AK166-AI74","v":0},{"$f":"AN166-AJ74","v":8652},0,{"$f":"AR166-AL74","v":8911.56},0,{"$f":"AV166-AN74","v":621053.78268463851},0,null,0,{"$f":"BD166-AR74","v":7303.4266680899991},0,{"$f":"BH166-BF74","v":3761.2647340663498},0,{"$f":"BL166-BJ74","v":3874.1026760883406},0,0,0,0,0,{"$f":"BX166","v":8466.6731898679664},null,{"$f":"CB166","v":4360.3366927820034},{"$f":"CA166","v":0},{"$f":"CF166","v":4491.1467935654628},{"$f":"CG166","v":0},0,0,0,0,{"$f":"CL166","v":0},{"$f":"CM166","v":0},{"$f":"CN166","v":0},{"$f":"CO166","v":0},{"$f":"CP166","v":0},{"$f":"CQ166","v":0},null,{"$f":"CS166","v":0},{"$f":"CT166","v":0}]
[]
[null,"Total accumulated investments",null,null,{"$f":"E74+E75","v":585152.18923357665},{"$f":"E77+F74+F75","v":593804.18923357665},602715.7492335767,1223769.5319182151,1223769.5319182151,1231072.9585863051,1234834.2233203715,1238708.3259964599,1238708.3259964599,1238708.3259964599,1247174.9991863279,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total accumulated investments",null,null,{"$f":"AH74+AH75","v":585152.18923357665},{"$f":"+AI74+AI75+AH77","v":585152.18923357665},{"$f":"+AJ74+AJ75+AI77","v":593804.18923357665},593804.18923357665,602715.7492335767,602715.7492335767,1223769.5319182151,1223769.5319182151,1223769.5319182151,1223769.5319182151,1231072.9585863051,1231072.9585863051,1234834.2233203715,1234834.2233203715,1238708.3259964599,1238708.3259964599,1238708.3259964599,1238708.3259964599,1238708.3259964599,1238708.3259964599,1247174.9991863279,1247174.9991863279,{"$f":"+BD74+BD75+BC77","v":1251535.33587911},{"$f":"+BE74+BE75+BD77","v":1251535.33587911},{"$f":"+BF74+BF75+BE77","v":1256026.4826726755},{"$f":"+BG74+BG75+BF77","v":1256026.4826726755},{"$f":"+BH74+BH75+BG77","v":1256026.4826726755},{"$f":"+BI74+BI75+BH77","v":1256026.4826726755},{"$f":"+BJ74+BJ75+BI77","v":1256026.4826726755},{"$f":"+BK74+BK75+BJ77","v":1256026.4826726755},{"$f":"+BL74+BL75+BK77","v":1265841.6773972604},{"$f":"+BM74+BM75+BL77","v":1265841.6773972604}]
[]
[null,"CONTRIBUTION FROM SHARHOLDERS/LOANS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CONTRIBUTION FROM SHARHOLDERS/LOANS"]
[null,null,"Annual contribution",null,{"$f":"$Q$842","v":705152.18923357665},{"$f":"$Q$886","v":238652},{"$f":"$Q$934","v":258911.56},{"$f":"$Q$982","v":871053.78268463851},{"$f":"$Q$1030","v":320000},{"$f":"$Q$1077","v":197303.42666808999},{"$f":"$E$1124","v":3761.2647340663498},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual contribution",null,{"$f":"$Q$842","v":705152.18923357665},null,{"$f":"$Q$886","v":238652},null,{"$f":"$Q$934","v":258911.56},null,{"$f":"$Q$982","v":871053.78268463851},null,{"$f":"$Q$1030","v":320000},null,{"$f":"$Q$1077","v":197303.42666808999},null,{"$f":"$E$1124","v":3761.2647340663498},{"$f":"BG842","v":0},{"$f":"BV842","v":0},0,0,0,0,0,{"$f":"CH842","v":0},0]
[]
[null,"Accumulated contribution",null,null,{"$f":"E80","v":705152.18923357665},{"$f":"F80+E82","v":943804.18923357665},{"$f":"G80+F82","v":1202715.7492335767},2073769.5319182151,2393769.5319182151,2591072.9585863049,2594834.2233203715,2594834.2233203715,2594834.2233203715,2594834.2233203715,2594834.2233203715,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accumulated contribution",null,null,{"$f":"AH80","v":705152.18923357665},{"$f":"AI80+AH82","v":705152.18923357665},{"$f":"AJ80+AI82","v":943804.18923357665},943804.18923357665,1202715.7492335767,1202715.7492335767,2073769.5319182151,2073769.5319182151,2393769.5319182151,2393769.5319182151,2591072.9585863049,2591072.9585863049,2594834.2233203715,2594834.2233203715,2594834.2233203715,2594834.2233203715,2594834.2233203715,2594834.2233203715,2594834.2233203715,2594834.2233203715,2594834.2233203715,2594834.2233203715]
[]
[null,"Free Cash Flow/contribution",null,null,{"$f":"(E52-E42)/E82","v":-0.17012786829573073},-4.489976004097801E-2,-6.1438183265871815E-3,-8.82287071176905E-3,5.0942095716033135E-2,8.4011739594912885E-2,9.361320623178504E-2,0.10706990286541569,0.11931857474367023,0.12857891200734614,0.12287656877141524,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Free Cash Flow/contribution",null,null,{"$f":"(AH52-AH42)/AH82","v":-6.428440949599E-2},-0.10584345879974072,{"$f":"(AL52-AL42)/AJ82","v":-8.6330216580313479E-2},-4.4716120948246705E-3,{"$f":"(AP52-AP42)/AL82","v":-0.11208845229932922},5.5166140429711019E-2,{"$f":"(AT52-AT42)/AN82","v":-6.2499311100063223E-2},8.0150478756194229E-2,{"$f":"(AP52-AP42)/AP82","v":-5.6317262413976478E-2},0.10703907496572314,{"$f":"(BB52-BB42)/AR82","v":-4.1956337150187858E-2},0.13920775897268911,{"$f":"(BF52-BF42)/AT82","v":-2.9940434676474639E-2},0.14285398746142941,{"$f":"(BJ52-BJ42)/AV82","v":-2.8673259637483288E-2},0.15275851385145756,-4.0143565084072311E-2,0.15938632635329858,-3.7482399570308113E-2,0.16605605360696576,{"$f":"(BV52-BV42)/BB82","v":0},0.16453600368639626]
[]
[]
[]
[null,"Investments  (inflation adjusted)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investments  (inflation adjusted)"]
[]
[null,null,null,null,null,"N",null,"N + 1",null,"N + 2",null,"N + 3",null,"N+4",null,"N + 5",null,"N+6",null,"N+7",null,"N + 8",null,"N + 9",null,"N + 10",null,"Total",null,null,null,null,null,null,"N",null,null,null,"N + 1",null,null,null,"N + 2",null,null,null,"N + 3",null,null,null,"N+4",null,null,null,"N + 5",null,null,null,"N+6",null,null,null,"N+7",null,null,null,"N + 8",null,null,null,"N + 9",null,null,null,"N + 10",null,null,null,"N + 11",null,null,null,"N + 12",null,null,null,"N + 13",null,null,null,"N + 14",null,null,null,"N + 15",null,null,null,"Total"]
[null,null,null,null,null,"S1",null,"S3",null,"S5",null,"S7",null,"S9",null,"S11",null,"S13",null,"S15",null,"S17",null,"S19",null,"S21",null,null,null,null,null,null,null,null,"S1",null,"S2",null,"S3",null,"S4",null,"S5",null,"S6",null,"S7",null,"S8",null,"S9",null,"S10",null,"S11",null,"S12",null,"S13",null,"S14",null,"S15",null,"S16",null,"S17",null,"S18",null,"S19",null,"S20",null,"S21",null,"S22",null,"S23",null,"S24",null,"S25",null,"S26",null,"S27",null,"S28",null,"S29",null,"S30",null,"S31",null,"S32"]
[null,null,null,null,"Unit cost","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total",null,null,null,null,null,null,"Unit cost","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total"]
[]
[null,null,"Customs duties & taxes",null,2.9000000000000001E-2,null,null,null,2.9000000000000001E-2,null,2.9000000000000001E-2,null,2.9000000000000001E-2,null,2.9000000000000001E-2,null,2.9000000000000001E-2,null,2.9000000000000001E-2,null,2.9000000000000001E-2,null,2.9000000000000001E-2,null,2.9000000000000001E-2,null,2.9000000000000001E-2,null,null,null,null,"Customs duties & taxes",null,2.9000000000000001E-2,null,null,null,null,null,2.9000000000000001E-2,null,null,null,2.9000000000000001E-2,null,null,null,2.9000000000000001E-2,null,null,null,2.9000000000000001E-2,null,null,null,2.9000000000000001E-2,null,null,null,2.9000000000000001E-2,null,null,null,2.9000000000000001E-2,null,null,null,2.9000000000000001E-2,null,null,null,2.9000000000000001E-2,null,null,null,2.9000000000000001E-2,null,null,null,2.9000000000000001E-2,null,null,null,2.9000000000000001E-2,null,null,null,2.9000000000000001E-2,null,null,null,2.9000000000000001E-2,null,null,null,2.9000000000000001E-2]
[]
[null,"FONCIER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FONCIER"]
[null,null,"Terrain irrigable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+G97+I97+K97+M97+O97+Q97+U97+W97+Y97+AA97","v":0},null,null,null,"Terrain irrigable"]
[null,null,"Casiers rizicoles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+G98+I98+K98+M98+O98+Q98+U98+W98+Y98+AA98","v":0},null,null,null,"Casiers rizicoles"]
[null,"Total foncier",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB96:AB98)","v":0},null,null,"Total foncier"]
[]
[null,"GENIE-CIVIL - CONSTRUCTION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GENIE-CIVIL - CONSTRUCTION"]
[null,null,"Hangar fermé charpente fer 1200 m²",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+G102+I102+K102+M102+O102+Q102+U102+W102+Y102+AA102","v":0},null,null,null,"Hangar fermé charpente fer 1200 m²"]
[null,null,"Bâtis 150 m² ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+G103+I103+K103+M103+O103+Q103+U103+W103+Y103+AA103","v":0},null,null,null,"Bâtis 150 m² "]
[null,null,"Empierrement cours de ferme, usine",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+G104+I104+K104+M104+O104+Q104+U104+W104+Y104+AA104","v":0},null,null,null,"Empierrement cours de ferme, usine"]
[null,"Total Génie civil - construction",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB101:AB104)","v":0},null,null,"Total Génie civil - construction"]
[]
[null,"MATERIEL D'EXPLOITATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MATERIEL D'EXPLOITATION"]
[null,null,"Station de pompage diesel riz 6 000 m3/h",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F108","v":0},null,{"$f":"H108","v":0},null,{"$f":"J108","v":0},null,{"$f":"+G108+I108+K108+M108+O108+Q108+U108+W108+Y108+AA108","v":0},null,null,null,"Station de pompage diesel riz 6 000 m3/h",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI108","v":0},null,null,null,{"$f":"AM108","v":0},null,null,null,{"$f":"AQ108","v":0},null,null,null,{"$f":"AU108","v":0},null,null,null,{"$f":"AY108","v":0},null,null,null,{"$f":"BC108","v":0},null,null,null,{"$f":"BG108","v":0},null,null,null,{"$f":"BK108","v":0}]
[null,null,"Station de pompage électrique maïs 4 200 m3/h",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,null,null,"Station de pompage électrique maïs 4 200 m3/h",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,"Station de pompage électrique maïs 2 500 m3/h",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,null,null,"Station de pompage électrique maïs 2 500 m3/h",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,"Groupe électrogène 300 KVA PRP, secours irrigation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,null,null,"Groupe électrogène 300 KVA PRP, secours irrigation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,"Tracteur Case IH STX, 485 cv",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,null,null,"Tracteur Case IH STX, 485 cv",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,"Tracteur New Holland T7060, 220 cv",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,null,null,"Tracteur New Holland T7060, 220 cv",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,"Tracteur New Holland TM7040, 180 cv",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,null,null,"Tracteur New Holland TM7040, 180 cv",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,"Tracteur New Holland TS6020, 120 cv",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,null,null,"Tracteur New Holland TS6020, 120 cv",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,"Pelle mécanique CAT 325, 180 ch (occasion)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,null,null,"Pelle mécanique CAT 325, 180 ch (occasion)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,"Cover crop Case IH RMX 370, 660 mm, 8,4 m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,null,null,"Cover crop Case IH RMX 370, 660 mm, 8,4 m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,"Combiné Carrier 650, cross board + rouleau",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,null,null,"Combiné Carrier 650, cross board + rouleau",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,"Rouleau 16 m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,null,null,"Rouleau 16 m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,"HORSCH TERRANO 6 FX 5,80 m - 19 dents + disques + rouleau",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,null,null,"HORSCH TERRANO 6 FX 5,80 m - 19 dents + disques + rouleau",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,"HORSCH JOKER RT 8, 8,00 m + rouleau",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,null,null,"HORSCH JOKER RT 8, 8,00 m + rouleau",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,"Décomptacteur Grégoire Hélios, 10 dents, 5 m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,null,null,"Décomptacteur Grégoire Hélios, 10 dents, 5 m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,"Lame laser Fontana 700 LSR, h=130, 7 m, 8 roues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,null,null,"Lame laser Fontana 700 LSR, h=130, 7 m, 8 roues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,"Bennes Joskin Trans-space 7000 BC23150, 22 t",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,null,null,"Bennes Joskin Trans-space 7000 BC23150, 22 t",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,"Semoir Monosem NX, 8 / 12 rangs + ferti ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,null,null,"Semoir Monosem NX, 8 / 12 rangs + ferti ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,"Epandeur chaux Sulky polyvrac S120 M, 9 t,  9 m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,null,null,"Epandeur chaux Sulky polyvrac S120 M, 9 t,  9 m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,"Distributeur engrais Sulky DPA X36, 1900 l, 30 m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,null,null,"Distributeur engrais Sulky DPA X36, 1900 l, 30 m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,"Pulvérisateur trainé Caruelle Olympia 4000 l",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,null,null,"Pulvérisateur trainé Caruelle Olympia 4000 l",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,"Pulvérisateur automoteur Caruelle Nympheos 4240",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,null,null,"Pulvérisateur automoteur Caruelle Nympheos 4240",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,"Télescopique JCB 531-70",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,null,null,"Télescopique JCB 531-70",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,"Transbordeur 23 000 l, récolte riz",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,null,null,"Transbordeur 23 000 l, récolte riz",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,"Remorque plateau 10 t",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,null,null,"Remorque plateau 10 t",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,"Bineuse Monosem SCD autoguidée, 8 rangs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,null,null,"Bineuse Monosem SCD autoguidée, 8 rangs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,"monthsonneuse Case IH, 2388 Riz, coupe 6,10 m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,null,null,"monthsonneuse Case IH, 2388 Riz, coupe 6,10 m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,"monthsonneuse Case IH, 2388, 280 ch, 6 rangs maïs, 9000 l",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,null,null,"monthsonneuse Case IH, 2388, 280 ch, 6 rangs maïs, 9000 l",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,"Barre de coupe soja Case IH, sans broyeur",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,null,null,"Barre de coupe soja Case IH, sans broyeur",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,"Broyeur axe horizontal déporté, 2,50 m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,null,null,"Broyeur axe horizontal déporté, 2,50 m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,"Broyeur Kuhn RM 610 R, 6 m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,null,null,"Broyeur Kuhn RM 610 R, 6 m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,"Atomiseurs à dos",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,"Atomiseurs à dos"]
[null,null,"Autres matériels et options",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F140","v":0},null,{"$f":"H140","v":0},null,{"$f":"J140","v":0},null,0,null,null,null,"Autres matériels et options",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI140","v":0},null,null,null,{"$f":"AM140","v":0},null,null,null,{"$f":"AQ140","v":0},null,null,null,{"$f":"AU140","v":0},null,null,null,{"$f":"AY140","v":0},null,null,null,{"$f":"BC140","v":0},null,null,null,{"$f":"BG140","v":0},null,null,null,{"$f":"BK140","v":0}]
[null,null,"Cuve à gasoil de 50 000 l",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,"Cuve à gasoil de 50 000 l"]
[null,null,"Outillage mécanique",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F142","v":0},null,{"$f":"H142","v":0},null,{"$f":"J142","v":0},null,0,null,null,null,"Outillage mécanique",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI142","v":0},null,null,null,{"$f":"AM142","v":0},null,null,null,{"$f":"AQ142","v":0},null,null,null,{"$f":"AU142","v":0},null,null,null,{"$f":"AY142","v":0},null,null,null,{"$f":"BC142","v":0},null,null,null,{"$f":"BG142","v":0},null,null,null,{"$f":"BK142","v":0}]
[null,"Total matériel d'exploitation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB107:AB142)","v":0},null,null,"Total matériel d'exploitation"]
[]
[null,"LIGHT VEHICLES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LIGHT VEHICLES"]
[null,null,"Vehicles 4x4 - Senegal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F146","v":0},null,{"$f":"H146","v":0},null,{"$f":"J146","v":0},null,{"$f":"L146","v":0},null,{"$f":"N146","v":0},{"$f":"E146*(1+inflation_ch)^9","v":0},null,null,{"$f":"+G146+I146+K146+M146+O146+Q146+U146+W146+Y146+AA146","v":0},null,null,null,"Vehicles 4x4 - Senegal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI146","v":0},null,null,null,{"$f":"AM146","v":0},null,null,null,{"$f":"AQ146","v":0},null,null,null,{"$f":"AU146","v":0},null,null,null,{"$f":"AY146","v":0},{"$f":"AH146*(1+inflation_ch)^9","v":0}]
[null,null,"Vehicles - Senegal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F147","v":0},null,{"$f":"H147","v":0},null,{"$f":"J147","v":0},null,{"$f":"L147","v":0},null,{"$f":"N147","v":0},{"$f":"E147*(1+inflation_ch)^9","v":0},null,null,{"$f":"+G147+I147+K147+M147+O147+Q147+U147+W147+Y147+AA147","v":0},null,null,null,"Vehicles - Senegal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI147","v":0},null,null,null,{"$f":"AM147","v":0},null,null,null,{"$f":"AQ147","v":0},null,null,null,{"$f":"AU147","v":0},null,null,null,{"$f":"AY147","v":0},{"$f":"AH147*(1+inflation_ch)^9","v":0}]
[null,null,"Motorcycles Senegal",null,{"$f":"+Inputs!$C$207","v":3150},2,{"$f":"F148*$E148","v":6300},1,{"$f":"E148*(1+inflation_ch)*H148","v":3244.5},1,{"$f":"E148*J148*(1+inflation_ch)^2","v":3341.835},null,{"$f":"E148*L148*(1+inflation_ch)^3","v":0},null,null,{"$f":"F148","v":2},{"$f":"E$148*P148*(1+inflation_ch)^5","v":7303.4266680899991},{"$f":"H148","v":1},{"$f":"E148*R148*(1+inflation_ch)^6","v":3761.2647340663498},{"$f":"J148","v":1},{"$f":"E148*T148*(1+inflation_ch)^7","v":3874.1026760883406},{"$f":"L148","v":0},null,{"$f":"N148","v":0},null,2,{"$f":"E148*Z148*(1+inflation_ch)^10","v":8466.6731898679664},{"$f":"+G148+I148+K148+M148+O148+Q148+S148+U148+W148+Y148+AA148","v":36291.802268112653},null,null,null,"Motorcycles Senegal",null,{"$f":"+Inputs!$C$207","v":3150},2,{"$f":"AI148*$E148","v":6300},null,null,1,{"$f":"AH148*(1+inflation_ch)*AM148","v":3244.5},null,null,1,{"$f":"AH148*AQ148*(1+inflation_ch)^2","v":3341.835},null,null,null,{"$f":"AH148*AU148*(1+inflation_ch)^3","v":0},null,null,null,null,null,null,{"$f":"AI148","v":2},{"$f":"AH$148*BC148*(1+inflation_ch)^5","v":7303.4266680899991},null,null,{"$f":"AM148","v":1},{"$f":"AH148*BG148*(1+inflation_ch)^6","v":3761.2647340663498},null,null,{"$f":"AQ148","v":1},{"$f":"AH148*BK148*(1+inflation_ch)^7","v":3874.1026760883406},null,null,{"$f":"AU148","v":0},null,null,null,{"$f":"AY148","v":0},null,null,null,{"$f":"+BC148","v":2},{"$f":"$AH148*BW148*(1+inflation_ch)^10","v":8466.6731898679664},null,null,{"$f":"+BG148","v":1},{"$f":"$AH148*CA148*(1+inflation_ch)^11","v":4360.3366927820034},null,null,{"$f":"+BK148","v":1},{"$f":"$AH148*CE148*(1+inflation_ch)^12","v":4491.1467935654628},null,null,{"$f":"+BO148","v":0},{"$f":"$AH148*CI148*(1+inflation_ch)^10","v":0},null,null,{"$f":"+BS148","v":0},{"$f":"$AH148*CM148*(1+inflation_ch)^10","v":0},null,null,{"$f":"+BW148","v":2},{"$f":"$AH148*CQ148*(1+inflation_ch)^15","v":9815.194724584815},null,null,{"$f":"SUM(AJ148,AN148,AR148,AV148,AZ148,BD148,BH148,BL148,BP148,BT148,BX148,CB148,CF148,CJ148,CN148,CR148)","v":54958.480479044934}]
[null,"Total light vehicles",null,null,null,null,{"$f":"SUM(G146:G148)","v":6300},null,{"$f":"SUM(I146:I148)","v":3244.5},null,{"$f":"SUM(K146:K148)","v":3341.835},null,{"$f":"SUM(M146:M148)","v":0},null,null,null,{"$f":"SUM(Q146:Q148)","v":7303.4266680899991},null,{"$f":"SUM(S146:S148)","v":3761.2647340663498},null,{"$f":"SUM(U146:U148)","v":3874.1026760883406},null,{"$f":"SUM(W146:W148)","v":0},null,{"$f":"SUM(Y146:Y148)","v":0},null,{"$f":"SUM(AA146:AA148)","v":8466.6731898679664},{"$f":"SUM(AB145:AB148)","v":36291.802268112653},null,null,"Total light vehicles",null,null,null,null,{"$f":"SUM(AJ146:AJ148)","v":6300},null,null,null,{"$f":"SUM(AN146:AN148)","v":3244.5},null,null,null,{"$f":"SUM(AR146:AR148)","v":3341.835},null,null,null,{"$f":"SUM(AV146:AV148)","v":0},null,null,null,{"$f":"SUM(AZ146:AZ148)","v":0},null,null,null,{"$f":"SUM(BD146:BD148)","v":7303.4266680899991},null,null,null,{"$f":"SUM(BH146:BH148)","v":3761.2647340663498},null,null,null,{"$f":"SUM(BL146:BL148)","v":3874.1026760883406},null,null,null,{"$f":"SUM(BP146:BP148)","v":0},null,null,null,{"$f":"SUM(BT146:BT148)","v":0},null,null,null,{"$f":"SUM(BX146:BX148)","v":8466.6731898679664},null,null,null,{"$f":"SUM(CB146:CB148)","v":4360.3366927820034},null,null,null,{"$f":"SUM(CF146:CF148)","v":4491.1467935654628},null,null,null,{"$f":"SUM(CJ146:CJ148)","v":0},null,null,null,{"$f":"SUM(CN146:CN148)","v":0},null,null,null,{"$f":"SUM(CR146:CR148)","v":9815.194724584815},null,null,{"$f":"SUM(AJ149,AN149,AR149,AV149,AZ149,BD149,BH149,BL149,BP149,BT149,BX149,CB149,CF149,CJ149,CN149,CR149)","v":54958.480479044934}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"PRODUCTION EQUIPMENT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+G151+I151+K151+M151+O151+Q151+U151+W151+Y151+AA151","v":0},null,null,"PRODUCTION EQUIPMENT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Pivots 50 ha",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+G152+I152+K152+M152+O152+Q152+U152+W152+Y152+AA152","v":0},null,null,null,"Pivots 50 ha",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Silos céréales ventillés 2500 t maïs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,"Silos céréales ventillés 2500 t maïs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Ventilated cereal silos 1815 t",null,{"$f":"+Inputs!$C$273","v":568352.18923357665},1,{"$f":"+F154*$E154","v":568352.18923357665},null,null,null,{"$f":"E154*J154*(1+inflation_ch)^2","v":0},1,{"$f":"E154*L154*(1+inflation_ch)^3","v":621053.78268463851},null,null,null,{"$f":"E$148*P154*(1+inflation_ch)^5","v":0},null,null,null,null,null,null,null,null,null,null,1189405.971918215,null,null,null,"Ventilated cereal silos 1815 t",null,{"$f":"+Inputs!$C$273","v":568352.18923357665},1,{"$f":"+AI154*$E154","v":568352.18923357665},null,null,null,null,null,null,null,{"$f":"AH154*AQ154*(1+inflation_ch)^2","v":0},null,null,1,{"$f":"AH154*AU154*(1+inflation_ch)^3","v":621053.78268463851},null,null,null,null,null,null,null,{"$f":"AH$148*BC154*(1+inflation_ch)^5","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1189405.971918215]
[null,null,"Silos semences ventilés 200 t riz paddy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,"Silos semences ventilés 200 t riz paddy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Séchoir à riz 50 t/h",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,"Séchoir à riz 50 t/h",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Rizerie 7 t/h",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,"Rizerie 7 t/h",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Pont bascule 50 t",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,"Pont bascule 50 t",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Total production equipment",null,null,null,null,{"$f":"SUM(G154:G158)","v":568352.18923357665},null,null,null,{"$f":"SUM(K154:K158)","v":0},null,{"$f":"SUM(M154:M158)","v":621053.78268463851},null,null,null,{"$f":"SUM(Q154:Q158)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB151:AB158)","v":1189405.971918215},null,null,"Total production equipment",null,null,null,null,{"$f":"SUM(AJ154:AJ158)","v":568352.18923357665},null,null,null,null,null,null,null,{"$f":"SUM(AR154:AR158)","v":0},null,null,null,{"$f":"SUM(AV154:AV158)","v":621053.78268463851},null,null,null,{"$f":"SUM(AZ154:AZ158)","v":0},null,null,null,{"$f":"SUM(BD154:BD158)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1189405.971918215]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"OFFICE AND HOUSING EQUIPMENT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OFFICE AND HOUSING EQUIPMENT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Office equipment",null,{"$f":"+Inputs!$C$209","v":5250},2,{"$f":"F162*$E162","v":10500},1,{"$f":"E162*(1+inflation_ch)*H162","v":5407.5},1,{"$f":"E162*J162*(1+inflation_ch)^2","v":5569.7249999999995},null,{"$f":"E162*L162*(1+inflation_ch)^3","v":0},null,null,null,null,null,null,null,null,{"$f":"L162","v":0},null,{"$f":"N162","v":0},null,null,null,{"$f":"+G162+I162+K162+M162+O162+Q162+U162+W162+Y162+AA162","v":21477.224999999999},null,null,null,"Office equipment",null,{"$f":"+Inputs!$C$209","v":5250},2,{"$f":"AI162*$E162","v":10500},null,null,1,{"$f":"AH162*(1+inflation_ch)*AM162","v":5407.5},null,null,1,{"$f":"AH162*AQ162*(1+inflation_ch)^2","v":5569.7249999999995},null,null,null,{"$f":"AH162*AU162*(1+inflation_ch)^3","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AU162","v":0},null,null,null,{"$f":"AY162","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21477.224999999999]
[null,null,"House equipment",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F163","v":0},null,{"$f":"H163","v":0},null,{"$f":"J163","v":0},null,{"$f":"L163","v":0},null,{"$f":"N163","v":0},{"$f":"E163*(1+inflation_ch)^9","v":0},null,null,{"$f":"+G163+I163+K163+M163+O163+Q163+U163+W163+Y163+AA163","v":0},null,null,null,"House equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI163","v":0},null,null,null,{"$f":"AM163","v":0},null,null,null,{"$f":"AQ163","v":0},null,null,null,{"$f":"AU163","v":0},null,null,null,{"$f":"AY163","v":0},{"$f":"AH163*(1+inflation_ch)^9","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Total office and housing equipment",null,null,null,null,{"$f":"SUM(G162:G163)","v":10500},null,{"$f":"SUM(I162:I163)","v":5407.5},null,{"$f":"SUM(K162:K163)","v":5569.7249999999995},null,{"$f":"SUM(M162:M163)","v":0},null,null,null,{"$f":"SUM(Q162:Q163)","v":0},null,{"$f":"SUM(S162:S163)","v":0},null,{"$f":"SUM(U162:U163)","v":0},null,null,null,null,null,null,{"$f":"SUM(AB161:AB163)","v":21477.224999999999},null,null,"Total office and housing equipment",null,null,null,null,{"$f":"SUM(AJ162:AJ163)","v":10500},null,null,null,{"$f":"SUM(AN162:AN163)","v":5407.5},null,null,null,{"$f":"SUM(AR162:AR163)","v":5569.7249999999995},null,null,null,{"$f":"SUM(AV162:AV163)","v":0},null,null,null,{"$f":"SUM(AZ162:AZ163)","v":0},null,null,null,{"$f":"SUM(BD162:BD163)","v":0},null,null,null,{"$f":"SUM(BH162:BH163)","v":0},null,null,null,{"$f":"SUM(BL162:BL163)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21477.224999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Total investments",null,null,null,null,{"$f":"SUM(G99,G105,G143,G149,G159,G164)","v":585152.18923357665},null,{"$f":"SUM(I99,I105,I143,I149,I159,I164)","v":8652},null,{"$f":"SUM(K99,K105,K143,K149,K159,K164)","v":8911.56},null,{"$f":"SUM(M99,M105,M143,M149,M159,M164)","v":621053.78268463851},null,null,null,{"$f":"SUM(Q99,Q105,Q143,Q149,Q159,Q164)","v":7303.4266680899991},null,{"$f":"SUM(S99,S105,S143,S149,S159,S164)","v":3761.2647340663498},null,{"$f":"SUM(U99,U105,U143,U149,U159,U164)","v":3874.1026760883406},null,{"$f":"SUM(W99,W105,W143,W149,W159,W164)","v":0},null,{"$f":"SUM(Y99,Y105,Y143,Y149,Y159,Y164)","v":0},null,{"$f":"SUM(AA99,AA105,AA143,AA149,AA159,AA164)","v":8466.6731898679664},{"$f":"SUM(AB99,AB105,AB143,AB149,AB159,AB164)","v":1247174.9991863277},null,null,"Total investments",null,null,null,null,{"$f":"SUM(AJ99,AJ105,AJ143,AJ149,AJ159,AJ164)","v":585152.18923357665},null,null,null,{"$f":"SUM(AN99,AN105,AN143,AN149,AN159,AN164)","v":8652},null,null,null,{"$f":"SUM(AR99,AR105,AR143,AR149,AR159,AR164)","v":8911.56},null,null,null,{"$f":"SUM(AV99,AV105,AV143,AV149,AV159,AV164)","v":621053.78268463851},null,null,null,{"$f":"SUM(AZ99,AZ105,AZ143,AZ149,AZ159,AZ164)","v":0},null,null,null,{"$f":"SUM(BD99,BD105,BD143,BD149,BD159,BD164)","v":7303.4266680899991},null,null,null,{"$f":"SUM(BH99,BH105,BH143,BH149,BH159,BH164)","v":3761.2647340663498},null,null,null,{"$f":"SUM(BL99,BL105,BL143,BL149,BL159,BL164)","v":3874.1026760883406},null,null,null,{"$f":"SUM(BP99,BP105,BP143,BP149,BP159,BP164)","v":0},null,null,null,{"$f":"SUM(BT99,BT105,BT143,BT149,BT159,BT164)","v":0},null,null,null,{"$f":"SUM(BX99,BX105,BX143,BX149,BX159,BX164)","v":8466.6731898679664},null,null,null,{"$f":"SUM(CB99,CB105,CB143,CB149,CB159,CB164)","v":4360.3366927820034},null,null,null,{"$f":"SUM(CF99,CF105,CF143,CF149,CF159,CF164)","v":4491.1467935654628},null,null,null,{"$f":"SUM(CJ99,CJ105,CJ143,CJ149,CJ159,CJ164)","v":0},null,null,null,{"$f":"SUM(CN99,CN105,CN143,CN149,CN159,CN164)","v":0},null,null,null,{"$f":"SUM(CR99,CR105,CR143,CR149,CR159,CR164)","v":9815.194724584815},null,null,1265841.6773972604]
[]
[]
[]
[null,null,"Depreciation schedule - Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation schedule - Semesters"]
[]
[null,null,"In €",null,"N","N + 1","N + 2","N + 3","N + 4","N + 5","N + 6","N + 7","N + 8","N + 9","N + 10","Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"In €","Periods","N",null,"N + 1",null,"N + 2",null,"N + 3",null,"N + 4",null,"N + 5",null,"N + 6",null,"N + 7",null,"N + 8",null,"N + 9",null,"N + 10",null,"N + 11",null,"N + 12",null,"N + 13",null,"N + 14",null,"N + 15",null,"Total"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S1","S2","S3","S4","S5","S6","S7","S8","S9","S10","S11","S12","S13","S14","S15","S16","S17","S18","S19","S20","S21","S22","S23","S24","S25","S26","S27","S28","S29","S30","S31","S32"]
[]
[null,"LAND (20 years)",null,null,{"$f":"G99","v":0},{"$f":"I99","v":0},{"$f":"K99","v":0},{"$f":"M99","v":0},null,null,null,null,null,null,null,{"$f":"SUM(E175:O175)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LAND (20 years)",null,null,{"$f":"G140","v":0},null,{"$f":"I140","v":0},null,{"$f":"K140","v":0},null,{"$f":"M140","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH175:BB175)","v":0}]
[null,null,"Depreciation",null,{"$f":"E175/20","v":0},{"$f":"SUM(E175:F175)/20","v":0},{"$f":"SUM(E175:G175)/20","v":0},{"$f":"SUM(E175:H175)/20","v":0},{"$f":"SUM(E175:I175)/20","v":0},{"$f":"SUM(E175:J175)/20","v":0},{"$f":"SUM(E175:K175)/20","v":0},{"$f":"SUM(E175:L175)/20","v":0},{"$f":"SUM(E175:M175)/20","v":0},{"$f":"SUM(E175:N175)/20","v":0},{"$f":"SUM(E175:O175)/20","v":0},{"$f":"SUM(E176:O176)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation",null,{"$f":"AH175/20","v":0},null,{"$f":"SUM(AH175:AJ175)/20","v":0},null,{"$f":"SUM(AH175:AL175)/20","v":0},null,{"$f":"SUM(AH175:AN175)/20","v":0},null,{"$f":"SUM(AH175:AP175)/20","v":0},null,{"$f":"SUM(AH175:AR175)/20","v":0},null,{"$f":"SUM(AH175:AT175)/20","v":0},null,{"$f":"SUM(AH175:AV175)/20","v":0},null,{"$f":"SUM(AH175:AX175)/20","v":0},null,{"$f":"SUM(AH175:AZ175)/20","v":0},null,{"$f":"SUM(AH175:BB175)/20","v":0},null,{"$f":"SUM(AL175:BD175)/20","v":0},null,{"$f":"SUM(AL175:BF175)/20","v":0},null,{"$f":"SUM(AP175:BH175)/20","v":0},null,{"$f":"SUM(AP175:BJ175)/20","v":0},null,{"$f":"SUM(AT175:BL175)/20","v":0},null,{"$f":"SUM(AH176:BB176)","v":0}]
[null,null,"Accumulated preceding years",null,null,{"$f":"E178","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accumulated preceding years",null,null,null,{"$f":"AH178","v":0},null,{"$f":"AJ178","v":0},null,{"$f":"AL178","v":0},null,{"$f":"AN178","v":0},null,{"$f":"AP178","v":0},null,{"$f":"AR178","v":0},null,{"$f":"AT178","v":0},null,{"$f":"AV178","v":0},null,{"$f":"AX178","v":0},null,{"$f":"AZ178","v":0},null,{"$f":"BB178","v":0},null,{"$f":"BD178","v":0},null,{"$f":"BF178","v":0},null,{"$f":"BH178","v":0},null,{"$f":"BJ178","v":0},null,{"$f":"BB178","v":0}]
[null,"Accumulated depreciation",null,null,{"$f":"SUM(E176:E177)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accumulated depreciation",null,null,{"$f":"SUM(AH176:AH177)","v":0},null,{"$f":"SUM(AJ176:AJ177)","v":0},null,{"$f":"SUM(AL176:AL177)","v":0},null,{"$f":"SUM(AN176:AN177)","v":0},null,{"$f":"SUM(AP176:AP177)","v":0},null,{"$f":"SUM(AR176:AR177)","v":0},null,{"$f":"SUM(AT176:AT177)","v":0},null,{"$f":"SUM(AV176:AV177)","v":0},null,{"$f":"SUM(AX176:AX177)","v":0},null,{"$f":"SUM(AZ176:AZ177)","v":0},null,{"$f":"SUM(BB176:BB177)","v":0},null,{"$f":"SUM(BD176:BD177)","v":0},null,{"$f":"SUM(BF176:BF177)","v":0},null,{"$f":"SUM(BH176:BH177)","v":0},null,{"$f":"SUM(BJ176:BJ177)","v":0},null,{"$f":"SUM(BL176:BL177)","v":0}]
[]
[null,"BUILDINGS (20 years)",null,null,{"$f":"G105","v":0},{"$f":"I105","v":0},{"$f":"K105","v":0},{"$f":"M105","v":0},null,null,null,null,null,null,null,{"$f":"SUM(E180:O180)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BUILDINGS (20 years)",null,null,{"$f":"G146","v":0},null,{"$f":"I146","v":0},null,{"$f":"K146","v":0},null,{"$f":"M146","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH180:BB180)","v":0}]
[null,null,"Depreciation",null,{"$f":"E180/20","v":0},{"$f":"SUM(E180:F180)/20","v":0},{"$f":"SUM(E180:G180)/20","v":0},{"$f":"SUM(E180:H180)/20","v":0},{"$f":"SUM(E180:I180)/20","v":0},{"$f":"SUM(E180:J180)/20","v":0},{"$f":"SUM(E180:K180)/20","v":0},{"$f":"SUM(E180:L180)/20","v":0},{"$f":"SUM(E180:M180)/20","v":0},{"$f":"SUM(E180:N180)/20","v":0},{"$f":"SUM(E180:O180)/20","v":0},{"$f":"SUM(E181:O181)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation",null,{"$f":"AH180/20","v":0},null,{"$f":"SUM(AH180:AJ180)/20","v":0},null,{"$f":"SUM(AH180:AL180)/20","v":0},null,{"$f":"SUM(AH180:AN180)/20","v":0},null,{"$f":"SUM(AH180:AP180)/20","v":0},null,{"$f":"SUM(AH180:AR180)/20","v":0},null,{"$f":"SUM(AH180:AT180)/20","v":0},null,{"$f":"SUM(AH180:AV180)/20","v":0},null,{"$f":"SUM(AH180:AX180)/20","v":0},null,{"$f":"SUM(AH180:AZ180)/20","v":0},null,{"$f":"SUM(AH180:BB180)/20","v":0},null,{"$f":"SUM(AL180:BD180)/20","v":0},null,{"$f":"SUM(AL180:BF180)/20","v":0},null,{"$f":"SUM(AP180:BH180)/20","v":0},null,{"$f":"SUM(AP180:BJ180)/20","v":0},null,{"$f":"SUM(AT180:BL180)/20","v":0},null,{"$f":"SUM(AH181:BB181)","v":0}]
[null,null,"Accumulated preceding years",null,null,{"$f":"E183","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accumulated preceding years",null,null,null,{"$f":"AH183","v":0},null,{"$f":"AJ183","v":0},null,{"$f":"AL183","v":0},null,{"$f":"AN183","v":0},null,{"$f":"AP183","v":0},null,{"$f":"AR183","v":0},null,{"$f":"AT183","v":0},null,{"$f":"AV183","v":0},null,{"$f":"AX183","v":0},null,{"$f":"AZ183","v":0},null,{"$f":"BB183","v":0},null,{"$f":"BD183","v":0},null,{"$f":"BF183","v":0},null,{"$f":"BH183","v":0},null,{"$f":"BJ183","v":0},null,{"$f":"BB183","v":0}]
[null,"Accumulated depreciation",null,null,{"$f":"SUM(E181:E182)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accumulated depreciation",null,null,{"$f":"SUM(AH181:AH182)","v":0},null,{"$f":"SUM(AJ181:AJ182)","v":0},null,{"$f":"SUM(AL181:AL182)","v":0},null,{"$f":"SUM(AN181:AN182)","v":0},null,{"$f":"SUM(AP181:AP182)","v":0},null,{"$f":"SUM(AR181:AR182)","v":0},null,{"$f":"SUM(AT181:AT182)","v":0},null,{"$f":"SUM(AV181:AV182)","v":0},null,{"$f":"SUM(AX181:AX182)","v":0},null,{"$f":"SUM(AZ181:AZ182)","v":0},null,{"$f":"SUM(BB181:BB182)","v":0},null,{"$f":"SUM(BD181:BD182)","v":0},null,{"$f":"SUM(BF181:BF182)","v":0},null,{"$f":"SUM(BH181:BH182)","v":0},null,{"$f":"SUM(BJ181:BJ182)","v":0},null,{"$f":"SUM(BL181:BL182)","v":0}]
[]
[null,"FARM EQUIPMENT (8 years)",null,null,{"$f":"G143","v":0},{"$f":"I143","v":0},{"$f":"K143","v":0},{"$f":"M143","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FARM EQUIPMENT (8 years)",null,null,{"$f":"G185","v":0},null,{"$f":"J185","v":0},null,{"$f":"M185","v":0},null,{"$f":"P185","v":0}]
[null,null,"Depreciation",null,{"$f":"E185/8","v":0},{"$f":"SUM(E185:F185)/8","v":0},{"$f":"SUM(E185:G185)/8","v":0},{"$f":"SUM(E185:H185)/8","v":0},{"$f":"SUM(E185:I185)/8","v":0},{"$f":"SUM(E185:J185)/8","v":0},{"$f":"SUM(E185:K185)/8","v":0},{"$f":"SUM(E185:L185)/8","v":0},{"$f":"SUM(F185:M185)/8","v":0},{"$f":"SUM(G185:N185)/8","v":0},{"$f":"SUM(H185:O185)/8","v":0},{"$f":"SUM(E186:O186)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation",null,{"$f":"AH185/8","v":0},null,{"$f":"SUM(AH185:AJ185)/8","v":0},null,{"$f":"SUM(AH185:AL185)/8","v":0},null,{"$f":"SUM(AH185:AN185)/8","v":0},null,{"$f":"SUM(AH185:AP185)/8","v":0},null,{"$f":"SUM(AH185:AR185)/8","v":0},null,{"$f":"SUM(AH185:AT185)/8","v":0},null,{"$f":"SUM(AH185:AV185)/8","v":0}]
[null,null,"Accumulated preceding years",null,null,{"$f":"E188","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accumulated preceding years",null,null,null,{"$f":"AH188","v":0},null,{"$f":"AJ188","v":0},null,{"$f":"AL188","v":0},null,{"$f":"AN188","v":0},null,{"$f":"AP188","v":0},null,{"$f":"AR188","v":0},null,{"$f":"AT188","v":0}]
[null,"Accumulated depreciation",null,null,{"$f":"SUM(E186:E187)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accumulated depreciation",null,null,{"$f":"SUM(AH186:AH187)","v":0},null,{"$f":"SUM(AJ186:AJ187)","v":0},null,{"$f":"SUM(AL186:AL187)","v":0},null,{"$f":"SUM(AN186:AN187)","v":0},null,{"$f":"SUM(AP186:AP187)","v":0},null,{"$f":"SUM(AR186:AR187)","v":0},null,{"$f":"SUM(AT186:AT187)","v":0},null,{"$f":"SUM(AV186:AV187)","v":0},null,{"$f":"SUM(AX186:AX187)","v":0},null,{"$f":"SUM(AZ186:AZ187)","v":0},null,{"$f":"SUM(BB186:BB187)","v":0},null,{"$f":"SUM(BD186:BD187)","v":0},null,{"$f":"SUM(BF186:BF187)","v":0},null,{"$f":"SUM(BH186:BH187)","v":0},null,{"$f":"SUM(BJ186:BJ187)","v":0},null,{"$f":"SUM(BL186:BL187)","v":0}]
[]
[null,"LIGHT VEHICLES (3 years)",null,null,{"$f":"$G$149","v":6300},{"$f":"$I$149","v":3244.5},{"$f":"$K$149","v":3341.835},{"$f":"$M$149","v":0},{"$f":"$O$149","v":0},{"$f":"$Q$149","v":7303.4266680899991},{"$f":"$S$149","v":3761.2647340663498},{"$f":"+$U$149","v":3874.1026760883406},{"$f":"+$W$149","v":0},{"$f":"+$Y$149","v":0},{"$f":"$AA$149","v":8466.6731898679664},{"$f":"SUM(E190:O190)","v":36291.802268112653},null,"Investments per hectare",null,null,null,null,null,null,null,null,null,null,null,null,"LIGHT VEHICLES (3 years)",null,6,{"$f":"+AJ149","v":6300},null,{"$f":"+AN149","v":3244.5},null,{"$f":"+AR149","v":3341.835},null,{"$f":"$M$149","v":0},null,{"$f":"$O$149","v":0},null,{"$f":"+BD149","v":7303.4266680899991},null,{"$f":"+BH149","v":3761.2647340663498},null,{"$f":"+BL149","v":3874.1026760883406},null,{"$f":"+$W$149","v":0},null,{"$f":"+$Y$149","v":0},null,{"$f":"+BX149","v":8466.6731898679664},null,{"$f":"+$CB$149","v":4360.3366927820034},null,{"$f":"+CF149","v":4491.1467935654628},null,{"$f":"+$CJ$149","v":0},null,{"$f":"+CN149","v":0},null,{"$f":"+$CR$149","v":9815.194724584815},null,{"$f":"SUM(AH190:BM190)","v":54958.480479044934}]
[null,null,"Depreciation",null,{"$f":"E190/3","v":2100},{"$f":"SUM(E190:F190)/3","v":3181.5},{"$f":"SUM(E190:G190)/3","v":4295.4449999999997},2195.4450000000002,1113.9449999999999,2434.4755560299996,3688.2304673854501,4979.5980260815631,2545.1224700515636,1291.3675586961135,2822.2243966226556,{"$f":"SUM(E191:O191)","v":30647.353474867345},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation",null,{"$f":"SUM($AH190:AH190)/$AG190","v":1050},{"$f":"SUM($AH190:AI190)/$AG190","v":1050},{"$f":"SUM($AH190:AJ190)/$AG190","v":1590.75},{"$f":"SUM($AH190:AK190)/$AG190","v":1590.75},{"$f":"SUM($AH190:AL190)/$AG190","v":2147.7224999999999},{"$f":"SUM($AH190:AM190)/$AG190","v":2147.7224999999999},{"$f":"SUM(AI190:AN190)/$AG190","v":1097.7225000000001},1097.7225000000001,556.97249999999997,556.97249999999997,1217.2377780149998,1217.2377780149998,1844.115233692725,1844.115233692725,2489.7990130407816,2489.7990130407816,1272.5612350257818,1272.5612350257818,645.68377934805676,645.68377934805676,1411.1121983113278,1411.1121983113278,{"$f":"SUM(AY190:BD190)/$AG190","v":2137.8349804416616},2137.8349804416616,2886.3594460359054,2886.3594460359054,1475.2472477245776,1475.2472477245776,748.52446559424379,748.52446559424379,1635.8657874308026,1635.8657874308026,{"$f":"SUM(AH191:BM191)","v":48415.017329321723}]
[null,null,"Accumulated preceding years",null,null,{"$f":"E193","v":2100},5281.5,9576.9449999999997,11772.39,12886.334999999999,15320.810556029999,19009.041023415448,23988.639049497011,26533.761519548574,27825.129078244689,30647.353474867345,null,null,"N to N+3","Per ha",null,null,null,null,null,null,null,null,null,null,null,"Accumulated preceding years",null,{"$f":"AG193","v":0},{"$f":"AH193","v":1050},{"$f":"AI193","v":2100},{"$f":"AJ193","v":3690.75},{"$f":"AK193","v":5281.5},{"$f":"AL193","v":7429.2224999999999},9576.9449999999997,10674.6675,11772.39,12329.362499999999,12886.334999999999,14103.572778014999,15320.810556029999,17164.925789722725,19009.041023415451,21498.840036456233,23988.639049497015,25261.200284522798,26533.761519548581,27179.445298896637,27825.129078244692,29236.241276556018,{"$f":"BC193","v":30647.353474867345},32785.188455309006,34923.023435750671,37809.382881786572,40695.742327822474,42170.98957554705,43646.236823271625,44394.76128886587,45143.285754460114,46779.151541890918,48415.017329321723]
[null,"Accumulated depreciation",null,null,{"$f":"SUM(E191:E192)","v":2100},5281.5,9576.9449999999997,11772.39,12886.334999999999,15320.810556029999,19009.041023415448,23988.639049497011,26533.761519548574,27825.129078244689,30647.353474867345,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accumulated depreciation",null,null,{"$f":"SUM(AH191:AH192)","v":1050},2100,3690.75,5281.5,7429.2224999999999,9576.9449999999997,10674.6675,11772.39,12329.362499999999,12886.334999999999,14103.572778014999,15320.810556029999,17164.925789722725,19009.041023415451,21498.840036456233,23988.639049497015,25261.200284522798,26533.761519548581,27179.445298896637,27825.129078244692,29236.241276556018,30647.353474867345,{"$f":"SUM(BD191:BD192)","v":32785.188455309006},34923.023435750671,37809.382881786572,40695.742327822474,42170.98957554705,43646.236823271625,44394.76128886587,45143.285754460114,46779.151541890918,48415.017329321723]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Land",{"$f":"SUM(E175:H175)","v":0},{"$f":"S194/4000","v":0}]
[null,"PRODUCTION EQUIPMENT (10 years)",null,null,{"$f":"$G$159","v":568352.18923357665},{"$f":"$I$159","v":0},{"$f":"$K$159","v":0},{"$f":"$M$159","v":621053.78268463851},{"$f":"$O$159","v":0},{"$f":"$Q$159","v":0},null,null,null,null,null,{"$f":"SUM(E195:O195)","v":1189405.971918215},null,"Machines",{"$f":"SUM(E185:H185)","v":0},{"$f":"S195/4000","v":0},null,null,null,null,null,null,null,null,null,null,"PRODUCTION EQUIPMENT (10 years)",null,20,{"$f":"+AJ159","v":568352.18923357665},null,{"$f":"$I$159","v":0},null,{"$f":"$K$159","v":0},null,{"$f":"+AV159","v":621053.78268463851},null,{"$f":"$O$159","v":0},null,{"$f":"$Q$159","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH195:BM195)","v":1189405.971918215}]
[null,null,"Depreciation",null,{"$f":"E195/10","v":56835.218923357665},{"$f":"SUM(E195:F195)/10","v":56835.218923357665},{"$f":"SUM(E195:G195)/10","v":56835.218923357665},{"$f":"SUM(E195:H195)/10","v":118940.59719182151},{"$f":"SUM(E195:I195)/10","v":118940.59719182151},{"$f":"SUM(E195:J195)/10","v":118940.59719182151},{"$f":"SUM(E195:K195)/10","v":118940.59719182151},{"$f":"SUM(E195:L195)/10","v":118940.59719182151},{"$f":"SUM(E195:M195)/10","v":118940.59719182151},{"$f":"SUM(E195:N195)/10","v":118940.59719182151},{"$f":"SUM(F195:N195)/10","v":62105.37826846385},{"$f":"SUM(E196:O196)","v":1065195.2153812875},null,"Infrastructures",{"$f":"SUM(E195:H195)+SUM(E180:H180)","v":1189405.971918215},{"$f":"S196/4000","v":297.35149297955377},null,null,null,null,null,null,null,null,null,null,null,"Depreciation",null,{"$f":"SUM($AH195:AH195)/$AG195","v":28417.609461678832},{"$f":"SUM($AH195:AI195)/$AG195","v":28417.609461678832},{"$f":"SUM($AH195:AJ195)/$AG195","v":28417.609461678832},{"$f":"SUM($AH195:AK195)/$AG195","v":28417.609461678832},{"$f":"SUM($AH195:AL195)/$AG195","v":28417.609461678832},{"$f":"SUM($AH195:AM195)/$AG195","v":28417.609461678832},{"$f":"SUM($AH195:AN195)/$AG195","v":59470.298595910754},{"$f":"SUM($AH195:AO195)/$AG195","v":59470.298595910754},{"$f":"SUM($AH195:AP195)/$AG195","v":59470.298595910754},{"$f":"SUM($AH195:AQ195)/$AG195","v":59470.298595910754},{"$f":"SUM($AH195:AR195)/$AG195","v":59470.298595910754},{"$f":"SUM($AH195:AS195)/$AG195","v":59470.298595910754},{"$f":"SUM($AH195:AT195)/$AG195","v":59470.298595910754},{"$f":"SUM($AH195:AU195)/$AG195","v":59470.298595910754},{"$f":"SUM($AH195:AV195)/$AG195","v":59470.298595910754},{"$f":"SUM($AH195:AW195)/$AG195","v":59470.298595910754},{"$f":"SUM($AH195:AX195)/$AG195","v":59470.298595910754},{"$f":"SUM($AH195:AY195)/$AG195","v":59470.298595910754},{"$f":"SUM($AH195:AZ195)/$AG195","v":59470.298595910754},{"$f":"SUM($AH195:BA195)/$AG195","v":59470.298595910754},{"$f":"SUM(AI195:BB195)/$AG195","v":31052.689134231925},{"$f":"SUM(AJ195:BC195)/$AG195","v":31052.689134231925},{"$f":"SUM($AH195:BD195)/$AG195","v":59470.298595910754},{"$f":"SUM($AH195:BE195)/$AG195","v":59470.298595910754},{"$f":"SUM(AM195:BF195)/$AG195","v":31052.689134231925},{"$f":"SUM(AN195:BG195)/$AG195","v":31052.689134231925},{"$f":"SUM($AH195:BH195)/$AG195","v":59470.298595910754},{"$f":"SUM($AH195:BI195)/$AG195","v":59470.298595910754},{"$f":"SUM(AQ195:BJ195)/$AG195","v":0},{"$f":"SUM(AR195:BK195)/$AG195","v":0},{"$f":"SUM($AH195:BL195)/$AG195","v":59470.298595910754},{"$f":"SUM($AH195:BM195)/$AG195","v":59470.298595910754},{"$f":"SUM(AH196:BM196)","v":1484122.3852252155}]
[null,null,"Accumulated preceding years",null,null,{"$f":"E198","v":56835.218923357665},113670.43784671533,170505.65677007299,289446.25396189449,408386.85115371598,527327.44834553753,646268.04553735908,765208.64272918063,884149.23992100218,1003089.8371128237,1065195.2153812875,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accumulated preceding years",null,null,{"$f":"+AH198","v":28417.609461678832},{"$f":"+AI198","v":56835.218923357665},85252.828385036497,113670.43784671533,142088.04730839416,170505.65677007299,229975.95536598374,289446.25396189449,348916.55255780526,408386.85115371604,467857.14974962681,527327.44834553753,586797.74694144831,646268.04553735908,705738.34413326986,765208.64272918063,824678.94132509141,884149.23992100218,943619.53851691296,1003089.8371128237,1034142.5262470556,{"$f":"+BC198","v":1065195.2153812875},1124665.5139771982,1184135.8125731088,1215188.5017073408,1246241.1908415728,1305711.4894374835,1365181.7880333941,1365181.7880333941,1365181.7880333941,1424652.0866293048,{"$f":"BM198","v":1484122.3852252155}]
[null,"Accumulated depreciation",null,null,{"$f":"SUM(E196:E197)","v":56835.218923357665},113670.43784671533,170505.65677007299,289446.25396189449,408386.85115371598,527327.44834553753,646268.04553735908,765208.64272918063,884149.23992100218,1003089.8371128237,1065195.2153812875,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accumulated depreciation",null,null,{"$f":"SUM(AH196:AH197)","v":28417.609461678832},{"$f":"SUM(AI196:AI197)","v":56835.218923357665},{"$f":"SUM(AJ196:AJ197)","v":85252.828385036497},113670.43784671533,142088.04730839416,170505.65677007299,229975.95536598374,289446.25396189449,348916.55255780526,408386.85115371604,467857.14974962681,527327.44834553753,586797.74694144831,646268.04553735908,705738.34413326986,765208.64272918063,824678.94132509141,884149.23992100218,943619.53851691296,1003089.8371128237,1034142.5262470556,1065195.2153812875,{"$f":"SUM(BD196:BD197)","v":1124665.5139771982},1184135.8125731088,1215188.5017073408,1246241.1908415728,1305711.4894374835,1365181.7880333941,1365181.7880333941,1365181.7880333941,1424652.0866293048,1484122.3852252155]
[]
[null,"OFFICE & HOUSING EQUIPMENT (5 years)",null,null,{"$f":"$G$164","v":10500},{"$f":"$I$164","v":5407.5},{"$f":"$K$164","v":5569.7249999999995},{"$f":"$M$164","v":0},{"$f":"$O$164","v":0},{"$f":"$Q$164","v":0},{"$f":"$S$164","v":0},{"$f":"$U$164","v":0},{"$f":"$W$164","v":0},{"$f":"$Y$164","v":0},{"$f":"$AA$164","v":0},{"$f":"SUM(E200:O200)","v":21477.224999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OFFICE & HOUSING EQUIPMENT (5 years)",null,10,{"$f":"+AJ164","v":10500},null,{"$f":"+AN164","v":5407.5},null,{"$f":"+AR164","v":5569.7249999999995},null,{"$f":"$M$164","v":0},null,{"$f":"$O$164","v":0},null,{"$f":"$Q$164","v":0},null,{"$f":"$S$164","v":0},null,{"$f":"$U$164","v":0},null,{"$f":"$W$164","v":0},null,{"$f":"$Y$164","v":0},null,{"$f":"$AA$164","v":0},null,{"$f":"$Y$164","v":0},null,{"$f":"$AA$164","v":0},null,{"$f":"$Y$164","v":0},null,{"$f":"$AA$164","v":0},null,{"$f":"$Y$164","v":0},null,{"$f":"SUM(AH200:BM200)","v":21477.224999999999}]
[null,null,"Depreciation",null,{"$f":"E200/5","v":2100},{"$f":"SUM(E200:F200)/5","v":3181.5},{"$f":"SUM(E200:G200)/5","v":4295.4449999999997},{"$f":"SUM(E200:H200)/5","v":4295.4449999999997},{"$f":"SUM(E200:I200)/5","v":4295.4449999999997},2195.4449999999997,1113.9449999999999,0,0,0,0,{"$f":"SUM(E201:O201)","v":21477.224999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation",null,{"$f":"SUM($AH200:AH200)/$AG200","v":1050},{"$f":"SUM($AH200:AI200)/$AG200","v":1050},{"$f":"SUM($AH200:AJ200)/$AG200","v":1590.75},{"$f":"SUM($AH200:AK200)/$AG200","v":1590.75},{"$f":"SUM($AH200:AL200)/$AG200","v":2147.7224999999999},{"$f":"SUM($AH200:AM200)/$AG200","v":2147.7224999999999},{"$f":"SUM($AH200:AN200)/$AG200","v":2147.7224999999999},{"$f":"SUM($AH200:AO200)/$AG200","v":2147.7224999999999},{"$f":"SUM($AH200:AP200)/$AG200","v":2147.7224999999999},{"$f":"SUM($AH200:AQ200)/$AG200","v":2147.7224999999999},{"$f":"SUM(AI200:AR200)/$AG200","v":1097.7224999999999},1097.7224999999999,556.97249999999997,556.97249999999997,0,0,0,0,0,0,0,0,{"$f":"SUM(AU200:BD200)/$AG200","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH201:BM201)","v":21477.224999999999}]
[null,null,"Accumulated preceding years",null,null,{"$f":"E203","v":2100},5281.5,9576.9449999999997,13872.39,18167.834999999999,20363.28,21477.224999999999,21477.224999999999,21477.224999999999,21477.224999999999,21477.224999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accumulated preceding years",null,null,{"$f":"+AH203","v":1050},{"$f":"+AI203","v":2100},3690.75,5281.5,7429.2224999999999,9576.9449999999997,11724.6675,13872.39,16020.112499999999,18167.834999999999,19265.557499999999,20363.28,20920.252499999999,21477.224999999999,21477.224999999999,21477.224999999999,21477.224999999999,21477.224999999999,21477.224999999999,21477.224999999999,21477.224999999999,{"$f":"+BC203","v":21477.224999999999},21477.224999999999,21477.224999999999,21477.224999999999,21477.224999999999,21477.224999999999,21477.224999999999,21477.224999999999,21477.224999999999,21477.224999999999,{"$f":"BM203","v":21477.224999999999}]
[null,"Accumulated depreciation",null,null,{"$f":"SUM(E201:E202)","v":2100},5281.5,9576.9449999999997,13872.39,18167.834999999999,20363.28,21477.224999999999,21477.224999999999,21477.224999999999,21477.224999999999,21477.224999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accumulated depreciation",null,null,{"$f":"SUM(AH201:AH202)","v":1050},{"$f":"SUM(AI201:AI202)","v":2100},{"$f":"SUM(AJ201:AJ202)","v":3690.75},5281.5,7429.2224999999999,9576.9449999999997,11724.6675,13872.39,16020.112499999999,18167.834999999999,19265.557499999999,20363.28,20920.252499999999,21477.224999999999,21477.224999999999,21477.224999999999,21477.224999999999,21477.224999999999,21477.224999999999,21477.224999999999,21477.224999999999,21477.224999999999,{"$f":"SUM(BD201:BD202)","v":21477.224999999999},21477.224999999999,21477.224999999999,21477.224999999999,21477.224999999999,21477.224999999999,21477.224999999999,21477.224999999999,21477.224999999999,21477.224999999999]
[]
[null,"Total depreciation",null,null,{"$f":"SUM(E176,E181,E186,E191,E196,E201)","v":61035.218923357665},63198.218923357665,65426.108923357664,125431.48719182151,124349.98719182151,123570.5177478515,123742.77265920697,123920.19521790306,121485.71966187307,120231.96475051763,64927.602665086502,{"$f":"SUM(P176,P181,P186,P191,P196,P201)","v":1117319.7938561549},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total depreciation",null,null,{"$f":"SUM(AH176,AH181,AH186,AH191,AH196,AH201)","v":30517.609461678832},{"$f":"SUM(AI176,AI181,AI186,AI191,AI196,AI201)","v":30517.609461678832},31599.109461678832,31599.109461678832,32713.054461678832,32713.054461678832,62715.743595910753,62715.743595910753,62174.993595910753,62174.993595910753,61785.258873925748,61785.258873925748,61871.386329603483,61871.386329603483,61960.097608951532,61960.097608951532,60742.859830936533,60742.859830936533,60115.982375258813,60115.982375258813,32463.801332543251,32463.801332543251,{"$f":"SUM(BD176,BD181,BD186,BD191,BD196,BD201)","v":61608.133576352418},61608.133576352418,33939.04858026783,33939.04858026783,60945.545843635329,60945.545843635329,748.52446559424379,748.52446559424379,61106.164383341558,61106.164383341558,{"$f":"SUM(BN176,BN181,BN186,BN191,BN196,BN201)","v":1554014.6275545373}]
[]
[null,"Total accumulated depreciation",null,null,{"$f":"SUM(E178,E183,E188,E193,E198,E203)","v":61035.218923357665},124233.43784671533,189659.54677007301,315091.03396189451,439441.02115371602,563011.53890156758,686754.31156077445,810674.50677867758,932160.22644055076,1052392.1911910684,1117319.7938561549,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total accumulated depreciation",null,null,{"$f":"SUM(AH178,AH183,AH188,AH193,AH198,AH203)","v":30517.609461678832},{"$f":"SUM(AI178,AI183,AI188,AI193,AI198,AI203)","v":61035.218923357665},92634.328385036497,124233.43784671533,156946.49230839417,189659.54677007301,252375.29036598376,315091.03396189451,377266.02755780524,439441.02115371608,501226.2800276418,563011.53890156758,624882.92523117096,686754.31156077445,748714.40916972607,810674.50677867758,871417.36660961423,932160.22644055076,992276.20881580957,1052392.1911910684,1084855.9925236118,1117319.7938561549,{"$f":"SUM(BD178,BD183,BD188,BD193,BD198,BD203)","v":1178927.9274325073},1240536.0610088597,1274475.1095891276,1308414.1581693953,1369359.7040130305,1430305.249856666,1431053.7743222602,1431802.2987878544,1492908.4631711957,1554014.6275545373,{"$f":"SUM(BN178,BN183,BN188,BN193,BN198,BN203)","v":0}]
[]
[null,null,"Control",null,null,{"$f":"F207-SUM(E205:F205)","v":0},{"$f":"G207-SUM(E205:G205)","v":0},{"$f":"H207-SUM(E205:H205)","v":0},{"$f":"I207-SUM(E205:I205)","v":0},{"$f":"J207-SUM(E205:J205)","v":0},{"$f":"K207-SUM(E205:K205)","v":0},{"$f":"L207-SUM(E205:L205)","v":0},{"$f":"M207-SUM(E205:M205)","v":0},{"$f":"N207-SUM(E205:N205)","v":0},{"$f":"O207-SUM(E205:O205)","v":0},{"$f":"SUM(P175,P180,P185,P190,P195,P200)","v":1247174.9991863277},"= ?",{"$f":"$AB$166","v":1247174.9991863277},null,null,null,null,null,null,null,null,null,null,null,null,null,"Control",null,null,null,{"$f":"AJ207-SUM(AH205:AJ205)","v":0},null,{"$f":"AL207-SUM(AH205:AL205)","v":0},null,{"$f":"AN207-SUM(AH205:AN205)","v":0},null,{"$f":"AP207-SUM(AH205:AP205)","v":0},null,{"$f":"AR207-SUM(AH205:AR205)","v":0},null,{"$f":"AT207-SUM(AH205:AT205)","v":0},null,{"$f":"AV207-SUM(AH205:AV205)","v":0},null,{"$f":"AX207-SUM(AH205:AX205)","v":0},null,{"$f":"AZ207-SUM(AH205:AZ205)","v":0},null,{"$f":"BB207-SUM(AH205:BB205)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BN175,BN180,BN185,BN190,BN195,BN200)","v":1265841.67739726},"= ?",{"$f":"+CU166","v":1265841.6773972604}]
[]
[]
[]
[]
[null,"Operating variable costs (non-inflation adjusted) ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating variable costs (non-inflation adjusted) "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hot","Wet","Hot","Wet","Hot","Wet","Hot","Wet","Hot","Wet","Hot","Wet","Hot","Wet","Hot","Wet","Hot","Wet","Hot","Wet","Hot","Wet","Hot","Wet","Hot","Wet","Hot","Wet","Hot","Wet","Hot","Wet"]
[null,null,null,null,null,"Quantity/ha","Coût à l'ha","N","N+1","N+2","N+3","N+4","N+5","N+6","N+7","N+8","N+9","N+10",null,"Term",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantity/ha","Coût à l'ha","N","N","N+1","N+1","N+2","N+2","N+3","N+3","N+4","N+4","N+5","N+5","N+6","N+6","N+7","N+7","N+8","N+8","N+9","N+9","N+10","N+10","N+11","N+11","N+12","N+12","N+13","N+13","N+14","N+14","N+15","N+15"]
[null,null,null,null,null,null,null,"S2","S4","S6","S8","S10","S12","S14","S16","S18","S20","S22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S1","S2","S3","S4","S5","S6","S7","S8","S9","S10","S11","S12","S13","S14","S15","S16","S17","S18","S19","S20","S21","S22","S23","S24","S25","S26","S27","S28","S29","S30","S31","S32"]
[]
[null,"Rice - wet season",null,null,null,{"$f":"S3","v":6},190.83969465648855,{"$f":"E61","v":0},100,200,300,400,500,{"$f":"K61","v":500},{"$f":"L61","v":500},{"$f":"M61","v":500},{"$f":"N61","v":500},{"$f":"O61","v":500},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S3","v":6},190.83969465648855,0,null,{"$f":"F62","v":50},{"$f":"F61","v":100},{"$f":"G62","v":100},{"$f":"G61","v":200},{"$f":"H62","v":150},{"$f":"H61","v":300},{"$f":"I62","v":200},{"$f":"I61","v":400},{"$f":"J62","v":250},{"$f":"J61","v":500},{"$f":"+AU219","v":250},{"$f":"+AV219","v":500},{"$f":"+AW219","v":250},500,250,500,250,500,250,500,{"$f":"+BE219","v":250},500,250,500,250,500,250,500,250,500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E349","v":270},{"$f":"E350","v":540},{"$f":"E364","v":570},{"$f":"E$365","v":1140},{"$f":"E378","v":900},{"$f":"E379","v":1800},{"$f":"E392","v":1200},{"$f":"$E$393","v":2400},{"$f":"E406","v":1500},{"$f":"E$407","v":3000},{"$f":"E420","v":1500},{"$f":"E$421","v":3000},{"$f":"+AW220","v":1500},3000,1500,3000,1500,3000,1500,3000,1500,3000,1500,3000,1500,3000,1500,3000,1500,3000]
[null,"INPUTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INPUTS"]
[null,null,"Seeds","Sahel 108",null,{"$f":"F219","v":6},{"$f":"F222*G219","v":1145.0381679389313},{"$f":"$G222*H$219","v":0},{"$f":"$G222*I$219","v":114503.81679389313},229007.63358778626,343511.4503816794,458015.26717557252,572519.08396946569,572519.08396946569,572519.08396946569,{"$f":"$G222*P$219","v":572519.08396946569},{"$f":"$G222*Q$219","v":572519.08396946569},{"$f":"$G222*R$219","v":572519.08396946569},null,"Mars n-1",null,null,null,null,null,null,null,null,null,null,null,"Seeds","Sahel 108",null,{"$f":"AI219","v":6},{"$f":"AI222*AJ219","v":1145.0381679389313},null,null,{"$f":"$AJ222*AM$219","v":57251.908396946565},114503.81679389313,114503.81679389313,229007.63358778626,171755.7251908397,343511.4503816794,229007.63358778626,458015.26717557252,286259.54198473284,572519.08396946569,286259.54198473284,572519.08396946569,286259.54198473284,572519.08396946569,286259.54198473284,572519.08396946569,286259.54198473284,572519.08396946569,286259.54198473284,572519.08396946569,286259.54198473284,572519.08396946569,286259.54198473284,572519.08396946569,286259.54198473284,572519.08396946569,286259.54198473284,572519.08396946569,286259.54198473284,572519.08396946569]
[]
[null,"ENZERGY & SERVICES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENZERGY & SERVICES"]
[null,null,null,null,null,{"$f":"S10*S3","v":0},{"$f":"F225*gaz_cfa/parité","v":0},{"$f":"$G225*H$219","v":0},{"$f":"S10*$S$3*product_an1*gaz_cfa/$E$3*I219","v":0},{"$f":"S10*$S$3*product_an2*gaz_cfa/$E$3*J219","v":0},{"$f":"S10*$S$3*gaz_cfa/$E$3*K219","v":0},{"$f":"S10*$S$3*gaz_cfa/$E$3*L219","v":0},{"$f":"S10*$S$3*gaz_cfa/$E$3*M219","v":0},{"$f":"T10*$S$3*gaz_cfa/$E$3*N219","v":0},{"$f":"U10*$S$3*gaz_cfa/$E$3*O219","v":0},{"$f":"S10*$S$3*gaz_cfa/$E$3*P219","v":0},{"$f":"T10*$S$3*gaz_cfa/$E$3*Q219","v":0},{"$f":"U10*$S$3*gaz_cfa/$E$3*R219","v":0},null,"n",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S56*S49","v":0},{"$f":"AI225*gaz_cfa/parité","v":0}]
[null,null,"Stockage paddy","Electricity (kWh/ha)",null,100,{"$f":"F226*elec_sen_cfa/parité","v":16.149260300573136},0,1614.9260300573137,3229.8520601146274,4844.7780901719407,6459.7041202292548,8074.6301502865681,8074.6301502865681,8074.6301502865681,{"$f":"$G226*P$219","v":8074.6301502865681},{"$f":"$G226*Q$219","v":8074.6301502865681},{"$f":"$G226*R$219","v":8074.6301502865681},null,"n",null,null,null,null,null,null,null,null,null,null,null,"Stockage paddy","Electricity (kWh/ha)",null,100,{"$f":"AI226*elec_sen_cfa/parité","v":16.149260300573136},null,null,{"$f":"$AJ226*AM$219","v":807.46301502865686},1614.9260300573137,1614.9260300573137,3229.8520601146274,2422.3890450859703,4844.7780901719407,3229.8520601146274,6459.7041202292548,4037.315075143284,8074.6301502865681,4037.315075143284,8074.6301502865681,4037.315075143284,8074.6301502865681,4037.315075143284,8074.6301502865681,4037.315075143284,8074.6301502865681,4037.315075143284,8074.6301502865681,4037.315075143284,8074.6301502865681,4037.315075143284,8074.6301502865681,4037.315075143284,8074.6301502865681,4037.315075143284,8074.6301502865681,4037.315075143284,8074.6301502865681]
[null,null,"Processing","Electricity (kWh/t)",null,{"$f":"100/0.85/2.5","v":47.058823529411768},{"$f":"F227*$S3*elec_sen_cfa/parité","v":45.597911436912383},null,{"$f":"$F227*$S$3*product_an1*I219*elec_sen_cfa/parité","v":4103.8120293221154},{"$f":"$F227*$S$3*product_an2*J219*elec_sen_cfa/parité","v":8663.6031730133527},{"$f":"$F227*$S$3*K219*elec_sen_cfa/parité","v":13679.373431073716},18239.164574764953,22798.955718456193,22798.955718456193,22798.955718456193,22798.955718456193,22798.955718456193,22798.955718456193,null,null,null,null,null,null,null,null,null,null,null,null,null,"Processing","Electricity (kWh/t)",null,{"$f":"100/0.85/2.5","v":47.058823529411768},{"$f":"AI227*$S$4*elec_sen_cfa/parité","v":45.597911436912383},null,null,{"$f":"$AI227*$S$3*product_an1*AM219*elec_sen_cfa/parité","v":2051.9060146610577},{"$f":"$AI227*$S$3*product_an1*AN219*elec_sen_cfa/parité","v":4103.8120293221154},{"$f":"$AI227*$S$3*product_an2*AO219*elec_sen_cfa/parité","v":4331.8015865066764},{"$f":"$AI227*$S$3*product_an2*AP219*elec_sen_cfa/parité","v":8663.6031730133527},{"$f":"$AI227*$S$3*AQ219*elec_sen_cfa/parité","v":6839.6867155368582},13679.373431073716,9119.5822873824764,18239.164574764953,11399.477859228096,22798.955718456193,11399.477859228096,22798.955718456193,11399.477859228096,22798.955718456193,11399.477859228096,22798.955718456193,11399.477859228096,22798.955718456193,11399.477859228096,22798.955718456193,{"$f":"$AI227*$S$3*BG219*elec_sen_cfa/parité","v":11399.477859228096},22798.955718456193,11399.477859228096,22798.955718456193,11399.477859228096,22798.955718456193,11399.477859228096,22798.955718456193,11399.477859228096,22798.955718456193]
[null,null,null,"Bags 50 kg",null,{"$f":"S3*tx_usinage*1000/50","v":79.2},{"$f":"200*(1-sac_consigne_diré)*F228/parité*(1+VAT)","v":24.147924330405804},0,{"$f":"E350*tx_usinage*1000/50*165/parité*(1-sac_consigne_diré)","v":1792.9833815326313},{"$f":"E365*tx_usinage*1000/50*165/parité*(1-sac_consigne_diré)","v":3785.1871387911106},{"$f":"E379*tx_usinage*1000/50*165/parité*(1-sac_consigne_diré)","v":5976.6112717754368},{"$f":"E393*tx_usinage*1000/50*165/parité*(1-sac_consigne_diré)","v":7968.8150290339154},{"$f":"E407*tx_usinage*1000/50*165/parité*(1-sac_consigne_diré)","v":9961.018786292394},{"$f":"E421*tx_usinage*1000/50*165/parité*(1-sac_consigne_diré)","v":9961.018786292394},{"$f":"E435*tx_usinage*1000/50*165/parité*(1-sac_consigne_diré)","v":9961.018786292394},{"$f":"E449*tx_usinage*1000/50*165/parité*(1-sac_consigne_diré)","v":9961.018786292394},{"$f":"E463*tx_usinage*1000/50*165/parité*(1-sac_consigne_diré)","v":9961.018786292394},{"$f":"Q228","v":9961.018786292394},null,"n",null,null,null,null,null,null,null,null,null,null,null,null,"Bags 50 kg",null,{"$f":"S4*tx_usinage*1000/50","v":79.2},{"$f":"200*(1-sac_consigne_diré)*AI228/parité*(1+VAT)","v":24.147924330405804},null,null,{"$f":"AM220*tx_usinage*1000/50*165/parité*(1-sac_consigne_diré)","v":896.49169076631563},1792.9833815326313,1892.5935693955553,3785.1871387911106,2988.3056358877184,5976.6112717754368,3984.4075145169577,7968.8150290339154,4980.509393146197,9961.018786292394,4980.509393146197,9961.018786292394,4980.509393146197,9961.018786292394,4980.509393146197,9961.018786292394,4980.509393146197,9961.018786292394,4980.509393146197,9961.018786292394,{"$f":"BG220*tx_usinage*1000/50*165/parité*(1-sac_consigne_diré)","v":4980.509393146197},9961.018786292394,4980.509393146197,9961.018786292394,4980.509393146197,9961.018786292394,4980.509393146197,9961.018786292394,4980.509393146197,9961.018786292394]
[null,null,"Transport ","Bag Harvest (€/t)",null,{"$f":"(2000+1000)/parité","v":4.5734705171223116},{"$f":"S3*F229*(1+VAT)","v":27.440823102733869},0,{"$f":"E$350*$F229","v":2469.6740792460482},{"$f":"E$365*$F229","v":5213.7563895194353},{"$f":"E$379*$F229","v":8232.2469308201617},{"$f":"E$393*$F229","v":10976.329241093548},{"$f":"E$407*$F229","v":13720.411551366935},{"$f":"E$421*$F229","v":13720.411551366935},{"$f":"E$435*$F229","v":13720.411551366935},{"$f":"E$449*$F229","v":13720.411551366935},{"$f":"E$463*$F229","v":13720.411551366935},{"$f":"Q229","v":13720.411551366935},null,"n",null,null,null,null,null,null,null,null,null,null,null,"Transport ","Bag Harvest (€/t)",null,{"$f":"(2000+1000)/parité","v":4.5734705171223116},{"$f":"S3*F229*(1+VAT)","v":27.440823102733869},null,null,{"$f":"AM220*$AI229","v":1234.8370396230241},2469.6740792460482,2606.8781947597176,5213.7563895194353,4116.1234654100808,8232.2469308201617,5488.1646205467741,10976.329241093548,6860.2057756834674,13720.411551366935,6860.2057756834674,13720.411551366935,6860.2057756834674,13720.411551366935,6860.2057756834674,13720.411551366935,6860.2057756834674,13720.411551366935,6860.2057756834674,13720.411551366935,{"$f":"BG220*$AI229","v":6860.2057756834674},13720.411551366935,6860.2057756834674,13720.411551366935,6860.2057756834674,13720.411551366935,6860.2057756834674,13720.411551366935,6860.2057756834674,13720.411551366935]
[null,null,null,"Bag Harvest (€/t)",null,{"$f":"(S9+1000)/parité","v":19.818372240863351},{"$f":"$S$3*F230*tx_usinage*(1+VAT)","v":78.480754073818872},0,{"$f":"E$350*$F230*tx_usinage","v":7063.2678666436987},{"$f":"E$365*$F230*tx_usinage","v":14911.343274025585},{"$f":"E$379*$F230*tx_usinage","v":23544.226222145662},{"$f":"E$393*$F230*tx_usinage","v":31392.301629527552},{"$f":"E$407*$F230*tx_usinage","v":39240.377036909435},{"$f":"E$421*$F230*tx_usinage","v":39240.377036909435},{"$f":"E$435*$F230*tx_usinage","v":39240.377036909435},{"$f":"E$449*$F230*tx_usinage","v":39240.377036909435},{"$f":"E$463*$F230*tx_usinage","v":39240.377036909435},{"$f":"Q230","v":39240.377036909435},null,"n",null,null,null,null,null,null,null,null,null,null,null,null,"Bag Harvest (€/t)",null,{"$f":"(S9+1000)/parité","v":19.818372240863351},{"$f":"$S$3*AI230*tx_usinage*(1+VAT)","v":78.480754073818872},null,null,{"$f":"AM220*$AI$230*tx_usinage","v":3531.6339333218493},7063.2678666436987,7455.6716370127924,14911.343274025585,11772.113111072831,23544.226222145662,15696.150814763776,31392.301629527552,19620.188518454717,39240.377036909435,19620.188518454717,39240.377036909435,19620.188518454717,39240.377036909435,19620.188518454717,39240.377036909435,19620.188518454717,39240.377036909435,19620.188518454717,39240.377036909435,{"$f":"BG220*$AI$230*tx_usinage","v":19620.188518454717},39240.377036909435,19620.188518454717,39240.377036909435,19620.188518454717,39240.377036909435,19620.188518454717,39240.377036909435,19620.188518454717,39240.377036909435]
[null,null,"Storing","Shed (€/t)",null,{"$f":"15/12","v":1.25},{"$f":"$S$3*F231*tx_usinage*(1+VAT)","v":4.95},null,{"$f":"E$350*$F231*tx_usinage","v":445.5},{"$f":"E$365*$F231*tx_usinage","v":940.5},{"$f":"E$379*$F231*tx_usinage","v":1485},{"$f":"E$393*$F231*tx_usinage","v":1980},{"$f":"E$407*$F231*tx_usinage","v":2475},{"$f":"E$421*$F231*tx_usinage","v":2475},{"$f":"E$435*$F231*tx_usinage","v":2475},{"$f":"E$449*$F231*tx_usinage","v":2475},{"$f":"E$463*$F231*tx_usinage","v":2475},{"$f":"Q231","v":2475},null,null,null,null,null,null,null,null,null,null,null,null,null,"Storing","Shed (€/t)",null,{"$f":"15/12","v":1.25},{"$f":"$S$3*AI231*tx_usinage*(1+VAT)","v":4.95},null,null,{"$f":"AM220*$AI231*tx_usinage","v":222.75},445.5,470.25,940.5,742.5,1485,990,1980,1237.5,2475,1237.5,2475,1237.5,2475,1237.5,2475,1237.5,2475,1237.5,2475,{"$f":"BG220*$AI231*tx_usinage","v":1237.5},2475,1237.5,2475,1237.5,2475,1237.5,2475,1237.5,2475]
[null,null,null,null,null,null,{"$f":"$S$3*F232*tx_usinage","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$3*AI232*tx_usinage","v":0}]
[]
[null,"Sous total riz hivernage",null,null,null,null,{"$f":"SUM(G222:G232)","v":1341.8048411833756},0,131993.98018069493,265751.87562325032,401273.68632766634,535031.5817702217,668789.47721277724,668789.47721277724,668789.47721277724,668789.47721277724,{"$f":"SUM(Q222:Q232)","v":668789.47721277724},{"$f":"SUM(R222:R232)","v":668789.47721277724},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ222:AJ232)","v":1341.8048411833756},0,0,65996.990090347463,131993.98018069493,132875.93781162516,265751.87562325032,200636.84316383317,401273.68632766634,{"$f":"SUM(AS222:AS232)","v":267515.79088511085},{"$f":"SUM(AT222:AT232)","v":535031.5817702217},{"$f":"SUM(AU222:AU232)","v":334394.73860638862},668789.47721277724,334394.73860638862,668789.47721277724,334394.73860638862,668789.47721277724,334394.73860638862,668789.47721277724,334394.73860638862,668789.47721277724,334394.73860638862,{"$f":"SUM(BF222:BF232)","v":668789.47721277724},{"$f":"SUM(BG222:BG232)","v":334394.73860638862},668789.47721277724,334394.73860638862,668789.47721277724,334394.73860638862,668789.47721277724,334394.73860638862,668789.47721277724,334394.73860638862,668789.47721277724]
[]
[]
[]
[null,null,null,null,null,"Quantity/ha","Coût à l'ha","N","N+1","N+2","N+3","N+4","N+5","N+6","N+7","N+8","N+9","N+10",null,"Term"]
[null,null,null,null,null,null,null,"S1","S3","S5","S7","S9","S11","S13","S15","S17","S19","S21"]
[]
[null,"Rice - hot season",null,null,null,{"$f":"S4","v":6},{"$f":"G219","v":190.83969465648855},{"$f":"E62","v":0},50,100,150,200,250,250,250,250,{"$f":"N62","v":250},{"$f":"O62","v":250}]
[]
[null,"INPUTS"]
[null,null,{"$f":"C222","v":"Seeds"},{"$f":"D222","v":"Sahel 108"},null,{"$f":"F241","v":6},{"$f":"F244*G241","v":1145.0381679389313},{"$f":"$G244*H$241","v":0},{"$f":"$G244*I$241","v":57251.908396946565},114503.81679389313,171755.7251908397,229007.63358778626,286259.54198473284,286259.54198473284,286259.54198473284,286259.54198473284,286259.54198473284,286259.54198473284,null,"n"]
[]
[null,"ENZERGY & SERVICES"]
[null,null,{"$f":"C225","v":0},0,null,{"$f":"F225","v":0},{"$f":"G225","v":0},{"$f":"$G247*H$241","v":0},{"$f":"S10*$S$4*product_an1*gaz_cfa/$E$3*I241","v":0},{"$f":"S10*$S$4*product_an2*gaz_cfa/$E$3*J241","v":0},{"$f":"S10*$S$4*gaz_cfa/$E$3*K241","v":0},{"$f":"S10*$S$4*gaz_cfa/$E$3*L241","v":0},{"$f":"S10*$S$4*gaz_cfa/$E$3*M241","v":0},{"$f":"T10*$S$4*gaz_cfa/$E$3*N241","v":0},{"$f":"U10*$S$4*gaz_cfa/$E$3*O241","v":0},{"$f":"S10*$S$4*gaz_cfa/$E$3*P241","v":0},{"$f":"T10*$S$4*gaz_cfa/$E$3*Q241","v":0},{"$f":"U10*$S$4*gaz_cfa/$E$3*R241","v":0}]
[null,null,"Stockage paddy","Electricity (kWh/ha)",null,{"$f":"F226","v":100},{"$f":"G226","v":16.149260300573136},{"$f":"$G248*H$241","v":0},{"$f":"$G248*I$241","v":807.46301502865686},1614.9260300573137,2422.3890450859703,3229.8520601146274,4037.315075143284,4037.315075143284,4037.315075143284,4037.315075143284,4037.315075143284,4037.315075143284]
[null,null,"Processing","Electricity (kWh/t)",null,{"$f":"F227","v":47.058823529411768},{"$f":"F249*$S$4*elec_sen_cfa/parité","v":45.597911436912383},null,{"$f":"$F249*$S$3*product_an1*I241*elec_sen_cfa/parité","v":2051.9060146610577},{"$f":"$F249*$S$3*product_an2*J241*elec_sen_cfa/parité","v":4331.8015865066764},{"$f":"$F249*$S$3*K241*elec_sen_cfa/parité","v":6839.6867155368582},9119.5822873824764,11399.477859228096,11399.477859228096,11399.477859228096,11399.477859228096,11399.477859228096,11399.477859228096]
[null,null,null,{"$f":"D228","v":"Bags 50 kg"},null,{"$f":"S4*tx_usinage*1000/50","v":79.2},{"$f":"200*(1-sac_consigne_diré)*F250/parité*(1+VAT)","v":24.147924330405804},{"$f":"$G250*H$241","v":0},{"$f":"E349*tx_usinage*1000/50*165/parité*(1-sac_consigne_diré)","v":896.49169076631563},{"$f":"E364*tx_usinage*1000/50*165/parité*(1-sac_consigne_diré)","v":1892.5935693955553},{"$f":"E378*tx_usinage*1000/50*165/parité*(1-sac_consigne_diré)","v":2988.3056358877184},{"$f":"E392*tx_usinage*1000/50*165/parité*(1-sac_consigne_diré)","v":3984.4075145169577},{"$f":"E406*tx_usinage*1000/50*165/parité*(1-sac_consigne_diré)","v":4980.509393146197},{"$f":"E420*tx_usinage*1000/50*165/parité*(1-sac_consigne_diré)","v":4980.509393146197},{"$f":"E434*tx_usinage*1000/50*165/parité*(1-sac_consigne_diré)","v":4980.509393146197},{"$f":"E448*tx_usinage*1000/50*165/parité*(1-sac_consigne_diré)","v":4980.509393146197},{"$f":"E462*tx_usinage*1000/50*165/parité*(1-sac_consigne_diré)","v":4980.509393146197},{"$f":"E462*tx_usinage*1000/50*165/parité*(1-sac_consigne_diré)","v":4980.509393146197},"50% n, 50% n+1"]
[null,null,"Transport",{"$f":"D229","v":"Bag Harvest (€/t)"},null,{"$f":"F229","v":4.5734705171223116},{"$f":"G229","v":27.440823102733869},{"$f":"$G251*H$241","v":0},{"$f":"E349*$F251","v":1234.8370396230241},{"$f":"E364*$F251","v":2606.8781947597176},{"$f":"E378*$F251","v":4116.1234654100808},{"$f":"E392*$F251","v":5488.1646205467741},{"$f":"(E406*$F251)","v":6860.2057756834674},{"$f":"E420*$F251","v":6860.2057756834674},{"$f":"E434*$F251","v":6860.2057756834674},{"$f":"E448*$F251","v":6860.2057756834674},{"$f":"E462*$F251","v":6860.2057756834674},{"$f":"E462*$F251","v":6860.2057756834674},"n"]
[null,null,null,{"$f":"D230","v":"Bag Harvest (€/t)"},null,{"$f":"F230","v":19.818372240863351},{"$f":"G230","v":78.480754073818872},0,{"$f":"$E$349*$F$252*tx_usinage","v":3531.6339333218493},{"$f":"E364*$F252*tx_usinage","v":7455.6716370127924},{"$f":"E378*$F252*tx_usinage","v":11772.113111072831},{"$f":"E392*$F252*tx_usinage","v":15696.150814763776},{"$f":"E406*$F252*tx_usinage","v":19620.188518454717},{"$f":"E420*$F252*tx_usinage","v":19620.188518454717},{"$f":"E434*$F252*tx_usinage","v":19620.188518454717},{"$f":"E448*$F252*tx_usinage","v":19620.188518454717},{"$f":"E462*$F252*tx_usinage","v":19620.188518454717},{"$f":"+Q252","v":19620.188518454717},"50 %n, 50% n+1"]
[null,null,"Storing",{"$f":"D231","v":"Shed (€/t)"},null,{"$f":"15/12","v":1.25},{"$f":"$S$4*F253*tx_usinage*(1+VAT)","v":4.95},null,{"$f":"E$349*$F253*tx_usinage","v":222.75},{"$f":"E$364*$F253*tx_usinage","v":470.25},{"$f":"E$378*$F253*tx_usinage","v":742.5},{"$f":"E$392*$F253*tx_usinage","v":990},{"$f":"E$406*$F253*tx_usinage","v":1237.5},{"$f":"E$420*$F253*tx_usinage","v":1237.5},{"$f":"E$434*$F253*tx_usinage","v":1237.5},{"$f":"E$448*$F253*tx_usinage","v":1237.5},{"$f":"E$462*$F253*tx_usinage","v":1237.5},{"$f":"+Q253","v":1237.5}]
[null,null,null,null,null,null,{"$f":"$S$4*F254*tx_usinage","v":0}]
[]
[null,"Sous total riz saison fraîche",null,null,null,null,{"$f":"SUM(G244:G254)","v":1341.8048411833756},0,65996.990090347463,132875.93781162516,200636.84316383317,267515.79088511085,334394.73860638862,334394.73860638862,334394.73860638862,334394.73860638862,{"$f":"SUM(Q244:Q254)","v":334394.73860638862},{"$f":"SUM(R244:R254)","v":334394.73860638862}]
[]
[null,"Total",null,null,null,null,null,{"$f":"SUM(H256,H234)","v":0},197990.97027104237,398627.81343487545,601910.52949149953,802547.37265533255,1003184.2158191658,1003184.2158191658,1003184.2158191658,1003184.2158191658,1003184.2158191658,1003184.2158191658]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Fixed costs rechargements (inflation adjusted in the cost center) - Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed costs rechargements (inflation adjusted in the cost center) - Semesters"]
[]
[null,null,null,"N","N + 1","N + 2","N + 3","N + 4","N + 5","N + 6","N + 7","N + 8","N + 9","N + 10",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N",null,"N + 1",null,"N + 2",null,"N + 3",null,"N + 4",null,"N + 5",null,"N + 6",null,"N + 7",null,"N + 8",null,"N + 9",null,"N + 10"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S1","S2","S3","S4","S5","S6","S7","S8","S9","S10","S11","S12","S13","S14","S15","S16","S17","S18","S19","S20","S21","S22"]
[]
[null,"RECHARGEMENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RECHARGEMENTS"]
[null,null,"CASL costs",{"$f":"CASL!E88","v":33420.954398025671},{"$f":"CASL!F88","v":10283.870410659683},{"$f":"CASL!G88","v":23238.62898468546},{"$f":"CASL!H88","v":77520.367660321062},{"$f":"CASL!I88","v":59339.605764196625},{"$f":"CASL!J88","v":76671.862220158146},{"$f":"CASL!K88","v":83523.851140186569},{"$f":"CASL!L88","v":88044.710996177775},{"$f":"CASL!M88","v":81364.529446991088},{"$f":"CASL!N88","v":80798.6363837932},{"$f":"CASL!O88","v":89589.21038415475},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CASL costs",{"$f":"+CASL!AH88","v":16463.338225009171},{"$f":"+CASL!AI88","v":16957.616173016508},{"$f":"+CASL!AJ88","v":1350.2642817150636},{"$f":"+CASL!AK88","v":15694.413770346107},{"$f":"+CASL!AL88","v":6709.5335127659691},{"$f":"+CASL!AM88","v":20719.847621452678},{"$f":"+CASL!AN88","v":58506.552858413008},{"$f":"+CASL!AO88","v":22490.558915872713},{"$f":"+CASL!AP88","v":30716.817040236765},{"$f":"+CASL!AQ88","v":28890.207314843719},{"$f":"+CASL!AR88","v":40812.180206323137},{"$f":"+CASL!AS88","v":36481.001915526009},{"$f":"+CASL!AT88","v":46753.952460761408},{"$f":"+CASL!AU88","v":37716.406309599646},{"$f":"+CASL!AV88","v":49828.503187393551},{"$f":"+CASL!AW88","v":39428.091067105794},{"$f":"+CASL!AX88","v":42163.106338358804},{"$f":"+CASL!AY88","v":39301.913187607788},{"$f":"+CASL!AZ88","v":40875.320176817062},{"$f":"+CASL!BA88","v":39930.237656389916},{"$f":"+CASL!BB88","v":47612.678950774585},{"$f":"+CASL!BC88","v":42291.479725157944}]
[null,null,"French Direction costs",{"$f":"Holding!E102","v":68356.491173938572},{"$f":"Holding!F102","v":14714.378767047385},{"$f":"Holding!G102","v":22598.190372965484},{"$f":"Holding!H102","v":74267.744891072158},{"$f":"Holding!I102","v":57668.702944625737},{"$f":"Holding!J102","v":72420.523666513604},{"$f":"Holding!K102","v":78625.196652505023},{"$f":"Holding!L102","v":81638.13763992516},{"$f":"Holding!M102","v":77917.927874570712},{"$f":"Holding!N102","v":78471.649705753211},{"$f":"Holding!O102","v":84669.985388652771},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"French Direction costs",{"$f":"+Holding!AH102","v":21158.678508263663},{"$f":"+Holding!AI102","v":47197.812665674915},{"$f":"+Holding!AJ102","v":2010.7768027571885},{"$f":"+Holding!AK102","v":21540.103077995263},{"$f":"+Holding!AL102","v":6771.0159092356353},{"$f":"+Holding!AM102","v":19376.789399077537},{"$f":"+Holding!AN102","v":56992.340162479719},{"$f":"+Holding!AO102","v":21185.307646132038},{"$f":"+Holding!AP102","v":29851.883484649479},{"$f":"+Holding!AQ102","v":28076.707996156201},{"$f":"+Holding!AR102","v":38549.206670200867},{"$f":"+Holding!AS102","v":34458.185651148386},{"$f":"+Holding!AT102","v":44011.843998181641},{"$f":"+Holding!AU102","v":35504.347831625018},{"$f":"+Holding!AV102","v":46202.732175252204},{"$f":"+Holding!AW102","v":36559.106038244863},{"$f":"+Holding!AX102","v":40377.077099431168},{"$f":"+Holding!AY102","v":37637.084094239908},{"$f":"+Holding!AZ102","v":39698.118063401802},{"$f":"+Holding!BA102","v":38780.253755225618},{"$f":"+Holding!BB102","v":44998.329751879464},{"$f":"+Holding!BC102","v":39969.310534597047}]
[]
[null,"Total",null,{"$f":"SUM(D289:D291)","v":101777.44557196424},24998.249177707068,45836.819357650944,151788.11255139322,117008.30870882235,149092.38588667175,162149.04779269159,169682.84863610292,159282.45732156181,159270.2860895464,174259.19577280752,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",null,{"$f":"SUM(AG289:AG291)","v":37622.016733272831},{"$f":"SUM(AH289:AH291)","v":64155.428838691427},3361.0410844722519,37234.516848341373,13480.549422001604,40096.637020530216,115498.89302089272,43675.866562004754,60568.700524886241,56966.915310999917,79361.386876524004,70939.187566674402,90765.796458943048,73220.754141224665,96031.235362645763,75987.197105350657,82540.183437789965,76938.997281847696,80573.438240218864,78710.491411615541,92611.008702654042,82260.790259754984]
[]
[]
[]
[null,"Fixed costs (non-inflation adjusted) - Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed costs (non-inflation adjusted) - Semesters"]
[]
[null,null,null,null,"N",null,"N + 1",null,"N + 2",null,"N + 3",null,"N+4",null,"N + 5",null,"N+6",null,"N+7",null,"N + 8",null,"N + 9",null,"N + 10",null,null,null,null,null,null,null,null,"N",null,null,null,"N + 1",null,null,null,"N + 2",null,null,null,"N + 3",null,null,null,"N+4",null,null,null,"N + 5",null,null,null,"N+6",null,null,null,"N+7",null,null,null,"N + 8",null,null,null,"N + 9",null,null,null,"N + 10",null,null,null,"N + 11",null,null,null,"N + 12",null,null,null,"N + 13",null,null,null,"N + 14",null,null,null,"N + 15"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Periods / Year",null,"S1",null,"S2",null,"S3",null,"S4",null,"S5",null,"S6",null,"S7",null,"S8",null,"S9",null,"S10",null,"S11",null,"S12",null,"S13",null,"S14",null,"S15",null,"S16",null,"S17",null,"S18",null,"S19",null,"S20",null,"S21",null,"S22",null,"S23",null,"S24",null,"S25",null,"S26",null,"S27",null,"S28",null,"S29",null,"S30",null,"S31",null,"S32"]
[null,null,null,"Unit Cost","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total",null,null,null,null,null,2,"Unit Cost","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total"]
[]
[null,"SUPPLIES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUPPLIES"]
[null,null,"Rice mill maintenance",{"$f":"+Inputs!$C$286","v":1.2195921378992831},null,{"$f":"$D303*E303","v":0},{"$f":"E352","v":472.5},{"$f":"$D303*G303","v":576.25728515741127},{"$f":"E367","v":1335},{"$f":"$D303*I303","v":1628.1555040955429},{"$f":"E381","v":2287.5},{"$f":"$D303*K303","v":2789.8170154446102},{"$f":"E395","v":3225},{"$f":"$D303*M303","v":3933.1846447251883},{"$f":"E409","v":4125},{"$f":"$D303*O303","v":5030.8175688345427},{"$f":"E423","v":4500},{"$f":"$D303*Q303","v":5488.1646205467741},{"$f":"E437","v":4500},{"$f":"$D303*S303","v":5488.1646205467741},{"$f":"E451","v":4500},{"$f":"$D303*U303","v":5488.1646205467741},{"$f":"E465","v":4500},{"$f":"$D303*W303","v":5488.1646205467741},{"$f":"W303","v":4500},{"$f":"$D303*Y303","v":5488.1646205467741},null,null,null,null,null,"Rice mill maintenance",{"$f":"+Inputs!$C$286","v":1.2195921378992831},null,{"$f":"+AH303*$AG303/$AF$300","v":0},{"$f":"+AH303","v":0},{"$f":"+AJ303*$AG303/$AF$300","v":0},{"$f":"E352","v":472.5},{"$f":"$AG303*AL303/$AF$300","v":288.12864257870564},{"$f":"+AL303","v":472.5},{"$f":"+AN303*$AG303/$AF$300","v":288.12864257870564},{"$f":"E367","v":1335},{"$f":"$AG303*AP303/$AF$300","v":814.07775204777147},{"$f":"+AP303","v":1335},{"$f":"+AR303*$AG303/$AF$300","v":814.07775204777147},{"$f":"E381","v":2287.5},{"$f":"$AG303*AT303/$AF$300","v":1394.9085077223051},{"$f":"+AT303","v":2287.5},{"$f":"+AV303*$AG303/$AF$300","v":1394.9085077223051},{"$f":"E395","v":3225},{"$f":"$AG303*AX303/$AF$300","v":1966.5923223625941},{"$f":"+AX303","v":3225},{"$f":"+AZ303*$AG303/$AF$300","v":1966.5923223625941},{"$f":"E409","v":4125},{"$f":"$AG303*BB303/$AF$300","v":2515.4087844172714},{"$f":"+BB303","v":4125},{"$f":"+BD303*$AG303/$AF$300","v":2515.4087844172714},{"$f":"E423","v":4500},{"$f":"$AG303*BF303/$AF$300","v":2744.0823102733871},{"$f":"+BF303","v":4500},{"$f":"+BH303*$AG303/$AF$300","v":2744.0823102733871},{"$f":"E437","v":4500},{"$f":"$AG303*BJ303/$AF$300","v":2744.0823102733871},{"$f":"+BJ303","v":4500},{"$f":"+BL303*$AG303/$AF$300","v":2744.0823102733871},{"$f":"E451","v":4500},{"$f":"$AG303*BN303/$AF$300","v":2744.0823102733871},{"$f":"+BN303","v":4500},{"$f":"+BP303*$AG303/$AF$300","v":2744.0823102733871},{"$f":"E465","v":4500},{"$f":"$AG303*BR303/$AF$300","v":2744.0823102733871},{"$f":"+BR303","v":4500},{"$f":"+BT303*$AG303/$AF$300","v":2744.0823102733871},{"$f":"BR303","v":4500},{"$f":"$AG303*BV303/$AF$300","v":2744.0823102733871},{"$f":"+BV303","v":4500},{"$f":"+BX303*$AG303/$AF$300","v":2744.0823102733871},{"$f":"BV303","v":4500},{"$f":"$AG303*BZ303/$AF$300","v":2744.0823102733871},{"$f":"+BZ303","v":4500},{"$f":"+CB303*$AG303/$AF$300","v":2744.0823102733871},{"$f":"BZ303","v":4500},{"$f":"$AG303*CD303/$AF$300","v":2744.0823102733871},{"$f":"+CD303","v":4500},{"$f":"+CF303*$AG303/$AF$300","v":2744.0823102733871},{"$f":"CD303","v":4500},{"$f":"$AG303*CH303/$AF$300","v":2744.0823102733871},{"$f":"+CH303","v":4500},{"$f":"+CJ303*$AG303/$AF$300","v":2744.0823102733871},{"$f":"CH303","v":4500},{"$f":"$AG303*CL303/$AF$300","v":2744.0823102733871},{"$f":"+CL303","v":4500},{"$f":"+CN303*$AG303/$AF$300","v":2744.0823102733871},{"$f":"CL303","v":4500},{"$f":"$AG303*CP303/$AF$300","v":2744.0823102733871},{"$f":"+CP303","v":4500},{"$f":"+CR303*$AG303/$AF$300","v":2744.0823102733871}]
[null,null,"Gasoline vehicles",{"$f":"gaz_euro","v":1.030968777588589},{"$f":"($F$148*10000*3/100)*9/12","v":450},{"$f":"$D304*E304","v":463.93594991486503},{"$f":"($F$148+$H$148)*10000*3/100","v":900},927.87189982973007,{"$f":"($F$148+$H$148+$J$148)*10000*3/100","v":1200},1237.1625331063067,{"$f":"($F$148+$H$148+$J$148+$L$148)*10000*3/100","v":1200},1237.1625331063067,{"$f":"($F$148+$H$148+$J$148+$L$148)*10000*3/100","v":1200},1237.1625331063067,{"$f":"($F$148+$H$148+$J$148+$L$148)*10000*3/100","v":1200},1237.1625331063067,{"$f":"($F$148+$H$148+$J$148+$L$148)*10000*3/100","v":1200},1237.1625331063067,{"$f":"($F$148+$H$148+$J$148+$L$148)*10000*3/100","v":1200},1237.1625331063067,{"$f":"($F$148+$H$148+$J$148+$L$148)*10000*3/100","v":1200},1237.1625331063067,{"$f":"($F$148+$H$148+$J$148+$L$148)*10000*3/100","v":1200},1237.1625331063067,{"$f":"($F$148+$H$148+$J$148+$L$148)*10000*3/100","v":1200},1237.1625331063067,null,null,null,null,null,"Gasoline vehicles",{"$f":"gaz_euro","v":1.030968777588589},{"$f":"($F$148*10000*3/100)*3/12","v":150},{"$f":"+AH304*$AG304","v":154.64531663828834},{"$f":"($F$148*10000*3/100)*6/12","v":300},{"$f":"+AJ304*$AG304","v":309.29063327657667},{"$f":"($F$148+$H$148)*10000*3/100","v":900},463.93594991486503,{"$f":"+AL304","v":900},463.93594991486503,{"$f":"($F$148+$H$148+$J$148)*10000*3/100","v":1200},618.58126655315334,{"$f":"+AP304","v":1200},618.58126655315334,{"$f":"($F$148+$H$148+$J$148+$L$148)*10000*3/100","v":1200},618.58126655315334,{"$f":"+AT304","v":1200},618.58126655315334,{"$f":"($F$148+$H$148+$J$148+$L$148)*10000*3/100","v":1200},618.58126655315334,{"$f":"+AX304","v":1200},618.58126655315334,{"$f":"($F$148+$H$148+$J$148+$L$148)*10000*3/100","v":1200},618.58126655315334,{"$f":"+BB304","v":1200},618.58126655315334,{"$f":"($F$148+$H$148+$J$148+$L$148)*10000*3/100","v":1200},618.58126655315334,{"$f":"+BF304","v":1200},618.58126655315334,{"$f":"($F$148+$H$148+$J$148+$L$148)*10000*3/100","v":1200},618.58126655315334,{"$f":"+BJ304","v":1200},618.58126655315334,{"$f":"($F$148+$H$148+$J$148+$L$148)*10000*3/100","v":1200},618.58126655315334,{"$f":"+BN304","v":1200},618.58126655315334,{"$f":"($F$148+$H$148+$J$148+$L$148)*10000*3/100","v":1200},618.58126655315334,{"$f":"+BR304","v":1200},618.58126655315334,{"$f":"($F$148+$H$148+$J$148+$L$148)*10000*3/100","v":1200},618.58126655315334,1200,618.58126655315334,{"$f":"($F$148+$H$148+$J$148+$L$148)*10000*3/100","v":1200},618.58126655315334,1200,618.58126655315334,{"$f":"($F$148+$H$148+$J$148+$L$148)*10000*3/100","v":1200},618.58126655315334,1200,618.58126655315334,{"$f":"($F$148+$H$148+$J$148+$L$148)*10000*3/100","v":1200},618.58126655315334,1200,618.58126655315334,{"$f":"($F$148+$H$148+$J$148+$L$148)*10000*3/100","v":1200},618.58126655315334,1200,618.58126655315334,{"$f":"($F$148+$H$148+$J$148+$L$148)*10000*3/100","v":1200},618.58126655315334,1200,618.58126655315334]
[null,null,"Vehicles maintenance",{"$f":"+Inputs!$C$287","v":1000},{"$f":"$F$148","v":2},2000,{"$f":"$F$148+$H$148","v":3},3000,{"$f":"$F$148+$H$148+$J$148","v":4},4000,{"$f":"$F$148+$H$148+$J$148+$L$148","v":4},4000,{"$f":"$F$148+$H$148+$J$148+$L$148","v":4},4000,{"$f":"$F$148+$H$148+$J$148+$L$148","v":4},4000,{"$f":"$F$148+$H$148+$J$148+$L$148","v":4},4000,{"$f":"$F$148+$H$148+$J$148+$L$148","v":4},4000,{"$f":"$F$148+$H$148+$J$148+$L$148","v":4},4000,{"$f":"$F$148+$H$148+$J$148+$L$148","v":4},4000,{"$f":"$F$148+$H$148+$J$148+$L$148","v":4},4000,null,null,null,null,null,"Vehicles maintenance",{"$f":"+Inputs!$C$287","v":1000},{"$f":"$F$148","v":2},{"$f":"+AH305*$AG305/$AF$300","v":1000},{"$f":"+AH305","v":2},{"$f":"+AJ305*$AG305/$AF$300","v":1000},{"$f":"$F$148+$H$148","v":3},1500,3,1500,{"$f":"$F$148+$H$148+$J$148","v":4},2000,4,2000,{"$f":"$F$148+$H$148+$J$148+$L$148","v":4},2000,4,2000,{"$f":"$F$148+$H$148+$J$148+$L$148","v":4},2000,4,2000,{"$f":"$F$148+$H$148+$J$148+$L$148","v":4},2000,4,2000,{"$f":"$F$148+$H$148+$J$148+$L$148","v":4},2000,4,2000,{"$f":"$F$148+$H$148+$J$148+$L$148","v":4},2000,4,2000,{"$f":"$F$148+$H$148+$J$148+$L$148","v":4},2000,4,2000,{"$f":"$F$148+$H$148+$J$148+$L$148","v":4},2000,4,2000,{"$f":"$F$148+$H$148+$J$148+$L$148","v":4},2000,4,2000,{"$f":"$F$148+$H$148+$J$148+$L$148","v":4},2000,4,2000,{"$f":"$F$148+$H$148+$J$148+$L$148","v":4},2000,4,2000,{"$f":"$F$148+$H$148+$J$148+$L$148","v":4},2000,4,2000,{"$f":"$F$148+$H$148+$J$148+$L$148","v":4},2000,4,2000,{"$f":"$F$148+$H$148+$J$148+$L$148","v":4},2000,4,2000]
[null,null,"Telephone",{"$f":"+Inputs!$C$289","v":2000},1,2000,2,4000,3,6000,3,6000,3,6000,3,6000,3,6000,3,6000,3,6000,3,6000,3,6000,null,null,null,null,null,"Telephone",{"$f":"+Inputs!$C$289","v":2000},1,1000,1,1000,2,2000,2,2000,3,3000,3,3000,3,3000,3,3000,3,3000,3,3000,3,3000,3,3000,3,3000,3,3000,3,3000,3,3000,3,3000,3,3000,3,3000,3,3000,3,3000,3,3000,3,3000,3,3000,3,3000,3,3000,3,3000,3,3000,3,3000,3,3000,3,3000,3,3000]
[null,null,"Admin supplies",{"$f":"+Inputs!$C$292","v":1000},1,1000,2,2000,2,2000,2,2000,2,2000,2,2000,2,2000,2,2000,2,2000,2,2000,2,2000,null,null,null,null,null,"Admin supplies",{"$f":"+Inputs!$C$292","v":1000},1,500,1,500,2,1000,2,1000,2,1000,2,1000,2,1000,2,1000,2,1000,2,1000,2,1000,2,1000,2,1000,2,1000,2,1000,2,1000,2,1000,2,1000,2,1000,2,1000,2,1000,2,1000,2,1000,2,1000,2,1000,2,1000,2,1000,2,1000,2,1000,2,1000,2,1000,2,1000]
[null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0]
[null,"EXTERNAL COSTS",null,null,null,0,null,0,null,0,null,0,{"$f":"CASL!P88","v":0},0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,"EXTERNAL COSTS",null,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,{"$f":"CASL!M109","v":0},0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0]
[null,null,"Equipment insurance",{"$f":"+Inputs!$C$299","v":1000},{"$f":"$F$148","v":2},2000,{"$f":"SUM($F$146:$F$148)+SUM($H$146:$H$148)","v":3},3000,{"$f":"SUM($F$146:$F$148)+SUM($H$146:$H$148)+SUM($J$146:$J$148)","v":4},4000,{"$f":"SUM($F$146:$F$148)+SUM($H$146:$H$148)+SUM($J$146:$J$148)+SUM($L$146:$L$148)","v":4},4000,{"$f":"SUM($F$146:$F$148)+SUM($H$146:$H$148)+SUM($J$146:$J$148)+SUM($L$146:$L$148)","v":4},4000,{"$f":"SUM($F$146:$F$148)+SUM($H$146:$H$148)+SUM($J$146:$J$148)+SUM($L$146:$L$148)","v":4},4000,{"$f":"$F$148+$H$148+$J$148+$L$148","v":4},4000,{"$f":"$F$148+$H$148+$J$148+$L$148","v":4},4000,{"$f":"$F$148+$H$148+$J$148+$L$148","v":4},4000,{"$f":"$F$148+$H$148+$J$148+$L$148","v":4},4000,{"$f":"$F$148+$H$148+$J$148+$L$148","v":4},4000,null,null,null,null,null,"Equipment insurance",{"$f":"+Inputs!$C$299","v":1000},{"$f":"$F$148","v":2},1000,2,1000,{"$f":"SUM($F$146:$F$148)+SUM($H$146:$H$148)","v":3},1500,3,1500,{"$f":"SUM($F$146:$F$148)+SUM($H$146:$H$148)+SUM($J$146:$J$148)","v":4},2000,4,2000,{"$f":"SUM($F$146:$F$148)+SUM($H$146:$H$148)+SUM($J$146:$J$148)+SUM($L$146:$L$148)","v":4},2000,4,2000,{"$f":"SUM($F$146:$F$148)+SUM($H$146:$H$148)+SUM($J$146:$J$148)+SUM($L$146:$L$148)","v":4},2000,4,2000,{"$f":"SUM($F$146:$F$148)+SUM($H$146:$H$148)+SUM($J$146:$J$148)+SUM($L$146:$L$148)","v":4},2000,4,2000,{"$f":"$F$148+$H$148+$J$148+$L$148","v":4},2000,4,2000,{"$f":"$F$148+$H$148+$J$148+$L$148","v":4},2000,4,2000,{"$f":"$F$148+$H$148+$J$148+$L$148","v":4},2000,4,2000,{"$f":"$F$148+$H$148+$J$148+$L$148","v":4},2000,4,2000,{"$f":"$F$148+$H$148+$J$148+$L$148","v":4},2000,4,2000,{"$f":"$F$148+$H$148+$J$148+$L$148","v":4},2000,4,2000,{"$f":"$F$148+$H$148+$J$148+$L$148","v":4},2000,4,2000,{"$f":"$F$148+$H$148+$J$148+$L$148","v":4},2000,4,2000,{"$f":"$F$148+$H$148+$J$148+$L$148","v":4},2000,4,2000,{"$f":"$F$148+$H$148+$J$148+$L$148","v":4},2000,4,2000]
[null,null,"Local tax",{"$f":"+Inputs!$C$308","v":2000},1,2000,1,2000,1,2000,1,2000,1,2000,1,2000,1,2000,1,2000,1,2000,1,2000,1,2000,null,null,null,null,null,"Local tax",{"$f":"+Inputs!$C$308","v":2000},1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,{"$f":"+BX311","v":1},1000,{"$f":"+BZ311","v":1},1000,{"$f":"+CB311","v":1},1000,{"$f":"+CD311","v":1},1000,{"$f":"+CF311","v":1},1000,{"$f":"+CH311","v":1},1000,{"$f":"+CJ311","v":1},1000,{"$f":"+CL311","v":1},1000,{"$f":"+CN311","v":1},1000,{"$f":"+CP311","v":1},1000]
[]
[null,"Total",null,null,null,{"$f":"SUM(F302:F312)","v":9463.935949914865},null,{"$f":"SUM(H303:H312)","v":15504.129184987141},null,{"$f":"SUM(J303:J312)","v":20865.318037201851},null,{"$f":"SUM(L303:L312)","v":22026.979548550917},null,{"$f":"SUM(N303:N312)","v":23170.347177831496},null,{"$f":"SUM(P303:P312)","v":24267.980101940848},null,{"$f":"SUM(R303:R312)","v":24725.327153653081},null,{"$f":"SUM(T303:T312)","v":24725.327153653081},null,{"$f":"SUM(V303:V312)","v":24725.327153653081},null,{"$f":"SUM(X303:X312)","v":24725.327153653081},null,{"$f":"SUM(Z303:Z312)","v":24725.327153653081},null,null,null,null,"Total",null,null,null,{"$f":"SUM(AI302:AI312)","v":4654.645316638288},null,{"$f":"SUM(AK302:AK312)","v":4809.290633276577},null,{"$f":"SUM(AM303:AM312)","v":7752.0645924935707},null,{"$f":"SUM(AO303:AO312)","v":7752.0645924935707},null,{"$f":"SUM(AQ303:AQ312)","v":10432.659018600925},null,{"$f":"SUM(AS303:AS312)","v":10432.659018600925},null,{"$f":"SUM(AU303:AU312)","v":11013.489774275458},null,{"$f":"SUM(AW303:AW312)","v":11013.489774275458},null,{"$f":"SUM(AY303:AY312)","v":11585.173588915748},null,{"$f":"SUM(BA303:BA312)","v":11585.173588915748},null,{"$f":"SUM(BC303:BC312)","v":12133.990050970424},null,{"$f":"SUM(BE303:BE312)","v":12133.990050970424},null,{"$f":"SUM(BG303:BG312)","v":12362.663576826541},null,{"$f":"SUM(BI303:BI312)","v":12362.663576826541},null,{"$f":"SUM(BK303:BK312)","v":12362.663576826541},null,{"$f":"SUM(BM303:BM312)","v":12362.663576826541},null,{"$f":"SUM(BO303:BO312)","v":12362.663576826541},null,{"$f":"SUM(BQ303:BQ312)","v":12362.663576826541},null,{"$f":"SUM(BS303:BS312)","v":12362.663576826541},null,{"$f":"SUM(BU303:BU312)","v":12362.663576826541},null,{"$f":"SUM(BW303:BW312)","v":12362.663576826541},null,{"$f":"SUM(BY303:BY312)","v":12362.663576826541},null,{"$f":"SUM(CA303:CA312)","v":12362.663576826541},null,{"$f":"SUM(CC303:CC312)","v":12362.663576826541},null,{"$f":"SUM(CE303:CE312)","v":12362.663576826541},null,{"$f":"SUM(CG303:CG312)","v":12362.663576826541},null,{"$f":"SUM(CI303:CI312)","v":12362.663576826541},null,{"$f":"SUM(CK303:CK312)","v":12362.663576826541},null,{"$f":"SUM(CM303:CM312)","v":12362.663576826541},null,{"$f":"SUM(CO303:CO312)","v":12362.663576826541},null,{"$f":"SUM(CQ303:CQ312)","v":12362.663576826541},null,{"$f":"SUM(CS303:CS312)","v":12362.663576826541}]
[]
[]
[null,"Wage costs (13 months a year, non-inflation adjusted) - Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wage costs (13 months a year, non-inflation adjusted) - Semesters"]
[]
[null,null,null,"Net salary - year N","N",null,"N + 1",null,"N + 2",null,"N + 3",null,"N+4",null,"N + 5",null,"N+6",null,"N+7",null,"N + 8",null,"N + 9",null,"N + 10",null,null,null,null,null,null,null,"Net salary - year N","N",null,null,null,"N + 1",null,null,null,"N + 2",null,null,null,"N + 3",null,null,null,"N+4",null,null,null,"N + 5",null,null,null,"N+6",null,null,null,"N+7",null,null,null,"N + 8",null,null,null,"N + 9",null,null,null,"N + 10",null,null,null,"N + 11",null,null,null,"N + 12",null,null,null,"N + 13",null,null,null,"N + 14",null,null,null,"N + 15"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Periods / Year",null,"S1",null,"S2",null,"S3",null,"S4",null,"S5",null,"S6",null,"S7",null,"S8",null,"S9",null,"S10",null,"S11",null,"S12",null,"S13",null,"S14",null,"S15",null,"S16",null,"S17",null,"S18",null,"S19",null,"S20",null,"S21",null,"S22",null,"S23",null,"S24",null,"S25",null,"S26",null,"S27",null,"S28",null,"S29",null,"S30",null,"S31",null,"S32"]
[null,null,null,null,"Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total",null,null,null,null,null,2,null,"Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total"]
[]
[null,"WAGE POLICY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WAGE POLICY"]
[null,null,"Salary increments & bonuses","base",null,null,null,0,null,0.1,null,0.2,null,0.25,null,0.3,null,0.3,null,0.3,null,0.3,null,0.3,null,0.3,null,null,null,null,null,"Salary increments & bonuses","base",null,null,null,null,null,0,null,null,null,0.1,null,0.1,null,0.2,null,0.2,null,0.25,null,0.25,null,0.3,null,0.3,null,0.3,null,0.3,null,0.3,null,0.3,null,0.3,null,0.3,null,0.3,null,0.3,null,0.3,null,0.3,null,0.3,null,0.3,null,0.3,null,0.3,null,0.3,null,0.3,null,0.3,null,0.3,null,0.3,null,0.3]
[null,null,null,"Year N",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year N"]
[]
[null,"OPERATIONAL STAFF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OPERATIONAL STAFF"]
[null,null,"Deputy Crop Managers",{"$f":"+Inputs!$C$151","v":6540.0628394849127},{"$f":"1*10/13","v":0.76923076923076927},{"$f":"$D327*E327*(1+F$323)","v":5030.8175688345482},2,{"$f":"$D327*(1+H$323)*G327","v":13080.125678969825},2,{"$f":"$D327*(1+J$323)*I327","v":14388.138246866809},2,{"$f":"$D327*(1+L$323)*K327","v":15696.150814763791},2,{"$f":"$D327*(1+N$323)*M327","v":16350.157098712281},2,{"$f":"$D327*(1+P$323)*O327","v":17004.163382660772},2,{"$f":"$D327*(1+R$323)*Q327","v":17004.163382660772},2,{"$f":"$D327*(1+T$323)*S327","v":17004.163382660772},2,{"$f":"$D327*(1+V$323)*U327","v":17004.163382660772},2,{"$f":"$D327*(1+X$323)*W327","v":17004.163382660772},2,{"$f":"$D327*(1+Z$323)*Y327","v":17004.163382660772},null,null,null,null,null,"Deputy Crop Managers",{"$f":"+Inputs!$C$151","v":6540.0628394849127},{"$f":"3.5/13","v":0.26923076923076922},{"$f":"$AG327*AH327*(1+AI$323)","v":1760.7861490920918},1,{"$f":"$AG327*AJ327/$AF$320*(1+AK$323)","v":3270.0314197424564},2,{"$f":"$AG327*AL327/$AF$320*(1+AM$323)","v":6540.0628394849127},{"$f":"+AL327","v":2},{"$f":"$AG327*AN327/$AF$320*(1+AO$323)","v":6540.0628394849127},2,{"$f":"$AG327*AP327/$AF$320*(1+AQ$323)","v":7194.0691234334045},{"$f":"+AP327","v":2},{"$f":"$AG327*AR327/$AF$320*(1+AS$323)","v":7194.0691234334045},2,{"$f":"$AG327*AT327/$AF$320*(1+AU$323)","v":7848.0754073818953},{"$f":"+AT327","v":2},{"$f":"$AG327*AV327/$AF$320*(1+AW$323)","v":7848.0754073818953},2,{"$f":"$AG327*AX327/$AF$320*(1+AY$323)","v":8175.0785493561407},{"$f":"+AX327","v":2},{"$f":"$AG327*AZ327/$AF$320*(1+BA$323)","v":8175.0785493561407},2,{"$f":"$AG327*BB327/$AF$320*(1+BC$323)","v":8502.0816913303861},{"$f":"+BB327","v":2},{"$f":"$AG327*BD327/$AF$320*(1+BE$323)","v":8502.0816913303861},2,{"$f":"$AG327*BF327/$AF$320*(1+BG$323)","v":8502.0816913303861},{"$f":"+BF327","v":2},{"$f":"$AG327*BH327/$AF$320*(1+BI$323)","v":8502.0816913303861},2,{"$f":"$AG327*BJ327/$AF$320*(1+BK$323)","v":8502.0816913303861},{"$f":"+BJ327","v":2},{"$f":"$AG327*BL327/$AF$320*(1+BM$323)","v":8502.0816913303861},2,{"$f":"$AG327*BN327/$AF$320*(1+BO$323)","v":8502.0816913303861},{"$f":"+BN327","v":2},{"$f":"$AG327*BP327/$AF$320*(1+BQ$323)","v":8502.0816913303861},2,{"$f":"$AG327*BR327/$AF$320*(1+BS$323)","v":8502.0816913303861},{"$f":"+BR327","v":2},{"$f":"$AG327*BT327/$AF$320*(1+BU$323)","v":8502.0816913303861},2,{"$f":"$AG327*BV327/$AF$320*(1+BW$323)","v":8502.0816913303861},{"$f":"+BV327","v":2},{"$f":"$AG327*BX327/$AF$320*(1+BY$323)","v":8502.0816913303861},2,{"$f":"$AG327*BZ327/$AF$320*(1+CA$323)","v":8502.0816913303861},{"$f":"+BZ327","v":2},{"$f":"$AG327*CB327/$AF$320*(1+CC$323)","v":8502.0816913303861},2,{"$f":"$AG327*CD327/$AF$320*(1+CE$323)","v":8502.0816913303861},{"$f":"+CD327","v":2},{"$f":"$AG327*CF327/$AF$320*(1+CG$323)","v":8502.0816913303861},2,{"$f":"$AG327*CH327/$AF$320*(1+CI$323)","v":8502.0816913303861},{"$f":"+CH327","v":2},{"$f":"$AG327*CJ327/$AF$320*(1+CK$323)","v":8502.0816913303861},2,{"$f":"$AG327*CL327/$AF$320*(1+CM$323)","v":8502.0816913303861},{"$f":"+CL327","v":2},{"$f":"$AG327*CN327/$AF$320*(1+CO$323)","v":8502.0816913303861},2,{"$f":"$AG327*CP327/$AF$320*(1+CQ$323)","v":8502.0816913303861},{"$f":"+CP327","v":2},{"$f":"$AG327*CR327/$AF$320*(1+CS$323)","v":8502.0816913303861}]
[null,null,"Farm Workers",{"$f":"+Inputs!$C$157","v":1829.2357578316876},{"$f":"1*10/13","v":0.76923076923076927},1407.1044291012981,2,3658.4715156633752,2,4024.3186672297129,2,4390.1658187960502,2,4573.0893945792186,2,4756.0129703623879,2,4756.0129703623879,2,4756.0129703623879,2,4756.0129703623879,2,4756.0129703623879,2,4756.0129703623879,null,null,null,null,null,"Farm Workers",{"$f":"+Inputs!$C$157","v":1829.2357578316876},{"$f":"3.5/13","v":0.26923076923076922},492.48655018545435,1,914.61787891584379,2,1829.2357578316876,2,1829.2357578316876,2,2012.1593336148565,2,2012.1593336148565,2,2195.0829093980251,2,2195.0829093980251,2,2286.5446972896093,2,2286.5446972896093,2,2378.006485181194,2,2378.006485181194,2,2378.006485181194,2,2378.006485181194,2,2378.006485181194,2,2378.006485181194,2,2378.006485181194,2,2378.006485181194,2,2378.006485181194,2,2378.006485181194,2,2378.006485181194,2,2378.006485181194,2,2378.006485181194,2,2378.006485181194,2,2378.006485181194,2,2378.006485181194,2,2378.006485181194,2,2378.006485181194,2,2378.006485181194,2,2378.006485181194,2,2378.006485181194,2,2378.006485181194]
[null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,null,0,null,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0]
[null,"ADMINISTRATIVE STAFF",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,"ADMINISTRATIVE STAFF",null,null,null,0,null,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0]
[null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,null,0,null,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0]
[null,null,"Courrier, Warehousemen",{"$f":"+Inputs!$C$169","v":2972.7558361294941},{"$f":"1*10/13","v":0.76923076923076927},2286.7352585611493,2,5945.5116722589883,2,6540.0628394848873,2,7134.6140067107854,2,7431.8895903237353,2,7729.1651739366853,2,7729.1651739366853,2,7729.1651739366853,2,7729.1651739366853,2,7729.1651739366853,2,7729.1651739366853,null,null,null,null,null,"Courrier, Warehousemen",{"$f":"+Inputs!$C$169","v":2972.7558361294941},{"$f":"3.5/13","v":0.26923076923076922},800.35734049640223,1,1486.3779180647471,2,2972.7558361294941,2,2972.7558361294941,2,3270.0314197424436,2,3270.0314197424436,2,3567.3070033553927,2,3567.3070033553927,2,3715.9447951618677,2,3715.9447951618677,2,3864.5825869683426,2,3864.5825869683426,2,3864.5825869683426,2,3864.5825869683426,2,3864.5825869683426,2,3864.5825869683426,2,3864.5825869683426,2,3864.5825869683426,2,3864.5825869683426,2,3864.5825869683426,2,3864.5825869683426,2,3864.5825869683426,2,3864.5825869683426,2,3864.5825869683426,2,3864.5825869683426,2,3864.5825869683426,2,3864.5825869683426,2,3864.5825869683426,2,3864.5825869683426,2,3864.5825869683426,2,3864.5825869683426,2,3864.5825869683426]
[]
[null,"Total",null,null,{"$f":"SUM(E325:E333)","v":2.3076923076923079},{"$f":"+F327+F328+F332","v":8724.6572564969956},{"$f":"SUM(G325:G333)","v":6},{"$f":"+H327+H328+H332","v":22684.108866892188},{"$f":"SUM(I325:I333)","v":6},{"$f":"+J327+J328+J332","v":24952.519753581408},{"$f":"SUM(K325:K333)","v":6},{"$f":"+L327+L328+L332","v":27220.930640270624},{"$f":"SUM(M325:M333)","v":6},{"$f":"+N327+N328+N332","v":28355.136083615234},{"$f":"SUM(O325:O333)","v":6},{"$f":"+P327+P328+P332","v":29489.341526959848},{"$f":"SUM(Q325:Q333)","v":6},{"$f":"+R327+R328+R332","v":29489.341526959848},{"$f":"SUM(S325:S333)","v":6},{"$f":"+T327+T328+T332","v":29489.341526959848},{"$f":"SUM(U325:U333)","v":6},{"$f":"+V327+V328+V332","v":29489.341526959848},{"$f":"SUM(W325:W333)","v":6},{"$f":"+X327+X328+X332","v":29489.341526959848},{"$f":"SUM(Y325:Y333)","v":6},{"$f":"+Z327+Z328+Z332","v":29489.341526959848},null,null,null,null,"Total",null,null,{"$f":"SUM(AH325:AH333)","v":0.80769230769230771},{"$f":"+AI327+AI328+AI332","v":3053.6300397739483},{"$f":"SUM(AJ325:AJ333)","v":3},{"$f":"+AK327+AK328+AK332","v":5671.0272167230469},{"$f":"SUM(AL325:AL333)","v":6},{"$f":"+AM327+AM328+AM332","v":11342.054433446094},{"$f":"SUM(AN325:AN333)","v":6},{"$f":"+AO327+AO328+AO332","v":11342.054433446094},{"$f":"SUM(AP325:AP333)","v":6},{"$f":"+AQ327+AQ328+AQ332","v":12476.259876790704},{"$f":"SUM(AR325:AR333)","v":6},{"$f":"+AS327+AS328+AS332","v":12476.259876790704},{"$f":"SUM(AT325:AT333)","v":6},{"$f":"+AU327+AU328+AU332","v":13610.465320135312},{"$f":"SUM(AV325:AV333)","v":6},{"$f":"+AW327+AW328+AW332","v":13610.465320135312},{"$f":"SUM(AX325:AX333)","v":6},{"$f":"+AY327+AY328+AY332","v":14177.568041807617},{"$f":"SUM(AZ325:AZ333)","v":6},{"$f":"+BA327+BA328+BA332","v":14177.568041807617},{"$f":"SUM(BB325:BB333)","v":6},{"$f":"+BC327+BC328+BC332","v":14744.670763479924},{"$f":"SUM(BD325:BD333)","v":6},{"$f":"+BE327+BE328+BE332","v":14744.670763479924},{"$f":"SUM(BF325:BF333)","v":6},{"$f":"+BG327+BG328+BG332","v":14744.670763479924},{"$f":"SUM(BH325:BH333)","v":6},{"$f":"+BI327+BI328+BI332","v":14744.670763479924},{"$f":"SUM(BJ325:BJ333)","v":6},{"$f":"+BK327+BK328+BK332","v":14744.670763479924},{"$f":"SUM(BL325:BL333)","v":6},{"$f":"+BM327+BM328+BM332","v":14744.670763479924},{"$f":"SUM(BN325:BN333)","v":6},{"$f":"+BO327+BO328+BO332","v":14744.670763479924},{"$f":"SUM(BP325:BP333)","v":6},{"$f":"+BQ327+BQ328+BQ332","v":14744.670763479924},{"$f":"SUM(BR325:BR333)","v":6},{"$f":"+BS327+BS328+BS332","v":14744.670763479924},{"$f":"SUM(BT325:BT333)","v":6},{"$f":"+BU327+BU328+BU332","v":14744.670763479924},{"$f":"SUM(BV325:BV333)","v":6},{"$f":"+BW327+BW328+BW332","v":14744.670763479924},{"$f":"SUM(BX325:BX333)","v":6},{"$f":"+BY327+BY328+BY332","v":14744.670763479924},{"$f":"SUM(BZ325:BZ333)","v":6},{"$f":"+CA327+CA328+CA332","v":14744.670763479924},{"$f":"SUM(CB325:CB333)","v":6},{"$f":"+CC327+CC328+CC332","v":14744.670763479924},{"$f":"SUM(CD325:CD333)","v":6},{"$f":"+CE327+CE328+CE332","v":14744.670763479924},{"$f":"SUM(CF325:CF333)","v":6},{"$f":"+CG327+CG328+CG332","v":14744.670763479924},{"$f":"SUM(CH325:CH333)","v":6},{"$f":"+CI327+CI328+CI332","v":14744.670763479924},{"$f":"SUM(CJ325:CJ333)","v":6},{"$f":"+CK327+CK328+CK332","v":14744.670763479924},{"$f":"SUM(CL325:CL333)","v":6},{"$f":"+CM327+CM328+CM332","v":14744.670763479924},{"$f":"SUM(CN325:CN333)","v":6},{"$f":"+CO327+CO328+CO332","v":14744.670763479924},{"$f":"SUM(CP325:CP333)","v":6},{"$f":"+CQ327+CQ328+CQ332","v":14744.670763479924},{"$f":"SUM(CR325:CR333)","v":6},{"$f":"+CS327+CS328+CS332","v":14744.670763479924}]
[]
[]
[]
[]
[]
[null,null,"PAYMENT TERMS",null,null,null,"Monthly BP"]
[null,null,"Commercialisation production"]
[]
[]
[]
[null,"HARVEST & COMMERCIALISATION PADDY YEAR N+1"]
[null,null,null,"Area / cycle\n (en ha)","Quantity"]
[null,null,null,null,null,"2014-01-15",{"$f":"F347+30","v":"2014-02-14"},"2014-03-16","2014-04-15","2014-05-15","2014-06-14","2014-07-14",{"$f":"L347+30","v":"2014-08-13"},{"$f":"M347+30","v":"2014-09-12"},{"$f":"N347+30","v":"2014-10-12"},{"$f":"O347+30","v":"2014-11-11"},{"$f":"P347+30","v":"2014-12-11"}]
[null,"Paddy"]
[null,null,"Harvest - hot season",{"$f":"F$62","v":50},{"$f":"D349*$S$4*product_an1","v":270},null,null,null,null,null,{"$f":"$E$349/2","v":135},{"$f":"+K349","v":135}]
[null,null,"Harvest - wet season",{"$f":"F$61","v":100},{"$f":"D350*$S$3*product_an1","v":540},null,null,null,null,null,null,null,null,null,{"$f":"E350/2","v":270},{"$f":"O350","v":270}]
[null,null,"Silos stored Quantity",null,null,null,null,null,null,null,{"$f":"J351+K350+K349-K352","v":67.5},135,67.5,0,202.5,405,337.5]
[null,null,"Milled quantity",{"$f":"E349/4","v":67.5},{"$f":"SUM(F352:Q352)","v":472.5},null,null,null,null,null,{"$f":"$D352","v":67.5},{"$f":"+$D352","v":67.5},{"$f":"+$D352","v":67.5},{"$f":"+$D352","v":67.5},{"$f":"$D352","v":67.5},{"$f":"$D352","v":67.5},{"$f":"+$D352","v":67.5}]
[null,"White rice"]
[null,null,"Export sales",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q352*percentage_export*tx_usinage","v":0}]
[null,null,"Local sales",null,null,{"$f":"F352*percentage_local*tx_usinage","v":0},0,0,0,0,44.550000000000004,{"$f":"L352*percentage_local*tx_usinage","v":44.550000000000004},{"$f":"M352*percentage_local*tx_usinage","v":44.550000000000004},{"$f":"N352*percentage_local*tx_usinage","v":44.550000000000004},{"$f":"O352*tx_usinage","v":44.550000000000004},{"$f":"P352*tx_usinage","v":44.550000000000004},{"$f":"Q352*percentage_local*tx_usinage","v":44.550000000000004}]
[null,null,"Silos stored Quantity",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N356+O352*tx_usinage-O354-O355","v":0},{"$f":"O356+P352*tx_usinage-P354-P355","v":0},{"$f":"P356+Q352*tx_usinage-Q354-Q355","v":0}]
[null,null,"Total silos capacity",{"$f":"E350/8","v":67.5},400,{"$f":"F351+F356","v":0},0,0,0,0,67.5,{"$f":"L351+L356","v":135},67.5,0,202.5,405,337.5]
[]
[]
[null,"HARVEST & COMMERCIALISATION PADDY YEAR N+2"]
[null,null,null,"Area / cycle\n (en ha)","Quantity"]
[null,null,null,null,null,{"$f":"F347+365","v":"2015-01-15"},"2015-02-14","2015-03-16","2015-04-15","2015-05-15","2015-06-14",{"$f":"L347+365","v":"2015-07-14"},{"$f":"L362+30","v":"2015-08-13"},{"$f":"M362+30","v":"2015-09-12"},{"$f":"N362+30","v":"2015-10-12"},{"$f":"O362+30","v":"2015-11-11"},{"$f":"P362+30","v":"2015-12-11"}]
[null,"Paddy"]
[null,null,"Harvest - hot season",{"$f":"G$62","v":100},{"$f":"D364*$S$4*product_an2","v":570},null,null,null,null,null,{"$f":"E364/2","v":285},{"$f":"+K364","v":285}]
[null,null,"Harvest - wet season",{"$f":"G$61","v":200},{"$f":"D365*$S$3*product_an2","v":1140},null,null,null,null,null,null,null,null,null,{"$f":"E365/2","v":570},{"$f":"O365","v":570}]
[null,null,"Silos stored Quantity",null,null,{"$f":"Q351+F365+F364-F367","v":270},{"$f":"F366+G365+G364-G367","v":202.5},135,67.5,0,142.5,285,142.5,0,427.5,855,712.5]
[null,null,"Milled quantity",{"$f":"E364/4","v":142.5},{"$f":"SUM(F367:Q367)","v":1335},{"$f":"$D357","v":67.5},{"$f":"$D357","v":67.5},{"$f":"$D357","v":67.5},{"$f":"$D357","v":67.5},{"$f":"$D357","v":67.5},{"$f":"$D367","v":142.5},{"$f":"$D367","v":142.5},{"$f":"$D367","v":142.5},{"$f":"$D367","v":142.5},{"$f":"$D372","v":142.5},{"$f":"$D372","v":142.5},{"$f":"$D372","v":142.5}]
[null,"White rice"]
[null,null,"Export sales",null,null,null,null,null,null,null,null,{"$f":"L367*percentage_export*tx_usinage","v":0},0,0,0,0,0]
[null,null,"Local sales",null,null,{"$f":"F367*percentage_local*tx_usinage","v":44.550000000000004},44.550000000000004,44.550000000000004,44.550000000000004,44.550000000000004,94.050000000000011,94.050000000000011,94.050000000000011,94.050000000000011,94.050000000000011,94.050000000000011,94.050000000000011]
[null,null,"Silos stored Quantity",null,null,{"$f":"Q356+F367*tx_usinage-F369-F370","v":0},{"$f":"F371+G367*tx_usinage-G369-G370","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"Total silos capacity",{"$f":"E365/8","v":142.5},400,{"$f":"F366+F371","v":270},202.5,135,67.5,0,142.5,285,142.5,0,427.5,855,712.5]
[]
[null,"HARVEST & COMMERCIALISATION PADDY YEAR N+3"]
[null,null,null,"Area / cycle\n (en ha)","Quantity"]
[null,null,null,null,null,{"$f":"F362+365","v":"2016-01-15"},"2016-02-14","2016-03-15","2016-04-14","2016-05-14","2016-06-13","2016-07-13",{"$f":"L376+30","v":"2016-08-12"},{"$f":"M376+30","v":"2016-09-11"},{"$f":"N376+30","v":"2016-10-11"},{"$f":"O376+30","v":"2016-11-10"},{"$f":"P376+30","v":"2016-12-10"}]
[null,"Paddy"]
[null,null,"Harvest - hot season",{"$f":"H$62","v":150},{"$f":"D378*$S$4","v":900},null,null,null,null,null,{"$f":"E378/2","v":450},{"$f":"+K378","v":450}]
[null,null,"Harvest - wet season",{"$f":"H$61","v":300},{"$f":"D379*$S$3","v":1800},null,null,null,null,null,null,null,null,null,{"$f":"E379/2","v":900},{"$f":"O379","v":900}]
[null,null,"Silos stored Quantity",null,null,{"$f":"Q366+F379+F378-F381","v":570},{"$f":"F380+G379+G378-G381","v":427.5},285,142.5,0,225,450,225,0,675,1350,1125]
[null,null,"Milled quantity",{"$f":"E378/4","v":225},{"$f":"SUM(F381:Q381)","v":2287.5},{"$f":"$D372","v":142.5},{"$f":"$D372","v":142.5},{"$f":"$D372","v":142.5},{"$f":"$D372","v":142.5},{"$f":"$D372","v":142.5},{"$f":"$D381","v":225},{"$f":"$D381","v":225},{"$f":"$D381","v":225},{"$f":"$D381","v":225},{"$f":"$D386","v":225},{"$f":"$D386","v":225},{"$f":"$D386","v":225}]
[null,"White rice"]
[null,null,"Export sales",null,null,null,null,null,null,null,null,{"$f":"L381*percentage_export*tx_usinage","v":0},0,0,0,0,0]
[null,null,"Local sales",null,null,{"$f":"F381*percentage_local*tx_usinage","v":94.050000000000011},94.050000000000011,94.050000000000011,94.050000000000011,94.050000000000011,148.5,148.5,148.5,148.5,148.5,148.5,148.5]
[null,null,"Silos stored Quantity",null,null,{"$f":"Q371+F381*tx_usinage-F383-F384","v":0},{"$f":"F385+G381*tx_usinage-G383-G384","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"Total silos capacity",{"$f":"E379/8","v":225},400,{"$f":"F380+F385","v":570},427.5,285,142.5,0,225,450,225,0,675,1350,1125]
[]
[null,"HARVEST & COMMERCIALISATION PADDY YEAR N+4"]
[null,null,null,"Area / cycle\n (en ha)","Quantity"]
[null,null,null,null,null,{"$f":"F376+365","v":"2017-01-14"},"2017-02-13","2017-03-15","2017-04-14","2017-05-14","2017-06-13","2017-07-13",{"$f":"L390+30","v":"2017-08-12"},{"$f":"M390+30","v":"2017-09-11"},{"$f":"N390+30","v":"2017-10-11"},{"$f":"O390+30","v":"2017-11-10"},{"$f":"P390+30","v":"2017-12-10"}]
[null,"Paddy"]
[null,null,"Harvest - hot season",{"$f":"I$62","v":200},{"$f":"D392*$S$4","v":1200},null,null,null,null,null,{"$f":"E392/2","v":600},{"$f":"+K392","v":600}]
[null,null,"Harvest - wet season",{"$f":"I$61","v":400},{"$f":"D393*$S$3","v":2400},null,null,null,null,null,null,null,null,null,{"$f":"E393/2","v":1200},{"$f":"O393","v":1200}]
[null,null,"Silos stored Quantity",null,null,{"$f":"Q380+F393+F392-F395","v":900},{"$f":"F394+G393+G392-G395","v":675},450,225,0,300,600,300,0,900,1800,1500]
[null,null,"Milled quantity",{"$f":"E392/4","v":300},{"$f":"SUM(F395:Q395)","v":3225},{"$f":"$D386","v":225},{"$f":"$D386","v":225},{"$f":"$D386","v":225},{"$f":"$D386","v":225},{"$f":"$D386","v":225},{"$f":"$D395","v":300},{"$f":"$D395","v":300},{"$f":"$D395","v":300},{"$f":"$D395","v":300},{"$f":"$D400","v":300},{"$f":"$D400","v":300},{"$f":"$D400","v":300}]
[null,"White rice"]
[null,null,"Export sales",null,null,null,null,null,null,null,null,{"$f":"L395*percentage_export*tx_usinage","v":0},0,0,0,0,0]
[null,null,"Local sales",null,null,{"$f":"F395*percentage_local*tx_usinage","v":148.5},148.5,148.5,148.5,148.5,198,198,198,198,198,198,198]
[null,null,"Silos stored Quantity",null,null,{"$f":"Q385+F395*tx_usinage-F397-F398","v":0},{"$f":"F399+G395*tx_usinage-G397-G398","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"Total silos capacity",{"$f":"E393/8","v":300},400,{"$f":"F394+F399","v":900},675,450,225,0,300,600,300,0,900,1800,1500]
[]
[null,"HARVEST & COMMERCIALISATION PADDY YEAR N+5"]
[null,null,null,"Area / cycle\n (en ha)","Quantity"]
[null,null,null,null,null,{"$f":"F390+365","v":"2018-01-14"},"2018-02-13","2018-03-15","2018-04-14","2018-05-14","2018-06-13","2018-07-13",{"$f":"L404+30","v":"2018-08-12"},{"$f":"M404+30","v":"2018-09-11"},{"$f":"N404+30","v":"2018-10-11"},{"$f":"O404+30","v":"2018-11-10"},{"$f":"P404+30","v":"2018-12-10"}]
[null,"Paddy"]
[null,null,"Harvest - hot season",{"$f":"J$62","v":250},{"$f":"D406*$S$4","v":1500},null,null,null,null,null,{"$f":"E406/2","v":750},{"$f":"+K406","v":750}]
[null,null,"Harvest - wet season",{"$f":"J$61","v":500},{"$f":"D407*$S$3","v":3000},null,null,null,null,null,null,null,null,null,{"$f":"E407/2","v":1500},{"$f":"O407","v":1500}]
[null,null,"Silos stored Quantity",null,null,{"$f":"Q394+F407+F406-F409","v":1200},{"$f":"F408+G407+G406-G409","v":900},600,300,0,375,750,375,0,1125,2250,1875]
[null,null,"Milled quantity",{"$f":"E406/4","v":375},{"$f":"SUM(F409:Q409)","v":4125},{"$f":"$D400","v":300},{"$f":"$D400","v":300},{"$f":"$D400","v":300},{"$f":"$D400","v":300},{"$f":"$D400","v":300},{"$f":"$D409","v":375},{"$f":"$D409","v":375},{"$f":"$D409","v":375},{"$f":"$D409","v":375},{"$f":"$D414","v":375},{"$f":"$D414","v":375},{"$f":"$D414","v":375}]
[null,"White rice"]
[null,null,"Export sales",null,null,null,null,null,null,null,null,{"$f":"L409*percentage_export*tx_usinage","v":0},0,0,0,0,0]
[null,null,"Local sales",null,null,{"$f":"F409*percentage_local*tx_usinage","v":198},198,198,198,198,247.5,247.5,247.5,247.5,247.5,247.5,247.5]
[null,null,"Silos stored Quantity",null,null,{"$f":"Q399+F409*tx_usinage-F411-F412","v":0},{"$f":"F413+G409*tx_usinage-G411-G412","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"Total silos capacity",{"$f":"E407/8","v":375},400,{"$f":"F408+F413","v":1200},900,600,300,0,375,750,375,0,1125,2250,1875]
[]
[null,"HARVEST & COMMERCIALISATION PADDY YEAR N+6"]
[null,null,null,"Area / cycle\n (en ha)","Quantity"]
[null,null,null,null,null,{"$f":"F404+365","v":"2019-01-14"},"2019-02-13","2019-03-15","2019-04-14","2019-05-14","2019-06-13","2019-07-13",{"$f":"L418+30","v":"2019-08-12"},{"$f":"M418+30","v":"2019-09-11"},{"$f":"N418+30","v":"2019-10-11"},{"$f":"O418+30","v":"2019-11-10"},{"$f":"P418+30","v":"2019-12-10"}]
[null,"Paddy"]
[null,null,"Harvest - hot season",{"$f":"K$62","v":250},{"$f":"D420*$S$4","v":1500},null,null,null,null,null,{"$f":"E420/2","v":750},{"$f":"+K420","v":750}]
[null,null,"Harvest - wet season",{"$f":"K$61","v":500},{"$f":"D421*$S$3","v":3000},null,null,null,null,null,null,null,null,null,{"$f":"E421/2","v":1500},{"$f":"O421","v":1500}]
[null,null,"Silos stored Quantity",null,null,{"$f":"Q408+F421+F420-F423","v":1500},{"$f":"F422+G421+G420-G423","v":1125},750,375,0,375,750,375,0,1125,2250,1875]
[null,null,"Milled quantity",{"$f":"E420/4","v":375},{"$f":"SUM(F423:Q423)","v":4500},{"$f":"$D414","v":375},{"$f":"$D414","v":375},{"$f":"$D414","v":375},{"$f":"$D414","v":375},{"$f":"$D414","v":375},{"$f":"$D423","v":375},{"$f":"$D423","v":375},{"$f":"$D423","v":375},{"$f":"$D423","v":375},{"$f":"$D428","v":375},{"$f":"$D428","v":375},{"$f":"$D428","v":375}]
[null,"White rice"]
[null,null,"Export sales",null,null,null,null,null,null,null,null,{"$f":"L423*percentage_export*tx_usinage","v":0},0,0,0,0,0]
[null,null,"Local sales",null,null,{"$f":"F423*percentage_local*tx_usinage","v":247.5},247.5,247.5,247.5,247.5,247.5,247.5,247.5,247.5,247.5,247.5,247.5]
[null,null,"Silos stored Quantity",null,null,{"$f":"Q413+F423*tx_usinage-F425-F426","v":0},{"$f":"F427+G423*tx_usinage-G425-G426","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"Total silos capacity",{"$f":"E421/8","v":375},400,{"$f":"F422+F427","v":1500},1125,750,375,0,375,750,375,0,1125,2250,1875]
[]
[null,"HARVEST & COMMERCIALISATION PADDY YEAR N+7"]
[null,null,null,"Area / cycle\n (en ha)","Quantity"]
[null,null,null,null,null,{"$f":"F418+365","v":"2020-01-14"},"2020-02-13","2020-03-14","2020-04-13","2020-05-13","2020-06-12","2020-07-12",{"$f":"L432+30","v":"2020-08-11"},{"$f":"M432+30","v":"2020-09-10"},{"$f":"N432+30","v":"2020-10-10"},{"$f":"O432+30","v":"2020-11-09"},{"$f":"P432+30","v":"2020-12-09"}]
[null,"Paddy"]
[null,null,"Harvest - hot season",{"$f":"L$62","v":250},{"$f":"D434*$S$4","v":1500},null,null,null,null,null,{"$f":"E434/2","v":750},{"$f":"+K434","v":750}]
[null,null,"Harvest - wet season",{"$f":"L$61","v":500},{"$f":"D435*$S$3","v":3000},null,null,null,null,null,null,null,null,null,{"$f":"E435/2","v":1500},{"$f":"O435","v":1500}]
[null,null,"Silos stored Quantity",null,null,{"$f":"Q422+F435+F434-F437","v":1500},{"$f":"F436+G435+G434-G437","v":1125},750,375,0,375,750,375,0,1125,2250,1875]
[null,null,"Milled quantity",{"$f":"E434/4","v":375},{"$f":"SUM(F437:Q437)","v":4500},{"$f":"$D428","v":375},{"$f":"$D428","v":375},{"$f":"$D428","v":375},{"$f":"$D428","v":375},{"$f":"$D428","v":375},{"$f":"$D437","v":375},{"$f":"$D437","v":375},{"$f":"$D437","v":375},{"$f":"$D437","v":375},{"$f":"$D442","v":375},{"$f":"$D442","v":375},{"$f":"$D442","v":375}]
[null,"White rice"]
[null,null,"Export sales",null,null,null,null,null,null,null,null,{"$f":"L437*percentage_export*tx_usinage","v":0},0,0,0,0,0]
[null,null,"Local sales",null,null,{"$f":"F437*percentage_local*tx_usinage","v":247.5},247.5,247.5,247.5,247.5,247.5,247.5,247.5,247.5,247.5,247.5,247.5]
[null,null,"Silos stored Quantity",null,null,{"$f":"Q427+F437*tx_usinage-F439-F440","v":0},{"$f":"F441+G437*tx_usinage-G439-G440","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"Total silos capacity",{"$f":"E435/8","v":375},400,{"$f":"F436+F441","v":1500},1125,750,375,0,375,750,375,0,1125,2250,1875]
[]
[null,"HARVEST & COMMERCIALISATION PADDY YEAR N+8"]
[null,null,null,"Area / cycle\n (en ha)","Quantity"]
[null,null,null,null,null,{"$f":"F432+365","v":"2021-01-13"},"2021-02-12","2021-03-14","2021-04-13","2021-05-13","2021-06-12","2021-07-12",{"$f":"L446+30","v":"2021-08-11"},{"$f":"M446+30","v":"2021-09-10"},{"$f":"N446+30","v":"2021-10-10"},{"$f":"O446+30","v":"2021-11-09"},{"$f":"P446+30","v":"2021-12-09"}]
[null,"Paddy"]
[null,null,"Harvest - hot season",{"$f":"M$62","v":250},{"$f":"D448*$S$4","v":1500},null,null,null,null,null,{"$f":"E448/2","v":750},{"$f":"+K448","v":750}]
[null,null,"Harvest - wet season",{"$f":"M61","v":500},{"$f":"D449*$S$3","v":3000},null,null,null,null,null,null,null,null,null,{"$f":"E449/2","v":1500},{"$f":"O449","v":1500}]
[null,null,"Silos stored Quantity",null,null,{"$f":"Q436+F449+F448-F451","v":1500},{"$f":"F450+G449+G448-G451","v":1125},750,375,0,375,750,375,0,1125,2250,1875]
[null,null,"Milled quantity",{"$f":"E448/4","v":375},{"$f":"SUM(F451:Q451)","v":4500},{"$f":"$D442","v":375},{"$f":"$D442","v":375},{"$f":"$D442","v":375},{"$f":"$D442","v":375},{"$f":"$D442","v":375},{"$f":"$D451","v":375},{"$f":"$D451","v":375},{"$f":"$D451","v":375},{"$f":"$D451","v":375},{"$f":"$D456","v":375},{"$f":"$D456","v":375},{"$f":"$D456","v":375}]
[null,"White rice"]
[null,null,"Export sales",null,null,null,null,null,null,null,null,{"$f":"L451*percentage_export*tx_usinage","v":0},0,0,0,0,0]
[null,null,"Local sales",null,null,{"$f":"F451*percentage_local*tx_usinage","v":247.5},247.5,247.5,247.5,247.5,247.5,247.5,247.5,247.5,247.5,247.5,247.5]
[null,null,"Silos stored Quantity",null,null,{"$f":"Q441+F451*tx_usinage-F453-F454","v":0},{"$f":"F455+G451*tx_usinage-G453-G454","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"Total silos capacity",{"$f":"E449/8","v":375},400,{"$f":"F450+F455","v":1500},1125,750,375,0,375,750,375,0,1125,2250,1875]
[]
[null,"HARVEST & COMMERCIALISATION PADDY YEAR N+9"]
[null,null,null,"Area / cycle\n (en ha)","Quantity"]
[null,null,null,null,null,{"$f":"F446+365","v":"2022-01-13"},"2022-02-12","2022-03-14","2022-04-13","2022-05-13","2022-06-12","2022-07-12",{"$f":"L460+30","v":"2022-08-11"},{"$f":"M460+30","v":"2022-09-10"},{"$f":"N460+30","v":"2022-10-10"},{"$f":"O460+30","v":"2022-11-09"},{"$f":"P460+30","v":"2022-12-09"}]
[null,"Paddy"]
[null,null,"Harvest - hot season",{"$f":"N$62","v":250},{"$f":"D462*$S$4","v":1500},null,null,null,null,null,{"$f":"E462/2","v":750},{"$f":"+K462","v":750}]
[null,null,"Harvest - wet season",{"$f":"N61","v":500},{"$f":"D463*$S$3","v":3000},null,null,null,null,null,null,null,null,null,{"$f":"E463/2","v":1500},{"$f":"O463","v":1500}]
[null,null,"Silos stored Quantity",null,null,{"$f":"Q450+F463+F462-F465","v":1500},{"$f":"F464+G463+G462-G465","v":1125},750,375,0,375,750,375,0,1125,2250,1875]
[null,null,"Milled quantity",{"$f":"E462/4","v":375},{"$f":"SUM(F465:Q465)","v":4500},{"$f":"$D456","v":375},{"$f":"$D456","v":375},{"$f":"$D456","v":375},{"$f":"$D456","v":375},{"$f":"$D456","v":375},{"$f":"$D465","v":375},{"$f":"$D465","v":375},{"$f":"$D465","v":375},{"$f":"$D465","v":375},{"$f":"$D470","v":375},{"$f":"$D470","v":375},{"$f":"$D470","v":375}]
[null,"White rice"]
[null,null,"Export sales",null,null,null,null,null,null,null,null,{"$f":"L465*percentage_export*tx_usinage","v":0},0,0,0,0,0]
[null,null,"Local sales",null,null,{"$f":"F465*percentage_local*tx_usinage","v":247.5},247.5,247.5,247.5,247.5,247.5,247.5,247.5,247.5,247.5,247.5,247.5]
[null,null,"Silos stored Quantity",null,null,{"$f":"Q455+F465*tx_usinage-F467-F468","v":0},{"$f":"F469+G465*tx_usinage-G467-G468","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"Total silos capacity",{"$f":"E463/8","v":375},400,{"$f":"F464+F469","v":1500},1125,750,375,0,375,750,375,0,1125,2250,1875]
[]
[]
[]
[null,null,"Rice Ratios hectare / ton - wet season (Price year N, charges for 4 000 ha)"]
[]
[null,null,"Paddy Yield:",{"$f":"$S$3","v":6},null,null,null,"Yield white rice :",{"$f":"D476*tx_usinage","v":3.96}]
[null,null,null,null,"Quantity ",null,"Euros\n/ha","Euros/t\n White rice","F Cfa/kg\n White rice"]
[]
[null,null,"Vente riz entier à l'export, livré port Dakar"]
[null,null,"Local white broken rice, transport to Dakar",null,{"$f":"I476","v":3.96},"t/ha",{"$f":"E480*H480","v":1647.36},{"$f":"E9","v":416},{"$f":"H480*parité/1000","v":272.87811200000004}]
[null,null,"Rice flour, ex works factory",null,{"$f":"D476*S8","v":0.84000000000000008},"t/ha",{"$f":"E481*H481","v":89.640022135597306},{"$f":"E12","v":106.71431206618726},{"$f":"H481*parité/1000","v":70}]
[null,null,"Risks on crops",null,{"$f":"-E8","v":-2.5000000000000001E-2},null,{"$f":"-SUM(G479:G481)*E8","v":-43.425000553389935},{"$f":"G482/$I$476","v":-10.965909230654024},{"$f":"H482*parité/1000","v":-7.1931649212121211}]
[]
[null,"Sales",null,null,null,null,{"$f":"SUM(G479:G482)","v":1693.5750215822072},{"$f":"G484/$I$476","v":427.67045999550686},{"$f":"H484*parité/1000","v":280.53343192727272}]
[]
[null,null,{"$f":"C222","v":"Seeds"},{"$f":"D222","v":"Sahel 108"},{"$f":"F222","v":6},"t",{"$f":"G222","v":1145.0381679389313},{"$f":"G486/$I$476","v":289.15105250983117},{"$f":"H486*parité/1000","v":189.67065695119135}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Total cultural costs",null,null,null,null,{"$f":"SUM(G486:G486)","v":1145.0381679389313},{"$f":"SUM(H486:H486)","v":289.15105250983117},{"$f":"SUM(I486:I486)","v":189.67065695119135}]
[]
[null,"Gross Margin",null,null,null,null,{"$f":"G484-G500","v":548.53685364327589},{"$f":"H484-H500","v":138.51940748567569},{"$f":"I484-I500","v":90.862774976081369}]
[]
[null,null,{"$f":"C225","v":0},{"$f":"D225","v":0},{"$f":"F225","v":0},null,{"$f":"G225*(1+inflation_céréales)","v":0},{"$f":"G504/S$3","v":0},{"$f":"H504/parité*1000","v":0}]
[null,null,"Herbicid","Electricity",100,"kWh",{"$f":"G226","v":16.149260300573136},{"$f":"G505/$I$476","v":4.0780960354982669},{"$f":"H505*parité/1000","v":2.6750556411573365}]
[null,null,{"$f":"C227","v":"Processing"},"Electricity",47.058823529411768,"kWh/t",45.597911436912383,11.5146241002304,7.5530982809148322]
[null,null,null,{"$f":"D257","v":0},79.2,"sacs",24.147924330405804,6.0979606894964151,4]
[null,null,{"$f":"C229","v":"Transport "},"Bulk Harvest",4.5734705171223116,"€/t",27.440823102733869,6.9295007835186535,4.545454545454545]
[null,null,null,"Bag harvest",19.818372240863351,"€/t",78.480754073818872,19.818372240863351,13]
[null,null,{"$f":"C231","v":"Storing"},"Storing",1.25,"€/t",4.95,1.25,0.81994624999999999]
[null,null,null,{"$f":"D232","v":0},0,null,0,0,0]
[]
[null,"Variable costs",null,{"$f":"D234","v":0},{"$f":"F234","v":0},null,{"$f":"SUM(G504:G511)","v":196.76667324444406},{"$f":"SUM(H504:H511)","v":49.688553849607089},{"$f":"SUM(I504:I511)","v":32.593554717526715}]
[]
[null,"Net Margin",null,null,null,null,{"$f":"+G502-G513","v":351.77018039883183},{"$f":"+H502-H513","v":88.830853636068596},{"$f":"+I502-I513","v":58.269220258554654}]
[]
[null,null,"Wages","Base N+5, price N",null,null,{"$f":"J35/(1+inflation_ch)^5/$J$64","v":-39.319122035946464},{"$f":"G517/$I$476","v":-9.9290712211986012},{"$f":"H517*parité/1000","v":-6.5130437710437707}]
[null,null,"Fixed costs","Base N+5, price N",null,null,{"$f":"J36/(1+inflation_ch)^5/$J$64","v":-203.83517580343661},{"$f":"G518/$I$476","v":-51.473529243292077},{"$f":"H518*parité/1000","v":-33.764421821842134}]
[]
[null,"EBITDA",null,null,null,null,{"$f":"G515-G517-G518","v":594.92447823821487},{"$f":"H515-H517-H518","v":150.23345410055927},{"$f":"I515-I517-I518","v":98.546685851440557}]
[]
[null,null,"Depreciation","Base N+5, price N",null,null,{"$f":"J42/(1+inflation_ch)^5/$J$64","v":-142.12401880026127},{"$f":"G522/$I$476","v":-35.889903737439717},{"$f":"H522*parité/1000","v":-23.542233585899744}]
[]
[null,"EBIT",null,null,null,null,{"$f":"G520-G522","v":737.04849703847617},{"$f":"H520-H522","v":186.12335783799898},{"$f":"I520-I522","v":122.08891943734031}]
[]
[null,null,"Income tax","Base N+5, price N",null,null,{"$f":"J50/(1+inflation_ch)^5/$J$64","v":0},{"$f":"G526/$I$476","v":0},{"$f":"H526*parité/1000","v":0}]
[]
[null,"Net Result",null,null,null,null,{"$f":"G524-G526","v":737.04849703847617},{"$f":"H524-H526","v":186.12335783799898},{"$f":"I524-I526","v":122.08891943734031}]
[]
[]
[]
[null,"Monthly Working Capital Requirment - Year N"]
[]
[null,null,null,null,{"$f":"E835","v":"2013-01-31"},{"$f":"E534+28","v":"2013-02-28"},{"$f":"F534+31","v":"2013-03-31"},{"$f":"G534+30","v":"2013-04-30"},{"$f":"H534+31","v":"2013-05-31"},{"$f":"I534+30","v":"2013-06-30"},{"$f":"J534+31","v":"2013-07-31"},{"$f":"K534+30","v":"2013-08-30"},{"$f":"L534+31","v":"2013-09-30"},{"$f":"M534+31","v":"2013-10-31"},{"$f":"N534+30","v":"2013-11-30"},{"$f":"O534+30","v":"2013-12-30"}]
[]
[null,null,"Maise harvest Sales",null,{"$f":"E837","v":0},{"$f":"F837","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"Rice harvest sales",null,{"$f":"E838","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Inflows - Business cycle",null,null,{"$f":"E839","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Capital inflow",null,{"$f":"+E841","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Shareholder current account",null,{"$f":"+E842","v":705152.18923357665},0,0,null,0,0,0,0,0,0,0,0]
[]
[null,"Inflows - shareholders",null,null,{"$f":"+E843","v":705152.18923357665},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Operating variable costs",null,{"$f":"E857","v":0},{"$f":"F857","v":0},0,0,0,0,0,{"$f":"L857","v":0},{"$f":"M857","v":0},{"$f":"N857","v":0},{"$f":"O857","v":0},{"$f":"P857","v":0}]
[null,null,"Fixed charges",null,{"$f":"E859","v":0},{"$f":"F859","v":0},0,0,13329.559864264013,13329.559864264013,13329.559864264013,{"$f":"L859","v":13329.559864264013},{"$f":"M859","v":13329.559864264013},{"$f":"N859","v":13329.559864264013},{"$f":"O859","v":13329.559864264013},{"$f":"P859","v":13329.559864264013}]
[null,null,"Short term interest costs",null,{"$f":"E872","v":0},{"$f":"F872","v":0},0,0,0,0,0,{"$f":"L872","v":0},{"$f":"M872","v":0},{"$f":"N872","v":0},{"$f":"O872","v":0},{"$f":"P872","v":0}]
[null,null,"Income tax",null,{"$f":"E861","v":0},{"$f":"F861","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,"Outflows - Business cycle",null,null,{"$f":"E863","v":0},0,0,0,13329.559864264013,13329.559864264013,13329.559864264013,13329.559864264013,13329.559864264013,13329.559864264013,13329.559864264013,13329.559864264013]
[]
[null,null,"Purchase of fixed assets",null,{"$f":"E865","v":0},0,0,16800,0,0,0,284176.09461678832,284176.09461678832,0,0,0]
[null,null,"Shareholder current account reimburs.",null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Dividend paid",null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Outflows - shareholders & investments",null,null,{"$f":"E868","v":0},0,0,16800,0,0,0,284176.09461678832,284176.09461678832,0,0,0]
[]
[null,"Working Capital Requirment",null,null,{"$f":"IF(E874<0,-E874,)","v":0},{"$f":"IF(F874<0,-F874,)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Monthly Working Capital Requirment - Year N+1"]
[]
[null,null,null,null,{"$f":"E879","v":"2014-01-30"},{"$f":"E565+28","v":"2014-02-27"},{"$f":"F565+31","v":"2014-03-30"},{"$f":"G565+30","v":"2014-04-29"},{"$f":"H565+31","v":"2014-05-30"},{"$f":"I565+30","v":"2014-06-29"},{"$f":"J565+31","v":"2014-07-30"},{"$f":"K565+30","v":"2014-08-29"},{"$f":"L565+31","v":"2014-09-29"},{"$f":"M565+31","v":"2014-10-30"},{"$f":"N565+30","v":"2014-11-29"},{"$f":"O565+30","v":"2014-12-29"}]
[]
[null,null,"Maise harvest Sales",null,{"$f":"E881","v":0},0,0,0,0,0,0,19814.827752511832,19814.827752511832,19814.827752511832,19814.827752511832,19814.827752511832]
[null,null,"Rice harvest sales",null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Inflows - Business cycle",null,null,{"$f":"E883","v":0},0,0,0,0,0,0,19814.827752511832,19814.827752511832,19814.827752511832,19814.827752511832,19814.827752511832]
[]
[null,null,"Capital inflow",null,{"$f":"+E885","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Shareholder current account",null,238652,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Inflows - shareholders",null,null,{"$f":"+E887","v":238652},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Operating variable costs",null,{"$f":"E905","v":58969.465648854966},{"$f":"F905","v":0},0,0,117938.93129770993,0,0,2945.1501005804062,7911.0615490349874,6062.2840436225242,6062.2840436225242,4041.5226957483496]
[null,null,"Fixed charges",null,{"$f":"E907","v":13329.559864264013},{"$f":"F907","v":5361.0111975952314},5361.0111975952314,5361.0111975952314,5361.0111975952314,5361.0111975952314,5361.0111975952314,5361.0111975952314,5361.0111975952314,5361.0111975952314,5361.0111975952314,5361.0111975952314]
[null,null,"Short term interest costs",null,{"$f":"E920","v":0},{"$f":"F920","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"Income tax",null,{"$f":"E909","v":0},{"$f":"F909","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,"Outflows - Business cycle",null,null,{"$f":"E911","v":72299.025513118977},5361.0111975952314,5361.0111975952314,5361.0111975952314,123299.94249530516,5361.0111975952314,5361.0111975952314,8306.1612981756371,13272.07274663022,11423.295241217755,11423.295241217755,9402.5338933435814]
[]
[null,null,"Purchase of fixed assets",null,{"$f":"E913","v":8652},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Shareholder current account reimburs.",null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Dividend paid",null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Outflows - shareholders & investments",null,null,{"$f":"E916","v":8652},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Working Capital Requirment",null,null,{"$f":"IF(E922<0,-E922,)","v":0},{"$f":"IF(F922<0,-F922,)","v":0},0,0,0,{"$f":"IF(J922<0,-J922,)","v":0},0,0,0,0,0,0]
[]
[]
[]
[null,"Monthly Working Capital Requirment - Year N+2"]
[]
[null,null,null,null,{"$f":"E927","v":"2015-01-29"},{"$f":"E596+28","v":"2015-02-26"},{"$f":"F596+31","v":"2015-03-29"},{"$f":"G596+30","v":"2015-04-28"},{"$f":"H596+31","v":"2015-05-29"},{"$f":"I596+30","v":"2015-06-28"},{"$f":"J596+31","v":"2015-07-29"},{"$f":"K596+30","v":"2015-08-28"},{"$f":"L596+31","v":"2015-09-28"},{"$f":"M596+31","v":"2015-10-29"},{"$f":"N596+30","v":"2015-11-28"},{"$f":"O596+30","v":"2015-12-28"}]
[]
[null,null,"Maise harvest Sales",null,{"$f":"E929","v":19814.827752511832},{"$f":"F929","v":19814.827752511832},20607.420862612307,20607.420862612307,20607.420862612307,20607.420862612307,20607.420862612307,43504.555154403752,43504.555154403752,43504.555154403752,43504.555154403752,43504.555154403752]
[null,null,"Rice harvest sales",null,{"$f":"E930","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Inflows - Business cycle",null,null,{"$f":"E931","v":19814.827752511832},19814.827752511832,20607.420862612307,20607.420862612307,20607.420862612307,20607.420862612307,20607.420862612307,43504.555154403752,43504.555154403752,43504.555154403752,43504.555154403752,43504.555154403752]
[]
[null,null,"Capital inflow",null,{"$f":"+E933","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Shareholder current account",null,258911.56,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Inflows - shareholders",null,null,{"$f":"+E935","v":258911.56},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Operating variable costs",null,{"$f":"E953","v":121477.09923664121},{"$f":"F953","v":0},0,0,242954.19847328242,6308.8833284127377,4394.0332864330667,4394.0332864330667,4394.0332864330667,12617.766656825475,13182.0998592992,13182.0998592992]
[null,null,"Fixed charges",null,{"$f":"E955","v":5361.0111975952314},{"$f":"F955","v":7870.4136224910753},7870.4136224910753,7870.4136224910753,7870.4136224910753,7870.4136224910753,7870.4136224910753,7870.4136224910753,7870.4136224910753,7870.4136224910753,7870.4136224910753,7870.4136224910753]
[null,null,"Short term interest costs",null,{"$f":"E968","v":0},{"$f":"F968","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"Income tax",null,{"$f":"E957","v":0},{"$f":"F957","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,"Outflows - Business cycle",null,null,{"$f":"E959","v":126838.11043423644},7870.4136224910753,7870.4136224910753,7870.4136224910753,250824.61209577348,14179.296950903812,12264.446908924143,12264.446908924143,12264.446908924143,20488.180279316552,21052.513481790276,21052.513481790276]
[]
[null,null,"Purchase of fixed assets",null,{"$f":"E961","v":8911.56},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Shareholder current account reimburs.",null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Dividend paid",null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Outflows - shareholders & investments",null,null,{"$f":"E964","v":8911.56},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Working Capital Requirment",null,null,{"$f":"IF(E970<0,-E970,)","v":0},{"$f":"IF(F970<0,-F970,)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Monthly Working Capital Requirment - Year N+3"]
[]
[null,null,null,null,{"$f":"E975","v":"2016-01-28"},{"$f":"E627+28","v":"2016-02-25"},{"$f":"F627+31","v":"2016-03-27"},{"$f":"G627+30","v":"2016-04-26"},{"$f":"H627+31","v":"2016-05-27"},{"$f":"I627+30","v":"2016-06-26"},{"$f":"J627+31","v":"2016-07-27"},{"$f":"K627+30","v":"2016-08-26"},{"$f":"L627+31","v":"2016-09-26"},{"$f":"M627+31","v":"2016-10-27"},{"$f":"N627+30","v":"2016-11-26"},{"$f":"O627+30","v":"2016-12-26"}]
[]
[null,null,"Maise harvest Sales",null,{"$f":"E977","v":43504.555154403752},{"$f":"F977","v":43504.555154403752},45244.7373605799,45244.7373605799,45244.7373605799,45244.7373605799,45244.7373605799,71439.058990389298,71439.058990389298,71439.058990389298,71439.058990389298,71439.058990389298]
[null,null,"Rice harvest sales",null,{"$f":"E978","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Inflows - Business cycle",null,null,{"$f":"E979","v":43504.555154403752},43504.555154403752,45244.7373605799,45244.7373605799,45244.7373605799,45244.7373605799,45244.7373605799,71439.058990389298,71439.058990389298,71439.058990389298,71439.058990389298,71439.058990389298]
[]
[null,null,"Capital inflow",null,{"$f":"+E981","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Shareholder current account",null,871053.78268463851,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Inflows - shareholders",null,null,{"$f":"+E983","v":871053.78268463851},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Operating variable costs",null,{"$f":"E1001","v":187682.11832061069},{"$f":"F1001","v":0},0,0,375364.23664122139,10120.920259678102,7146.0857131990406,7146.0857131990406,7146.0857131990406,20241.840519356203,21438.257139597121,21438.257139597121]
[null,null,"Fixed charges",null,{"$f":"E1003","v":7870.4136224910753},{"$f":"F1003","v":17133.552809024466},17133.552809024466,17133.552809024466,17133.552809024466,17133.552809024466,17133.552809024466,17133.552809024466,17133.552809024466,17133.552809024466,17133.552809024466,17133.552809024466]
[null,null,"Short term interest costs",null,{"$f":"E1016","v":0},{"$f":"F1016","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"Income tax",null,{"$f":"E1005","v":0},{"$f":"F1005","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,"Outflows - Business cycle",null,null,{"$f":"E1007","v":195552.53194310176},17133.552809024466,17133.552809024466,17133.552809024466,392497.78945024585,27254.473068702566,24279.638522223508,24279.638522223508,24279.638522223508,37375.393328380669,38571.809948621587,38571.809948621587]
[]
[null,null,"Purchase of fixed assets",null,{"$f":"E1009","v":103508.96378077309},103508.96378077309,103508.96378077309,103508.96378077309,103508.96378077309,103508.96378077309,0,0,0,0,0,0]
[null,null,"Shareholder current account reimburs.",null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Dividend paid",null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Outflows - shareholders & investments",null,null,{"$f":"E1012","v":103508.96378077309},103508.96378077309,103508.96378077309,103508.96378077309,103508.96378077309,103508.96378077309,0,0,0,0,0,0]
[]
[null,"Working Capital Requirment",null,null,{"$f":"IF(E1018<0,-E1018,)","v":0},{"$f":"IF(F1018<0,-F1018,)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null," Monthly Working Capital Requirment - Year N+4"]
[]
[null,null,null,null,{"$f":"E1023","v":"2017-01-26"},{"$f":"E658+28","v":"2017-02-23"},{"$f":"F658+31","v":"2017-03-26"},{"$f":"G658+30","v":"2017-04-25"},{"$f":"H658+31","v":"2017-05-26"},{"$f":"I658+30","v":"2017-06-25"},{"$f":"J658+31","v":"2017-07-26"},{"$f":"K658+30","v":"2017-08-25"},{"$f":"L658+31","v":"2017-09-25"},{"$f":"M658+31","v":"2017-10-26"},{"$f":"N658+30","v":"2017-11-25"},{"$f":"O658+30","v":"2017-12-25"}]
[]
[null,null,"Maise harvest Sales",null,{"$f":"E1025","v":71439.058990389298},{"$f":"F1025","v":71439.058990389298},75705.87040685481,75705.87040685481,75705.87040685481,75705.87040685481,75705.87040685481,100941.16054247308,100941.16054247308,100941.16054247308,100941.16054247308,100941.16054247308]
[null,null,"Rice harvest sales",null,{"$f":"E1026","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Inflows - Business cycle",null,null,{"$f":"E1027","v":71439.058990389298},71439.058990389298,75705.87040685481,75705.87040685481,75705.87040685481,75705.87040685481,75705.87040685481,100941.16054247308,100941.16054247308,100941.16054247308,100941.16054247308,100941.16054247308]
[]
[null,null,"Capital inflow",null,{"$f":"+E1029","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Shareholder current account",null,320000,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Inflows - shareholders",null,null,{"$f":"+E1031","v":320000},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Operating variable costs",null,{"$f":"E1049","v":257750.10916030532},{"$f":"F1049","v":0},0,515500.21832061064,0,13899.397156624589,9813.957712793348,9813.957712793348,9813.957712793348,27798.794313249178,29441.873138380048,29441.873138380048]
[null,null,"Fixed charges",null,{"$f":"E1051","v":17133.552809024466},{"$f":"F1051","v":14583.391171590682},14583.391171590682,14583.391171590682,14583.391171590682,14583.391171590682,14583.391171590682,14583.391171590682,14583.391171590682,14583.391171590682,14583.391171590682,14583.391171590682]
[null,null,"Short term interest costs",null,{"$f":"E1064","v":0},{"$f":"F1064","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"Income tax",null,{"$f":"E1053","v":0},{"$f":"F1053","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,"Outflows - Business cycle",null,null,{"$f":"E1055","v":274883.66196932981},14583.391171590682,14583.391171590682,530083.60949220136,14583.391171590682,28482.788328215269,24397.348884384031,24397.348884384031,24397.348884384031,42382.185484839858,44025.264309970727,44025.264309970727]
[]
[null,null,"Purchase of fixed assets",null,{"$f":"E1057","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Shareholder current account reimburs.",null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Dividend paid",null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Outflows - shareholders & investments",null,null,{"$f":"E1060","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Working Capital Requirment",null,null,{"$f":"IF(E1066<0,-E1066,)","v":0},{"$f":"IF(F1066<0,-F1066,)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null," Monthly Working Capital Requirment - Year N+5"]
[]
[null,null,null,null,{"$f":"E1070","v":"2018-01-25"},{"$f":"E689+28","v":"2018-02-22"},{"$f":"F689+31","v":"2018-03-25"},{"$f":"G689+30","v":"2018-04-24"},{"$f":"H689+31","v":"2018-05-25"},{"$f":"I689+30","v":"2018-06-24"},{"$f":"J689+31","v":"2018-07-25"},{"$f":"K689+30","v":"2018-08-24"},{"$f":"L689+31","v":"2018-09-24"},{"$f":"M689+31","v":"2018-10-25"},{"$f":"N689+30","v":"2018-11-24"},{"$f":"O689+30","v":"2018-12-24"}]
[]
[null,null,"Maise harvest Sales",null,{"$f":"E1072","v":100941.16054247308},{"$f":"F1072","v":100941.16054247308},106932.96565633723,106932.96565633723,106932.96565633723,106932.96565633723,106932.96565633723,133666.20707042154,133666.20707042154,133666.20707042154,133666.20707042154,133666.20707042154]
[null,null,"Rice harvest sales",null,{"$f":"E1073","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Inflows - Business cycle",null,null,{"$f":"E1074","v":100941.16054247308},{"$f":"F1074","v":100941.16054247308},106932.96565633723,106932.96565633723,106932.96565633723,106932.96565633723,106932.96565633723,133666.20707042154,133666.20707042154,133666.20707042154,133666.20707042154,133666.20707042154]
[]
[null,null,"Capital inflow",null,{"$f":"E1076","v":0},{"$f":"F1076","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"Shareholder current account",null,{"$f":"E1077","v":197303.42666808999},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Inflows - shareholders",null,null,{"$f":"E1078","v":197303.42666808999},{"$f":"F1078","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Operating variable costs",null,{"$f":"E1096","v":331853.2655438931},{"$f":"F1096","v":0},0,663706.53108778619,0,17895.473839154161,12635.470555221436,12635.470555221436,48426.418233529759,37906.411665664302,37906.411665664302,0]
[null,null,"Fixed charges",null,{"$f":"E1098","v":14583.391171590682},{"$f":"F1098","v":17617.654596238579},17617.654596238579,17617.654596238579,17617.654596238579,17617.654596238579,17617.654596238579,17617.654596238579,17617.654596238579,17617.654596238579,17617.654596238579,17617.654596238579]
[null,null,"Short term interest costs",null,{"$f":"E1111","v":0},{"$f":"F1111","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"Income tax",null,{"$f":"E1100","v":0},{"$f":"F1100","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,"Outflows - Business cycle",null,null,{"$f":"E1102","v":346436.65671548375},{"$f":"F1102","v":17617.654596238579},17617.654596238579,681324.18568402482,17617.654596238579,35513.12843539274,30253.125151460015,30253.125151460015,66044.072829768338,55524.066261902881,55524.066261902881,17617.654596238579]
[]
[null,null,"Purchase of fixed assets",null,{"$f":"E1104","v":7303.4266680899991},{"$f":"F1104","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"Shareholder current account reimburs.",null,{"$f":"E1105","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Dividend paid",null,{"$f":"E1106","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Outflows - shareholders & investments",null,null,{"$f":"E1107","v":7303.4266680899991},{"$f":"F1107","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,"Working Capital Requirment",null,null,{"$f":"IF(E1086<0,-E1086,)","v":0},{"$f":"IF(F1086<0,-F1086,)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null," Monthly Working Capital Requirment - Year N+6"]
[]
[null,null,null,null,{"$f":"E1117","v":"2019-01-24"},{"$f":"E721+28","v":"2019-02-21"},{"$f":"F721+31","v":"2019-03-24"},{"$f":"G721+30","v":"2019-04-23"},{"$f":"H721+31","v":"2019-05-24"},{"$f":"I721+30","v":"2019-06-23"},{"$f":"J721+31","v":"2019-07-24"},{"$f":"K721+30","v":"2019-08-23"},{"$f":"L721+31","v":"2019-09-23"},{"$f":"M721+31","v":"2019-10-24"},{"$f":"N721+30","v":"2019-11-23"},{"$f":"O721+30","v":"2019-12-23"}]
[]
[null,null,"Maise harvest Sales",null,{"$f":"E1119","v":133666.20707042154},{"$f":"F1119","v":133666.20707042154},140918.16007809952,140918.16007809952,140918.16007809952,140918.16007809952,140918.16007809952,140918.16007809952,140918.16007809952,140918.16007809952,140918.16007809952,140918.16007809952]
[null,null,"Rice harvest sales",null,{"$f":"E1120","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Inflows - Business cycle",null,null,{"$f":"E1121","v":133666.20707042154},{"$f":"F1121","v":133666.20707042154},140918.16007809952,140918.16007809952,140918.16007809952,140918.16007809952,140918.16007809952,140918.16007809952,140918.16007809952,140918.16007809952,140918.16007809952,140918.16007809952]
[]
[null,null,"Capital inflow",null,{"$f":"E1123","v":0},{"$f":"F1123","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"Shareholder current account",null,{"$f":"E1124","v":3761.2647340663498},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Inflows - shareholders",null,null,{"$f":"E1125","v":3761.2647340663498},{"$f":"F1125","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Operating variable costs",null,{"$f":"E1143","v":341808.86351020995},{"$f":"F1143","v":0},0,683617.7270204199,0,18432.338054328786,13014.53467187808,13014.53467187808,13014.53467187808,36864.676108657572,39043.604015634235,39043.604015634235]
[null,null,"Fixed charges",null,{"$f":"E1145","v":17617.654596238579},{"$f":"F1145","v":18907.016453028027},18907.016453028027,18907.016453028027,18907.016453028027,18907.016453028027,18907.016453028027,18907.016453028027,18907.016453028027,18907.016453028027,18907.016453028027,18907.016453028027]
[null,null,"Short term interest costs",null,{"$f":"E1158","v":0},{"$f":"F1158","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"Income tax",null,{"$f":"E1147","v":0},{"$f":"K1147","v":0},0,0,0,0,39722.659541925568,{"$f":"Q1147","v":39722.659541925568},{"$f":"R1147","v":0},{"$f":"S1147","v":0},{"$f":"T1147","v":0},{"$f":"U1147","v":0}]
[]
[null,"Outflows - Business cycle",null,null,{"$f":"E1149","v":359426.51810644852},{"$f":"F1149","v":18907.016453028027},18907.016453028027,702524.74347344798,18907.016453028027,37339.354507356809,31921.551124906109,31921.551124906109,31921.551124906109,55771.692561685602,57950.620468662266,97673.280010587827]
[]
[null,null,"Purchase of fixed assets",null,{"$f":"E1151","v":3761.2647340663498},{"$f":"F1151","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"Shareholder current account reimburs.",null,{"$f":"E1152","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Dividend paid",null,{"$f":"E1153","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Outflows - shareholders & investments",null,null,{"$f":"E1154","v":3761.2647340663498},{"$f":"F1154","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,"Working Capital Requirment",null,null,{"$f":"IF(E1106<0,-E1106,)","v":0},{"$f":"IF(F1106<0,-F1106,)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null," Monthly Working Capital Requirment - Year N+7"]
[]
[null,null,null,null,{"$f":"E1164","v":"2020-01-23"},{"$f":"E752+28","v":"2020-02-20"},{"$f":"F752+31","v":"2020-03-22"},{"$f":"G752+30","v":"2020-04-21"},{"$f":"H752+31","v":"2020-05-22"},{"$f":"I752+30","v":"2020-06-21"},{"$f":"J752+31","v":"2020-07-22"},{"$f":"K752+30","v":"2020-08-21"},{"$f":"L752+31","v":"2020-09-21"},{"$f":"M752+31","v":"2020-10-22"},{"$f":"N752+30","v":"2020-11-21"},{"$f":"O752+30","v":"2020-12-21"}]
[]
[null,null,"Maise harvest Sales",null,{"$f":"E1166","v":140918.16007809952},{"$f":"F1166","v":140918.16007809952},148536.40339507902,148536.40339507902,148536.40339507902,148536.40339507902,148536.40339507902,148536.40339507902,148536.40339507902,148536.40339507902,148536.40339507902,148536.40339507902]
[null,null,"Rice harvest sales",null,{"$f":"E1167","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Inflows - Business cycle",null,null,{"$f":"E1168","v":140918.16007809952},{"$f":"F1168","v":140918.16007809952},148536.40339507902,148536.40339507902,148536.40339507902,148536.40339507902,148536.40339507902,148536.40339507902,148536.40339507902,148536.40339507902,148536.40339507902,148536.40339507902]
[]
[null,null,"Capital inflow",null,{"$f":"E1170","v":0},{"$f":"F1170","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"Shareholder current account",null,{"$f":"E1171","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Inflows - shareholders",null,null,{"$f":"E1172","v":0},{"$f":"F1172","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Operating variable costs",null,{"$f":"E1190","v":352063.12941551622},{"$f":"F1190","v":0},0,704126.25883103244,0,18985.308195958653,13404.970712034423,13404.970712034423,13404.970712034423,37970.616391917305,40214.912136103267,40214.912136103267]
[null,null,"Fixed charges",null,{"$f":"E1192","v":18907.016453028027},{"$f":"F1192","v":19696.671064088081},19696.671064088081,19696.671064088081,19696.671064088081,19696.671064088081,19696.671064088081,19696.671064088081,19696.671064088081,19696.671064088081,19696.671064088081,19696.671064088081]
[null,null,"Short term interest costs",null,{"$f":"E1205","v":0},{"$f":"F1205","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"Income tax",null,{"$f":"E1194","v":0},{"$f":"F1194","v":0},0,0,0,0,13240.886513975189,0,13240.886513975189,0,0,24821.04464700479]
[]
[null,"Outflows - Business cycle",null,null,{"$f":"E1196","v":370970.14586854423},{"$f":"F1196","v":19696.671064088081},19696.671064088081,723822.92989512056,19696.671064088081,38681.979260046734,46342.528290097689,33101.641776122502,46342.528290097689,57667.28745600539,59911.583200191351,84732.627847196141]
[]
[null,null,"Purchase of fixed assets",null,{"$f":"E1198","v":3874.1026760883406},{"$f":"F1198","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"Shareholder current account reimburs.",null,{"$f":"E1199","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Dividend paid",null,{"$f":"E1200","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Outflows - shareholders & investments",null,null,{"$f":"E1201","v":3874.1026760883406},{"$f":"F1201","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,"Working Capital Requirment",null,null,{"$f":"IF(E1126<0,-E1126,)","v":0},{"$f":"IF(F1126<0,-F1126,)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null," Monthly Working Capital Requirment - Year N+8"]
[]
[null,null,null,null,{"$f":"E1211","v":"2021-01-21"},{"$f":"E783+28","v":"2021-02-18"},{"$f":"F783+31","v":"2021-03-21"},{"$f":"G783+30","v":"2021-04-20"},{"$f":"H783+31","v":"2021-05-21"},{"$f":"I783+30","v":"2021-06-20"},{"$f":"J783+31","v":"2021-07-21"},{"$f":"K783+30","v":"2021-08-20"},{"$f":"L783+31","v":"2021-09-20"},{"$f":"M783+31","v":"2021-10-21"},{"$f":"N783+30","v":"2021-11-20"},{"$f":"O783+30","v":"2021-12-20"}]
[]
[null,null,"Maise harvest Sales",null,{"$f":"E1213","v":148536.40339507902},{"$f":"F1213","v":148536.40339507902},154477.85953088221,154477.85953088221,154477.85953088221,154477.85953088221,154477.85953088221,154477.85953088221,154477.85953088221,154477.85953088221,154477.85953088221,154477.85953088221]
[null,null,"Rice harvest sales",null,{"$f":"E1214","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Inflows - Business cycle",null,null,{"$f":"E1215","v":148536.40339507902},{"$f":"F1215","v":148536.40339507902},154477.85953088221,154477.85953088221,154477.85953088221,154477.85953088221,154477.85953088221,154477.85953088221,154477.85953088221,154477.85953088221,154477.85953088221,154477.85953088221]
[]
[null,null,"Capital inflow",null,{"$f":"E1217","v":0},{"$f":"F1217","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"Shareholder current account",null,{"$f":"E1218","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Inflows - shareholders",null,null,{"$f":"E1219","v":0},{"$f":"F1219","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Operating variable costs",null,{"$f":"E1237","v":362625.02329798171},{"$f":"F1237","v":0},0,725250.04659596342,0,19554.867441837407,13807.119833395454,13807.119833395454,13807.119833395454,39109.734883674813,41421.359500186358,41421.359500186358]
[null,null,"Fixed charges",null,{"$f":"E1239","v":18996.664798208705},{"$f":"F1239","v":18996.664798208705},18996.664798208705,18996.664798208705,18996.664798208705,18996.664798208705,18996.664798208705,18996.664798208705,18996.664798208705,18996.664798208705,18996.664798208705,18996.664798208705]
[null,null,"Short term interest costs",null,{"$f":"E1252","v":0},{"$f":"F1252","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"Income tax",null,{"$f":"E1241","v":0},{"$f":"F1241","v":0},0,0,0,0,17100.939224985053,0,17100.939224985053,0,0,28506.855403633959]
[]
[null,"Outflows - Business cycle",null,null,{"$f":"E1243","v":381621.6880961904},{"$f":"F1243","v":18996.664798208705},18996.664798208705,744246.71139417216,18996.664798208705,38551.532240046115,49904.723856589218,32803.784631604161,49904.723856589218,58106.399681883515,60418.024298395059,88924.879702029022]
[]
[null,null,"Purchase of fixed assets",null,{"$f":"E1245","v":0},{"$f":"F1245","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"Shareholder current account reimburs.",null,{"$f":"E1246","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Dividend paid",null,{"$f":"E1247","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Outflows - shareholders & investments",null,null,{"$f":"E1248","v":0},{"$f":"F1248","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,"Working Capital Requirment",null,null,{"$f":"IF(E1146<0,-E1146,)","v":0},{"$f":"IF(F1146<0,-F1146,)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ratios for approval of the Senegalese \"code des investissements\""]
[]
[null,null,null,null,"N","N + 1","N + 2","N + 3","N + 4","N + 5","N + 6","N + 7","N + 8","N + 9","N + 10"]
[]
[]
[null,"Net income",null,null,{"$f":"E$31","v":0},{"$f":"F$31","v":138703.79426758279},407568.99039388774,726297.09973562474,1085117.4758315855,1470328.2777746371,1691017.9209371943,1782436.840740948,1853734.3143705861,1927883.6869454097,2004999.0344232263]
[]
[null,null,"Wage costs",null,{"$f":"-E35","v":8724.6572564969956},23364.632132898954,26472.128206574514,29745.045875750999,31913.95547085784,34186.229100382923,35211.815973394412,36268.170452596249,37356.215566174127,38476.902033159357,39631.209094154139]
[null,null,"Financial result",null,{"$f":"E47","v":0},{"$f":"G47","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"Depreciation",null,{"$f":"-E42","v":61035.218923357665},63198.218923357665,65426.108923357664,125431.48719182151,124349.98719182151,123570.5177478515,123742.77265920697,123920.19521790306,121485.71966187307,120231.96475051763,64927.602665086502]
[null,null,"EBIT",null,{"$f":"E$45","v":-181001.25770173379},{"$f":"F$45","v":-105574.80054561506},-72815.375985173945,-143728.08765794174,-2406.3505747199524,94110.028920321667,158890.63816770227,205211.27069982066,250834.93541441625,284545.32869792369,338555.63096954802]
[null,null,"Income tax",null,{"$f":"-E50","v":0},0,0,0,0,0,39722.659541925568,51302.817674955164,62708.733853604062,71136.332174480922,84638.907742387004]
[null,"Direct value added",null,null,{"$f":"SUM(E818:E823)","v":-111241.38152187913},{"$f":"SUM(F818:F823)","v":-19011.949489358434},19082.861144758237,11448.445409630775,153857.59208795941,251866.77576855608,357567.88634222926,{"$f":"SUM(L818:L823)","v":416702.45404527517},{"$f":"SUM(M818:M823)","v":472385.60449606751},{"$f":"SUM(N818:N823)","v":514390.5276560816},{"$f":"SUM(O818:O823)","v":527753.35047117562}]
[]
[null,"Direct value added / Sales (> 35 %)",null,null,null,{"$f":"F824/F817","v":-0.13706870521999714},4.6821180203910871E-2,1.5762757986777117E-2,0.141788880480475,0.17129968835922821,0.21145126962584662,{"$f":"L824/L817","v":0.2337824513726133},{"$f":"M824/M817","v":0.25482918497760049},{"$f":"N824/N817","v":0.26681616278993242},{"$f":"O824/O817","v":0.26321875542598117}]
[]
[]
[]
[]
[null,"MONTHLY CASH FLOWS"]
[]
[]
[null,null,"MONTHLY CASH FLOWS - Year N",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CASH CONTROL",null,null,null,null,null,null,null,"ACCOUNT"]
[null,null,null,"Payment term",{"$f":"+'Farm 1'!E745","v":"2013-01-31"},{"$f":"E835+28","v":"2013-02-28"},{"$f":"F835+31","v":"2013-03-31"},{"$f":"G835+30","v":"2013-04-30"},{"$f":"H835+31","v":"2013-05-31"},"2013-06-30",{"$f":"J835+31","v":"2013-07-31"},{"$f":"K835+30","v":"2013-08-30"},{"$f":"L835+31","v":"2013-09-30"},{"$f":"M835+31","v":"2013-10-31"},"2013-11-30","2013-12-30","Total",null,{"$f":"P835+31","v":"2014-01-30"},{"$f":"S835+28","v":"2014-02-27"},{"$f":"T835+31","v":"2014-03-30"},{"$f":"U835+28","v":"2014-04-27"},{"$f":"V835+31","v":"2014-05-28"},{"$f":"W835+28","v":"2014-06-25"},{"$f":"X835+31","v":"2014-07-26"},"N"]
[]
[null,null,"Rice harvest Sales","60 days"]
[null,null,"Other cereal harvest sales","60 days"]
[null,null,"Inflows - Business cycle",null,{"$f":"SUM(E837:E838)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"E31","v":0},{"$f":"IF(AA839=Z839,\"OK\",\"FAUX\")","v":"OK"}]
[]
[null,null,"Capital inflow"]
[null,null,"Shareholder current account",null,{"$f":"Q868-P875","v":705152.18923357665},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E842:P842)","v":705152.18923357665}]
[null,null,"Inflows - shareholders",null,{"$f":"SUM(E841:E842)","v":705152.18923357665},{"$f":"SUM(F841:F842)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q840:Q842)","v":705152.18923357665}]
[]
[null,null,"Inputs - wet season","2 months before seeding",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E845:P845)","v":0}]
[null,null,"Irrigation / Storing / Transport","immediate payment",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Inputs - hot season","2 months before seeding",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Irrgation / Stockage / Transport","immediate payment",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Sub total rice harvests",null,{"$f":"SUM(E845:E848)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Inputs - wet season","2 months before seeding",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Irrigation / Storing / Transport","immediate payment",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Inputs - hot season","2 months before seeding",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Irrgation / Stockage / Transport","immediate payment"]
[null,null,"Sub total other cereal harvests costs",null,{"$f":"SUM(E851:E854)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total operating variable costs",null,{"$f":"E849+E855","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"Q857","v":0},{"$f":"-$E$34","v":0},{"$f":"IF(AA857=Z857,\"OK\",\"FAUX\")","v":"OK"}]
[]
[null,null,"Fixed costs",null,null,null,null,null,{"$f":"$E$38/9","v":13329.559864264013},13329.559864264013,13329.559864264013,13329.559864264013,13329.559864264013,13329.559864264013,13329.559864264013,13329.559864264013,{"$f":"SUM(E859:P859)","v":106636.4789141121},null,{"$f":"$E$38/9","v":13329.559864264013},null,null,null,null,null,null,{"$f":"SUM(Q859:Y859)","v":119966.03877837611},{"$f":"$E$38","v":119966.03877837611},{"$f":"IF(AA859=Z859,\"OK\",\"FAUX\")","v":"OK"}]
[]
[null,null,"Income tax",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E861:P861)","v":0},null,null,null,null,null,null,null,null,{"$f":"Q861","v":0}]
[]
[null,null,"Outflows - Business cycle",null,{"$f":"E857+E859+E861","v":0},{"$f":"F857+F859+F861","v":0},0,0,13329.559864264013,13329.559864264013,13329.559864264013,13329.559864264013,13329.559864264013,13329.559864264013,13329.559864264013,13329.559864264013,{"$f":"Q857+Q859+Q861","v":106636.4789141121}]
[]
[null,null,"Purchase of fixed assets",null,null,null,null,{"$f":"($G$99+$G$105)/4+$G$143+$G$149+$G$164","v":16800},{"$f":"($G$99+$G$105)/4","v":0},{"$f":"($G$99+$G$105)/4","v":0},{"$f":"($G$99+$G$105)/4","v":0},{"$f":"$G$159/2","v":284176.09461678832},{"$f":"$G$159/2","v":284176.09461678832},null,null,null,{"$f":"SUM(H865:P865)","v":585152.18923357665},null,null,null,null,null,null,null,null,{"$f":"Q865","v":585152.18923357665},{"$f":"$E$74+$E$75","v":585152.18923357665},{"$f":"IF(AA865=Z865,\"OK\",\"FAUX\")","v":"OK"}]
[null,null,"Shareholder current account reimburs."]
[null,null,"Dividend paid","2 months after period closing"]
[null,null,"Outflows - shareholders & investments",null,{"$f":"SUM(E864:E867)","v":0},{"$f":"SUM(F864:F867)","v":0},0,16800,0,0,0,284176.09461678832,284176.09461678832,0,0,0,{"$f":"SUM(E868:P868)","v":585152.18923357665}]
[]
[null,null,"Net Balance",null,{"$f":"E839+E843-E863-E868","v":705152.18923357665},{"$f":"+E870+F839+F843-F863-F868","v":705152.18923357665},705152.18923357665,688352.18923357665,675022.62936931266,661693.06950504868,648363.5096407847,350857.8551597324,53352.200678680034,40022.640814416023,26693.080950152013,13363.521085888]
[]
[null,null,"Short term financial result (WCR financing)",null,{"$f":"IF(E870<0,E870*-$E$13)/12","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E872:P872)","v":0}]
[]
[null,null,"Cash Balance",null,{"$f":"E870-E872","v":705152.18923357665},{"$f":"F870-F872","v":705152.18923357665},705152.18923357665,688352.18923357665,675022.62936931266,661693.06950504868,648363.5096407847,350857.8551597324,53352.200678680034,40022.640814416023,26693.080950152013,13363.521085888]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-120000]
[]
[]
[null,null,"MONTHLY CASH FLOWS - Year N+1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CASH CONTROL",null,null,null,null,null,null,null,"ACCOUNT"]
[null,null,null,"Payment term",{"$f":"P835+31","v":"2014-01-30"},{"$f":"E879+28","v":"2014-02-27"},{"$f":"F879+31","v":"2014-03-30"},{"$f":"G879+30","v":"2014-04-29"},{"$f":"H879+31","v":"2014-05-30"},{"$f":"I879+30","v":"2014-06-29"},{"$f":"J879+31","v":"2014-07-30"},{"$f":"K879+30","v":"2014-08-29"},{"$f":"L879+31","v":"2014-09-29"},{"$f":"M879+31","v":"2014-10-30"},{"$f":"N879+30","v":"2014-11-29"},{"$f":"O879+30","v":"2014-12-29"},"Total",null,{"$f":"P879+31","v":"2015-01-29"},{"$f":"S879+28","v":"2015-02-26"},{"$f":"T879+31","v":"2015-03-29"},{"$f":"U879+28","v":"2015-04-26"},{"$f":"V879+31","v":"2015-05-27"},{"$f":"W879+28","v":"2015-06-24"},{"$f":"X879+31","v":"2015-07-25"},"N+1"]
[]
[null,null,"Rice harvest Sales","60 days",null,null,null,null,null,{"$f":"(I352*tx_usinage*$E$9+I352*$S$8*$E$12)*(1+inflation_céréales)*(1-risques)","v":0},0,19814.827752511832,19814.827752511832,19814.827752511832,19814.827752511832,19814.827752511832,{"$f":"SUM(E881:P881)","v":99074.13876255916},null,{"$f":"(P352*tx_usinage*$E$9+P352*$S$8*$E$12)*(1+inflation_céréales)*(1-risques)","v":19814.827752511832},{"$f":"(Q352*tx_usinage*$E$9+Q352*$S$8*$E$12)*(1+inflation_céréales)*(1-risques)","v":19814.827752511832},null,null,null,null,null,{"$f":"SUM(Q881:Y881)","v":138703.79426758282}]
[null,null,"Other cereal harvest sales","60 days",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E882:P882)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(Q882:Y882)","v":0}]
[null,null,"Inflows - Business cycle",null,{"$f":"SUM(E881:E882)","v":0},0,0,0,0,0,0,19814.827752511832,19814.827752511832,19814.827752511832,19814.827752511832,19814.827752511832,99074.13876255916,null,null,null,null,null,null,null,null,{"$f":"SUM(Z881:Z882)","v":138703.79426758282},{"$f":"$F$31","v":138703.79426758279},{"$f":"IF(AA883=Z883,\"OK\",\"FAUX\")","v":"OK"}]
[]
[null,null,"Capital inflow"]
[null,null,"Shareholder current account",null,{"$f":"Q913-P923","v":238652},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E886:P886)","v":238652}]
[null,null,"Inflows - shareholders",null,{"$f":"SUM(E884:E886)","v":238652},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q884:Q886)","v":238652}]
[]
[null,null,"inputs - wet season","2 months before seeding",null,null,null,null,{"$f":"I$222*(1+inflation_ch)","v":117938.93129770993},null,null,null,null,null,null,null,{"$f":"SUM(E889:P889)","v":117938.93129770993},null,null,null,null,null,null,null,null,{"$f":"SUM(Q889:Y889)","v":117938.93129770993}]
[null,null,"Irrigation","immediate payment",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E890:P890)","v":0},null,null,null,null,null,null,null,null,0]
[null,null,"Storing / Transport","immediate payment",null,null,null,null,null,null,null,null,{"$f":"SUM($I$225:$I$227)*(1+inflation_ch)","v":5890.3002011608123},{"$f":"SUM($I$228:$I$232)/3*(1+inflation_ch)","v":4041.5226957483496},{"$f":"SUM($I$228:$I$232)/3*(1+inflation_ch)","v":4041.5226957483496},{"$f":"SUM($I$228:$I$232)/3*(1+inflation_ch)","v":4041.5226957483496},{"$f":"SUM(E891:P891)","v":18014.868288405862},null,null,null,null,null,null,null,null,18014.868288405862]
[null,null,"inputs - hot season","2 months before seeding",{"$f":"$I$244*(1+inflation_ch)","v":58969.465648854966},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E892:P892)","v":58969.465648854966},null,null,null,null,null,null,null,null,58969.465648854966]
[null,null,"Irrigation","immediate payment",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E893:P893)","v":0},null,null,null,null,null,null,null,null,0]
[null,null,"Storing / Transport","immediate payment",null,null,null,null,null,null,null,{"$f":"SUM(I247:I249)*(1+inflation_ch)","v":2945.1501005804062},{"$f":"SUM($I$250:$I$254)/3*(1+inflation_ch)","v":2020.7613478741748},{"$f":"SUM($I$250:$I$254)/3*(1+inflation_ch)","v":2020.7613478741748},{"$f":"SUM($I$250:$I$254)/3*(1+inflation_ch)","v":2020.7613478741748},null,{"$f":"SUM(E894:O894)","v":9007.4341442029308},null,null,null,null,null,null,null,null,9007.4341442029308]
[null,null,"Sub total rice harvests costs",null,{"$f":"SUM(E889:E894)","v":58969.465648854966},{"$f":"SUM(F889:F894)","v":0},{"$f":"SUM(G889:G894)","v":0},0,117938.93129770993,0,0,{"$f":"SUM(L889:L894)","v":2945.1501005804062},7911.0615490349874,6062.2840436225242,6062.2840436225242,4041.5226957483496,{"$f":"SUM(Q889:Q894)","v":203930.69937917369},null,null,null,null,null,null,null,null,203930.69937917369]
[]
[null,null,"inputs - wet season","2 months before seeding",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E897:P897)","v":0},null,null,null,null,null,null,null,null,{"$f":"Q851+Q897-SUM(O897:P897)","v":0}]
[null,null,"Irrigation","immediate payment",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E898:P898)","v":0},null,null,null,null,null,null,null,null,{"$f":"Q852+Q898-SUM(O898:P898)","v":0}]
[null,null,"Storing / Transport","immediate payment",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E899:P899)","v":0},null,null,null,null,null,null,null,null,{"$f":"Q853+Q899-SUM(O899:P899)","v":0}]
[null,null,"inputs - hot season","2 months before seeding",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E900:P900)","v":0},null,null,null,null,null,null,null,null,{"$f":"Q900","v":0}]
[null,null,"Irrigation","immediate payment"]
[null,null,"Storing / Transport","immediate payment"]
[null,null,"Sub total other cereal harvests costs",null,{"$f":"SUM(E897:E900)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"SUM(Z896:Z900)","v":0}]
[]
[null,null,"Total operating variable costs",null,{"$f":"E895+E903","v":58969.465648854966},0,0,0,117938.93129770993,0,0,2945.1501005804062,7911.0615490349874,6062.2840436225242,6062.2840436225242,4041.5226957483496,203930.69937917369,null,null,null,null,null,null,null,null,{"$f":"SUM(Q905:Y905)","v":203930.69937917369},{"$f":"-$F$34","v":203930.69937917366},{"$f":"IF(AA905=Z905,\"OK\",\"FAUX\")","v":"OK"}]
[]
[null,null,"Fixed costs",null,{"$f":"S859","v":13329.559864264013},{"$f":"$F$38/12","v":5361.0111975952314},5361.0111975952314,5361.0111975952314,5361.0111975952314,5361.0111975952314,5361.0111975952314,5361.0111975952314,5361.0111975952314,5361.0111975952314,5361.0111975952314,5361.0111975952314,{"$f":"SUM(E907:P907)","v":72300.683037811556},null,{"$f":"$F$38/12","v":5361.0111975952314},null,null,null,null,null,null,{"$f":"SUM(F907:P907)+S907","v":64332.134371142776},{"$f":"$F$38","v":64332.134371142776},{"$f":"IF(AA907=Z907,\"OK\",\"FAUX\")","v":"OK"}]
[]
[null,null,"Income tax",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E909:P909)","v":0},null,null,null,null,null,null,null,null,{"$f":"Q909","v":0},{"$f":"$E$50","v":0},{"$f":"IF(AA909=Z909,\"OK\",\"FAUX\")","v":"OK"}]
[]
[null,null,"Outflows - Business cycle",null,{"$f":"E905+E907+E909","v":72299.025513118977},{"$f":"F905+F907+F909","v":5361.0111975952314},5361.0111975952314,5361.0111975952314,123299.94249530516,5361.0111975952314,5361.0111975952314,8306.1612981756371,13272.07274663022,11423.295241217755,11423.295241217755,9402.5338933435814,276231.38241698523]
[]
[null,null,"Purchase of fixed assets",null,{"$f":"($I$99+$I$105+$I$159)/8+$I$143+$I$149+$I$164","v":8652},{"$f":"($I$99+$I$105+$I$159)/8","v":0},0,0,0,0,0,0,null,null,null,null,{"$f":"SUM(E913:P913)","v":8652},null,null,null,null,null,null,null,null,{"$f":"Q913","v":8652},{"$f":"$F$74+$F$75","v":8652},{"$f":"IF(AA913=Z913,\"OK\",\"FAUX\")","v":"OK"}]
[null,null,"Shareholder current account reimburs.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E914:P914)","v":0}]
[null,null,"Dividend paid","2 months after period closing",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E915:P915)","v":0}]
[null,null,"Outflows - shareholders & investments",null,{"$f":"SUM(E912:E915)","v":8652},{"$f":"SUM(F912:F915)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E916:P916)","v":8652}]
[]
[null,null,"Net Balance",null,{"$f":"P870+E883+E887-E911-E916","v":171064.49557276902},{"$f":"+E918+F883+F887-F911-F916","v":165703.48437517381},160342.47317757859,154981.46197998337,31681.519484678211,26320.508287082979,20959.497089487748,32468.163543823943,39010.918549705559,47402.451060999636,55793.983572293713,66206.27743146196]
[]
[null,null,"Short term financial result (WCR financing)",null,{"$f":"IF(E918<0,E918*-$E$13)/12","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E920:P920)","v":0},null,null,null,null,null,null,null,null,{"$f":"Q920+Q872","v":0}]
[]
[null,null,"Cash Balance",null,{"$f":"E918-E920","v":171064.49557276902},{"$f":"F918-F920","v":165703.48437517381},160342.47317757859,154981.46197998337,31681.519484678211,26320.508287082979,20959.497089487748,32468.163543823943,39010.918549705559,47402.451060999636,55793.983572293713,66206.27743146196]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-230000]
[]
[]
[null,null,"MONTHLY CASH FLOWS - Year N+2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CASH CONTROL",null,null,null,null,null,null,null,"ACCOUNT"]
[null,null,null,"Payment term",{"$f":"P879+31","v":"2015-01-29"},{"$f":"E927+28","v":"2015-02-26"},{"$f":"F927+31","v":"2015-03-29"},{"$f":"G927+30","v":"2015-04-28"},{"$f":"H927+31","v":"2015-05-29"},{"$f":"I927+30","v":"2015-06-28"},{"$f":"J927+31","v":"2015-07-29"},{"$f":"K927+30","v":"2015-08-28"},{"$f":"L927+31","v":"2015-09-28"},{"$f":"M927+31","v":"2015-10-29"},{"$f":"N927+30","v":"2015-11-28"},{"$f":"O927+30","v":"2015-12-28"},"Total",null,{"$f":"P927+31","v":"2016-01-28"},{"$f":"S927+28","v":"2016-02-25"},"2016-03-24","2016-04-21","2016-05-19","2016-06-16","2016-07-14","N+1"]
[]
[null,null,"Rice harvest Sales","60 days",{"$f":"S881","v":19814.827752511832},{"$f":"T881","v":19814.827752511832},{"$f":"(F367*tx_usinage*$E$9+F367*$S$8*$E$12)*(1+inflation_céréales)^2*(1-risques)","v":20607.420862612307},20607.420862612307,20607.420862612307,20607.420862612307,20607.420862612307,43504.555154403752,43504.555154403752,43504.555154403752,43504.555154403752,43504.555154403752,{"$f":"SUM(E929:P929)","v":360189.53559010394},{"$f":"(O367*tx_usinage*$E$9+O367*$S$8*$E$12)*(1+inflation_céréales)^2*(1-risques)","v":43504.555154403752},{"$f":"(P367*tx_usinage*$E$9+P367*$S$8*$E$12)*(1+inflation_céréales)^2*(1-risques)","v":43504.555154403752},{"$f":"(Q367*tx_usinage*$E$9+Q367*$S$8*$E$12)*(1+inflation_céréales)^2*(1-risques)","v":43504.555154403752},null,null,null,null,null,{"$f":"SUM(Q929:Y929)-SUM(S881:Y881)","v":451073.54554829147}]
[null,null,"Other cereal harvest sales","60 days",{"$f":"S882","v":0},{"$f":"T882","v":0},{"$f":"U882","v":0},{"$f":"Y882","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(E930:P930)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(Q930:Y930)-SUM(S882:Y882)","v":0}]
[null,null,"Inflows - Business cycle",null,{"$f":"SUM(E929:E930)","v":19814.827752511832},19814.827752511832,20607.420862612307,20607.420862612307,20607.420862612307,20607.420862612307,20607.420862612307,43504.555154403752,43504.555154403752,43504.555154403752,43504.555154403752,43504.555154403752,360189.53559010394,null,null,null,null,null,null,null,null,{"$f":"SUM(Z929:Z930)","v":451073.54554829147},{"$f":"$G$31","v":407568.99039388774},{"$f":"IF(AA931=Z931,\"OK\",\"FAUX\")","v":"FAUX"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E932:N932)","v":0}]
[null,null,"Capital inflow",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E933:P933)","v":0}]
[null,null,"Shareholder current account",null,{"$f":"Q961-P971","v":258911.56},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E934:P934)","v":258911.56}]
[null,null,"Inflows - shareholders",null,{"$f":"SUM(E932:E934)","v":258911.56},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q933:Q934)","v":258911.56}]
[]
[null,null,"inputs - wet season","2 months before seeding",null,null,null,null,{"$f":"J$222*(1+inflation_ch)^2","v":242954.19847328242},null,null,null,null,null,null,null,{"$f":"SUM(E937:P937)","v":242954.19847328242}]
[null,null,"Irrigation","immediate payment",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E938:P938)","v":0}]
[null,null,"Storing / Transport","immediate payment",null,null,null,null,null,null,null,null,null,{"$f":"SUM($J$225:$J$227)*(1+inflation_ch)^2","v":12617.766656825475},{"$f":"SUM($J$228:$J$232)/2*(1+inflation_ch)^2","v":13182.0998592992},{"$f":"SUM($J$228:$J$232)/2*(1+inflation_ch)^2","v":13182.0998592992},{"$f":"SUM(E939:P939)","v":38981.966375423872}]
[null,null,"inputs - hot season","2 months before seeding",{"$f":"$J$244*(1+inflation_ch)^2","v":121477.09923664121},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E940:P940)","v":121477.09923664121}]
[null,null,"Irrigation","immediate payment",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E941:P941)","v":0}]
[null,null,"Storing / Transport","immediate payment",null,null,null,null,null,{"$f":"SUM($J$247:$J$249)*(1+inflation_ch)^2","v":6308.8833284127377},{"$f":"SUM($J$250:$J$254)/3*(1+inflation_ch)^2","v":4394.0332864330667},{"$f":"SUM($J$250:$J$254)/3*(1+inflation_ch)^2","v":4394.0332864330667},{"$f":"SUM($J$250:$J$254)/3*(1+inflation_ch)^2","v":4394.0332864330667},null,null,null,{"$f":"SUM(E942:M942)","v":19490.983187711936}]
[null,null,"Sub total rice harvests costs",null,{"$f":"SUM(E937:E942)","v":121477.09923664121},0,0,0,242954.19847328242,{"$f":"SUM(J937:J942)","v":6308.8833284127377},{"$f":"SUM(K937:K942)","v":4394.0332864330667},{"$f":"SUM(L937:L942)","v":4394.0332864330667},4394.0332864330667,12617.766656825475,13182.0998592992,13182.0998592992,422904.24727305939,null,null,null,null,null,null,null,null,{"$f":"SUM(Z937:Z940)","v":0}]
[]
[null,null,"inputs - wet season","2 months before seeding",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E945:P945)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(O897:P897)+SUM(E945:N945)","v":0}]
[null,null,"Irrigation","immediate payment",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E946:P946)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(O898:P898)+SUM(E946:N946)","v":0}]
[null,null,"Storing / Transport","immediate payment",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E947:P947)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(O899:P899)+SUM(E947:N947)","v":0}]
[null,null,"inputs - hot season","2 months before seeding",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E948:P948)","v":0},null,null,null,null,null,null,null,null,{"$f":"Q948","v":0}]
[null,null,"Irrigation","immediate payment"]
[null,null,"Storing / Transport","immediate payment"]
[null,null,"Sub total other cereal harvests costs",null,{"$f":"SUM(E945:E948)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"SUM(Z944:Z948)","v":0}]
[]
[null,null,"Total operating variable costs",null,{"$f":"E943+E951","v":121477.09923664121},0,0,0,242954.19847328242,6308.8833284127377,4394.0332864330667,4394.0332864330667,4394.0332864330667,12617.766656825475,13182.0998592992,13182.0998592992,422904.24727305939,null,null,null,null,null,null,null,null,{"$f":"Q953","v":422904.24727305939},{"$f":"-$G$34","v":422904.24727305933},{"$f":"IF(AA953=Z953,\"OK\",\"FAUX\")","v":"OK"}]
[]
[null,null,"Fixed costs",null,{"$f":"S907","v":5361.0111975952314},{"$f":"$G$38/12","v":7870.4136224910753},7870.4136224910753,7870.4136224910753,7870.4136224910753,7870.4136224910753,7870.4136224910753,7870.4136224910753,7870.4136224910753,7870.4136224910753,7870.4136224910753,7870.4136224910753,{"$f":"SUM(E955:P955)","v":91935.56104499707},null,{"$f":"$G$38/12","v":7870.4136224910753},null,null,null,null,null,null,{"$f":"SUM(F955:P955)+S955","v":94444.9634698929},{"$f":"$G$38","v":94444.9634698929},{"$f":"IF(AA955=Z955,\"OK\",\"FAUX\")","v":"OK"}]
[]
[null,null,"Income tax",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E957:P957)","v":0},null,null,null,null,null,null,null,{"$f":"-G50","v":0},{"$f":"SUM(Q957:Y957)","v":0},{"$f":"-G50","v":0},{"$f":"IF(AA957=Z957,\"OK\",\"FAUX\")","v":"OK"}]
[]
[null,null,"Outflows - Business cycle",null,{"$f":"E953+E955+E957","v":126838.11043423644},{"$f":"F953+F955+F957","v":7870.4136224910753},7870.4136224910753,7870.4136224910753,250824.61209577348,14179.296950903812,12264.446908924143,12264.446908924143,12264.446908924143,20488.180279316552,21052.513481790276,21052.513481790276,514839.80831805646]
[]
[null,null,"Purchase of fixed assets",null,{"$f":"($K$99+$K$105+$K$159)/8+$K$143+$K$149+$K$164","v":8911.56},{"$f":"($K$99+$K$105+$K$159)/8","v":0},0,0,0,0,0,0,null,null,null,null,{"$f":"SUM(E961:P961)","v":8911.56},null,null,null,null,null,null,null,null,{"$f":"Q961","v":8911.56},{"$f":"$G$74+$G$75","v":8911.56},{"$f":"IF(AA961=Z961,\"OK\",\"FAUX\")","v":"OK"}]
[null,null,"Shareholder current account reimburs."]
[null,null,"Dividend paid","2 months after period closing"]
[null,null,"Outflows - shareholders & investments",null,{"$f":"SUM(E960:E963)","v":8911.56},{"$f":"SUM(F960:F963)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Net Balance",null,{"$f":"P918+E931+E935-E959-E964","v":209182.99474973735},{"$f":"+E966+F931+F935-F959-F964","v":221127.40887975812},233864.41611987937,246601.42336000063,16384.23212683943,22812.356038547925,31155.329992236093,62395.438237715702,93635.5464831953,116651.9213582825,139103.96303089597,161556.00470350945]
[]
[null,null,"Short term financial result (WCR financing)",null,{"$f":"IF(E966<0,E966*-$E$13)/12","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E968:P968)","v":0},null,null,null,null,null,null,null,null,{"$f":"Q968+Q918","v":0}]
[]
[null,null,"Cash Balance",null,{"$f":"E966-E968","v":209182.99474973735},{"$f":"F966-F968","v":221127.40887975812},233864.41611987937,246601.42336000063,16384.23212683943,22812.356038547925,31155.329992236093,62395.438237715702,93635.5464831953,116651.9213582825,139103.96303089597,161556.00470350945]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-250000]
[]
[]
[null,null,"MONTHLY CASH FLOWS - Year N+3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CASH CONTROL",null,null,null,null,null,null,null,"ACCOUNT"]
[null,null,null,"Payment term",{"$f":"P927+31","v":"2016-01-28"},{"$f":"E975+28","v":"2016-02-25"},{"$f":"F975+31","v":"2016-03-27"},{"$f":"G975+30","v":"2016-04-26"},{"$f":"H975+31","v":"2016-05-27"},{"$f":"I975+30","v":"2016-06-26"},{"$f":"J975+31","v":"2016-07-27"},{"$f":"K975+30","v":"2016-08-26"},{"$f":"L975+31","v":"2016-09-26"},{"$f":"M975+31","v":"2016-10-27"},{"$f":"N975+30","v":"2016-11-26"},{"$f":"O975+30","v":"2016-12-26"},"Total",null,{"$f":"P975+31","v":"2017-01-26"},{"$f":"S975+28","v":"2017-02-23"},"2017-03-23","2017-04-20","2017-05-18","2017-06-15","2017-07-13","N+2"]
[]
[null,null,"Rice harvest Sales","60 days",{"$f":"S929","v":43504.555154403752},{"$f":"T929","v":43504.555154403752},{"$f":"(F381*tx_usinage*$E$9+F381*$S$8*$E$12)*(1+inflation_céréales)^3*(1-risques)","v":45244.7373605799},45244.7373605799,45244.7373605799,45244.7373605799,45244.7373605799,71439.058990389298,71439.058990389298,71439.058990389298,71439.058990389298,71439.058990389298,{"$f":"SUM(E977:P977)","v":670428.09206365352},null,{"$f":"(P381*tx_usinage*$E$9+P381*$S$8*$E$12)*(1+inflation_céréales)^3*(1-risques)","v":71439.058990389298},{"$f":"(Q381*tx_usinage*$E$9+Q381*$S$8*$E$12)*(1+inflation_céréales)^3*(1-risques)","v":71439.058990389298},null,null,null,null,null,{"$f":"SUM(Q977:Y977)-SUM(S929:Y929)","v":726297.09973562474}]
[null,null,"Other cereal harvest sales","60 days",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E978:P978)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(Q978:Y978)-SUM(S930:Y930)","v":0}]
[null,null,"Inflows - Business cycle",null,{"$f":"SUM(E977:E978)","v":43504.555154403752},43504.555154403752,45244.7373605799,45244.7373605799,45244.7373605799,45244.7373605799,45244.7373605799,71439.058990389298,71439.058990389298,71439.058990389298,71439.058990389298,71439.058990389298,670428.09206365352,null,null,null,null,null,null,null,null,{"$f":"SUM(Z977:Z978)","v":726297.09973562474},{"$f":"$H$31","v":726297.09973562474},{"$f":"IF(AA979=Z979,\"OK\",\"FAUX\")","v":"OK"}]
[]
[null,null,"Capital inflow",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E981:P981)","v":0}]
[null,null,"Shareholder current account",null,{"$f":"Q1009-P1019","v":871053.78268463851},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E982:P982)","v":871053.78268463851}]
[null,null,"Inflows - shareholders",null,{"$f":"SUM(E980:E982)","v":871053.78268463851},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"inputs - wet season","2 months before seeding",null,null,null,null,{"$f":"K$222*(1+inflation_ch)^3","v":375364.23664122139},null,null,null,null,null,null,null,{"$f":"SUM(E985:P985)","v":375364.23664122139}]
[null,null,"Irrigation","immediate payment",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E986:P986)","v":0}]
[null,null,"Storing / Transport","immediate payment",null,null,null,null,null,null,null,null,null,{"$f":"SUM($K$225:$K$227)*(1+inflation_ch)^3","v":20241.840519356203},{"$f":"SUM($K$228:$K$232)/2*(1+inflation_ch)^3","v":21438.257139597121},{"$f":"SUM($K$228:$K$232)/2*(1+inflation_ch)^3","v":21438.257139597121},{"$f":"SUM(E987:P987)","v":63118.354798550441}]
[null,null,"inputs - hot season","2 months before seeding",{"$f":"$K$244*(1+inflation_ch)^3","v":187682.11832061069},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E988:P988)","v":187682.11832061069}]
[null,null,"Irrigation","immediate payment",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E989:P989)","v":0}]
[null,null,"Storing / Transport","immediate payment",null,null,null,null,null,{"$f":"SUM($K$247:$K$249)*(1+inflation_ch)^3","v":10120.920259678102},{"$f":"SUM($K$250:$K$254)/3*(1+inflation_ch)^3","v":7146.0857131990406},{"$f":"SUM($K$250:$K$254)/3*(1+inflation_ch)^3","v":7146.0857131990406},{"$f":"SUM($K$250:$K$254)/3*(1+inflation_ch)^3","v":7146.0857131990406},null,null,null,{"$f":"SUM(E990:M990)","v":31559.177399275224}]
[null,null,"Sub total rice harvests costs",null,{"$f":"SUM(E985:E990)","v":187682.11832061069},0,0,0,375364.23664122139,{"$f":"SUM(J985:J990)","v":10120.920259678102},{"$f":"SUM(K985:K990)","v":7146.0857131990406},{"$f":"SUM(L985:L990)","v":7146.0857131990406},7146.0857131990406,20241.840519356203,21438.257139597121,21438.257139597121,657723.88715965778,null,null,null,null,null,null,null,null,{"$f":"SUM(Z985:Z988)","v":0}]
[]
[null,null,"inputs - wet season","2 months before seeding",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E993:P993)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(O945:P945)+SUM(E993:N993)","v":0}]
[null,null,"Irrigation","immediate payment",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E994:P994)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(O946:P946)+SUM(E994:N994)","v":0}]
[null,null,"Storing / Transport","immediate payment",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E995:P995)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(O947:P947)+SUM(E995:N995)","v":0}]
[null,null,"inputs - hot season","2 months before seeding",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E996:P996)","v":0},null,null,null,null,null,null,null,null,{"$f":"Q996","v":0}]
[null,null,"Irrigation","immediate payment"]
[null,null,"Storing / Transport","immediate payment"]
[null,null,"Sub total other cereal harvests costs",null,{"$f":"SUM(E993:E996)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"SUM(Z992:Z996)","v":0}]
[]
[null,null,"Total operating variable costs",null,{"$f":"E991+E999","v":187682.11832061069},0,0,0,375364.23664122139,10120.920259678102,7146.0857131990406,7146.0857131990406,7146.0857131990406,20241.840519356203,21438.257139597121,21438.257139597121,657723.88715965778,null,null,null,null,null,null,null,null,{"$f":"Q1001","v":657723.88715965778},{"$f":"-$H$34","v":657723.88715965778},{"$f":"IF(AA1001=Z1001,\"OK\",\"FAUX\")","v":"OK"}]
[]
[null,null,"Fixed costs",null,{"$f":"+S955","v":7870.4136224910753},{"$f":"$H$38/12","v":17133.552809024466},17133.552809024466,17133.552809024466,17133.552809024466,17133.552809024466,17133.552809024466,17133.552809024466,17133.552809024466,17133.552809024466,17133.552809024466,17133.552809024466,{"$f":"SUM(E1003:P1003)","v":196339.49452176018},null,{"$f":"$H$38/12","v":17133.552809024466},null,null,null,null,null,null,{"$f":"SUM(F1003:P1003)+S1003","v":205602.63370829358},{"$f":"$H$38","v":205602.63370829361},{"$f":"IF(AA1003=Z1003,\"OK\",\"FAUX\")","v":"OK"}]
[]
[null,null,"Income tax",null,null,null,null,null,null,null,{"$f":"-G50","v":0},null,null,null,null,null,{"$f":"SUM(E1005:P1005)","v":0},null,{"$f":"+E1053","v":0},{"$f":"+F1053","v":0},0,0,0,0,0,{"$f":"SUM(S1005:Y1005)","v":0},{"$f":"-$H$50","v":0},{"$f":"IF(AA1005=Z1005,\"OK\",\"FAUX\")","v":"OK"}]
[]
[null,null,"Outflows - Business cycle",null,{"$f":"E1001+E1003+E1005","v":195552.53194310176},{"$f":"F1001+F1003+F1005","v":17133.552809024466},17133.552809024466,17133.552809024466,392497.78945024585,27254.473068702566,24279.638522223508,24279.638522223508,24279.638522223508,37375.393328380669,38571.809948621587,38571.809948621587,854063.38168141793]
[]
[null,null,"Purchase of fixed assets",null,{"$f":"($M$99+$M$105+$M$159)/6+$M$143+$M$149+$M$164","v":103508.96378077309},{"$f":"($M$99+$M$105+$M$159)/6","v":103508.96378077309},{"$f":"($M$99+$M$105+$M$159)/6","v":103508.96378077309},{"$f":"($M$99+$M$105+$M$159)/6","v":103508.96378077309},{"$f":"($M$99+$M$105+$M$159)/6","v":103508.96378077309},{"$f":"($M$99+$M$105+$M$159)/6","v":103508.96378077309},null,null,null,null,null,null,{"$f":"SUM(E1009:P1009)","v":621053.78268463851},null,null,null,null,null,null,null,null,{"$f":"Q1009","v":621053.78268463851},{"$f":"$H$74+$H$75","v":621053.78268463851},{"$f":"IF(AA1009=Z1009,\"OK\",\"FAUX\")","v":"OK"}]
[null,null,"Shareholder current account reimburs.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E1010:P1010)","v":0}]
[null,null,"Dividend paid","2 months after period closing",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E1011:P1011)","v":0}]
[null,null,"Outflows - shareholders & investments",null,{"$f":"SUM(E1008:E1011)","v":103508.96378077309},{"$f":"SUM(F1008:F1011)","v":103508.96378077309},103508.96378077309,103508.96378077309,103508.96378077309,103508.96378077309,0,0,0,0,0,0]
[]
[null,null,"Net Balance",null,{"$f":"P966+E979+E983-E1007-E1012","v":777052.8468186768},{"$f":"+E1014+F979+F983-F1007-F1012","v":699914.88538328302},624517.10615406535,549119.32692484767,98357.311054408623,12838.611565512881,33803.710403869278,80963.130872035064,128122.55134020085,162186.21700220951,195053.46604397721,227920.71508574495]
[]
[null,null,"Short term financial result (WCR financing)",null,{"$f":"IF(E1014<0,E1014*-$E$13)/12","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E1016:P1016)","v":0},null,null,null,null,null,null,null,null,{"$f":"Q1016+Q966","v":0}]
[]
[null,null,"Cash Balance",null,{"$f":"E1014-E1016","v":777052.8468186768},{"$f":"F1014-F1016","v":699914.88538328302},624517.10615406535,549119.32692484767,98357.311054408623,12838.611565512881,33803.710403869278,80963.130872035064,128122.55134020085,162186.21700220951,195053.46604397721,227920.71508574495,{"$f":"IF(Q1014<0,-Q1014+Q1016,)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-250000]
[]
[]
[null,null,"MONTHLY CASH FLOWS - Year N+4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CASH CONTROL",null,null,null,null,null,null,null,"ACCOUNT"]
[null,null,null,"Payment term",{"$f":"P975+31","v":"2017-01-26"},{"$f":"E1023+28","v":"2017-02-23"},{"$f":"F1023+31","v":"2017-03-26"},{"$f":"G1023+30","v":"2017-04-25"},{"$f":"H1023+31","v":"2017-05-26"},{"$f":"I1023+30","v":"2017-06-25"},{"$f":"J1023+31","v":"2017-07-26"},{"$f":"K1023+30","v":"2017-08-25"},{"$f":"L1023+31","v":"2017-09-25"},{"$f":"M1023+31","v":"2017-10-26"},{"$f":"N1023+30","v":"2017-11-25"},{"$f":"O1023+30","v":"2017-12-25"},"Total",null,{"$f":"P1023+31","v":"2018-01-25"},{"$f":"S1023+28","v":"2018-02-22"},"2018-03-22","2018-04-19","2018-05-17","2018-06-14","2018-07-12","N + 3"]
[]
[null,null,"Rice harvest Sales","60 days",{"$f":"S977","v":71439.058990389298},{"$f":"T977","v":71439.058990389298},{"$f":"(F395*tx_usinage*(1/2*$E$9+1/2*$E$10)+F395*$S$8*$E$12)*(1+inflation_céréales)^4*(1-risques)","v":75705.87040685481},75705.87040685481,75705.87040685481,75705.87040685481,75705.87040685481,100941.16054247308,100941.16054247308,100941.16054247308,100941.16054247308,100941.16054247308,{"$f":"SUM(E1025:P1025)","v":1026113.272727418},null,{"$f":"(P395*tx_usinage*(1/2*$E$9+1/2*$E$10)+P395*$S$8*$E$12)*(1+inflation_céréales)^4*(1-risques)","v":100941.16054247308},{"$f":"(Q395*tx_usinage*(1/2*$E$9+1/2*$E$10)+Q395*$S$8*$E$12)*(1+inflation_céréales)^4*(1-risques)","v":100941.16054247308},null,null,null,null,null,{"$f":"SUM(Q1025:Y1025)-SUM(S977:Y977)","v":1085117.4758315855}]
[null,null,"Other cereal harvest sales","60 days",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E1026:P1026)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(Q1026:Y1026)-SUM(S978:Y978)","v":0}]
[null,null,"Inflows - Business cycle",null,{"$f":"SUM(E1025:E1026)","v":71439.058990389298},71439.058990389298,75705.87040685481,75705.87040685481,75705.87040685481,75705.87040685481,75705.87040685481,100941.16054247308,100941.16054247308,100941.16054247308,100941.16054247308,100941.16054247308,1026113.272727418,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1025:Z1026)","v":1085117.4758315855},{"$f":"$I$31","v":1085117.4758315855},{"$f":"IF(INT(AA1027)=INT(Z1027),\"OK\",\"FAUX\")","v":"OK"}]
[]
[null,null,"Capital inflow",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E1029:P1029)","v":0}]
[null,null,"Shareholder current account",null,{"$f":"Q1057-P1067","v":320000},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E1030:P1030)","v":320000}]
[null,null,"Inflows - shareholders",null,{"$f":"SUM(E1028:E1030)","v":320000},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E1031:P1031)","v":320000}]
[]
[null,null,"inputs - wet season","2 months before seeding",null,null,null,{"$f":"L$222*(1+inflation_ch)^4","v":515500.21832061064},null,null,null,null,null,null,null,null,{"$f":"SUM(E1033:P1033)","v":515500.21832061064}]
[null,null,"Irrigation","immediate payment",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E1034:P1034)","v":0}]
[null,null,"Storing / Transport","immediate payment",null,null,null,null,null,null,null,null,null,{"$f":"SUM($L$225:$L$227)*(1+inflation_ch)^4","v":27798.794313249178},{"$f":"SUM($L$228:$L$232)/2*(1+inflation_ch)^4","v":29441.873138380048},{"$f":"SUM($L$228:$L$232)/2*(1+inflation_ch)^4","v":29441.873138380048},{"$f":"SUM(E1035:P1035)","v":86682.540590009274}]
[null,null,"inputs - hot season","2 months before seeding",{"$f":"$L$244*(1+inflation_ch)^4","v":257750.10916030532},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E1036:P1036)","v":257750.10916030532}]
[null,null,"Irrigation","immediate payment",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E1037:P1037)","v":0}]
[null,null,"Storing / Transport","immediate payment",null,null,null,null,null,{"$f":"SUM($L$247:$L$249)*(1+inflation_ch)^4","v":13899.397156624589},{"$f":"SUM($L$250:$L$254)/3*(1+inflation_ch)^4","v":9813.957712793348},{"$f":"SUM($L$250:$L$254)/3*(1+inflation_ch)^4","v":9813.957712793348},{"$f":"SUM($L$250:$L$254)/3*(1+inflation_ch)^4","v":9813.957712793348},null,null,null,{"$f":"SUM(E1038:M1038)","v":43341.270295004637}]
[null,null,"Sub total rice harvests costs",null,{"$f":"SUM(E1033:E1038)","v":257750.10916030532},0,0,515500.21832061064,0,{"$f":"SUM(J1033:J1038)","v":13899.397156624589},{"$f":"SUM(K1033:K1038)","v":9813.957712793348},{"$f":"SUM(L1033:L1038)","v":9813.957712793348},9813.957712793348,27798.794313249178,29441.873138380048,29441.873138380048,903274.13836592983,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1033:Z1036)","v":0}]
[]
[null,null,"inputs - wet season","2 months before seeding",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E1041:P1041)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(O993:P993)+SUM(E1041:N1041)","v":0}]
[null,null,"Irrigation","immediate payment",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E1042:P1042)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(O994:P994)+SUM(E1042:N1042)","v":0}]
[null,null,"Storing / Transport","immediate payment",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E1043:P1043)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(O995:P995)+SUM(E1043:N1043)","v":0}]
[null,null,"inputs - hot season","2 months before seeding",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E1044:P1044)","v":0},null,null,null,null,null,null,null,null,{"$f":"Q1044","v":0}]
[null,null,"Irrigation","immediate payment"]
[null,null,"Storing / Transport","immediate payment"]
[null,null,"Sub total other cereal harvests costs",null,{"$f":"SUM(E1041:E1044)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1040:Z1044)","v":0}]
[]
[null,null,"Total operating variable costs",null,{"$f":"E1039+E1047","v":257750.10916030532},0,0,515500.21832061064,0,13899.397156624589,9813.957712793348,9813.957712793348,9813.957712793348,27798.794313249178,29441.873138380048,29441.873138380048,903274.13836592983,null,null,null,null,null,null,null,null,{"$f":"Q1049","v":903274.13836592983},{"$f":"-$I$34","v":903274.13836592983},{"$f":"IF(AA1049=Z1049,\"OK\",\"FAUX\")","v":"OK"}]
[]
[null,null,"Fixed costs",null,{"$f":"+S1003","v":17133.552809024466},{"$f":"$I$38/12","v":14583.391171590682},14583.391171590682,14583.391171590682,14583.391171590682,14583.391171590682,14583.391171590682,14583.391171590682,14583.391171590682,14583.391171590682,14583.391171590682,14583.391171590682,{"$f":"SUM(E1051:P1051)","v":177550.85569652199},null,{"$f":"$I$38/12","v":14583.391171590682},null,null,null,null,null,null,{"$f":"SUM(F1051:P1051)+S1051","v":175000.69405908821},{"$f":"$I$38","v":175000.69405908819},{"$f":"IF(AA1051=Z1051,\"OK\",\"FAUX\")","v":"OK"}]
[]
[null,null,"Income tax",null,null,{"$f":"K1005/3","v":0},null,{"$f":"K1005/3","v":0},null,null,{"$f":"-H$50-F$1053-H$1053","v":0},null,null,null,null,null,{"$f":"SUM(E1053:P1053)","v":0},null,{"$f":"+E1100","v":0},{"$f":"+F1100","v":0},0,0,0,0,0,{"$f":"SUM(S1053:Y1053)","v":0},{"$f":"-$I$50","v":0},{"$f":"IF(AA1053=Z1053,\"OK\",\"FAUX\")","v":"OK"}]
[]
[null,null,"Outflows - Business cycle",null,{"$f":"E1049+E1051+E1053","v":274883.66196932981},{"$f":"F1049+F1051+F1053","v":14583.391171590682},14583.391171590682,530083.60949220136,14583.391171590682,28482.788328215269,24397.348884384031,24397.348884384031,24397.348884384031,42382.185484839858,44025.264309970727,44025.264309970727,1080824.9940624519]
[]
[null,null,"Purchase of fixed assets",null,{"$f":"($O$99+$O$105+$O$159)/8+$O$143+$O$149+$O$164","v":0},{"$f":"($O$99+$O$105+$O$159)/8","v":0},0,0,0,0,0,0,null,null,null,null,{"$f":"SUM(E1057:P1057)","v":0},null,null,null,null,null,null,null,null,{"$f":"Q1057","v":0},{"$f":"$I$74+$I$75","v":0},{"$f":"IF(AA1057=Z1057,\"OK\",\"FAUX\")","v":"OK"}]
[null,null,"Shareholder current account reimburs.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E1058:P1058)","v":0}]
[null,null,"Dividend paid","2 months after period closing",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E1059:P1059)","v":0}]
[null,null,"Outflows - shareholders & investments",null,{"$f":"SUM(E1056:E1059)","v":0},{"$f":"SUM(F1056:F1059)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E1060:P1060)","v":0}]
[]
[null,null,"Net Balance",null,{"$f":"P1014+E1027+E1031-E1055-E1060","v":344476.11210680439},{"$f":"+E1062+F1027+F1031-F1055-F1060","v":401331.77992560301},462454.25916086719,8076.520075520617,69198.99931078474,116422.08138942427,167730.60291189505,244274.41456998407,320818.22622807312,379377.20128570637,436293.09751820873,493208.99375071115]
[]
[null,null,"Short term financial result (WCR financing)",null,{"$f":"IF(E1062<0,E1062*-$E$13)/12","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E1064:P1064)","v":0},null,null,null,null,null,null,null,null,{"$f":"Q1064+Q1014","v":0}]
[]
[null,null,"Cash Balance",null,{"$f":"E1062-E1064","v":344476.11210680439},{"$f":"F1062-F1064","v":401331.77992560301},462454.25916086719,8076.520075520617,69198.99931078474,116422.08138942427,167730.60291189505,244274.41456998407,320818.22622807312,379377.20128570637,436293.09751820873,493208.99375071115,{"$f":"IF(Q1062<0,-Q1062+Q1064,)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-320000]
[]
[null,null,"MONTHLY CASH FLOWS - Year N+5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CASH CONTROL",null,null,null,null,null,null,null,"ACCOUNT"]
[null,null,null,"Payment term",{"$f":"P1023+31","v":"2018-01-25"},{"$f":"E1070+28","v":"2018-02-22"},{"$f":"F1070+31","v":"2018-03-25"},{"$f":"G1070+30","v":"2018-04-24"},{"$f":"H1070+31","v":"2018-05-25"},{"$f":"I1070+30","v":"2018-06-24"},{"$f":"J1070+31","v":"2018-07-25"},{"$f":"K1070+30","v":"2018-08-24"},{"$f":"L1070+31","v":"2018-09-24"},{"$f":"M1070+31","v":"2018-10-25"},{"$f":"N1070+30","v":"2018-11-24"},{"$f":"O1070+30","v":"2018-12-24"},"Total",null,{"$f":"P1070+31","v":"2019-01-24"},{"$f":"S1070+28","v":"2019-02-21"},"2019-03-21","2019-04-18","2019-05-16","2019-06-13","2019-07-11","N + 3"]
[]
[null,null,"Rice harvest Sales","60 days",{"$f":"S1025","v":100941.16054247308},{"$f":"T1025","v":100941.16054247308},{"$f":"(F409*tx_usinage*$E$10+F409*$S$8*$E$12)*(1+inflation_céréales)^5*(1-risques)","v":106932.96565633723},106932.96565633723,106932.96565633723,106932.96565633723,106932.96565633723,133666.20707042154,133666.20707042154,133666.20707042154,133666.20707042154,133666.20707042154,{"$f":"SUM(E1072:P1072)","v":1404878.1847187397},null,{"$f":"(P409*tx_usinage*$E$10+P409*$S$8*$E$12)*(1+inflation_céréales)^5*(1-risques)","v":133666.20707042154},{"$f":"(Q409*tx_usinage*$E$10+Q409*$S$8*$E$12)*(1+inflation_céréales)^5*(1-risques)","v":133666.20707042154},null,null,null,null,null,{"$f":"SUM(Q1072:Y1072)-SUM(S1024:Y1024)","v":1672210.5988595826}]
[null,null,"Other cereal harvest sales","60 days",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E1073:P1073)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(Q1073:Y1073)-SUM(S1025:Y1025)","v":-201882.32108494616}]
[null,null,"Inflows - Business cycle",null,{"$f":"SUM(E1072:E1073)","v":100941.16054247308},100941.16054247308,106932.96565633723,106932.96565633723,106932.96565633723,106932.96565633723,106932.96565633723,133666.20707042154,133666.20707042154,133666.20707042154,133666.20707042154,133666.20707042154,1404878.1847187397,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1072:Z1073)","v":1470328.2777746364},{"$f":"$J$31","v":1470328.2777746371},{"$f":"IF(AA1074=Z1074,\"OK\",\"FAUX\")","v":"OK"}]
[]
[null,null,"Capital inflow",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E1076:P1076)","v":0}]
[null,null,"Shareholder current account",null,{"$f":"Q1104-P1114","v":197303.42666808999},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E1077:P1077)","v":197303.42666808999}]
[null,null,"Inflows - shareholders",null,{"$f":"SUM(E1075:E1077)","v":197303.42666808999},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E1078:P1078)","v":197303.42666808999}]
[]
[null,null,"inputs - wet season","2 months before seeding",null,null,null,{"$f":"M$222*(1+inflation_ch)^5","v":663706.53108778619},null,null,null,null,null,null,null,null,{"$f":"SUM(E1080:P1080)","v":663706.53108778619}]
[null,null,"Irrigation","immediate payment",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E1081:P1081)","v":0}]
[null,null,"Storing / Transport","immediate payment",null,null,null,null,null,null,null,null,{"$f":"SUM($M$225:$M$227)*(1+inflation_ch)^5","v":35790.947678308323},{"$f":"SUM($M$228:$M$232)/2*(1+inflation_ch)^5","v":37906.411665664302},{"$f":"SUM($M$228:$M$232)/2*(1+inflation_ch)^5","v":37906.411665664302},null,{"$f":"SUM(E1082:P1082)","v":111603.77100963693}]
[null,null,"inputs - hot season","2 months before seeding",{"$f":"$M$244*(1+inflation_ch)^5","v":331853.2655438931},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E1083:P1083)","v":331853.2655438931}]
[null,null,"Irrigation","immediate payment",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E1084:P1084)","v":0}]
[null,null,"Storing / Transport","immediate payment",null,null,null,null,null,{"$f":"SUM($M$247:$M$249)*(1+inflation_ch)^5","v":17895.473839154161},{"$f":"SUM($M$250:$M$254)/3*(1+inflation_ch)^5","v":12635.470555221436},{"$f":"SUM($M$250:$M$254)/3*(1+inflation_ch)^5","v":12635.470555221436},{"$f":"SUM($M$250:$M$254)/3*(1+inflation_ch)^5","v":12635.470555221436},null,null,null,{"$f":"SUM(E1085:M1085)","v":55801.885504818471}]
[null,null,"Sub total rice harvests costs",null,{"$f":"SUM(E1080:E1085)","v":331853.2655438931},0,0,663706.53108778619,0,{"$f":"SUM(J1080:J1085)","v":17895.473839154161},{"$f":"SUM(K1080:K1085)","v":12635.470555221436},{"$f":"SUM(L1080:L1085)","v":12635.470555221436},48426.418233529759,37906.411665664302,37906.411665664302,0,1162965.4531461347,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1080:Z1083)","v":0},{"$f":"SUM(AA1080:AA1083)","v":0}]
[]
[null,null,"inputs - wet season","2 months before seeding",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E1088:P1088)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(O1040:P1040)+SUM(E1088:N1088)","v":0}]
[null,null,"Irrigation","immediate payment",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E1089:P1089)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(O1041:P1041)+SUM(E1089:N1089)","v":0}]
[null,null,"Storing / Transport","immediate payment",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E1090:P1090)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(O1042:P1042)+SUM(E1090:N1090)","v":0}]
[null,null,"inputs - hot season","2 months before seeding",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E1091:P1091)","v":0},null,null,null,null,null,null,null,null,{"$f":"Q1091","v":0}]
[null,null,"Irrigation","immediate payment"]
[null,null,"Storing / Transport","immediate payment"]
[null,null,"Sub total other cereal harvests costs",null,{"$f":"SUM(E1088:E1091)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1087:Z1091)","v":0},{"$f":"SUM(AA1087:AA1091)","v":0}]
[]
[null,null,"Total operating variable costs",null,{"$f":"E1086+E1094","v":331853.2655438931},0,0,663706.53108778619,0,17895.473839154161,12635.470555221436,12635.470555221436,48426.418233529759,37906.411665664302,37906.411665664302,0,1162965.4531461347,null,null,null,null,null,null,null,null,{"$f":"Z1086+Z1094","v":0}]
[]
[null,null,"Fixed costs",null,{"$f":"+S1051","v":14583.391171590682},{"$f":"$J$38/12","v":17617.654596238579},17617.654596238579,17617.654596238579,17617.654596238579,17617.654596238579,17617.654596238579,17617.654596238579,17617.654596238579,17617.654596238579,17617.654596238579,17617.654596238579,{"$f":"SUM(E1098:P1098)","v":208377.591730215},null,{"$f":"+P1098","v":17617.654596238579},null,null,null,null,null,null,{"$f":"SUM(F1098:P1098)+S1098","v":211411.85515486289},{"$f":"$J$38","v":211411.85515486295},{"$f":"IF(AA1098=Z1098,\"OK\",\"FAUX\")","v":"OK"}]
[]
[null,null,"Income tax",null,null,{"$f":"K1053/3","v":0},null,{"$f":"K1053/3","v":0},null,null,{"$f":"-I$50-F1100-H1100","v":0},null,null,null,null,{"$f":"-J50","v":0},{"$f":"SUM(E1100:P1100)","v":0},null,{"$f":"+E1147","v":0},{"$f":"+K1147","v":0},{"$f":"+L1147","v":0},{"$f":"+M1147","v":0},{"$f":"+N1147","v":0},{"$f":"+O1147","v":0},null,{"$f":"+Q1100","v":0},{"$f":"-$J$50","v":0},{"$f":"IF(AA1100=Z1100,\"OK\",\"FAUX\")","v":"OK"}]
[]
[null,null,"Outflows - Business cycle",null,{"$f":"E1096+E1098+E1100","v":346436.65671548375},{"$f":"F1096+F1098+F1100","v":17617.654596238579},17617.654596238579,681324.18568402482,17617.654596238579,35513.12843539274,30253.125151460015,30253.125151460015,66044.072829768338,55524.066261902881,55524.066261902881,17617.654596238579,1371343.0448763496]
[]
[null,null,"Purchase of fixed assets",null,{"$f":"($Q$99+$Q$105+$Q$159)/8+$Q$143+$Q$149+$Q$164","v":7303.4266680899991},{"$f":"($Q$99+$Q$105+$Q$159)/8","v":0},0,0,0,0,0,0,null,null,null,null,{"$f":"SUM(E1104:P1104)","v":7303.4266680899991}]
[null,null,"Shareholder current account reimburs.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E1105:P1105)","v":0}]
[null,null,"Dividend paid","2 months after period closing",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E1106:P1106)","v":0}]
[null,null,"Outflows - shareholders & investments",null,{"$f":"SUM(E1103:E1106)","v":7303.4266680899991},{"$f":"SUM(F1103:F1106)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E1107:P1107)","v":7303.4266680899991}]
[]
[null,null,"Net Balance",null,{"$f":"P1062+E1074+E1078-E1102-E1107","v":437713.49757770047},{"$f":"+E1109+F1074+F1078-F1102-F1107","v":521037.00352393492},610352.31458403356,35961.094556345954,125276.40561644459,196696.24283738906,273376.08334226627,376789.16526122781,444411.299501881,522553.44031039969,600695.58111891826,716744.13359310117]
[]
[null,null,"Short term financial result (WCR financing)",null,{"$f":"IF(E1109<0,E1109*-$E$13)/12","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E1111:P1111)","v":0},null,null,null,null,null,null,null,null,{"$f":"Q1111+Q1061","v":0}]
[]
[null,null,"Cash Balance",null,{"$f":"E1109-E1111","v":437713.49757770047},{"$f":"F1109-F1111","v":521037.00352393492},610352.31458403356,35961.094556345954,125276.40561644459,196696.24283738906,273376.08334226627,376789.16526122781,444411.299501881,522553.44031039969,600695.58111891826,716744.13359310117,{"$f":"IF(Q1109<0,-Q1109+Q1111,)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-190000]
[]
[null,null,"MONTHLY CASH FLOWS - Year N+6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CASH CONTROL",null,null,null,null,null,null,null,"ACCOUNT"]
[null,null,null,"Payment term",{"$f":"P1070+31","v":"2019-01-24"},{"$f":"E1117+28","v":"2019-02-21"},{"$f":"F1117+31","v":"2019-03-24"},{"$f":"G1117+30","v":"2019-04-23"},{"$f":"H1117+31","v":"2019-05-24"},{"$f":"I1117+30","v":"2019-06-23"},{"$f":"J1117+31","v":"2019-07-24"},{"$f":"K1117+30","v":"2019-08-23"},{"$f":"L1117+31","v":"2019-09-23"},{"$f":"M1117+31","v":"2019-10-24"},{"$f":"N1117+30","v":"2019-11-23"},{"$f":"O1117+30","v":"2019-12-23"},"Total",null,{"$f":"P1117+31","v":"2020-01-23"},{"$f":"S1117+28","v":"2020-02-20"},"2020-03-19","2020-04-16","2020-05-14","2020-06-11","2020-07-09","N + 3"]
[]
[null,null,"Rice harvest Sales","60 days",{"$f":"S1072","v":133666.20707042154},{"$f":"T1072","v":133666.20707042154},{"$f":"(F423*tx_usinage*(1/2*$E$10+1/2*$E$11)+F423*$S$8*$E$12)*(1+inflation_céréales)^6*(1-risques)","v":140918.16007809952},140918.16007809952,140918.16007809952,140918.16007809952,140918.16007809952,140918.16007809952,140918.16007809952,140918.16007809952,140918.16007809952,140918.16007809952,{"$f":"SUM(E1119:P1119)","v":1676514.014921838},null,{"$f":"(P423*tx_usinage*(1/2*$E$10+1/2*$E$11)+P423*$S$8*$E$12)*(1+inflation_céréales)^6*(1-risques)","v":140918.16007809952},{"$f":"(Q423*tx_usinage*(1/2*$E$10+1/2*$E$11)+Q423*$S$8*$E$12)*(1+inflation_céréales)^6*(1-risques)","v":140918.16007809952},null,null,null,null,null,{"$f":"SUM(Q1119:Y1119)-SUM(S1071:Y1071)","v":1958350.3350780369}]
[null,null,"Other cereal harvest sales","60 days",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E1120:P1120)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(Q1120:Y1120)-SUM(S1072:Y1072)","v":-267332.41414084309}]
[null,null,"Inflows - Business cycle",null,{"$f":"SUM(E1119:E1120)","v":133666.20707042154},133666.20707042154,140918.16007809952,140918.16007809952,140918.16007809952,140918.16007809952,140918.16007809952,140918.16007809952,140918.16007809952,140918.16007809952,140918.16007809952,140918.16007809952,1676514.014921838,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1119:Z1120)","v":1691017.9209371938},{"$f":"$K$31","v":1691017.9209371943},{"$f":"IF(AA1121=Z1121,\"OK\",\"FAUX\")","v":"OK"}]
[]
[null,null,"Capital inflow",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E1123:P1123)","v":0}]
[null,null,"Shareholder current account",null,{"$f":"Q1151-P1161","v":3761.2647340663498},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E1124:P1124)","v":3761.2647340663498}]
[null,null,"Inflows - shareholders",null,{"$f":"SUM(E1122:E1124)","v":3761.2647340663498},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E1125:P1125)","v":3761.2647340663498}]
[]
[null,null,"inputs - wet season","2 months before seeding",null,null,null,{"$f":"N$222*(1+inflation_ch)^6","v":683617.7270204199},null,null,null,null,null,null,null,null,{"$f":"SUM(E1127:P1127)","v":683617.7270204199}]
[null,null,"Irrigation","immediate payment",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E1128:P1128)","v":0}]
[null,null,"Storing / Transport","immediate payment",null,null,null,null,null,null,null,null,null,{"$f":"SUM($N$225:$N$227)*(1+inflation_ch)^6","v":36864.676108657572},{"$f":"SUM($N$228:$N$232)/2*(1+inflation_ch)^6","v":39043.604015634235},{"$f":"SUM($N$228:$N$232)/2*(1+inflation_ch)^6","v":39043.604015634235},{"$f":"SUM(E1129:P1129)","v":114951.88413992604}]
[null,null,"inputs - hot season","2 months before seeding",{"$f":"$N$244*(1+inflation_ch)^6","v":341808.86351020995},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E1130:P1130)","v":341808.86351020995}]
[null,null,"Irrigation","immediate payment",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E1131:P1131)","v":0}]
[null,null,"Storing / Transport","immediate payment",null,null,null,null,null,{"$f":"SUM($N$247:$N$249)*(1+inflation_ch)^6","v":18432.338054328786},{"$f":"SUM($N$250:$N$254)/3*(1+inflation_ch)^6","v":13014.53467187808},{"$f":"SUM($N$250:$N$254)/3*(1+inflation_ch)^6","v":13014.53467187808},{"$f":"SUM($N$250:$N$254)/3*(1+inflation_ch)^6","v":13014.53467187808},null,null,null,{"$f":"SUM(E1132:M1132)","v":57475.942069963021}]
[null,null,"Sub total rice harvests costs",null,{"$f":"SUM(E1127:E1132)","v":341808.86351020995},0,0,683617.7270204199,0,{"$f":"SUM(J1127:J1132)","v":18432.338054328786},{"$f":"SUM(K1127:K1132)","v":13014.53467187808},{"$f":"SUM(L1127:L1132)","v":13014.53467187808},13014.53467187808,36864.676108657572,39043.604015634235,39043.604015634235,1197854.416740519,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1127:Z1130)","v":0},{"$f":"SUM(AA1127:AA1130)","v":0}]
[]
[null,null,"inputs - wet season","2 months before seeding",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E1135:P1135)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(O1087:P1087)+SUM(E1135:N1135)","v":0}]
[null,null,"Irrigation","immediate payment",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E1136:P1136)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(O1088:P1088)+SUM(E1136:N1136)","v":0}]
[null,null,"Storing / Transport","immediate payment",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E1137:P1137)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(O1089:P1089)+SUM(E1137:N1137)","v":0}]
[null,null,"inputs - hot season","2 months before seeding",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E1138:P1138)","v":0},null,null,null,null,null,null,null,null,{"$f":"Q1138","v":0}]
[null,null,"Irrigation","immediate payment"]
[null,null,"Storing / Transport","immediate payment"]
[null,null,"Sub total other cereal harvests costs",null,{"$f":"SUM(E1135:E1138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1134:Z1138)","v":0}]
[]
[null,null,"Total operating variable costs",null,{"$f":"E1133+E1141","v":341808.86351020995},0,0,683617.7270204199,0,18432.338054328786,13014.53467187808,13014.53467187808,13014.53467187808,36864.676108657572,39043.604015634235,39043.604015634235,1197854.416740519,null,null,null,null,null,null,null,null,{"$f":"Z1133+Z1141","v":0}]
[]
[null,null,"Fixed costs",null,{"$f":"+S1098","v":17617.654596238579},{"$f":"$K$38/12","v":18907.016453028027},18907.016453028027,18907.016453028027,18907.016453028027,18907.016453028027,18907.016453028027,18907.016453028027,18907.016453028027,18907.016453028027,18907.016453028027,18907.016453028027,{"$f":"SUM(E1145:P1145)","v":225594.83557954684},null,{"$f":"+P1145","v":18907.016453028027},null,null,null,null,null,null,{"$f":"SUM(F1145:P1145)+S1145","v":226884.19743633628},{"$f":"$K$38","v":226884.19743633631},{"$f":"IF(AA1145=Z1145,\"OK\",\"FAUX\")","v":"OK"}]
[]
[null,null,"Income tax",null,null,null,null,null,null,null,{"$f":"Q1100/3","v":0},null,{"$f":"Q1100/3","v":0},null,null,{"$f":"-K$50-K1147-M1147","v":39722.659541925568},{"$f":"SUM(E1147:P1147)","v":39722.659541925568},null,{"$f":"+E1194","v":0},null,null,null,{"$f":"+I1194","v":0},{"$f":"+J1194","v":0},null,{"$f":"+Q1147","v":39722.659541925568},{"$f":"-$K$50","v":39722.659541925568},{"$f":"IF(AA1147=Z1147,\"OK\",\"FAUX\")","v":"OK"}]
[]
[null,null,"Outflows - Business cycle",null,{"$f":"E1143+E1145+E1147","v":359426.51810644852},18907.016453028027,18907.016453028027,702524.74347344798,18907.016453028027,37339.354507356809,31921.551124906109,31921.551124906109,31921.551124906109,55771.692561685602,57950.620468662266,97673.280010587827,{"$f":"Q1143+Q1145+Q1147","v":1463171.9118619915}]
[]
[null,null,"Purchase of fixed assets",null,{"$f":"($S$99+$S$105+$S$159)/8+$S$143+$S$149+$S$164","v":3761.2647340663498},{"$f":"($S$99+$S$105+$S$159)/8","v":0},0,0,0,0,0,0,null,null,null,null,{"$f":"SUM(E1151:P1151)","v":3761.2647340663498}]
[null,null,"Shareholder current account reimburs.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E1152:P1152)","v":0}]
[null,null,"Dividend paid","2 months after period closing",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E1153:P1153)","v":0}]
[null,null,"Outflows - shareholders & investments",null,{"$f":"SUM(E1150:E1153)","v":3761.2647340663498},{"$f":"SUM(F1150:F1153)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E1154:P1154)","v":3761.2647340663498}]
[]
[null,null,"Net Balance",null,{"$f":"P1109+E1121+E1125-E1149-E1154","v":490983.82255707419},{"$f":"+E1156+F1121+F1125-F1149-F1154","v":605743.0131744676},727754.15679953911,166147.57340419071,288158.71702926222,391737.52260000492,500734.13155319827,609730.74050639174,718727.34945958504,803873.81697599893,886841.35658543615,930086.23665294796]
[]
[null,null,"Short term financial result (WCR financing)",null,{"$f":"IF(E1156<0,E1156*-$E$13)/12","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E1158:P1158)","v":0}]
[]
[null,null,"Cash Balance",null,{"$f":"E1156-E1158","v":490983.82255707419},{"$f":"F1156-F1158","v":605743.0131744676},727754.15679953911,166147.57340419071,288158.71702926222,391737.52260000492,500734.13155319827,609730.74050639174,718727.34945958504,803873.81697599893,886841.35658543615,930086.23665294796,{"$f":"IF(Q1156<0,-Q1156+Q1158,)","v":0}]
[]
[]
[null,null,"MONTHLY CASH FLOWS - Year N+7",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CASH CONTROL",null,null,null,null,null,null,null,"ACCOUNT"]
[null,null,null,"Payment term",{"$f":"P1117+31","v":"2020-01-23"},{"$f":"E1164+28","v":"2020-02-20"},{"$f":"F1164+31","v":"2020-03-22"},{"$f":"G1164+30","v":"2020-04-21"},{"$f":"H1164+31","v":"2020-05-22"},{"$f":"I1164+30","v":"2020-06-21"},{"$f":"J1164+31","v":"2020-07-22"},{"$f":"K1164+30","v":"2020-08-21"},{"$f":"L1164+31","v":"2020-09-21"},{"$f":"M1164+31","v":"2020-10-22"},{"$f":"N1164+30","v":"2020-11-21"},{"$f":"O1164+30","v":"2020-12-21"},"Total",null,{"$f":"P1164+31","v":"2021-01-21"},{"$f":"S1164+28","v":"2021-02-18"},"2021-03-18","2021-04-15","2021-05-13","2021-06-10","2021-07-08","N + 3"]
[]
[null,null,"Rice harvest Sales","60 days",{"$f":"S1119","v":140918.16007809952},{"$f":"T1119","v":140918.16007809952},{"$f":"(F437*tx_usinage*$E$11+F437*$S$8*$E$12)*(1+inflation_céréales)^7*(1-risques)","v":148536.40339507902},148536.40339507902,148536.40339507902,148536.40339507902,148536.40339507902,148536.40339507902,148536.40339507902,148536.40339507902,148536.40339507902,148536.40339507902,{"$f":"SUM(E1166:P1166)","v":1767200.3541069897},null,{"$f":"(P437*tx_usinage*$E$11+P437*$S$8*$E$12)*(1+inflation_céréales)^7*(1-risques)","v":148536.40339507902},{"$f":"(Q437*tx_usinage*$E$11+Q437*$S$8*$E$12)*(1+inflation_céréales)^7*(1-risques)","v":148536.40339507902},null,null,null,null,null,{"$f":"SUM(Q1166:Y1166)-SUM(S1118:Y1118)","v":2064273.1608971478}]
[null,null,"Other cereal harvest sales","60 days",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E1167:P1167)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(Q1167:Y1167)-SUM(S1119:Y1119)","v":-281836.32015619904}]
[null,null,"Inflows - Business cycle",null,{"$f":"SUM(E1166:E1167)","v":140918.16007809952},140918.16007809952,148536.40339507902,148536.40339507902,148536.40339507902,148536.40339507902,148536.40339507902,148536.40339507902,148536.40339507902,148536.40339507902,148536.40339507902,148536.40339507902,1767200.3541069897,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1166:Z1167)","v":1782436.8407409489},{"$f":"$L$31","v":1782436.840740948},{"$f":"IF(AA1168=Z1168,\"OK\",\"FAUX\")","v":"OK"}]
[]
[null,null,"Capital inflow",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E1170:P1170)","v":0}]
[null,null,"Shareholder current account",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E1171:P1171)","v":0}]
[null,null,"Inflows - shareholders",null,{"$f":"SUM(E1169:E1171)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E1172:P1172)","v":0}]
[]
[null,null,"inputs - wet season","2 months before seeding",null,null,null,{"$f":"O$222*(1+inflation_ch)^7","v":704126.25883103244},null,null,null,null,null,null,null,null,{"$f":"SUM(E1174:P1174)","v":704126.25883103244}]
[null,null,"Irrigation","immediate payment",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E1175:P1175)","v":0}]
[null,null,"Storing / Transport","immediate payment",null,null,null,null,null,null,null,null,null,{"$f":"SUM($O$225:$O$227)*(1+inflation_ch)^7","v":37970.616391917305},{"$f":"SUM($O$228:$O$232)/2*(1+inflation_ch)^7","v":40214.912136103267},{"$f":"SUM($O$228:$O$232)/2*(1+inflation_ch)^7","v":40214.912136103267},{"$f":"SUM(E1176:P1176)","v":118400.44066412383}]
[null,null,"inputs - hot season","2 months before seeding",{"$f":"$O$244*(1+inflation_ch)^7","v":352063.12941551622},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E1177:P1177)","v":352063.12941551622}]
[null,null,"Irrigation","immediate payment",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E1178:P1178)","v":0}]
[null,null,"Storing / Transport","immediate payment",null,null,null,null,null,{"$f":"SUM($O$247:$O$249)*(1+inflation_ch)^7","v":18985.308195958653},{"$f":"SUM($O$250:$O$254)/3*(1+inflation_ch)^7","v":13404.970712034423},{"$f":"SUM($O$250:$O$254)/3*(1+inflation_ch)^7","v":13404.970712034423},{"$f":"SUM($O$250:$O$254)/3*(1+inflation_ch)^7","v":13404.970712034423},null,null,null,{"$f":"SUM(E1179:M1179)","v":59200.220332061923}]
[null,null,"Sub total rice harvests costs",null,{"$f":"SUM(E1174:E1179)","v":352063.12941551622},0,0,704126.25883103244,0,{"$f":"SUM(J1174:J1179)","v":18985.308195958653},{"$f":"SUM(K1174:K1179)","v":13404.970712034423},{"$f":"SUM(L1174:L1179)","v":13404.970712034423},13404.970712034423,37970.616391917305,40214.912136103267,40214.912136103267,1233790.0492427344,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1174:Z1177)","v":0},{"$f":"SUM(AA1174:AA1177)","v":0}]
[]
[null,null,"inputs - wet season","2 months before seeding",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E1182:P1182)","v":0}]
[null,null,"Irrigation","immediate payment",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E1183:P1183)","v":0}]
[null,null,"Storing / Transport","immediate payment",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E1184:P1184)","v":0}]
[null,null,"inputs - hot season","2 months before seeding",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E1185:P1185)","v":0}]
[null,null,"Irrigation","immediate payment"]
[null,null,"Storing / Transport","immediate payment"]
[null,null,"Sub total other cereal harvests costs",null,{"$f":"SUM(E1182:E1185)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1181:Z1185)","v":0}]
[]
[null,null,"Total operating variable costs",null,{"$f":"E1180+E1188","v":352063.12941551622},0,0,704126.25883103244,0,18985.308195958653,13404.970712034423,13404.970712034423,13404.970712034423,37970.616391917305,40214.912136103267,40214.912136103267,1233790.0492427344,null,null,null,null,null,null,null,null,{"$f":"Z1180+Z1188","v":0}]
[]
[null,null,"Fixed costs",null,{"$f":"+S1145","v":18907.016453028027},{"$f":"$L$38/12","v":19696.671064088081},19696.671064088081,19696.671064088081,19696.671064088081,19696.671064088081,19696.671064088081,19696.671064088081,19696.671064088081,19696.671064088081,19696.671064088081,19696.671064088081,{"$f":"SUM(E1192:P1192)","v":235570.39815799697},null,{"$f":"+P1192","v":19696.671064088081},null,null,null,null,null,null,{"$f":"SUM(F1192:P1192)+S1192","v":236360.05276905702},{"$f":"$L$38","v":236360.05276905699},{"$f":"IF(AA1192=Z1192,\"OK\",\"FAUX\")","v":"OK"}]
[]
[null,null,"Income tax",null,null,null,null,null,null,null,{"$f":"Q1147/3","v":13240.886513975189},null,{"$f":"Q1147/3","v":13240.886513975189},null,null,{"$f":"-L$50-K1194-M1194","v":24821.04464700479},{"$f":"SUM(E1194:P1194)","v":51302.817674955164},null,{"$f":"+E1241","v":0},null,null,null,{"$f":"+I1241","v":0},{"$f":"+J1241","v":0},null,{"$f":"+Q1194","v":51302.817674955164},{"$f":"-$L$50","v":51302.817674955164},{"$f":"IF(AA1194=Z1194,\"OK\",\"FAUX\")","v":"OK"}]
[]
[null,null,"Outflows - Business cycle",null,{"$f":"E1190+E1192+E1194","v":370970.14586854423},19696.671064088081,19696.671064088081,723822.92989512056,19696.671064088081,38681.979260046734,46342.528290097689,33101.641776122502,46342.528290097689,57667.28745600539,59911.583200191351,84732.627847196141,1520663.2650756866]
[]
[null,null,"Purchase of fixed assets",null,{"$f":"($U$99+$U$105+$U$159)/8+$U$143+$U$149+$U$164","v":3874.1026760883406},{"$f":"($U$99+$U$105+$U$159)/8","v":0},0,0,0,0,0,0,null,null,null,null,{"$f":"SUM(E1198:P1198)","v":3874.1026760883406}]
[null,null,"Shareholder current account reimburs.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E1199:P1199)","v":0}]
[null,null,"Dividend paid","2 months after period closing",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E1200:P1200)","v":0}]
[null,null,"Outflows - shareholders & investments",null,{"$f":"SUM(E1197:E1200)","v":3874.1026760883406},{"$f":"SUM(F1197:F1200)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E1201:P1201)","v":3874.1026760883406}]
[]
[null,null,"Net Balance",null,{"$f":"P1156+E1168+E1172-E1196-E1201","v":696160.14818641485},{"$f":"+E1203+F1168+F1172-F1196-F1201","v":817381.63720042631},946221.36953141727,370934.84303137579,499774.57536236674,609628.99949739897,711822.87460238033,827257.63622133678,929451.51132631802,1020320.6272653916,1108945.4474602793,1172749.2230081623]
[]
[null,null,"Short term financial result (WCR financing)",null,{"$f":"IF(E1203<0,E1203*-$E$13)/12","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E1205:P1205)","v":0},null,null,null,null,null,null,null,null,{"$f":"Q1205+Q1155","v":0}]
[]
[null,null,"Cash Balance",null,{"$f":"E1203-E1205","v":696160.14818641485},{"$f":"F1203-F1205","v":817381.63720042631},946221.36953141727,370934.84303137579,499774.57536236674,609628.99949739897,711822.87460238033,827257.63622133678,929451.51132631802,1020320.6272653916,1108945.4474602793,1172749.2230081623,{"$f":"IF(Q1203<0,-Q1203+Q1205,)","v":0}]
[]
[]
[null,null,"MONTHLY CASH FLOWS - Year N+8",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CASH CONTROL",null,null,null,null,null,null,null,"ACCOUNT"]
[null,null,null,"Payment term",{"$f":"P1164+31","v":"2021-01-21"},{"$f":"E1211+28","v":"2021-02-18"},{"$f":"F1211+31","v":"2021-03-21"},{"$f":"G1211+30","v":"2021-04-20"},{"$f":"H1211+31","v":"2021-05-21"},{"$f":"I1211+30","v":"2021-06-20"},{"$f":"J1211+31","v":"2021-07-21"},{"$f":"K1211+30","v":"2021-08-20"},{"$f":"L1211+31","v":"2021-09-20"},{"$f":"M1211+31","v":"2021-10-21"},{"$f":"N1211+30","v":"2021-11-20"},{"$f":"O1211+30","v":"2021-12-20"},"Total",null,{"$f":"P1211+31","v":"2022-01-20"},{"$f":"S1211+28","v":"2022-02-17"},"2022-03-17","2022-04-14","2022-05-12","2022-06-09","2022-07-07","N + 3"]
[]
[null,null,"Rice harvest Sales","60 days",{"$f":"S1166","v":148536.40339507902},{"$f":"T1166","v":148536.40339507902},{"$f":"(F451*tx_usinage*$E$11+F451*$S$8*$E$12)*(1+inflation_céréales)^8*(1-risques)","v":154477.85953088221},154477.85953088221,154477.85953088221,154477.85953088221,154477.85953088221,154477.85953088221,154477.85953088221,154477.85953088221,154477.85953088221,154477.85953088221,{"$f":"SUM(E1213:P1213)","v":1841851.40209898},null,{"$f":"(P451*tx_usinage*$E$11+P451*$S$8*$E$12)*(1+inflation_céréales)^8*(1-risques)","v":154477.85953088221},{"$f":"(Q451*tx_usinage*$E$11+Q451*$S$8*$E$12)*(1+inflation_céréales)^8*(1-risques)","v":154477.85953088221},null,null,null,null,null,{"$f":"SUM(Q1213:Y1213)-SUM(S1165:Y1165)","v":2150807.1211607447}]
[null,null,"Other cereal harvest sales","60 days",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E1214:P1214)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(Q1214:Y1214)-SUM(S1166:Y1166)","v":-297072.80679015804}]
[null,null,"Inflows - Business cycle",null,{"$f":"SUM(E1213:E1214)","v":148536.40339507902},148536.40339507902,154477.85953088221,154477.85953088221,154477.85953088221,154477.85953088221,154477.85953088221,154477.85953088221,154477.85953088221,154477.85953088221,154477.85953088221,154477.85953088221,1841851.40209898,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1213:Z1214)","v":1853734.3143705865},{"$f":"$M$31","v":1853734.3143705861},{"$f":"IF(AA1215=Z1215,\"OK\",\"FAUX\")","v":"OK"}]
[]
[null,null,"Capital inflow",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E1217:P1217)","v":0}]
[null,null,"Shareholder current account",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E1218:P1218)","v":0}]
[null,null,"Inflows - shareholders",null,{"$f":"SUM(E1216:E1218)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E1219:P1219)","v":0}]
[]
[null,null,"inputs - wet season","2 months before seeding",null,null,null,{"$f":"P$222*(1+inflation_ch)^8","v":725250.04659596342},null,null,null,null,null,null,null,null,{"$f":"SUM(E1221:P1221)","v":725250.04659596342}]
[null,null,"Irrigation","immediate payment",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E1222:P1222)","v":0}]
[null,null,"Storing / Transport","immediate payment",null,null,null,null,null,null,null,null,null,{"$f":"SUM($P$225:$P$227)*(1+inflation_ch)^8","v":39109.734883674813},{"$f":"SUM($P$228:$P$232)/2*(1+inflation_ch)^8","v":41421.359500186358},{"$f":"SUM($P$228:$P$232)/2*(1+inflation_ch)^8","v":41421.359500186358},{"$f":"SUM(E1223:P1223)","v":121952.45388404753}]
[null,null,"inputs - hot season","2 months before seeding",{"$f":"$P$244*(1+inflation_ch)^8","v":362625.02329798171},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E1224:P1224)","v":362625.02329798171}]
[null,null,"Irrigation","immediate payment",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E1225:P1225)","v":0}]
[null,null,"Storing / Transport","immediate payment",null,null,null,null,null,{"$f":"SUM($P$247:$P$249)*(1+inflation_ch)^8","v":19554.867441837407},{"$f":"SUM($P$250:$P$254)/3*(1+inflation_ch)^8","v":13807.119833395454},{"$f":"SUM($P$250:$P$254)/3*(1+inflation_ch)^8","v":13807.119833395454},{"$f":"SUM($P$250:$P$254)/3*(1+inflation_ch)^8","v":13807.119833395454},null,null,null,{"$f":"SUM(E1226:M1226)","v":60976.226942023764}]
[null,null,"Sub total rice harvests costs",null,{"$f":"SUM(E1221:E1226)","v":362625.02329798171},0,0,725250.04659596342,0,{"$f":"SUM(J1221:J1226)","v":19554.867441837407},{"$f":"SUM(K1221:K1226)","v":13807.119833395454},{"$f":"SUM(L1221:L1226)","v":13807.119833395454},13807.119833395454,39109.734883674813,41421.359500186358,41421.359500186358,1270803.7507200164,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1221:Z1224)","v":0},{"$f":"SUM(AA1221:AA1224)","v":0}]
[]
[null,null,"inputs - wet season","2 months before seeding",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E1229:P1229)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(O1181:P1181)+SUM(E1229:N1229)","v":0}]
[null,null,"Irrigation","immediate payment",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E1230:P1230)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(O1182:P1182)+SUM(E1230:N1230)","v":0}]
[null,null,"Storing / Transport","immediate payment",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E1231:P1231)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(O1183:P1183)+SUM(E1231:N1231)","v":0}]
[null,null,"inputs - hot season","2 months before seeding",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E1232:P1232)","v":0},null,null,null,null,null,null,null,null,{"$f":"Q1232","v":0}]
[null,null,"Irrigation","immediate payment"]
[null,null,"Storing / Transport","immediate payment"]
[null,null,"Sub total other cereal harvests costs",null,{"$f":"SUM(E1229:E1232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1228:Z1232)","v":0}]
[]
[null,null,"Total operating variable costs",null,{"$f":"E1227+E1235","v":362625.02329798171},0,0,725250.04659596342,0,19554.867441837407,13807.119833395454,13807.119833395454,13807.119833395454,39109.734883674813,41421.359500186358,41421.359500186358,1270803.7507200164,null,null,null,null,null,null,null,null,{"$f":"Z1227+Z1235","v":0}]
[]
[null,null,"Fixed costs",null,{"$f":"$M$38/12","v":18996.664798208705},18996.664798208705,18996.664798208705,18996.664798208705,18996.664798208705,18996.664798208705,18996.664798208705,18996.664798208705,18996.664798208705,18996.664798208705,18996.664798208705,18996.664798208705,{"$f":"SUM(E1239:P1239)","v":227959.97757850451},null,{"$f":"+P1239","v":18996.664798208705},null,null,null,null,null,null,{"$f":"SUM(F1239:P1239)+S1239","v":227959.97757850451},{"$f":"$M$38","v":227959.97757850448},{"$f":"IF(AA1239=Z1239,\"OK\",\"FAUX\")","v":"FAUX"}]
[]
[null,null,"Income tax",null,null,null,null,null,null,null,{"$f":"Q1194/3","v":17100.939224985053},null,{"$f":"Q1194/3","v":17100.939224985053},null,null,{"$f":"-M$50-K1241-M1241","v":28506.855403633959},{"$f":"SUM(E1241:P1241)","v":62708.733853604062},null,{"$f":"+E1288","v":0},null,null,null,{"$f":"+I1288","v":0},{"$f":"+J1288","v":0},null,{"$f":"+Q1241","v":62708.733853604062},{"$f":"-$M$50","v":62708.733853604062},{"$f":"IF(AA1241=Z1241,\"OK\",\"FAUX\")","v":"OK"}]
[]
[null,null,"Outflows - Business cycle",null,{"$f":"E1237+E1239+E1241","v":381621.6880961904},18996.664798208705,18996.664798208705,744246.71139417216,18996.664798208705,38551.532240046115,49904.723856589218,32803.784631604161,49904.723856589218,58106.399681883515,60418.024298395059,88924.879702029022,1561472.4621521248]
[]
[null,null,"Purchase of fixed assets",null,{"$f":"($W$99+$W$105+$W$159)/8+$W$143+$W$149+$W$164","v":0},{"$f":"($W$99+$W$105+$W$159)/8","v":0},0,0,0,0,0,0,null,null,null,null,{"$f":"SUM(E1245:P1245)","v":0}]
[null,null,"Shareholder current account reimburs.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E1246:P1246)","v":0}]
[null,null,"Dividend paid","2 months after period closing",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E1247:P1247)","v":0}]
[null,null,"Outflows - shareholders & investments",null,{"$f":"SUM(E1244:E1247)","v":0},{"$f":"SUM(F1244:F1247)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E1248:P1248)","v":0}]
[]
[null,null,"Net Balance",null,{"$f":"P1203+E1215+E1219-E1243-E1248","v":939663.93830705108},{"$f":"+E1250+F1215+F1219-F1243-F1248","v":1069203.6769039214},1204684.8716365949,614916.01977330493,750397.21450597839,866323.54179681453,970896.67747110757,1092570.7523703857,1197143.8880446786,1293515.3478936772,1387575.1831261644,1453128.1629550175]
[]
[null,null,"Short term financial result (WCR financing)",null,{"$f":"IF(E1250<0,E1250*-$E$13)/12","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E1252:P1252)","v":0},null,null,null,null,null,null,null,null,{"$f":"Q1252+Q1202","v":0}]
[]
[null,null,"Cash Balance",null,{"$f":"E1250-E1252","v":939663.93830705108},{"$f":"F1250-F1252","v":1069203.6769039214},1204684.8716365949,614916.01977330493,750397.21450597839,866323.54179681453,970896.67747110757,1092570.7523703857,1197143.8880446786,1293515.3478936772,1387575.1831261644,1453128.1629550175,{"$f":"IF(Q1250<0,-Q1250+Q1252,)","v":0}]

{"sheet":"CASL","index":11,"n_rows":836,"n_cols":312,"rows_kept":836,"cut":false,"hidden":false,"merged":[[47,186,47,197],[48,186,48,188],[107,221,107,222],[109,221,109,222],[67,199,67,200],[94,221,94,235],[1,1,1,4],[8,1,8,4],[9,1,9,4],[11,1,11,4],[1,6,1,12],[4,6,4,12],[2,6,2,12],[293,1,293,10],[176,237,176,247],[177,236,177,238],[573,144,573,157],[263,4,264,4],[602,144,602,157],[632,144,632,157],[664,144,664,157],[428,159,428,160],[176,17,176,20],[176,46,176,49],[426,281,426,286],[227,262,227,263],[232,262,232,263],[252,262,252,263],[426,136,426,141],[229,257,229,258]]}
[]
[null,"HYPOTHESES",null,null,null,null,"CASL : cost center"]
[null,null,null,"Parity Euros/F Cfa",{"$f":"parité","v":655.95699999999999},null,"allocated to the farms on the basis of their sales and investments"]
[null,null,null,"Charges inflation",{"$f":"inflation_ch","v":0.03}]
[null,null,null,"Safety margin on farm/civil engineering machines",{"$f":"conting_capex","v":0.05},null,"CASL TASKS"]
[null,null,null,"CASL markup",{"$f":"marge_SAS","v":0},null,"- Purchases and supply chain for investments and farms inputs"]
[null,null,null,null,null,null,"- Accounting and financial controlling for all the local companies"]
[null,null,null,null,null,null,"- Business controlling and technical support"]
[null,"Accounting period : 1st of January to 31st of December",null,null,null,null,"- Representation vis-à-vis the third parties"]
[null,"INVESTMENT TAXES: no VAT, Cust.Duties 20 % > N+3 (N+3 purchases in N+2)",null,null,null,null,"- Sales of the productions",null,null,null,null,null,null,null,null,null,null,null,"See detail by semester after column AC"]
[null,null,null,null,null,null,"- As a second step, milling of the rice for all the farms"]
[null,"Year N = 1st year of the project"]
[]
[null,"Cost center - Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost center - Semesters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost center"]
[]
[null,null,"En €",null,"N","N+1","N+2","N+3","N+4","N+5","N+6","N+7","N+8","N+9","N+10",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"In €",null,"N",null,"N+1",null,"N+2",null,"N+3",null,"N+4",null,"N+5",null,"N+6",null,"N+7",null,"N+8",null,"N+9",null,"N+10",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"In €",null,"N","N+1","N+2","N+3","N+4","N+5","N+6","N+7","N+8"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S1","S2","S3","S4","S5","S6","S7","S8","S9","S10","S11","S12","S13","S14","S15","S16","S17","S18","S19","S20","S21","S22"]
[]
[null,null,"Gross income",null,{"$f":"$E$90","v":649649.72126025311},{"$f":"$F$90","v":718019.42999333446},{"$f":"$G$90","v":1046190.1623341686},{"$f":"$H$90","v":1094540.5339058053},{"$f":"$I$90","v":1141163.1889363271},{"$f":"$J$90","v":1240354.0651278843},{"$f":"$K$90","v":1282357.814526388},{"$f":"$L$90","v":1340555.0962815969},{"$f":"$M$90","v":1336265.0483786648},{"$f":"$N$90","v":1357628.0803172567},{"$f":"$O$90","v":1437910.3106553699},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gross income",null,{"$f":"-AH26-AH27-AH33","v":320020.87557147391},{"$f":"-AI26-AI27-AI33","v":329628.84568877926},359009.71499666723,359009.71499666723,526898.98132151086,519291.1810126577,547270.26695290266,547270.26695290266,570581.59446816356,570581.59446816356,620177.03256394214,620177.03256394214,641178.90726319398,641178.90726319398,670277.54814079846,670277.54814079846,668132.52418933238,668132.52418933238,678814.04015862837,678814.04015862837,718955.15532768494,718955.15532768494,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gross income",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,"Risks on crops",null,{"$f":"-E19*$E$8","v":0},{"$f":"-F19*$E$8","v":0},{"$f":"-G19*$E$8","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Risks on crops",null,{"$f":"-AH19*$E$8","v":0},null,{"$f":"-AJ19*$E$8","v":0},null,{"$f":"-AL19*$E$8","v":0},null,{"$f":"-AN19*$E$8","v":0},null,{"$f":"-AP19*$E$8","v":0},null,{"$f":"-AR19*$E$8","v":0},null,{"$f":"-AT19*$E$8","v":0},null,{"$f":"-AV19*$E$8","v":0},null,{"$f":"-AX19*$E$8","v":0},null,{"$f":"-AZ19*$E$8","v":0},null,{"$f":"-BB19*$E$8","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Risks on crops",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Net income",null,null,{"$f":"SUM(E19:E21)","v":649649.72126025311},{"$f":"SUM(F19:F21)","v":718019.42999333446},1046190.1623341686,1094540.5339058053,1141163.1889363271,1240354.0651278843,1282357.814526388,1340555.0962815969,1336265.0483786648,1357628.0803172567,1437910.3106553699,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net income",null,null,{"$f":"SUM(AH19:AH21)","v":320020.87557147391},{"$f":"SUM(AI19:AI21)","v":329628.84568877926},359009.71499666723,359009.71499666723,526898.98132151086,519291.1810126577,547270.26695290266,547270.26695290266,570581.59446816356,570581.59446816356,620177.03256394214,620177.03256394214,641178.90726319398,641178.90726319398,670277.54814079846,670277.54814079846,668132.52418933238,668132.52418933238,678814.04015862837,678814.04015862837,718955.15532768494,718955.15532768494,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net income",null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,"Stock variations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stock variations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stock variations",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,"Culture settlement charges",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Culture settlement charges",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Culture settlement charges",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,"Wage costs",null,{"$f":"-$G$286","v":-427453.16238716862},{"$f":"-$I$286*(1+inflation_ch)","v":-457816.1691409651},{"$f":"-$K$286*(1+inflation_ch)^2","v":-663734.14534737496},{"$f":"-$M$286*(1+inflation_ch)^3","v":-741779.60479895666},{"$f":"-$O$286*(1+inflation_ch)^4","v":-793971.71201487305},{"$f":"-$Q$286*(1+inflation_ch)^5","v":-848627.74401942547},{"$f":"-$S$286*(1+inflation_ch)^6","v":-874086.57634000818},{"$f":"-$U$286*(1+inflation_ch)^7","v":-900309.17363020859},{"$f":"-$W$286*(1+inflation_ch)^8","v":-927318.44883911463},{"$f":"-$Y$286*(1+inflation_ch)^9","v":-955138.00230428821},{"$f":"-$AA$286*(1+inflation_ch)^10","v":-983792.14237341681},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wage costs",null,{"$f":"-AJ286","v":-210662.35594711243},{"$f":"-AL286","v":-216790.80644005627},{"$f":"-AN286*(1+inflation_ch)","v":-228908.08457048255},{"$f":"-AP286*(1+inflation_ch)","v":-228908.08457048255},{"$f":"-AR286*(1+inflation_ch)^2","v":-331867.07267368748},{"$f":"-AT286*(1+inflation_ch)^2","v":-331867.07267368748},{"$f":"-AV286*(1+inflation_ch)^3","v":-370889.80239947833},{"$f":"-AX286*(1+inflation_ch)^3","v":-370889.80239947833},{"$f":"-AZ286*(1+inflation_ch)^4","v":-396985.85600743652},{"$f":"-BB286*(1+inflation_ch)^4","v":-396985.85600743652},{"$f":"-BD286*(1+inflation_ch)^5","v":-424313.87200971274},{"$f":"-BF286*(1+inflation_ch)^5","v":-424313.87200971274},{"$f":"-BH286*(1+inflation_ch)^6","v":-437043.28817000409},{"$f":"-BJ286*(1+inflation_ch)^6","v":-437043.28817000409},{"$f":"-BL286*(1+inflation_ch)^7","v":-450154.5868151043},{"$f":"-BN286*(1+inflation_ch)^7","v":-450154.5868151043},{"$f":"-BP286*(1+inflation_ch)^8","v":-463659.22441955731},{"$f":"-BR286*(1+inflation_ch)^8","v":-463659.22441955731},{"$f":"-BT286*(1+inflation_ch)^9","v":-477569.0011521441},{"$f":"-BV286*(1+inflation_ch)^9","v":-477569.0011521441},{"$f":"-BX286*(1+inflation_ch)^10","v":-491896.0711867084},{"$f":"-BZ286*(1+inflation_ch)^10","v":-491896.0711867084},{"$f":"-CA286*(1+inflation_ch)^10","v":-18.814829310817704},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wage costs",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,"Fixed cost",null,{"$f":"-$G$256","v":-168926.55887308446},{"$f":"-$I$256*(1+inflation_ch)","v":-192513.26085236936},{"$f":"-$K$256*(1+inflation_ch)^2","v":-291298.9089867936},{"$f":"-$M$256*(1+inflation_ch)^3","v":-295018.26048684877},{"$f":"-$O$256*(1+inflation_ch)^4","v":-303868.80830145418},{"$f":"-$Q$256*(1+inflation_ch)^5","v":-312984.87255049782},{"$f":"-$S$256*(1+inflation_ch)^6","v":-322374.41872701276},{"$f":"-$U$256*(1+inflation_ch)^7","v":-332045.65128882317},{"$f":"-$W$256*(1+inflation_ch)^8","v":-342007.02082748781},{"$f":"-$Y$256*(1+inflation_ch)^9","v":-352267.2314523125},{"$f":"-$AA$256*(1+inflation_ch)^10","v":-362835.24839588185},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed cost",null,{"$f":"-AJ256","v":-82723.519624361492},{"$f":"-AL256","v":-86203.039248722984},{"$f":"-AN256*(1+inflation_ch)","v":-96256.630426184682},{"$f":"-AP256*(1+inflation_ch)","v":-96256.630426184682},{"$f":"-AR256*(1+inflation_ch)^2","v":-149453.35464782341},{"$f":"-AT256*(1+inflation_ch)^2","v":-141845.55433897022},{"$f":"-AV256*(1+inflation_ch)^3","v":-147509.13024342438},{"$f":"-AX256*(1+inflation_ch)^3","v":-147509.13024342438},{"$f":"-AZ256*(1+inflation_ch)^4","v":-151934.40415072709},{"$f":"-BB256*(1+inflation_ch)^4","v":-151934.40415072709},{"$f":"-BD256*(1+inflation_ch)^5","v":-156492.43627524891},{"$f":"-BF256*(1+inflation_ch)^5","v":-156492.43627524891},{"$f":"-BH256*(1+inflation_ch)^6","v":-161187.20936350638},{"$f":"-BJ256*(1+inflation_ch)^6","v":-161187.20936350638},{"$f":"-BL256*(1+inflation_ch)^7","v":-166022.82564441158},{"$f":"-BN256*(1+inflation_ch)^7","v":-166022.82564441158},{"$f":"-BP256*(1+inflation_ch)^8","v":-171003.5104137439},{"$f":"-BR256*(1+inflation_ch)^8","v":-171003.5104137439},{"$f":"-BT256*(1+inflation_ch)^9","v":-176133.61572615625},{"$f":"-BV256*(1+inflation_ch)^9","v":-176133.61572615625},{"$f":"-BX256*(1+inflation_ch)^10","v":-181417.62419794092},{"$f":"-BZ256*(1+inflation_ch)^10","v":-181417.62419794092},{"$f":"-CA256*(1+inflation_ch)^10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed cost",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,"Total fixed costs",null,{"$f":"-SUM(E26:E27)","v":596379.72126025311},{"$f":"-SUM(F26:F27)","v":650329.42999333446},955033.05433416856,1036797.8652858054,1097840.5203163272,1161612.6165699232,1196460.9950670209,1232354.8249190317,1269325.4696666026,1307405.2337566006,1346627.3907692987,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total fixed costs",null,{"$f":"-SUM(AH26:AH27)","v":293385.87557147391},302993.84568877926,325164.71499666723,325164.71499666723,481320.42732151086,473712.6270126577,518398.93264290271,518398.93264290271,548920.26015816361,548920.26015816361,580806.30828496162,580806.30828496162,598230.49753351044,598230.49753351044,616177.41245951585,616177.41245951585,634662.73483330128,634662.73483330128,653702.61687830032,653702.61687830032,673313.69538464933,673313.69538464933,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total des charges de structure",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"EBITDA",null,null,{"$f":"SUM(E22:E27)","v":53270.000000000029},67690,91157.108000000007,57742.668619999895,43322.668619999895,78741.448557960975,85896.81945936702,108200.27136256517,66939.578712062328,50222.846560656035,91282.919886071235,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EBITDA",null,null,{"$f":"SUM(AH22:AH27)","v":26634.999999999985},26635,33845,33845,45578.553999999975,45578.554000000004,28871.334309999947,28871.334309999947,21661.334309999947,21661.334309999947,39370.724278980488,39370.724278980488,42948.40972968351,42948.40972968351,54100.135681282583,54100.135681282583,{"$f":"SUM(AX22:AX27)","v":33469.789356031164},33469.789356031164,25111.423280328017,25111.423280328017,45641.459943035617,45641.459943035617,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EBITDA",null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,"Depreciation",null,{"$f":"-$E$211","v":-53270},{"$f":"-$F$211","v":-67690},{"$f":"-$G$211","v":-91157.108000000007},{"$f":"-$H$211","v":-57742.668620000004},{"$f":"-$I$211","v":-43322.668620000004},{"$f":"-$J$211","v":-78741.448557960975},{"$f":"-$K$211","v":-85896.819459366976},{"$f":"-$L$211","v":-108200.27136256511},{"$f":"-$M$211","v":-66939.578712062153},{"$f":"-$N$211","v":-50222.846560656151},{"$f":"-$O$211","v":-91282.919886071308},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation",null,{"$f":"-AH211","v":-26635},-26635,-33845,-33845,-45578.554000000004,-45578.554000000004,-28871.334310000002,-28871.334310000002,-21661.334310000002,-21661.334310000002,-39370.724278980488,-39370.724278980488,-42948.409729683488,-42948.409729683488,-54100.135681282554,-54100.135681282554,-33469.789356031077,-33469.789356031077,-25111.423280328076,-25111.423280328076,-45641.459943035654,-45641.459943035654,-49788.977932035952,-49788.977932035952,-62716.884711423234,-62716.884711423234,-38800.659072728915,-38800.659072728915,-29111.021977657794,-29111.021977657794,-52910.961225163184,-52910.961225163184,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,"Provisions",null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Provisions",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Provisions",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"EBIT",null,null,{"$f":"SUM(E31:E35)","v":2.9103830456733704E-11},0,0,-1.0913936421275139E-10,-1.0913936421275139E-10,0,4.3655745685100555E-11,5.8207660913467407E-11,1.7462298274040222E-10,-1.1641532182693481E-10,-7.2759576141834259E-11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EBIT",null,null,{"$f":"SUM(AH31:AH35)","v":-1.4551915228366852E-11},0,0,0,-2.9103830456733704E-11,0,-5.4569682106375694E-11,-5.4569682106375694E-11,-5.4569682106375694E-11,-5.4569682106375694E-11,0,0,2.1827872842550278E-11,0,2.9103830456733704E-11,0,8.7311491370201111E-11,8.7311491370201111E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-3.637978807091713E-11,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EBIT",null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E37","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS37","v":0},0,0,0,0,0,0,0,0]
[null,null,"Financial result",null,{"$f":"-Q879","v":0},{"$f":"-Q927","v":0},{"$f":"-Q975","v":0},{"$f":"-Q1023","v":0},{"$f":"-Q1071","v":0},{"$f":"-R1071","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C38","v":"Financial result"},null,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financial result",null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"Montant déclaré (report déficitaire)",null,{"$f":"E36","v":2.9103830456733704E-11},{"$f":"IF(E40<0,F36+E40,F36)","v":0},{"$f":"IF(F40<0,G36+F40,G36)","v":0},-1.0913936421275139E-10,-2.1827872842550278E-10,-2.1827872842550278E-10,-1.7462298274040222E-10,-1.1641532182693481E-10,5.8207660913467407E-11,-1.1641532182693481E-10,-1.8917489796876907E-10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Montant déclaré",null,{"$f":"E40","v":2.9103830456733704E-11},0,0,-1.0913936421275139E-10,-2.1827872842550278E-10,-2.1827872842550278E-10,-1.7462298274040222E-10,-1.1641532182693481E-10,5.8207660913467407E-11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Montant déclaré",null,2.9103830456733704E-11,0,0,-1.0913936421275139E-10,-2.1827872842550278E-10,-2.1827872842550278E-10,-1.7462298274040222E-10,-1.1641532182693481E-10,5.8207660913467407E-11]
[null,null,"Income tax",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C41","v":"Income tax"},null,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Income tax",null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,"Net result",null,null,{"$f":"E36+E41","v":2.9103830456733704E-11},0,0,-1.0913936421275139E-10,-1.0913936421275139E-10,0,4.3655745685100555E-11,5.8207660913467407E-11,1.7462298274040222E-10,-1.1641532182693481E-10,-7.2759576141834259E-11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B43","v":"Net result"},null,null,2.9103830456733704E-11,0,0,-1.0913936421275139E-10,-1.0913936421275139E-10,0,4.3655745685100555E-11,5.8207660913467407E-11,1.7462298274040222E-10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net profit",null,null,2.9103830456733704E-11,0,0,-1.0913936421275139E-10,-1.0913936421275139E-10,0,4.3655745685100555E-11,5.8207660913467407E-11,1.7462298274040222E-10]
[]
[]
[]
[null,"Investments and contribution",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investments and contribution",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investissements et apports en capitaux","Investments and contribution from shareholders"]
[]
[null,null,null,null,"N","N+1","N+2","N+3","N+4","N+5","N+6","N+7","N+8","N+9","N+10",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"In €",null,"N",null,"N+1",null,"N+2",null,"N+3",null,"N+4",null,"N+5",null,"N+6",null,"N+7",null,"N+8",null,"N+9",null,"N+10",null,"N+11",null,"N+12",null,"N+13",null,"N+14",null,"N+15",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"In €",null,null,"N","N+1","N+2","N+3","N+4","N+5","N+6","N+7","N+8"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S1","S2","S3","S4","S5","S6","S7","S8","S9","S10","S11","S12","S13","S14","S15","S16","S17","S18","S19","S20","S21","S22","S23","S24","S25","S26","S27","S28","S29","S30","S31","S32"]
[]
[null,"INVESTMENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INVESTMENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INVESTMENTS"]
[null,null,"Land investments needs",null,{"$f":"G105","v":0},{"$f":"I105","v":0},{"$f":"K105","v":0},{"$f":"M105","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Land investments needs",null,{"$f":"AJ105","v":0},{"$f":"AK105","v":0},0,0,0,0,{"$f":"AV105","v":0},0,0,0,{"$f":"BD105","v":0},0,{"$f":"BH105","v":0},0,{"$f":"BL105","v":0},0,{"$f":"BP105","v":0},0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"CU105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP53","v":0},"Land investments needs",null,{"$f":"AS53","v":0},{"$f":"AN53","v":0},{"$f":"AU53","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}},0,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0]
[null,null,"Equipment investments needs",null,{"$f":"G172-E53","v":175350},{"$f":"I172-F53","v":43260},{"$f":"K172-G53","v":80204.040000000008},{"$f":"M172-H53","v":41305.080600000001},{"$f":"O172","v":0},{"$f":"Q172","v":203278.70892850496},{"$f":"S172","v":50150.196454217992},{"$f":"U172","v":92978.464226120166},{"$f":"W172","v":47883.909076451884},{"$f":"Y172","v":0},{"$f":"AA172","v":235655.73711799178},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipment investments needs",null,{"$f":"AJ172-AH53","v":175350},{"$f":"AK172-AI53","v":0},{"$f":"AN172-AL53","v":43260},0,{"$f":"AR172-AP53","v":80204.040000000008},0,{"$f":"AV172-AN53","v":41305.080600000001},0,null,0,{"$f":"BD172-AR53","v":203278.70892850496},0,{"$f":"BH172-AT53","v":50150.196454217992},0,{"$f":"BL172-AV53","v":92978.464226120166},0,{"$f":"BP172-AX53","v":47883.909076451884},0,0,0,{"$f":"BX172-BB53","v":235655.73711799178},{"$f":"BY172","v":0},{"$f":"CB172","v":58137.82257042671},{"$f":"CA172","v":0},{"$f":"CF172","v":107787.52304557111},{"$f":"CG172","v":0},{"$f":"CJ172","v":55510.574368469112},{"$f":"CK172","v":0},{"$f":"CN172","v":0},{"$f":"CS172","v":0},{"$f":"CR172","v":273189.58650094399},null,{"$f":"CV172","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL54","v":80204.040000000008},"Equipment investments needs",null,{"$f":"AS54","v":0},{"$f":"AN54","v":41305.080600000001},0,{"$f":"#REF!","v":{"$error":"#REF!"}},0,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL55","v":0},null,null,0,{"$f":"AN55","v":0},0,{"$f":"#REF!","v":{"$error":"#REF!"}},0,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0]
[null,"Total accumulated investments",null,null,{"$f":"E53+E54","v":175350},{"$f":"E56+F53+F54","v":218610},298814.04000000004,340119.12060000002,340119.12060000002,543397.82952850498,593548.02598272299,686526.49020884314,734410.39928529505,734410.39928529505,970066.13640328683,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total accumulated investments",null,null,{"$f":"AH53+AH54","v":175350},{"$f":"+AI53+AI54+AH56","v":175350},{"$f":"+AJ53+AJ54+AI56","v":218610},218610,298814.04000000004,298814.04000000004,340119.12060000002,340119.12060000002,340119.12060000002,340119.12060000002,543397.82952850498,543397.82952850498,593548.02598272299,593548.02598272299,686526.49020884314,686526.49020884314,734410.39928529505,734410.39928529505,734410.39928529505,734410.39928529505,970066.13640328683,970066.13640328683,{"$f":"+BD53+BD54+BC56","v":1028203.9589737136},{"$f":"+BE53+BE54+BD56","v":1028203.9589737136},{"$f":"+BF53+BF54+BE56","v":1135991.4820192847},{"$f":"+BG53+BG54+BF56","v":1135991.4820192847},{"$f":"+BH53+BH54+BG56","v":1191502.0563877539},{"$f":"+BI53+BI54+BH56","v":1191502.0563877539},{"$f":"+BJ53+BJ54+BI56","v":1191502.0563877539},{"$f":"+BK53+BK54+BJ56","v":1191502.0563877539},{"$f":"+BL53+BL54+BK56","v":1464691.6428886978},{"$f":"+BM53+BM54+BL56","v":1464691.6428886978},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total accumulated investments",null,null,543397.82952850498,{"$f":"AN56","v":340119.12060000002},593548.02598272299,{"$f":"#REF!","v":{"$error":"#REF!"}},686526.49020884314,{"$f":"#REF!","v":{"$error":"#REF!"}},734410.39928529505,734410.39928529505,734410.39928529505]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP57","v":0},null,null,0,0,0,0,0,0,0,0,0]
[null,"CONTRIBUTION FROM SHARHOLDERS/LOANS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CONTRIBUTION FROM SHARHOLDERS/LOANS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CONTRIBUTION FROM SHARHOLDERS"]
[null,null,"Annual contribution",null,{"$f":"+E54+E33","v":122080},-24430,-10953.067999999999,-16437.588020000003,-43322.668620000004,124537.26037054398,-35746.623005148984,-15221.807136444942,-19055.669635610269,-50222.846560656151,144372.81723192049,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual contribution",null,{"$f":"+AH54+AH33","v":148715},-26635,9415,-33845,34625.486000000004,-45578.554000000004,12433.746289999999,-28871.334310000002,-21661.334310000002,-21661.334310000002,163907.98464952447,-39370.724278980488,7201.7867245345042,-42948.409729683488,38878.328544837612,-54100.135681282554,14414.119720420807,-33469.789356031077,-25111.423280328076,-25111.423280328076,190014.27717495614,-45641.459943035654,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-21661.334310000002,"Yearly contribution",null,{"$f":"AS59","v":-39370.724278980488},7201.7867245345042,-42948.409729683488,38878.328544837612,-54100.135681282554,14414.119720420807,-33469.789356031077,-25111.423280328076,-25111.423280328076]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Accumulated contribution",null,null,{"$f":"E59","v":122080},{"$f":"F59+E61","v":97650},86696.932000000001,70259.343980000005,26936.675360000001,151473.93573054398,115727.31272539499,100505.50558895005,81449.835953339789,31226.989392683638,175599.80662460413,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accumulated contribution",null,null,{"$f":"AH59","v":148715},{"$f":"+AI59+AH61","v":122080},{"$f":"+AJ59+AI61","v":131495},97650,132275.486,86696.932000000001,99130.678289999996,70259.343979999991,48598.009669999985,26936.675359999983,190844.66000952446,151473.93573054398,158675.72245507847,115727.31272539499,154605.64127023262,100505.50558895007,114919.62530937087,81449.835953339789,56338.412673011713,31226.989392683638,221241.26656763977,175599.80662460413,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accumulated contribution",null,null,151473.93573054398,158675.72245507847,115727.31272539499,154605.64127023262,100505.50558895007,114919.62530937087,81449.835953339789,56338.412673011713,31226.989392683638]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0]
[null,"Free Cash Flow/contribution",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Free Cash Flow/contribution",null,null,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Farms Sales and investments - Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Farms Sales and investments - Semesters"]
[]
[null,null,null,null,"N","N+1","N+2","N+3","N+4","N+5","N+6","N+7","N+8","N+9","N+10",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N",null,"N + 1",null,"N + 2",null,"N + 3",null,"N + 4",null,"N + 5",null,"N + 6",null,"N + 7",null,"N + 8",null,"N + 9",null,"N + 10"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S1","S2","S3","S4","S5","S6","S7","S8","S9","S10","S11","S12","S13","S14","S15","S16","S17","S18","S19","S20","S21","S22"]
[]
[null,null,"Farm 1",null,{"$f":"'Farm 1'!E31","v":0},{"$f":"'Farm 1'!F31","v":3063042.1234091199},{"$f":"'Farm 1'!G31","v":9653527.2221454885},{"$f":"'Farm 1'!H31","v":16512840.822882695},{"$f":"'Farm 1'!I31","v":19767643.939567644},{"$f":"'Farm 1'!J31","v":22366811.983117204},{"$f":"'Farm 1'!K31","v":24050032.653328981},{"$f":"'Farm 1'!L31","v":25350212.846093483},{"$f":"'Farm 1'!M31","v":26364221.359937225},{"$f":"'Farm 1'!N31","v":27418790.214334711},{"$f":"'Farm 1'!O31","v":28515541.822908103},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Farm 1",null,{"$f":"'Farm 1'!AH31","v":0},{"$f":"'Farm 1'!AI31","v":0},{"$f":"'Farm 1'!AJ31","v":462345.98089194263},{"$f":"'Farm 1'!AK31","v":2600696.1425171774},{"$f":"'Farm 1'!AL31","v":3372557.0717284479},{"$f":"'Farm 1'!AM31","v":6280970.150417041},{"$f":"'Farm 1'!AN31","v":6511372.564228192},{"$f":"'Farm 1'!AO31","v":10001468.258654503},{"$f":"'Farm 1'!AP31","v":8411763.3785394244},{"$f":"'Farm 1'!AQ31","v":11355880.561028223},{"$f":"'Farm 1'!AR31","v":9534856.1043567378},{"$f":"'Farm 1'!AS31","v":12831955.878760468},{"$f":"'Farm 1'!AT31","v":10521889.285831429},{"$f":"'Farm 1'!AU31","v":13528143.367497554},{"$f":"'Farm 1'!AV31","v":11090718.120165898},{"$f":"'Farm 1'!AW31","v":14259494.725927584},{"$f":"'Farm 1'!AX31","v":11534346.844972534},{"$f":"'Farm 1'!AY31","v":14829874.514964687},{"$f":"'Farm 1'!AZ31","v":11995720.718771435},{"$f":"'Farm 1'!BA31","v":15423069.495563274},{"$f":"'Farm 1'!BB31","v":12475549.547522295},{"$f":"'Farm 1'!BC31","v":16039992.275385806}]
[null,null,"Trading",null,{"$f":"'Trading 1 Farm'!E31","v":0},{"$f":"'Trading 1 Farm'!F31","v":138703.79426758279},{"$f":"'Trading 1 Farm'!G31","v":407568.99039388774},{"$f":"'Trading 1 Farm'!H31","v":726297.09973562474},{"$f":"'Trading 1 Farm'!I31","v":1085117.4758315855},{"$f":"'Trading 1 Farm'!J31","v":1470328.2777746371},{"$f":"'Trading 1 Farm'!K31","v":1691017.9209371943},{"$f":"'Trading 1 Farm'!L31","v":1782436.840740948},{"$f":"'Trading 1 Farm'!M31","v":1853734.3143705861},{"$f":"'Trading 1 Farm'!N31","v":1927883.6869454097},{"$f":"'Trading 1 Farm'!O31","v":2004999.0344232263},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trading",null,{"$f":"+'Trading 1 Farm'!AH31","v":0},{"$f":"+'Trading 1 Farm'!AI31","v":0},{"$f":"+'Trading 1 Farm'!AJ31","v":19814.827752511832},{"$f":"+'Trading 1 Farm'!AK31","v":118888.96651507096},{"$f":"+'Trading 1 Farm'!AL31","v":146541.65946746524},{"$f":"+'Trading 1 Farm'!AM31","v":261027.3309264225},{"$f":"+'Trading 1 Farm'!AN31","v":297662.74579328881},{"$f":"+'Trading 1 Farm'!AO31","v":428634.35394233587},{"$f":"+'Trading 1 Farm'!AP31","v":479470.51257674716},{"$f":"+'Trading 1 Farm'!AQ31","v":605646.96325483848},{"$f":"+'Trading 1 Farm'!AR31","v":668331.03535210772},{"$f":"+'Trading 1 Farm'!AS31","v":801997.24242252926},{"$f":"+'Trading 1 Farm'!AT31","v":845508.96046859713},{"$f":"+'Trading 1 Farm'!AU31","v":845508.96046859713},{"$f":"+'Trading 1 Farm'!AV31","v":891218.42037047399},{"$f":"+'Trading 1 Farm'!AW31","v":891218.42037047399},{"$f":"+'Trading 1 Farm'!AX31","v":926867.15718529304},{"$f":"+'Trading 1 Farm'!AY31","v":926867.15718529304},{"$f":"+'Trading 1 Farm'!AZ31","v":963941.84347270487},{"$f":"+'Trading 1 Farm'!BA31","v":963941.84347270487},{"$f":"+'Trading 1 Farm'!BB31","v":1002499.5172116131},{"$f":"+'Trading 1 Farm'!BC31","v":1002499.5172116131}]
[]
[null,"Sales of the sites",null,null,{"$f":"SUM(E70:E72)","v":0},3201745.9176767026,10061096.212539377,17239137.922618318,20852761.415399231,23837140.26089184,25741050.574266177,27132649.686834432,28217955.674307812,29346673.90128012,30520540.857331328,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales of the sites",null,null,{"$f":"SUM(AH70:AH72)","v":0},0,482160.80864445446,2719585.1090322481,3519098.7311959132,6541997.4813434631,6809035.3100214805,10430102.61259684,8891233.8911161721,11961527.524283063,10203187.139708845,13633953.121182997,11367398.246300027,14373652.327966152,11981936.540536372,15150713.146298058,12461214.002157828,15756741.67214998,12959662.56224414,16387011.339035979,13478049.064733908,17042491.792597421]
[]
[null,null,{"$f":"C71","v":"Farm 1"},null,{"$f":"'Farm 1'!$E$75+'Farm 1'!$E$76","v":10789267.347177889},{"$f":"'Farm 1'!$F$75+'Farm 1'!$F$76","v":7077977.8767667999},{"$f":"'Farm 1'!$G$75+'Farm 1'!$G$76","v":8679715.1527136005},{"$f":"'Farm 1'!$H$75+'Farm 1'!$H$76","v":1163584.8673870643},{"$f":"'Farm 1'!$I$75+'Farm 1'!$I$76","v":15191.836788587098},{"$f":"'Farm 1'!$J$75+'Farm 1'!$J$76","v":6086.1888900749991},{"$f":"'Farm 1'!$K$75+'Farm 1'!$K$76","v":277079.83540955442},{"$f":"'Farm 1'!$L$75+'Farm 1'!$L$76","v":6456.8377934805676},{"$f":"'Farm 1'!$M$75+'Farm 1'!$M$76","v":2226273.4032709808},{"$f":"'Farm 1'!$N$75+'Farm 1'!$N$76","v":3180601.8576805871},{"$f":"'Farm 1'!$O$75+'Farm 1'!$O$76","v":1659771.6165591981},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF71","v":"Farm 1"},null,{"$f":"'Farm 1'!$E$75+'Farm 1'!$E$76","v":10789267.347177889},null,{"$f":"'Farm 1'!$F$75+'Farm 1'!$F$76","v":7077977.8767667999},null,{"$f":"'Farm 1'!$G$75+'Farm 1'!$G$76","v":8679715.1527136005},null,{"$f":"'Farm 1'!$H$75+'Farm 1'!$H$76","v":1163584.8673870643},null,{"$f":"'Farm 1'!$I$75+'Farm 1'!$I$76","v":15191.836788587098},null,{"$f":"'Farm 1'!$J$75+'Farm 1'!$J$76","v":6086.1888900749991},null,{"$f":"'Farm 1'!$K$75+'Farm 1'!$K$76","v":277079.83540955442},null,{"$f":"'Farm 1'!$L$75+'Farm 1'!$L$76","v":6456.8377934805676},null,{"$f":"'Farm 1'!$M$75+'Farm 1'!$M$76","v":2226273.4032709808},null,{"$f":"'Farm 1'!$N$75+'Farm 1'!$N$76","v":3180601.8576805871},null,{"$f":"'Farm 1'!$O$75+'Farm 1'!$O$76","v":1659771.6165591981}]
[null,null,{"$f":"C72","v":"Trading"},null,{"$f":"'Trading 1 Farm'!$E$74+'Trading 1 Farm'!$E$75","v":585152.18923357665},{"$f":"'Trading 1 Farm'!$F$74+'Trading 1 Farm'!$F$75","v":8652},{"$f":"'Trading 1 Farm'!$G$74+'Trading 1 Farm'!$G$75","v":8911.56},{"$f":"'Trading 1 Farm'!$H$74+'Trading 1 Farm'!$H$75","v":621053.78268463851},{"$f":"'Trading 1 Farm'!$I$74+'Trading 1 Farm'!$I$75","v":0},{"$f":"'Trading 1 Farm'!$J$74+'Trading 1 Farm'!$K$75","v":3761.2647340663498},{"$f":"'Trading 1 Farm'!$K$74+'Trading 1 Farm'!$L$75","v":3874.1026760883406},{"$f":"'Trading 1 Farm'!$L$74+'Trading 1 Farm'!$M$75","v":0},{"$f":"'Trading 1 Farm'!$M$74+'Trading 1 Farm'!$N$75","v":0},{"$f":"'Trading 1 Farm'!$N$74+'Trading 1 Farm'!$O$75","v":8466.6731898679664},{"$f":"'Trading 1 Farm'!$O$74+'Trading 1 Farm'!$P$75","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF72","v":"Trading"},null,{"$f":"'Trading 1 Farm'!$E$74+'Trading 1 Farm'!$E$75","v":585152.18923357665},null,{"$f":"'Trading 1 Farm'!$F$74+'Trading 1 Farm'!$F$75","v":8652},null,{"$f":"'Trading 1 Farm'!$G$74+'Trading 1 Farm'!$G$75","v":8911.56},null,{"$f":"'Trading 1 Farm'!$H$74+'Trading 1 Farm'!$H$75","v":621053.78268463851},null,{"$f":"'Trading 1 Farm'!$I$74+'Trading 1 Farm'!$I$75","v":0},null,{"$f":"'Trading 1 Farm'!$J$74+'Trading 1 Farm'!$K$75","v":3761.2647340663498},null,{"$f":"'Trading 1 Farm'!$K$74+'Trading 1 Farm'!$L$75","v":3874.1026760883406},null,{"$f":"'Trading 1 Farm'!$L$74+'Trading 1 Farm'!$M$75","v":0},null,{"$f":"'Trading 1 Farm'!$M$74+'Trading 1 Farm'!$N$75","v":0},null,{"$f":"'Trading 1 Farm'!$N$74+'Trading 1 Farm'!$O$75","v":8466.6731898679664},{"$f":"'Trading 1 Farm'!$O$74+'Trading 1 Farm'!$P$75","v":0}]
[]
[null,"Investments",null,null,{"$f":"SUM(E75:E77)","v":11374419.536411466},7086629.8767667999,8688626.7127136011,1784638.6500717029,15191.836788587098,9847.453624141348,280953.93808564276,6456.8377934805676,2226273.4032709808,3189068.5308704549,1659771.6165591981,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investments",null,null,{"$f":"SUM(AH75:AH77)","v":11374419.536411466},0,7086629.8767667999,0,8688626.7127136011,0,1784638.6500717029,0,15191.836788587098,0,9847.453624141348,0,280953.93808564276,0,6456.8377934805676,0,2226273.4032709808,0,3189068.5308704549,0,1659771.6165591981,0]
[]
[]
[]
[null,"CASL Sales = expenses allocated to the farms (including trading) using their sales and investment as allocation keys - Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CASL Sales = expenses allocated to the farms (including trading) using their sales and investment as allocation keys - Semesters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chiffre d'affaires = charges de la SAS, répartis entre les exploitations et les prestations au prorata de leurs CA et de leurs investissements "]
[null,null,null,null,"N","N+1","N+2","N+3","N+4","N+5","N+6","N+7","N+8","N+9","N+10",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N",null,"N + 1",null,"N + 2",null,"N + 3",null,"N + 4",null,"N + 5",null,"N + 6",null,"N + 7",null,"N + 8",null,"N + 9",null,"N + 10",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N","N+1","N+2","N+3","N+4","N+5","N+6","N+7","N+8"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S1","S2","S3","S4","S5","S6","S7","S8","S9","S10","S11","S12","S13","S14","S15","S16","S17","S18","S19","S20","S21","S22"]
[]
[null,null,{"$f":"C71","v":"Farm 1"},null,{"$f":"(E$90*(E71+E76))/(E$74+E$79)","v":616228.76686222735},707735.55958267476,1022951.533349483,1017020.1662454844,1081823.5831721304,1163682.2029077262,1198833.9633862013,1252510.3852854192,1254900.5189316736,1276829.4439334637,1348321.1002712152,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Farm 1",null,{"$f":"(AH$90*(AH71+AH76))/(AH$74+AH$79)","v":303557.5373464647},{"$f":"(AI$90*(AH71+AH76))/(AH$74+AH$79)","v":312671.22951576277},{"$f":"(AJ$90*(AJ71+AJ76))/(AJ$74+AJ$79)","v":357659.4507149522},343315.30122632114,520189.44780874479,498571.33339120506,488763.71409448964,524779.70803702984,539864.77742792666,541691.38715331978,579364.85235761909,583696.03064841614,594424.95480243245,603462.50095359434,620449.04495340493,630849.4570736927,625969.41785097355,628830.61100172461,637938.71998181136,638883.80250223854,671342.47637691034,676663.67560252699,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Farm Nr 1",{"$f":"GT71","v":0},{"$f":"BG87","v":0},{"$f":"BH87","v":0},0,0,0,0,0,0,0]
[null,null,{"$f":"C72","v":"Trading"},null,{"$f":"(E$90*(E72+E77))/(E$74+E$79)","v":33420.954398025671},10283.870410659683,23238.62898468546,77520.367660321062,59339.605764196625,76671.862220158146,83523.851140186569,88044.710996177775,81364.529446991088,80798.6363837932,89589.21038415475,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trading",null,{"$f":"(AH$90*(AH72+AH77))/(AH$74+AH$79)","v":16463.338225009171},{"$f":"(AI$90*(AH72+AH77))/(AH$74+AH$79)","v":16957.616173016508},{"$f":"(AJ$90*(AJ72+AJ77))/(AJ$74+AJ$79)","v":1350.2642817150636},15694.413770346107,6709.5335127659691,20719.847621452678,58506.552858413008,22490.558915872713,30716.817040236765,28890.207314843719,40812.180206323137,36481.001915526009,46753.952460761408,37716.406309599646,49828.503187393551,39428.091067105794,42163.106338358804,39301.913187607788,40875.320176817062,39930.237656389916,47612.678950774585,42291.479725157944,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P88","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trading",{"$f":"GT72","v":0},{"$f":"BG88","v":0},{"$f":"BH88","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BG89","v":0},0,0,0,0,0,0,0,0]
[null,"CASL Sales",null,null,{"$f":"-(SUM(E26:E27)+E33)*(1+marge_SAS)","v":649649.72126025311},{"$f":"-(SUM(F26:F27)+F33)*(1+marge_SAS)","v":718019.42999333446},1046190.1623341686,1094540.5339058053,1141163.1889363271,1240354.0651278843,1282357.814526388,1340555.0962815969,1336265.0483786648,1357628.0803172567,1437910.3106553699,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CASL Sales",null,null,{"$f":"+AH19","v":320020.87557147391},329628.84568877926,359009.71499666723,359009.71499666723,526898.98132151086,519291.1810126577,547270.26695290266,547270.26695290266,570581.59446816356,570581.59446816356,620177.03256394214,620177.03256394214,641178.90726319398,641178.90726319398,670277.54814079846,670277.54814079846,668132.52418933238,668132.52418933238,678814.04015862837,678814.04015862837,718955.15532768494,718955.15532768494,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P90","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gross income",null,null,{"$f":"BG90","v":0},0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Investments (inflation adjusted) ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investments (inflation adjusted) ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investisments  (inflation adjusted)"]
[]
[null,null,null,null,"N",null,null,"N + 1",null,"N + 2",null,"N + 3",null,"N+4",null,"N + 5",null,"N+6",null,"N+7",null,"N + 8",null,"N + 9",null,"N + 10",null,"Total",null,null,null,null,null,null,"N",null,null,null,"N + 1",null,null,null,"N + 2",null,null,null,"N + 3",null,null,null,"N+4",null,null,null,"N + 5",null,null,null,"N+6",null,null,null,"N+7",null,null,null,"N + 8",null,null,null,"N + 9",null,null,null,"N + 10",null,null,null,"N + 11",null,null,null,"N + 12",null,null,null,"N + 13",null,null,null,"N + 14",null,null,null,"N + 15",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"In €",null,null,"N",null,null,"N + 1",null,null,"N + 2",null,null,"N + 3",null,null,"Total"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S1",null,"S2",null,"S3",null,"S4",null,"S5",null,"S6",null,"S7",null,"S8",null,"S9",null,"S10",null,"S11",null,"S12",null,"S13",null,"S14",null,"S15",null,"S16",null,"S17",null,"S18",null,"S19",null,"S20",null,"S21",null,"S22",null,"S23",null,"S24",null,"S25",null,"S26",null,"S27",null,"S28",null,"S29",null,"S30",null,"S31",null,"S32"]
[null,null,null,null,"Unit cost","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total",null,null,null,null,null,null,"Unit cost","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Unit price","Total","Qty","Unit price","Total","Qty","Unit price","Total","Qty","Unit price","Total"]
[]
[null,null,"Customs duty and Community tax",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customs duty and Community tax",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customs duty and Community tax",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"CB100","v":0},0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FONCIER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FONCIER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LAND",null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Terrain irrigable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Terrain irrigable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Rizières",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rizières",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rice compartments",null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total foncier",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total foncier",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total land",null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GENIE-CIVIL - CONSTRUCTION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GENIE-CIVIL - CONSTRUCTION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BUILDINGS",null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Hangar fermé charpente fer 1200 m²",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hangar fermé charpente fer 1200 m²",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enclosed iron shed 1200 m²",null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Bâtis 150 m² ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bâtis 150 m² ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Office building 150 m² ",null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Empierrement cours de ferme, usine",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Empierrement cours de ferme, usine",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Graveled farmyards",null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Génie civil - construction",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Génie civil - construction",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"MATERIEL D'EXPLOITATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MATERIEL D'EXPLOITATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FARM EQUIPMENT",null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Station de pompage diesel riz 6 000 m3/h",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Station de pompage diesel riz 6 000 m3/h",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel pumping station rice 6000 m3/h",null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Station de pompage électrique maïs 4 200 m3/h",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Station de pompage électrique maïs 4 200 m3/h",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Station de pompage électrique maïs 2 500 m3/h",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Station de pompage électrique maïs 2 500 m3/h",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"CB116","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Groupe électrogène 300 KVA PRP, secours irrigation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Groupe électrogène 300 KVA PRP, secours irrigation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tracteur Case IH STX, 485 cv",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tracteur Case IH STX, 485 cv",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractor Case IH STX, 485 hp",null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tracteur New Holland T7060, 220 cv",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tracteur New Holland T7060, 220 cv",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractor New Holland T7060, 220 hp",null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tracteur New Holland TM7040, 180 cv",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tracteur New Holland TM7040, 180 cv",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractor New Holland TM7040, 180 hp",null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tracteur New Holland TS6020, 120 cv",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tracteur New Holland TS6020, 120 cv",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractor New Holland TS6020, 120 hp",null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Pelle mécanique CAT 325, 180 ch (occasion)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pelle mécanique CAT 325, 180 ch (occasion)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydraulic excavator CAT 325 (second hand)",null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cover crop Case IH RMX 370, 660 mm, 8,4 m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cover crop Case IH RMX 370, 660 mm, 8,4 m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cover crop Case IH RMX 370, 660 mm, 8,4 m",null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Combiné Carrier 650, cross board + rouleau",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Combiné Carrier 650, cross board + rouleau",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Carrier 650, cross board + roller, 6,50 m",null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Rouleau 16 m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rouleau 16 m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Roller 16m",null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"HORSCH TERRANO 6 FX 5,80 m - 19 dents + disques + rouleau",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HORSCH TERRANO 6 FX 5,80 m - 19 dents + disques + rouleau",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Laser guidance levelling blade Fontana 700 LSR, h=130, 7 m, 8 wheels",null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"HORSCH JOKER RT 8, 8,00 m + rouleau",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HORSCH JOKER RT 8, 8,00 m + rouleau",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Décomptacteur Grégoire Hélios, 10 dents, 5 m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Décomptacteur Grégoire Hélios, 10 dents, 5 m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Lame laser Fontana 700 LSR, h=130, 7 m, 8 roues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lame laser Fontana 700 LSR, h=130, 7 m, 8 roues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Laser leveller Fontana 700 LSR, h=130, 7 m",null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Bennes Joskin Trans-space 7000 BC23150, 22 t",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bennes Joskin Trans-space 7000 BC23150, 22 t",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trailers Joskin Trans-space 7000 BC23150, 22 t",null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Semoir Monosem NX, 8 / 12 rangs + ferti ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Semoir Monosem NX, 8 / 12 rangs + ferti ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Epandeur chaux Sulky polyvrac S120 M, 9 t,  9 m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Epandeur chaux Sulky polyvrac S120 M, 9 t,  9 m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Distributeur engrais Sulky DPA X36, 1900 l, 30 m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Distributeur engrais Sulky DPA X36, 1900 l, 30 m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fertilizer spreader Sulky DPA X36, 1900 l, 30 m",null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Pulvérisateur trainé Caruelle Olympia 4000 l",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pulvérisateur trainé Caruelle Olympia 4000 l",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trailed sprayers Caruelle Olympia 4000 l, 24 m",null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,{"$f":"CG134","v":0},0,0,0,0,0,0]
[null,null,"Pulvérisateur automoteur Caruelle Nympheos 4240",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pulvérisateur automoteur Caruelle Nympheos 4240",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"CB135","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Télescopique JCB 531-70",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Télescopique JCB 531-70",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Telescopic handler  JCB 531-70",null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Transbordeur 23 000 l",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transbordeur 23 000 l",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grain cart 23 000 l",null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Remorque plateau 10 t",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Remorque plateau 10 t",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flatbed trailers 10 t",null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Bineuse Monosem SCD autoguidée, 8 rangs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bineuse Monosem SCD autoguidée, 8 rangs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Moissonneuse Case IH, 2388 Riz, coupe 6,10 m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Moissonneuse Case IH, 2388 Riz, coupe 6,10 m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Harvester Case IH, 2388 Rice, cut 6,10 m",null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Moissonneuse Case IH, 2388, 280 ch, 6 rangs maïs, 9000 l",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Moissonneuse Case IH, 2388, 280 ch, 6 rangs maïs, 9000 l",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Barre de coupe soja Case IH, sans broyeur",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Barre de coupe soja Case IH, sans broyeur",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Broyeur axe horizontal déporté, 2,50 m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Broyeur axe horizontal déporté, 2,50 m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Crusher with horizontal axis, 2,50 m",null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Broyeur Kuhn RM 610 R, 6 m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Broyeur Kuhn RM 610 R, 6 m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Crusher Kuhn RM 610 R, 6 m",null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Atomiseurs à dos",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Atomiseurs à dos",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Backpack sprayers",null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Autres matériels et options",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Autres matériels et options",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other material and options",null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cuve à gasoil de 50 000 l",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cuve à gasoil de 50 000 l",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gasoil tank of 50 000 l",null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Outillage mécanique",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Outillage mécanique",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mechanical tillage",null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total matériel d'exploitation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA114:AA148)","v":0},{"$f":"SUM(AB113:AB148)","v":0},null,null,"Total matériel d'exploitation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BX114:BX148)","v":0},null,null,null,{"$f":"SUM(CB114:CB148)","v":0},null,null,null,{"$f":"SUM(CF114:CF148)","v":0},null,null,null,{"$f":"SUM(CJ114:CJ148)","v":0},null,null,null,{"$f":"SUM(CN114:CN148)","v":0},null,null,null,{"$f":"SUM(CR114:CR148)","v":0},null,null,{"$f":"SUM(CU113:CU148)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total farm equipment",null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LIGHT VEHICLES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LIGHT VEHICLES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LIGHT VEHICLES",null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Vehicles 4x4",null,{"$f":"Inputs!$C$205","v":26250},4,{"$f":"F152*E152","v":105000},1,{"$f":"E152*H152*(1+inflation_ch)","v":27037.5},2,{"$f":"E152*J152*(1+inflation_ch)^2","v":55697.25},1,{"$f":"E152*L152*(1+inflation_ch)^3","v":28684.083750000002},null,{"$f":"E152*N152*(1+inflation_ch)^4","v":0},{"$f":"F152","v":4},{"$f":"$E152*P152*(1+inflation_ch)^5","v":121723.77780149998},{"$f":"H152","v":1},{"$f":"$E152*R152*(1+inflation_ch)^6","v":31343.872783886247},{"$f":"J152","v":2},{"$f":"$E152*T152*(1+inflation_ch)^7","v":64568.377934805671},{"$f":"L152","v":1},{"$f":"$E152*V152*(1+inflation_ch)^8","v":33252.71463642492},{"$f":"N152","v":0},{"$f":"$E152*X152*(1+inflation_ch)^9","v":0},{"$f":"P152","v":4},{"$f":"$E152*Z152*(1+inflation_ch)^10","v":141111.2198311328},{"$f":"SUM(G152,I152,K152,M152,O152,Q152,S152,U152,W152,Y152,AA152)","v":608418.7967377496},null,null,null,"Vehicles 4x4 - Senegal",null,{"$f":"Inputs!$C$205","v":26250},4,{"$f":"AI152*AH152","v":105000},null,null,1,{"$f":"AH152*AM152*(1+inflation_ch)","v":27037.5},null,null,2,{"$f":"AH152*AQ152*(1+inflation_ch)^2","v":55697.25},null,null,1,{"$f":"AH152*AU152*(1+inflation_ch)^3","v":28684.083750000002},null,null,null,{"$f":"AH152*AY152*(1+inflation_ch)^4","v":0},null,null,{"$f":"AI152","v":4},{"$f":"$E152*BC152*(1+inflation_ch)^5","v":121723.77780149998},null,null,{"$f":"AM152","v":1},{"$f":"$E152*BG152*(1+inflation_ch)^6","v":31343.872783886247},null,null,{"$f":"AQ152","v":2},{"$f":"$E152*BK152*(1+inflation_ch)^7","v":64568.377934805671},null,null,{"$f":"AU152","v":1},{"$f":"$E152*BO152*(1+inflation_ch)^8","v":33252.71463642492},null,null,{"$f":"AY152","v":0},{"$f":"$E152*BS152*(1+inflation_ch)^9","v":0},null,null,{"$f":"BC152","v":4},{"$f":"$E152*BW152*(1+inflation_ch)^10","v":141111.2198311328},null,null,{"$f":"BG152","v":1},{"$f":"$E152*CA152*(1+inflation_ch)^11","v":36336.139106516697},null,null,{"$f":"BK152","v":2},{"$f":"$E152*CE152*(1+inflation_ch)^12","v":74852.446559424381},null,null,{"$f":"BO152","v":1},{"$f":"$E152*CI152*(1+inflation_ch)^13","v":38549.009978103553},null,null,{"$f":"BS152","v":0},{"$f":"$E152*CM152*(1+inflation_ch)^10","v":0},null,null,{"$f":"BW152","v":4},{"$f":"$E152*CQ152*(1+inflation_ch)^15","v":163586.57874308026},null,null,{"$f":"SUM(AJ152,AN152,AR152,AV152,AZ152,BD152,BH152,BL152,BP152,BT152,BX152,CB152,CF152,CJ152,CN152,CR152)","v":921742.97112487454},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vehicles 4x4",null,{"$f":"#REF!","v":{"$error":"#REF!"}},36336.139106516697,0,0,2,74852.446559424381,0,0,1,38549.009978103553,0,0,0]
[null,null,"Vehicles",null,{"$f":"Inputs!$C$206","v":15750},2,{"$f":"F153*E153","v":31500},1,{"$f":"E153*H153*(1+inflation_ch)","v":16222.5},null,{"$f":"E153*J153*(1+inflation_ch)^2","v":0},null,{"$f":"E153*L153*(1+inflation_ch)^3","v":0},null,{"$f":"E153*N153*(1+inflation_ch)^4","v":0},{"$f":"F153","v":2},{"$f":"E153*P153*(1+inflation_ch)^5","v":36517.133340449996},{"$f":"H153","v":1},{"$f":"$E153*R153*(1+inflation_ch)^6","v":18806.323670331749},{"$f":"J153","v":0},{"$f":"$E153*T153*(1+inflation_ch)^7","v":0},{"$f":"L153","v":0},{"$f":"$E153*V153*(1+inflation_ch)^8","v":0},{"$f":"N153","v":0},{"$f":"$E153*X153*(1+inflation_ch)^9","v":0},{"$f":"P153","v":2},{"$f":"$E153*Z153*(1+inflation_ch)^10","v":42333.365949339837},{"$f":"SUM(G153,I153,K153,M153,O153,Q153,S153,U153,W153,Y153,AA153)","v":145379.32296012159},null,null,null,"Vehicles - Senegal",null,{"$f":"Inputs!$C$206","v":15750},2,{"$f":"AI153*AH153","v":31500},null,null,1,{"$f":"AH153*AM153*(1+inflation_ch)","v":16222.5},null,null,null,{"$f":"AH153*AQ153*(1+inflation_ch)^2","v":0},null,null,null,{"$f":"AH153*AU153*(1+inflation_ch)^3","v":0},null,null,null,{"$f":"AH153*AY153*(1+inflation_ch)^4","v":0},null,null,{"$f":"AI153","v":2},{"$f":"AH153*BC153*(1+inflation_ch)^5","v":36517.133340449996},null,null,{"$f":"AM153","v":1},{"$f":"$E153*BG153*(1+inflation_ch)^6","v":18806.323670331749},null,null,{"$f":"AQ153","v":0},{"$f":"$E153*BK153*(1+inflation_ch)^7","v":0},null,null,{"$f":"AU153","v":0},{"$f":"$E153*BO153*(1+inflation_ch)^8","v":0},null,null,{"$f":"AY153","v":0},{"$f":"$E153*BS153*(1+inflation_ch)^9","v":0},null,null,{"$f":"BC153","v":2},{"$f":"$E153*BW153*(1+inflation_ch)^10","v":42333.365949339837},null,null,{"$f":"BG153","v":1},{"$f":"$E153*CA153*(1+inflation_ch)^11","v":21801.683463910016},null,null,{"$f":"BK153","v":0},{"$f":"$E153*CE153*(1+inflation_ch)^10","v":0},null,null,{"$f":"BO153","v":0},{"$f":"$E153*CI153*(1+inflation_ch)^10","v":0},null,null,{"$f":"BS153","v":0},{"$f":"$E153*CM153*(1+inflation_ch)^10","v":0},null,null,{"$f":"BW153","v":2},{"$f":"$E153*CQ153*(1+inflation_ch)^15","v":49075.973622924081},null,null,{"$f":"SUM(AJ153,AN153,AR153,AV153,AZ153,BD153,BH153,BL153,BP153,BT153,BX153,CB153,CF153,CJ153,CN153,CR153)","v":216256.98004695569},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vehicles",null,{"$f":"#REF!","v":{"$error":"#REF!"}},21801.683463910016,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Motorcycles",null,null,0,{"$f":"F154*E154","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Motorcycles Senegal",null,null,0,{"$f":"AI154*AH154","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Motorcycles",null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total light vehicles",null,null,null,null,{"$f":"SUM(G152:G154)","v":136500},null,{"$f":"SUM(I152:I154)","v":43260},null,{"$f":"SUM(K152:K154)","v":55697.25},null,{"$f":"SUM(M152:M154)","v":28684.083750000002},null,{"$f":"SUM(O152:O154)","v":0},null,{"$f":"SUM(Q152:Q154)","v":158240.91114194997},null,{"$f":"SUM(S152:S154)","v":50150.196454217992},null,{"$f":"SUM(U152:U154)","v":64568.377934805671},null,{"$f":"SUM(W152:W154)","v":33252.71463642492},null,{"$f":"SUM(Y152:Y154)","v":0},null,{"$f":"SUM(AA152:AA154)","v":183444.58578047264},{"$f":"SUM(AB151:AB154)","v":753798.11969787115},null,null,"Total light vehicles",null,null,null,null,{"$f":"SUM(AJ152:AJ154)","v":136500},null,null,null,{"$f":"SUM(AN152:AN154)","v":43260},null,null,null,{"$f":"SUM(AR152:AR154)","v":55697.25},null,null,null,{"$f":"SUM(AV152:AV154)","v":28684.083750000002},null,null,null,{"$f":"SUM(AZ152:AZ154)","v":0},null,null,null,{"$f":"SUM(BD152:BD154)","v":158240.91114194997},null,null,null,{"$f":"SUM(BH152:BH154)","v":50150.196454217992},null,null,null,{"$f":"SUM(BL152:BL154)","v":64568.377934805671},null,null,null,{"$f":"SUM(BP152:BP154)","v":33252.71463642492},null,null,null,{"$f":"SUM(BT152:BT154)","v":0},null,null,null,{"$f":"SUM(BX152:BX154)","v":183444.58578047264},null,null,null,{"$f":"SUM(CB152:CB154)","v":58137.82257042671},null,null,null,{"$f":"SUM(CF152:CF154)","v":74852.446559424381},null,null,null,{"$f":"SUM(CJ152:CJ154)","v":38549.009978103553},null,null,null,{"$f":"SUM(CN152:CN154)","v":0},null,null,null,{"$f":"SUM(CR152:CR154)","v":212662.55236600433},null,null,{"$f":"SUM(CU151:CU154)","v":1137999.9511718303},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total light vehicles",null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},58137.82257042671,0,0,0,74852.446559424381,0,0,0,38549.009978103553,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"EQUIPEMENT DE PRODUCTION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EQUIPEMENT DE PRODUCTION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PRODUCTION EQUIPMENT",null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Pivots 50 ha",null,{"$f":"127000+4000","v":131000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G158,I158,K158,M158,O158,Q158,S158,U158,W158,Y158,AA158)","v":0},null,null,null,"Pivots 50 ha",null,{"$f":"127000+4000","v":131000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ158,AN158,AR158,AV158,AZ158,BD158,BH158,BL158,BP158,BT158,BX158)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Silos céréales ventillés 2500 t maïs",null,{"$f":"(910500+50000)/4+11*3000","v":273125},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,"Silos céréales ventillés 2500 t maïs",null,{"$f":"(910500+50000)/4+11*3000","v":273125},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Silos céréales ventillés 1750 t riz",null,{"$f":"(910500+50000)/4+11*3000","v":273125},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,"Silos céréales ventillés 1750 t riz",null,{"$f":"(910500+50000)/4+11*3000","v":273125},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ventilated silos 1750 t paddy",null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Silos semences ventilés 200 t riz paddy",null,{"$f":"E160/5","v":54625},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,"Silos semences ventilés 200 t riz paddy",null,{"$f":"AH160/5","v":54625},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ventilated silos 200 t paddy seeds",null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Séchoir à riz 50 t/h (secours)",null,{"$f":"363000+5*3000","v":378000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,"Séchoir à riz 50 t/h (secours)",null,{"$f":"363000+5*3000","v":378000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grain dryer 50 t/h (backup)",null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Rizerie 7 t/h, riz export",null,{"$f":"((370000+200000+150000)+6*4000)","v":744000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,"Rizerie 7 t/h, riz export",null,{"$f":"((370000+200000+150000)+6*4000)","v":744000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rice mill 7 t/h, export rice",null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Pont bascule 100 t",null,{"$f":"45000+1000","v":46000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,"Pont bascule 100 t",null,{"$f":"45000+1000","v":46000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Weighbridge 100t",null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total équipement de production",null,null,null,null,{"$f":"SUM(G157:G164)","v":0},null,null,null,{"$f":"SUM(K160:K164)","v":0},null,{"$f":"SUM(M160:M164)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB157:AB164)","v":0},null,null,"Total équipement de production",null,null,null,null,{"$f":"SUM(AJ157:AJ164)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AR160:AR164)","v":0},null,null,null,{"$f":"SUM(AV160:AV164)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CU157:CU164)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total production equipment",null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"OFFICE AND HOUSING EQUIPMENT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OFFICE AND HOUSING EQUIPMENT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OFFICE AND HOUSING EQUIPMENT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Office equipment",null,{"$f":"+Inputs!$C$209","v":5250},5,{"$f":"F168*E168","v":26250},null,{"$f":"E168*H168*(1+inflation_ch)","v":0},2,{"$f":"E168*J168*(1+inflation_ch)^2","v":11139.449999999999},1,{"$f":"E168*L168*(1+inflation_ch)^3","v":5736.81675},null,{"$f":"E168*N168*(1+inflation_ch)^4","v":0},{"$f":"F168","v":5},{"$f":"E168*P168*(1+inflation_ch)^5","v":30430.944450374995},{"$f":"H168","v":0},{"$f":"$E168*R168*(1+inflation_ch)^6","v":0},{"$f":"J168","v":2},{"$f":"$E168*T168*(1+inflation_ch)^7","v":12913.675586961135},{"$f":"L168","v":1},{"$f":"$E168*V168*(1+inflation_ch)^8","v":6650.5429272849833},{"$f":"N168","v":0},{"$f":"$E168*X168*(1+inflation_ch)^9","v":0},{"$f":"P168","v":5},{"$f":"$E168*Z168*(1+inflation_ch)^10","v":35277.804957783199},{"$f":"SUM(G168,I168,K168,M168,O168,Q168,S168,U168,W168,Y168,AA168)","v":128399.23467240432},null,null,null,"Office equipment",null,{"$f":"+Inputs!$C$209","v":5250},5,{"$f":"AI168*AH168","v":26250},null,null,null,{"$f":"AH168*AM168*(1+inflation_ch)","v":0},null,null,2,{"$f":"AH168*AQ168*(1+inflation_ch)^2","v":11139.449999999999},null,null,1,{"$f":"AH168*AU168*(1+inflation_ch)^3","v":5736.81675},null,null,null,{"$f":"AH168*AY168*(1+inflation_ch)^4","v":0},null,null,{"$f":"AI168","v":5},{"$f":"AH168*BC168*(1+inflation_ch)^5","v":30430.944450374995},null,null,{"$f":"AM168","v":0},{"$f":"$E168*BG168*(1+inflation_ch)^6","v":0},null,null,{"$f":"AQ168","v":2},{"$f":"$E168*BK168*(1+inflation_ch)^7","v":12913.675586961135},null,null,{"$f":"AU168","v":1},{"$f":"$E168*BO168*(1+inflation_ch)^8","v":6650.5429272849833},null,null,{"$f":"AY168","v":0},{"$f":"$E168*BS168*(1+inflation_ch)^9","v":0},null,null,{"$f":"BC168","v":5},{"$f":"$E168*BW168*(1+inflation_ch)^10","v":35277.804957783199},null,null,{"$f":"BG168","v":0},{"$f":"$E168*CA168*(1+inflation_ch)^10","v":0},null,null,{"$f":"BK168","v":2},{"$f":"$E168*CE168*(1+inflation_ch)^12","v":14970.489311884876},null,null,{"$f":"BO168","v":1},{"$f":"$E168*CI168*(1+inflation_ch)^13","v":7709.8019956207108},null,null,{"$f":"BS168","v":0},{"$f":"$E168*CM168*(1+inflation_ch)^10","v":0},null,null,{"$f":"BW168","v":5},{"$f":"$E168*CQ168*(1+inflation_ch)^15","v":40896.644685770065},null,null,{"$f":"SUM(AJ168,AN168,AR168,AV168,AZ168,BD168,BH168,BL168,BP168,BT168,BX168,CB168,CF168,CJ168,CN168,CR168)","v":191976.17066567997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Office equipment",null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,2,14970.489311884876,0,0,1,7709.8019956207108,0,0,0]
[null,null,"Housing equipment",null,{"$f":"+Inputs!$C$211","v":6300},2,{"$f":"F169*E169","v":12600},null,{"$f":"E169*H169*(1+inflation_ch)","v":0},2,{"$f":"E169*J169*(1+inflation_ch)^2","v":13367.34},1,{"$f":"E169*L169*(1+inflation_ch)^3","v":6884.1800999999996},null,{"$f":"E169*N169*(1+inflation_ch)^4","v":0},{"$f":"F169","v":2},{"$f":"E169*P169*(1+inflation_ch)^5","v":14606.853336179998},{"$f":"H169","v":0},{"$f":"$E169*R169*(1+inflation_ch)^6","v":0},{"$f":"J169","v":2},{"$f":"$E169*T169*(1+inflation_ch)^7","v":15496.410704353362},{"$f":"L169","v":1},{"$f":"$E169*V169*(1+inflation_ch)^8","v":7980.6515127419807},{"$f":"N169","v":0},{"$f":"$E169*X169*(1+inflation_ch)^9","v":0},{"$f":"P169","v":2},{"$f":"$E169*Z169*(1+inflation_ch)^10","v":16933.346379735933},{"$f":"SUM(G169,I169,K169,M169,O169,Q169,S169,U169,W169,Y169,AA169)","v":87868.782033011274},null,null,null,"Housing equipment",null,{"$f":"+Inputs!$C$211","v":6300},2,{"$f":"AI169*AH169","v":12600},null,null,null,{"$f":"AH169*AM169*(1+inflation_ch)","v":0},null,null,2,{"$f":"AH169*AQ169*(1+inflation_ch)^2","v":13367.34},null,null,1,{"$f":"AH169*AU169*(1+inflation_ch)^3","v":6884.1800999999996},null,null,null,{"$f":"AH169*AY169*(1+inflation_ch)^4","v":0},null,null,{"$f":"AI169","v":2},{"$f":"AH169*BC169*(1+inflation_ch)^5","v":14606.853336179998},null,null,{"$f":"AM169","v":0},{"$f":"$E169*BG169*(1+inflation_ch)^6","v":0},null,null,{"$f":"AQ169","v":2},{"$f":"$E169*BK169*(1+inflation_ch)^7","v":15496.410704353362},null,null,{"$f":"AU169","v":1},{"$f":"$E169*BO169*(1+inflation_ch)^8","v":7980.6515127419807},null,null,{"$f":"AY169","v":0},{"$f":"$E169*BS169*(1+inflation_ch)^9","v":0},null,null,{"$f":"BC169","v":2},{"$f":"$E169*BW169*(1+inflation_ch)^10","v":16933.346379735933},null,null,{"$f":"BG169","v":0},{"$f":"$E169*CA169*(1+inflation_ch)^10","v":0},null,null,{"$f":"BK169","v":2},{"$f":"$E169*CE169*(1+inflation_ch)^12","v":17964.587174261851},null,null,{"$f":"BO169","v":1},{"$f":"$E169*CI169*(1+inflation_ch)^13","v":9251.7623947448519},null,null,{"$f":"BS169","v":0},{"$f":"$E169*CM169*(1+inflation_ch)^10","v":0},null,null,{"$f":"BW169","v":2},{"$f":"$E169*CQ169*(1+inflation_ch)^15","v":19630.38944916963},null,null,{"$f":"SUM(AJ169,AN169,AR169,AV169,AZ169,BD169,BH169,BL169,BP169,BT169,BX169,CB169,CF169,CJ169,CN169,CR169)","v":134715.52105118759},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Housing equipment",null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,2,17964.587174261851,0,0,1,9251.7623947448519,0,0,0]
[null,"Total office and housing equipment",null,null,null,null,{"$f":"SUM(G168:G169)","v":38850},null,{"$f":"SUM(I168:I169)","v":0},null,{"$f":"SUM(K168:K169)","v":24506.79},null,{"$f":"SUM(M168:M169)","v":12620.99685},null,{"$f":"SUM(O168:O169)","v":0},null,{"$f":"SUM(Q168:Q169)","v":45037.797786554991},null,{"$f":"SUM(S168:S169)","v":0},null,{"$f":"SUM(U168:U169)","v":28410.086291314496},null,{"$f":"SUM(W168:W169)","v":14631.194440026964},null,{"$f":"SUM(Y168:Y169)","v":0},null,{"$f":"SUM(AA168:AA169)","v":52211.151337519128},{"$f":"SUM(AB167:AB169)","v":216268.01670541559},null,null,"Total office and housing equipment",null,null,null,null,{"$f":"SUM(AJ168:AJ169)","v":38850},null,null,null,{"$f":"SUM(AN168:AN169)","v":0},null,null,null,{"$f":"SUM(AR168:AR169)","v":24506.79},null,null,null,{"$f":"SUM(AV168:AV169)","v":12620.99685},null,null,null,{"$f":"SUM(AZ168:AZ169)","v":0},null,null,null,{"$f":"SUM(BD168:BD169)","v":45037.797786554991},null,null,null,{"$f":"SUM(BH168:BH169)","v":0},null,null,null,{"$f":"SUM(BL168:BL169)","v":28410.086291314496},null,null,null,{"$f":"SUM(BP168:BP169)","v":14631.194440026964},null,null,null,{"$f":"SUM(BT168:BT169)","v":0},null,null,null,{"$f":"SUM(BX168:BX169)","v":52211.151337519128},null,null,null,{"$f":"SUM(CB168:CB169)","v":0},null,null,null,{"$f":"SUM(CF168:CF169)","v":32935.076486146725},null,null,null,{"$f":"SUM(CJ168:CJ169)","v":16961.564390365562},null,null,null,{"$f":"SUM(CN168:CN169)","v":0},null,null,null,{"$f":"SUM(CR168:CR169)","v":60527.034134939691},null,null,{"$f":"SUM(CU167:CU169)","v":326691.69171686756},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total office and housing equipment",null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,32935.076486146725,0,0,0,{"$f":"CJ170","v":16961.564390365562},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total investments",null,null,null,null,{"$f":"SUM(G105,G111,G149,G155,G165,G170)","v":175350},null,{"$f":"SUM(I105,I111,I149,I155,I165,I170)","v":43260},null,{"$f":"SUM(K105,K111,K149,K155,K165,K170)","v":80204.040000000008},null,{"$f":"SUM(M105,M111,M149,M155,M165,M170)","v":41305.080600000001},null,{"$f":"SUM(O105,O111,O149,O155,O165,O170)","v":0},null,{"$f":"SUM(Q105,Q111,Q149,Q155,Q165,Q170)","v":203278.70892850496},null,{"$f":"SUM(S105,S111,S149,S155,S165,S170)","v":50150.196454217992},null,{"$f":"SUM(U105,U111,U149,U155,U165,U170)","v":92978.464226120166},null,{"$f":"SUM(W105,W111,W149,W155,W165,W170)","v":47883.909076451884},null,{"$f":"SUM(Y105,Y111,Y149,Y155,Y165,Y170)","v":0},null,{"$f":"SUM(AA105,AA111,AA149,AA155,AA165,AA170)","v":235655.73711799178},{"$f":"SUM(AB105,AB111,AB149,AB155,AB165,AB170)","v":970066.13640328671},null,null,"Total investments",null,null,null,null,{"$f":"SUM(AJ105,AJ111,AJ149,AJ155,AJ165,AJ170)","v":175350},null,null,null,{"$f":"SUM(AN105,AN111,AN149,AN155,AN165,AN170)","v":43260},null,null,null,{"$f":"SUM(AR105,AR111,AR149,AR155,AR165,AR170)","v":80204.040000000008},null,null,null,{"$f":"SUM(AV105,AV111,AV149,AV155,AV165,AV170)","v":41305.080600000001},null,null,null,{"$f":"SUM(AZ105,AZ111,AZ149,AZ155,AZ165,AZ170)","v":0},null,null,null,{"$f":"SUM(BD105,BD111,BD149,BD155,BD165,BD170)","v":203278.70892850496},null,null,null,{"$f":"SUM(BH105,BH111,BH149,BH155,BH165,BH170)","v":50150.196454217992},null,null,null,{"$f":"SUM(BL105,BL111,BL149,BL155,BL165,BL170)","v":92978.464226120166},null,null,null,{"$f":"SUM(BP105,BP111,BP149,BP155,BP165,BP170)","v":47883.909076451884},null,null,null,{"$f":"SUM(BT105,BT111,BT149,BT155,BT165,BT170)","v":0},null,null,null,{"$f":"SUM(BX105,BX111,BX149,BX155,BX165,BX170)","v":235655.73711799178},null,null,null,{"$f":"SUM(CB105,CB111,CB149,CB155,CB165,CB170)","v":58137.82257042671},null,null,null,{"$f":"SUM(CF105,CF111,CF149,CF155,CF165,CF170)","v":107787.52304557111},null,null,null,{"$f":"SUM(CJ105,CJ111,CJ149,CJ155,CJ165,CJ170)","v":55510.574368469112},null,null,null,{"$f":"SUM(CN105,CN111,CN149,CN155,CN165,CN170)","v":0},null,null,null,{"$f":"SUM(CR105,CR111,CR149,CR155,CR165,CR170)","v":273189.58650094399},null,null,{"$f":"SUM(CU105,CU111,CU149,CU155,CU165,CU170)","v":1464691.6428886978},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total ",null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},58137.82257042671,0,0,0,107787.52304557111,0,0,0,55510.574368469112,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F173*(1+inflation_ch)^10","v":0}]
[]
[]
[null,"Depreciation - Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation - Semesters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation schedule"]
[]
[null,null,null,null,"N","N + 1","N + 2","N + 3","N + 4","N + 5","N + 6","N + 7","N + 8","N + 9","N + 10","Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N",null,"N + 1",null,"N + 2",null,"N + 3",null,"N + 4",null,"N + 5",null,"N + 6",null,"N + 7",null,"N + 8",null,"N + 9",null,"N + 10",null,"N + 11",null,"N + 12",null,"N + 13",null,"N + 14",null,"N + 15",null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"In €",null,null,"N","N + 1","N + 2","N + 3","N + 4","N + 5","N + 6","N + 7","N + 8"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Periods","S1","S2","S3","S4","S5","S6","S7","S8","S9","S10","S11","S12","S13","S14","S15","S16","S17","S18","S19","S20","S21","S22","S23","S24","S25","S26","S27","S28","S29","S30","S31","S32"]
[]
[null,"LAND (20 years)",null,null,{"$f":"G105","v":0},{"$f":"I105","v":0},{"$f":"K105","v":0},{"$f":"M105","v":0},null,null,null,null,null,null,null,{"$f":"SUM(E181:O181)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LAND (20 years)",null,null,{"$f":"G146","v":0},null,{"$f":"I146","v":0},null,{"$f":"K146","v":0},null,{"$f":"M146","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH181:BB181)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LAND (20 years)",null,null,{"$f":"CQ181","v":0},{"$f":"CR181","v":0},0,0,0,0,0,0,0]
[null,null,"Depreciation",null,{"$f":"E181/20","v":0},{"$f":"SUM(E181:F181)/20","v":0},{"$f":"SUM(E181:G181)/20","v":0},{"$f":"SUM(E181:H181)/20","v":0},{"$f":"SUM(E181:I181)/20","v":0},{"$f":"SUM(E181:J181)/20","v":0},{"$f":"SUM(E181:K181)/20","v":0},{"$f":"SUM(E181:L181)/20","v":0},{"$f":"SUM(E181:M181)/20","v":0},{"$f":"SUM(E181:N181)/20","v":0},{"$f":"SUM(E181:O181)/20","v":0},{"$f":"SUM(E182:O182)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation",null,{"$f":"AH181/20","v":0},null,{"$f":"SUM(AH181:AJ181)/20","v":0},null,{"$f":"SUM(AH181:AL181)/20","v":0},null,{"$f":"SUM(AH181:AN181)/20","v":0},null,{"$f":"SUM(AH181:AP181)/20","v":0},null,{"$f":"SUM(AH181:AR181)/20","v":0},null,{"$f":"SUM(AH181:AT181)/20","v":0},null,{"$f":"SUM(AH181:AV181)/20","v":0},null,{"$f":"SUM(AH181:AX181)/20","v":0},null,{"$f":"SUM(AH181:AZ181)/20","v":0},null,{"$f":"SUM(AH181:BB181)/20","v":0},null,{"$f":"SUM(AJ181:BD181)/20","v":0},null,{"$f":"SUM(AL181:BF181)/20","v":0},null,{"$f":"SUM(AN181:BH181)/20","v":0},null,{"$f":"SUM(AP181:BJ181)/20","v":0},null,{"$f":"SUM(AR181:BL181)/20","v":0},null,{"$f":"SUM(AH182:BB182)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation expense",null,{"$f":"CQ182","v":0},0,0,0,0,0,0,0,0]
[null,null,"Accumulated preceding years",null,null,{"$f":"E184","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accumulated preceding years",null,null,null,{"$f":"AH184","v":0},null,{"$f":"AJ184","v":0},null,{"$f":"AL184","v":0},null,{"$f":"AN184","v":0},null,{"$f":"AP184","v":0},null,{"$f":"AR184","v":0},null,{"$f":"AT184","v":0},null,{"$f":"AV184","v":0},null,{"$f":"AX184","v":0},null,{"$f":"AZ184","v":0},null,{"$f":"BB184","v":0},null,{"$f":"BD184","v":0},null,{"$f":"BF184","v":0},null,{"$f":"BH184","v":0},null,{"$f":"BJ184","v":0},null,{"$f":"BB184","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accumulated preceding years",null,0,0,0,0,0,0,0,0,0]
[null,"Accumulated depreciation",null,null,{"$f":"SUM(E182:E183)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accumulated depreciation",null,null,{"$f":"SUM(AH182:AH183)","v":0},null,{"$f":"SUM(AJ182:AJ183)","v":0},null,{"$f":"SUM(AL182:AL183)","v":0},null,{"$f":"SUM(AN182:AN183)","v":0},null,{"$f":"SUM(AP182:AP183)","v":0},null,{"$f":"SUM(AR182:AR183)","v":0},null,{"$f":"SUM(AT182:AT183)","v":0},null,{"$f":"SUM(AV182:AV183)","v":0},null,{"$f":"SUM(AX182:AX183)","v":0},null,{"$f":"SUM(AZ182:AZ183)","v":0},null,{"$f":"SUM(BB182:BB183)","v":0},null,{"$f":"SUM(BD182:BD183)","v":0},null,{"$f":"SUM(BF182:BF183)","v":0},null,{"$f":"SUM(BH182:BH183)","v":0},null,{"$f":"SUM(BJ182:BJ183)","v":0},null,{"$f":"SUM(BL182:BL183)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accumulated depreciation",null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,"BUILDINGS (20 years)",null,null,{"$f":"G111","v":0},{"$f":"I111","v":0},{"$f":"K111","v":0},{"$f":"M111","v":0},null,null,null,null,null,null,null,{"$f":"SUM(E186:O186)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BUILDINGS (20 years)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH186:BB186)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BUILDINGS (20 years)",null,null,0,0,0,0,0,0,0,0,0]
[null,null,"Depreciation",null,{"$f":"E186/20","v":0},{"$f":"SUM(E186:F186)/20","v":0},{"$f":"SUM(E186:G186)/20","v":0},{"$f":"SUM(E186:H186)/20","v":0},{"$f":"SUM(E186:I186)/20","v":0},{"$f":"SUM(E186:J186)/20","v":0},{"$f":"SUM(E186:K186)/20","v":0},{"$f":"SUM(E186:L186)/20","v":0},{"$f":"SUM(E186:M186)/20","v":0},{"$f":"SUM(E186:N186)/20","v":0},{"$f":"SUM(E186:O186)/20","v":0},{"$f":"SUM(E187:O187)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation",null,{"$f":"AH186/20","v":0},null,{"$f":"SUM(AH186:AJ186)/20","v":0},null,{"$f":"SUM(AH186:AL186)/20","v":0},null,{"$f":"SUM(AH186:AN186)/20","v":0},null,{"$f":"SUM(AH186:AP186)/20","v":0},null,{"$f":"SUM(AH186:AR186)/20","v":0},null,{"$f":"SUM(AH186:AT186)/20","v":0},null,{"$f":"SUM(AH186:AV186)/20","v":0},null,{"$f":"SUM(AH186:AX186)/20","v":0},null,{"$f":"SUM(AH186:AZ186)/20","v":0},null,{"$f":"SUM(AH186:BB186)/20","v":0},null,{"$f":"SUM(AJ186:BD186)/20","v":0},null,{"$f":"SUM(AL186:BF186)/20","v":0},null,{"$f":"SUM(AN186:BH186)/20","v":0},null,{"$f":"SUM(AP186:BJ186)/20","v":0},null,{"$f":"SUM(AR186:BL186)/20","v":0},null,{"$f":"SUM(AH187:BB187)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation expense",null,0,0,0,0,0,0,0,0,0]
[null,null,"Accumulated preceding years",null,null,{"$f":"E189","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accumulated preceding years",null,null,null,{"$f":"AH189","v":0},null,{"$f":"AJ189","v":0},null,{"$f":"AL189","v":0},null,{"$f":"AN189","v":0},null,{"$f":"AP189","v":0},null,{"$f":"AR189","v":0},null,{"$f":"AT189","v":0},null,{"$f":"AV189","v":0},null,{"$f":"AX189","v":0},null,{"$f":"AZ189","v":0},null,{"$f":"BB189","v":0},null,{"$f":"BD189","v":0},null,{"$f":"BF189","v":0},null,{"$f":"BH189","v":0},null,{"$f":"BJ189","v":0},null,{"$f":"BB189","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accumulated preceding years",null,0,0,0,0,0,0,0,0,0]
[null,"Accumulated depreciation",null,null,{"$f":"SUM(E187:E188)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accumulated depreciation",null,null,{"$f":"SUM(AH187:AH188)","v":0},null,{"$f":"SUM(AJ187:AJ188)","v":0},null,{"$f":"SUM(AL187:AL188)","v":0},null,{"$f":"SUM(AN187:AN188)","v":0},null,{"$f":"SUM(AP187:AP188)","v":0},null,{"$f":"SUM(AR187:AR188)","v":0},null,{"$f":"SUM(AT187:AT188)","v":0},null,{"$f":"SUM(AV187:AV188)","v":0},null,{"$f":"SUM(AX187:AX188)","v":0},null,{"$f":"SUM(AZ187:AZ188)","v":0},null,{"$f":"SUM(BB187:BB188)","v":0},null,{"$f":"SUM(BD187:BD188)","v":0},null,{"$f":"SUM(BF187:BF188)","v":0},null,{"$f":"SUM(BH187:BH188)","v":0},null,{"$f":"SUM(BJ187:BJ188)","v":0},null,{"$f":"SUM(BL187:BL188)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accumulated depreciation",null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F190*(1+inflation_ch)^6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,"FARM EQUIPMENT (8 years)",null,null,{"$f":"G149","v":0},{"$f":"I149","v":0},{"$f":"K149","v":0},{"$f":"M149","v":0},null,null,null,null,{"$f":"W149","v":0},{"$f":"Y149","v":0},{"$f":"AA149","v":0},{"$f":"SUM(E191:O191)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FARM EQUIPMENT (8 years)",null,null,{"$f":"G191","v":0},null,{"$f":"J191","v":0},null,{"$f":"M191","v":0},null,{"$f":"P191","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FARM EQUIPMENT (8 years)",null,null,0,0,0,0,0,0,0,0,0]
[null,null,"Depreciation",null,{"$f":"E191/8","v":0},{"$f":"SUM(E191:F191)/8","v":0},{"$f":"SUM(E191:G191)/8","v":0},{"$f":"SUM(E191:H191)/8","v":0},{"$f":"SUM(E191:I191)/8","v":0},{"$f":"SUM(E191:J191)/8","v":0},{"$f":"SUM(E191:K191)/8","v":0},{"$f":"SUM(E191:L191)/8","v":0},{"$f":"SUM(F191:M191)/8","v":0},{"$f":"SUM(G191:N191)/8","v":0},{"$f":"SUM(H191:O191)/8","v":0},{"$f":"SUM(E192:O192)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation",null,{"$f":"AH191/8","v":0},null,{"$f":"SUM(AH191:AJ191)/8","v":0},null,{"$f":"SUM(AH191:AL191)/8","v":0},null,{"$f":"SUM(AH191:AN191)/8","v":0},null,{"$f":"SUM(AH191:AP191)/8","v":0},null,{"$f":"SUM(AH191:AR191)/8","v":0},null,{"$f":"SUM(AH191:AT191)/8","v":0},null,{"$f":"SUM(AH191:AV191)/8","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation expense",null,0,0,0,0,0,0,0,0,0]
[null,null,"Accumulated preceding years",null,null,{"$f":"E194","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accumulated preceding years",null,null,null,{"$f":"AH194","v":0},null,{"$f":"AJ194","v":0},null,{"$f":"AL194","v":0},null,{"$f":"AN194","v":0},null,{"$f":"AP194","v":0},null,{"$f":"AR194","v":0},null,{"$f":"AT194","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accumulated preceding years",null,0,0,0,0,0,0,0,0,0]
[null,"Accumulated depreciation",null,null,{"$f":"SUM(E192:E193)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accumulated depreciation",null,null,{"$f":"SUM(AH192:AH193)","v":0},null,{"$f":"SUM(AJ192:AJ193)","v":0},null,{"$f":"SUM(AL192:AL193)","v":0},null,{"$f":"SUM(AN192:AN193)","v":0},null,{"$f":"SUM(AP192:AP193)","v":0},null,{"$f":"SUM(AR192:AR193)","v":0},null,{"$f":"SUM(AT192:AT193)","v":0},null,{"$f":"SUM(AV192:AV193)","v":0},null,{"$f":"SUM(AX192:AX193)","v":0},null,{"$f":"SUM(AZ192:AZ193)","v":0},null,{"$f":"SUM(BB192:BB193)","v":0},null,{"$f":"SUM(BD192:BD193)","v":0},null,{"$f":"SUM(BF192:BF193)","v":0},null,{"$f":"SUM(BH192:BH193)","v":0},null,{"$f":"SUM(BJ192:BJ193)","v":0},null,{"$f":"SUM(BL192:BL193)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accumulated depreciation",null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,"LIGHT VEHICLES (3 years)",null,null,{"$f":"$G$155","v":136500},{"$f":"$I$155","v":43260},{"$f":"$K$155","v":55697.25},{"$f":"$M$155","v":28684.083750000002},{"$f":"$O$155","v":0},{"$f":"$Q$155","v":158240.91114194997},{"$f":"$S$155","v":50150.196454217992},{"$f":"$U$155","v":64568.377934805671},{"$f":"$W$155","v":33252.71463642492},{"$f":"$Y$155","v":0},{"$f":"$AA$155","v":183444.58578047264},{"$f":"SUM($E$196:$O$196)","v":753798.11969787115},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LIGHT VEHICLES (3 years)",null,6,{"$f":"+AJ155","v":136500},null,{"$f":"+AN155","v":43260},null,{"$f":"+AR155","v":55697.25},null,{"$f":"+AV155","v":28684.083750000002},null,{"$f":"$O$155","v":0},null,{"$f":"+BD155","v":158240.91114194997},null,{"$f":"+BH155","v":50150.196454217992},null,{"$f":"+BL155","v":64568.377934805671},null,{"$f":"+BP155","v":33252.71463642492},null,{"$f":"$Y$155","v":0},null,{"$f":"+BX155","v":183444.58578047264},null,{"$f":"+CB155","v":58137.82257042671},null,{"$f":"+CF155","v":74852.446559424381},null,{"$f":"+CJ155","v":38549.009978103553},null,{"$f":"+CN155","v":0},null,{"$f":"+CR155","v":212662.55236600433},null,{"$f":"SUM(AH196:BM196)","v":1137999.9511718303},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LIGHT VEHICLES (3 years)",null,null,0,0,0,0,0,0,0,0,0]
[null,null,"Depreciation",null,{"$f":"E196/3","v":45500},{"$f":"SUM(E196:F196)/3","v":59920},{"$f":"SUM(E196:G196)/3","v":78485.75},42547.111250000002,28127.111250000002,62308.331630649984,69463.702532055977,90986.495176991215,49323.763008482863,32607.030857076865,72232.433472299192,{"$f":"SUM(E197:O197)","v":631501.729177556},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation",null,{"$f":"AH196/$AG$196","v":22750},{"$f":"SUM($AH196:AI196)/$AG$196","v":22750},{"$f":"SUM($AH196:AJ196)/$AG$196","v":29960},{"$f":"SUM($AH196:AK196)/$AG$196","v":29960},{"$f":"SUM($AH196:AL196)/$AG$196","v":39242.875},{"$f":"SUM($AH196:AM196)/$AG$196","v":39242.875},{"$f":"SUM(AI196:AN196)/$AG$196","v":21273.555625000001},21273.555625000001,14063.555625000001,14063.555625000001,31154.165815324992,31154.165815324992,34731.851266027988,34731.851266027988,45493.247588495607,45493.247588495607,24661.881504241432,24661.881504241432,16303.515428538432,16303.515428538432,36116.216736149596,36116.216736149596,{"$f":"SUM(AY196:BD196)/$AG$196","v":40263.734725149894},40263.734725149894,52739.142485053955,52739.142485053955,28589.879851325775,28589.879851325775,18900.242756254655,18900.242756254655,41868.593724017985,41868.593724017985,{"$f":"SUM(AH197:BM197)","v":996224.91626116075},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation",null,0,0,0,0,0,0,0,0,0]
[null,null,"Accumulated preceding years",null,null,{"$f":"E199","v":45500},105420,183905.75,226452.86125000002,254579.97250000003,316888.30413065001,386352.00666270597,477338.50183969719,526662.26484818,559269.29570525687,631501.729177556,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accumulated preceding years",null,null,{"$f":"AH199","v":22750},{"$f":"AI199","v":45500},75460,105420,144662.875,183905.75,205179.30562500001,226452.86125000002,240516.41687500002,254579.97250000003,285734.13831532502,316888.30413065001,351620.15539667802,386352.00666270603,431845.25425120164,477338.50183969724,502000.38334393868,526662.26484818012,542965.78027671855,559269.29570525698,595385.51244140661,{"$f":"BC199","v":631501.72917755623},671765.46390270616,712029.19862785609,764768.34111291007,817507.48359796405,846097.36344928981,874687.24330061558,893587.4860568702,912487.72881312482,954356.32253714278,{"$f":"+BM199","v":996224.91626116075},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accumulated preceding years",null,0,0,0,0,0,0,0,0,0]
[null,"Accumulated depreciation",null,null,{"$f":"SUM(E197:E198)","v":45500},105420,183905.75,226452.86125000002,254579.97250000003,316888.30413065001,386352.00666270597,477338.50183969719,526662.26484818,559269.29570525687,631501.729177556,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accumulated depreciation",null,null,{"$f":"SUM(AH197:AH198)","v":22750},45500,75460,105420,144662.875,183905.75,205179.30562500001,226452.86125000002,240516.41687500002,254579.97250000003,285734.13831532502,316888.30413065001,351620.15539667802,386352.00666270603,431845.25425120164,477338.50183969724,502000.38334393868,526662.26484818012,542965.78027671855,559269.29570525698,595385.51244140661,631501.72917755623,{"$f":"SUM(BD197:BD198)","v":671765.46390270616},712029.19862785609,764768.34111291007,817507.48359796405,846097.36344928981,874687.24330061558,{"$f":"SUM(BJ197:BJ198)","v":893587.4860568702},{"$f":"SUM(BK197:BK198)","v":912487.72881312482},{"$f":"SUM(BL197:BL198)","v":954356.32253714278},{"$f":"SUM(BM197:BM198)","v":996224.91626116075},{"$f":"SUM(BN197:BN198)","v":1992449.8325223215},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accumulated depreciation",null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,"PRODUCTION EQUIPMENT (10 years)",null,null,{"$f":"G165","v":0},{"$f":"I165","v":0},{"$f":"K165","v":0},{"$f":"M165","v":0},null,null,null,null,null,null,null,{"$f":"SUM(E201:O201)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PRODUCTION EQUIPMENT (10 years)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PRODUCTION EQUIPMENT (10 years)",null,null,0,0,0,0,0,0,0,0,0]
[null,null,"Depreciation",null,{"$f":"E201/10","v":0},{"$f":"SUM(E201:F201)/10","v":0},{"$f":"SUM(E201:G201)/10","v":0},{"$f":"SUM(E201:H201)/10","v":0},{"$f":"SUM(E201:I201)/10","v":0},{"$f":"SUM(E201:J201)/10","v":0},{"$f":"SUM(E201:K201)/10","v":0},{"$f":"SUM(E201:L201)/10","v":0},{"$f":"SUM(E201:M201)/10","v":0},{"$f":"SUM(E201:N201)/10","v":0},{"$f":"SUM(F201:N201)/10","v":0},{"$f":"SUM(E202:O202)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation",null,{"$f":"AH201/10","v":0},null,{"$f":"SUM(AH201:AJ201)/10","v":0},null,{"$f":"SUM(AH201:AL201)/10","v":0},null,{"$f":"SUM(AH201:AN201)/10","v":0},null,{"$f":"SUM(AH201:AP201)/10","v":0},null,{"$f":"SUM(AH201:AR201)/10","v":0},null,{"$f":"SUM(AH201:AT201)/10","v":0},null,{"$f":"SUM(AH201:AV201)/10","v":0},null,{"$f":"SUM(AH201:AX201)/10","v":0},null,{"$f":"SUM(AH201:AZ201)/10","v":0},null,{"$f":"SUM(AJ201:AZ201)/10","v":0},null,{"$f":"SUM(AL201:BB201)/10","v":0},null,{"$f":"SUM(AN201:BD201)/10","v":0},null,{"$f":"SUM(AP201:BF201)/10","v":0},null,{"$f":"SUM(AR201:BH201)/10","v":0},null,{"$f":"SUM(AT201:BJ201)/10","v":0},null,{"$f":"SUM(AH202:BB202)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation expense",null,0,0,0,0,0,0,0,0,0]
[null,null,"Accumulated preceding years",null,null,{"$f":"E204","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accumulated preceding years",null,null,null,{"$f":"AH204","v":0},null,{"$f":"AJ204","v":0},null,{"$f":"AL204","v":0},null,{"$f":"AN204","v":0},null,{"$f":"AP204","v":0},null,{"$f":"AR204","v":0},null,{"$f":"AT204","v":0},null,{"$f":"AV204","v":0},null,{"$f":"AX204","v":0},null,{"$f":"AZ204","v":0},null,{"$f":"BB204","v":0},null,{"$f":"BD204","v":0},null,{"$f":"BF204","v":0},null,{"$f":"BH204","v":0},null,{"$f":"BJ204","v":0},null,{"$f":"BB204","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accumulated preceding years",null,0,0,0,0,0,0,0,0,0]
[null,"Accumulated depreciation",null,null,{"$f":"SUM(E202:E203)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accumulated depreciation",null,null,{"$f":"SUM(AH202:AH203)","v":0},null,{"$f":"SUM(AJ202:AJ203)","v":0},null,{"$f":"SUM(AL202:AL203)","v":0},null,{"$f":"SUM(AN202:AN203)","v":0},null,{"$f":"SUM(AP202:AP203)","v":0},null,{"$f":"SUM(AR202:AR203)","v":0},null,{"$f":"SUM(AT202:AT203)","v":0},null,{"$f":"SUM(AV202:AV203)","v":0},null,{"$f":"SUM(AX202:AX203)","v":0},null,{"$f":"SUM(AZ202:AZ203)","v":0},null,{"$f":"SUM(BB202:BB203)","v":0},null,{"$f":"SUM(BD202:BD203)","v":0},null,{"$f":"SUM(BF202:BF203)","v":0},null,{"$f":"SUM(BH202:BH203)","v":0},null,{"$f":"SUM(BJ202:BJ203)","v":0},null,{"$f":"SUM(BL202:BL203)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accumulated depreciation",null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,"OFFICE & HOUSING EQUIPMENT (5 years)",null,null,{"$f":"$G$170","v":38850},{"$f":"$I$170","v":0},{"$f":"$K$170","v":24506.79},{"$f":"$M$170","v":12620.99685},{"$f":"$O$170","v":0},{"$f":"$Q$170","v":45037.797786554991},{"$f":"$S$170","v":0},{"$f":"$U$170","v":28410.086291314496},{"$f":"$W$170","v":14631.194440026964},{"$f":"$Y$170","v":0},{"$f":"$AA$170","v":52211.151337519128},{"$f":"SUM($E$206:$O$206)","v":216268.01670541562},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OFFICE & HOUSING EQUIPMENT (5 years)",null,10,{"$f":"+AJ170","v":38850},null,{"$f":"$I$170","v":0},null,{"$f":"+AR170","v":24506.79},null,{"$f":"+AV170","v":12620.99685},null,{"$f":"$O$170","v":0},null,{"$f":"+BD170","v":45037.797786554991},null,{"$f":"$S$170","v":0},null,{"$f":"+BL170","v":28410.086291314496},null,{"$f":"+BP170","v":14631.194440026964},null,{"$f":"$Y$170","v":0},null,{"$f":"+BX170","v":52211.151337519128},null,{"$f":"+CB170","v":0},null,{"$f":"+CF170","v":32935.076486146725},null,{"$f":"+CJ170","v":16961.564390365562},null,{"$f":"+CN170","v":0},null,{"$f":"+CR170","v":60527.034134939691},null,{"$f":"SUM($AH$206:$BM$206)","v":326691.69171686762},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OFFICE & HOUSING EQUIPMENT (5 years)",null,null,0,0,0,0,0,0,0,0,0]
[null,null,"Depreciation",null,{"$f":"E206/5","v":7770},{"$f":"SUM(E206:F206)/5","v":7770},{"$f":"SUM(E206:G206)/5","v":12671.358},{"$f":"SUM(E206:H206)/5","v":15195.55737},{"$f":"SUM(E206:I206)/5","v":15195.55737},16433.116927310999,16433.116927310999,17213.776185573897,17615.81570357929,17615.81570357929,19050.48641377212,{"$f":"SUM(E207:O207)","v":162964.60060112659},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation",null,{"$f":"AH206/$AG$206","v":3885},{"$f":"SUM($AH206:AI206)/$AG$206","v":3885},{"$f":"SUM($AH206:AJ206)/$AG$206","v":3885},{"$f":"SUM($AH206:AK206)/$AG$206","v":3885},{"$f":"SUM($AH206:AL206)/$AG$206","v":6335.6790000000001},{"$f":"SUM($AH206:AM206)/$AG$206","v":6335.6790000000001},{"$f":"SUM($AH206:AN206)/$AG$206","v":7597.7786850000002},{"$f":"SUM($AH206:AO206)/$AG$206","v":7597.7786850000002},{"$f":"SUM($AH206:AP206)/$AG$206","v":7597.7786850000002},{"$f":"SUM($AH206:AQ206)/$AG$206","v":7597.7786850000002},{"$f":"SUM(AI206:AR206)/$AG$206","v":8216.5584636554995},8216.5584636554995,8216.5584636554995,8216.5584636554995,8606.8880927869486,8606.8880927869486,8807.9078517896451,8807.9078517896451,8807.9078517896451,8807.9078517896451,9525.2432068860599,9525.2432068860599,{"$f":"SUM(AU206:BD206)/$AG$206","v":9525.2432068860599},9525.2432068860599,9977.7422263692806,9977.7422263692806,10210.779221403141,10210.779221403141,10210.779221403141,10210.779221403141,11042.367501145198,11042.367501145198,{"$f":"SUM(AH207:BM207)","v":264898.4233555402},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation",null,0,0,0,0,0,0,0,0,0]
[null,null,"Accumulated preceding years",null,null,{"$f":"E209","v":7770},15540,28211.358,43406.915370000002,58602.472740000005,75035.589667310996,91468.706594621995,108682.48278019589,126298.29848377517,143914.11418735445,162964.60060112659,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accumulated preceding years",null,null,{"$f":"AH209","v":3885},{"$f":"AI209","v":7770},11655,15540,21875.679,28211.358,35809.136684999998,43406.915369999995,51004.694054999993,58602.47273999999,66819.031203655497,75035.589667310996,83252.148130966496,91468.706594621995,100075.59468740894,108682.48278019589,117490.39063198553,126298.29848377517,135106.20633556481,143914.11418735445,153439.35739424051,{"$f":"BC209","v":162964.60060112656},172489.84380801261,182015.08701489866,191992.82924126793,201970.5714676372,212181.35068904035,222392.1299104435,232602.90913184665,242813.6883532498,253856.055854395,{"$f":"+BM209","v":264898.4233555402},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accumulated preceding years",null,0,0,0,0,0,0,0,0,0]
[null,"Accumulated depreciation",null,null,{"$f":"SUM(E207:E208)","v":7770},15540,28211.358,43406.915370000002,58602.472740000005,75035.589667310996,91468.706594621995,108682.48278019589,126298.29848377517,143914.11418735445,162964.60060112659,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accumulated depreciation",null,null,{"$f":"SUM(AH207:AH208)","v":3885},7770,11655,15540,21875.679,28211.358,35809.136684999998,43406.915369999995,51004.694054999993,58602.47273999999,66819.031203655497,75035.589667310996,83252.148130966496,91468.706594621995,100075.59468740894,108682.48278019589,117490.39063198553,126298.29848377517,135106.20633556481,143914.11418735445,153439.35739424051,162964.60060112656,{"$f":"SUM(BD207:BD208)","v":172489.84380801261},182015.08701489866,191992.82924126793,201970.5714676372,212181.35068904035,222392.1299104435,{"$f":"SUM(BJ207:BJ208)","v":232602.90913184665},{"$f":"SUM(BK207:BK208)","v":242813.6883532498},{"$f":"SUM(BL207:BL208)","v":253856.055854395},{"$f":"SUM(BM207:BM208)","v":264898.4233555402},{"$f":"SUM(BN207:BN208)","v":529796.8467110804},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accumulated depreciation",null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,"Total depreciation",null,null,{"$f":"SUM(E182,E187,E192,E197,E202,E207)","v":53270},67690,91157.108000000007,57742.668620000004,43322.668620000004,78741.448557960975,85896.819459366976,108200.27136256511,66939.578712062153,50222.846560656151,91282.919886071308,794466.32977868256,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total depreciation",null,null,{"$f":"SUM(AH182,AH187,AH192,AH197,AH202,AH207)","v":26635},26635,33845,33845,45578.554000000004,45578.554000000004,28871.334310000002,28871.334310000002,21661.334310000002,21661.334310000002,39370.724278980488,39370.724278980488,42948.409729683488,42948.409729683488,54100.135681282554,54100.135681282554,33469.789356031077,33469.789356031077,25111.423280328076,25111.423280328076,45641.459943035654,45641.459943035654,{"$f":"SUM(BD182,BD187,BD192,BD197,BD202,BD207)","v":49788.977932035952},49788.977932035952,62716.884711423234,62716.884711423234,38800.659072728915,38800.659072728915,{"$f":"SUM(BJ182,BJ187,BJ192,BJ197,BJ202,BJ207)","v":29111.021977657794},{"$f":"SUM(BK182,BK187,BK192,BK197,BK202,BK207)","v":29111.021977657794},{"$f":"SUM(BL182,BL187,BL192,BL197,BL202,BL207)","v":52910.961225163184},{"$f":"SUM(BM182,BM187,BM192,BM197,BM202,BM207)","v":52910.961225163184},{"$f":"SUM(BN182,BN187,BN192,BN197,BN202,BN207)","v":1261123.339616701},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total depreciation",null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,"Total accumulated depreciation",null,null,{"$f":"SUM(E184,E189,E194,E199,E204,E209)","v":53270},120960,212117.10800000001,269859.77662000002,313182.44524000003,391923.89379796101,477820.71325732797,586020.98461989313,652960.56333195511,703183.40989261132,794466.32977868256,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total accumulated depreciation",null,null,{"$f":"SUM(AH184,AH189,AH194,AH199,AH204,AH209)","v":26635},53270,87115,120960,166538.554,212117.10800000001,240988.44231000001,269859.77662000002,291521.11093000002,313182.44524000003,352553.16951898055,391923.89379796101,434872.30352764449,477820.71325732803,531920.84893861064,586020.98461989313,619490.77397592424,652960.56333195535,678071.98661228339,703183.40989261144,748824.86983564706,794466.32977868279,{"$f":"SUM(BD184,BD189,BD194,BD199,BD204,BD209)","v":844255.30771071883},894044.28564275475,956761.17035417794,1019478.0550656012,1058278.7141383302,1097079.373211059,{"$f":"SUM(BJ184,BJ189,BJ194,BJ199,BJ204,BJ209)","v":1126190.3951887169},{"$f":"SUM(BK184,BK189,BK194,BK199,BK204,BK209)","v":1155301.4171663746},{"$f":"SUM(BL184,BL189,BL194,BL199,BL204,BL209)","v":1208212.3783915378},{"$f":"SUM(BM184,BM189,BM194,BM199,BM204,BM209)","v":1261123.339616701},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total accumulated depreciation",null,null,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Control",null,null,{"$f":"F213-SUM(E211:F211)","v":0},{"$f":"G213-SUM(E211:G211)","v":0},{"$f":"H213-SUM(E211:H211)","v":0},{"$f":"I213-SUM(E211:I211)","v":0},{"$f":"J213-SUM(E211:J211)","v":0},{"$f":"K213-SUM(E211:K211)","v":0},{"$f":"L213-SUM(E211:L211)","v":0},{"$f":"M213-SUM(E211:M211)","v":0},{"$f":"N213-SUM(E211:N211)","v":0},{"$f":"O213-SUM(E211:O211)","v":0},{"$f":"SUM(P181,P186,P191,P196,P201,P206)","v":970066.13640328683},"= ?",{"$f":"$AB$172","v":970066.13640328671},null,null,null,null,null,null,null,null,null,null,null,null,null,"Control",null,null,null,{"$f":"AJ213-SUM(AH211:AJ211)","v":0},null,{"$f":"AL213-SUM(AH211:AL211)","v":0},null,{"$f":"AN213-SUM(AH211:AN211)","v":0},null,{"$f":"AP213-SUM(AH211:AP211)","v":0},null,{"$f":"AR213-SUM(AH211:AR211)","v":0},null,{"$f":"AT213-SUM(AH211:AT211)","v":0},null,{"$f":"AV213-SUM(AH211:AV211)","v":0},null,{"$f":"AX213-SUM(AH211:AX211)","v":0},null,{"$f":"AZ213-SUM(AH211:AZ211)","v":0},null,{"$f":"BB213-SUM(AH211:BB211)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BN181,BN186,BN191,BN196,BN201,BN206)","v":1464691.6428886978},"= ?",{"$f":"+CU172","v":1464691.6428886978}]
[]
[]
[]
[]
[null,"Fixed costs (non-inflation adjusted) - Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed costs (non-inflation adjusted) - Semesters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed cots (non-inflation adjusted) "]
[]
[null,null,null,null,null,"N",null,"N + 1",null,"N + 2",null,"N + 3",null,"N+4",null,"N + 5",null,"N+6",null,"N+7",null,"N + 8",null,"N + 9",null,"N + 10",null,null,null,null,null,null,null,null,"N",null,null,null,"N + 1",null,null,null,"N + 2",null,null,null,"N + 3",null,null,null,"N+4",null,null,null,"N + 5",null,null,null,"N+6",null,null,null,"N+7",null,null,null,"N + 8",null,null,null,"N + 9",null,null,null,"N + 10",null,null,null,"N + 11",null,null,null,"N + 12",null,null,null,"N + 13",null,null,null,"N + 14",null,null,null,"N + 15",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"In €",null,null,"N",null,null,"N + 1",null,null,"N + 2",null,null,"N + 3",null,null,"N+4"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S1",null,"S2",null,"S3",null,"S4",null,"S5",null,"S6",null,"S7",null,"S8",null,"S9",null,"S10",null,"S11",null,"S12",null,"S13",null,"S14",null,"S15",null,"S16",null,"S17",null,"S18",null,"S19",null,"S20",null,"S21",null,"S22",null,"S23",null,"S24",null,"S25",null,"S26",null,"S27",null,"S28",null,"S29",null,"S30",null,"S31",null,"S32"]
[null,null,null,null,"Unit Cost","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total",null,null,null,null,"Periods / Year",2,"Unit Cost","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Unit Price","Total","Qty","Unit Price","Total","Qty","Unit Price","Total","Qty","Unit Price","Total","Qty","Unit Price","Total"]
[]
[null,"SUPPLIES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUPPLIES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUPPLIES"]
[null,null,"Gasoline vehicles",null,{"$f":"+gaz_euro","v":1.030968777588589},{"$f":"($F$152*25000*10/100+$F$153*25000*7/100+$F$154*10000*3/100)*9/12","v":10125},{"$f":"E227*F227","v":10438.558873084463},{"$f":"$F$152*25000*10/100+$F$153*25000*7/100+$F$154*10000*3/100","v":13500},{"$f":"$E227*H227","v":13918.078497445951},{"$f":"$F$152*25000*10/100+$F$153*25000*7/100+$F$154*10000*3/100","v":13500},{"$f":"$E227*J227","v":13918.078497445951},{"$f":"($F$152+$L$152)*25000*10/100+($F$153+$L$153)*25000*7/100+($F$154+$L$154)*10000*3/100","v":16000},{"$f":"$E227*L227","v":16495.500441417422},{"$f":"($F$152+$L$152)*25000*10/100+($F$153+$L$153)*25000*7/100+($F$154+$L$154)*10000*3/100","v":16000},{"$f":"$E227*N227","v":16495.500441417422},{"$f":"($F$152+$L$152)*25000*10/100+($F$153+$L$153)*25000*7/100+($F$154+$L$154)*10000*3/100","v":16000},{"$f":"$E227*P227","v":16495.500441417422},{"$f":"($F$152+$L$152)*25000*10/100+($F$153+$L$153)*25000*7/100+($F$154+$L$154)*10000*3/100","v":16000},{"$f":"$E227*R227","v":16495.500441417422},{"$f":"($F$152+$L$152)*25000*10/100+($F$153+$L$153)*25000*7/100+($F$154+$L$154)*10000*3/100","v":16000},{"$f":"$E227*T227","v":16495.500441417422},{"$f":"($F$152+$L$152)*25000*10/100+($F$153+$L$153)*25000*7/100+($F$154+$L$154)*10000*3/100","v":16000},{"$f":"$E227*V227","v":16495.500441417422},{"$f":"($F$152+$L$152)*25000*10/100+($F$153+$L$153)*25000*7/100+($F$154+$L$154)*10000*3/100","v":16000},{"$f":"$E227*X227","v":16495.500441417422},{"$f":"($F$152+$L$152)*25000*10/100+($F$153+$L$153)*25000*7/100+($F$154+$L$154)*10000*3/100","v":16000},{"$f":"$E227*Z227","v":16495.500441417422},null,null,null,null,"Gasoline vehicles",null,{"$f":"+gaz_euro","v":1.030968777588589},{"$f":"($F$152*25000*10/100+$F$153*25000*7/100+$F$154*10000*3/100)*3/12","v":3375},{"$f":"AH227*AI227","v":3479.5196243614878},{"$f":"($F$152*25000*10/100+$F$153*25000*7/100+$F$154*10000*3/100)*6/12","v":6750},{"$f":"+AK227*AH227","v":6959.0392487229756},{"$f":"$F$152*25000*10/100+$F$153*25000*7/100+$F$154*10000*3/100","v":13500},{"$f":"$AH227*AM227/$AG$224","v":6959.0392487229756},{"$f":"+AM227","v":13500},{"$f":"+AO227*$AH227/$AG$224","v":6959.0392487229756},{"$f":"$F$152*25000*10/100+$F$153*25000*7/100+$F$154*10000*3/100","v":13500},{"$f":"$AH227*AQ227/$AG$224","v":6959.0392487229756},{"$f":"+AQ227","v":13500},{"$f":"+AS227*$AH227/$AG$224","v":6959.0392487229756},{"$f":"($F$152+$L$152)*25000*10/100+($F$153+$L$153)*25000*7/100+($F$154+$L$154)*10000*3/100","v":16000},{"$f":"$AH227*AU227/$AG$224","v":8247.7502207087109},{"$f":"+AU227","v":16000},{"$f":"+AW227*$AH227/$AG$224","v":8247.7502207087109},{"$f":"($F$152+$L$152)*25000*10/100+($F$153+$L$153)*25000*7/100+($F$154+$L$154)*10000*3/100","v":16000},{"$f":"$AH227*AY227/$AG$224","v":8247.7502207087109},{"$f":"+AY227","v":16000},{"$f":"+BA227*$AH227/$AG$224","v":8247.7502207087109},{"$f":"($F$152+$L$152)*25000*10/100+($F$153+$L$153)*25000*7/100+($F$154+$L$154)*10000*3/100","v":16000},{"$f":"$AH227*BC227/$AG$224","v":8247.7502207087109},{"$f":"+BC227","v":16000},{"$f":"+BE227*$AH227/$AG$224","v":8247.7502207087109},{"$f":"($F$152+$L$152)*25000*10/100+($F$153+$L$153)*25000*7/100+($F$154+$L$154)*10000*3/100","v":16000},{"$f":"$AH227*BG227/$AG$224","v":8247.7502207087109},{"$f":"+BG227","v":16000},{"$f":"+BI227*$AH227/$AG$224","v":8247.7502207087109},{"$f":"($F$152+$L$152)*25000*10/100+($F$153+$L$153)*25000*7/100+($F$154+$L$154)*10000*3/100","v":16000},{"$f":"$AH227*BK227/$AG$224","v":8247.7502207087109},{"$f":"+BK227","v":16000},{"$f":"+BM227*$AH227/$AG$224","v":8247.7502207087109},{"$f":"($F$152+$L$152)*25000*10/100+($F$153+$L$153)*25000*7/100+($F$154+$L$154)*10000*3/100","v":16000},{"$f":"$AH227*BO227/$AG$224","v":8247.7502207087109},{"$f":"+BO227","v":16000},{"$f":"+BQ227*$AH227/$AG$224","v":8247.7502207087109},{"$f":"($F$152+$L$152)*25000*10/100+($F$153+$L$153)*25000*7/100+($F$154+$L$154)*10000*3/100","v":16000},{"$f":"$AH227*BS227/$AG$224","v":8247.7502207087109},{"$f":"+BS227","v":16000},{"$f":"+BU227*$AH227/$AG$224","v":8247.7502207087109},{"$f":"($F$152+$L$152)*25000*10/100+($F$153+$L$153)*25000*7/100+($F$154+$L$154)*10000*3/100","v":16000},{"$f":"$AH227*BW227/$AG$224","v":8247.7502207087109},{"$f":"+BW227","v":16000},{"$f":"+BY227*$AH227/$AG$224","v":8247.7502207087109},{"$f":"($F$152+$L$152)*25000*10/100+($F$153+$L$153)*25000*7/100+($F$154+$L$154)*10000*3/100","v":16000},{"$f":"$AH227*CA227/$AG$224","v":8247.7502207087109},{"$f":"+CA227","v":16000},{"$f":"+CC227*$AH227/$AG$224","v":8247.7502207087109},{"$f":"($F$152+$L$152)*25000*10/100+($F$153+$L$153)*25000*7/100+($F$154+$L$154)*10000*3/100","v":16000},{"$f":"$AH227*CE227/$AG$224","v":8247.7502207087109},{"$f":"+CE227","v":16000},{"$f":"+CG227*$AH227/$AG$224","v":8247.7502207087109},{"$f":"($F$152+$L$152)*25000*10/100+($F$153+$L$153)*25000*7/100+($F$154+$L$154)*10000*3/100","v":16000},{"$f":"$AH227*CI227/$AG$224","v":8247.7502207087109},{"$f":"+CI227","v":16000},{"$f":"+CK227*$AH227/$AG$224","v":8247.7502207087109},{"$f":"($F$152+$L$152)*25000*10/100+($F$153+$L$153)*25000*7/100+($F$154+$L$154)*10000*3/100","v":16000},{"$f":"$AH227*CM227/$AG$224","v":8247.7502207087109},{"$f":"+CM227","v":16000},{"$f":"+CO227*$AH227/$AG$224","v":8247.7502207087109},{"$f":"($F$152+$L$152)*25000*10/100+($F$153+$L$153)*25000*7/100+($F$154+$L$154)*10000*3/100","v":16000},{"$f":"$AH227*CQ227/$AG$224","v":8247.7502207087109},{"$f":"+CQ227","v":16000},8247.7502207087109,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EQ227","v":0},"Gasoline vehicles",null,{"$f":"DP227","v":0},{"$f":"DQ227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Vehicles maintenance",null,{"$f":"+Inputs!$C$287","v":1000},6,6000,8,8000,10,10000,10,10000,{"$f":"+L228","v":10},10000,{"$f":"+N228","v":10},10000,{"$f":"+P228","v":10},10000,{"$f":"+R228","v":10},10000,{"$f":"+T228","v":10},10000,{"$f":"+V228","v":10},10000,{"$f":"+X228","v":10},10000,null,null,null,null,"Vehicles maintenance",null,{"$f":"+Inputs!$C$287","v":1000},6,{"$f":"$AH228*AI228/$AG$224","v":3000},{"$f":"+AI228","v":6},{"$f":"$AH228*AK228/$AG$224","v":3000},8,4000,{"$f":"+AM228","v":8},4000,10,5000,10,5000,10,5000,10,5000,{"$f":"+AU228","v":10},5000,10,5000,{"$f":"+AY228","v":10},5000,10,5000,{"$f":"+BC228","v":10},5000,10,5000,{"$f":"+BG228","v":10},5000,10,5000,{"$f":"+BK228","v":10},5000,10,5000,{"$f":"+BO228","v":10},5000,10,5000,{"$f":"+BS228","v":10},5000,10,5000,{"$f":"+BW228","v":10},5000,10,5000,{"$f":"+CA228","v":10},5000,10,5000,{"$f":"+CE228","v":10},5000,10,5000,{"$f":"+CI228","v":10},5000,10,5000,{"$f":"+CM228","v":10},5000,10,5000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Vehicles maintenance",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Electricity",null,{"$f":"+Inputs!$C$288","v":2000},1,2000,1,2000,1,2000,1,2000,1,2000,1,2000,1,2000,1,2000,1,2000,1,2000,1,2000,null,null,null,null,"Electricity",null,{"$f":"+Inputs!$C$288","v":2000},1,1000,{"$f":"+AI229","v":1},1000,1,1000,{"$f":"+AM229","v":1},1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Electricity",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Telephone",null,{"$f":"+Inputs!$C$289","v":2000},1,2000,1,2000,1,2000,1,2000,1,2000,1,2000,1,2000,1,2000,1,2000,1,2000,1,2000,null,null,null,null,"Telephone",null,{"$f":"+Inputs!$C$289","v":2000},1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Telephone",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Internet",null,{"$f":"+Inputs!$C$290","v":1000},1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,null,null,null,null,"Internet",null,{"$f":"+Inputs!$C$290","v":1000},1,500,1,500,1,500,1,500,1,500,1,500,1,500,1,500,1,500,1,500,1,500,1,500,1,500,1,500,1,500,1,500,1,500,1,500,1,500,1,500,1,500,1,500,1,500,1,500,1,500,1,500,1,500,1,500,1,500,1,500,1,500,1,500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Internet",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Mail",null,{"$f":"+Inputs!$C$291","v":1500},1,1500,1,1500,1,1500,1,1500,1,1500,1,1500,1,1500,1,1500,1,1500,1,1500,1,1500,null,null,null,null,"Mail",null,{"$f":"+Inputs!$C$291","v":1500},1,750,1,750,1,750,1,750,1,750,1,750,1,750,1,750,1,750,1,750,1,750,1,750,1,750,1,750,1,750,1,750,1,750,1,750,1,750,1,750,1,750,1,750,1,750,1,750,1,750,1,750,1,750,1,750,1,750,1,750,1,750,1,750,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Mail",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Admin supplies",null,{"$f":"+Inputs!$C$292","v":1000},1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,1,1000,null,null,null,null,"Admin supplies",null,{"$f":"+Inputs!$C$292","v":1000},1,500,1,500,1,500,1,500,1,500,1,500,1,500,1,500,1,500,1,500,1,500,1,500,1,500,1,500,1,500,1,500,1,500,1,500,1,500,1,500,1,500,1,500,1,500,1,500,1,500,1,500,1,500,1,500,1,500,1,500,1,500,1,500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Admin supplies",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,null,{"$f":"$AH234*AQ234","v":0},null,null,null,{"$f":"$AH234*AU234","v":0},null,null,null,{"$f":"$AH234*AY234","v":0},null,null,null,{"$f":"$AH234*BC234","v":0},null,null,null,{"$f":"$AH234*BG234","v":0},null,null,null,{"$f":"$AH234*BK234","v":0},null,null,null,{"$f":"$AH234*BO234","v":0},null,null,null,{"$f":"$AH234*BS234","v":0},null,null,null,{"$f":"$AH234*BW234","v":0},null,null,null,{"$f":"$AH234*CA234","v":0},null,null,null,{"$f":"$AH234*CE234","v":0},null,null,null,{"$f":"$AH234*CI234","v":0},null,null,null,{"$f":"$AH234*CM234","v":0},null,null,null,{"$f":"$AH234*CQ234","v":0},null,{"$f":"$AH234*CS234","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"ER234","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"EXTERNAL COSTS",null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,"EXTERNAL COSTS",null,null,null,null,0,0,0,null,0,0,0,null,{"$f":"$AH235*AQ235","v":0},null,null,null,{"$f":"$AH235*AU235","v":0},null,null,null,{"$f":"$AH235*AY235","v":0},null,null,null,{"$f":"$AH235*BC235","v":0},null,null,null,{"$f":"$AH235*BG235","v":0},null,null,null,{"$f":"$AH235*BK235","v":0},null,null,null,{"$f":"$AH235*BO235","v":0},null,null,null,{"$f":"$AH235*BS235","v":0},null,null,null,{"$f":"$AH235*BW235","v":0},null,null,null,{"$f":"$AH235*CA235","v":0},null,null,null,{"$f":"$AH235*CE235","v":0},null,null,null,{"$f":"$AH235*CI235","v":0},null,null,null,{"$f":"$AH235*CM235","v":0},null,null,null,{"$f":"$AH235*CQ235","v":0},null,{"$f":"$AH235*CS235","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EXTERNAL COSTS",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Managers recruitment cost",null,null,null,null,null,0,1,{"$f":"($K$276+$K$283/$J$283)*0.1","v":7171.0814486315403},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,"Managers recruitment cost",null,null,null,0,0,0,null,0,0,0,1,{"$f":"($K$276+$K$283/$J$283)*0.1","v":7171.0814486315403},null,null,null,{"$f":"$AH236*AU236","v":0},null,null,null,{"$f":"$AH236*AY236","v":0},null,null,null,{"$f":"$AH236*BC236","v":0},null,null,null,{"$f":"$AH236*BG236","v":0},null,null,null,{"$f":"$AH236*BK236","v":0},null,null,null,{"$f":"$AH236*BO236","v":0},null,null,null,{"$f":"$AH236*BS236","v":0},null,null,null,{"$f":"$AH236*BW236","v":0},null,null,null,{"$f":"$AH236*CA236","v":0},null,null,null,{"$f":"$AH236*CE236","v":0},null,null,null,{"$f":"$AH236*CI236","v":0},null,null,null,{"$f":"$AH236*CM236","v":0},null,null,null,{"$f":"$AH236*CQ236","v":0},null,{"$f":"$AH236*CS236","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EQ236","v":0},"Managers recruitment cost",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Training, assistance",null,{"$f":"+Inputs!$C$296","v":12000},3,{"$f":"E237*F237","v":36000},3,36000,4,{"$f":"$E237*J237","v":48000},{"$f":"+J237","v":4},48000,{"$f":"+L237","v":4},48000,{"$f":"+N237","v":4},48000,{"$f":"+P237","v":4},48000,{"$f":"+R237","v":4},48000,{"$f":"+T237","v":4},48000,{"$f":"+V237","v":4},48000,{"$f":"+X237","v":4},48000,null,null,null,null,"Training, assistance",null,{"$f":"+Inputs!$C$296","v":12000},3,18000,3,18000,3,18000,3,18000,4,{"$f":"$AH237*AQ237/$AG$224","v":24000},{"$f":"+AQ237","v":4},{"$f":"+AS237*$AH237/$AG$224","v":24000},{"$f":"+AQ237","v":4},{"$f":"$AH237*AU237/$AG$224","v":24000},{"$f":"+AU237","v":4},{"$f":"+AW237*$AH237/$AG$224","v":24000},{"$f":"+AU237","v":4},{"$f":"$AH237*AY237/$AG$224","v":24000},{"$f":"+AY237","v":4},{"$f":"+BA237*$AH237/$AG$224","v":24000},{"$f":"+AY237","v":4},{"$f":"$AH237*BC237/$AG$224","v":24000},{"$f":"+BC237","v":4},{"$f":"+BE237*$AH237/$AG$224","v":24000},{"$f":"+BC237","v":4},{"$f":"$AH237*BG237/$AG$224","v":24000},{"$f":"+BG237","v":4},{"$f":"+BI237*$AH237/$AG$224","v":24000},{"$f":"+BG237","v":4},{"$f":"$AH237*BK237/$AG$224","v":24000},{"$f":"+BK237","v":4},{"$f":"+BM237*$AH237/$AG$224","v":24000},{"$f":"+BK237","v":4},{"$f":"$AH237*BO237/$AG$224","v":24000},{"$f":"+BO237","v":4},{"$f":"+BQ237*$AH237/$AG$224","v":24000},{"$f":"+BO237","v":4},{"$f":"$AH237*BS237/$AG$224","v":24000},{"$f":"+BS237","v":4},{"$f":"+BU237*$AH237/$AG$224","v":24000},{"$f":"+BS237","v":4},{"$f":"$AH237*BW237/$AG$224","v":24000},{"$f":"+BW237","v":4},{"$f":"+BY237*$AH237/$AG$224","v":24000},{"$f":"+BW237","v":4},{"$f":"$AH237*CA237/$AG$224","v":24000},{"$f":"+CA237","v":4},{"$f":"+CC237*$AH237/$AG$224","v":24000},{"$f":"+CA237","v":4},{"$f":"$AH237*CE237/$AG$224","v":24000},{"$f":"+CE237","v":4},{"$f":"+CG237*$AH237/$AG$224","v":24000},{"$f":"+CE237","v":4},{"$f":"$AH237*CI237/$AG$224","v":24000},{"$f":"+CI237","v":4},{"$f":"+CK237*$AH237/$AG$224","v":24000},{"$f":"+CI237","v":4},{"$f":"$AH237*CM237/$AG$224","v":24000},{"$f":"+CM237","v":4},{"$f":"+CO237*$AH237/$AG$224","v":24000},{"$f":"+CM237","v":4},{"$f":"$AH237*CQ237/$AG$224","v":24000},{"$f":"+CQ237","v":4},24000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Training, assistance",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Welfare fund",null,{"$f":"+Inputs!$C$297","v":15000},0.5,{"$f":"E238*F238","v":7500},0.7,10500,1,15000,1,15000,1,15000,1,15000,1,15000,1,15000,1,15000,1,15000,1,15000,null,null,null,null,"Welfare fund",null,{"$f":"+Inputs!$C$297","v":15000},0.5,3750,0.5,3750,0.7,5250,0.7,5250,1,7500,1,7500,1,7500,1,7500,1,7500,1,7500,1,7500,1,7500,1,7500,1,7500,1,7500,1,7500,1,7500,1,7500,1,7500,1,7500,1,7500,1,7500,1,7500,1,7500,1,7500,1,7500,1,7500,1,7500,1,7500,1,7500,1,7500,1,7500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Welfare fund",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Buildings insurance",null,{"$f":"+Inputs!$C$298","v":2000},2,{"$f":"E239*F239","v":4000},2,4000,2,4000,2,4000,2,4000,2,4000,2,4000,2,4000,2,4000,2,4000,2,4000,null,null,null,null,"Buildings insurance",null,{"$f":"+Inputs!$C$298","v":2000},2,2000,2,2000,2,2000,2,2000,2,2000,2,2000,2,2000,2,2000,2,2000,2,2000,2,2000,2,2000,2,2000,2,2000,2,2000,2,2000,2,2000,2,2000,2,2000,2,2000,2,2000,2,2000,2,2000,2,2000,2,2000,2,2000,2,2000,2,2000,2,2000,2,2000,2,2000,2,2000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Buildings insurance",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Equipment insurance",null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Equipment insurance",null,null,null,0,0,0,null,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Equipment insurance",null,0,{"$f":"DQ240","v":0},{"$f":"DR240","v":0},{"$f":"DS240","v":0},{"$f":"DT240","v":0},{"$f":"DU240","v":0},{"$f":"DV240","v":0},{"$f":"DW240","v":0},{"$f":"DX240","v":0},{"$f":"DY240","v":0},{"$f":"DZ240","v":0},{"$f":"EA240","v":0},{"$f":"EB240","v":0},{"$f":"EC240","v":0},{"$f":"ED240","v":0}]
[null,null,"Vehicle insurance",null,{"$f":"+Inputs!$C$300","v":250},{"$f":"SUM($F$152:$F$154)","v":6},{"$f":"E241*F241","v":1500},{"$f":"SUM($F$152:$F$154)+SUM($H$152:$H$154)","v":8},2000,{"$f":"SUM($F$152:$F$154)+SUM($H$152:$H$154)+SUM($J$152:$J$154)","v":10},2500,10,2500,10,2500,10,2500,10,2500,10,2500,10,2500,10,2500,10,2500,null,null,null,null,"Vehicle insurance",null,{"$f":"+Inputs!$C$300","v":250},{"$f":"SUM($F$152:$F$154)","v":6},750,6,750,{"$f":"SUM($F$152:$F$154)+SUM($H$152:$H$154)","v":8},1000,8,1000,{"$f":"SUM($F$152:$F$154)+SUM($H$152:$H$154)+SUM($J$152:$J$154)","v":10},1250,10,1250,10,1250,10,1250,10,1250,10,1250,10,1250,10,1250,10,1250,10,1250,10,1250,10,1250,10,1250,10,1250,10,1250,10,1250,10,1250,10,1250,10,1250,10,1250,10,1250,10,1250,10,1250,10,1250,10,1250,10,1250,10,1250,10,1250,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Vehicle insurance",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Housing rents",null,{"$f":"+Inputs!$C$301","v":9000},2,{"$f":"E242*F242","v":18000},2,18000,6,54000,6,54000,6,54000,6,54000,6,54000,6,54000,6,54000,6,54000,6,54000,null,null,null,null,"Housing rents",null,{"$f":"+Inputs!$C$301","v":9000},2,9000,2,9000,2,9000,2,9000,6,27000,6,27000,6,27000,6,27000,6,27000,6,27000,6,27000,6,27000,6,27000,6,27000,6,27000,6,27000,6,27000,6,27000,6,27000,6,27000,6,27000,6,27000,6,27000,6,27000,6,27000,6,27000,6,27000,6,27000,6,27000,6,27000,6,27000,6,27000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Housing rents",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Managers Families allowances ",null,{"$f":"+Inputs!$C$303","v":6000},1,{"$f":"E243*F243","v":6000},1,6000,3,18000,3,18000,3,18000,3,18000,3,18000,3,18000,3,18000,3,18000,3,18000,null,null,null,null,"Managers Families allowances ",null,{"$f":"+Inputs!$C$303","v":6000},1,3000,1,3000,1,3000,1,3000,3,9000,3,9000,3,9000,3,9000,3,9000,3,9000,3,9000,3,9000,3,9000,3,9000,3,9000,3,9000,3,9000,3,9000,3,9000,3,9000,3,9000,3,9000,3,9000,3,9000,3,9000,3,9000,3,9000,3,9000,3,9000,3,9000,3,9000,3,9000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Family managers allowances ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Flights - General Manager",null,{"$f":"+Inputs!$C$314","v":1500},12,{"$f":"$F244*$E244","v":18000},12,18000,12,18000,12,18000,12,18000,12,18000,12,18000,12,18000,12,18000,12,18000,12,18000,null,null,null,null,"Flights - General Manager",null,{"$f":"+Inputs!$C$314","v":1500},12,9000,12,9000,12,9000,12,9000,12,9000,12,9000,12,9000,12,9000,12,9000,12,9000,12,9000,12,9000,12,9000,12,9000,12,9000,12,9000,12,9000,12,9000,12,9000,12,9000,12,9000,12,9000,12,9000,12,9000,12,9000,12,9000,12,9000,12,9000,12,9000,12,9000,12,9000,12,9000]
[null,null,"Flights - Agro",null,{"$f":"+Inputs!$C$314","v":1500},3,4500,8,12000,3,4500,3,4500,3,4500,3,4500,3,4500,3,4500,3,4500,3,4500,3,4500,null,null,null,null,"Flights - Agro",null,{"$f":"+Inputs!$C$314","v":1500},3,2250,3,2250,8,6000,8,6000,3,2250,3,2250,3,2250,3,2250,3,2250,3,2250,3,2250,3,2250,3,2250,3,2250,3,2250,3,2250,3,2250,3,2250,3,2250,3,2250,3,2250,3,2250,3,2250,3,2250,3,2250,3,2250,3,2250,3,2250,3,2250,3,2250,3,2250,3,2250]
[null,null,"Hotel + food Paris - General Manager",null,{"$f":"+Inputs!$C$313","v":140},20,2800,20,2800,20,2800,20,2800,20,2800,20,2800,20,2800,20,2800,20,2800,20,2800,20,2800,null,null,null,null,"Hotel + food Paris - General Manager",null,{"$f":"+Inputs!$C$313","v":140},20,1400,20,1400,20,1400,20,1400,20,1400,20,1400,20,1400,20,1400,20,1400,20,1400,20,1400,20,1400,20,1400,20,1400,20,1400,20,1400,20,1400,20,1400,20,1400,20,1400,20,1400,20,1400,20,1400,20,1400,20,1400,20,1400,20,1400,20,1400,20,1400,20,1400,20,1400,20,1400]
[null,null,"Hotel + Food, GM + Agro (Dakar)",null,{"$f":"+Inputs!$C$312","v":120},20,2400,24.1666666666666,2899.9999999999918,24.1666666666666,2899.9999999999918,24.1666666666666,2899.9999999999918,24.1666666666666,2899.9999999999918,24.1666666666666,2899.9999999999918,24.1666666666666,2899.9999999999918,24.1666666666666,2899.9999999999918,24.1666666666666,2899.9999999999918,24.1666666666666,2899.9999999999918,24.1666666666666,2899.9999999999918,null,null,null,null,"Hotel + Food, GM + Agro (Dakar)",null,{"$f":"+Inputs!$C$312","v":120},20,1200,20,1200,24.1666666666666,1449.9999999999959,24.1666666666666,1449.9999999999959,24.1666666666666,1449.9999999999959,24.1666666666666,1449.9999999999959,24.1666666666666,1449.9999999999959,24.1666666666666,1449.9999999999959,24.1666666666666,1449.9999999999959,24.1666666666666,1449.9999999999959,24.1666666666666,1449.9999999999959,24.1666666666666,1449.9999999999959,24.1666666666666,1449.9999999999959,24.1666666666666,1449.9999999999959,24.1666666666666,1449.9999999999959,24.1666666666666,1449.9999999999959,24.1666666666666,1449.9999999999959,24.1666666666666,1449.9999999999959,24.1666666666666,1449.9999999999959,24.1666666666666,1449.9999999999959,24.1666666666666,1449.9999999999959,24.1666666666666,1449.9999999999959,{"$f":"+BY247","v":24.1666666666666},1449.9999999999959,{"$f":"+CA247","v":24.1666666666666},1449.9999999999959,{"$f":"+CC247","v":24.1666666666666},1449.9999999999959,{"$f":"+CE247","v":24.1666666666666},1449.9999999999959,{"$f":"+CG247","v":24.1666666666666},1449.9999999999959,{"$f":"+CI247","v":24.1666666666666},1449.9999999999959,{"$f":"+CK247","v":24.1666666666666},1449.9999999999959,{"$f":"+CM247","v":24.1666666666666},1449.9999999999959,{"$f":"+CO247","v":24.1666666666666},1449.9999999999959,{"$f":"+CQ247","v":24.1666666666666},1449.9999999999959]
[null,null,"Travel exp. Public Affair Director",null,{"$f":"+Inputs!$C$311","v":200},12,2400,12,2400,12,2400,{"$f":"+J248","v":12},2400,{"$f":"+L248","v":12},2400,{"$f":"+N248","v":12},2400,{"$f":"+P248","v":12},2400,{"$f":"+R248","v":12},2400,{"$f":"+T248","v":12},2400,{"$f":"+V248","v":12},2400,{"$f":"+X248","v":12},2400,null,null,null,null,"Travel exp. Public Affair Director",null,{"$f":"+Inputs!$C$311","v":200},12,1200,12,1200,12,1200,12,1200,12,1200,12,1200,{"$f":"+AQ248","v":12},1200,12,1200,{"$f":"+AU248","v":12},1200,12,1200,{"$f":"+AY248","v":12},1200,12,1200,{"$f":"+BC248","v":12},1200,12,1200,{"$f":"+BG248","v":12},1200,12,1200,{"$f":"+BK248","v":12},1200,12,1200,{"$f":"+BO248","v":12},1200,12,1200,{"$f":"+BS248","v":12},1200,12,1200,{"$f":"+BW248","v":12},1200,12,1200,{"$f":"+CA248","v":12},1200,12,1200,{"$f":"+CE248","v":12},1200,12,1200,{"$f":"+CI248","v":12},1200,12,1200,{"$f":"+CM248","v":12},1200,12,1200]
[null,null,"Public relation costs - General Manager",null,{"$f":"+Inputs!$C$311","v":200},12,2400,12,2400,12,2400,12,2400,12,2400,12,2400,12,2400,12,2400,12,2400,12,2400,12,2400,null,null,null,null,"Public relation costs - General Manager",null,{"$f":"+Inputs!$C$311","v":200},12,1200,12,1200,12,1200,12,1200,12,1200,12,1200,12,1200,12,1200,12,1200,12,1200,12,1200,12,1200,12,1200,12,1200,12,1200,12,1200,12,1200,12,1200,12,1200,12,1200,12,1200,12,1200,12,1200,12,1200,12,1200,12,1200,12,1200,12,1200,12,1200,12,1200,12,1200,12,1200]
[null,null,"Other - management travels",null,{"$f":"+Inputs!$C$304","v":10000},1,{"$f":"E250*F250","v":10000},1,10000,3,30000,3,30000,3,30000,3,30000,3,30000,3,30000,3,30000,3,30000,3,30000,null,null,null,null,"Other - management travels",null,{"$f":"+Inputs!$C$304","v":10000},1,5000,1,5000,1,5000,1,5000,3,15000,3,15000,3,15000,3,15000,3,15000,3,15000,3,15000,3,15000,3,15000,3,15000,3,15000,3,15000,3,15000,3,15000,3,15000,3,15000,3,15000,3,15000,3,15000,3,15000,3,15000,3,15000,3,15000,3,15000,3,15000,3,15000,3,15000,3,15000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EQ250","v":0},"Travel management",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Lease office",null,{"$f":"+Inputs!$C$310","v":20000},1,{"$f":"E251*F251","v":20000},1,20000,1,20000,1,20000,1,20000,1,20000,1,20000,1,20000,1,20000,1,20000,1,20000,null,null,null,null,"Lease office",null,{"$f":"+Inputs!$C$310","v":20000},1,10000,1,10000,1,10000,1,10000,1,10000,1,10000,1,10000,1,10000,1,10000,1,10000,1,10000,1,10000,1,10000,1,10000,1,10000,1,10000,1,10000,1,10000,1,10000,1,10000,1,10000,1,10000,1,10000,1,10000,1,10000,1,10000,1,10000,1,10000,1,10000,1,10000,1,10000,1,10000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Staff transport costs",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Watchmen",null,{"$f":"+Inputs!$C$306","v":2496},3,{"$f":"E252*F252","v":7488},3,7488,3,7488,3,7488,3,7488,3,7488,3,7488,3,7488,3,7488,3,7488,3,7488,null,null,null,null,"Watchmen",null,{"$f":"+Inputs!$C$306","v":2496},3,3744,3,3744,3,3744,3,3744,3,3744,3,3744,3,3744,3,3744,3,3744,3,3744,3,3744,3,3744,3,3744,3,3744,3,3744,3,3744,3,3744,3,3744,3,3744,3,3744,3,3744,3,3744,3,3744,3,3744,3,3744,3,3744,3,3744,3,3744,3,3744,3,3744,3,3744,3,3744,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Watchmen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Watchmen supervisor",null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Watchmen supervisor",null,null,null,0,0,0,null,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Watchmen supervisor",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Local tax",null,{"$f":"+Inputs!$C$308","v":2000},1,{"$f":"E254*F254","v":2000},1.5,3000,2,4000,2,4000,2,4000,2,4000,2,4000,2,4000,2,4000,2,4000,2,4000,null,null,null,null,"Local tax",null,{"$f":"+Inputs!$C$308","v":2000},1,1000,1,1000,1.5,1500,1.5,1500,2,2000,2,2000,2,2000,2,2000,2,2000,2,2000,2,2000,2,2000,2,2000,2,2000,2,2000,2,2000,2,2000,2,2000,2,2000,2,2000,2,2000,2,2000,2,2000,2,2000,2,2000,2,2000,2,2000,2,2000,2,2000,2,2000,2,2000,2,2000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Local tax",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"DN255","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total",null,null,null,null,{"$f":"SUM(G227:G255)","v":168926.55887308446},null,{"$f":"SUM(I227:I255)","v":186906.07849744597},null,{"$f":"SUM(K227:K255)","v":274577.1599460775},null,{"$f":"SUM(M227:M255)","v":269983.50044141745},null,{"$f":"SUM(O227:O255)","v":269983.50044141745},null,{"$f":"SUM(Q227:Q255)","v":269983.50044141745},null,{"$f":"SUM(S227:S255)","v":269983.50044141745},null,{"$f":"SUM(U227:U255)","v":269983.50044141745},null,{"$f":"SUM(W227:W255)","v":269983.50044141745},null,{"$f":"SUM(Y227:Y255)","v":269983.50044141745},null,{"$f":"SUM(AA227:AA255)","v":269983.50044141745},null,null,null,"Total",null,null,null,null,{"$f":"SUM(AJ227:AJ255)","v":82723.519624361492},null,{"$f":"SUM(AL227:AL255)","v":86203.039248722984},null,{"$f":"SUM(AN227:AN255)","v":93453.039248722984},null,{"$f":"SUM(AP227:AP255)","v":93453.039248722984},null,{"$f":"SUM(AR227:AR255)","v":140874.12069735452},null,{"$f":"SUM(AT227:AT255)","v":133703.03924872298},null,{"$f":"SUM(AV227:AV255)","v":134991.75022070872},null,{"$f":"SUM(AX227:AX255)","v":134991.75022070872},null,{"$f":"SUM(AZ227:AZ255)","v":134991.75022070872},null,{"$f":"SUM(BB227:BB255)","v":134991.75022070872},null,{"$f":"SUM(BD227:BD255)","v":134991.75022070872},null,{"$f":"SUM(BF227:BF255)","v":134991.75022070872},null,{"$f":"SUM(BH227:BH255)","v":134991.75022070872},null,{"$f":"SUM(BJ227:BJ255)","v":134991.75022070872},null,{"$f":"SUM(BL227:BL255)","v":134991.75022070872},null,{"$f":"SUM(BN227:BN255)","v":134991.75022070872},null,{"$f":"SUM(BP227:BP255)","v":134991.75022070872},null,{"$f":"SUM(BR227:BR255)","v":134991.75022070872},null,{"$f":"SUM(BT227:BT255)","v":134991.75022070872},null,{"$f":"SUM(BV227:BV255)","v":134991.75022070872},null,{"$f":"SUM(BX227:BX255)","v":134991.75022070872},null,{"$f":"SUM(BZ227:BZ255)","v":134991.75022070872},null,{"$f":"SUM(CB227:CB255)","v":134991.75022070872},null,{"$f":"SUM(CD227:CD255)","v":134991.75022070872},null,{"$f":"SUM(CF227:CF255)","v":134991.75022070872},null,{"$f":"SUM(CH227:CH255)","v":134991.75022070872},null,{"$f":"SUM(CJ227:CJ255)","v":134991.75022070872},null,{"$f":"SUM(CL227:CL255)","v":134991.75022070872},null,{"$f":"SUM(CN227:CN255)","v":134991.75022070872},null,{"$f":"SUM(CP227:CP255)","v":134991.75022070872},null,{"$f":"SUM(CR227:CR255)","v":134991.75022070872},null,{"$f":"SUM(CT227:CT255)","v":134991.75022070872},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DM256","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,"Wage costs (13 months a year, non-inflation adjusted) - Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wage costs (13 months a year, non-inflation adjusted) - Semesters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wage costs (13 months a year, non-inflation adjusted) "]
[]
[null,null,null,null,null,"N",null,"N + 1",null,"N + 2",null,"N + 3",null,"N+4",null,"N + 5",null,"N+6",null,"N+7",null,"N + 8",null,"N + 9",null,"N + 10",null,null,null,null,null,null,null,null,"N",null,null,null,"N + 1",null,null,null,"N + 2",null,null,null,"N + 3",null,null,null,"N+4",null,null,null,"N + 5",null,null,null,"N+6",null,null,null,"N+7",null,null,null,"N + 8",null,null,null,"N + 9",null,null,null,"N + 10",null,null,null,"N + 11",null,null,null,"N + 12",null,null,null,"N + 13",null,null,null,"N + 14",null,null,null,"N + 15",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"In €",null,"Monthly net wage","N",null,null,"N + 1",null,null,"N + 2",null,null,"N + 3",null,null,"N+4"]
[null,null,null,null,"Net yearly salary\nyear N",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S1",null,"S2",null,"S3",null,"S4",null,"S5",null,"S6",null,"S7",null,"S8",null,"S9",null,"S10",null,"S11",null,"S12",null,"S13",null,"S14",null,"S15",null,"S16",null,"S17",null,"S18",null,"S19",null,"S20",null,"S21",null,"S22",null,"S23",null,"S24",null,"S25",null,"S26",null,"S27",null,"S28",null,"S29",null,"S30",null,"S31",null,"S32"]
[null,null,null,null,null,"Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total",null,null,null,null,"Periods / Year",2,"Net yearly salary\nyear N","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Work-force","Salary period","Total","Work-force","Salary period","Total","Work-force","Salary period","Total","Work-force","Salary period","Total","Work-force","Salary period","Total"]
[]
[null,"WAGE POLICY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WAGE POLICY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WAGE POLICY",null,{"$f":"+ES267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Salary increments & bonuses",null,"base",null,null,null,0,null,0.1,null,0.2,null,0.25,null,0.3,null,0.3,null,0.3,null,0.3,null,0.3,null,0.3,null,null,null,null,"Salary increments & bonuses",null,"base",null,null,null,null,null,0,null,null,null,0.1,null,0.1,null,0.2,null,0.2,null,0.25,null,0.25,null,0.3,null,0.3,null,0.3,null,0.3,null,0.3,null,0.3,null,0.3,null,0.3,null,0.3,null,0.3,null,0.3,null,0.3,null,0.3,null,0.3,null,0.3,null,0.3,null,0.3,null,0.3,null,0.3,null,0.3,null,0.3,null,0.3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+EQ268","v":0},"Salary increments & bonuses","base",{"$f":"EI268","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"year N",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"year N",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+EQ269","v":0},null,"year N",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"MANAGEMENT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MANAGEMENT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MANAGMENT"]
[null,null,"General Manager",null,{"$f":"+Inputs!$C$173","v":224634.69779269068},1,{"$f":"$E271*(1+F$268)*F271","v":224634.69779269068},1,{"$f":"$E271*(1+I$268)*H271","v":224634.69779269068},1,{"$f":"$E271*(1+K$268)*J271","v":247098.16757195978},1,{"$f":"$E271*(1+M$268)*L271","v":269561.6373512288},1,{"$f":"$E271*(1+O$268)*N271","v":280793.37224086333},1,{"$f":"$E271*(1+Q$268)*P271","v":292025.10713049793},1,{"$f":"$E271*(1+S$268)*R271","v":292025.10713049793},1,{"$f":"$E271*(1+U$268)*T271","v":292025.10713049793},1,{"$f":"$E271*(1+W$268)*V271","v":292025.10713049793},1,{"$f":"$E271*(1+Y$268)*X271","v":292025.10713049793},1,{"$f":"$E271*(1+AA$268)*Z271","v":292025.10713049793},null,null,null,null,"General Manager",null,{"$f":"+Inputs!$C$173","v":224634.69779269068},1,{"$f":"$AH271*(1+AJ$268)*AI271/$AG$265","v":112317.34889634534},{"$f":"+AI271","v":1},{"$f":"$AH271*(1+AL$268)*AK271/$AG$265","v":112317.34889634534},1,{"$f":"$AH271*(1+AN$268)*AM271/$AG$265","v":112317.34889634534},{"$f":"+AM271","v":1},{"$f":"$AH271*(1+AP$268)*AO271/$AG$265","v":112317.34889634534},1,{"$f":"$AH271*(1+AR$268)*AQ271/$AG$265","v":123549.08378597989},{"$f":"+AQ271","v":1},{"$f":"$AH271*(1+AT$268)*AS271/$AG$265","v":123549.08378597989},1,{"$f":"$AH271*(1+AV$268)*AU271/$AG$265","v":134780.8186756144},{"$f":"+AU271","v":1},{"$f":"$AH271*(1+AX$268)*AW271/$AG$265","v":134780.8186756144},1,{"$f":"$AH271*(1+AZ$268)*AY271/$AG$265","v":140396.68612043167},{"$f":"+AY271","v":1},{"$f":"$AH271*(1+BB$268)*BA271/$AG$265","v":140396.68612043167},1,{"$f":"$AH271*(1+BD$268)*BC271/$AG$265","v":146012.55356524896},{"$f":"+BC271","v":1},{"$f":"$AH271*(1+BF$268)*BE271/$AG$265","v":146012.55356524896},1,{"$f":"$AH271*(1+BH$268)*BG271/$AG$265","v":146012.55356524896},{"$f":"+BG271","v":1},{"$f":"$AH271*(1+BJ$268)*BI271/$AG$265","v":146012.55356524896},1,{"$f":"$AH271*(1+BL$268)*BK271/$AG$265","v":146012.55356524896},{"$f":"+BK271","v":1},{"$f":"$AH271*(1+BN$268)*BM271/$AG$265","v":146012.55356524896},1,{"$f":"$AH271*(1+BP$268)*BO271/$AG$265","v":146012.55356524896},{"$f":"+BO271","v":1},{"$f":"$AH271*(1+BR$268)*BQ271/$AG$265","v":146012.55356524896},1,{"$f":"$AH271*(1+BT$268)*BS271/$AG$265","v":146012.55356524896},{"$f":"+BS271","v":1},{"$f":"$AH271*(1+BV$268)*BU271/$AG$265","v":146012.55356524896},1,{"$f":"$AH271*(1+BX$268)*BW271/$AG$265","v":146012.55356524896},{"$f":"+BW271","v":1},{"$f":"$AH271*(1+BZ$268)*BY271/$AG$265","v":146012.55356524896},1,{"$f":"$AH271*(1+CB$268)*CA271/$AG$265","v":146012.55356524896},{"$f":"+CA271","v":1},{"$f":"$AH271*(1+CD$268)*CC271/$AG$265","v":146012.55356524896},1,{"$f":"$AH271*(1+CF$268)*CE271/$AG$265","v":146012.55356524896},{"$f":"+CE271","v":1},{"$f":"$AH271*(1+CH$268)*CG271/$AG$265","v":146012.55356524896},1,{"$f":"$AH271*(1+CJ$268)*CI271/$AG$265","v":146012.55356524896},{"$f":"+CI271","v":1},146012.55356524896,1,{"$f":"$AH271*(1+CN$268)*CM271/$AG$265","v":146012.55356524896},{"$f":"+CM271","v":1},{"$f":"$AH271*(1+CP$268)*CO271/$AG$265","v":146012.55356524896},1,{"$f":"$AH271*(1+CR$268)*CQ271/$AG$265","v":146012.55356524896},{"$f":"+CQ271","v":1},{"$f":"$AH271*(1+CT$268)*CS271/$AG$265","v":146012.55356524896},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+EQ271","v":0},"Chief Executive Officer",{"$f":"EH271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Public affair Director",null,{"$f":"+Inputs!$C$160","v":71940.691234333965},1,{"$f":"$E272*(1+F$268)*F272","v":71940.691234333965},1,{"$f":"$E272*(1+I$268)*H272","v":71940.691234333965},1,79134.760357767373,1,86328.829481200752,1,89925.864042917456,1,93522.89860463416,1,93522.89860463416,1,93522.89860463416,1,93522.89860463416,1,93522.89860463416,1,93522.89860463416,null,null,null,null,"Public affair Director",null,{"$f":"+Inputs!$C$160","v":71940.691234333965},1,{"$f":"$AH272*(1+AJ$268)*AI272/$AG$265","v":35970.345617166982},{"$f":"+AI272","v":1},35970.345617166982,1,{"$f":"$AH272*(1+AN$268)*AM272/$AG$265","v":35970.345617166982},{"$f":"+AM272","v":1},35970.345617166982,1,39567.380178883686,{"$f":"+AQ272","v":1},39567.380178883686,1,43164.414740600376,{"$f":"+AU272","v":1},43164.414740600376,1,44962.932021458728,{"$f":"+AY272","v":1},44962.932021458728,1,46761.44930231708,{"$f":"+BC272","v":1},46761.44930231708,1,46761.44930231708,{"$f":"+BG272","v":1},46761.44930231708,1,46761.44930231708,{"$f":"+BK272","v":1},46761.44930231708,1,46761.44930231708,{"$f":"+BO272","v":1},46761.44930231708,1,46761.44930231708,{"$f":"+BS272","v":1},46761.44930231708,1,46761.44930231708,{"$f":"+BW272","v":1},46761.44930231708,1,46761.44930231708,1,46761.44930231708,1,46761.44930231708,1,46761.44930231708,1,46761.44930231708,1,46761.44930231708,1,46761.44930231708,{"$f":"+CM272","v":1},46761.44930231708,1,46761.44930231708,1,46761.44930231708]
[null,null,"Finance Director - Dakar",null,{"$f":"+Inputs!$C$161","v":47960.460822889305},1,{"$f":"$E273*(1+F$268)*F273","v":47960.460822889305},1,47960.460822889305,1,52756.506905178241,1,57552.552987467163,1,59950.576028611627,1,62348.599069756099,1,62348.599069756099,1,62348.599069756099,1,62348.599069756099,1,62348.599069756099,1,62348.599069756099,null,null,null,null,"Finance Director - Dakar",null,{"$f":"+Inputs!$C$161","v":47960.460822889305},1,23980.230411444652,1,23980.230411444652,1,23980.230411444652,1,23980.230411444652,1,26378.253452589121,1,26378.253452589121,1,28776.276493733581,1,28776.276493733581,1,29975.288014305814,1,29975.288014305814,1,31174.29953487805,1,31174.29953487805,1,31174.29953487805,1,31174.29953487805,1,31174.29953487805,1,31174.29953487805,1,31174.29953487805,1,31174.29953487805,1,31174.29953487805,1,31174.29953487805,1,31174.29953487805,1,31174.29953487805,1,31174.29953487805,1,31174.29953487805,1,31174.29953487805,1,31174.29953487805,1,31174.29953487805,1,31174.29953487805,1,31174.29953487805,1,31174.29953487805,1,31174.29953487805,1,31174.29953487805,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+EQ273","v":0},"Chief Financial Officer",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Junior Agronomist",null,{"$f":"+Inputs!$C$162","v":62489.144227441735},1,{"$f":"$E274*(1+F$268)*F274","v":62489.144227441735},1,62489.144227441735,1,68738.058650185907,1,74986.973072930079,1,78111.430284302172,1,81235.887495674251,1,81235.887495674251,1,81235.887495674251,1,81235.887495674251,1,81235.887495674251,1,81235.887495674251,null,null,null,null,"Junior Agronomist",null,{"$f":"+Inputs!$C$162","v":62489.144227441735},1,31244.572113720867,1,31244.572113720867,1,31244.572113720867,1,31244.572113720867,1,34369.029325092954,1,34369.029325092954,1,37493.48653646504,1,37493.48653646504,1,39055.715142151086,1,39055.715142151086,1,40617.943747837126,1,40617.943747837126,1,40617.943747837126,1,40617.943747837126,1,40617.943747837126,1,40617.943747837126,1,40617.943747837126,1,40617.943747837126,1,40617.943747837126,1,40617.943747837126,1,40617.943747837126,1,40617.943747837126,1,40617.943747837126,1,40617.943747837126,1,40617.943747837126,1,40617.943747837126,1,40617.943747837126,1,40617.943747837126,1,40617.943747837126,1,40617.943747837126,1,40617.943747837126,1,40617.943747837126]
[null,null,"Technical Director",null,{"$f":"+Inputs!$C$163","v":62489.144227441735},null,{"$f":"$E275*(1+F$268)*F275*13","v":0},null,0,1,68738.058650185907,1,74986.973072930079,1,78111.430284302172,1,81235.887495674251,1,81235.887495674251,1,81235.887495674251,1,81235.887495674251,1,81235.887495674251,1,81235.887495674251,null,null,null,null,"Technical Director",null,{"$f":"+Inputs!$C$163","v":62489.144227441735},null,0,0,0,null,0,0,0,1,34369.029325092954,1,34369.029325092954,1,37493.48653646504,1,37493.48653646504,1,39055.715142151086,1,39055.715142151086,1,40617.943747837126,1,40617.943747837126,1,40617.943747837126,1,40617.943747837126,1,40617.943747837126,1,40617.943747837126,1,40617.943747837126,1,40617.943747837126,1,40617.943747837126,1,40617.943747837126,1,40617.943747837126,1,40617.943747837126,1,40617.943747837126,1,40617.943747837126,1,40617.943747837126,1,40617.943747837126,1,40617.943747837126,1,40617.943747837126,1,40617.943747837126,1,40617.943747837126,1,40617.943747837126,1,40617.943747837126,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+EQ275","v":0},"Technical Director",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Manager",null,{"$f":"+Inputs!$C$164","v":62489.144227441735},null,{"$f":"$E276*(1+F$268)*F276*13","v":0},null,0,1,68738.058650185907,1,74986.973072930079,1,78111.430284302172,1,81235.887495674251,1,81235.887495674251,1,81235.887495674251,1,81235.887495674251,1,81235.887495674251,1,81235.887495674251,null,null,null,null,"Sales Manager",null,{"$f":"+Inputs!$C$164","v":62489.144227441735},null,0,0,0,null,0,0,0,1,34369.029325092954,1,34369.029325092954,1,37493.48653646504,1,37493.48653646504,1,39055.715142151086,1,39055.715142151086,1,40617.943747837126,1,40617.943747837126,1,40617.943747837126,1,40617.943747837126,1,40617.943747837126,1,40617.943747837126,1,40617.943747837126,1,40617.943747837126,1,40617.943747837126,1,40617.943747837126,1,40617.943747837126,1,40617.943747837126,1,40617.943747837126,1,40617.943747837126,1,40617.943747837126,1,40617.943747837126,1,40617.943747837126,1,40617.943747837126,1,40617.943747837126,1,40617.943747837126,1,40617.943747837126,1,40617.943747837126,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+EQ276","v":0},"Sales Manager",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+EQ277","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"OPERATIONAL STAFF",null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,"OPERATIONAL STAFF",null,null,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OPERATIONAL STAFF",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Executives' PA",null,{"$f":"+Inputs!$C$167","v":6540.0628394849127},{"$f":"10/13","v":0.76923076923076927},{"$f":"$E279*F279","v":5030.8175688345482},1,{"$f":"$E279*H279","v":6540.0628394849127},1,{"$f":"$E279*J279","v":6540.0628394849127},1,{"$f":"$E279*L279","v":6540.0628394849127},1,{"$f":"$E279*N279","v":6540.0628394849127},1,{"$f":"$E279*P279","v":6540.0628394849127},1,{"$f":"$E279*R279","v":6540.0628394849127},1,{"$f":"$E279*T279","v":6540.0628394849127},1,{"$f":"$E279*V279","v":6540.0628394849127},1,{"$f":"$E279*X279","v":6540.0628394849127},1,{"$f":"$E279*Z279","v":6540.0628394849127},null,null,null,null,"Executives' PA",null,{"$f":"+Inputs!$C$167","v":6540.0628394849127},{"$f":"3.5/13","v":0.26923076923076922},{"$f":"$AH279*AI279","v":1760.7861490920918},1,{"$f":"$AH279*AK279/$AG$265","v":3270.0314197424564},1,{"$f":"$AH279*AM279/$AG$265","v":3270.0314197424564},1,{"$f":"$AH279*AO279/$AG$265","v":3270.0314197424564},1,{"$f":"$AH279*AQ279/$AG$265","v":3270.0314197424564},1,{"$f":"$AH279*AS279/$AG$265","v":3270.0314197424564},1,{"$f":"$AH279*AU279/$AG$265","v":3270.0314197424564},1,{"$f":"$AH279*AW279/$AG$265","v":3270.0314197424564},1,{"$f":"$AH279*AY279/$AG$265","v":3270.0314197424564},1,{"$f":"$AH279*BA279/$AG$265","v":3270.0314197424564},1,{"$f":"$AH279*BC279/$AG$265","v":3270.0314197424564},1,{"$f":"$AH279*BE279/$AG$265","v":3270.0314197424564},1,{"$f":"$AH279*BG279/$AG$265","v":3270.0314197424564},1,{"$f":"$AH279*BI279/$AG$265","v":3270.0314197424564},1,{"$f":"$AH279*BK279/$AG$265","v":3270.0314197424564},1,{"$f":"$AH279*BM279/$AG$265","v":3270.0314197424564},1,{"$f":"$AH279*BO279/$AG$265","v":3270.0314197424564},1,{"$f":"$AH279*BQ279/$AG$265","v":3270.0314197424564},1,{"$f":"$AH279*BS279/$AG$265","v":3270.0314197424564},1,{"$f":"$AH279*BU279/$AG$265","v":3270.0314197424564},1,{"$f":"$AH279*BW279/$AG$265","v":3270.0314197424564},1,{"$f":"$AH279*BY279/$AG$265","v":3270.0314197424564},1,{"$f":"$AH279*CA279/$AG$265","v":3270.0314197424564},1,{"$f":"$AH279*CC279/$AG$265","v":3270.0314197424564},1,{"$f":"$AH279*CE279/$AG$265","v":3270.0314197424564},1,{"$f":"$AH279*CG279/$AG$265","v":3270.0314197424564},1,{"$f":"$AH279*CI279/$AG$265","v":3270.0314197424564},1,3270.0314197424564,1,{"$f":"$AH279*CM279/$AG$265","v":3270.0314197424564},1,{"$f":"$AH279*CO279/$AG$265","v":3270.0314197424564},1,{"$f":"$AH279*CQ279/$AG$265","v":3270.0314197424564},1,{"$f":"$AH279*CS279/$AG$265","v":3270.0314197424564},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+EQ279","v":0},"Executive Secretary",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Procurement Officer",null,{"$f":"+Inputs!$C$166","v":7927.3488963453356},{"$f":"10/13","v":0.76923076923076927},6097.9606894964127,1,{"$f":"$E280*H280","v":7927.3488963453356},1,7927.3488963453356,1,7927.3488963453356,1,7927.3488963453356,1,7927.3488963453356,1,7927.3488963453356,1,7927.3488963453356,1,7927.3488963453356,1,7927.3488963453356,1,7927.3488963453356,null,null,null,null,"Procurement Officer",null,{"$f":"+Inputs!$C$166","v":7927.3488963453356},{"$f":"3.5/13","v":0.26923076923076922},{"$f":"$AH280*AI280","v":2134.286241323744},1,3963.6744481726678,1,{"$f":"$AH280*AM280/$AG$265","v":3963.6744481726678},1,3963.6744481726678,1,3963.6744481726678,1,3963.6744481726678,1,3963.6744481726678,1,3963.6744481726678,1,3963.6744481726678,1,3963.6744481726678,1,3963.6744481726678,1,3963.6744481726678,1,3963.6744481726678,1,3963.6744481726678,1,3963.6744481726678,1,3963.6744481726678,1,3963.6744481726678,1,3963.6744481726678,1,3963.6744481726678,1,3963.6744481726678,1,3963.6744481726678,1,3963.6744481726678,1,3963.6744481726678,1,3963.6744481726678,1,3963.6744481726678,1,3963.6744481726678,1,3963.6744481726678,1,3963.6744481726678,1,3963.6744481726678,1,3963.6744481726678,1,3963.6744481726678,1,3963.6744481726678,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Procurement Officer",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Officer",null,{"$f":"+Inputs!$C$166","v":7927.3488963453356},0,0,1,7927.3488963453356,1,7927.3488963453356,1,7927.3488963453356,1,7927.3488963453356,1,7927.3488963453356,1,7927.3488963453356,1,7927.3488963453356,1,7927.3488963453356,1,7927.3488963453356,1,7927.3488963453356,null,null,null,null,"Sales Officer",null,{"$f":"+Inputs!$C$166","v":7927.3488963453356},0,{"$f":"$AH281*3.5*AI281","v":0},0,0,1,3963.6744481726678,1,3963.6744481726678,1,3963.6744481726678,1,3963.6744481726678,1,3963.6744481726678,1,3963.6744481726678,1,3963.6744481726678,1,3963.6744481726678,1,3963.6744481726678,1,3963.6744481726678,1,3963.6744481726678,1,3963.6744481726678,1,3963.6744481726678,1,3963.6744481726678,1,3963.6744481726678,1,3963.6744481726678,1,3963.6744481726678,1,3963.6744481726678,1,3963.6744481726678,1,3963.6744481726678,1,3963.6744481726678,1,3963.6744481726678,1,3963.6744481726678,1,3963.6744481726678,1,3963.6744481726678,1,3963.6744481726678,1,3963.6744481726678,1,3963.6744481726678,1,3963.6744481726678,1,3963.6744481726678,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Sales Officer",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Accountant",null,{"$f":"Inputs!$C$168","v":6540.0628394849127},{"$f":"10/13","v":0.76923076923076927},5030.8175688345482,1,6540.0628394849127,1,6540.0628394849127,1,6540.0628394849127,1,6540.0628394849127,1,6540.0628394849127,1,6540.0628394849127,1,6540.0628394849127,1,6540.0628394849127,1,6540.0628394849127,1,6540.0628394849127,null,null,null,null,"Accountant",null,{"$f":"Inputs!$C$168","v":6540.0628394849127},{"$f":"3.5/13","v":0.26923076923076922},{"$f":"$AH282*AI282","v":1760.7861490920918},1,3270.0314197424564,1,3270.0314197424564,1,3270.0314197424564,1,3270.0314197424564,1,3270.0314197424564,1,3270.0314197424564,1,3270.0314197424564,1,3270.0314197424564,1,3270.0314197424564,1,3270.0314197424564,1,3270.0314197424564,1,3270.0314197424564,1,3270.0314197424564,1,3270.0314197424564,1,3270.0314197424564,1,3270.0314197424564,1,3270.0314197424564,1,3270.0314197424564,1,3270.0314197424564,1,3270.0314197424564,1,3270.0314197424564,1,3270.0314197424564,1,3270.0314197424564,1,3270.0314197424564,1,3270.0314197424564,1,3270.0314197424564,1,3270.0314197424564,1,3270.0314197424564,1,3270.0314197424564,1,3270.0314197424564,1,3270.0314197424564,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Accountant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Messengers, Warehousemen",null,{"$f":"Inputs!$C$169","v":2972.7558361294941},{"$f":"10/13","v":0.76923076923076927},2286.7352585611493,2,5945.5116722589883,3,8918.2675083884824,3,8918.2675083884824,3,8918.2675083884824,3,8918.2675083884824,3,8918.2675083884824,3,8918.2675083884824,3,8918.2675083884824,3,8918.2675083884824,3,8918.2675083884824,null,null,null,null,"Messengers, Warehousemen",null,{"$f":"Inputs!$C$169","v":2972.7558361294941},{"$f":"3.5/13","v":0.26923076923076922},{"$f":"$AH283*AI283","v":800.35734049640223},1,1486.3779180647471,2,2972.7558361294941,2,2972.7558361294941,3,4459.1337541942412,3,4459.1337541942412,3,4459.1337541942412,3,4459.1337541942412,3,4459.1337541942412,3,4459.1337541942412,3,4459.1337541942412,3,4459.1337541942412,3,4459.1337541942412,3,4459.1337541942412,3,4459.1337541942412,3,4459.1337541942412,3,4459.1337541942412,3,4459.1337541942412,3,4459.1337541942412,3,4459.1337541942412,3,4459.1337541942412,3,4459.1337541942412,3,4459.1337541942412,3,4459.1337541942412,3,4459.1337541942412,3,4459.1337541942412,3,4459.1337541942412,3,4459.1337541942412,3,4459.1337541942412,3,4459.1337541942412,3,4459.1337541942412,3,4459.1337541942412,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Messengers, Warehousemen",0,{"$f":"EI283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Driver",null,{"$f":"Inputs!$C$155","v":2576.3883913122445},{"$f":"10/13","v":0.76923076923076927},1981.8372240863421,1,2576.3883913122445,1,2576.3883913122445,1,2576.3883913122445,1,2576.3883913122445,1,2576.3883913122445,1,2576.3883913122445,1,2576.3883913122445,1,2576.3883913122445,1,2576.3883913122445,1,2576.3883913122445,null,null,null,null,"Driver",null,{"$f":"Inputs!$C$155","v":2576.3883913122445},{"$f":"3.5/13","v":0.26923076923076922},{"$f":"$AH284*AI284","v":693.6430284302196},1,1288.1941956561222,1,1288.1941956561222,1,1288.1941956561222,1,1288.1941956561222,1,1288.1941956561222,1,1288.1941956561222,1,1288.1941956561222,1,1288.1941956561222,1,1288.1941956561222,1,1288.1941956561222,1,1288.1941956561222,1,1288.1941956561222,1,1288.1941956561222,1,1288.1941956561222,1,1288.1941956561222,1,1288.1941956561222,1,1288.1941956561222,1,1288.1941956561222,1,1288.1941956561222,1,1288.1941956561222,1,1288.1941956561222,1,1288.1941956561222,1,1288.1941956561222,1,1288.1941956561222,1,1288.1941956561222,1,1288.1941956561222,1,1288.1941956561222,1,1288.1941956561222,1,1288.1941956561222,1,1288.1941956561222,1,1288.1941956561222,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Driver",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"+ER285","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total",null,null,null,null,{"$f":"SUM(G271:G285)","v":427453.16238716862},11,444481.71761258744,14,625633.09015682433,14,678833.41841004812,14,705433.58253666013,14,732033.74666327215,14,732033.74666327215,14,732033.74666327215,14,732033.74666327215,14,732033.74666327215,14,732033.74666327215,null,null,null,"Total",null,null,null,{"$f":"SUM(AI271:AI284)","v":5.3461538461538458},{"$f":"SUM(AJ271:AJ285)","v":210662.35594711243},{"$f":"SUM(AK271:AK284)","v":9},{"$f":"SUM(AL271:AL285)","v":216790.80644005627},11,222240.85880629372,11,222240.85880629372,14,312816.54507841216,14,312816.54507841216,14,339416.70920502406,14,339416.70920502406,{"$f":"SUM(AY271:AY285)","v":14},352716.79126833007,14,352716.79126833007,14,366016.87333163607,14,366016.87333163607,14,366016.87333163607,14,366016.87333163607,14,366016.87333163607,14,366016.87333163607,14,366016.87333163607,14,366016.87333163607,14,366016.87333163607,14,366016.87333163607,14,366016.87333163607,14,366016.87333163607,{"$f":"SUM(CA271:CA285)","v":14},366016.87333163607,14,366016.87333163607,14,366016.87333163607,14,366016.87333163607,14,366016.87333163607,14,{"$f":"SUM(CL271:CL285)","v":366016.87333163607},14,366016.87333163607,14,366016.87333163607,14,366016.87333163607,14,366016.87333163607,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EF286","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total",null,null,null,null,427453.16238716862,11,444481.71761258744,14,625633.09015682433,14,678833.41841004812,14,705433.58253666013,14,732033.74666327226,14,732033.74666327226,14,732033.74666327226,14,732033.74666327226,14,732033.74666327226,14,732033.74666327226,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ratios par hectare et par tonne de riz - saison hivernage (Prix année N, charges sur 4 000 ha)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rice projected production costs by hectare and by ton (Price year N, costs on 4,000 ha)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wet saison"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"En €",null,{"$f":"D429","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"In €",null,null,"Quantity",null,null,"Euros/t white rice","F Cfa/kg white rice"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C430","v":0},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Risks on crops"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B436","v":0},null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net income"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"Herbicide",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Herbicide",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B452","v":0},null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total cultural costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B454","v":0},null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Production margin"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electricity"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electricity"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"bags"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bulk Harvest"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"White rice"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transport, taxes"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B465","v":0},null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total post-harvert costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B467","v":0},null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gross profit"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wage costs","Base N+5, year N"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed cost","Base N+5, year N"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B472","v":0},null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FD472","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation","Base N+5, year N"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B476","v":0},null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FD476","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Income taxe","Base N+5, year N"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B480","v":0},null,{"$f":"D480","v":0},0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B542","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C544","v":0},"00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D546","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ES546","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D549","v":"00:00:00"},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"B549","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ES549","v":"00:00:00"},0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D551","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ES551","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D552","v":0},{"$f":"E552","v":0},{"$f":"F552","v":0},{"$f":"G552","v":0},null,null,null,null,null,null,null,null,{"$f":"P552","v":0},null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D554","v":0},{"$f":"E554","v":0},{"$f":"F554","v":0},{"$f":"G554","v":0},null,null,null,null,null,null,null,null,{"$f":"P554","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"B554","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ES554","v":0},{"$f":"ET554","v":0},{"$f":"EU554","v":0},{"$f":"EV554","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D556","v":0},0,0,0,null,null,null,null,null,null,null,null,{"$f":"P556","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"C556","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ES556","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C557","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"P558","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"C558","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"P559","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"C559","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E560","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D561","v":0},{"$f":"E561","v":0},{"$f":"F561","v":0},{"$f":"G561","v":0},null,null,null,null,null,null,null,null,{"$f":"P561","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"B561","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ES561","v":0},{"$f":"ET561","v":0},{"$f":"EU561","v":0},{"$f":"EV561","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O563","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C563","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C564","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C565","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C566","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O567","v":0},{"$f":"P567","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"B567","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C568","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C568","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ER568","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"B569","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B573","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C577","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C578","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B580","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C582","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C583","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B585","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"H586","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C587","v":0},null,{"$f":"E587","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C588","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C589","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B592","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C594","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C595","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C596","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C597","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B598","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B600","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B604","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C606","v":0},null,"00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C607","v":0},null,"00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C608","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C609","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B611","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C613","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C614","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B616","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C618","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C619","v":0},null,0,0,0,0,0,0,{"$f":"K619","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C620","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C621","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B623","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C625","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C626","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C627","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C628","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B629","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B631","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B635","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C637","v":0},{"$f":"D637","v":"00:00:00"},"00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C638","v":0},null,"00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C639","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C640","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B642","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B643","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C644","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C645","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B647","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C649","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C650","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C651","v":0},null,{"$f":"E651","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C652","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B654","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C656","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C657","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C658","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B660","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B662","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B666","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C668","v":0},{"$f":"D668","v":"00:00:00"},"00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C669","v":0},null,"00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C670","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C671","v":0},null,0,0,0,0,0,0,0,0,0,{"$f":"N671","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B673","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B674","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C675","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C676","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B678","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C680","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C681","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C682","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C683","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B685","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C687","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C688","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C689","v":0},null,0,0,0,0,0,0,{"$f":"K689","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C690","v":0},null,{"$f":"E690","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Ratios for approval of the Senegalese \"code des investissements\""]
[]
[null,null,null,null,"N","N + 1","N + 2","N + 3","N + 4","N + 5","N + 6","N + 7","N + 8","N + 9","N + 10"]
[]
[]
[null,{"$f":"B22","v":"Net income"},null,null,{"$f":"E$22","v":649649.72126025311},{"$f":"F$22","v":718019.42999333446},1046190.1623341686,1094540.5339058053,1141163.1889363271,1240354.0651278843,1282357.814526388,1340555.0962815969,1336265.0483786648,1357628.0803172567,1437910.3106553699]
[]
[null,null,{"$f":"C26","v":"Wage costs"},null,{"$f":"-E26","v":427453.16238716862},457816.1691409651,663734.14534737496,741779.60479895666,793971.71201487305,848627.74401942547,874086.57634000818,900309.17363020859,927318.44883911463,955138.00230428821,983792.14237341681]
[null,null,{"$f":"C38","v":"Financial result"},null,{"$f":"E38","v":0},{"$f":"G38","v":0},0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C33","v":"Depreciation"},null,{"$f":"-E33","v":53270},67690,91157.108000000007,57742.668620000004,43322.668620000004,78741.448557960975,85896.819459366976,108200.27136256511,66939.578712062153,50222.846560656151,91282.919886071308]
[null,null,{"$f":"B36","v":"EBIT"},null,{"$f":"E$36","v":2.9103830456733704E-11},{"$f":"F$36","v":0},0,-1.0913936421275139E-10,-1.0913936421275139E-10,0,4.3655745685100555E-11,5.8207660913467407E-11,1.7462298274040222E-10,-1.1641532182693481E-10,-7.2759576141834259E-11]
[null,null,{"$f":"C41","v":"Income tax"},null,{"$f":"-E41","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Direct value added",null,null,{"$f":"SUM(E828:E833)","v":480723.16238716862},{"$f":"SUM(F828:F833)","v":525506.1691409651},754891.25334737496,799522.27341895655,837294.38063487294,927369.19257738651,959983.39579937514,1008509.4449927737,994258.02755117696,1005360.8488649443,1075075.062259488]
[]
[null,"Direct value added / Sales (> 35 %)",null,null,null,{"$f":"F834/F827","v":0.73188293685289751},0.72156217915787624,0.73046383267863735,0.73372011010564675,0.74766489557300075,0.74860806003192248,{"$f":"L834/L827","v":0.75230734476349059},{"$f":"M834/M827","v":0.74405749724393644},{"$f":"N834/N827","v":0.74052744152876315},{"$f":"O834/O827","v":0.74766489557300064}]

{"sheet":"Holding","index":12,"n_rows":870,"n_cols":312,"rows_kept":870,"cut":false,"hidden":false,"merged":[[235,276,235,278],[460,281,460,286],[462,159,462,160],[607,144,607,157],[636,144,636,157],[666,144,666,157],[698,144,698,157],[1,13,1,17],[16,1,16,4],[17,1,17,4],[460,136,460,141],[235,1,235,3],[298,3,299,3],[298,33,299,33],[192,236,192,238],[237,221,237,222],[235,267,235,269],[235,270,235,272],[235,273,235,275],[235,221,235,222],[235,223,235,225],[235,226,235,228],[235,229,235,231],[235,232,235,234],[235,235,237,235],[235,261,237,263],[235,264,235,266],[191,237,191,247],[108,221,108,235],[121,221,121,222],[1,1,1,4],[81,199,81,200],[59,186,59,197],[60,186,60,188],[1,6,1,10],[19,1,19,4],[96,1,96,14],[191,46,191,49],[123,221,123,222],[191,17,191,20]]}
[]
[null,"HYPOTHESES",null,null,null,null,"FRENCH \"DIRECTION\" & HOLDING"]
[null,"Soc.Sec. & taxes / Management wages (%age net wage)",null,null,0.46]
[null,null,null,"Transfer price markup",null,null,"French 'Direction\" Tasks"]
[null,null,null,null,null,null,"- Define agro-industrial strategy and key directions for the Group"]
[null,null,null,null,null,null,"- Building of business plans and seeking for investors"]
[null,null,null,null,null,null,"- Settlement of the local companies (Farms, CASL…) and investment vehicle"]
[null,null,null,null,null,null,"- Investment supervision: infrastructures, equipements"]
[null,null,null,null,null,null,"- Hiring local and expatriate employees"]
[null,null,null,null,null,null,"- In the first years, direct management of the farms and CASL",null,null,null,null,null,null,null,null,null,null,null,"See detail by semester after column AC"]
[null,null,null,null,null,null,"- Group accounting , financial controlling"]
[]
[]
[null,null,null,null,null,null,"Holding Tasks"]
[null,null,null,null,null,null,"- Holding shares of the subsidiaries"]
[null,null,null,null,null,null,"- Raising funds"]
[null,"Accounting period : 1st of January to 31st of December",null,null,null,null,"- Investors relationship"]
[null,null,null,null,null,null,"- Investors reporting"]
[]
[null,"Year N = 1st year of the project"]
[]
[]
[null,"Cost center",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost center - Semesters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost center"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*(1+inflation_ch)","*(1+inflation_ch)","*(1+inflation_ch)^2","*(1+inflation_ch)^2","*(1+inflation_ch)^3","*(1+inflation_ch)^3","*(1+inflation_ch)^4","*(1+inflation_ch)^4","*(1+inflation_ch)^5","*(1+inflation_ch)^5","*(1+inflation_ch)^6","*(1+inflation_ch)^6","*(1+inflation_ch)^7","*(1+inflation_ch)^7","*(1+inflation_ch)^8","*(1+inflation_ch)^8","*(1+inflation_ch)^9","*(1+inflation_ch)^9","*(1+inflation_ch)^10","*(1+inflation_ch)^10"]
[null,null,"in €",null,"N","N+1","N+2","N+3","N+4","N+5","N+6","N+7","N+8","N+9","N+10",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"in €",null,"N",null,"N+1",null,"N+2",null,"N+3",null,"N+4",null,"N+5",null,"N+6",null,"N+7",null,"N+8",null,"N+9",null,"N+10",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"In €",null,"N","N+1","N+2","N+3","N+4","N+5","N+6","N+7","N+8"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S1","S2","S3","S4","S5","S6","S7","S8","S9","S10","S11","S12","S13","S14","S15","S16","S17","S18","S19","S20","S21","S22"]
[]
[null,null,"Gross income",null,{"$f":"$E$104","v":1328740.4934223397},{"$f":"$F$104","v":1027357.3502122394},{"$f":"$G$104","v":1017357.971949704},{"$f":"$H$104","v":1048615.4748549035},{"$f":"$I$104","v":1109029.9658481702},{"$f":"$J$104","v":1171578.312139045},{"$f":"$K$104","v":1207147.8262752506},{"$f":"$L$104","v":1243009.6053003252},{"$f":"$M$104","v":1279660.8592041568},{"$f":"$N$104","v":1318528.6276776707},{"$f":"$O$104","v":1358956.5581762996},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gross income",null,{"$f":"-AH42-AH46","v":411290.75583612948},{"$f":"-AI42-AI46","v":917449.73758621025},{"$f":"-AJ42-AJ46","v":534627.49230309785},492729.85790914157,531727.18763532327,485630.78431438073,533106.32213235728,515509.15272254625,554514.98292408511,554514.98292408511,585789.15606952249,585789.15606952249,603573.91313762532,603573.91313762532,621504.8026501626,621504.8026501626,639830.42960207839,639830.42960207839,659264.31383883534,659264.31383883534,679478.27908814978,{"$f":"-BC42-BC46","v":679478.27908814978},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gross income",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,{"$f":"-E28*$E$8","v":0},{"$f":"-F28*$E$8","v":0},{"$f":"-G28*$E$8","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AH28*$E$8","v":0},null,{"$f":"-AJ28*$E$8","v":0},null,{"$f":"-AL28*$E$8","v":0},null,{"$f":"-AN28*$E$8","v":0},null,{"$f":"-AP28*$E$8","v":0},null,{"$f":"-AR28*$E$8","v":0},null,{"$f":"-AT28*$E$8","v":0},null,{"$f":"-AV28*$E$8","v":0},null,{"$f":"-AX28*$E$8","v":0},null,{"$f":"-AZ28*$E$8","v":0},null,{"$f":"-BB28*$E$8","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Risks on crops",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Net income",null,null,{"$f":"SUM(E28:E30)","v":1328740.4934223397},{"$f":"SUM(F28:F30)","v":1027357.3502122394},1017357.971949704,1048615.4748549035,1109029.9658481702,1171578.312139045,1207147.8262752506,1243009.6053003252,1279660.8592041568,1318528.6276776707,1358956.5581762996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net income",null,null,{"$f":"SUM(AH28:AH30)","v":411290.75583612948},{"$f":"SUM(AI28:AI30)","v":917449.73758621025},534627.49230309785,492729.85790914157,531727.18763532327,485630.78431438073,533106.32213235728,515509.15272254625,554514.98292408511,554514.98292408511,585789.15606952249,585789.15606952249,603573.91313762532,603573.91313762532,621504.8026501626,621504.8026501626,639830.42960207839,639830.42960207839,659264.31383883534,659264.31383883534,679478.27908814978,679478.27908814978,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net income",null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,"Startup  costs",null,{"$f":"-$G$290+$G$287","v":-500000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Startup  costs",null,{"$f":"-AJ290+AJ287","v":-250000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stock variations",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,"Other fixed costs",null,{"$f":"-$G$287","v":-3000},{"$f":"-$I$290*(1+inflation_ch)","v":-3090},{"$f":"-$K$290*(1+inflation_ch)^2","v":-3182.7},{"$f":"-$M$290*(1+inflation_ch)^3","v":-3278.181},{"$f":"-$O$290*(1+inflation_ch)^4","v":-3376.5264299999999},{"$f":"-$Q$290*(1+inflation_ch)^5","v":-3477.8222228999994},{"$f":"-$S$290*(1+inflation_ch)^6","v":-3582.1568895869996},{"$f":"-$U$290*(1+inflation_ch)^7","v":-3689.6215962746101},{"$f":"-$W$290*(1+inflation_ch)^8","v":-3800.310244162848},{"$f":"-$Y$290*(1+inflation_ch)^9","v":-3914.3195514877334},{"$f":"-$AA$290*(1+inflation_ch)^10","v":-4031.7491380323654},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other fixed costs",null,{"$f":"-AJ287","v":-1500},{"$f":"-AL287","v":-1500},{"$f":"-AN287*(1+inflation_ch)","v":-1545},{"$f":"-AP287*(1+inflation_ch)","v":-1545},{"$f":"-AR287*(1+inflation_ch)^2","v":-1591.35},{"$f":"-AT287*(1+inflation_ch)^2","v":-1591.35},{"$f":"-AV287*(1+inflation_ch)^3","v":-1639.0905},{"$f":"-AX287*(1+inflation_ch)^3","v":-1639.0905},{"$f":"-AZ287*(1+inflation_ch)^4","v":-1688.2632149999999},{"$f":"-BB287*(1+inflation_ch)^4","v":-1688.2632149999999},{"$f":"-BD287*(1+inflation_ch)^5","v":-1738.9111114499997},{"$f":"-BF287*(1+inflation_ch)^5","v":-1738.9111114499997},{"$f":"-BH287*(1+inflation_ch)^6","v":-1791.0784447934998},{"$f":"-BJ287*(1+inflation_ch)^6","v":-1791.0784447934998},{"$f":"-BL287*(1+inflation_ch)^7","v":-1844.810798137305},{"$f":"-BN287*(1+inflation_ch)^7","v":-1844.810798137305},{"$f":"-BP287*(1+inflation_ch)^8","v":-1900.155122081424},{"$f":"-BR287*(1+inflation_ch)^8","v":-1900.155122081424},{"$f":"-BT287*(1+inflation_ch)^9","v":-1957.1597757438667},{"$f":"-BV287*(1+inflation_ch)^9","v":-1957.1597757438667},{"$f":"-BX287*(1+inflation_ch)^10","v":-2015.8745690161827},{"$f":"-BZ287*(1+inflation_ch)^10","v":-2015.8745690161827}]
[null,null,"Shareholders relationship wages",null,{"$f":"-$F$319","v":-208780},{"$f":"-$H$319*(1+inflation_ch)","v":-215043.4},{"$f":"-$J$319*(1+inflation_ch)^2","v":-243644.17220000003},{"$f":"-$L$319*(1+inflation_ch)^3","v":-273767.451672},{"$f":"-$N$319*(1+inflation_ch)^4","v":-293729.66168974998},{"$f":"-$P$319*(1+inflation_ch)^5","v":-314643.21360206016},{"$f":"-$R$319*(1+inflation_ch)^6","v":-324082.51001012197},{"$f":"-$T$319*(1+inflation_ch)^7","v":-333804.98531042563},{"$f":"-$V$319*(1+inflation_ch)^8","v":-343819.13486973837},{"$f":"-$X$319*(1+inflation_ch)^9","v":-354133.70891583053},{"$f":"-$Z$319*(1+inflation_ch)^10","v":-364757.72018330544},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shareholders relationship wages",null,{"$f":"-AJ317","v":-104390},{"$f":"-AL317","v":-104390},{"$f":"-AN317*(1+inflation_ch)","v":-107521.7},{"$f":"-AP317*(1+inflation_ch)","v":-107521.7},{"$f":"-AR317*(1+inflation_ch)^2","v":-121822.08610000001},{"$f":"-AT317*(1+inflation_ch)^2","v":-121822.08610000001},{"$f":"-AV317*(1+inflation_ch)^3","v":-136883.725836},{"$f":"-AX317*(1+inflation_ch)^3","v":-136883.725836},{"$f":"-AZ317*(1+inflation_ch)^4","v":-146864.83084487499},{"$f":"-BB317*(1+inflation_ch)^4","v":-146864.83084487499},{"$f":"-BD317*(1+inflation_ch)^5","v":-157321.60680103008},{"$f":"-BF317*(1+inflation_ch)^5","v":-157321.60680103008},{"$f":"-BH317*(1+inflation_ch)^6","v":-162041.25500506099},{"$f":"-BJ317*(1+inflation_ch)^6","v":-162041.25500506099},{"$f":"-BL317*(1+inflation_ch)^7","v":-166902.49265521282},{"$f":"-BN317*(1+inflation_ch)^7","v":-166902.49265521282},{"$f":"-BP317*(1+inflation_ch)^8","v":-171909.56743486918},{"$f":"-BR317*(1+inflation_ch)^8","v":-171909.56743486918},{"$f":"-BT317*(1+inflation_ch)^9","v":-177066.85445791527},{"$f":"-BV317*(1+inflation_ch)^9","v":-177066.85445791527},{"$f":"-BX317*(1+inflation_ch)^10","v":-182378.86009165272},{"$f":"-BZ317*(1+inflation_ch)^10","v":-182378.86009165272},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Culture settlement charges",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,"Total Holding costs",null,{"$f":"SUM(E32:E35)","v":-711780},{"$f":"SUM(F32:F35)","v":-218133.4},-246826.87220000004,-277045.63267199998,-297106.18811975,-318121.03582496016,-327664.66689970897,-337494.60690670024,-347619.44511390122,-358048.02846731828,-368789.46932133782,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Holding costs",null,{"$f":"SUM(AH32:AH35)","v":-355890},-105890,-109066.7,-109066.7,-123413.43610000002,-123413.43610000002,-138522.81633599999,-138522.81633599999,-148553.094059875,-148553.094059875,-159060.51791248008,-159060.51791248008,-163832.33344985449,-163832.33344985449,-168747.30345335012,-168747.30345335012,-173809.72255695061,-173809.72255695061,-179024.01423365914,-179024.01423365914,-184394.73466066891,-184394.73466066891,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total des charges de structure",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[null,null,"Fund raising costs",null,{"$f":"-G243","v":-506158.98175008077},{"$f":"-I243","v":-188043.89318981269},{"$f":"-K243","v":-81677.493116604193},{"$f":"-M243","v":-17597.169409810973},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fund raising costs",null,{"$f":"-AJ243","v":0},{"$f":"-AL243","v":-506158.98175008077},{"$f":"-AN243","v":-114970.7637918845},{"$f":"-AP243","v":-73073.129397928191},{"$f":"-AR243","v":-63886.948218773323},{"$f":"-AT243","v":-17790.544897830867},{"$f":"-AV243","v":-17597.169409810962}]
[null,null,"Other Fixed cost",null,{"$f":"-$G$284-$E$38","v":-306316.00000000006},{"$f":"(-$I$284-F38)*(1+inflation_ch)","v":-307780.47999999998},{"$f":"(-$K$284-G38)*(1+inflation_ch)^2","v":-335061.9252},{"$f":"(-$M$284-H38)*(1+inflation_ch)^3","v":-354428.18790399999},{"$f":"-$O$284*(1+inflation_ch)^4","v":-384154.16499395994},{"$f":"-$Q$284*(1+inflation_ch)^5","v":-395678.78994377877},{"$f":"-$S$284*(1+inflation_ch)^6","v":-407549.15364209213},{"$f":"-$U$284*(1+inflation_ch)^7","v":-419775.62825135491},{"$f":"-$W$284*(1+inflation_ch)^8","v":-432368.89709889551},{"$f":"-$Y$284*(1+inflation_ch)^9","v":-445339.96401186241},{"$f":"-$AA$284*(1+inflation_ch)^10","v":-458700.16293221829},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Fixed cost",null,{"$f":"-AJ284-AH38","v":-153158},{"$f":"-AL284-AI38","v":-153158.00000000006},{"$f":"(-AN284-AJ38)*(1+inflation_ch)","v":-153890.24000000002},{"$f":"(-AP284-AK38)*(1+inflation_ch)","v":-153890.23999999999},{"$f":"(-AR284-AL38)*(1+inflation_ch)^2","v":-167530.9626},{"$f":"(-AT284-AM38)*(1+inflation_ch)^2","v":-167530.9626},{"$f":"(-AV284-AN38)*(1+inflation_ch)^3","v":-177214.093952},{"$f":"-AX284*(1+inflation_ch)^3","v":-177214.093952},{"$f":"-AZ284*(1+inflation_ch)^4","v":-192077.08249697997},{"$f":"-BB284*(1+inflation_ch)^4","v":-192077.08249697997},{"$f":"-BD284*(1+inflation_ch)^5","v":-197839.39497188939},{"$f":"-BF284*(1+inflation_ch)^5","v":-197839.39497188939},{"$f":"-BH284*(1+inflation_ch)^6","v":-203774.57682104607},{"$f":"-BJ284*(1+inflation_ch)^6","v":-203774.57682104607},{"$f":"-BL284*(1+inflation_ch)^7","v":-209887.81412567745},{"$f":"-BN284*(1+inflation_ch)^7","v":-209887.81412567745},{"$f":"-BP284*(1+inflation_ch)^8","v":-216184.44854944776},{"$f":"-BR284*(1+inflation_ch)^8","v":-216184.44854944776},{"$f":"-BT284*(1+inflation_ch)^9","v":-222669.9820059312},{"$f":"-BV284*(1+inflation_ch)^9","v":-222669.9820059312},{"$f":"-BX284*(1+inflation_ch)^10","v":-229350.08146610914},{"$f":"-BZ284*(1+inflation_ch)^10","v":-229350.08146610914},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed cost",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,"Management wage costs",null,{"$f":"-$F$314","v":-508915.51167225896},{"$f":"-$H$314*(1+inflation_ch)","v":-524182.97702242673},{"$f":"-$J$314*(1+inflation_ch)^2","v":-593268.55363309977},{"$f":"-$L$314*(1+inflation_ch)^3","v":-666027.50016109261},{"$f":"-$N$314*(1+inflation_ch)^4","v":-714313.18347421032},{"$f":"-$P$314*(1+inflation_ch)^5","v":-764896.58303597022},{"$f":"-$R$314*(1+inflation_ch)^6","v":-787843.48052704928},{"$f":"-$T$314*(1+inflation_ch)^7","v":-811478.78494286083},{"$f":"-$V$314*(1+inflation_ch)^8","v":-835823.14849114663},{"$f":"-$X$314*(1+inflation_ch)^9","v":-860897.84294588107},{"$f":"-$Z$314*(1+inflation_ch)^10","v":-886724.77823425748},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Management wage costs",null,{"$f":"-AJ314","v":-254457.75583612948},{"$f":"-AL314","v":-254457.75583612948},{"$f":"-AN314*(1+inflation_ch)","v":-262091.48851121336},{"$f":"-AP314*(1+inflation_ch)","v":-262091.48851121336},{"$f":"-AR314*(1+inflation_ch)^2","v":-296634.27681654989},{"$f":"-AT314*(1+inflation_ch)^2","v":-296634.27681654989},{"$f":"-AV314*(1+inflation_ch)^3","v":-333013.75008054631},{"$f":"-AX314*(1+inflation_ch)^3","v":-333013.75008054631},{"$f":"-AZ314*(1+inflation_ch)^4","v":-357156.59173710516},{"$f":"-BB314*(1+inflation_ch)^4","v":-357156.59173710516},{"$f":"-BD314*(1+inflation_ch)^5","v":-382448.29151798511},{"$f":"-BF314*(1+inflation_ch)^5","v":-382448.29151798511},{"$f":"-BH314*(1+inflation_ch)^6","v":-393921.74026352464},{"$f":"-BJ314*(1+inflation_ch)^6","v":-393921.74026352464},{"$f":"-BL314*(1+inflation_ch)^7","v":-405739.39247143042},{"$f":"-BN314*(1+inflation_ch)^7","v":-405739.39247143042},{"$f":"-BP314*(1+inflation_ch)^8","v":-417911.57424557331},{"$f":"-BR314*(1+inflation_ch)^8","v":-417911.57424557331},{"$f":"-BT314*(1+inflation_ch)^9","v":-430448.92147294054},{"$f":"-BV314*(1+inflation_ch)^9","v":-430448.92147294054},{"$f":"-BX314*(1+inflation_ch)^10","v":-443362.38911712874},{"$f":"-BZ314*(1+inflation_ch)^10","v":-443362.38911712874},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wage costs",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,"Total Management costs",null,{"$f":"SUM(E38:E40)","v":-1321390.4934223397},{"$f":"SUM(F38:F40)","v":-1020007.3502122394},-1010007.971949704,-1038052.8574749036,-1098467.3484681703,-1160575.372979749,-1195392.6341691413,-1231254.4131942159,-1268192.0455900421,-1306237.8069577436,-1345424.9411664759,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Management costs",null,{"$f":"SUM(AH38:AH40)","v":-407615.75583612948},{"$f":"SUM(AI38:AI40)","v":-913774.73758621025},-530952.49230309785,-489054.85790914157,-528052.18763532327,-481955.78431438073,-527825.0134423573,-510227.84403254627,-549233.67423408513,-549233.67423408513,-580287.6864898745,-580287.6864898745,-597696.31708457065,-597696.31708457065,-615627.20659710793,-615627.20659710793,-634096.02279502107,-634096.02279502107,-653118.9034788718,-653118.9034788718,-672712.47058323794,-672712.47058323794,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total des charges de structure",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"EBITDA",null,null,{"$f":"+E31+E36+E42","v":-704430},-210783.40000000002,-239476.8722000001,-266483.01529200003,-286543.57073975005,-307118.09666566411,-315909.47479359969,-325739.41480059084,-336150.63149978663,-345757.20774739119,-355257.85231151409,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EBITDA",null,null,{"$f":"+AH31+AH36+AH42","v":-352215},-102215,-105391.70000000001,-105391.70000000001,-119738.43610000005,-119738.43610000005,-133241.50764600001,-133241.50764600001,-143271.78536987503,-143271.78536987503,-153559.04833283206,-153559.04833283206,-157954.73739679984,-157954.73739679984,-162869.70740029542,-162869.70740029542,-168075.31574989331,-168075.31574989331,-172878.6038736956,-172878.6038736956,-177628.92615575704,-177628.92615575704,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EBITDA",null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,"Depreciation",null,{"$f":"-$E$226","v":-7350},{"$f":"-$F$226","v":-7350},{"$f":"-$G$226","v":-7350},{"$f":"-$H$226","v":-10562.61738},{"$f":"-$I$226","v":-10562.61738},{"$f":"-$J$226","v":-11002.939159295998},{"$f":"-$K$226","v":-11755.192106109269},{"$f":"-$L$226","v":-11755.192106109269},{"$f":"-$M$226","v":-11468.813614114661},{"$f":"-$N$226","v":-12290.820719927086},{"$f":"-$O$226","v":-13531.617009823583},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation",null,{"$f":"-AH226","v":-3675},-3675,-3675,-3675,-3675,-3675,-5281.3086899999998,-5281.3086899999998,-5281.3086899999998,-5281.3086899999998,-5501.4695796479991,-5501.4695796479991,-5877.5960530546345,-5877.5960530546345,-5877.5960530546345,-5877.5960530546345,-5734.4068070573303,-5734.4068070573303,-6145.4103599635428,-6145.4103599635428,-6765.8085049117917,-6765.8085049117917,-6389.6820315051573,-6389.6820315051573,-6389.6820315051573,-6389.6820315051573,-6622.7190265390182,-6622.7190265390182,-6211.7154736328057,-6211.7154736328057,-6930.9269588151246,-6930.9269588151246,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,"Provisions",null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Provisions",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Provisions",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"EBIT",null,null,{"$f":"SUM(E44:E48)","v":-711780},-218133.40000000002,-246826.8722000001,-277045.63267200004,-297106.18811975006,-318121.0358249601,-327664.66689970897,-337494.60690670012,-347619.44511390128,-358048.02846731828,-368789.46932133764,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EBIT",null,null,{"$f":"SUM(AH44:AH48)","v":-355890},-105890,-109066.70000000001,-109066.70000000001,-123413.43610000005,-123413.43610000005,-138522.81633600002,-138522.81633600002,-148553.09405987503,-148553.09405987503,-159060.51791248005,-159060.51791248005,-163832.33344985449,-163832.33344985449,-168747.30345335006,-168747.30345335006,-173809.72255695064,-173809.72255695064,-179024.01423365914,-179024.01423365914,-184394.73466066882,-184394.73466066882,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EBIT",null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,"Financial result",null,{"$f":"-Q935","v":0},{"$f":"-Q983","v":0},{"$f":"-Q1031","v":0},{"$f":"-Q1079","v":0},{"$f":"-Q1127","v":0},{"$f":"-R1127","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financial result",null,{"$f":"-Q970","v":0},null,{"$f":"-Q1018","v":0},null,{"$f":"-Q1066","v":0},null,{"$f":"-Q1114","v":0},null,{"$f":"-Q1162","v":0},null,{"$f":"-R1162","v":0},null,{"$f":"-S1162","v":0},null,{"$f":"-T1162","v":0},null,{"$f":"-U1162","v":0},null,{"$f":"-V1162","v":0},null,{"$f":"-W1162","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financial result",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,"Montant déclaré (report déficitaire)",null,{"$f":"E49","v":-711780},{"$f":"IF(E53<0,F49+E53,F49)","v":-929913.4},{"$f":"IF(F53<0,G49+F53,G49)","v":-1176740.2722},-1453785.904872,-1750892.09299175,-2069013.1288167101,-2396677.7957164189,-2734172.4026231188,-3081791.8477370199,-3439839.8762043379,-3808629.3455256755,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Montant déclaré (report déficitaire)",null,{"$f":"AH49","v":-355890},null,{"$f":"IF(AH53<0,AJ49+AH53,AJ49)","v":-464956.7},null,{"$f":"IF(AJ53<0,AL49+AJ53,AL49)","v":-588370.1361},null,{"$f":"IF(AL53<0,AN49+AL53,AN49)","v":-726892.95243599999},null,{"$f":"IF(AN53<0,AP49+AN53,AP49)","v":-875446.04649587499},null,{"$f":"IF(AP53<0,AR49+AP53,AR49)","v":-1034506.564408355},null,{"$f":"IF(AR53<0,AT49+AR53,AT49)","v":-1198338.8978582094},null,{"$f":"IF(AT53<0,AV49+AT53,AV49)","v":-1367086.2013115594},null,{"$f":"IF(AV53<0,AX49+AV53,AX49)","v":-1540895.9238685099},null,{"$f":"IF(AX53<0,AZ49+AX53,AZ49)","v":-1719919.938102169},null,{"$f":"IF(AZ53<0,BB49+AZ53,BB49)","v":-1904314.6727628377},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Montant déclaré",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,"Income tax",null,{"$f":"IF(E53>0,-E53*$S$14,)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Income tax",null,{"$f":"IF(AH53>0,-AH53*$S$14,)","v":0},null,{"$f":"IF(AJ53>0,-AJ53*$S$14,)","v":0},null,{"$f":"IF(AL53>0,-AL53*$S$14,)","v":0},null,{"$f":"IF(AN53>0,-AN53*$S$14,)","v":0},null,{"$f":"IF(AP53>0,-AP53*$S$14,)","v":0},null,{"$f":"IF(AR53>0,-AR53*$S$14,)","v":0},null,{"$f":"IF(AT53>0,-AT53*$S$14,)","v":0},null,{"$f":"IF(AV53>0,-AV53*$S$14,)","v":0},null,{"$f":"IF(AX53>0,-AX53*$S$14,)","v":0},null,{"$f":"IF(AZ53>0,-AZ53*$S$14,)","v":0},null,{"$f":"IF(BB53>0,-BB53*$S$14,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Income tax",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Net result",null,null,{"$f":"E49+E54","v":-711780},-218133.40000000002,-246826.8722000001,-277045.63267200004,-297106.18811975006,-318121.0358249601,-327664.66689970897,-337494.60690670012,-347619.44511390128,-358048.02846731828,-368789.46932133764,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net result",null,null,{"$f":"AH49+AH54","v":-355890},-105890,-109066.70000000001,-109066.70000000001,-123413.43610000005,-123413.43610000005,-138522.81633600002,-138522.81633600002,-148553.09405987503,-148553.09405987503,-159060.51791248005,-159060.51791248005,-163832.33344985449,-163832.33344985449,-168747.30345335006,-168747.30345335006,-173809.72255695064,-173809.72255695064,-179024.01423365914,-179024.01423365914,-184394.73466066882,{"$f":"BC49+BC54","v":-184394.73466066882},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net profit",null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[]
[null,"Investments and contribution",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investments and contribution",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investissements et apports en capitaux","Investments and contribution from shareholders"]
[]
[null,null,null,null,"N","N+1","N+2","N+3","N+4","N+5","N+6","N+7","N+8","N+9","N+10",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"in €",null,"N",null,"N+1",null,"N+2",null,"N+3",null,"N+4",null,"N+5",null,"N+6",null,"N+7",null,"N+8",null,"N+9",null,"N+10",null,"N+11",null,"N+12",null,"N+13",null,"N+14",null,"N+15",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"In €",null,null,"N","N+1","N+2","N+3","N+4","N+5","N+6","N+7","N+8"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S1","S2","S3","S4","S5","S6","S7","S8","S9","S10","S11","S12","S13","S14","S15","S16","S17","S18","S19","S20","S21","S22","S23","S24","S25","S26","S27","S28","S29","S30","S31","S32"]
[]
[null,"INVESTMENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INVESTMENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INVESTMENTS"]
[null,null,"Land investments needs",null,{"$f":"G119","v":0},{"$f":"I119","v":0},{"$f":"K119","v":0},{"$f":"M119","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Land investments needs",null,{"$f":"AJ119","v":0},{"$f":"AK119","v":0},0,0,0,0,{"$f":"AV119","v":0},0,0,0,{"$f":"BD119","v":0},0,{"$f":"BH119","v":0},0,0,0,0,0,{"$f":"BT119","v":0},0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP65","v":0},"Land investments needs",null,{"$f":"AS65","v":0},{"$f":"AN65","v":0},{"$f":"AU65","v":0},0,0,0,0,{"$f":"#REF!","v":{"$error":"#REF!"}},0]
[null,null,"Equipment investments needs",null,{"$f":"G187-E65","v":36750},{"$f":"I187-F65","v":0},{"$f":"K187-G65","v":0},{"$f":"M187-H65","v":16063.0869},{"$f":"O187","v":0},{"$f":"Q187","v":38951.608896479993},{"$f":"S187","v":3761.2647340663498},{"$f":"U187","v":0},{"$f":"W187","v":14631.194440026964},{"$f":"Y187","v":4110.0355290621201},{"$f":"AA187","v":45155.59034596249},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipment investments needs",null,{"$f":"AJ187-AH65","v":36750},{"$f":"AK187-AI65","v":0},0,0,0,0,{"$f":"AV187-AN65","v":16063.0869},0,0,0,{"$f":"BD187-AR65","v":38951.608896479993},0,{"$f":"BH187-AT65","v":3761.2647340663498},0,0,0,{"$f":"BP187-BN65","v":14631.194440026964},0,{"$f":"BT187-AZ65","v":4110.0355290621201},0,{"$f":"BX187","v":45155.59034596249},{"$f":"BY187","v":0},0,0,0,0,{"$f":"CJ187","v":16961.564390365562},0,0,0,{"$f":"CR187","v":52347.705197785683},0,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP66","v":0},"Equipment investments needs",null,{"$f":"AS66","v":0},{"$f":"AN66","v":16063.0869},0,0,0,{"$f":"#REF!","v":{"$error":"#REF!"}},0,{"$f":"#REF!","v":{"$error":"#REF!"}},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,{"$f":"AN67","v":0},0,0,0,{"$f":"#REF!","v":{"$error":"#REF!"}},0,{"$f":"#REF!","v":{"$error":"#REF!"}},0]
[null," Total accumulated investments ",null,null,{"$f":"E65+E66","v":36750},{"$f":"E68+F65+F66","v":36750},36750,52813.086900000002,52813.086900000002,91764.695796479995,95525.960530546348,95525.960530546348,110157.15497057332,114267.19049963544,159422.78084559794,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Total accumulated investments ",null,null,{"$f":"AH65+AH66","v":36750},{"$f":"+AI65+AI66+AH68","v":36750},{"$f":"+AJ65+AJ66+AI68","v":36750},36750,36750,36750,52813.086900000002,52813.086900000002,52813.086900000002,52813.086900000002,91764.695796479995,91764.695796479995,95525.960530546348,95525.960530546348,95525.960530546348,95525.960530546348,110157.15497057332,110157.15497057332,114267.19049963544,114267.19049963544,159422.78084559794,159422.78084559794,{"$f":"+BD65+BD66+BC68","v":159422.78084559794},{"$f":"+BE65+BE66+BD68","v":159422.78084559794},{"$f":"+BF65+BF66+BE68","v":159422.78084559794},{"$f":"+BG65+BG66+BF68","v":159422.78084559794},{"$f":"+BH65+BH66+BG68","v":176384.3452359635},{"$f":"+BI65+BI66+BH68","v":176384.3452359635},{"$f":"+BJ65+BJ66+BI68","v":176384.3452359635},{"$f":"+BK65+BK66+BJ68","v":176384.3452359635},{"$f":"+BL65+BL66+BK68","v":228732.05043374919},{"$f":"+BM65+BM66+BL68","v":228732.05043374919},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total accumulated investments",null,null,91764.695796479995,{"$f":"AN68","v":52813.086900000002},95525.960530546348,95525.960530546348,95525.960530546348,{"$f":"#REF!","v":{"$error":"#REF!"}},110157.15497057332,{"$f":"#REF!","v":{"$error":"#REF!"}},114267.19049963544]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0]
[null,"CONTRIBUTION FROM SHARHOLDERS/LOANS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CONTRIBUTION FROM SHARHOLDERS/LOANS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CONTRIBUTION FROM SHARHOLDERS"]
[null,null,"Annual contribution",null,{"$f":"E66+E46-E36","v":741180},210783.4,239476.87220000004,282546.10219199996,286543.57073974999,346069.70556214417,319670.73952766607,325739.41480059095,350781.82593981351,349867.24327645329,400413.44265747676,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual contribution",null,{"$f":"AH66+AH46-AH36","v":388965},{"$f":"AI66+AI46-AI36","v":102215},105391.7,105391.7,119738.43610000002,119738.43610000002,149304.59454599998,133241.50764599998,143271.785369875,143271.785369875,192510.65722931206,153559.04833283208,161716.0021308662,157954.73739679984,162869.70740029548,162869.70740029548,182706.51018992026,168075.31574989329,176988.63940275772,172878.6038736956,222784.5165017196,177628.92615575713,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,143271.785369875,"Yearly contribution",null,{"$f":"AS71","v":153559.04833283208},161716.0021308662,157954.73739679984,162869.70740029548,162869.70740029548,182706.51018992026,168075.31574989329,176988.63940275772,172878.6038736956]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null," Accumulated contribution ",null,null,{"$f":"E71","v":741180},{"$f":"F71+E73","v":951963.4},1191440.2722,1473986.374392,1760529.9451317501,2106599.6506938944,2426270.3902215604,2752009.8050221512,3102791.6309619648,3452658.8742384179,3853072.3168958947,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Accumulated contribution ",null,null,{"$f":"AH71","v":388965},{"$f":"+AI71+AH73","v":491180},{"$f":"+AJ71+AI73","v":596571.69999999995},701963.39999999991,821701.83609999996,941440.27220000001,1090744.866746,1223986.374392,1367258.1597618749,1510529.9451317498,1703040.6023610618,1856599.6506938939,2018315.6528247602,2176270.3902215599,2339140.0976218553,2502009.8050221507,2684716.3152120709,2852791.6309619644,3029780.2703647222,3202658.8742384179,3425443.3907401375,3603072.3168958947,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accumulated contribution",null,null,1856599.6506938939,2018315.6528247602,2176270.3902215599,2339140.0976218553,2502009.8050221507,2684716.3152120709,2852791.6309619644,3029780.2703647222,3202658.8742384179]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0]
[null,"Free Cash Flow/contribution",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Free Cash Flow/contribution",null,null,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null," Farms Sales and investments - Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Farms Sales and investments - Semesters"]
[]
[null,null,null,null,"N","N+1","N+2","N+3","N+4","N+5","N+6","N+7","N+8","N+9","N+10",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N",null,"N + 1",null,"N + 2",null,"N + 3",null,"N + 4",null,"N + 5",null,"N + 6",null,"N + 7",null,"N + 8",null,"N + 9",null,"N + 10"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S1","S2","S3","S4","S5","S6","S7","S8","S9","S10","S11","S12","S13","S14","S15","S16","S17","S18","S19","S20","S21","S22"]
[]
[null,null,"Farm 1",null,{"$f":"'Farm 1'!E31","v":0},{"$f":"'Farm 1'!F31","v":3063042.1234091199},{"$f":"'Farm 1'!G31","v":9653527.2221454885},{"$f":"'Farm 1'!H31","v":16512840.822882695},{"$f":"'Farm 1'!I31","v":19767643.939567644},{"$f":"'Farm 1'!J31","v":22366811.983117204},{"$f":"'Farm 1'!K31","v":24050032.653328981},{"$f":"'Farm 1'!L31","v":25350212.846093483},{"$f":"'Farm 1'!M31","v":26364221.359937225},{"$f":"'Farm 1'!N31","v":27418790.214334711},{"$f":"'Farm 1'!O31","v":28515541.822908103},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Farm 1",null,{"$f":"+'Farm 1'!AH31","v":0},{"$f":"+'Farm 1'!AI31","v":0},{"$f":"+'Farm 1'!AJ31","v":462345.98089194263},{"$f":"+'Farm 1'!AK31","v":2600696.1425171774},{"$f":"+'Farm 1'!AL31","v":3372557.0717284479},{"$f":"+'Farm 1'!AM31","v":6280970.150417041},{"$f":"+'Farm 1'!AN31","v":6511372.564228192},{"$f":"+'Farm 1'!AO31","v":10001468.258654503},{"$f":"+'Farm 1'!AP31","v":8411763.3785394244},{"$f":"+'Farm 1'!AQ31","v":11355880.561028223},{"$f":"+'Farm 1'!AR31","v":9534856.1043567378},{"$f":"+'Farm 1'!AS31","v":12831955.878760468},{"$f":"+'Farm 1'!AT31","v":10521889.285831429},{"$f":"+'Farm 1'!AU31","v":13528143.367497554},{"$f":"+'Farm 1'!AV31","v":11090718.120165898},{"$f":"+'Farm 1'!AW31","v":14259494.725927584},{"$f":"+'Farm 1'!AX31","v":11534346.844972534},{"$f":"+'Farm 1'!AY31","v":14829874.514964687},{"$f":"+'Farm 1'!AZ31","v":11995720.718771435},{"$f":"+'Farm 1'!BA31","v":15423069.495563274},{"$f":"+'Farm 1'!BB31","v":12475549.547522295},{"$f":"+'Farm 1'!BC31","v":16039992.275385806}]
[null,null,"Trading",null,{"$f":"'Trading 1 Farm'!E31","v":0},{"$f":"'Trading 1 Farm'!F31","v":138703.79426758279},{"$f":"'Trading 1 Farm'!G31","v":407568.99039388774},{"$f":"'Trading 1 Farm'!H31","v":726297.09973562474},{"$f":"'Trading 1 Farm'!I31","v":1085117.4758315855},{"$f":"'Trading 1 Farm'!J31","v":1470328.2777746371},{"$f":"'Trading 1 Farm'!K31","v":1691017.9209371943},{"$f":"'Trading 1 Farm'!L31","v":1782436.840740948},{"$f":"'Trading 1 Farm'!M31","v":1853734.3143705861},{"$f":"'Trading 1 Farm'!N31","v":1927883.6869454097},{"$f":"'Trading 1 Farm'!O31","v":2004999.0344232263},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trading",null,{"$f":"+'Trading 1 Farm'!AH31","v":0},{"$f":"+'Trading 1 Farm'!AI31","v":0},{"$f":"+'Trading 1 Farm'!AJ31","v":19814.827752511832},{"$f":"+'Trading 1 Farm'!AK31","v":118888.96651507096},{"$f":"+'Trading 1 Farm'!AL31","v":146541.65946746524},{"$f":"+'Trading 1 Farm'!AM31","v":261027.3309264225},{"$f":"+'Trading 1 Farm'!AN31","v":297662.74579328881},{"$f":"+'Trading 1 Farm'!AO31","v":428634.35394233587},{"$f":"+'Trading 1 Farm'!AP31","v":479470.51257674716},{"$f":"+'Trading 1 Farm'!AQ31","v":605646.96325483848},{"$f":"+'Trading 1 Farm'!AR31","v":668331.03535210772},{"$f":"+'Trading 1 Farm'!AS31","v":801997.24242252926},{"$f":"+'Trading 1 Farm'!AT31","v":845508.96046859713},{"$f":"+'Trading 1 Farm'!AU31","v":845508.96046859713},{"$f":"+'Trading 1 Farm'!AV31","v":891218.42037047399},{"$f":"+'Trading 1 Farm'!AW31","v":891218.42037047399},{"$f":"+'Trading 1 Farm'!AX31","v":926867.15718529304},{"$f":"+'Trading 1 Farm'!AY31","v":926867.15718529304},{"$f":"+'Trading 1 Farm'!AZ31","v":963941.84347270487},{"$f":"+'Trading 1 Farm'!BA31","v":963941.84347270487},{"$f":"+'Trading 1 Farm'!BB31","v":1002499.5172116131},{"$f":"+'Trading 1 Farm'!BC31","v":1002499.5172116131}]
[]
[null,"Sales of the sites",null,null,{"$f":"SUM(E84:E86)","v":0},3201745.9176767026,10061096.212539377,17239137.922618318,20852761.415399231,23837140.26089184,25741050.574266177,27132649.686834432,28217955.674307812,29346673.90128012,30520540.857331328,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales of the sites",null,null,{"$f":"SUM(AH83:AH86)","v":0},0,482160.80864445446,2719585.1090322481,3519098.7311959132,6541997.4813434631,6809035.3100214805,10430102.61259684,8891233.8911161721,11961527.524283063,10203187.139708845,13633953.121182997,11367398.246300027,14373652.327966152,11981936.540536372,15150713.146298058,12461214.002157828,15756741.67214998,12959662.56224414,16387011.339035979,13478049.064733908,17042491.792597421]
[]
[null,null,"Farm 1",null,{"$f":"'Farm 1'!$E$75+'Farm 1'!$E$76","v":10789267.347177889},{"$f":"'Farm 1'!$F$75+'Farm 1'!$F$76","v":7077977.8767667999},{"$f":"'Farm 1'!$G$75+'Farm 1'!$G$76","v":8679715.1527136005},{"$f":"'Farm 1'!$H$75+'Farm 1'!$H$76","v":1163584.8673870643},{"$f":"'Farm 1'!$I$75+'Farm 1'!$I$76","v":15191.836788587098},{"$f":"'Farm 1'!$J$75+'Farm 1'!$J$76","v":6086.1888900749991},{"$f":"'Farm 1'!$K$75+'Farm 1'!$K$76","v":277079.83540955442},{"$f":"'Farm 1'!$L$75+'Farm 1'!$L$76","v":6456.8377934805676},{"$f":"'Farm 1'!$M$75+'Farm 1'!$M$76","v":2226273.4032709808},{"$f":"'Farm 1'!$N$75+'Farm 1'!$N$76","v":3180601.8576805871},{"$f":"'Farm 1'!$O$75+'Farm 1'!$O$76","v":1659771.6165591981},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Farm 1",null,{"$f":"'Farm 1'!$E$75+'Farm 1'!$E$76","v":10789267.347177889},null,{"$f":"'Farm 1'!$F$75+'Farm 1'!$F$76","v":7077977.8767667999},null,{"$f":"'Farm 1'!$G$75+'Farm 1'!$G$76","v":8679715.1527136005},null,{"$f":"'Farm 1'!$H$75+'Farm 1'!$H$76","v":1163584.8673870643},null,{"$f":"'Farm 1'!$I$75+'Farm 1'!$I$76","v":15191.836788587098},null,{"$f":"'Farm 1'!$J$75+'Farm 1'!$J$76","v":6086.1888900749991},null,{"$f":"'Farm 1'!$K$75+'Farm 1'!$K$76","v":277079.83540955442},null,{"$f":"'Farm 1'!$L$75+'Farm 1'!$L$76","v":6456.8377934805676},null,{"$f":"'Farm 1'!$M$75+'Farm 1'!$M$76","v":2226273.4032709808},null,{"$f":"'Farm 1'!$N$75+'Farm 1'!$N$76","v":3180601.8576805871},null,{"$f":"'Farm 1'!$O$75+'Farm 1'!$O$76","v":1659771.6165591981}]
[null,null,"Trading",null,{"$f":"'Trading 1 Farm'!$E$74+'Trading 1 Farm'!$E$75","v":585152.18923357665},{"$f":"'Trading 1 Farm'!$F$74+'Trading 1 Farm'!$F$75","v":8652},{"$f":"'Trading 1 Farm'!$G$74+'Trading 1 Farm'!$G$75","v":8911.56},{"$f":"'Trading 1 Farm'!$H$74+'Trading 1 Farm'!$H$75","v":621053.78268463851},{"$f":"'Trading 1 Farm'!$I$74+'Trading 1 Farm'!$I$75","v":0},{"$f":"'Trading 1 Farm'!$J$74+'Trading 1 Farm'!$K$75","v":3761.2647340663498},{"$f":"'Trading 1 Farm'!$K$74+'Trading 1 Farm'!$L$75","v":3874.1026760883406},{"$f":"'Trading 1 Farm'!$L$74+'Trading 1 Farm'!$M$75","v":0},{"$f":"'Trading 1 Farm'!$M$74+'Trading 1 Farm'!$N$75","v":0},{"$f":"'Trading 1 Farm'!$N$74+'Trading 1 Farm'!$O$75","v":8466.6731898679664},{"$f":"'Trading 1 Farm'!$O$74+'Trading 1 Farm'!$P$75","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trading",null,{"$f":"'Trading 1 Farm'!$E$74+'Trading 1 Farm'!$E$75","v":585152.18923357665},null,{"$f":"'Trading 1 Farm'!$F$74+'Trading 1 Farm'!$F$75","v":8652},null,{"$f":"'Trading 1 Farm'!$G$74+'Trading 1 Farm'!$G$75","v":8911.56},null,{"$f":"'Trading 1 Farm'!$H$74+'Trading 1 Farm'!$H$75","v":621053.78268463851},null,{"$f":"'Trading 1 Farm'!$I$74+'Trading 1 Farm'!$I$75","v":0},null,{"$f":"'Trading 1 Farm'!$J$74+'Trading 1 Farm'!$K$75","v":3761.2647340663498},null,{"$f":"'Trading 1 Farm'!$K$74+'Trading 1 Farm'!$L$75","v":3874.1026760883406},null,{"$f":"'Trading 1 Farm'!$L$74+'Trading 1 Farm'!$M$75","v":0},null,{"$f":"'Trading 1 Farm'!$M$74+'Trading 1 Farm'!$N$75","v":0},null,{"$f":"'Trading 1 Farm'!$N$74+'Trading 1 Farm'!$O$75","v":8466.6731898679664},null,{"$f":"'Trading 1 Farm'!$O$74+'Trading 1 Farm'!$P$75","v":0}]
[]
[null,"Investments",null,null,{"$f":"SUM(E89:E91)","v":11374419.536411466},7086629.8767667999,8688626.7127136011,1784638.6500717029,15191.836788587098,9847.453624141348,280953.93808564276,6456.8377934805676,2226273.4032709808,3189068.5308704549,1659771.6165591981,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investments",null,null,{"$f":"SUM(AH89:AH91)","v":11374419.536411466},0,7086629.8767667999,0,8688626.7127136011,0,1784638.6500717029,0,15191.836788587098,0,9847.453624141348,0,280953.93808564276,0,6456.8377934805676,0,2226273.4032709808,0,3189068.5308704549,0,1659771.6165591981,0]
[]
[]
[null,"French \"Direction\" Sales = expenses allocated to the farms (including trading) using their sales and investment as allocation keys - Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"French \"Direction\" Sales = expenses allocated to the farms (including trading) using their sales and investment as allocation keys - Semesters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chiffre d'affaires = charges de la SAS, répartis entre les exploitations et les prestations au prorata de leurs CA et de leurs investissements "]
[]
[null,null,null,null,"N","N+1","N+2","N+3","N+4","N+5","N+6","N+7","N+8","N+9","N+10",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N",null,"N + 1",null,"N + 2",null,"N + 3",null,"N + 4",null,"N + 5",null,"N + 6",null,"N + 7",null,"N + 8",null,"N + 9",null,"N + 10",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N","N+1","N+2","N+3","N+4","N+5","N+6","N+7","N+8"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S1","S2","S3","S4","S5","S6","S7","S8","S9","S10","S11","S12","S13","S14","S15","S16","S17","S18","S19","S20","S21","S22"]
[]
[null,null,{"$f":"C85","v":"Farm 1"},null,{"$f":"($E$104*($E$85+$E$90))/($E$88+$E$93)","v":1260384.0022484011},{"$f":"($F$104*($F$85+$F$90))/($F$88+$F$93)","v":1012642.971445192},{"$f":"($G$104*($G$85+$G$90))/($G$88+$G$93)","v":994759.78157673834},{"$f":"($H$104*($H$85+$H$90))/($H$88+$H$93)","v":974347.72996383149},{"$f":"($I$104*($I$85+$I$90))/($I$88+$I$93)","v":1051361.2629035444},{"$f":"($J$104*($J$85+$J$90))/($J$88+$J$93)","v":1099157.7884725314},{"$f":"($K$104*($K$85+$K$90))/($K$88+$K$93)","v":1128522.6296227456},{"$f":"($L$104*($L$85+$L$90))/($L$88+$L$93)","v":1161371.4676604001},{"$f":"($M$104*($M$85+$M$90))/($M$88+$M$93)","v":1201742.9313295861},{"$f":"($N$104*($N$85+$N$90))/($N$88+$N$93)","v":1240056.9779719175},{"$f":"(O104*(O85+O90))/(O88+O93)","v":1274286.5727876469},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Farm 1",null,{"$f":"(AH104*(AH85+AH90))/(AH88+AH93)","v":390132.07732786576},{"$f":"(AI104*(AH85+AH90))/(AH88+AH93)","v":870251.92492053518},{"$f":"(AJ104*(AJ85+AJ90))/(AJ88+AJ93)","v":532616.7155003408},471189.75483114633,524956.17172608757,466253.99491530325,476113.98196987755,494323.84507641417,524663.09943943564,526438.27492792893,547239.94939932169,551330.97041837417,559562.06913944357,568069.5653060003,575302.07047491043,584945.69661191781,599453.35250264721,602193.34550783841,619566.19577543368,620484.06008360966,634479.94933627034,639508.96855355264,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Farm Nr 1",{"$f":"GT85","v":0},{"$f":"BG101","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"C86","v":"Trading"},null,{"$f":"($E$104*($E$86+$E$91))/($E$88+$E$93)","v":68356.491173938572},{"$f":"($F$104*($F$86+$F$91))/($F$88+$F$93)","v":14714.378767047385},{"$f":"($G$104*($G$86+$G$91))/($G$88+$G$93)","v":22598.190372965484},{"$f":"($H$104*($H$86+$H$91))/($H$88+$H$93)","v":74267.744891072158},{"$f":"($I$104*($I$86+$I$91))/($I$88+$I$93)","v":57668.702944625737},{"$f":"($J$104*($J$86+$J$91))/($J$88+$J$93)","v":72420.523666513604},{"$f":"($K$104*($K$86+$K$91))/($K$88+$K$93)","v":78625.196652505023},{"$f":"($L$104*($L$86+$L$91))/($L$88+$L$93)","v":81638.13763992516},{"$f":"($M$104*($M$86+$M$91))/($M$88+$M$93)","v":77917.927874570712},{"$f":"($N$104*($N$86+$N$91))/($N$88+$N$93)","v":78471.649705753211},{"$f":"($O$104*($O$86+$O$91))/($O$88+$O$93)","v":84669.985388652771},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trading",null,{"$f":"(AH104*(AH86+AH91))/(AH88+AH93)","v":21158.678508263663},{"$f":"(AI104*(AH86+AH91))/(AH88+AH93)","v":47197.812665674915},{"$f":"(AJ104*(AJ86+AJ91))/(AJ88+AJ93)","v":2010.7768027571885},21540.103077995263,6771.0159092356353,19376.789399077537,56992.340162479719,21185.307646132038,29851.883484649479,28076.707996156201,38549.206670200867,34458.185651148386,44011.843998181641,35504.347831625018,46202.732175252204,36559.106038244863,40377.077099431168,37637.084094239908,39698.118063401802,38780.253755225618,44998.329751879464,39969.310534597047,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trading",{"$f":"GT86","v":0},{"$f":"BG102","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,"Sales",null,null,{"$f":"-($E$42+$E$46)*(1+marge_manco)","v":1328740.4934223397},{"$f":"-($F$42+$F$46)*(1+marge_manco)","v":1027357.3502122394},{"$f":"-($G$42+$G$46)*(1+marge_manco)","v":1017357.971949704},{"$f":"-($H$42+$H$46)*(1+marge_manco)","v":1048615.4748549035},{"$f":"-($I$42+$I$46)*(1+marge_manco)","v":1109029.9658481702},{"$f":"-($J$42+$J$46)*(1+marge_manco)","v":1171578.312139045},{"$f":"-($K$42+$K$46)*(1+marge_manco)","v":1207147.8262752506},{"$f":"-($L$42+$L$46)*(1+marge_manco)","v":1243009.6053003252},{"$f":"-($M$42+$M$46)*(1+marge_manco)","v":1279660.8592041568},{"$f":"-($N$42+$N$46)*(1+marge_manco)","v":1318528.6276776707},{"$f":"-($O$42+$O$46)*(1+marge_manco)","v":1358956.5581762996},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales",null,null,{"$f":"-(AH42+AH46)*(1+marge_manco)","v":411290.75583612948},917449.73758621025,534627.49230309785,492729.85790914157,531727.18763532327,485630.78431438073,533106.32213235728,515509.15272254625,554514.98292408511,554514.98292408511,585789.15606952249,585789.15606952249,603573.91313762532,603573.91313762532,621504.8026501626,621504.8026501626,639830.42960207839,639830.42960207839,659264.31383883534,659264.31383883534,679478.27908814978,679478.27908814978,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gross income",null,null,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chiffre d'affaires = charges de la SAS, répartis entre les exploitations et les prestations au prorata de leurs CA et de leurs investissements "]
[]
[null,"Investments (inflation adjusted) ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investments (inflation adjusted) ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investisments  (inflation adjusted)"]
[]
[null,null,null,null,null,"N",null,"N + 1",null,"N + 2",null,"N + 3",null,"N+4",null,"N + 5",null,"N+6",null,"N+7",null,"N + 8",null,"N + 9",null,"N + 10",null,"Total",null,null,null,null,null,null,"N",null,null,null,"N + 1",null,null,null,"N + 2",null,null,null,"N + 3",null,null,null,"N+4",null,null,null,"N + 5",null,null,null,"N+6",null,null,null,"N+7",null,null,null,"N + 8",null,null,null,"N + 9",null,null,null,"N + 10",null,null,null,"N + 11",null,null,null,"N + 12",null,null,null,"N + 13",null,null,null,"N + 14",null,null,null,"N + 15",null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"In €",null,null,"N",null,null,"N + 1",null,null,"N + 2",null,null,"N + 3",null,null,"Total"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S1",null,"S2",null,"S3",null,"S4",null,"S5",null,"S6",null,"S7",null,"S8",null,"S9",null,"S10",null,"S11",null,"S12",null,"S13",null,"S14",null,"S15",null,"S16",null,"S17",null,"S18",null,"S19",null,"S20",null,"S21",null,"S22",null,"S23",null,"S24",null,"S25",null,"S26",null,"S27",null,"S28",null,"S29",null,"S30",null,"S31",null,"S32"]
[null,null,null,null,"Unit cost","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total",null,null,null,null,null,null,"Unit cost","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Unit price","Total","Qty","Unit price","Total","Qty","Unit price","Total","Qty","Unit price","Total"]
[]
[null,null,"Droit de douane et taxes communautaires",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Droit de douane et taxes communautaires",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customs duty and Community tax",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"CA114","v":0},{"$f":"CB114","v":0},{"$f":"CC114","v":0},{"$f":"CD114","v":0},{"$f":"CE114","v":0},{"$f":"CF114","v":0},{"$f":"CG114","v":0},{"$f":"CH114","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"CI114","v":0},null,{"$f":"CK114","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,{"$f":"#REF!","v":{"$error":"#REF!"}},0,{"$f":"CJ115","v":0},0]
[null,"FONCIER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FONCIER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LAND",null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0]
[null,null,"Terrain irrigable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G117,I117,K117,M117,O117,Q117,S117,U117,W117,Y117,AA117)","v":0},null,null,null,"Terrain irrigable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ117,AN117,AR117,AV117,AZ117,BD117,BH117,BL117,BP117,BT117,BX117)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0]
[null,null,"Rizières",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G118,I118,K118,M118,O118,Q118,S118,U118,W118,Y118,AA118)","v":0},null,null,null,"Rizières",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ118,AN118,AR118,AV118,AZ118,BD118,BH118,BL118,BP118,BT118,BX118)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rice compartments",null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0]
[null,"Total foncier",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB116:AB118)","v":0},null,null,"Total foncier",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CU116:CU118)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total land",null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0]
[null,"GENIE-CIVIL - CONSTRUCTION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GENIE-CIVIL - CONSTRUCTION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BUILDINGS",null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0]
[null,null,"Hangar fermé charpente fer 1200 m²",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G122,I122,K122,M122,O122,Q122,S122,U122,W122,Y122,AA122)","v":0},null,null,null,"Hangar fermé charpente fer 1200 m²",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ122,AN122,AR122,AV122,AZ122,BD122,BH122,BL122,BP122,BT122,BX122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enclosed iron shed 1200 m²",null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0]
[null,null,"Bâtis 150 m² ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G123,I123,K123,M123,O123,Q123,S123,U123,W123,Y123,AA123)","v":0},null,null,null,"Bâtis 150 m² ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ123,AN123,AR123,AV123,AZ123,BD123,BH123,BL123,BP123,BT123,BX123)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Office building 150 m² ",null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0]
[null,null,"Empierrement cours de ferme, usine",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G124,I124,K124,M124,O124,Q124,S124,U124,W124,Y124,AA124)","v":0},null,null,null,"Empierrement cours de ferme, usine",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ124,AN124,AR124,AV124,AZ124,BD124,BH124,BL124,BP124,BT124,BX124)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Graveled farmyards",null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0]
[null,"Total Génie civil - construction",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB121:AB124)","v":0},null,null,"Total Génie civil - construction",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CU121:CU124)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0]
[null,"MATERIEL D'EXPLOITATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MATERIEL D'EXPLOITATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FARM EQUIPMENT",null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0]
[null,null,"Station de pompage diesel riz 6 000 m3/h",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Station de pompage diesel riz 6 000 m3/h",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel pumping station rice 6000 m3/h",null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0]
[null,null,"Station de pompage électrique maïs 4 200 m3/h",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Station de pompage électrique maïs 4 200 m3/h",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0]
[null,null,"Station de pompage électrique maïs 2 500 m3/h",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Station de pompage électrique maïs 2 500 m3/h",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0]
[null,null,"Groupe électrogène 300 KVA PRP, secours irrigation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Groupe électrogène 300 KVA PRP, secours irrigation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0]
[null,null,"Tracteur Case IH STX, 485 cv",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tracteur Case IH STX, 485 cv",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractor Case IH STX, 485 hp",null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0]
[null,null,"Tracteur New Holland T7060, 220 cv",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tracteur New Holland T7060, 220 cv",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractor New Holland T7060, 220 hp",null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0]
[null,null,"Tracteur New Holland TM7040, 180 cv",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tracteur New Holland TM7040, 180 cv",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractor New Holland TM7040, 180 hp",null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0]
[null,null,"Tracteur New Holland TS6020, 120 cv",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tracteur New Holland TS6020, 120 cv",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractor New Holland TS6020, 120 hp",null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0]
[null,null,"Pelle mécanique CAT 325, 180 ch (occasion)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pelle mécanique CAT 325, 180 ch (occasion)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydraulic excavator CAT 325 (second hand)",null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0]
[null,null,"Cover crop Case IH RMX 370, 660 mm, 8,4 m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cover crop Case IH RMX 370, 660 mm, 8,4 m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cover crop Case IH RMX 370, 660 mm, 8,4 m",null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0]
[null,null,"Combiné Carrier 650, cross board + rouleau",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Combiné Carrier 650, cross board + rouleau",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Carrier 650, cross board + roller, 6,50 m",null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0]
[null,null,"Rouleau 16 m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rouleau 16 m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Roller 16m",null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0]
[null,null,"HORSCH TERRANO 6 FX 5,80 m - 19 dents + disques + rouleau",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HORSCH TERRANO 6 FX 5,80 m - 19 dents + disques + rouleau",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Laser guidance levelling blade Fontana 700 LSR, h=130, 7 m, 8 wheels",null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0]
[null,null,"HORSCH JOKER RT 8, 8,00 m + rouleau",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HORSCH JOKER RT 8, 8,00 m + rouleau",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0]
[null,null,"Décomptacteur Grégoire Hélios, 10 dents, 5 m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Décomptacteur Grégoire Hélios, 10 dents, 5 m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0]
[null,null,"Lame laser Fontana 700 LSR, h=130, 7 m, 8 roues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lame laser Fontana 700 LSR, h=130, 7 m, 8 roues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Laser leveller Fontana 700 LSR, h=130, 7 m",null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0]
[null,null,"Bennes Joskin Trans-space 7000 BC23150, 22 t",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bennes Joskin Trans-space 7000 BC23150, 22 t",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trailers Joskin Trans-space 7000 BC23150, 22 t",null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0]
[null,null,"Semoir Monosem NX, 8 / 12 rangs + ferti ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Semoir Monosem NX, 8 / 12 rangs + ferti ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0]
[null,null,"Epandeur chaux Sulky polyvrac S120 M, 9 t,  9 m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Epandeur chaux Sulky polyvrac S120 M, 9 t,  9 m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"CA146","v":0},{"$f":"CB146","v":0},{"$f":"CC146","v":0},{"$f":"CD146","v":0},{"$f":"CE146","v":0},{"$f":"CF146","v":0},{"$f":"CG146","v":0},{"$f":"CH146","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"CI146","v":0},0,{"$f":"CK146","v":0}]
[null,null,"Distributeur engrais Sulky DPA X36, 1900 l, 30 m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Distributeur engrais Sulky DPA X36, 1900 l, 30 m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fertilizer spreader Sulky DPA X36, 1900 l, 30 m",null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,{"$f":"#REF!","v":{"$error":"#REF!"}},0,{"$f":"CJ147","v":0},0]
[null,null,"Pulvérisateur trainé Caruelle Olympia 4000 l",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pulvérisateur trainé Caruelle Olympia 4000 l",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trailed sprayers Caruelle Olympia 4000 l, 24 m",null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0]
[null,null,"Pulvérisateur automoteur Caruelle Nympheos 4240",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pulvérisateur automoteur Caruelle Nympheos 4240",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0]
[null,null,"Télescopique JCB 531-70",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Télescopique JCB 531-70",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Telescopic handler  JCB 531-70",null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0]
[null,null,"Transbordeur 23 000 l",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transbordeur 23 000 l",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grain cart 23 000 l",null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0]
[null,null,"Remorque plateau 10 t",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Remorque plateau 10 t",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flatbed trailers 10 t",null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0]
[null,null,"Bineuse Monosem SCD autoguidée, 8 rangs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bineuse Monosem SCD autoguidée, 8 rangs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0]
[null,null,"Moissonneuse Case IH, 2388 Riz, coupe 6,10 m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Moissonneuse Case IH, 2388 Riz, coupe 6,10 m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Harvester Case IH, 2388 Rice, cut 6,10 m",null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0]
[null,null,"Moissonneuse Case IH, 2388, 280 ch, 6 rangs maïs, 9000 l",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Moissonneuse Case IH, 2388, 280 ch, 6 rangs maïs, 9000 l",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0]
[null,null,"Barre de coupe soja Case IH, sans broyeur",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Barre de coupe soja Case IH, sans broyeur",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0]
[null,null,"Broyeur axe horizontal déporté, 2,50 m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Broyeur axe horizontal déporté, 2,50 m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Crusher with horizontal axis, 2,50 m",null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0]
[null,null,"Broyeur Kuhn RM 610 R, 6 m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Broyeur Kuhn RM 610 R, 6 m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Crusher Kuhn RM 610 R, 6 m",null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0]
[null,null,"Atomiseurs à dos",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Atomiseurs à dos",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Backpack sprayers",null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0]
[null,null,"Autres matériels et options",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Autres matériels et options",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other material and options",null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0]
[null,null,"Cuve à gasoil de 50 000 l",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cuve à gasoil de 50 000 l",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gasoil tank of 50 000 l",null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0]
[null,null,"Outillage mécanique",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Outillage mécanique",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mechanical tillage",null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0]
[null,"Total matériel d'exploitation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total matériel d'exploitation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total farm equipment",null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0]
[null,"LIGHT VEHICLES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LIGHT VEHICLES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LIGHT VEHICLES",null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0]
[null,null,"Vehicles 4x4",null,null,null,{"$f":"F166*E166","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vehicles 4x4",null,null,null,{"$f":"AI166*AH166","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vehicles 4x4",null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0]
[null,null,"Vehicles",null,null,null,{"$f":"F167*E167","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vehicles",null,null,null,{"$f":"AI167*AH167","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vehicles",null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0]
[null,null,"Motorcycles",null,null,0,{"$f":"F168*E168","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Motorcycles",null,null,0,{"$f":"AI168*AH168","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Motorcycles",null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0]
[null,"Total light vehicles",null,null,null,null,{"$f":"SUM(G166:G168)","v":0},null,{"$f":"SUM(I166:I168)","v":0},null,{"$f":"SUM(K166:K168)","v":0},null,{"$f":"SUM(M166:M168)","v":0},null,{"$f":"SUM(O166:O168)","v":0},null,{"$f":"SUM(Q166:Q168)","v":0},null,{"$f":"SUM(S166:S168)","v":0},null,{"$f":"SUM(U166:U168)","v":0},null,{"$f":"SUM(W166:W168)","v":0},null,{"$f":"SUM(Y166:Y168)","v":0},null,null,null,null,null,"Total light vehicles",null,null,null,null,{"$f":"SUM(AJ166:AJ168)","v":0},null,null,null,{"$f":"SUM(AN166:AN168)","v":0},null,null,null,{"$f":"SUM(AR166:AR168)","v":0},null,null,null,{"$f":"SUM(AV166:AV168)","v":0},null,null,null,{"$f":"SUM(AZ166:AZ168)","v":0},null,null,null,{"$f":"SUM(BD166:BD168)","v":0},null,null,null,{"$f":"SUM(BH166:BH168)","v":0},null,null,null,{"$f":"SUM(BL166:BL168)","v":0},null,null,null,{"$f":"SUM(BP166:BP168)","v":0},null,null,null,{"$f":"SUM(BT166:BT168)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(CB166:CB168)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(CJ166:CJ168)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total light vehicles",null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0]
[null,"EQUIPEMENT DE PRODUCTION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EQUIPEMENT DE PRODUCTION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PRODUCTION EQUIPMENT",null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0]
[null,null,"Pivots 50 ha",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G172,I172,K172,M172,O172,Q172,S172,U172,W172,Y172,AA172)","v":0},null,null,null,"Pivots 50 ha",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ172,AN172,AR172,AV172,AZ172,BD172,BH172,BL172,BP172,BT172,BX172)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0]
[null,null,"Silos céréales ventillés 2500 t maïs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,"Silos céréales ventillés 2500 t maïs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0]
[null,null,"Silos céréales ventillés 1750 t riz",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,"Silos céréales ventillés 1750 t riz",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ventilated silos 1750 t paddy",null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0]
[null,null,"Silos semences ventilés 200 t riz paddy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,"Silos semences ventilés 200 t riz paddy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ventilated silos 200 t paddy seeds",null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0]
[null,null,"Séchoir à riz 50 t/h (secours)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,"Séchoir à riz 50 t/h (secours)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grain dryer 50 t/h (backup)",null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0]
[null,null,"Rizerie 7 t/h, riz export",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,"Rizerie 7 t/h, riz export",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rice mill 7 t/h, export rice",null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0]
[null,null,"Pont bascule 100 t",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,"Pont bascule 100 t",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Weighbridge 100t",null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0]
[null,"Total équipement de production",null,null,null,null,{"$f":"SUM(G171:G178)","v":0},null,null,null,{"$f":"SUM(K174:K178)","v":0},null,{"$f":"SUM(M174:M178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB171:AB178)","v":0},null,null,"Total équipement de production",null,null,null,null,{"$f":"SUM(AJ171:AJ178)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AR174:AR178)","v":0},null,null,null,{"$f":"SUM(AV174:AV178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CU171:CU178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total production equipment",null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0]
[null,"OFFICE AND OTHER EQUIPMENT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OFFICE AND OTHER EQUIPMENT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OFFICE AND HOUSING EQUIPMENT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Office equipment",null,{"$f":"Inputs!$C$209","v":5250},4,{"$f":"F182*E182","v":21000},null,{"$f":"E182*(1+inflation_ch)*H182","v":0},null,{"$f":"E182*(1+inflation_ch)^2*J182","v":0},1,{"$f":"E182*(1+inflation_ch)^3*L182","v":5736.81675},null,{"$f":"E182*(1+inflation_ch)^4*N182","v":0},{"$f":"F182","v":4},{"$f":"E182*(1+inflation_ch)^5*P182","v":24344.755560299996},{"$f":"H182","v":0},{"$f":"E182*(1+inflation_ch)^6*R182","v":0},{"$f":"J182","v":0},{"$f":"E182*(1+inflation_ch)^7*T182","v":0},{"$f":"L182","v":1},{"$f":"E182*(1+inflation_ch)^8*V182","v":6650.5429272849833},{"$f":"N182","v":0},{"$f":"E182*(1+inflation_ch)^9*X182","v":0},{"$f":"P182","v":4},{"$f":"E182*(1+inflation_ch)^10*Z182","v":28222.243966226557},{"$f":"+AA182+Y182+W182+U182+S182+Q182+O182+M182+K182+I182+G182","v":85954.359203811531},null,null,null,"Office equipment",null,{"$f":"Inputs!$C$209","v":5250},4,{"$f":"AI182*AH182","v":21000},null,null,null,{"$f":"AH182*(1+inflation_ch)*AM182","v":0},null,null,null,{"$f":"AH182*(1+inflation_ch)^2*AQ182","v":0},null,null,1,{"$f":"AH182*(1+inflation_ch)^3*AU182","v":5736.81675},null,null,null,{"$f":"AH182*(1+inflation_ch)^4*AY182","v":0},null,null,{"$f":"AI182","v":4},{"$f":"AH182*(1+inflation_ch)^5*BC182","v":24344.755560299996},null,null,{"$f":"AM182","v":0},{"$f":"AH182*(1+inflation_ch)^6*BG182","v":0},null,null,{"$f":"AQ182","v":0},{"$f":"AH182*(1+inflation_ch)^7*BK182","v":0},null,null,{"$f":"AU182","v":1},{"$f":"AH182*(1+inflation_ch)^8*BO182","v":6650.5429272849833},null,null,{"$f":"AY182","v":0},{"$f":"AH182*(1+inflation_ch)^9*BS182","v":0},null,null,{"$f":"BC182","v":4},{"$f":"$AH182*(1+inflation_ch)^10*BW182","v":28222.243966226557},null,null,{"$f":"BG182","v":0},{"$f":"$AH182*(1+inflation_ch)^10*CA182","v":0},null,null,{"$f":"BK182","v":0},{"$f":"$AH182*(1+inflation_ch)^10*CE182","v":0},null,null,{"$f":"BO182","v":1},{"$f":"$AH182*(1+inflation_ch)^13*CI182","v":7709.8019956207108},null,null,{"$f":"BS182","v":0},{"$f":"$AH182*(1+inflation_ch)^10*CM182","v":0},null,null,{"$f":"BW182","v":4},{"$f":"$AH182*(1+inflation_ch)^15*CQ182","v":32717.315748616053},null,null,{"$f":"CR182+CN182+CJ182+CF182+CB182+BX182+BT182+BP182+BL182+BH182+BD182+AZ182+AV182+AR182+AN182+AJ182","v":126381.47694804829},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Office equipment",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"CA182","v":0},0,0,0,0,0,0,0,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"CI182","v":1},{"$f":"CJ182","v":7709.8019956207108},0]
[null,null,"Softwares & IT",null,{"$f":"Inputs!$C$210","v":1050},3,{"$f":"F183*E183","v":3150},null,{"$f":"E183*(1+inflation_ch)*H183","v":0},null,{"$f":"E183*(1+inflation_ch)^2*J183","v":0},3,{"$f":"E183*(1+inflation_ch)^3*L183","v":3442.0900500000002},null,{"$f":"E183*(1+inflation_ch)^4*N183","v":0},null,{"$f":"E183*(1+inflation_ch)^5*P183","v":0},3,{"$f":"E183*(1+inflation_ch)^6*R183","v":3761.2647340663498},null,{"$f":"E183*(1+inflation_ch)^7*T183","v":0},null,{"$f":"E183*(1+inflation_ch)^8*V183","v":0},3,{"$f":"E183*(1+inflation_ch)^9*X183","v":4110.0355290621201},null,{"$f":"E183*(1+inflation_ch)^10*Z183","v":0},{"$f":"+AA183+Y183+W183+U183+S183+Q183+O183+M183+K183+I183+G183","v":14463.39031312847},null,null,null,"Softwares & IT",null,{"$f":"Inputs!$C$210","v":1050},3,{"$f":"AI183*AH183","v":3150},null,null,null,{"$f":"AH183*(1+inflation_ch)*AM183","v":0},null,null,null,{"$f":"AH183*(1+inflation_ch)^2*AQ183","v":0},null,null,3,{"$f":"AH183*(1+inflation_ch)^3*AU183","v":3442.0900500000002},null,null,null,{"$f":"AH183*(1+inflation_ch)^4*AY183","v":0},null,null,null,{"$f":"AH183*(1+inflation_ch)^5*BC183","v":0},null,null,3,{"$f":"AH183*(1+inflation_ch)^6*BG183","v":3761.2647340663498},null,null,null,{"$f":"AH183*(1+inflation_ch)^7*BK183","v":0},null,null,null,{"$f":"AH183*(1+inflation_ch)^8*BO183","v":0},null,null,3,{"$f":"AH183*(1+inflation_ch)^9*BS183","v":4110.0355290621201},null,null,null,{"$f":"$AH183*(1+inflation_ch)^10*BW183","v":0},null,null,null,{"$f":"$AH183*(1+inflation_ch)^10*CA183","v":0},null,null,null,{"$f":"$AH183*(1+inflation_ch)^10*CE183","v":0},null,null,null,{"$f":"$AH183*(1+inflation_ch)^13*CI183","v":0},null,null,null,{"$f":"$AH183*(1+inflation_ch)^10*CM183","v":0},null,null,null,{"$f":"$AH183*(1+inflation_ch)^15*CQ183","v":0},null,null,{"$f":"CR183+CN183+CJ183+CF183+CB183+BX183+BT183+BP183+BL183+BH183+BD183+AZ183+AV183+AR183+AN183+AJ183","v":14463.39031312847}]
[null,null,"House equipment (Senegal)",null,{"$f":"Inputs!$C$211","v":6300},2,{"$f":"F184*E184","v":12600},null,{"$f":"E184*(1+inflation_ch)*H184","v":0},null,{"$f":"E184*(1+inflation_ch)^2*J184","v":0},1,{"$f":"E184*(1+inflation_ch)^3*L184","v":6884.1800999999996},null,{"$f":"E184*(1+inflation_ch)^4*N184","v":0},{"$f":"F184","v":2},{"$f":"E184*(1+inflation_ch)^5*P184","v":14606.853336179998},{"$f":"H184","v":0},{"$f":"E184*(1+inflation_ch)^6*R184","v":0},{"$f":"J184","v":0},{"$f":"E184*(1+inflation_ch)^7*T184","v":0},{"$f":"L184","v":1},{"$f":"E184*(1+inflation_ch)^8*V184","v":7980.6515127419807},{"$f":"N184","v":0},{"$f":"E184*(1+inflation_ch)^9*X184","v":0},{"$f":"P184","v":2},{"$f":"E184*(1+inflation_ch)^10*Z184","v":16933.346379735933},{"$f":"+AA184+Y184+W184+U184+S184+Q184+O184+M184+K184+I184+G184","v":59005.031328657911},null,null,null,"House equipment (Senegal)",null,{"$f":"Inputs!$C$211","v":6300},2,{"$f":"AI184*AH184","v":12600},null,null,null,{"$f":"AH184*(1+inflation_ch)*AM184","v":0},null,null,null,{"$f":"AH184*(1+inflation_ch)^2*AQ184","v":0},null,null,1,{"$f":"AH184*(1+inflation_ch)^3*AU184","v":6884.1800999999996},null,null,null,{"$f":"AH184*(1+inflation_ch)^4*AY184","v":0},null,null,{"$f":"AI184","v":2},{"$f":"AH184*(1+inflation_ch)^5*BC184","v":14606.853336179998},null,null,{"$f":"AM184","v":0},{"$f":"AH184*(1+inflation_ch)^6*BG184","v":0},null,null,{"$f":"AQ184","v":0},{"$f":"AH184*(1+inflation_ch)^7*BK184","v":0},null,null,{"$f":"AU184","v":1},{"$f":"AH184*(1+inflation_ch)^8*BO184","v":7980.6515127419807},null,null,{"$f":"AY184","v":0},{"$f":"AH184*(1+inflation_ch)^9*BS184","v":0},null,null,{"$f":"BC184","v":2},{"$f":"$AH184*(1+inflation_ch)^10*BW184","v":16933.346379735933},null,null,{"$f":"BG184","v":0},{"$f":"$AH184*(1+inflation_ch)^10*CA184","v":0},null,null,{"$f":"BK184","v":0},{"$f":"$AH184*(1+inflation_ch)^10*CE184","v":0},null,null,{"$f":"BO184","v":1},{"$f":"$AH184*(1+inflation_ch)^13*CI184","v":9251.7623947448519},null,null,{"$f":"BS184","v":0},{"$f":"$AH184*(1+inflation_ch)^10*CM184","v":0},null,null,{"$f":"BW184","v":2},{"$f":"$AH184*(1+inflation_ch)^15*CQ184","v":19630.38944916963},null,null,{"$f":"CR184+CN184+CJ184+CF184+CB184+BX184+BT184+BP184+BL184+BH184+BD184+AZ184+AV184+AR184+AN184+AJ184","v":87887.18317257239},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Housing equipment",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"CA184","v":0},0,0,0,0,0,0,0,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"CI184","v":1},9251.7623947448519,0]
[null,"Total office and housing equipment",null,null,null,null,{"$f":"SUM(G182:G184)","v":36750},null,{"$f":"SUM(I182:I184)","v":0},null,{"$f":"SUM(K182:K184)","v":0},null,{"$f":"SUM(M182:M184)","v":16063.0869},null,{"$f":"SUM(O182:O184)","v":0},null,{"$f":"SUM(Q182:Q184)","v":38951.608896479993},null,{"$f":"SUM(S182:S184)","v":3761.2647340663498},null,{"$f":"SUM(U182:U184)","v":0},null,{"$f":"SUM(W182:W184)","v":14631.194440026964},null,{"$f":"SUM(Y182:Y184)","v":4110.0355290621201},null,{"$f":"SUM(AA182:AA184)","v":45155.59034596249},{"$f":"SUM(AB181:AB184)","v":159422.78084559791},null,null,"Total office and housing equipment",null,null,null,null,{"$f":"SUM(AJ182:AJ184)","v":36750},null,null,null,{"$f":"SUM(AN182:AN184)","v":0},null,null,null,{"$f":"SUM(AR182:AR184)","v":0},null,null,null,{"$f":"SUM(AV182:AV184)","v":16063.0869},null,null,null,{"$f":"SUM(AZ182:AZ184)","v":0},null,null,null,{"$f":"SUM(BD182:BD184)","v":38951.608896479993},null,null,null,{"$f":"SUM(BH182:BH184)","v":3761.2647340663498},null,null,null,{"$f":"SUM(BL182:BL184)","v":0},null,null,null,{"$f":"SUM(BP182:BP184)","v":14631.194440026964},null,null,null,{"$f":"SUM(BT182:BT184)","v":4110.0355290621201},null,null,null,{"$f":"SUM(BX182:BX184)","v":45155.59034596249},null,null,null,{"$f":"SUM(CB182:CB184)","v":0},null,null,null,{"$f":"SUM(CF182:CF184)","v":0},null,null,null,{"$f":"SUM(CJ182:CJ184)","v":16961.564390365562},null,null,null,{"$f":"SUM(CN182:CN184)","v":0},null,null,null,{"$f":"SUM(CR182:CR184)","v":52347.705197785683},null,null,{"$f":"SUM(CU181:CU184)","v":228732.05043374916},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total office and housing equipment",null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,{"$f":"#REF!","v":{"$error":"#REF!"}},0,16961.564390365562,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0]
[null,"Total investments",null,null,null,null,{"$f":"SUM(G119,G125,G163,G169,G179,G185)","v":36750},null,{"$f":"SUM(I119,I125,I163,I169,I179,I185)","v":0},null,{"$f":"SUM(K119,K125,K163,K169,K179,K185)","v":0},null,{"$f":"SUM(M119,M125,M163,M169,M179,M185)","v":16063.0869},null,{"$f":"SUM(O119,O125,O163,O169,O179,O185)","v":0},null,{"$f":"SUM(Q119,Q125,Q163,Q169,Q179,Q185)","v":38951.608896479993},null,{"$f":"SUM(S119,S125,S163,S169,S179,S185)","v":3761.2647340663498},null,{"$f":"SUM(U119,U125,U163,U169,U179,U185)","v":0},null,{"$f":"SUM(W119,W125,W163,W169,W179,W185)","v":14631.194440026964},null,{"$f":"SUM(Y119,Y125,Y163,Y169,Y179,Y185)","v":4110.0355290621201},null,{"$f":"SUM(AA119,AA125,AA163,AA169,AA179,AA185)","v":45155.59034596249},{"$f":"SUM(AB119,AB125,AB163,AB169,AB179,AB185)","v":159422.78084559791},null,null,"Total investments",null,null,null,null,{"$f":"SUM(AJ119,AJ125,AJ163,AJ169,AJ179,AJ185)","v":36750},null,null,null,{"$f":"SUM(AN119,AN125,AN163,AN169,AN179,AN185)","v":0},null,null,null,{"$f":"SUM(AR119,AR125,AR163,AR169,AR179,AR185)","v":0},null,null,null,{"$f":"SUM(AV119,AV125,AV163,AV169,AV179,AV185)","v":16063.0869},null,null,null,{"$f":"SUM(AZ119,AZ125,AZ163,AZ169,AZ179,AZ185)","v":0},null,null,null,{"$f":"SUM(BD119,BD125,BD163,BD169,BD179,BD185)","v":38951.608896479993},null,null,null,{"$f":"SUM(BH119,BH125,BH163,BH169,BH179,BH185)","v":3761.2647340663498},null,null,null,{"$f":"SUM(BL119,BL125,BL163,BL169,BL179,BL185)","v":0},null,null,null,{"$f":"SUM(BP119,BP125,BP163,BP169,BP179,BP185)","v":14631.194440026964},null,null,null,{"$f":"SUM(BT119,BT125,BT163,BT169,BT179,BT185)","v":4110.0355290621201},null,null,null,{"$f":"SUM(BX119,BX125,BX163,BX169,BX179,BX185)","v":45155.59034596249},null,null,null,{"$f":"SUM(CB119,CB125,CB163,CB169,CB179,CB185)","v":0},null,null,null,{"$f":"SUM(CF119,CF125,CF163,CF169,CF179,CF185)","v":0},null,null,null,{"$f":"SUM(CJ119,CJ125,CJ163,CJ169,CJ179,CJ185)","v":16961.564390365562},null,null,null,{"$f":"SUM(CN119,CN125,CN163,CN169,CN179,CN185)","v":0},null,null,null,{"$f":"SUM(CR119,CR125,CR163,CR169,CR179,CR185)","v":52347.705197785683},null,null,{"$f":"SUM(CU119,CU125,CU163,CU169,CU179,CU185)","v":228732.05043374916},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total ",null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,{"$f":"#REF!","v":{"$error":"#REF!"}},0,16961.564390365562,0]
[]
[]
[]
[null,"Depreciation - Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation - Semesters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation schedule"]
[]
[null,null,null,null,"N","N + 1","N + 2","N + 3","N + 4","N + 5","N + 6","N + 7","N + 8","N + 9","N + 10","Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Periods","N",null,"N + 1",null,"N + 2",null,"N + 3",null,"N + 4",null,"N + 5",null,"N + 6",null,"N + 7",null,"N + 8",null,"N + 9",null,"N + 10",null,"N + 11",null,"N + 12",null,"N + 13",null,"N + 14",null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"In €",null,null,"N","N + 1","N + 2","N + 3","N + 4","N + 5","N + 6","N + 7","N + 8"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S1","S2","S3","S4","S5","S6","S7","S8","S9","S10","S11","S12","S13","S14","S15","S16","S17","S18","S19","S20","S21","S22","S23","S24","S25","S26","S27","S28","S29","S30","S31","S32"]
[]
[null,"FONCIER (20 ans)",null,null,{"$f":"G119","v":0},{"$f":"I119","v":0},{"$f":"K119","v":0},{"$f":"M119","v":0},null,null,null,null,null,null,null,{"$f":"SUM(E196:O196)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FONCIER (20 ans)",null,null,{"$f":"G160","v":0},null,{"$f":"I160","v":0},null,{"$f":"K160","v":0},null,{"$f":"M160","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH196:BB196)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LAND (20 years)",null,null,{"$f":"CQ196","v":0},{"$f":"CR196","v":0},0,0,0,0,0,0,0]
[null,null,"Dotation année",null,{"$f":"E196/20","v":0},{"$f":"SUM(E196:F196)/20","v":0},{"$f":"SUM(E196:G196)/20","v":0},{"$f":"SUM(E196:H196)/20","v":0},{"$f":"SUM(E196:I196)/20","v":0},{"$f":"SUM(E196:J196)/20","v":0},{"$f":"SUM(E196:K196)/20","v":0},{"$f":"SUM(E196:L196)/20","v":0},{"$f":"SUM(E196:M196)/20","v":0},{"$f":"SUM(E196:N196)/20","v":0},{"$f":"SUM(E196:O196)/20","v":0},{"$f":"SUM(E197:O197)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dotation année",null,{"$f":"AH196/20","v":0},null,{"$f":"SUM(AH196:AJ196)/20","v":0},null,{"$f":"SUM(AH196:AL196)/20","v":0},null,{"$f":"SUM(AH196:AN196)/20","v":0},null,{"$f":"SUM(AH196:AP196)/20","v":0},null,{"$f":"SUM(AH196:AR196)/20","v":0},null,{"$f":"SUM(AH196:AT196)/20","v":0},null,{"$f":"SUM(AH196:AV196)/20","v":0},null,{"$f":"SUM(AH196:AX196)/20","v":0},null,{"$f":"SUM(AH196:AZ196)/20","v":0},null,{"$f":"SUM(AH196:BB196)/20","v":0},null,{"$f":"SUM(AJ196:BD196)/20","v":0},null,{"$f":"SUM(AL196:BF196)/20","v":0},null,{"$f":"SUM(AN196:BH196)/20","v":0},null,{"$f":"SUM(AP196:BJ196)/20","v":0},null,null,null,{"$f":"SUM(AH197:BB197)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation expense",null,{"$f":"CQ197","v":0},0,0,0,0,0,0,0,0]
[null,null,"Cumul années antérieures",null,null,{"$f":"E199","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cumul années antérieures",null,null,null,{"$f":"AH199","v":0},null,{"$f":"AJ199","v":0},null,{"$f":"AL199","v":0},null,{"$f":"AN199","v":0},null,{"$f":"AP199","v":0},null,{"$f":"AR199","v":0},null,{"$f":"AT199","v":0},null,{"$f":"AV199","v":0},null,{"$f":"AX199","v":0},null,{"$f":"AZ199","v":0},null,{"$f":"BB199","v":0},null,{"$f":"BD199","v":0},null,{"$f":"BF199","v":0},null,{"$f":"BH199","v":0},null,null,null,{"$f":"BB199","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accumulated preceding years",null,0,0,0,0,0,0,0,0,0]
[null,"Cumul amorissement",null,null,{"$f":"SUM(E197:E198)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cumul amorissement",null,null,{"$f":"SUM(AH197:AH198)","v":0},null,{"$f":"SUM(AJ197:AJ198)","v":0},null,{"$f":"SUM(AL197:AL198)","v":0},null,{"$f":"SUM(AN197:AN198)","v":0},null,{"$f":"SUM(AP197:AP198)","v":0},null,{"$f":"SUM(AR197:AR198)","v":0},null,{"$f":"SUM(AT197:AT198)","v":0},null,{"$f":"SUM(AV197:AV198)","v":0},null,{"$f":"SUM(AX197:AX198)","v":0},null,{"$f":"SUM(AZ197:AZ198)","v":0},null,{"$f":"SUM(BB197:BB198)","v":0},null,{"$f":"SUM(BD197:BD198)","v":0},null,{"$f":"SUM(BF197:BF198)","v":0},null,{"$f":"SUM(BH197:BH198)","v":0},null,{"$f":"SUM(BJ197:BJ198)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accumulated depreciation",null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,"GENIE-CIVIL - CONSTRUCTION (20 ans)",null,null,{"$f":"G125","v":0},{"$f":"I125","v":0},{"$f":"K125","v":0},{"$f":"M125","v":0},null,null,null,null,null,null,null,{"$f":"SUM(E201:O201)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GENIE-CIVIL - CONSTRUCTION (20 ans)",null,null,{"$f":"G166","v":0},null,{"$f":"I166","v":0},null,{"$f":"K166","v":0},null,{"$f":"M166","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH201:BB201)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BUILDINGS (20 years)",null,null,0,0,0,0,0,0,0,0,0]
[null,null,"Dotation année",null,{"$f":"E201/20","v":0},{"$f":"SUM(E201:F201)/20","v":0},{"$f":"SUM(E201:G201)/20","v":0},{"$f":"SUM(E201:H201)/20","v":0},{"$f":"SUM(E201:I201)/20","v":0},{"$f":"SUM(E201:J201)/20","v":0},{"$f":"SUM(E201:K201)/20","v":0},{"$f":"SUM(E201:L201)/20","v":0},{"$f":"SUM(E201:M201)/20","v":0},{"$f":"SUM(E201:N201)/20","v":0},{"$f":"SUM(E201:O201)/20","v":0},{"$f":"SUM(E202:O202)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dotation année",null,{"$f":"AH201/20","v":0},null,{"$f":"SUM(AH201:AJ201)/20","v":0},null,{"$f":"SUM(AH201:AL201)/20","v":0},null,{"$f":"SUM(AH201:AN201)/20","v":0},null,{"$f":"SUM(AH201:AP201)/20","v":0},null,{"$f":"SUM(AH201:AR201)/20","v":0},null,{"$f":"SUM(AH201:AT201)/20","v":0},null,{"$f":"SUM(AH201:AV201)/20","v":0},null,{"$f":"SUM(AH201:AX201)/20","v":0},null,{"$f":"SUM(AH201:AZ201)/20","v":0},null,{"$f":"SUM(AH201:BB201)/20","v":0},null,{"$f":"SUM(AJ201:BD201)/20","v":0},null,{"$f":"SUM(AL201:BF201)/20","v":0},null,{"$f":"SUM(AN201:BH201)/20","v":0},null,{"$f":"SUM(AP201:BJ201)/20","v":0},null,null,null,{"$f":"SUM(AH202:BB202)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation expense",null,0,0,0,0,0,0,0,0,0]
[null,null,"Cumul années antérieures",null,null,{"$f":"E204","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cumul années antérieures",null,null,null,{"$f":"AH204","v":0},null,{"$f":"AJ204","v":0},null,{"$f":"AL204","v":0},null,{"$f":"AN204","v":0},null,{"$f":"AP204","v":0},null,{"$f":"AR204","v":0},null,{"$f":"AT204","v":0},null,{"$f":"AV204","v":0},null,{"$f":"AX204","v":0},null,{"$f":"AZ204","v":0},null,{"$f":"BB204","v":0},null,{"$f":"BD204","v":0},null,{"$f":"BF204","v":0},null,{"$f":"BH204","v":0},null,null,null,{"$f":"BB204","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accumulated preceding years",null,0,0,0,0,0,0,0,0,0]
[null,"Cumul amortissement ",null,null,{"$f":"SUM(E202:E203)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cumul amortissement ",null,null,{"$f":"SUM(AH202:AH203)","v":0},null,{"$f":"SUM(AJ202:AJ203)","v":0},null,{"$f":"SUM(AL202:AL203)","v":0},null,{"$f":"SUM(AN202:AN203)","v":0},null,{"$f":"SUM(AP202:AP203)","v":0},null,{"$f":"SUM(AR202:AR203)","v":0},null,{"$f":"SUM(AT202:AT203)","v":0},null,{"$f":"SUM(AV202:AV203)","v":0},null,{"$f":"SUM(AX202:AX203)","v":0},null,{"$f":"SUM(AZ202:AZ203)","v":0},null,{"$f":"SUM(BB202:BB203)","v":0},null,{"$f":"SUM(BD202:BD203)","v":0},null,{"$f":"SUM(BF202:BF203)","v":0},null,{"$f":"SUM(BH202:BH203)","v":0},null,{"$f":"SUM(BJ202:BJ203)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accumulated depreciation",null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,"MATERIEL D'EXPLOITATION (8 ans)",null,null,{"$f":"G163","v":0},{"$f":"I163","v":0},{"$f":"K163","v":0},{"$f":"M163","v":0},null,null,null,null,{"$f":"W163","v":0},{"$f":"Y163","v":0},{"$f":"AA163","v":0},{"$f":"SUM(E206:O206)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MATERIEL D'EXPLOITATION (8 ans)",null,null,{"$f":"G205","v":0},null,{"$f":"J205","v":0},null,{"$f":"M205","v":0},null,{"$f":"P205","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH206:BB206)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FARM EQUIPMENT (8 years)",null,null,0,0,0,0,0,0,0,0,0]
[null,null,"Dotation année",null,{"$f":"E206/8","v":0},{"$f":"SUM(E206:F206)/8","v":0},{"$f":"SUM(E206:G206)/8","v":0},{"$f":"SUM(E206:H206)/8","v":0},{"$f":"SUM(E206:I206)/8","v":0},{"$f":"SUM(E206:J206)/8","v":0},{"$f":"SUM(E206:K206)/8","v":0},{"$f":"SUM(E206:L206)/8","v":0},{"$f":"SUM(F206:M206)/8","v":0},{"$f":"SUM(G206:N206)/8","v":0},{"$f":"SUM(H206:O206)/8","v":0},{"$f":"SUM(E207:O207)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dotation année",null,{"$f":"AH206/8","v":0},null,{"$f":"SUM(AH206:AJ206)/8","v":0},null,{"$f":"SUM(AH206:AL206)/8","v":0},null,{"$f":"SUM(AH206:AN206)/8","v":0},null,{"$f":"SUM(AH206:AP206)/8","v":0},null,{"$f":"SUM(AH206:AR206)/8","v":0},null,{"$f":"SUM(AH206:AT206)/8","v":0},null,{"$f":"SUM(AH206:AV206)/8","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH207:BB207)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation expense",null,0,0,0,0,0,0,0,0,0]
[null,null,"Cumul années antérieures",null,null,{"$f":"E209","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cumul années antérieures",null,null,null,{"$f":"AH209","v":0},null,{"$f":"AJ209","v":0},null,{"$f":"AL209","v":0},null,{"$f":"AN209","v":0},null,{"$f":"AP209","v":0},null,{"$f":"AR209","v":0},null,{"$f":"AT209","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB209","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accumulated preceding years",null,0,0,0,0,0,0,0,0,0]
[null,"Cumul amortissement",null,null,{"$f":"SUM(E207:E208)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cumul amortissement",null,null,{"$f":"SUM(AH207:AH208)","v":0},null,{"$f":"SUM(AJ207:AJ208)","v":0},null,{"$f":"SUM(AL207:AL208)","v":0},null,{"$f":"SUM(AN207:AN208)","v":0},null,{"$f":"SUM(AP207:AP208)","v":0},null,{"$f":"SUM(AR207:AR208)","v":0},null,{"$f":"SUM(AT207:AT208)","v":0},null,{"$f":"SUM(AV207:AV208)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accumulated depreciation",null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,"LIGHT VEHICLES (3 years)",null,null,{"$f":"G169","v":0},{"$f":"I169","v":0},{"$f":"K169","v":0},{"$f":"M169","v":0},{"$f":"O169","v":0},{"$f":"Q169","v":0},{"$f":"S169","v":0},{"$f":"U169","v":0},{"$f":"W169","v":0},{"$f":"Y169","v":0},{"$f":"AA169","v":0},{"$f":"SUM(E211:O211)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LIGHT VEHICLES (3 years)",null,null,{"$f":"G211","v":0},null,{"$f":"J211","v":0},null,{"$f":"M211","v":0},null,{"$f":"P211","v":0},null,{"$f":"S211","v":0},null,{"$f":"V211","v":0},null,{"$f":"Y211","v":0},null,{"$f":"AB211","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH211:BB211)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LIGHT VEHICLES (3 years)",null,null,0,0,0,0,0,0,0,0,0]
[null,null,"Depreciation",null,{"$f":"E211/3","v":0},{"$f":"SUM(E211:F211)/3","v":0},{"$f":"SUM(E211:G211)/3","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(E212:O212)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation",null,{"$f":"AH211/3","v":0},null,{"$f":"SUM(AH211:AJ211)/3","v":0},null,{"$f":"SUM(AH211:AL211)/3","v":0},null,{"$f":"SUM(AJ211:AN211)/3","v":0},null,{"$f":"SUM(AL211:AP211)/3","v":0},null,{"$f":"SUM(AN211:AR211)/3","v":0},null,{"$f":"SUM(AP211:AT211)/3","v":0},null,{"$f":"SUM(AR211:AV211)/3","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH212:BB212)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation",null,0,0,0,0,0,0,0,0,0]
[null,null,"Accumulated preceding years",null,null,{"$f":"E214","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accumulated preceding years",null,null,null,{"$f":"AH214","v":0},null,{"$f":"AJ214","v":0},null,{"$f":"AL214","v":0},null,{"$f":"AN214","v":0},null,{"$f":"AP214","v":0},null,{"$f":"AR214","v":0},null,{"$f":"AT214","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB214","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accumulated preceding years",null,0,0,0,0,0,0,0,0,0]
[null,"Accumulated depreciation",null,null,{"$f":"SUM(E212:E213)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accumulated depreciation",null,null,{"$f":"SUM(AH212:AH213)","v":0},null,{"$f":"SUM(AJ212:AJ213)","v":0},null,{"$f":"SUM(AL212:AL213)","v":0},null,{"$f":"SUM(AN212:AN213)","v":0},null,{"$f":"SUM(AP212:AP213)","v":0},null,{"$f":"SUM(AR212:AR213)","v":0},null,{"$f":"SUM(AT212:AT213)","v":0},null,{"$f":"SUM(AV212:AV213)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accumulated depreciation",null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,"PRODUCTION EQUIPMENT (10 years)",null,null,{"$f":"G179","v":0},{"$f":"I179","v":0},{"$f":"K179","v":0},{"$f":"M179","v":0},null,null,null,null,null,null,null,{"$f":"SUM(E216:O216)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PRODUCTION EQUIPMENT (10 years)",null,null,{"$f":"G221","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH216:BB216)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PRODUCTION EQUIPMENT (10 years)",null,null,0,0,0,0,0,0,0,0,0]
[null,null,"Depreciation",null,{"$f":"E216/10","v":0},{"$f":"SUM(E216:F216)/10","v":0},{"$f":"SUM(E216:G216)/10","v":0},{"$f":"SUM(E216:H216)/10","v":0},{"$f":"SUM(E216:I216)/10","v":0},{"$f":"SUM(E216:J216)/10","v":0},{"$f":"SUM(E216:K216)/10","v":0},{"$f":"SUM(E216:L216)/10","v":0},{"$f":"SUM(E216:M216)/10","v":0},{"$f":"SUM(E216:N216)/10","v":0},{"$f":"SUM(F216:N216)/10","v":0},{"$f":"SUM(E217:O217)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation",null,{"$f":"AH216/10","v":0},null,{"$f":"SUM(AH216:AJ216)/10","v":0},null,{"$f":"SUM(AH216:AL216)/10","v":0},null,{"$f":"SUM(AH216:AN216)/10","v":0},null,{"$f":"SUM(AH216:AP216)/10","v":0},null,{"$f":"SUM(AH216:AR216)/10","v":0},null,{"$f":"SUM(AH216:AT216)/10","v":0},null,{"$f":"SUM(AH216:AV216)/10","v":0},null,{"$f":"SUM(AH216:AX216)/10","v":0},null,{"$f":"SUM(AH216:AZ216)/10","v":0},null,{"$f":"SUM(AJ216:AZ216)/10","v":0},null,{"$f":"SUM(AL216:BB216)/10","v":0},null,{"$f":"SUM(AN216:BD216)/10","v":0},null,{"$f":"SUM(AP216:BF216)/10","v":0},null,{"$f":"SUM(AR216:BH216)/10","v":0},null,null,null,{"$f":"SUM(AH217:BB217)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation expense",null,0,0,0,0,0,0,0,0,0]
[null,null,"Accumulated preceding years",null,null,{"$f":"E219","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accumulated preceding years",null,null,null,{"$f":"AH219","v":0},null,{"$f":"AJ219","v":0},null,{"$f":"AL219","v":0},null,{"$f":"AN219","v":0},null,{"$f":"AP219","v":0},null,{"$f":"AR219","v":0},null,{"$f":"AT219","v":0},null,{"$f":"AV219","v":0},null,{"$f":"AX219","v":0},null,{"$f":"AZ219","v":0},null,{"$f":"BB219","v":0},null,{"$f":"BD219","v":0},null,{"$f":"BF219","v":0},null,{"$f":"BH219","v":0},null,null,null,{"$f":"BB219","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accumulated preceding years",null,0,0,0,0,0,0,0,0,0]
[null,"Accumulated depreciation",null,null,{"$f":"SUM(E217:E218)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accumulated depreciation",null,null,{"$f":"SUM(AH217:AH218)","v":0},null,{"$f":"SUM(AJ217:AJ218)","v":0},null,{"$f":"SUM(AL217:AL218)","v":0},null,{"$f":"SUM(AN217:AN218)","v":0},null,{"$f":"SUM(AP217:AP218)","v":0},null,{"$f":"SUM(AR217:AR218)","v":0},null,{"$f":"SUM(AT217:AT218)","v":0},null,{"$f":"SUM(AV217:AV218)","v":0},null,{"$f":"SUM(AX217:AX218)","v":0},null,{"$f":"SUM(AZ217:AZ218)","v":0},null,{"$f":"SUM(BB217:BB218)","v":0},null,{"$f":"SUM(BD217:BD218)","v":0},null,{"$f":"SUM(BF217:BF218)","v":0},null,{"$f":"SUM(BH217:BH218)","v":0},null,{"$f":"SUM(BJ217:BJ218)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accumulated depreciation",null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,"OFFICE & OTHER EQUIPMENT (5 years)",null,null,{"$f":"$G$185","v":36750},{"$f":"$I$185","v":0},{"$f":"$K$185","v":0},{"$f":"$M$185","v":16063.0869},{"$f":"$O$185","v":0},{"$f":"$Q$185","v":38951.608896479993},{"$f":"$S$185","v":3761.2647340663498},{"$f":"$U$185","v":0},{"$f":"$W$185","v":14631.194440026964},{"$f":"$Y$185","v":4110.0355290621201},{"$f":"$AA$185","v":45155.59034596249},{"$f":"SUM($E$221:$O$221)","v":159422.78084559794},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OFFICE & OTHER EQUIPMENT (5 years)",null,10,{"$f":"+AJ185","v":36750},null,{"$f":"$I$185","v":0},null,{"$f":"$K$185","v":0},null,{"$f":"+AV185","v":16063.0869},null,{"$f":"$O$185","v":0},null,{"$f":"+BD185","v":38951.608896479993},null,{"$f":"+BH185","v":3761.2647340663498},null,{"$f":"$U$185","v":0},null,{"$f":"+BP185","v":14631.194440026964},null,{"$f":"+BT185","v":4110.0355290621201},null,{"$f":"+BX185","v":45155.59034596249},null,{"$f":"+CB187","v":0},null,{"$f":"+CF187","v":0},null,{"$f":"+CJ187","v":16961.564390365562},null,{"$f":"+CN187","v":0},null,{"$f":"+CR187","v":52347.705197785683},null,{"$f":"SUM(AH221:BM221)","v":228732.05043374919},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OFFICE & HOUSING EQUIPMENT (5 years)",null,null,0,0,0,0,0,0,0,0,0]
[null,null,"Depreciation",null,{"$f":"E221/5","v":7350},{"$f":"SUM(E221:F221)/5","v":7350},{"$f":"SUM(E221:G221)/5","v":7350},{"$f":"SUM(E221:H221)/5","v":10562.61738},{"$f":"SUM(E221:I221)/5","v":10562.61738},11002.939159295998,11755.192106109269,11755.192106109269,11468.813614114661,12290.820719927086,13531.617009823583,{"$f":"SUM(E222:O222)","v":114979.80947537988},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation",null,{"$f":"AH221/$AG$221","v":3675},{"$f":"SUM($AH221:AI221)/$AG$221","v":3675},{"$f":"SUM($AH221:AJ221)/$AG$221","v":3675},{"$f":"SUM($AH221:AK221)/$AG$221","v":3675},{"$f":"SUM($AH221:AL221)/$AG$221","v":3675},{"$f":"SUM($AH221:AM221)/$AG$221","v":3675},{"$f":"SUM($AH221:AN221)/$AG$221","v":5281.3086899999998},{"$f":"SUM($AH221:AO221)/$AG$221","v":5281.3086899999998},{"$f":"SUM($AH221:AP221)/$AG$221","v":5281.3086899999998},{"$f":"SUM($AH221:AQ221)/$AG$221","v":5281.3086899999998},{"$f":"SUM(AI221:AR221)/$AG$221","v":5501.4695796479991},5501.4695796479991,5877.5960530546345,5877.5960530546345,5877.5960530546345,5877.5960530546345,5734.4068070573303,5734.4068070573303,6145.4103599635428,6145.4103599635428,6765.8085049117917,6765.8085049117917,{"$f":"SUM(AU221:BD221)/$AG$221","v":6389.6820315051573},6389.6820315051573,6389.6820315051573,6389.6820315051573,6622.7190265390182,6622.7190265390182,6211.7154736328057,6211.7154736328057,6930.9269588151246,6930.9269588151246,{"$f":"SUM(AH222:BM222)","v":180069.26051937437},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation",null,0,0,0,0,0,0,0,0,0]
[null,null,"Accumulated preceding years",null,null,{"$f":"E224","v":7350},14700,22050,32612.61738,43175.234759999999,54178.173919295994,65933.366025405267,77688.558131514539,89157.371745629207,101448.19246555629,114979.80947537988,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accumulated preceding years",null,null,{"$f":"AH224","v":3675},{"$f":"AI224","v":7350},11025,14700,18375,22050,27331.308689999998,32612.617379999996,37893.926069999994,43175.234759999992,48676.704339647993,54178.173919295994,60055.76997235063,65933.366025405267,71810.962078459896,77688.558131514525,83422.964938571851,89157.371745629178,95302.78210559272,101448.19246555626,108214.00097046806,{"$f":"BC224","v":114979.80947537985},121369.49150688501,127759.17353839017,134148.85556989533,140538.53760140049,147161.2566279395,153783.97565447851,159995.6911281113,166207.40660174409,173138.33356055923,180069.26051937437,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accumulated preceding years",null,0,0,0,0,0,0,0,0,0]
[null,"Accumulated depreciation",null,null,{"$f":"SUM(E222:E223)","v":7350},14700,22050,32612.61738,43175.234759999999,54178.173919295994,65933.366025405267,77688.558131514539,89157.371745629207,101448.19246555629,114979.80947537988,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accumulated depreciation",null,null,{"$f":"SUM(AH222:AH223)","v":3675},{"$f":"SUM(AI222:AI223)","v":7350},11025,14700,18375,22050,27331.308689999998,32612.617379999996,37893.926069999994,43175.234759999992,48676.704339647993,54178.173919295994,60055.76997235063,65933.366025405267,71810.962078459896,77688.558131514525,83422.964938571851,89157.371745629178,95302.78210559272,101448.19246555626,108214.00097046806,114979.80947537985,{"$f":"SUM(BD222:BD223)","v":121369.49150688501},127759.17353839017,134148.85556989533,140538.53760140049,147161.2566279395,153783.97565447851,159995.6911281113,166207.40660174409,{"$f":"SUM(BL222:BL223)","v":173138.33356055923},{"$f":"SUM(BM222:BM223)","v":180069.26051937437},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accumulated depreciation",null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,"Total depreciation",null,null,{"$f":"SUM(E197,E202,E207,E212,E217,E222)","v":7350},7350,7350,10562.61738,10562.61738,11002.939159295998,11755.192106109269,11755.192106109269,11468.813614114661,12290.820719927086,13531.617009823583,114979.80947537988,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total depreciation",null,null,{"$f":"SUM(AH197,AH202,AH207,AH212,AH217,AH222)","v":3675},3675,3675,3675,3675,3675,5281.3086899999998,5281.3086899999998,5281.3086899999998,5281.3086899999998,5501.4695796479991,5501.4695796479991,5877.5960530546345,5877.5960530546345,5877.5960530546345,5877.5960530546345,5734.4068070573303,5734.4068070573303,6145.4103599635428,6145.4103599635428,6765.8085049117917,6765.8085049117917,{"$f":"SUM(BD197,BD202,BD207,BD212,BD217,BD222)","v":6389.6820315051573},6389.6820315051573,6389.6820315051573,6389.6820315051573,6622.7190265390182,6622.7190265390182,6211.7154736328057,6211.7154736328057,{"$f":"SUM(BL197,BL202,BL207,BL212,BL217,BL222)","v":6930.9269588151246},{"$f":"SUM(BM197,BM202,BM207,BM212,BM217,BM222)","v":6930.9269588151246},{"$f":"SUM(BN197,BN202,BN207,BN212,BN217,BN222)","v":180069.26051937437},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total depreciation",null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,"Total accumulated depreciation",null,null,{"$f":"SUM(E199,E204,E209,E214,E219,E224)","v":7350},14700,22050,32612.61738,43175.234759999999,54178.173919295994,65933.366025405267,77688.558131514539,89157.371745629207,101448.19246555629,114979.80947537988,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total accumulated depreciation",null,null,{"$f":"SUM(AH199,AH204,AH209,AH214,AH219,AH224)","v":3675},7350,11025,14700,18375,22050,27331.308689999998,32612.617379999996,37893.926069999994,43175.234759999992,48676.704339647993,54178.173919295994,60055.76997235063,65933.366025405267,71810.962078459896,77688.558131514525,83422.964938571851,89157.371745629178,95302.78210559272,101448.19246555626,108214.00097046806,114979.80947537985,{"$f":"SUM(BD199,BD204,BD209,BD214,BD219,BD224)","v":121369.49150688501},127759.17353839017,134148.85556989533,140538.53760140049,147161.2566279395,153783.97565447851,159995.6911281113,166207.40660174409,{"$f":"SUM(BL199,BL204,BL209,BL214,BL219,BL224)","v":173138.33356055923},{"$f":"SUM(BM199,BM204,BM209,BM214,BM219,BM224)","v":180069.26051937437},{"$f":"SUM(BN199,BN204,BN209,BN214,BN219,BN224)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total accumulated depreciation",null,null,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Control",null,null,{"$f":"F228-SUM(E226:F226)","v":0},{"$f":"G228-SUM(E226:G226)","v":0},{"$f":"H228-SUM(E226:H226)","v":0},{"$f":"I228-SUM(E226:I226)","v":0},{"$f":"J228-SUM(E226:J226)","v":0},{"$f":"K228-SUM(E226:K226)","v":0},{"$f":"L228-SUM(E226:L226)","v":0},{"$f":"M228-SUM(E226:M226)","v":0},{"$f":"N228-SUM(E226:N226)","v":0},{"$f":"O228-SUM(E226:O226)","v":0},{"$f":"SUM(P196,P201,P206,P211,P216,P221)","v":159422.78084559794},"= ?",{"$f":"$AB$187","v":159422.78084559791},null,null,null,null,null,null,null,null,null,null,null,null,null,"Control",null,null,null,{"$f":"AJ228-SUM(AH226:AJ226)","v":0},null,{"$f":"AL228-SUM(AH226:AL226)","v":0},null,{"$f":"AN228-SUM(AH226:AN226)","v":0},null,{"$f":"AP228-SUM(AH226:AP226)","v":0},null,{"$f":"AR228-SUM(AH226:AR226)","v":0},null,{"$f":"AT228-SUM(AH226:AT226)","v":0},null,{"$f":"AV228-SUM(AH226:AV226)","v":0},null,{"$f":"AX228-SUM(AH226:AX226)","v":0},null,{"$f":"AZ228-SUM(AH226:AZ226)","v":0},null,{"$f":"BB228-SUM(AH226:BB226)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BN196,BN201,BN206,BN211,BN216,BN221)","v":228732.05043374919},"= ?",{"$f":"+CU187","v":228732.05043374916}]
[]
[]
[]
[null,"Fixed costs (non-inflation adjusted) Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed costs (non-inflation adjusted) Semesters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed cots (non-inflation adjusted) "]
[]
[null,null,null,null,null,"N",null,"N + 1",null,"N + 2",null,"N + 3",null,"N+4",null,"N + 5",null,"N+6",null,"N+7",null,"N + 8",null,"N + 9",null,"N + 10",null,null,null,null,null,null,null,null,"N",null,null,null,"N + 1",null,null,null,"N + 2",null,null,null,"N + 3",null,null,null,"N+4",null,null,null,"N + 5",null,null,null,"N+6",null,null,null,"N+7",null,null,null,"N + 8",null,null,null,"N + 9",null,null,null,"N + 10",null,null,null,"N + 11",null,null,null,"N + 12",null,null,null,"N + 13",null,null,null,"N + 14",null,null,null,"N + 15",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"In €",null,null,"N",null,null,"N + 1",null,null,"N + 2",null,null,"N + 3",null,null,"N+4"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S1",null,"S2",null,"S3",null,"S4",null,"S5",null,"S6",null,"S7",null,"S8",null,"S9",null,"S10",null,"S11",null,"S12",null,"S13",null,"S14",null,"S15",null,"S16",null,"S17",null,"S18",null,"S19",null,"S20",null,"S21",null,"S22",null,"S23",null,"S24",null,"S25",null,"S26",null,"S27",null,"S28",null,"S29",null,"S30",null,"S31",null,"S32"]
[null,null,null,null,"Unit Cost","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total",null,null,null,null,"Periods / Year",2,"Unit Cost","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Unit Price","Total","Qty","Unit Price","Total","Qty","Unit Price","Total","Qty","Unit Price","Total","Qty","Unit Price","Total"]
[]
[null,"STRUCTURING FEES",null,null,null,null,{"$f":"SUM(G238:G239)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"STRUCTURING FEES"]
[null,null,null,null,null,null,{"$f":"+Funding!L160+Funding!M160+Funding!L167+Funding!M167","v":506158.98175008077},null,{"$f":"+Funding!N160+Funding!O160+Funding!N167+Funding!O167","v":188043.89318981269},null,{"$f":"+Funding!P160+Funding!Q160","v":81677.493116604193},null,{"$f":"+Funding!R160+Funding!S160","v":17597.169409810973},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Funding!M160+Funding!M167","v":506158.98175008077},null,{"$f":"+Funding!N160+Funding!N167","v":114970.7637918845},null,{"$f":"+Funding!O160+Funding!O167","v":73073.129397928191},null,{"$f":"+Funding!P160+Funding!P167","v":63886.948218773323},null,{"$f":"+Funding!Q160+Funding!Q167","v":17790.544897830867},null,{"$f":"+Funding!R160+Funding!R167","v":17597.169409810962}]
[null,null,"Debt structuring fees",null,null,1,null,1,null,1,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt structuring fees"]
[null,"Sub-Total",null,null,null,null,{"$f":"SUM(G241:G242)","v":506158.98175008077},null,{"$f":"SUM(I241:I242)","v":188043.89318981269},null,{"$f":"SUM(K241:K242)","v":81677.493116604193},null,{"$f":"SUM(M241:M242)","v":17597.169409810973},null,{"$f":"SUM(O241:O242)","v":0},null,{"$f":"SUM(Q241:Q242)","v":0},null,{"$f":"SUM(Y234:Y242)","v":0},null,{"$f":"SUM(AB234:AB242)","v":0},null,null,null,null,null,null,null,null,null,"Sub-Total",null,null,null,null,{"$f":"SUM(AJ241:AJ242)","v":0},null,{"$f":"SUM(AL241:AL242)","v":506158.98175008077},null,{"$f":"SUM(AN241:AN242)","v":114970.7637918845},null,{"$f":"SUM(AP241:AP242)","v":73073.129397928191},null,{"$f":"SUM(AR241:AR242)","v":63886.948218773323},null,{"$f":"SUM(AT241:AT242)","v":17790.544897830867},null,{"$f":"SUM(AV241:AV242)","v":17597.169409810962},null,{"$f":"SUM(AX241:AX242)","v":0},null,{"$f":"SUM(AY234:AY235)","v":0},null,{"$f":"SUM(BA234:BA235)","v":0},null,{"$f":"SUM(BC234:BC235)","v":0},null,{"$f":"SUM(BE234:BE235)","v":0},null,{"$f":"SUM(BG234:BG235)","v":0},null,{"$f":"SUM(BI234:BI235)","v":0},null,{"$f":"SUM(BK234:BK235)","v":0},null,{"$f":"SUM(BM234:BM235)","v":0},null,{"$f":"SUM(BO234:BO235)","v":0},null,{"$f":"SUM(BQ234:BQ235)","v":0},null,{"$f":"SUM(BS234:BS235)","v":0},null,{"$f":"SUM(BU234:BU235)","v":0},null,{"$f":"SUM(BW234:BW235)","v":0},null,{"$f":"SUM(BY234:BY235)","v":0},null,{"$f":"SUM(CA234:CA235)","v":0},null,{"$f":"SUM(CC234:CC235)","v":0},null,{"$f":"SUM(CE234:CE235)","v":0},null,{"$f":"SUM(CG234:CG235)","v":0},null,{"$f":"SUM(CI234:CI235)","v":0},null,{"$f":"SUM(CK234:CK235)","v":0},null,{"$f":"SUM(CM234:CM235)","v":0},null,{"$f":"SUM(CO234:CO235)","v":0},null,{"$f":"SUM(CQ234:CQ235)","v":0},null,{"$f":"SUM(CS234:CS235)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DD243","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,"EXTERNAL FEES and OTHER COSTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EXTERNAL FEES and OTHER COSTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INPUTS",null,null,{"$f":"DF245","v":0},0,0,0,0,0,0,0]
[null,null,"External auditor",null,{"$f":"+Inputs!$C$317","v":50000},0.3,{"$f":"+E246*F246","v":15000},0.5,{"$f":"+$E246*H246","v":25000},0.7,{"$f":"+$E246*J246","v":35000},0.8,{"$f":"+$E246*L246","v":40000},1,{"$f":"+$E246*N246","v":50000},1,{"$f":"+$E246*P246","v":50000},1,{"$f":"+$E246*R246","v":50000},1,{"$f":"+$E246*T246","v":50000},1,{"$f":"+$E246*V246","v":50000},1,{"$f":"+$E246*X246","v":50000},1,{"$f":"+$E246*Z246","v":50000},null,null,null,null,"External auditor",null,{"$f":"+Inputs!$C$317","v":50000},0.3,{"$f":"+$AH246*AI246/$AG$238","v":7500},{"$f":"+AI246","v":0.3},{"$f":"+$AH246*AK246/$AG$238","v":7500},0.5,{"$f":"+$AH246*AM246/$AG$238","v":12500},{"$f":"+AM246","v":0.5},{"$f":"+$AH246*AO246/$AG$238","v":12500},0.7,{"$f":"+$AH246*AQ246/$AG$238","v":17500},{"$f":"+AQ246","v":0.7},{"$f":"+$AH246*AS246/$AG$238","v":17500},0.8,{"$f":"+$AH246*AU246/$AG$238","v":20000},{"$f":"+AU246","v":0.8},{"$f":"+$AH246*AW246/$AG$238","v":20000},1,{"$f":"+$AH246*AY246/$AG$238","v":25000},{"$f":"+AY246","v":1},{"$f":"+$AH246*BA246/$AG$238","v":25000},1,{"$f":"+$AH246*BC246/$AG$238","v":25000},{"$f":"+BC246","v":1},{"$f":"+$AH246*BE246/$AG$238","v":25000},1,{"$f":"+$AH246*BG246/$AG$238","v":25000},{"$f":"+BG246","v":1},{"$f":"+$AH246*BI246/$AG$238","v":25000},1,{"$f":"+$AH246*BK246/$AG$238","v":25000},{"$f":"+BK246","v":1},{"$f":"+$AH246*BM246/$AG$238","v":25000},1,{"$f":"+$AH246*BO246/$AG$238","v":25000},{"$f":"+BO246","v":1},{"$f":"+$AH246*BQ246/$AG$238","v":25000},1,{"$f":"+$AH246*BS246/$AG$238","v":25000},{"$f":"+BS246","v":1},{"$f":"+$AH246*BU246/$AG$238","v":25000},1,{"$f":"+$AH246*BW246/$AG$238","v":25000},{"$f":"+BW246","v":1},{"$f":"+$AH246*BY246/$AG$238","v":25000},{"$f":"+BY246","v":1},{"$f":"+$AH246*CA246/$AG$238","v":25000},{"$f":"+CA246","v":1},{"$f":"+$AH246*CC246/$AG$238","v":25000},{"$f":"+CC246","v":1},{"$f":"+$AH246*CE246/$AG$238","v":25000},{"$f":"+CE246","v":1},{"$f":"+$AH246*CG246/$AG$238","v":25000},{"$f":"+CG246","v":1},{"$f":"+$AH246*CI246/$AG$238","v":25000},{"$f":"+CI246","v":1},{"$f":"+$AH246*CK246/$AG$238","v":25000},{"$f":"+CK246","v":1},{"$f":"+$AH246*CM246/$AG$238","v":25000},{"$f":"+CM246","v":1},{"$f":"+$AH246*CO246/$AG$238","v":25000},{"$f":"+CO246","v":1},{"$f":"+$AH246*CQ246/$AG$238","v":25000},{"$f":"+CQ246","v":1},{"$f":"+$AH246*CS246/$AG$238","v":25000}]
[null,null,"Legal fees",null,{"$f":"+Inputs!$C$318","v":35000},1,{"$f":"+E247*F247","v":35000},0.5,17500,0.7,24500,0.8,28000,1,35000,1,35000,1,35000,1,35000,1,35000,1,35000,1,35000,null,null,null,null,"Legal fees",null,{"$f":"+Inputs!$C$318","v":35000},1,17500,{"$f":"+AI247","v":1},17500,0.5,8750,{"$f":"+AM247","v":0.5},8750,0.7,12250,{"$f":"+AQ247","v":0.7},12250,0.8,14000,{"$f":"+AU247","v":0.8},14000,1,17500,{"$f":"+AY247","v":1},17500,1,17500,{"$f":"+BC247","v":1},17500,1,17500,{"$f":"+BG247","v":1},17500,1,17500,{"$f":"+BK247","v":1},17500,1,17500,{"$f":"+BO247","v":1},17500,1,17500,{"$f":"+BS247","v":1},17500,1,17500,{"$f":"+BW247","v":1},17500,{"$f":"+BY247","v":1},17500,{"$f":"+CA247","v":1},17500,{"$f":"+CC247","v":1},17500,{"$f":"+CE247","v":1},17500,{"$f":"+CG247","v":1},17500,{"$f":"+CI247","v":1},17500,{"$f":"+CK247","v":1},17500,{"$f":"+CM247","v":1},17500,{"$f":"+CO247","v":1},17500,{"$f":"+CQ247","v":1},17500]
[null,null,"Bookkeeping",null,{"$f":"+Inputs!$C$319","v":15000},1,{"$f":"+E248*F248","v":15000},1,15000,1,15000,1,15000,1,15000,1,15000,1,15000,1,15000,1,15000,1,15000,1,15000,null,null,null,null,"Bookkeeping",null,{"$f":"+Inputs!$C$319","v":15000},1,7500,1,7500,1,7500,1,7500,1,7500,1,7500,1,7500,1,7500,1,7500,1,7500,1,7500,1,7500,1,7500,1,7500,1,7500,1,7500,1,7500,1,7500,1,7500,1,7500,1,7500,1,7500,1,7500,1,7500,1,7500,1,7500,1,7500,1,7500,1,7500,1,7500,1,7500,1,7500]
[null,null,"Office Lease - France",null,{"$f":"+Inputs!$C$320","v":80000},1,{"$f":"+E249*F249","v":80000},1,80000,1,80000,1,80000,1,80000,1,80000,1,80000,1,80000,1,80000,1,80000,1,80000,null,null,null,null,"Office Lease - France",null,{"$f":"+Inputs!$C$320","v":80000},1,40000,1,40000,1,40000,1,40000,1,40000,1,40000,1,40000,1,40000,1,40000,1,40000,1,40000,1,40000,1,40000,1,40000,1,40000,1,40000,1,40000,1,40000,1,40000,1,40000,1,40000,1,40000,1,40000,1,40000,1,40000,1,40000,1,40000,1,40000,1,40000,1,40000,1,40000,1,40000]
[null,null,"External consultant 1",null,{"$f":"+Inputs!$C$321","v":1000},13,{"$f":"$F250*$E250","v":13000},13,13000,13,13000,13,13000,13,13000,13,13000,13,13000,13,13000,13,13000,13,13000,13,13000,null,null,null,null,"External consultant 1",null,{"$f":"+Inputs!$C$321","v":1000},13,6500,13,6500,13,6500,13,6500,13,6500,13,6500,13,6500,13,6500,13,6500,13,6500,13,6500,13,6500,13,6500,13,6500,13,6500,13,6500,13,6500,13,6500,13,6500,13,6500,13,6500,13,6500,13,6500,13,6500,13,6500,13,6500,13,6500,13,6500,13,6500,13,6500,13,6500,13,6500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fertilizer","Urea",0,0,0,0,0,0,0,0]
[null,null,"External consultant 2",null,{"$f":"+Inputs!$C$321","v":1000},13,{"$f":"$F251*$E251","v":13000},13,13000,13,13000,13,13000,13,13000,13,13000,13,13000,13,13000,13,13000,13,13000,13,13000,null,null,null,null,"External consultant 2",null,{"$f":"+Inputs!$C$321","v":1000},13,6500,13,6500,13,6500,13,6500,13,6500,13,6500,13,6500,13,6500,13,6500,13,6500,13,6500,13,6500,13,6500,13,6500,13,6500,13,6500,13,6500,13,6500,13,6500,13,6500,13,6500,13,6500,13,6500,13,6500,13,6500,13,6500,13,6500,13,6500,13,6500,13,6500,13,6500,13,6500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DD251","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"External consultant 3",null,{"$f":"+Inputs!$C$321","v":1000},10,{"$f":"$F252*$E252","v":10000},10,10000,10,10000,10,10000,10,10000,10,10000,10,10000,10,10000,10,10000,10,10000,10,10000,null,null,null,null,"External consultant 3",null,{"$f":"+Inputs!$C$321","v":1000},10,5000,10,5000,10,5000,10,5000,10,5000,10,5000,10,5000,10,5000,10,5000,10,5000,10,5000,10,5000,10,5000,10,5000,10,5000,10,5000,10,5000,10,5000,10,5000,10,5000,10,5000,10,5000,10,5000,10,5000,10,5000,10,5000,10,5000,10,5000,10,5000,10,5000,10,5000,10,5000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Seeds",{"$f":"DE252","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Zinc sulfate",0,0,0,0,0,0,0,0]
[null,"Sub-Total",null,null,null,null,{"$f":"SUM(G246:G253)","v":181000},null,{"$f":"SUM(I246:I253)","v":173500},null,{"$f":"SUM(K246:K253)","v":190500},null,{"$f":"SUM(M246:M253)","v":199000},null,{"$f":"SUM(O246:O253)","v":216000},null,{"$f":"SUM(Q246:Q253)","v":216000},null,{"$f":"SUM(S246:S253)","v":216000},null,{"$f":"SUM(U246:U253)","v":216000},null,{"$f":"SUM(W246:W253)","v":216000},null,{"$f":"SUM(Y246:Y253)","v":216000},null,{"$f":"SUM(AA246:AA253)","v":216000},null,null,null,"Sub-Total",null,null,null,null,{"$f":"SUM(AJ246:AJ253)","v":90500},null,{"$f":"SUM(AL246:AL253)","v":90500},null,{"$f":"SUM(AN246:AN253)","v":86750},null,{"$f":"SUM(AP246:AP253)","v":86750},null,{"$f":"SUM(AR246:AR253)","v":95250},null,{"$f":"SUM(AT246:AT253)","v":95250},null,{"$f":"SUM(AV246:AV253)","v":99500},null,{"$f":"SUM(AX246:AX253)","v":99500},null,{"$f":"SUM(AZ246:AZ253)","v":108000},null,{"$f":"SUM(BB246:BB253)","v":108000},null,{"$f":"SUM(BD246:BD253)","v":108000},null,{"$f":"SUM(BF246:BF253)","v":108000},null,{"$f":"SUM(BH246:BH253)","v":108000},null,{"$f":"SUM(BJ246:BJ253)","v":108000},null,{"$f":"SUM(BL246:BL253)","v":108000},null,{"$f":"SUM(BN246:BN253)","v":108000},null,{"$f":"SUM(BP246:BP253)","v":108000},null,{"$f":"SUM(BR246:BR253)","v":108000},null,{"$f":"SUM(BT246:BT253)","v":108000},null,{"$f":"SUM(BV246:BV253)","v":108000},null,{"$f":"SUM(BX246:BX253)","v":108000},null,{"$f":"SUM(BZ246:BZ253)","v":108000},null,{"$f":"SUM(CB246:CB253)","v":108000},null,{"$f":"SUM(CD246:CD253)","v":108000},null,{"$f":"SUM(CF246:CF253)","v":108000},null,{"$f":"SUM(CH246:CH253)","v":108000},null,{"$f":"SUM(CJ246:CJ253)","v":108000},null,{"$f":"SUM(CL246:CL253)","v":108000},null,{"$f":"SUM(CN246:CN253)","v":108000},null,{"$f":"SUM(CP246:CP253)","v":108000},null,{"$f":"SUM(CR246:CR253)","v":108000},null,{"$f":"SUM(CT246:CT253)","v":108000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"TRAVEL EXPENSES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TRAVEL EXPENSES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENZERGY & SERVICES",null,null,0,0,0,0,0,0,0,0]
[null,"flights France/Dakar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"flights France/Dakar"]
[null,null,"CEO",null,{"$f":"+Inputs!$C$314","v":1500},12,{"$f":"$F258*$E258","v":18000},12,{"$f":"+$E258*H258","v":18000},12,{"$f":"+$E258*J258","v":18000},12,{"$f":"+$E258*L258","v":18000},12,{"$f":"+$E258*N258","v":18000},12,{"$f":"+$E258*P258","v":18000},12,{"$f":"+$E258*R258","v":18000},12,{"$f":"+$E258*T258","v":18000},12,{"$f":"+$E258*V258","v":18000},12,{"$f":"+$E258*X258","v":18000},12,{"$f":"+$E258*Z258","v":18000},null,null,null,null,"CEO",null,{"$f":"+Inputs!$C$314","v":1500},12,{"$f":"+$AH258*AI258/$AG$238","v":9000},{"$f":"+AI258","v":12},{"$f":"+$AH258*AK258/$AG$238","v":9000},12,{"$f":"+$AH258*AM258/$AG$238","v":9000},{"$f":"+AM258","v":12},{"$f":"+$AH258*AO258/$AG$238","v":9000},12,{"$f":"+$AH258*AQ258/$AG$238","v":9000},{"$f":"+AQ258","v":12},{"$f":"+$AH258*AS258/$AG$238","v":9000},12,{"$f":"+$AH258*AU258/$AG$238","v":9000},{"$f":"+AU258","v":12},{"$f":"+$AH258*AW258/$AG$238","v":9000},12,{"$f":"+$AH258*AY258/$AG$238","v":9000},{"$f":"+AY258","v":12},{"$f":"+$AH258*BA258/$AG$238","v":9000},12,{"$f":"+$AH258*BC258/$AG$238","v":9000},{"$f":"+BC258","v":12},{"$f":"+$AH258*BE258/$AG$238","v":9000},12,{"$f":"+$AH258*BG258/$AG$238","v":9000},{"$f":"+BG258","v":12},{"$f":"+$AH258*BI258/$AG$238","v":9000},12,{"$f":"+$AH258*BK258/$AG$238","v":9000},{"$f":"+BK258","v":12},{"$f":"+$AH258*BM258/$AG$238","v":9000},12,{"$f":"+$AH258*BO258/$AG$238","v":9000},{"$f":"+BO258","v":12},{"$f":"+$AH258*BQ258/$AG$238","v":9000},12,{"$f":"+$AH258*BS258/$AG$238","v":9000},{"$f":"+BS258","v":12},{"$f":"+$AH258*BU258/$AG$238","v":9000},12,{"$f":"+$AH258*BW258/$AG$238","v":9000},{"$f":"+BW258","v":12},{"$f":"+$AH258*BY258/$AG$238","v":9000},{"$f":"+BY258","v":12},{"$f":"+$AH258*CA258/$AG$238","v":9000},{"$f":"+CA258","v":12},{"$f":"+$AH258*CC258/$AG$238","v":9000},{"$f":"+CC258","v":12},{"$f":"+$AH258*CE258/$AG$238","v":9000},{"$f":"+CE258","v":12},{"$f":"+$AH258*CG258/$AG$238","v":9000},{"$f":"+CG258","v":12},{"$f":"+$AH258*CI258/$AG$238","v":9000},{"$f":"+CI258","v":12},{"$f":"+$AH258*CK258/$AG$238","v":9000},{"$f":"+CK258","v":12},{"$f":"+$AH258*CM258/$AG$238","v":9000},{"$f":"+CM258","v":12},{"$f":"+$AH258*CO258/$AG$238","v":9000},{"$f":"+CO258","v":12},{"$f":"+$AH258*CQ258/$AG$238","v":9000},{"$f":"+CQ258","v":12},{"$f":"+$AH258*CS258/$AG$238","v":9000}]
[null,null,"CFO",null,{"$f":"+Inputs!$C$314","v":1500},12,{"$f":"$F259*$E259","v":18000},12,18000,12,18000,12,18000,12,18000,12,18000,12,18000,12,18000,12,18000,12,18000,12,18000,null,null,null,null,"CFO",null,{"$f":"+Inputs!$C$314","v":1500},12,9000,{"$f":"+AI259","v":12},9000,12,9000,{"$f":"+AM259","v":12},9000,12,9000,{"$f":"+AQ259","v":12},9000,12,9000,{"$f":"+AU259","v":12},9000,12,9000,{"$f":"+AY259","v":12},9000,12,9000,{"$f":"+BC259","v":12},9000,12,9000,{"$f":"+BG259","v":12},9000,12,9000,{"$f":"+BK259","v":12},9000,12,9000,{"$f":"+BO259","v":12},9000,12,9000,{"$f":"+BS259","v":12},9000,12,9000,{"$f":"+BW259","v":12},9000,{"$f":"+BY259","v":12},9000,{"$f":"+CA259","v":12},9000,{"$f":"+CC259","v":12},9000,{"$f":"+CE259","v":12},9000,{"$f":"+CG259","v":12},9000,{"$f":"+CI259","v":12},9000,{"$f":"+CK259","v":12},9000,{"$f":"+CM259","v":12},9000,{"$f":"+CO259","v":12},9000,{"$f":"+CQ259","v":12},9000]
[null,null,"Technical Support",null,{"$f":"+Inputs!$C$314","v":1500},5,{"$f":"$F260*$E260","v":7500},5,7500,5,7500,5,7500,5,7500,5,7500,5,7500,5,7500,5,7500,5,7500,5,7500,null,null,null,null,"Technical Support",null,{"$f":"+Inputs!$C$314","v":1500},5,3750,5,3750,5,3750,5,3750,5,3750,5,3750,5,3750,5,3750,5,3750,5,3750,5,3750,5,3750,5,3750,5,3750,5,3750,5,3750,5,3750,5,3750,5,3750,5,3750,5,3750,5,3750,5,3750,5,3750,5,3750,5,3750,5,3750,5,3750,5,3750,5,3750,5,3750,5,3750,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gasoil","11 runs",{"$f":"DF260","v":0},0,0,0,0,0,0,0]
[null,"Other flights",null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,"Other flights",null,null,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CEO - CFO",null,{"$f":"+Inputs!$C$314","v":1500},12,{"$f":"$F262*$E262","v":18000},12,18000,12,18000,12,18000,12,18000,12,18000,12,18000,12,18000,12,18000,12,18000,12,18000,null,null,null,null,"CEO - CFO",null,{"$f":"+Inputs!$C$314","v":1500},12,9000,12,9000,12,9000,12,9000,12,9000,12,9000,12,9000,12,9000,12,9000,12,9000,12,9000,12,9000,12,9000,12,9000,12,9000,12,9000,12,9000,12,9000,12,9000,12,9000,12,9000,12,9000,12,9000,12,9000,12,9000,12,9000,12,9000,12,9000,12,9000,12,9000,12,9000,12,9000]
[null,"Hotel + food",null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,"Hotel + food",null,null,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"External stakeholders",null,{"$f":"+Inputs!$C$323","v":200},50,{"$f":"$F264*$E264","v":10000},50,10000,50,10000,50,10000,50,10000,50,10000,50,10000,50,10000,50,10000,50,10000,50,10000,null,null,null,null,"External stakeholders",null,{"$f":"+Inputs!$C$323","v":200},50,5000,50,5000,50,5000,50,5000,50,5000,50,5000,50,5000,50,5000,50,5000,50,5000,50,5000,50,5000,50,5000,50,5000,50,5000,50,5000,50,5000,50,5000,50,5000,50,5000,50,5000,50,5000,50,5000,50,5000,50,5000,50,5000,50,5000,50,5000,50,5000,50,5000,50,5000,50,5000]
[null,null,"CEO (Dakar)",null,{"$f":"+Inputs!$C$323","v":200},50,{"$f":"$F265*$E265","v":10000},50,10000,50,10000,50,10000,50,10000,50,10000,50,10000,50,10000,50,10000,50,10000,50,10000,null,null,null,null,"CEO (Dakar)",null,{"$f":"+Inputs!$C$323","v":200},50,5000,50,5000,50,5000,50,5000,50,5000,50,5000,50,5000,50,5000,50,5000,50,5000,50,5000,50,5000,50,5000,50,5000,50,5000,50,5000,50,5000,50,5000,50,5000,50,5000,50,5000,50,5000,50,5000,50,5000,50,5000,50,5000,50,5000,50,5000,50,5000,50,5000,50,5000,50,5000]
[null,null,"Other - CEO + FCO",null,{"$f":"+Inputs!$C$323","v":200},20,{"$f":"$F266*$E266","v":4000},20,4000,20,4000,20,4000,20,4000,20,4000,20,4000,20,4000,20,4000,20,4000,20,4000,null,null,null,null,"Other - CEO + FCO",null,{"$f":"+Inputs!$C$323","v":200},20,2000,20,2000,20,2000,20,2000,20,2000,20,2000,20,2000,20,2000,20,2000,20,2000,20,2000,20,2000,20,2000,20,2000,20,2000,20,2000,20,2000,20,2000,20,2000,20,2000,20,2000,20,2000,20,2000,20,2000,20,2000,20,2000,20,2000,20,2000,20,2000,20,2000,20,2000,20,2000]
[null,null,"Technical support",null,{"$f":"+Inputs!$C$312","v":120},29.3,{"$f":"$F267*$E267","v":3516},29.3,3516,29.4,3528,29.6,3552,29.3,3516,29.3,3516,29.3,3516,29.3,3516,29.3,3516,29.3,3516,29.3,3516,null,null,null,null,"Technical support",null,{"$f":"+Inputs!$C$312","v":120},29.3,1758,29.3,1758,29.3,1758,29.3,1758,29.4,1764,29.4,1764,29.6,1776,29.6,1776,29.3,1758,29.3,1758,29.3,1758,29.3,1758,29.3,1758,29.3,1758,29.3,1758,29.3,1758,29.3,1758,29.3,1758,29.3,1758,29.3,1758,29.3,1758,29.3,1758,29.3,1758,29.3,1758,29.3,1758,29.3,1758,29.3,1758,29.3,1758,29.3,1758,29.3,1758,29.3,1758,29.3,1758,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Irrigation, rents","Taxes",{"$f":"DF267","v":0},0,0,0,0,0,0,0]
[null,"Taxis, trains",null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,"Taxis, trains",null,null,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Managers",null,{"$f":"+Inputs!$C$314","v":1500},1,{"$f":"$F269*$E269","v":1500},1,1500,1,1500,1,1500,1,1500,1,1500,1,1500,1,1500,1,1500,1,1500,1,1500,null,null,null,null,"Managers",null,{"$f":"+Inputs!$C$314","v":1500},1,750,1,750,1,750,1,750,1,750,1,750,1,750,1,750,1,750,1,750,1,750,1,750,1,750,1,750,1,750,1,750,1,750,1,750,1,750,1,750,1,750,1,750,1,750,1,750,1,750,1,750,1,750,1,750,1,750,1,750,1,750,1,750]
[null,null,null,null,null,null,{"$f":"$F270*$E270","v":0},null,{"$f":"$F270*$E270","v":0},null,{"$f":"$F270*$E270","v":0},null,{"$f":"$F270*$E270","v":0},null,{"$f":"$F270*$E270","v":0},null,{"$f":"$F270*$E270","v":0},null,{"$f":"$F270*$E270","v":0},null,{"$f":"$F270*$E270","v":0},null,{"$f":"$F270*$E270","v":0},null,{"$f":"$F270*$E270","v":0},null,{"$f":"$F270*$E270","v":0},null,null,null,null,null,null,null,null,{"$f":"$AI270*$AH270","v":0},null,null,null,{"$f":"$AI270*$AH270","v":0},null,null,null,{"$f":"$AI270*$AH270","v":0},null,null,null,{"$f":"$AI270*$AH270","v":0},null,null,null,{"$f":"$AI270*$AH270","v":0},null,null,null,{"$f":"$AI270*$AH270","v":0},null,null,null,{"$f":"$AI270*$AH270","v":0},null,null,null,{"$f":"$AI270*$AH270","v":0},null,null,null,{"$f":"$AI270*$AH270","v":0},null,null,null,{"$f":"$AI270*$AH270","v":0},null,null,null,{"$f":"$AI270*$AH270","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage paddy","Electricity (kWh/t)",{"$f":"DF270","v":0},0,0,0,0,0,0,0]
[null,"Sub-total",null,null,null,null,{"$f":"SUM(G258:G270)","v":90516},null,{"$f":"SUM(I258:I270)","v":90516},null,{"$f":"SUM(K258:K270)","v":90528},null,{"$f":"SUM(M258:M270)","v":90552},null,{"$f":"SUM(O258:O270)","v":90516},null,{"$f":"SUM(Q258:Q270)","v":90516},null,{"$f":"SUM(S258:S270)","v":90516},null,{"$f":"SUM(U258:U270)","v":90516},null,{"$f":"SUM(W258:W270)","v":90516},null,{"$f":"SUM(Y258:Y270)","v":90516},null,{"$f":"SUM(AA258:AA270)","v":90516},null,null,null,"Sub-total",null,null,null,null,{"$f":"SUM(AJ258:AJ270)","v":45258},null,{"$f":"SUM(AL258:AL270)","v":45258},null,{"$f":"SUM(AN258:AN270)","v":45258},null,{"$f":"SUM(AP258:AP270)","v":45258},null,{"$f":"SUM(AR258:AR270)","v":45264},null,{"$f":"SUM(AT258:AT270)","v":45264},null,{"$f":"SUM(AV258:AV270)","v":45276},null,{"$f":"SUM(AX258:AX270)","v":45276},null,{"$f":"SUM(AZ258:AZ270)","v":45258},null,{"$f":"SUM(BB258:BB270)","v":45258},null,{"$f":"SUM(BD258:BD270)","v":45258},null,{"$f":"SUM(BF258:BF270)","v":45258},null,{"$f":"SUM(BH258:BH270)","v":45258},null,{"$f":"SUM(BJ258:BJ270)","v":45258},null,{"$f":"SUM(BL258:BL270)","v":45258},null,{"$f":"SUM(BN258:BN270)","v":45258},null,{"$f":"SUM(BP258:BP270)","v":45258},null,{"$f":"SUM(BR258:BR270)","v":45258},null,{"$f":"SUM(BT258:BT270)","v":45258},null,{"$f":"SUM(BV258:BV270)","v":45258},null,{"$f":"SUM(BX258:BX270)","v":45258},null,{"$f":"SUM(BZ258:BZ270)","v":45258},null,{"$f":"SUM(CB258:CB270)","v":45258},null,{"$f":"SUM(CD258:CD270)","v":45258},null,{"$f":"SUM(CF258:CF270)","v":45258},null,{"$f":"SUM(CH258:CH270)","v":45258},null,{"$f":"SUM(CJ258:CJ270)","v":45258},null,{"$f":"SUM(CL258:CL270)","v":45258},null,{"$f":"SUM(CN258:CN270)","v":45258},null,{"$f":"SUM(CP258:CP270)","v":45258},null,{"$f":"SUM(CR258:CR270)","v":45258},null,{"$f":"SUM(CT258:CT270)","v":45258},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Processing","Electricity (kWh/t)",0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"$F272*$E272","v":0},null,{"$f":"$F272*$E272","v":0},null,{"$f":"$F272*$E272","v":0},null,{"$f":"$F272*$E272","v":0},null,{"$f":"$F272*$E272","v":0},null,{"$f":"$F272*$E272","v":0},null,{"$f":"$F272*$E272","v":0},null,{"$f":"$F272*$E272","v":0},null,{"$f":"$F272*$E272","v":0},null,{"$f":"$F272*$E272","v":0},null,{"$f":"$F272*$E272","v":0},null,null,null,null,null,null,null,null,{"$f":"$AI272*$AH272","v":0},null,null,null,{"$f":"$AI272*$AH272","v":0},null,null,null,{"$f":"$AI272*$AH272","v":0},null,null,null,{"$f":"$AI272*$AH272","v":0},null,null,null,{"$f":"$AI272*$AH272","v":0},null,null,null,{"$f":"$AI272*$AH272","v":0},null,null,null,{"$f":"$AI272*$AH272","v":0},null,null,null,{"$f":"$AI272*$AH272","v":0},null,null,null,{"$f":"$AI272*$AH272","v":0},null,null,null,{"$f":"$AI272*$AH272","v":0},null,null,null,{"$f":"$AI272*$AH272","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bags 50 kg",0,0,0,0,0,0,0,0]
[null,"PUBLIC RELATIONS EXPENSES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PUBLIC RELATIONS EXPENSES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENZERGY & SERVICES",null,null,0,0,0,0,0,0,0,0]
[null,null,"CEO","France",{"$f":"+Inputs!$C$325","v":300},12,{"$f":"$F274*$E274","v":3600},12,{"$f":"+$E274*H274","v":3600},12,{"$f":"+$E274*J274","v":3600},12,{"$f":"+$E274*L274","v":3600},12,{"$f":"+$E274*N274","v":3600},12,{"$f":"+$E274*P274","v":3600},12,{"$f":"+$E274*R274","v":3600},12,{"$f":"+$E274*T274","v":3600},12,{"$f":"+$E274*V274","v":3600},12,{"$f":"+$E274*X274","v":3600},12,{"$f":"+$E274*Z274","v":3600},null,null,null,null,"CEO","France",{"$f":"+Inputs!$C$325","v":300},12,{"$f":"+$AH274*AI274/$AG$238","v":1800},{"$f":"+AI274","v":12},{"$f":"+$AH274*AK274/$AG$238","v":1800},12,{"$f":"+$AH274*AM274/$AG$238","v":1800},{"$f":"+AM274","v":12},{"$f":"+$AH274*AO274/$AG$238","v":1800},12,{"$f":"+$AH274*AQ274/$AG$238","v":1800},{"$f":"+AQ274","v":12},{"$f":"+$AH274*AS274/$AG$238","v":1800},12,{"$f":"+$AH274*AU274/$AG$238","v":1800},{"$f":"+AU274","v":12},{"$f":"+$AH274*AW274/$AG$238","v":1800},12,{"$f":"+$AH274*AY274/$AG$238","v":1800},{"$f":"+AY274","v":12},{"$f":"+$AH274*BA274/$AG$238","v":1800},12,{"$f":"+$AH274*BC274/$AG$238","v":1800},{"$f":"+BC274","v":12},{"$f":"+$AH274*BE274/$AG$238","v":1800},12,{"$f":"+$AH274*BG274/$AG$238","v":1800},{"$f":"+BG274","v":12},{"$f":"+$AH274*BI274/$AG$238","v":1800},12,{"$f":"+$AH274*BK274/$AG$238","v":1800},{"$f":"+BK274","v":12},{"$f":"+$AH274*BM274/$AG$238","v":1800},12,{"$f":"+$AH274*BO274/$AG$238","v":1800},{"$f":"+BO274","v":12},{"$f":"+$AH274*BQ274/$AG$238","v":1800},12,{"$f":"+$AH274*BS274/$AG$238","v":1800},{"$f":"+BS274","v":12},{"$f":"+$AH274*BU274/$AG$238","v":1800},12,{"$f":"+$AH274*BW274/$AG$238","v":1800},{"$f":"+BW274","v":12},{"$f":"+$AH274*BY274/$AG$238","v":1800},{"$f":"+BY274","v":12},{"$f":"+$AH274*CA274/$AG$238","v":1800},{"$f":"+CA274","v":12},{"$f":"+$AH274*CC274/$AG$238","v":1800},{"$f":"+CC274","v":12},{"$f":"+$AH274*CE274/$AG$238","v":1800},{"$f":"+CE274","v":12},{"$f":"+$AH274*CG274/$AG$238","v":1800},{"$f":"+CG274","v":12},{"$f":"+$AH274*CI274/$AG$238","v":1800},{"$f":"+CI274","v":12},{"$f":"+$AH274*CK274/$AG$238","v":1800},{"$f":"+CK274","v":12},{"$f":"+$AH274*CM274/$AG$238","v":1800},{"$f":"+CM274","v":12},{"$f":"+$AH274*CO274/$AG$238","v":1800},{"$f":"+CO274","v":12},{"$f":"+$AH274*CQ274/$AG$238","v":1800},{"$f":"+CQ274","v":12},{"$f":"+$AH274*CS274/$AG$238","v":1800}]
[null,null,"CEO","Sénégal",{"$f":"+Inputs!$C$324","v":100},12,1200,12,1200,12,1200,12,1200,12,1200,12,1200,12,1200,12,1200,12,1200,12,1200,12,1200,null,null,null,null,"CEO","Sénégal",{"$f":"+Inputs!$C$324","v":100},12,600,{"$f":"+AI275","v":12},600,12,600,{"$f":"+AM275","v":12},600,12,600,{"$f":"+AQ275","v":12},600,12,600,{"$f":"+AU275","v":12},600,12,600,{"$f":"+AY275","v":12},600,12,600,{"$f":"+BC275","v":12},600,12,600,{"$f":"+BG275","v":12},600,12,600,{"$f":"+BK275","v":12},600,12,600,{"$f":"+BO275","v":12},600,12,600,{"$f":"+BS275","v":12},600,12,600,{"$f":"+BW275","v":12},600,{"$f":"+BY275","v":12},600,{"$f":"+CA275","v":12},600,{"$f":"+CC275","v":12},600,{"$f":"+CE275","v":12},600,{"$f":"+CG275","v":12},600,{"$f":"+CI275","v":12},600,{"$f":"+CK275","v":12},600,{"$f":"+CM275","v":12},600,{"$f":"+CO275","v":12},600,{"$f":"+CQ275","v":12},600]
[null,null,"General Manager","France",{"$f":"+Inputs!$C$325","v":300},12,3600,12,3600,12,3600,12,3600,12,3600,12,3600,12,3600,12,3600,12,3600,12,3600,12,3600,null,null,null,null,"General Manager","France",{"$f":"+Inputs!$C$325","v":300},12,1800,12,1800,12,1800,12,1800,12,1800,12,1800,12,1800,12,1800,12,1800,12,1800,12,1800,12,1800,12,1800,12,1800,12,1800,12,1800,12,1800,12,1800,12,1800,12,1800,12,1800,12,1800,12,1800,12,1800,12,1800,12,1800,12,1800,12,1800,12,1800,12,1800,12,1800,12,1800]
[null,null,"CFO","France",{"$f":"+Inputs!$C$325","v":300},12,3600,12,3600,12,3600,12,3600,12,3600,12,3600,12,3600,12,3600,12,3600,12,3600,12,3600,null,null,null,null,"CFO","France",{"$f":"+Inputs!$C$325","v":300},12,1800,12,1800,12,1800,12,1800,12,1800,12,1800,12,1800,12,1800,12,1800,12,1800,12,1800,12,1800,12,1800,12,1800,12,1800,12,1800,12,1800,12,1800,12,1800,12,1800,12,1800,12,1800,12,1800,12,1800,12,1800,12,1800,12,1800,12,1800,12,1800,12,1800,12,1800,12,1800]
[null,null,"CFO","Sénégal",{"$f":"+Inputs!$C$324","v":100},12,1200,12,1200,12,1200,12,1200,12,1200,12,1200,12,1200,12,1200,12,1200,12,1200,12,1200,null,null,null,null,"CFO","Sénégal",{"$f":"+Inputs!$C$324","v":100},12,600,12,600,12,600,12,600,12,600,12,600,12,600,12,600,12,600,12,600,12,600,12,600,12,600,12,600,12,600,12,600,12,600,12,600,12,600,12,600,12,600,12,600,12,600,12,600,12,600,12,600,12,600,12,600,12,600,12,600,12,600,12,600]
[null,null,"Other relationship expenses","France",{"$f":"+Inputs!$C$325","v":300},12,3600,12,3600,12,3600,12,3600,12,3600,12,3600,12,3600,12,3600,12,3600,12,3600,12,3600,null,null,null,null,"Other relationship expenses","France",{"$f":"+Inputs!$C$325","v":300},12,1800,12,1800,12,1800,12,1800,12,1800,12,1800,12,1800,12,1800,12,1800,12,1800,12,1800,12,1800,12,1800,12,1800,12,1800,12,1800,12,1800,12,1800,12,1800,12,1800,12,1800,12,1800,12,1800,12,1800,12,1800,12,1800,12,1800,12,1800,12,1800,12,1800,12,1800,12,1800]
[null,null,"2 houses in Senegal (Dakar & SL)","DK / SL",{"$f":"+Inputs!$C$301","v":9000},2,18000,2,18000,2,18000,2,18000,2,18000,2,18000,2,18000,2,18000,2,18000,2,18000,2,18000,null,null,null,null,"2 houses in Senegal (Dakar & SL)","DK / SL",{"$f":"+Inputs!$C$301","v":9000},2,9000,2,9000,2,9000,2,9000,2,9000,2,9000,2,9000,2,9000,2,9000,2,9000,2,9000,2,9000,2,9000,2,9000,2,9000,2,9000,2,9000,2,9000,2,9000,2,9000,2,9000,2,9000,2,9000,2,9000,2,9000,2,9000,2,9000,2,9000,2,9000,2,9000,2,9000,2,9000]
[null,null,null,null,null,null,0,null,{"$f":"$F281*$E281","v":0},null,{"$f":"$F281*$E281","v":0},null,{"$f":"$F281*$E281","v":0},null,{"$f":"$F281*$E281","v":0},null,{"$f":"$F281*$E281","v":0},null,{"$f":"$F281*$E281","v":0},null,{"$f":"$F281*$E281","v":0},null,{"$f":"$F281*$E281","v":0},null,{"$f":"$F281*$E281","v":0},null,{"$f":"$F281*$E281","v":0},null,null,null,null,null,null,null,null,{"$f":"$AI281*$AH281","v":0},null,null,null,{"$f":"$AI281*$AH281","v":0},null,null,null,{"$f":"$AI281*$AH281","v":0},null,null,null,{"$f":"$AI281*$AH281","v":0},null,null,null,{"$f":"$AI281*$AH281","v":0},null,null,null,{"$f":"$AI281*$AH281","v":0},null,null,null,{"$f":"$AI281*$AH281","v":0},null,null,null,{"$f":"$AI281*$AH281","v":0},null,null,null,{"$f":"$AI281*$AH281","v":0},null,null,null,{"$f":"$AI281*$AH281","v":0},null,null,null,{"$f":"$AI281*$AH281","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transport ","Bulk Harvest (€/t)",{"$f":"DF281","v":0},0,0,0,0,0,0,0]
[null,"Sub-total",null,null,null,null,{"$f":"SUM(G272:G281)","v":34800},null,{"$f":"SUM(I272:I281)","v":34800},null,{"$f":"SUM(K272:K281)","v":34800},null,{"$f":"SUM(M272:M281)","v":34800},null,{"$f":"SUM(O272:O281)","v":34800},null,{"$f":"SUM(Q272:Q281)","v":34800},null,{"$f":"SUM(S272:S281)","v":34800},null,{"$f":"SUM(U272:U281)","v":34800},null,{"$f":"SUM(W272:W281)","v":34800},null,{"$f":"SUM(Y272:Y281)","v":34800},null,{"$f":"SUM(AA272:AA281)","v":34800},null,null,null,"Sub-total",null,null,null,null,{"$f":"SUM(AJ272:AJ281)","v":17400},null,{"$f":"SUM(AL272:AL281)","v":17400},null,{"$f":"SUM(AN272:AN281)","v":17400},null,{"$f":"SUM(AP272:AP281)","v":17400},null,{"$f":"SUM(AR272:AR281)","v":17400},null,{"$f":"SUM(AT272:AT281)","v":17400},null,{"$f":"SUM(AV272:AV281)","v":17400},null,{"$f":"SUM(AX272:AX281)","v":17400},null,{"$f":"SUM(AZ272:AZ281)","v":17400},null,{"$f":"SUM(BB272:BB281)","v":17400},null,{"$f":"SUM(BD272:BD281)","v":17400},null,{"$f":"SUM(BF272:BF281)","v":17400},null,{"$f":"SUM(BH272:BH281)","v":17400},null,{"$f":"SUM(BJ272:BJ281)","v":17400},null,{"$f":"SUM(BL272:BL281)","v":17400},null,{"$f":"SUM(BN272:BN281)","v":17400},null,{"$f":"SUM(BP272:BP281)","v":17400},null,{"$f":"SUM(BR272:BR281)","v":17400},null,{"$f":"SUM(BT272:BT281)","v":17400},null,{"$f":"SUM(BV272:BV281)","v":17400},null,{"$f":"SUM(BX272:BX281)","v":17400},null,{"$f":"SUM(BZ272:BZ281)","v":17400},null,{"$f":"SUM(CB272:CB281)","v":17400},null,{"$f":"SUM(CD272:CD281)","v":17400},null,{"$f":"SUM(CF272:CF281)","v":17400},null,{"$f":"SUM(CH272:CH281)","v":17400},null,{"$f":"SUM(CJ272:CJ281)","v":17400},null,{"$f":"SUM(CL272:CL281)","v":17400},null,{"$f":"SUM(CN272:CN281)","v":17400},null,{"$f":"SUM(CP272:CP281)","v":17400},null,{"$f":"SUM(CR272:CR281)","v":17400},null,{"$f":"SUM(CT272:CT281)","v":17400},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Processing","Electricity (kWh/t)",0,0,0,0,0,0,0,0]
[]
[null,"Total Management",null,null,null,null,{"$f":"+G254+G271+G282+G243","v":812474.98175008083},null,{"$f":"+I254+I271+I282+I243","v":486859.89318981266},null,{"$f":"+K254+K271+K282+K243","v":397505.49311660416},null,{"$f":"+M254+M271+M282+M243","v":341949.16940981097},null,{"$f":"+O254+O271+O282","v":341316},null,{"$f":"+Q254+Q271+Q282","v":341316},null,{"$f":"+S254+S271+S282","v":341316},null,{"$f":"+U254+U271+U282","v":341316},null,{"$f":"+W254+W271+W282","v":341316},null,{"$f":"+Y254+Y271+Y282","v":341316},null,{"$f":"+AA254+AA271+AA282","v":341316},null,null,null,"Total Management",null,null,null,null,{"$f":"+AJ254+AJ271+AJ282+AJ243","v":153158},null,{"$f":"+AL254+AL271+AL282+AL243","v":659316.98175008083},null,{"$f":"+AN254+AN271+AN282+AN243","v":264378.76379188453},null,{"$f":"+AP254+AP271+AP282+AP243","v":222481.12939792819},null,{"$f":"+AR254+AR271+AR282+AR243","v":221800.94821877332},null,{"$f":"+AT254+AT271+AT282+AT243","v":175704.54489783087},null,{"$f":"+AV254+AV271+AV282+AV243","v":179773.16940981097},null,{"$f":"+AX254+AX271+AX282+AX243","v":162176},null,{"$f":"+AZ254+AZ271+AZ282+AZ243","v":170658},null,{"$f":"+BB254+BB271+BB282+BB243","v":170658},null,{"$f":"+BD254+BD271+BD282+BD243","v":170658},null,{"$f":"+BF254+BF271+BF282+BF243","v":170658},null,{"$f":"+BH254+BH271+BH282+BH243","v":170658},null,{"$f":"+BJ254+BJ271+BJ282+BJ243","v":170658},null,{"$f":"+BL254+BL271+BL282+BL243","v":170658},null,{"$f":"+BN254+BN271+BN282+BN243","v":170658},null,{"$f":"+BP254+BP271+BP282+BP243","v":170658},null,{"$f":"+BR254+BR271+BR282+BR243","v":170658},null,{"$f":"+BT254+BT271+BT282+BT243","v":170658},null,{"$f":"+BV254+BV271+BV282+BV243","v":170658},null,{"$f":"+BX254+BX271+BX282+BX243","v":170658},null,{"$f":"+BZ254+BZ271+BZ282+BZ243","v":170658},null,{"$f":"+CB254+CB271+CB282+CB243","v":170658},null,{"$f":"+CD254+CD271+CD282+CD243","v":170658},null,{"$f":"+CF254+CF271+CF282+CF243","v":170658},null,{"$f":"+CH254+CH271+CH282+CH243","v":170658},null,{"$f":"+CJ254+CJ271+CJ282+CJ243","v":170658},null,{"$f":"+CL254+CL271+CL282+CL243","v":170658},null,{"$f":"+CN254+CN271+CN282+CN243","v":170658},null,{"$f":"+CP254+CP271+CP282+CP243","v":170658},null,{"$f":"+CR254+CR271+CR282+CR243","v":170658},null,{"$f":"+CT254+CT271+CT282+CT243","v":170658},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DM284","v":0},null,null,{"$f":"DP284","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"SHAREHOLDERS RELATIONSHIP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SHAREHOLDERS RELATIONSHIP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INPUTS",null,null,{"$f":"DF286","v":0},0,0,0,0,0,0,0]
[null,null,"Travels and expenses",null,{"$f":"+Inputs!$C$322","v":3000},1,{"$f":"$F287*$E287","v":3000},1,{"$f":"$F287*$E287","v":3000},1,{"$f":"$F287*$E287","v":3000},1,{"$f":"+$E287*L287","v":3000},1,{"$f":"+$E287*N287","v":3000},1,{"$f":"+$E287*P287","v":3000},1,{"$f":"+$E287*R287","v":3000},1,{"$f":"+$E287*T287","v":3000},1,{"$f":"+$E287*V287","v":3000},1,{"$f":"+$E287*X287","v":3000},1,{"$f":"+$E287*Z287","v":3000},null,null,null,null,"Travels and expenses",null,{"$f":"+Inputs!$C$322","v":3000},1,{"$f":"+$AH287*AI287/$AG$238","v":1500},{"$f":"+AI287","v":1},{"$f":"+$AH287*AK287/$AG$238","v":1500},1,{"$f":"+$AH287*AM287/$AG$238","v":1500},{"$f":"+AM287","v":1},{"$f":"+$AH287*AO287/$AG$238","v":1500},1,{"$f":"+$AH287*AQ287/$AG$238","v":1500},{"$f":"+AQ287","v":1},{"$f":"+$AH287*AS287/$AG$238","v":1500},1,{"$f":"+$AH287*AU287/$AG$238","v":1500},{"$f":"+AU287","v":1},{"$f":"+$AH287*AW287/$AG$238","v":1500},1,{"$f":"+$AH287*AY287/$AG$238","v":1500},{"$f":"+AY287","v":1},{"$f":"+$AH287*BA287/$AG$238","v":1500},1,{"$f":"+$AH287*BC287/$AG$238","v":1500},{"$f":"+BC287","v":1},{"$f":"+$AH287*BE287/$AG$238","v":1500},1,{"$f":"+$AH287*BG287/$AG$238","v":1500},{"$f":"+BG287","v":1},{"$f":"+$AH287*BI287/$AG$238","v":1500},1,{"$f":"+$AH287*BK287/$AG$238","v":1500},{"$f":"+BK287","v":1},{"$f":"+$AH287*BM287/$AG$238","v":1500},1,{"$f":"+$AH287*BO287/$AG$238","v":1500},{"$f":"+BO287","v":1},{"$f":"+$AH287*BQ287/$AG$238","v":1500},1,{"$f":"+$AH287*BS287/$AG$238","v":1500},{"$f":"+BS287","v":1},{"$f":"+$AH287*BU287/$AG$238","v":1500},1,{"$f":"+$AH287*BW287/$AG$238","v":1500},{"$f":"+BW287","v":1},{"$f":"+$AH287*BY287/$AG$238","v":1500},{"$f":"+BY287","v":1},{"$f":"+$AH287*CA287/$AG$238","v":1500},{"$f":"+CA287","v":1},{"$f":"+$AH287*CC287/$AG$238","v":1500},{"$f":"+CC287","v":1},{"$f":"+$AH287*CE287/$AG$238","v":1500},{"$f":"+CE287","v":1},{"$f":"+$AH287*CG287/$AG$238","v":1500},{"$f":"+CG287","v":1},{"$f":"+$AH287*CI287/$AG$238","v":1500},{"$f":"+CI287","v":1},{"$f":"+$AH287*CK287/$AG$238","v":1500},{"$f":"+CK287","v":1},{"$f":"+$AH287*CM287/$AG$238","v":1500},{"$f":"+CM287","v":1},{"$f":"+$AH287*CO287/$AG$238","v":1500},{"$f":"+CO287","v":1},{"$f":"+$AH287*CQ287/$AG$238","v":1500},{"$f":"+CQ287","v":1},{"$f":"+$AH287*CS287/$AG$238","v":1500},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Seeds",{"$f":"DE287","v":0},0,0,0,0,0,0,0,0]
[null,null,"Equity structuring fees",null,null,1,500000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equity structuring fees",null,null,1,250000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DD289","v":0},"Zinc sulfate",{"$f":"DF289","v":0},0,0,0,0,0,0,0]
[null,"Total shareholders relationship",null,null,null,null,{"$f":"SUM(G287:G289)","v":503000},null,{"$f":"SUM(I287:I289)","v":3000},null,{"$f":"SUM(K287:K289)","v":3000},null,{"$f":"SUM(M287:M289)","v":3000},null,{"$f":"SUM(O287:O289)","v":3000},null,{"$f":"SUM(Q287:Q289)","v":3000},null,{"$f":"SUM(S287:S289)","v":3000},null,{"$f":"SUM(U287:U289)","v":3000},null,{"$f":"SUM(W287:W289)","v":3000},null,{"$f":"SUM(Y287:Y289)","v":3000},null,{"$f":"SUM(AA287:AA289)","v":3000},null,null,null,"Total shareholders relationship",null,null,null,null,{"$f":"SUM(AJ287:AJ289)","v":251500},null,{"$f":"SUM(AL287:AL289)","v":1500},null,{"$f":"SUM(AN287:AN289)","v":1500},null,{"$f":"SUM(AP287:AP289)","v":1500},null,{"$f":"SUM(AR287:AR289)","v":1500},null,{"$f":"SUM(AT287:AT289)","v":1500},null,{"$f":"SUM(AV287:AV289)","v":1500},null,{"$f":"SUM(AX287:AX289)","v":1500},null,{"$f":"SUM(AZ287:AZ289)","v":1500},null,{"$f":"SUM(BB287:BB289)","v":1500},null,{"$f":"SUM(BD287:BD289)","v":1500},null,{"$f":"SUM(BF287:BF289)","v":1500},null,{"$f":"SUM(BH287:BH289)","v":1500},null,{"$f":"SUM(BJ287:BJ289)","v":1500},null,{"$f":"SUM(BL287:BL289)","v":1500},null,{"$f":"SUM(BN287:BN289)","v":1500},null,{"$f":"SUM(BP287:BP289)","v":1500},null,{"$f":"SUM(BR287:BR289)","v":1500},null,{"$f":"SUM(BT287:BT289)","v":1500},null,{"$f":"SUM(BV287:BV289)","v":1500},null,{"$f":"SUM(BX287:BX289)","v":1500},null,{"$f":"SUM(BZ287:BZ289)","v":1500},null,{"$f":"SUM(CB287:CB289)","v":1500},null,{"$f":"SUM(CD287:CD289)","v":1500},null,{"$f":"SUM(CF287:CF289)","v":1500},null,{"$f":"SUM(CH287:CH289)","v":1500},null,{"$f":"SUM(CJ287:CJ289)","v":1500},null,{"$f":"SUM(CL287:CL289)","v":1500},null,{"$f":"SUM(CN287:CN289)","v":1500},null,{"$f":"SUM(CP287:CP289)","v":1500},null,{"$f":"SUM(CR287:CR289)","v":1500},null,{"$f":"SUM(CT287:CT289)","v":1500},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DD290","v":0},{"$f":"DE290","v":0},0,0,0,0,0,0,0,0]
[]
[null,"TOTAL FIXED COSTS",null,null,null,null,{"$f":"+G284+G290","v":1315474.9817500808},0,489859.89318981266,0,400505.49311660416,0,344949.16940981097,0,344316,0,344316,0,344316,0,344316,0,344316,0,344316,0,344316,null,null,null,"TOTAL FIXED COSTS",null,null,null,null,{"$f":"+AJ284+AJ290","v":404658},null,{"$f":"+AL284+AL290","v":660816.98175008083},{"$f":"+AM284+AM290","v":0},{"$f":"+AN284+AN290","v":265878.76379188453},{"$f":"+AO284+AO290","v":0},223981.12939792819,0,223300.94821877332,0,177204.54489783087,0,181273.16940981097,0,163676,0,172158,0,172158,0,172158,0,172158,0,172158,0,172158,0,172158,0,172158,0,172158,0,172158,0,172158,0,172158,0,172158,0,172158,{"$f":"+CA284+CA290","v":0},172158,0,172158,0,172158,0,172158,0,172158,0,172158,0,172158,0,172158,0,172158,0,172158,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DD292","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Alt Detail'!I367","v":404658},{"$f":"+'Alt Detail'!J972","v":0},{"$f":"+'Alt Detail'!J367","v":154658},{"$f":"+'Alt Detail'!K972","v":0},{"$f":"+'Alt Detail'!K367","v":150908},{"$f":"+'Alt Detail'!L972","v":0},{"$f":"+'Alt Detail'!L367","v":150908},{"$f":"+'Alt Detail'!M972","v":0},{"$f":"+'Alt Detail'!M367","v":159414},{"$f":"+'Alt Detail'!N972","v":0},{"$f":"+'Alt Detail'!N367","v":159414},{"$f":"+'Alt Detail'!O972","v":0},{"$f":"+'Alt Detail'!O367","v":163676},{"$f":"+'Alt Detail'!P972","v":0},{"$f":"+'Alt Detail'!P367","v":163676},{"$f":"+'Alt Detail'!Q972","v":0},{"$f":"+'Alt Detail'!Q367","v":172158},{"$f":"+'Alt Detail'!R972","v":0},{"$f":"+'Alt Detail'!R367","v":172158},{"$f":"+'Alt Detail'!S972","v":0},{"$f":"+'Alt Detail'!S367","v":172158},{"$f":"+'Alt Detail'!T972","v":0},{"$f":"+'Alt Detail'!T367","v":172158},{"$f":"+'Alt Detail'!U972","v":0},{"$f":"+'Alt Detail'!U367","v":172158},{"$f":"+'Alt Detail'!V972","v":0},{"$f":"+'Alt Detail'!V367","v":172158},{"$f":"+'Alt Detail'!W972","v":0},{"$f":"+'Alt Detail'!W367","v":172158},{"$f":"+'Alt Detail'!X972","v":0},{"$f":"+'Alt Detail'!X367","v":172158},{"$f":"+'Alt Detail'!Y972","v":0},{"$f":"+'Alt Detail'!Y367","v":172158},{"$f":"+'Alt Detail'!Z972","v":0},{"$f":"+'Alt Detail'!Z367","v":172158},{"$f":"+'Alt Detail'!AA972","v":0},{"$f":"+'Alt Detail'!AA367","v":172158},{"$f":"+'Alt Detail'!AB972","v":0},{"$f":"+'Alt Detail'!AB367","v":172158},{"$f":"+'Alt Detail'!AC972","v":0},{"$f":"+'Alt Detail'!AC367","v":172158},{"$f":"+'Alt Detail'!AD972","v":0},{"$f":"+'Alt Detail'!AD367","v":172158},{"$f":"+'Alt Detail'!AE972","v":0},{"$f":"+'Alt Detail'!AE367","v":172158},{"$f":"+'Alt Detail'!AF972","v":0},{"$f":"+'Alt Detail'!AF367","v":172158},{"$f":"+'Alt Detail'!AG972","v":0},{"$f":"+'Alt Detail'!AG367","v":172158},{"$f":"+'Alt Detail'!AH972","v":0},{"$f":"+'Alt Detail'!AH367","v":172158},{"$f":"+'Alt Detail'!AI972","v":0},{"$f":"+'Alt Detail'!AI367","v":172158},{"$f":"+'Alt Detail'!AJ972","v":0},{"$f":"+'Alt Detail'!AJ367","v":172158},{"$f":"+'Alt Detail'!AK972","v":0},{"$f":"+'Alt Detail'!AK367","v":172158},{"$f":"+'Alt Detail'!AL972","v":0},{"$f":"+'Alt Detail'!AL367","v":172158},{"$f":"+'Alt Detail'!AM972","v":0},{"$f":"+'Alt Detail'!AM367","v":172158},{"$f":"+'Alt Detail'!AN972","v":0},{"$f":"+'Alt Detail'!AN367","v":172158}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AJ292-AJ242","v":404658},{"$f":"+AK292-AK242","v":0},{"$f":"+AL292-AL241","v":154658.00000000006},0,150908.00000000003,0,150908,0,159414,0,159414,0,163676,{"$f":"+AW292-AW242","v":0},{"$f":"+AX292-AX242","v":163676},{"$f":"+AY292-AY242","v":0},{"$f":"+AZ292-AZ242","v":172158},{"$f":"+BA292-BA242","v":0},{"$f":"+BB293-BB242","v":172158},0,172158,0,172158,0,172158,0,172158,0,172158,0,172158,0,172158,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AL294*(1+inflation_ch)","v":159297.74000000008}]
[null,"Wage costs (13 months a year, non-inflation adjusted) - Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wage costs (13 months a year, non-inflation adjusted) - Semesters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wage costs (13 months a year, non-inflation adjusted) "]
[]
[null,null,null,null,"N",null,"N + 1",null,"N + 2",null,"N + 3",null,"N+4",null,"N + 5",null,"N+6",null,"N+7",null,"N + 8",null,"N + 9",null,"N + 10",null,null,null,null,null,null,null,null,null,"N",null,null,null,"N + 1",null,null,null,"N + 2",null,null,null,"N + 3",null,null,null,"N+4",null,null,null,"N + 5",null,null,null,"N+6",null,null,null,"N+7",null,null,null,"N + 8",null,null,null,"N + 9",null,null,null,"N + 10",null,null,null,"N + 11",null,null,null,"N + 12",null,null,null,"N + 13",null,null,null,"N + 14",null,null,null,"N + 15",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"In €",null,"Monthly net wage","N",null,null,"N + 1",null,null,"N + 2",null,null,"N + 3",null,null,"N+4"]
[null,null,null,"Cost to company salary\nyear N",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost to company salary\nyear N","S1",null,"S2",null,"S3",null,"S4",null,"S5",null,"S6",null,"S7",null,"S8",null,"S9",null,"S10",null,"S11",null,"S12",null,"S13",null,"S14",null,"S15",null,"S16",null,"S17",null,"S18",null,"S19",null,"S20",null,"S21",null,"S22",null,"S23",null,"S24",null,"S25",null,"S26",null,"S27",null,"S28",null,"S29",null,"S30",null,"S31",null,"S32"]
[null,null,null,null,"Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total",null,null,null,null,null,"Periods / Year",2,null,"Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Headcount","Headcount","Headcount","Headcount","Headcount","Headcount","Headcount","Headcount","Headcount","Headcount","Headcount","Headcount","Headcount","Headcount","Headcount","Headcount","Headcount","Headcount","Headcount","Headcount","Headcount","Headcount","Headcount",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Work-force","Salary period","Total","Work-force","Salary period","Total","Work-force","Salary period","Total","Work-force","Salary period","Total","Work-force","Salary period","Total"]
[]
[null,"WAGE POLICY",null,"Monthly",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WAGE POLICY",null,null,"Monthly",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WAGE POLICY",null,{"$f":"+EU302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Salary increments & bonuses","base",null,null,null,0,null,0.1,null,0.2,null,0.25,null,0.3,null,0.3,null,0.3,null,0.3,null,0.3,null,0.3,null,null,null,null,null,"Salary increments & bonuses",null,"base",null,null,null,null,null,0,null,null,null,0.1,null,0.1,null,0.2,null,0.2,null,0.25,null,0.25,null,0.3,null,0.3,null,0.3,null,0.3,null,0.3,null,0.3,null,0.3,null,0.3,null,0.3,null,0.3,null,0.3,null,0.3,null,0.3,null,0.3,null,0.3,null,0.3,null,0.3,null,0.3,null,0.3,null,0.3,null,0.3,null,0.3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+ES303","v":0},"Salary increments & bonuses","base",{"$f":"EK303","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Year N",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year N",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+ES304","v":0},null,"year N",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"DIRECTION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DIRECTION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EXPATRIATES MANAGMENT"]
[null,null,"CEO",{"$f":"+Inputs!$C$172","v":237250},1,{"$f":"$D306*(1+F$303)*E306","v":237250},1,{"$f":"$D306*(1+H$303)*G306","v":237250},1,{"$f":"$D306*(1+J$303)*I306","v":260975.00000000003},1,{"$f":"$D306*(1+L$303)*K306","v":284700},1,{"$f":"$D306*(1+N$303)*M306","v":296562.5},1,{"$f":"$D306*(1+P$303)*O306","v":308425},1,{"$f":"$D306*(1+R$303)*Q306","v":308425},1,{"$f":"$D306*(1+T$303)*S306","v":308425},1,{"$f":"$D306*(1+V$303)*U306","v":308425},1,{"$f":"$D306*(1+X$303)*W306","v":308425},1,{"$f":"$D306*(1+Z$303)*Y306","v":308425},null,null,null,null,null,"CEO",null,{"$f":"+Inputs!$C$172","v":237250},1,{"$f":"$AH306*(1+AJ$303)*AI306/$AG$300","v":118625},1,{"$f":"$AH306*(1+AL$303)*AK306/$AG$300","v":118625},1,{"$f":"$AH306*(1+AN$303)*AM306/$AG$300","v":118625},1,{"$f":"$AH306*(1+AP$303)*AO306/$AG$300","v":118625},1,{"$f":"$AH306*(1+AR$303)*AQ306/$AG$300","v":130487.50000000001},1,{"$f":"$AH306*(1+AT$303)*AS306/$AG$300","v":130487.50000000001},1,{"$f":"$AH306*(1+AV$303)*AU306/$AG$300","v":142350},1,{"$f":"$AH306*(1+AX$303)*AW306/$AG$300","v":142350},1,{"$f":"$AH306*(1+AZ$303)*AY306/$AG$300","v":148281.25},1,{"$f":"$AH306*(1+BB$303)*BA306/$AG$300","v":148281.25},1,{"$f":"$AH306*(1+BD$303)*BC306/$AG$300","v":154212.5},1,{"$f":"$AH306*(1+BF$303)*BE306/$AG$300","v":154212.5},1,{"$f":"$AH306*(1+BH$303)*BG306/$AG$300","v":154212.5},1,{"$f":"$AH306*(1+BJ$303)*BI306/$AG$300","v":154212.5},1,{"$f":"$AH306*(1+BL$303)*BK306/$AG$300","v":154212.5},1,{"$f":"$AH306*(1+BN$303)*BM306/$AG$300","v":154212.5},1,{"$f":"$AH306*(1+BP$303)*BO306/$AG$300","v":154212.5},1,{"$f":"$AH306*(1+BR$303)*BQ306/$AG$300","v":154212.5},1,{"$f":"$AH306*(1+BT$303)*BS306/$AG$300","v":154212.5},1,{"$f":"$AH306*(1+BV$303)*BU306/$AG$300","v":154212.5},1,{"$f":"$AH306*(1+BX$303)*BW306/$AG$300","v":154212.5},1,{"$f":"$AH306*(1+BZ$303)*BY306/$AG$300","v":154212.5},1,{"$f":"$AH306*(1+CB$303)*CA306/$AG$300","v":154212.5},1,{"$f":"$AH306*(1+CD$303)*CC306/$AG$300","v":154212.5},1,{"$f":"$AH306*(1+CF$303)*CE306/$AG$300","v":154212.5},1,{"$f":"$AH306*(1+CH$303)*CG306/$AG$300","v":154212.5},1,{"$f":"$AH306*(1+CJ$303)*CI306/$AG$300","v":154212.5},1,{"$f":"$AH306*(1+CL$303)*CK306/$AG$300","v":154212.5},1,{"$f":"$AH306*(1+CN$303)*CM306/$AG$300","v":154212.5},1,{"$f":"$AH306*(1+CP$303)*CO306/$AG$300","v":154212.5},1,{"$f":"$AH306*(1+CR$303)*CQ306/$AG$300","v":154212.5},1,{"$f":"$AH306*(1+CT$303)*CS306/$AG$300","v":154212.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+ES306","v":0},"Farm Director",{"$f":"EJ306","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CFO",{"$f":"+Inputs!$C$175","v":208780},1,{"$f":"$D307*(1+F$303)*E307","v":208780},1,208780,1,{"$f":"$D307*(1+J$303)*I307","v":229658.00000000003},1,{"$f":"$D307*(1+L$303)*K307","v":250536},1,{"$f":"$D307*(1+N$303)*M307","v":260975},1,{"$f":"$D307*(1+P$303)*O307","v":271414},1,{"$f":"$D307*(1+R$303)*Q307","v":271414},1,{"$f":"$D307*(1+T$303)*S307","v":271414},1,{"$f":"$D307*(1+V$303)*U307","v":271414},1,{"$f":"$D307*(1+X$303)*W307","v":271414},1,{"$f":"$D307*(1+Z$303)*Y307","v":271414},null,null,null,null,null,"CFO",null,{"$f":"+Inputs!$C$175","v":208780},1,{"$f":"$AH307*(1+AJ$303)*AI307/$AG$300","v":104390},1,104390,1,{"$f":"$AH307*(1+AN$303)*AM307/$AG$300","v":104390},1,{"$f":"$AH307*(1+AP$303)*AO307/$AG$300","v":104390},1,{"$f":"$AH307*(1+AR$303)*AQ307/$AG$300","v":114829.00000000001},1,{"$f":"$AH307*(1+AT$303)*AS307/$AG$300","v":114829.00000000001},1,{"$f":"$AH307*(1+AV$303)*AU307/$AG$300","v":125268},1,{"$f":"$AH307*(1+AX$303)*AW307/$AG$300","v":125268},1,{"$f":"$AH307*(1+AZ$303)*AY307/$AG$300","v":130487.5},1,{"$f":"$AH307*(1+BB$303)*BA307/$AG$300","v":130487.5},1,{"$f":"$AH307*(1+BD$303)*BC307/$AG$300","v":135707},1,{"$f":"$AH307*(1+BF$303)*BE307/$AG$300","v":135707},1,{"$f":"$AH307*(1+BH$303)*BG307/$AG$300","v":135707},1,{"$f":"$AH307*(1+BJ$303)*BI307/$AG$300","v":135707},1,{"$f":"$AH307*(1+BL$303)*BK307/$AG$300","v":135707},1,{"$f":"$AH307*(1+BN$303)*BM307/$AG$300","v":135707},1,{"$f":"$AH307*(1+BP$303)*BO307/$AG$300","v":135707},1,{"$f":"$AH307*(1+BR$303)*BQ307/$AG$300","v":135707},1,{"$f":"$AH307*(1+BT$303)*BS307/$AG$300","v":135707},1,{"$f":"$AH307*(1+BV$303)*BU307/$AG$300","v":135707},1,{"$f":"$AH307*(1+BX$303)*BW307/$AG$300","v":135707},1,{"$f":"$AH307*(1+BZ$303)*BY307/$AG$300","v":135707},1,{"$f":"$AH307*(1+CB$303)*CA307/$AG$300","v":135707},1,{"$f":"$AH307*(1+CD$303)*CC307/$AG$300","v":135707},1,{"$f":"$AH307*(1+CF$303)*CE307/$AG$300","v":135707},1,{"$f":"$AH307*(1+CH$303)*CG307/$AG$300","v":135707},1,{"$f":"$AH307*(1+CJ$303)*CI307/$AG$300","v":135707},1,{"$f":"$AH307*(1+CL$303)*CK307/$AG$300","v":135707},1,{"$f":"$AH307*(1+CN$303)*CM307/$AG$300","v":135707},1,{"$f":"$AH307*(1+CP$303)*CO307/$AG$300","v":135707},1,{"$f":"$AH307*(1+CR$303)*CQ307/$AG$300","v":135707},1,{"$f":"$AH307*(1+CT$303)*CS307/$AG$300","v":135707}]
[null,null,"Executives' PA",{"$f":"+Inputs!$C$177","v":56940},1,56940,1,56940,1,{"$f":"$D308*(1+J$303)*I308","v":62634.000000000007},1,{"$f":"$D308*(1+L$303)*K308","v":68328},1,{"$f":"$D308*(1+N$303)*M308","v":71175},1,{"$f":"$D308*(1+P$303)*O308","v":74022},1,{"$f":"$D308*(1+R$303)*Q308","v":74022},1,{"$f":"$D308*(1+T$303)*S308","v":74022},1,{"$f":"$D308*(1+V$303)*U308","v":74022},1,{"$f":"$D308*(1+X$303)*W308","v":74022},1,{"$f":"$D308*(1+Z$303)*Y308","v":74022},null,null,null,null,null,"Executives' PA",null,{"$f":"+Inputs!$C$177","v":56940},1,28470,1,28470,1,{"$f":"$AH308*(1+AN$303)*AM308/$AG$300","v":28470},1,{"$f":"$AH308*(1+AP$303)*AO308/$AG$300","v":28470},1,{"$f":"$AH308*(1+AR$303)*AQ308/$AG$300","v":31317.000000000004},1,{"$f":"$AH308*(1+AT$303)*AS308/$AG$300","v":31317.000000000004},1,{"$f":"$AH308*(1+AV$303)*AU308/$AG$300","v":34164},1,{"$f":"$AH308*(1+AX$303)*AW308/$AG$300","v":34164},1,{"$f":"$AH308*(1+AZ$303)*AY308/$AG$300","v":35587.5},1,{"$f":"$AH308*(1+BB$303)*BA308/$AG$300","v":35587.5},1,{"$f":"$AH308*(1+BD$303)*BC308/$AG$300","v":37011},1,{"$f":"$AH308*(1+BF$303)*BE308/$AG$300","v":37011},1,{"$f":"$AH308*(1+BH$303)*BG308/$AG$300","v":37011},1,{"$f":"$AH308*(1+BJ$303)*BI308/$AG$300","v":37011},1,{"$f":"$AH308*(1+BL$303)*BK308/$AG$300","v":37011},1,{"$f":"$AH308*(1+BN$303)*BM308/$AG$300","v":37011},1,{"$f":"$AH308*(1+BP$303)*BO308/$AG$300","v":37011},1,{"$f":"$AH308*(1+BR$303)*BQ308/$AG$300","v":37011},1,{"$f":"$AH308*(1+BT$303)*BS308/$AG$300","v":37011},1,{"$f":"$AH308*(1+BV$303)*BU308/$AG$300","v":37011},1,{"$f":"$AH308*(1+BX$303)*BW308/$AG$300","v":37011},1,{"$f":"$AH308*(1+BZ$303)*BY308/$AG$300","v":37011},1,{"$f":"$AH308*(1+CB$303)*CA308/$AG$300","v":37011},1,{"$f":"$AH308*(1+CD$303)*CC308/$AG$300","v":37011},1,{"$f":"$AH308*(1+CF$303)*CE308/$AG$300","v":37011},1,{"$f":"$AH308*(1+CH$303)*CG308/$AG$300","v":37011},1,{"$f":"$AH308*(1+CJ$303)*CI308/$AG$300","v":37011},1,{"$f":"$AH308*(1+CL$303)*CK308/$AG$300","v":37011},1,{"$f":"$AH308*(1+CN$303)*CM308/$AG$300","v":37011},1,{"$f":"$AH308*(1+CP$303)*CO308/$AG$300","v":37011},1,{"$f":"$AH308*(1+CR$303)*CQ308/$AG$300","v":37011},1,{"$f":"$AH308*(1+CT$303)*CS308/$AG$300","v":37011},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+ES308","v":0},"Administrative Manager",{"$f":"EJ308","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"$D309*(1+F$303)*13*E309","v":0},null,{"$f":"$D309*(1+H$303)*13*G309","v":0},null,{"$f":"$D309*(1+J$303)*13*I309","v":0},null,{"$f":"$D309*(1+L$303)*13*K309","v":0},null,{"$f":"$D309*(1+N$303)*13*M309","v":0},null,{"$f":"$D309*(1+P$303)*13*O309","v":0},null,{"$f":"$D309*(1+R$303)*13*Q309","v":0},null,{"$f":"$D309*(1+T$303)*13*S309","v":0},null,{"$f":"$D309*(1+V$303)*13*U309","v":0},null,{"$f":"$D309*(1+X$303)*13*W309","v":0},null,{"$f":"$D309*(1+Z$303)*13*Y309","v":0},null,null,null,null,null,null,null,null,null,{"$f":"$AH309*(1+F$303)*13*AI309","v":0},null,{"$f":"$AH309*(1+H$303)*13*AK309","v":0},null,{"$f":"$AH309*(1+J$303)*13*AM309","v":0},null,{"$f":"$AH309*(1+L$303)*13*AO309","v":0},null,{"$f":"$AH309*(1+N$303)*13*AQ309","v":0},null,{"$f":"$AH309*(1+P$303)*13*AS309","v":0},null,{"$f":"$AH309*(1+R$303)*13*AU309","v":0},null,{"$f":"$AH309*(1+T$303)*13*AW309","v":0},null,{"$f":"$AH309*(1+V$303)*13*AY309","v":0},null,{"$f":"$AH309*(1+X$303)*13*BA309","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AH309*(1+AN$303)*13*BQ309","v":0},null,{"$f":"$AH309*(1+AP$303)*13*BS309","v":0},null,{"$f":"$AH309*(1+AR$303)*13*BU309","v":0},null,{"$f":"$AH309*(1+AT$303)*13*BW309","v":0},null,{"$f":"$AH309*(1+AV$303)*13*BY309","v":0},null,{"$f":"$AH309*(1+AX$303)*13*CA309","v":0},null,{"$f":"$AH309*(1+AZ$303)*13*CC309","v":0},null,{"$f":"$AH309*(1+BB$303)*13*CE309","v":0},null,{"$f":"$AH309*(1+BD$303)*13*CG309","v":0},null,{"$f":"$AH309*(1+BF$303)*13*CI309","v":0},null,{"$f":"$AH309*(1+BH$303)*13*CK309","v":0},null,{"$f":"$AH309*(1+BJ$303)*13*CM309","v":0},null,{"$f":"$AH309*(1+BL$303)*13*CO309","v":0},null,{"$f":"$AH309*(1+BN$303)*13*CQ309","v":0},null,{"$f":"$AH309*(1+BP$303)*13*CS309","v":0}]
[null,"Other",null,null,null,{"$f":"$D310*(1+F$303)*13*E310","v":0},null,{"$f":"$D310*(1+H$303)*13*G310","v":0},null,{"$f":"$D310*(1+J$303)*13*I310","v":0},null,{"$f":"$D310*(1+L$303)*13*K310","v":0},null,{"$f":"$D310*(1+N$303)*13*M310","v":0},null,{"$f":"$D310*(1+P$303)*13*O310","v":0},null,{"$f":"$D310*(1+R$303)*13*Q310","v":0},null,{"$f":"$D310*(1+T$303)*13*S310","v":0},null,{"$f":"$D310*(1+V$303)*13*U310","v":0},null,{"$f":"$D310*(1+X$303)*13*W310","v":0},null,{"$f":"$D310*(1+Z$303)*13*Y310","v":0},null,null,null,null,"Other",null,null,null,null,{"$f":"$AH310*(1+F$303)*13*AI310","v":0},null,{"$f":"$AH310*(1+H$303)*13*AK310","v":0},null,{"$f":"$AH310*(1+J$303)*13*AM310","v":0},null,{"$f":"$AH310*(1+L$303)*13*AO310","v":0},null,{"$f":"$AH310*(1+N$303)*13*AQ310","v":0},null,{"$f":"$AH310*(1+P$303)*13*AS310","v":0},null,{"$f":"$AH310*(1+R$303)*13*AU310","v":0},null,{"$f":"$AH310*(1+T$303)*13*AW310","v":0},null,{"$f":"$AH310*(1+V$303)*13*AY310","v":0},null,{"$f":"$AH310*(1+X$303)*13*BA310","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AH310*(1+AN$303)*13*BQ310","v":0},null,{"$f":"$AH310*(1+AP$303)*13*BS310","v":0},null,{"$f":"$AH310*(1+AR$303)*13*BU310","v":0},null,{"$f":"$AH310*(1+AT$303)*13*BW310","v":0},null,{"$f":"$AH310*(1+AV$303)*13*BY310","v":0},null,{"$f":"$AH310*(1+AX$303)*13*CA310","v":0},null,{"$f":"$AH310*(1+AZ$303)*13*CC310","v":0},null,{"$f":"$AH310*(1+BB$303)*13*CE310","v":0},null,{"$f":"$AH310*(1+BD$303)*13*CG310","v":0},null,{"$f":"$AH310*(1+BF$303)*13*CI310","v":0},null,{"$f":"$AH310*(1+BH$303)*13*CK310","v":0},null,{"$f":"$AH310*(1+BJ$303)*13*CM310","v":0},null,{"$f":"$AH310*(1+BL$303)*13*CO310","v":0},null,{"$f":"$AH310*(1+BN$303)*13*CQ310","v":0},null,{"$f":"$AH310*(1+BP$303)*13*CS310","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EXPATRIATES MANAGMENT"]
[null,null,"Night watchman Dakar",{"$f":"+Inputs!$C$169","v":2972.7558361294941},1,{"$f":"$D311*E311","v":2972.7558361294941},1,{"$f":"$D311*G311","v":2972.7558361294941},1,{"$f":"$D311*I311","v":2972.7558361294941},1,{"$f":"$D311*K311","v":2972.7558361294941},1,{"$f":"$D311*M311","v":2972.7558361294941},1,{"$f":"$D311*O311","v":2972.7558361294941},1,{"$f":"$D311*Q311","v":2972.7558361294941},1,{"$f":"$D311*S311","v":2972.7558361294941},1,{"$f":"$D311*U311","v":2972.7558361294941},1,{"$f":"$D311*W311","v":2972.7558361294941},1,{"$f":"$D311*Y311","v":2972.7558361294941},null,null,null,null,null,"Night watchman Dakar",null,{"$f":"+Inputs!$C$169","v":2972.7558361294941},1,{"$f":"$AH311*AI311/$AG$300","v":1486.3779180647471},1,{"$f":"$AH311*AK311/$AG$300","v":1486.3779180647471},1,{"$f":"$AH311*AM311/$AG$300","v":1486.3779180647471},1,{"$f":"$AH311*AO311/$AG$300","v":1486.3779180647471},1,{"$f":"$AH311*AQ311/$AG$300","v":1486.3779180647471},1,{"$f":"$AH311*AS311/$AG$300","v":1486.3779180647471},1,{"$f":"$AH311*AU311/$AG$300","v":1486.3779180647471},1,{"$f":"$AH311*AW311/$AG$300","v":1486.3779180647471},1,{"$f":"$AH311*AY311/$AG$300","v":1486.3779180647471},1,{"$f":"$AH311*BA311/$AG$300","v":1486.3779180647471},1,{"$f":"$AH311*BC311/$AG$300","v":1486.3779180647471},1,{"$f":"$AH311*BE311/$AG$300","v":1486.3779180647471},1,{"$f":"$AH311*BG311/$AG$300","v":1486.3779180647471},1,{"$f":"$AH311*BI311/$AG$300","v":1486.3779180647471},1,{"$f":"$AH311*BK311/$AG$300","v":1486.3779180647471},1,{"$f":"$AH311*BM311/$AG$300","v":1486.3779180647471},1,{"$f":"$AH311*BO311/$AG$300","v":1486.3779180647471},1,{"$f":"$AH311*BQ311/$AG$300","v":1486.3779180647471},1,{"$f":"$AH311*BS311/$AG$300","v":1486.3779180647471},1,{"$f":"$AH311*BU311/$AG$300","v":1486.3779180647471},1,{"$f":"$AH311*BW311/$AG$300","v":1486.3779180647471},1,{"$f":"$AH311*BY311/$AG$300","v":1486.3779180647471},1,{"$f":"$AH311*CA311/$AG$300","v":1486.3779180647471},1,{"$f":"$AH311*CC311/$AG$300","v":1486.3779180647471},1,{"$f":"$AH311*CE311/$AG$300","v":1486.3779180647471},1,{"$f":"$AH311*CG311/$AG$300","v":1486.3779180647471},1,{"$f":"$AH311*CI311/$AG$300","v":1486.3779180647471},1,{"$f":"$AH311*CK311/$AG$300","v":1486.3779180647471},1,{"$f":"$AH311*CM311/$AG$300","v":1486.3779180647471},1,{"$f":"$AH311*CO311/$AG$300","v":1486.3779180647471},1,{"$f":"$AH311*CQ311/$AG$300","v":1486.3779180647471},1,{"$f":"$AH311*CS311/$AG$300","v":1486.3779180647471}]
[null,null,"Cook Dakar",{"$f":"+Inputs!$C$169","v":2972.7558361294941},1,{"$f":"$D312*E312","v":2972.7558361294941},1,{"$f":"$D312*G312","v":2972.7558361294941},1,{"$f":"$D312*I312","v":2972.7558361294941},1,{"$f":"$D312*K312","v":2972.7558361294941},1,{"$f":"$D312*M312","v":2972.7558361294941},1,{"$f":"$D312*O312","v":2972.7558361294941},1,{"$f":"$D312*Q312","v":2972.7558361294941},1,{"$f":"$D312*S312","v":2972.7558361294941},1,{"$f":"$D312*U312","v":2972.7558361294941},1,{"$f":"$D312*W312","v":2972.7558361294941},1,{"$f":"$D312*Y312","v":2972.7558361294941},null,null,null,null,null,"Cook Dakar",null,{"$f":"+Inputs!$C$169","v":2972.7558361294941},1,{"$f":"$AH312*AI312/$AG$300","v":1486.3779180647471},1,{"$f":"$AH312*AK312/$AG$300","v":1486.3779180647471},1,{"$f":"$AH312*AM312/$AG$300","v":1486.3779180647471},1,{"$f":"$AH312*AO312/$AG$300","v":1486.3779180647471},1,{"$f":"$AH312*AQ312/$AG$300","v":1486.3779180647471},1,{"$f":"$AH312*AS312/$AG$300","v":1486.3779180647471},1,{"$f":"$AH312*AU312/$AG$300","v":1486.3779180647471},1,{"$f":"$AH312*AW312/$AG$300","v":1486.3779180647471},1,{"$f":"$AH312*AY312/$AG$300","v":1486.3779180647471},1,{"$f":"$AH312*BA312/$AG$300","v":1486.3779180647471},1,{"$f":"$AH312*BC312/$AG$300","v":1486.3779180647471},1,{"$f":"$AH312*BE312/$AG$300","v":1486.3779180647471},1,{"$f":"$AH312*BG312/$AG$300","v":1486.3779180647471},1,{"$f":"$AH312*BI312/$AG$300","v":1486.3779180647471},1,{"$f":"$AH312*BK312/$AG$300","v":1486.3779180647471},1,{"$f":"$AH312*BM312/$AG$300","v":1486.3779180647471},1,{"$f":"$AH312*BO312/$AG$300","v":1486.3779180647471},1,{"$f":"$AH312*BQ312/$AG$300","v":1486.3779180647471},1,{"$f":"$AH312*BS312/$AG$300","v":1486.3779180647471},1,{"$f":"$AH312*BU312/$AG$300","v":1486.3779180647471},1,{"$f":"$AH312*BW312/$AG$300","v":1486.3779180647471},1,{"$f":"$AH312*BY312/$AG$300","v":1486.3779180647471},1,{"$f":"$AH312*CA312/$AG$300","v":1486.3779180647471},1,{"$f":"$AH312*CC312/$AG$300","v":1486.3779180647471},1,{"$f":"$AH312*CE312/$AG$300","v":1486.3779180647471},1,{"$f":"$AH312*CG312/$AG$300","v":1486.3779180647471},1,{"$f":"$AH312*CI312/$AG$300","v":1486.3779180647471},1,{"$f":"$AH312*CK312/$AG$300","v":1486.3779180647471},1,{"$f":"$AH312*CM312/$AG$300","v":1486.3779180647471},1,{"$f":"$AH312*CO312/$AG$300","v":1486.3779180647471},1,{"$f":"$AH312*CQ312/$AG$300","v":1486.3779180647471},1,{"$f":"$AH312*CS312/$AG$300","v":1486.3779180647471}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+ES313","v":0},{"$f":"+ET313","v":0},{"$f":"EJ313","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Management",null,null,{"$f":"SUM(E306:E313)","v":5},508915.51167225896,5,{"$f":"SUM(H306:H313)","v":508915.51167225896},5,{"$f":"SUM(J306:J313)","v":559212.51167225919},5,{"$f":"SUM(L306:L313)","v":609509.51167225908},5,{"$f":"SUM(N306:N313)","v":634658.01167225908},5,{"$f":"SUM(P306:P313)","v":659806.51167225908},5,{"$f":"SUM(R306:R313)","v":659806.51167225908},5,{"$f":"SUM(T306:T313)","v":659806.51167225908},5,{"$f":"SUM(V306:V313)","v":659806.51167225908},5,{"$f":"SUM(X306:X313)","v":659806.51167225908},5,{"$f":"SUM(Z306:Z313)","v":659806.51167225908},null,null,null,null,"Total Management",null,null,null,{"$f":"SUM(AI306:AI313)","v":5},254457.75583612948,5,{"$f":"SUM(AL306:AL313)","v":254457.75583612948},5,{"$f":"SUM(AN306:AN313)","v":254457.75583612948},5,{"$f":"SUM(AP306:AP313)","v":254457.75583612948},5,{"$f":"SUM(AR306:AR313)","v":279606.2558361296},5,{"$f":"SUM(AT306:AT313)","v":279606.2558361296},5,{"$f":"SUM(AV306:AV313)","v":304754.75583612954},5,{"$f":"SUM(AX306:AX313)","v":304754.75583612954},5,{"$f":"SUM(AZ306:AZ313)","v":317329.00583612954},5,{"$f":"SUM(BB306:BB313)","v":317329.00583612954},5,{"$f":"SUM(BD306:BD313)","v":329903.25583612954},5,{"$f":"SUM(BF306:BF313)","v":329903.25583612954},5,{"$f":"SUM(BH306:BH313)","v":329903.25583612954},5,{"$f":"SUM(BJ306:BJ313)","v":329903.25583612954},5,{"$f":"SUM(BL306:BL313)","v":329903.25583612954},5,{"$f":"SUM(BN306:BN313)","v":329903.25583612954},5,{"$f":"SUM(BP306:BP313)","v":329903.25583612954},5,{"$f":"SUM(BR306:BR313)","v":329903.25583612954},5,{"$f":"SUM(BT306:BT313)","v":329903.25583612954},5,{"$f":"SUM(BV306:BV313)","v":329903.25583612954},5,{"$f":"SUM(BX306:BX313)","v":329903.25583612954},5,{"$f":"SUM(BZ306:BZ313)","v":329903.25583612954},5,329903.25583612954,5,329903.25583612954,5,329903.25583612954,5,329903.25583612954,5,329903.25583612954,5,329903.25583612954,5,329903.25583612954,5,329903.25583612954,5,329903.25583612954,5,329903.25583612954,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EH314","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"SHAREHOLDERS RELATIONSHIP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SHAREHOLDERS RELATIONSHIP"]
[null,null,"Secretary General",{"$f":"+Inputs!$C$174","v":208780},1,{"$f":"$D317*(1+F$303)*E317","v":208780},1,{"$f":"$D317*(1+H$303)*G317","v":208780},1,{"$f":"$D317*(1+J$303)*I317","v":229658.00000000003},1,{"$f":"$D317*(1+L$303)*K317","v":250536},1,{"$f":"$D317*(1+N$303)*M317","v":260975},1,{"$f":"$D317*(1+P$303)*O317","v":271414},1,{"$f":"$D317*(1+R$303)*Q317","v":271414},1,{"$f":"$D317*(1+T$303)*S317","v":271414},1,{"$f":"$D317*(1+V$303)*U317","v":271414},1,{"$f":"$D317*(1+X$303)*W317","v":271414},1,{"$f":"$D317*(1+Z$303)*Y317","v":271414},null,null,null,null,null,"Secretary General",null,{"$f":"+Inputs!$C$174","v":208780},1,{"$f":"$AH317*(1+AJ$303)*AI317/$AG$300","v":104390},1,{"$f":"$AH317*(1+AL$303)*AK317/$AG$300","v":104390},1,{"$f":"$AH317*(1+AN$303)*AM317/$AG$300","v":104390},1,{"$f":"$AH317*(1+AP$303)*AO317/$AG$300","v":104390},1,{"$f":"$AH317*(1+AR$303)*AQ317/$AG$300","v":114829.00000000001},1,{"$f":"$AH317*(1+AT$303)*AS317/$AG$300","v":114829.00000000001},1,{"$f":"$AH317*(1+AV$303)*AU317/$AG$300","v":125268},1,{"$f":"$AH317*(1+AX$303)*AW317/$AG$300","v":125268},1,{"$f":"$AH317*(1+AZ$303)*AY317/$AG$300","v":130487.5},1,{"$f":"$AH317*(1+BB$303)*BA317/$AG$300","v":130487.5},1,{"$f":"$AH317*(1+BD$303)*BC317/$AG$300","v":135707},1,{"$f":"$AH317*(1+BF$303)*BE317/$AG$300","v":135707},1,{"$f":"$AH317*(1+BH$303)*BG317/$AG$300","v":135707},1,{"$f":"$AH317*(1+BJ$303)*BI317/$AG$300","v":135707},1,{"$f":"$AH317*(1+BL$303)*BK317/$AG$300","v":135707},1,{"$f":"$AH317*(1+BN$303)*BM317/$AG$300","v":135707},1,{"$f":"$AH317*(1+BP$303)*BO317/$AG$300","v":135707},1,{"$f":"$AH317*(1+BR$303)*BQ317/$AG$300","v":135707},1,{"$f":"$AH317*(1+BT$303)*BS317/$AG$300","v":135707},1,{"$f":"$AH317*(1+BV$303)*BU317/$AG$300","v":135707},1,{"$f":"$AH317*(1+BX$303)*BW317/$AG$300","v":135707},1,{"$f":"$AH317*(1+BZ$303)*BY317/$AG$300","v":135707},1,{"$f":"$AH317*(1+CB$303)*CA317/$AG$300","v":135707},1,{"$f":"$AH317*(1+CD$303)*CC317/$AG$300","v":135707},1,{"$f":"$AH317*(1+CF$303)*CE317/$AG$300","v":135707},1,{"$f":"$AH317*(1+CH$303)*CG317/$AG$300","v":135707},1,{"$f":"$AH317*(1+CJ$303)*CI317/$AG$300","v":135707},1,{"$f":"$AH317*(1+CL$303)*CK317/$AG$300","v":135707},1,{"$f":"$AH317*(1+CN$303)*CM317/$AG$300","v":135707},1,{"$f":"$AH317*(1+CP$303)*CO317/$AG$300","v":135707},1,{"$f":"$AH317*(1+CR$303)*CQ317/$AG$300","v":135707},1,{"$f":"$AH317*(1+CT$303)*CS317/$AG$300","v":135707},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+ES317","v":0},"Farm Director",{"$f":"EJ317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Shareholders relationships",null,null,{"$f":"SUM(E317:E318)","v":1},208780,1,208780,1,229658.00000000003,1,250536,1,260975,1,271414,1,271414,1,271414,1,271414,1,271414,1,271414,null,null,null,null,"Total Shareholders relationships",null,null,null,{"$f":"SUM(AI317:AI318)","v":1},104390,1,104390,1,104390,1,104390,1,114829.00000000001,1,114829.00000000001,1,125268,1,125268,1,130487.5,1,130487.5,1,135707,1,135707,1,135707,1,135707,1,135707,1,135707,1,135707,1,135707,1,135707,1,135707,1,135707,1,135707,{"$f":"SUM(CA317:CA318)","v":1},{"$f":"SUM(CB317:CB318)","v":135707},{"$f":"SUM(CC317:CC318)","v":1},{"$f":"SUM(CD317:CD318)","v":135707},{"$f":"SUM(CE317:CE318)","v":1},135707,1,135707,1,135707,1,135707,1,135707,1,135707,1,135707,1,135707,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EH319","v":0},null,{"$f":"EJ319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Wages",null,null,{"$f":"+E314+E319","v":6},717695.51167225896,6,717695.51167225896,6,788870.51167225919,6,860045.51167225908,6,895633.01167225908,6,931220.51167225908,6,931220.51167225908,6,931220.51167225908,6,931220.51167225908,6,931220.51167225908,6,931220.51167225908,null,null,null,null,"Total Wages",null,null,null,{"$f":"+AI314+AI319","v":6},358847.75583612948,6,358847.75583612948,6,358847.75583612948,6,358847.75583612948,6,394435.2558361296,6,394435.2558361296,6,430022.75583612954,6,430022.75583612954,6,447816.50583612954,6,447816.50583612954,6,465610.25583612954,6,465610.25583612954,6,465610.25583612954,6,465610.25583612954,6,465610.25583612954,6,465610.25583612954,6,465610.25583612954,6,465610.25583612954,6,465610.25583612954,6,465610.25583612954,6,465610.25583612954,6,465610.25583612954,{"$f":"+CA314+CA319","v":6},{"$f":"+CB314+CB319","v":465610.25583612954},{"$f":"+CC314+CC319","v":6},{"$f":"+CD314+CD319","v":465610.25583612954},{"$f":"+CE314+CE319","v":6},465610.25583612954,6,465610.25583612954,6,465610.25583612954,6,465610.25583612954,6,465610.25583612954,6,465610.25583612954,6,465610.25583612954,6,465610.25583612954]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wage costs (13 months a year, non-inflation adjusted) "]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"En €",null,"Salaires net mensuel ","N",null,null,"N + 1",null,null,"N + 2",null,null,"N + 3",null,null,"N+4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"In €",null,"Monthly net wage","N",null,null,"N + 1",null,null,"N + 2",null,null,"N + 3",null,null,"N+4"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Effec- tifs","Salaires exercice","Total","Effec- tifs","Salaires exercice","Total","Effec- tifs","Salaires exercice","Total","Effec- tifs","Salaires exercice","Total","Effec- tifs","Salaires exercice","Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Work-force","Salary period","Total","Work-force","Salary period","Total","Work-force","Salary period","Total","Work-force","Salary period","Total","Work-force","Salary period","Total"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AE302","v":"WAGE POLICY"},null,{"$f":"+AH302","v":"Monthly"},0,{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+AJ302","v":0},{"$f":"+AM302","v":0},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+AN302","v":0},{"$f":"+AQ302","v":0},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+AR302","v":0},{"$f":"+AU302","v":0},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+AV302","v":0},{"$f":"+AY302","v":0},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+AZ302","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WAGE POLICY",null,{"$f":"+EU329","v":{"$error":"#REF!"}},0,0,{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AE303","v":0},{"$f":"+AF303","v":"Salary increments & bonuses"},"base",0,{"$f":"+AJ303","v":0},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+AM303","v":0},{"$f":"+AN303","v":0},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+AQ303","v":0},{"$f":"+AR303","v":0.1},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+AV303","v":0.2},{"$f":"+AY303","v":0},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+AZ303","v":0.25},{"$f":"+BC303","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+ES330","v":{"$error":"#REF!"}},"Salary increments & bonuses","base",{"$f":"EK330","v":0},0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0.1,{"$error":"#REF!"},{"$error":"#REF!"},0.2,0,{"$error":"#REF!"},0.25,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AE304","v":0},null,"Year N",0,{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+AJ304","v":0},{"$f":"+AM304","v":0},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+AN304","v":0},{"$f":"+AQ304","v":0},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+AR304","v":0},{"$f":"+AU304","v":0},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+AV304","v":0},{"$f":"+AY304","v":0},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+AZ304","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+ES331","v":0},null,"year N",0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AE305","v":"DIRECTION"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EXPATRIATES MANAGMENT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AE306","v":0},{"$f":"+AF306","v":"CEO"},{"$f":"+AH306","v":237250},{"$f":"+AI306","v":1},{"$f":"+AJ306","v":118625},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+AM306","v":1},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+AN306","v":118625},{"$f":"+AQ306","v":1},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+AR306","v":130487.50000000001},{"$f":"+AU306","v":1},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+AV306","v":142350},{"$f":"+AY306","v":1},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+AZ306","v":148281.25},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+ES333","v":130487.50000000001},"Farm Director",{"$f":"EJ333","v":237250},1,118625,{"$error":"#REF!"},1,{"$error":"#REF!"},118625,1,{"$error":"#REF!"},130487.50000000001,1,{"$error":"#REF!"},142350,1,{"$error":"#REF!"},148281.25]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AE308","v":0},{"$f":"+AF308","v":"Executives' PA"},{"$f":"+AH308","v":56940},{"$f":"+AI308","v":1},{"$f":"+AJ308","v":28470},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+AM308","v":1},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+AN308","v":28470},{"$f":"+AQ308","v":1},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+AR308","v":31317.000000000004},{"$f":"+AU308","v":1},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+AV308","v":34164},{"$f":"+AY308","v":1},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+AZ308","v":35587.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+ES335","v":31317.000000000004},"Administrative Manager",{"$f":"EJ335","v":56940},1,28470,{"$error":"#REF!"},1,{"$error":"#REF!"},28470,1,{"$error":"#REF!"},31317.000000000004,1,{"$error":"#REF!"},34164,1,{"$error":"#REF!"},35587.5]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AE310","v":"Other"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EXPATRIATES MANAGMENT"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AE313","v":0},{"$f":"+AF313","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+ES340","v":0},{"$f":"+ET340","v":0},{"$f":"EJ340","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AE314","v":"Total Management"},null,{"$f":"+AH314","v":0},{"$f":"+AI314","v":5},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+AJ314","v":254457.75583612948},{"$f":"+AM314","v":5},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+AN314","v":254457.75583612948},{"$f":"+AQ314","v":5},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+AR314","v":279606.2558361296},{"$f":"+AU314","v":5},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+AV314","v":304754.75583612954},{"$f":"+AY314","v":5},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+AZ314","v":317329.00583612954},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EH341","v":"Total Management"},null,0,5,{"$error":"#REF!"},254457.75583612948,5,{"$error":"#REF!"},254457.75583612948,5,{"$error":"#REF!"},279606.2558361296,5,{"$error":"#REF!"},304754.75583612954,5,{"$error":"#REF!"},317329.00583612954]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AE317","v":0},{"$f":"+AF317","v":"Secretary General"},{"$f":"+AH317","v":208780},{"$f":"+AI317","v":1},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+AJ317","v":104390},{"$f":"+AM317","v":1},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+AN317","v":104390},{"$f":"+AQ317","v":1},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+AR317","v":114829.00000000001},{"$f":"+AU317","v":1},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+AV317","v":125268},{"$f":"+AY317","v":1},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+AZ317","v":130487.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+ES344","v":114829.00000000001},"Farm Director",{"$f":"EJ344","v":208780},1,{"$error":"#REF!"},104390,1,{"$error":"#REF!"},104390,1,{"$error":"#REF!"},114829.00000000001,1,{"$error":"#REF!"},125268,1,{"$error":"#REF!"},130487.5]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AE319","v":"Total Shareholders relationships"},null,{"$f":"+AH319","v":0},{"$f":"+AI319","v":1},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+AJ319","v":104390},{"$f":"+AM319","v":1},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+AN319","v":104390},{"$f":"+AQ319","v":1},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+AR319","v":114829.00000000001},{"$f":"+AU319","v":1},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+AV319","v":125268},{"$f":"+AY319","v":1},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+AZ319","v":130487.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EH346","v":"Total Shareholders relationships"},null,{"$f":"EJ346","v":0},1,{"$error":"#REF!"},104390,1,{"$error":"#REF!"},104390,1,{"$error":"#REF!"},114829.00000000001,1,{"$error":"#REF!"},125268,1,{"$error":"#REF!"},130487.5]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ratios par hectare et par tonne de riz - saison hivernage (Prix année N, charges sur 4 000 ha)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rice projected production costs by hectare and by ton (Price year N, costs on 4,000 ha)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wet saison"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"En €",null,{"$f":"D463","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"In €",null,null,"Quantity",null,null,"Euros/t white rice","F Cfa/kg white rice"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C464","v":0},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Risks on crops"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B470","v":0},null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net income"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"Herbicide",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Herbicide",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B486","v":0},null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total cultural costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B488","v":0},null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Production margin"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electricity"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electricity"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"bags"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bulk Harvest"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"White rice"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transport, taxes"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B499","v":0},null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total post-harvert costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B501","v":0},null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gross profit"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wage costs","Base N+5, year N"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed cost","Base N+5, year N"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B506","v":0},null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FD506","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation","Base N+5, year N"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B510","v":0},null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FD510","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Income taxe","Base N+5, year N"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B514","v":0},null,{"$f":"D514","v":0},0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B576","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C578","v":0},"00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D580","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ES580","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D583","v":"00:00:00"},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"B583","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ES583","v":"00:00:00"},0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D585","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ES585","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D586","v":0},{"$f":"E586","v":0},{"$f":"F586","v":0},{"$f":"G586","v":0},null,null,null,null,null,null,null,null,{"$f":"P586","v":0},null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D588","v":0},{"$f":"E588","v":0},{"$f":"F588","v":0},{"$f":"G588","v":0},null,null,null,null,null,null,null,null,{"$f":"P588","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"B588","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ES588","v":0},{"$f":"ET588","v":0},{"$f":"EU588","v":0},{"$f":"EV588","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D590","v":0},0,0,0,null,null,null,null,null,null,null,null,{"$f":"P590","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"C590","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ES590","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C591","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"P592","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"C592","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"P593","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"C593","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E594","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D595","v":0},{"$f":"E595","v":0},{"$f":"F595","v":0},{"$f":"G595","v":0},null,null,null,null,null,null,null,null,{"$f":"P595","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"B595","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ES595","v":0},{"$f":"ET595","v":0},{"$f":"EU595","v":0},{"$f":"EV595","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O597","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C597","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C598","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C599","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C600","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O601","v":0},{"$f":"P601","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"B601","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C602","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C602","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ER602","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"B603","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B607","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C611","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C612","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B614","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C616","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C617","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B619","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"H620","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C621","v":0},null,{"$f":"E621","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C622","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C623","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B626","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C628","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C629","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C630","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C631","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B632","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B634","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B638","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C640","v":0},null,"00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C641","v":0},null,"00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C642","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C643","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B645","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C647","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C648","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B650","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C652","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C653","v":0},null,0,0,0,0,0,0,{"$f":"K653","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C654","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C655","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B657","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C659","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C660","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C661","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C662","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B663","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B665","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B669","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C671","v":0},{"$f":"D671","v":"00:00:00"},"00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C672","v":0},null,"00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C673","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C674","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B676","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B677","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C678","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C679","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B681","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C683","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C684","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C685","v":0},null,{"$f":"E685","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C686","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B688","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C690","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C691","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C692","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B694","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B696","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B700","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C702","v":0},{"$f":"D702","v":"00:00:00"},"00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C703","v":0},null,"00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C704","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C705","v":0},null,0,0,0,0,0,0,0,0,0,{"$f":"N705","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B707","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B708","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C709","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C710","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B712","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C714","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C715","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C716","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C717","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B719","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C721","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C722","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C723","v":0},null,0,0,0,0,0,0,{"$f":"K723","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C724","v":0},null,{"$f":"E724","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Ratio pour l'agréement au code des investissements"]
[]
[null,null,null,null,"N","N + 1","N + 2","N + 3","N + 4","N + 5","N + 6","N + 7","N + 8","N + 9","N + 10"]
[]
[]
[null,{"$f":"B31","v":"Net income"},null,null,{"$f":"E$31","v":1328740.4934223397},{"$f":"F$31","v":1027357.3502122394},1017357.971949704,1048615.4748549035,1109029.9658481702,1171578.312139045,1207147.8262752506,1243009.6053003252,1279660.8592041568,1318528.6276776707,1358956.5581762996]
[]
[null,null,{"$f":"C40","v":"Management wage costs"},null,{"$f":"-E40","v":508915.51167225896},524182.97702242673,593268.55363309977,666027.50016109261,714313.18347421032,764896.58303597022,787843.48052704928,811478.78494286083,835823.14849114663,860897.84294588107,886724.77823425748]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"C46","v":"Depreciation"},null,{"$f":"-E46","v":7350},7350,7350,10562.61738,10562.61738,11002.939159295998,11755.192106109269,11755.192106109269,11468.813614114661,12290.820719927086,13531.617009823583]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"-#REF!","v":{"$error":"#REF!"}},{"$f":"-#REF!","v":{"$error":"#REF!"}},{"$f":"-#REF!","v":{"$error":"#REF!"}},{"$f":"-#REF!","v":{"$error":"#REF!"}},{"$f":"-#REF!","v":{"$error":"#REF!"}},{"$f":"-#REF!","v":{"$error":"#REF!"}},{"$f":"-#REF!","v":{"$error":"#REF!"}},{"$f":"-#REF!","v":{"$error":"#REF!"}},{"$f":"-#REF!","v":{"$error":"#REF!"}},{"$f":"-#REF!","v":{"$error":"#REF!"}},{"$f":"-#REF!","v":{"$error":"#REF!"}}]
[null,"Valeur ajoutée directe",null,null,{"$f":"SUM(E862:E867)","v":{"$error":"#REF!"}},{"$f":"SUM(F862:F867)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[null,"Valeur ajoutée directe / Chiffre d'Affaires (> 35 %)",null,null,null,{"$f":"F868/F861","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"L868/L861","v":{"$error":"#REF!"}},{"$f":"M868/M861","v":{"$error":"#REF!"}},{"$f":"N868/N861","v":{"$error":"#REF!"}},{"$f":"O868/O861","v":{"$error":"#REF!"}}]

{"sheet":"TP","index":13,"n_rows":411,"n_cols":65,"rows_kept":411,"cut":false,"hidden":false,"merged":[[196,31,196,32],[194,31,194,32],[342,1,342,3],[350,2,350,3],[355,2,355,3],[374,2,374,3],[382,4,384,4],[194,2,194,3],[196,2,196,3],[1,1,1,4],[73,1,73,14],[11,1,11,4],[1,6,1,12],[2,6,2,12],[4,6,4,12],[8,1,8,4],[9,1,9,4],[115,30,115,32],[127,31,127,32],[115,1,115,3],[127,2,127,3],[129,2,129,3],[129,31,129,32]]}
[]
[null,"HYPOTHESES",null,null,null,null,"\"TP\" Land development"]
[null,null,null,"Parity Euros/F Cfa",{"$f":"parité","v":655.95699999999999}]
[null,null,null,"Charges inflation",{"$f":"inflation_ch","v":0.03}]
[null,null,null,"Safety margin on farm and civil",{"$f":"conting_capex","v":0.05},null,"FUNCTIONS"]
[null,null,null,"engineering machines purchases",{"$f":"conting_capex","v":0.05},null,"- Land development: public works and civil engineering"]
[null,null,null,"marge TP",{"$f":"marge_TP","v":0}]
[]
[null,"Accounting period : 1st of January to 31st of December"]
[null,"INVESTMENT TAXES: no VAT, no Cust.Dut. except 2,9%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"See detail by semester after column AC"]
[]
[null,"Year N = 1st year of the project"]
[]
[]
[]
[]
[null,"Cost Center (inflation non adjusted because done at farm level) Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Center (inflation non adjusted because done at farm level) Semesters"]
[]
[null,null,"in €",null,"N","N+1","N+2","N+3","N+4","N+5","N+6","N+7","N+8","N+9","N+10",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N",null,"N+1",null,"N+2",null,"N+3",null,"N+4",null,"N+5",null,"N+6",null,"N+7"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"In €",null,"S1","S2","S3","S4","S5","S6","S7","S8","S9","S10","S11","S12","S13","S14","S15","S16"]
[]
[null,null,"Gross income",null,{"$f":"-SUM(E27:E30)*(1+marge_TP)","v":1945741.6247458234},1701313.1354856151,1962712.1021841087,8247.7502207087109,8247.7502207087109,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gross income",null,{"$f":"-SUM(AH27:AH30)*(1+marge_TP)","v":971215.94671740651},974525.67802841659,850656.56774280756,850656.56774280756,981356.05109205435,981356.05109205435,4123.8751103543555,4123.8751103543555,4123.8751103543555,4123.8751103543555,0,0,0,0,0,0]
[]
[]
[null,"Net income",null,null,{"$f":"SUM(E22:E24)","v":1945741.6247458234},1701313.1354856151,1962712.1021841087,8247.7502207087109,8247.7502207087109,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net income",null,null,{"$f":"SUM(AH22:AH24)","v":971215.94671740651},974525.67802841659,850656.56774280756,850656.56774280756,981356.05109205435,981356.05109205435,4123.8751103543555,4123.8751103543555,4123.8751103543555,4123.8751103543555,0,{"$f":"SUM(AS22:AS24)","v":0},{"$f":"SUM(AT22:AT24)","v":0},{"$f":"SUM(AU22:AU24)","v":0},{"$f":"SUM(AV22:AV24)","v":0},{"$f":"SUM(AW22:AW24)","v":0}]
[]
[]
[null,null,"Variable costs",null,{"$f":"-$H$337","v":-1090277.9986250135},{"$f":"-$I$337","v":-807049.43832485087},{"$f":"-$J$337","v":-1087123.6872492391},{"$f":"-$K$337","v":-8247.7502207087109},{"$f":"-$L$337","v":-8247.7502207087109},{"$f":"-$M$337","v":0},{"$f":"-$N$337","v":0},{"$f":"-$O$337","v":0},{"$f":"-$P$337","v":0},{"$f":"-$Q$337","v":0},{"$f":"-$R$337","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable costs",null,{"$f":"-AK337","v":-545138.99931250676},-545138.99931250676,-403524.71916242543,-403524.71916242543,-543561.84362461953,-543561.84362461953,-4123.8751103543555,-4123.8751103543555,-4123.8751103543555,-4123.8751103543555,0,0,0,0,0,0]
[null,null,"Wage costs",null,{"$f":"-$G$411","v":-501112.48949245148},{"$f":"-$I$411","v":-575396.62701975892},{"$f":"-$K$411","v":-628576.24782874493},{"$f":"-$P$411","v":0},{"$f":"-$S$411","v":0},{"$f":"-$V$411*(1+inflation_ch)^5","v":0},{"$f":"-$Y$411*(1+inflation_ch)^6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wage costs",null,{"$f":"-AJ411","v":-235156.91216802321},{"$f":"-AL411","v":-265955.57732442825},{"$f":"-AN411","v":-287698.31350987946},{"$f":"-AP411","v":-287698.31350987946},{"$f":"-AR411","v":-314288.12391437247},{"$f":"-AT411","v":-314288.12391437247}]
[null,null,"Fixed cost",null,{"$f":"-$G$378","v":-354351.13662835828},{"$f":"-$I$378","v":-318867.07014100533},{"$f":"-$K$378","v":-247012.16710612475},{"$f":"-$P$378","v":0},{"$f":"-$S$378","v":0},{"$f":"-$V$378*(1+inflation_ch)^5","v":0},{"$f":"-$Y$378*(1+inflation_ch)^6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed cost",null,{"$f":"-AJ378","v":-190920.0352368766},{"$f":"-AL378","v":-163431.10139148164},{"$f":"-AN378","v":-159433.53507050266},{"$f":"-AP378","v":-159433.53507050266},{"$f":"-AR378","v":-123506.08355306237},{"$f":"-AT378","v":-123506.08355306237}]
[]
[null,null,"Total fixed costs",null,{"$f":"-SUM(E28:E30)","v":1945741.6247458234},1701313.1354856151,1962712.1021841087,8247.7502207087109,8247.7502207087109,0,0,{"$f":"-SUM(L29:L30)","v":0},{"$f":"-SUM(M29:M30)","v":0},{"$f":"-SUM(N29:N30)","v":0},{"$f":"-SUM(O29:O30)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total fixed costs",null,{"$f":"-SUM(AH28:AH30)","v":971215.94671740651},{"$f":"-SUM(AI28:AI30)","v":974525.67802841659},{"$f":"-SUM(AJ28:AJ30)","v":850656.56774280756},850656.56774280756,981356.05109205435,981356.05109205435,4123.8751103543555,4123.8751103543555,4123.8751103543555,4123.8751103543555,0,0,0,0,0,0]
[]
[null,"EBITDA",null,null,{"$f":"SUM(E25:E30)","v":0},{"$f":"SUM(F25:F30)","v":0},{"$f":"SUM(G25:G30)","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EBITDA",null,null,{"$f":"SUM(AH25:AH30)","v":0},{"$f":"SUM(AI25:AI30)","v":0},{"$f":"SUM(AJ25:AJ30)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Depreciation",null,{"$f":"-$E$308","v":-824882.1859090908},{"$f":"-$F$308","v":-775852.67454545444},{"$f":"-$G$308","v":-686915.26909090905},{"$f":"-$H$308","v":-61005},{"$f":"-$I$308","v":-61005},{"$f":"-$J$308","v":0},{"$f":"-$K$308","v":0},{"$f":"-$L$308","v":0},{"$f":"-$M$308","v":0},{"$f":"-$N$308","v":0},{"$f":"-$O$308","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation",null,{"$f":"-AH308","v":-412441.0929545454},-412441.0929545454,-387926.33727272722,-387926.33727272722,-343457.63454545452,-343457.63454545452,-30502.5,-30502.5,-30502.5,-30502.5,0,0,0,0,0,0]
[null,null,"Provisions",null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Provisions",null,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"EBIT",null,null,{"$f":"SUM(E34:E38)","v":-824882.1859090908},-775852.67454545444,-686915.26909090905,-61005,-61005,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EBIT",null,null,{"$f":"SUM(AH34:AH38)","v":-412441.0929545454},-412441.0929545454,-387926.33727272722,-387926.33727272722,-343457.63454545452,-343457.63454545452,-30502.5,-30502.5,-30502.5,-30502.5,0,0,0,0,0,0]
[]
[null,null,"Financial result",null,{"$f":"-Q969","v":0},{"$f":"-Q1017","v":0},{"$f":"-Q1065","v":0},{"$f":"-Q1113","v":0},{"$f":"-Q1161","v":0},0,0,0,0,0,0]
[]
[null,null,"Montant déclaré (report déficitaire)",null,{"$f":"E39","v":-824882.1859090908},{"$f":"IF(E43<0,F39+E43,F39)","v":-1600734.8604545454},{"$f":"IF(F43<0,G39+F43,G39)","v":-2287650.1295454544},-2348655.1295454544,-2409660.1295454544,-2409660.1295454544,-2409660.1295454544,-2409660.1295454544,-2409660.1295454544,-2409660.1295454544,-2409660.1295454544]
[null,null,"Income tax",null,{"$f":"IF(E43>0,-E43*$S$16,)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,"Net result",null,null,{"$f":"E39+E44","v":-824882.1859090908},-775852.67454545444,-686915.26909090905,-61005,-61005,0,0,0,0,0,0]
[]
[]
[]
[]
[null,"Investments and contribution",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investments and contribution"]
[]
[null,null,null,null,"N","N+1","N+2","N+3","N+4","N+5","N+6","N+7","N+8","N+9","N+10",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N",null,"N+1",null,"N+2",null,"N+3",null,"N+4",null,"N+5",null,"N+6",null,"N+7"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"In €",null,"S1","S2","S3","S4","S5","S6","S7","S8","S9","S10","S11","S12","S13","S14","S15","S16"]
[]
[null,"INVESTMENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INVESTMENTS"]
[null,null,"Land investments needs",null,{"$f":"G125","v":0},{"$f":"I125","v":0},{"$f":"K125","v":0},{"$f":"M125","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Land investments needs",null,{"$f":"AJ125","v":0},null,{"$f":"AL125","v":0},null,{"$f":"AN125","v":0},null,{"$f":"AP125","v":0}]
[null,null,"Equipment investments needs",null,{"$f":"G245-E57","v":4071910.9295454542},{"$f":"(J245-F57)","v":-196118.04545454547},{"$f":"(M245-G57)","v":-266812.21636363631},{"$f":"(P245-H57)","v":-1199320.5381818183},{"$f":"(Q245-I57)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipment investments needs",null,{"$f":"AJ245-AH57","v":4071910.9295454542},0,{"$f":"(AP245-AJ57)","v":-196118.04545454547},0,{"$f":"(AV245-AL57)","v":-266812.21636363631},null,{"$f":"(BB245-AN57)","v":-1199320.5381818183}]
[]
[null," Total accumulated investments ",null,null,{"$f":"E57+E58","v":4071910.9295454542},{"$f":"E60+F57+F58","v":3875792.8840909088},{"$f":"F60+G57+G58","v":3608980.6677272725},2409660.1295454539,2409660.1295454539,2409660.1295454539,2409660.1295454539,2409660.1295454539,2409660.1295454539,2409660.1295454539,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Total accumulated investments ",null,null,{"$f":"AH57+AH58","v":4071910.9295454542},{"$f":"AH60+AI57+AI58","v":4071910.9295454542},{"$f":"AI60+AJ57+AJ58","v":3875792.8840909088},{"$f":"AJ60+AK57+AK58","v":3875792.8840909088},3608980.6677272725,3608980.6677272725,2409660.1295454539,2409660.1295454539,2409660.1295454539,2409660.1295454539,2409660.1295454539,2409660.1295454539,2409660.1295454539,2409660.1295454539,2409660.1295454539,2409660.1295454539]
[]
[null,"CONTRIBUTION FROM SHARHOLDERS/LOANS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CONTRIBUTION FROM SHARHOLDERS/LOANS"]
[null,null,"Annual contribution",null,{"$f":"E58","v":4071910.9295454542},{"$f":"F58","v":-196118.04545454547},-266812.21636363631,-1199320.5381818183,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contribution",null,{"$f":"AH58","v":4071910.9295454542},{"$f":"AI58","v":0},-196118.04545454547,0,-266812.21636363631,0,-1199320.5381818183,0,0,0,0,0,0,0,0,0]
[]
[null," Accumulated contribution ",null,null,{"$f":"E63","v":4071910.9295454542},{"$f":"F63+E65","v":3875792.8840909088},{"$f":"G63+F65","v":3608980.6677272725},2409660.1295454539,2409660.1295454539,2409660.1295454539,2409660.1295454539,2409660.1295454539,2409660.1295454539,2409660.1295454539,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Accumulated contribution ",null,null,{"$f":"+AH63","v":4071910.9295454542},{"$f":"+AI63+AH65","v":4071910.9295454542},{"$f":"+AJ63+AI65","v":3875792.8840909088},3875792.8840909088,3608980.6677272725,3608980.6677272725,2409660.1295454539,2409660.1295454539,2409660.1295454539,2409660.1295454539,2409660.1295454539,2409660.1295454539,2409660.1295454539,2409660.1295454539,2409660.1295454539,2409660.1295454539]
[]
[null,"Fixed assets",null,null,{"$f":"+G178","v":4071910.9295454542},{"$f":"+I178+E67","v":3826763.3727272726},{"$f":"+K178+F67","v":3382076.3454545452},{"$f":"+M178+G67","v":383775.00000000047},{"$f":"+T178+H67","v":383775.00000000047},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed assets",null,null,{"$f":"+AJ178","v":4071910.9295454542},{"$f":"+AH67","v":4071910.9295454542},{"$f":"+AN178+AI67","v":3826763.3727272726},{"$f":"+AJ67","v":3826763.3727272726},{"$f":"+AR178+AK67","v":3382076.3454545452},{"$f":"+AL67","v":3382076.3454545452},{"$f":"+AV178+AM67","v":383775.00000000047},{"$f":"+AN67","v":383775.00000000047},{"$f":"+AW178+AN67","v":383775.00000000047},{"$f":"+AX178+AO67","v":383775.00000000047}]
[null,"Depreciation",null,null,{"$f":"-E312","v":-824882.1859090908},-1551705.3490909089,-2060745.8072727271,-322769.99999999994,-383774.99999999994,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation",null,null,{"$f":"-AH312","v":-412441.0929545454},-824882.1859090908,-1163779.0118181815,-1551705.3490909089,-1717288.1727272724,-2060745.8072727269,-292267.5,-322770,-353272.5,{"$f":"-AQ312","v":-383775}]
[null,"Net Assets",null,null,{"$f":"SUM(E67:E68)","v":3247028.7436363632},{"$f":"SUM(F67:F68)","v":2275058.0236363634},{"$f":"SUM(G67:G68)","v":1321330.5381818181},61005.000000000524,5.2386894822120667E-10,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Assets",null,null,{"$f":"SUM(AH67:AH68)","v":3659469.8365909089},{"$f":"SUM(AI67:AI68)","v":3247028.7436363632},2662984.3609090913,2275058.0236363634,1664788.1727272728,1321330.5381818183,91507.500000000466,61005.000000000466,30502.500000000466,4.6566128730773926E-10,0,0,0,0,0,0]
[]
[]
[]
[null,"Allocation of the operation costs, excluding fixed costs, and without inflation adjustment (Years)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Detail of fixed costs added to machines per hours costs:",null,null,null,null,null,null,null,null,null,null,null,null,null,"Allocation of the operation costs, excluding fixed costs, and without inflation adjustment (Semesters)"]
[]
[null,null,null,null,"N","N+1","N+2","N+3","N+4","N+5","N+6","N+7","N+8","N+9","N+10",null,null,null,null,"N","N+1","N+2",null,null,null,null,null,null,null,null,null,null,null,"N",null,"N+1",null,"N+2",null,"N+3",null,"N+4"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Periods / Year",2,"S1","S2","S3","S4","S5","S6","S7","S8","S7","S8"]
[null,"FARM 1 : RICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs from \"consolidation TP\"",{"$f":"+E89","v":1970332.4693452055},{"$f":"+F89","v":1410171.0790262136},{"$f":"+G89","v":1721688.1950819537},null,null,null,null,null,null,null,null,"FARM 1 : RICE"]
[null,null,"Land clearing",null,{"$f":"'BUDGET N TP'!$F$19","v":14292.666563503806},{"$f":"'BUDGET N+1 TP'!$F$46","v":7146.3332817519031},null,null,null,null,null,null,null,null,null,null,null,null,"Total cost = total sales reinvoiced",{"$f":"+E110","v":1945741.6247458234},{"$f":"+F110","v":1701313.1354856151},{"$f":"+G110","v":1962712.1021841085},null,null,null,null,null,null,null,null,null,"Land clearing",null,{"$f":"'BUDGET N TP'!$F$19/$AG$76","v":7146.3332817519031},{"$f":"'BUDGET N TP'!$F$19/$AG$76","v":7146.3332817519031},{"$f":"'BUDGET N+1 TP'!$F$46/$AG$76","v":3573.1666408759515},{"$f":"'BUDGET N+1 TP'!$F$46/$AG$76","v":3573.1666408759515}]
[null,null,"Dikes",null,{"$f":"'BUDGET N TP'!$F$23","v":618918.15110953094},null,null,null,null,null,null,null,null,null,null,null,null,null,"difference",{"$f":"+T78-T77","v":-24590.844599382021},{"$f":"+U78-U77","v":291142.0564594015},{"$f":"+V78-V77","v":241023.9071021548},null,null,null,null,null,null,null,null,null,"Dikes",null,{"$f":"'BUDGET N TP'!$F$23/$AG$76","v":309459.07555476547},{"$f":"'BUDGET N TP'!$F$23/$AG$76","v":309459.07555476547}]
[null,null,"Laterite track (km)",null,{"$f":"'BUDGET N TP'!$F$54","v":297533.71864449861},{"$f":"'BUDGET N+1 TP'!$F$73","v":163551.82283598004},{"$f":"'BUDGET N+2 TP'!$F$46+'BUDGET N+2 TP'!$F$73","v":564295.42421812692},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Laterite track (km)",null,{"$f":"'BUDGET N TP'!$F$54/$AG$76","v":148766.85932224931},{"$f":"'BUDGET N TP'!$F$54/$AG$76","v":148766.85932224931},{"$f":"'BUDGET N+1 TP'!$F$73/$AG$76","v":81775.911417990021},{"$f":"'BUDGET N+1 TP'!$F$73/$AG$76","v":81775.911417990021},{"$f":"('BUDGET N+2 TP'!$F$46+'BUDGET N+2 TP'!$F$73)/$AG$76","v":282147.71210906346},{"$f":"('BUDGET N+2 TP'!$F$46+'BUDGET N+2 TP'!$F$73)/$AG$76","v":282147.71210906346}]
[null,null,"Main canals (km)",null,{"$f":"'BUDGET N TP'!$F$31","v":198356.41218808622},{"$f":"'BUDGET N+1 TP'!$F$50","v":283975.6052323273},{"$f":"'BUDGET N+2 TP'!$F$50","v":283975.6052323273},null,null,null,null,null,null,null,null,null,null,null,"fixed cost except maintenance",{"$f":"-G378+G348","v":-217588.43044654012},{"$f":"-I378+I348","v":-191910.26623191446},{"$f":"-K378+K348","v":-137842.84428794292},null,null,null,null,null,null,null,null,null,"Main canals (km)",null,{"$f":"'BUDGET N TP'!$F$31/$AG$76","v":99178.206094043111},{"$f":"'BUDGET N TP'!$F$31/$AG$76","v":99178.206094043111},{"$f":"'BUDGET N+1 TP'!$F$50/$AG$76","v":141987.80261616365},{"$f":"'BUDGET N+1 TP'!$F$50/$AG$76","v":141987.80261616365},{"$f":"'BUDGET N+2 TP'!$F$50/$AG$76","v":141987.80261616365},{"$f":"'BUDGET N+2 TP'!$F$50/$AG$76","v":141987.80261616365}]
[null,null,"Secondary canals (km)",null,{"$f":"'BUDGET N TP'!$F$37","v":77013.625380311845},{"$f":"'BUDGET N+1 TP'!$F$57","v":51599.129004808936},{"$f":"'BUDGET N+2 TP'!$F$56","v":77398.693507213407},null,null,null,null,null,null,null,null,null,null,null,"Wages",{"$f":"-G411","v":-501112.48949245148},{"$f":"-I411","v":-575396.62701975892},{"$f":"-K411","v":-628576.24782874493},null,null,null,null,null,null,null,null,null,"Secondary canals (km)",null,{"$f":"'BUDGET N TP'!$F$37/$AG$76","v":38506.812690155923},{"$f":"'BUDGET N TP'!$F$37/$AG$76","v":38506.812690155923},{"$f":"'BUDGET N+1 TP'!$F$57/$AG$76","v":25799.564502404468},{"$f":"'BUDGET N+1 TP'!$F$57/$AG$76","v":25799.564502404468},{"$f":"'BUDGET N+2 TP'!$F$56/$AG$76","v":38699.346753606704},{"$f":"'BUDGET N+2 TP'!$F$56/$AG$76","v":38699.346753606704}]
[null,null,"Drains (km)",null,{"$f":"'BUDGET N TP'!$F$41+'BUDGET N TP'!$F$45","v":128157.12380365998},{"$f":"'BUDGET N+1 TP'!$F$60+'BUDGET N+1 TP'!$F$64","v":162015.58633847142},{"$f":"'BUDGET N+2 TP'!$F$60+'BUDGET N+2 TP'!$F64","v":176018.0636803463},null,null,null,null,null,null,null,null,null,null,null,"Depreciation except core TP assets",{"$f":"-E308+E282","v":-141068.65500000003},{"$f":"-F308+F282","v":-141068.65500000003},{"$f":"-G308+G282","v":-141068.65500000003},null,null,null,null,null,null,null,null,null,"Drains (km)",null,{"$f":"('BUDGET N TP'!$F$41+'BUDGET N TP'!$F$45)/$AG$76","v":64078.561901829991},{"$f":"('BUDGET N TP'!$F$41+'BUDGET N TP'!$F$45)/$AG$76","v":64078.561901829991},{"$f":"('BUDGET N+1 TP'!$F$60+'BUDGET N+1 TP'!$F$64)/$AG$76","v":81007.793169235709},{"$f":"('BUDGET N+1 TP'!$F$60+'BUDGET N+1 TP'!$F$64)/$AG$76","v":81007.793169235709},{"$f":"('BUDGET N+2 TP'!$F$60+'BUDGET N+2 TP'!$F$64)/$AG$76","v":88009.031840173149},{"$f":"('BUDGET N+2 TP'!$F$60+'BUDGET N+2 TP'!$F$64)/$AG$76","v":88009.031840173149}]
[null,null,"Bridges and pipes (canals/dykes)",null,{"$f":"'BUDGET N TP'!$F$62","v":37339.939578333018},{"$f":"'BUDGET N+1 TP'!$F$78","v":56009.909367499531},{"$f":"'BUDGET N+2 TP'!$F$80","v":56009.909367499531},null,null,null,null,null,null,null,null,null,null,null,"Gazoil irrigation",{"$f":"-H328","v":-25774.219439714725},{"$f":"-I328","v":-46909.079380280797},{"$f":"-J328","v":-46909.079380280797},null,null,null,null,null,null,null,null,null,"Bridges and pipes (canals/dykes)",null,{"$f":"'BUDGET N TP'!$F$62/$AG$76","v":18669.969789166509},{"$f":"'BUDGET N TP'!$F$62/$AG$76","v":18669.969789166509},{"$f":"'BUDGET N+1 TP'!$F$78/$AG$76","v":28004.954683749766},{"$f":"'BUDGET N+1 TP'!$F$78/$AG$76","v":28004.954683749766},{"$f":"'BUDGET N+2 TP'!$F$80/$AG$76","v":28004.954683749766},{"$f":"'BUDGET N+2 TP'!$F$80/$AG$76","v":28004.954683749766}]
[null,null,"Pre-levelling compartments",null,{"$f":"'BUDGET N TP'!$F$49","v":525616.96114602964},{"$f":"'BUDGET N+1 TP'!$F$68","v":609410.969444672},{"$f":"'BUDGET N+2 TP'!$F$68","v":487528.77555573761},null,null,null,null,null,null,null,null,null,null,null,"difference standard / actual",{"$f":"-'CONSOLIDATION TP'!D261","v":85252.453068997944},{"$f":"-'CONSOLIDATION TP'!E261","v":-111710.10337290191},{"$f":"-'CONSOLIDATION TP'!F261","v":26457.650303904666},null,null,null,null,null,null,null,null,null,"Pre-levelling compartments",null,{"$f":"'BUDGET N TP'!$F$49/$AG$76","v":262808.48057301482},{"$f":"'BUDGET N TP'!$F$49/$AG$76","v":262808.48057301482},{"$f":"'BUDGET N+1 TP'!$F$68/$AG$76","v":304705.484722336},{"$f":"'BUDGET N+1 TP'!$F$68/$AG$76","v":304705.484722336},{"$f":"'BUDGET N+2 TP'!$F$68/$AG$76","v":243764.3877778688},{"$f":"'BUDGET N+2 TP'!$F$68/$AG$76","v":243764.3877778688}]
[null,null,"Other works, transport",null,{"$f":"'BUDGET N TP'!$F$66+'BUDGET N TP'!$F$72","v":73103.870931251469},{"$f":"'BUDGET N+1 TP'!$F$82+'BUDGET N+1 TP'!$F$88","v":76461.723520702362},{"$f":"'BUDGET N+2 TP'!$F$84+'BUDGET N+2 TP'!$F$90","v":76461.723520702362},1,1,null,null,null,null,null,null,null,null,null,"Total difference",{"$f":"SUM(T81:T85)","v":-800291.34130970831},{"$f":"SUM(U81:U85)","v":-1066994.7310048561},{"$f":"SUM(V81:V85)","v":-927939.17619306408},null,null,null,null,null,null,null,null,null,"Other works, transport",null,{"$f":"('BUDGET N TP'!$F$66+'BUDGET N TP'!$F$72)/$AG$76","v":36551.935465625735},{"$f":"('BUDGET N TP'!$F$66+'BUDGET N TP'!$F$72)/$AG$76","v":36551.935465625735},{"$f":"('BUDGET N+1 TP'!$F$82+'BUDGET N+1 TP'!$F$88)/$AG$76","v":38230.861760351181},{"$f":"('BUDGET N+1 TP'!$F$82+'BUDGET N+1 TP'!$F$88)/$AG$76","v":38230.861760351181},{"$f":"('BUDGET N+2 TP'!$F$84+'BUDGET N+2 TP'!$F$90)/$AG$76","v":38230.861760351181},{"$f":"('BUDGET N+2 TP'!$F$84+'BUDGET N+2 TP'!$F$90)/$AG$76","v":38230.861760351181},1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"control",{"$f":"+T79+T86","v":-824882.18590909033},{"$f":"+U79+U86","v":-775852.67454545456},{"$f":"+V79+V86","v":-686915.26909090928}]
[]
[null,"Total",null,null,{"$f":"SUM(E76:E88)","v":1970332.4693452055},1410171.0790262136,1721688.1950819537,1,1,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",null,null,{"$f":"SUM(AH76:AH88)","v":985166.23467260273},985166.23467260273,705085.53951310681,705085.53951310681,860844.09754097683,860844.09754097683,1,1,{"$f":"SUM(AP76:AP88)","v":1},{"$f":"SUM(AQ76:AQ88)","v":1}]
[null,null,null,null,{"$f":"+E89-'CONSOLIDATION TP'!D259","v":0},{"$f":"+F89-'CONSOLIDATION TP'!E259","v":0},{"$f":"+G89-'CONSOLIDATION TP'!F259","v":0}]
[]
[]
[null,"\"TP\" Sales = expenses allocated including fixed costs, without inflation impact. (Years)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"\"TP\" Sales = expenses allocated including fixed costs, without inflation impact. (Semesters)"]
[]
[null,null,null,null,"N","N+1","N+2","N+3","N+4","N+5","N+6","N+7",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N",null,"N+1",null,"N+2",null,"N+3",null,"N+4"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Periods / Year",2,"S1","S2","S3","S4","S5","S6","S7","S8","S7","S8"]
[]
[null,"FARM 1 : RICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FARM 1 : RICE"]
[null,null,"Land clearing",null,{"$f":"E$22*E78/E$89","v":14114.286138960173},8621.7558022805897,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Land clearing",null,{"$f":"AH$22*AH78/AH$89","v":7045.1387791435473},7069.1473598166222,4310.8779011402949,4310.8779011402949,0,0]
[null,null,"Dikes",null,611193.70850379684,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dikes",null,305077.03010659554,306116.67839720123,0,0,0,0]
[null,null,"Laterite track (km)",null,293820.33242562629,197318.51593185074,643292.70624249883,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Laterite track (km)",null,146660.27014704759,147160.06227857867,98659.257965925368,98659.257965925368,321646.35312124941,321646.35312124941]
[null,null,"Main canals (km)",null,195880.81389018617,342604.83321843471,323730.13807416783,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Main canals (km)",null,97773.809064183995,98107.004826002158,171302.41660921735,171302.41660921735,161865.06903708391,161865.06903708391]
[null,null,"Secondary canals (km)",null,76052.452520793566,62252.216955207026,88233.951347163209,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Secondary canals (km)",null,37961.543164710813,38090.909356082724,31126.108477603513,31126.108477603513,44116.975673581604,44116.975673581604]
[null,null,"Drains (km)",null,126557.65165122325,195465.11007826542,200659.32076161096,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Drains (km)",null,63171.187736106105,63386.463915117121,97732.555039132712,97732.555039132712,100329.66038080548,100329.66038080548]
[null,null,"Bridges and pipes (canals/dykes)",null,36873.916373718086,67573.641199681981,63850.891974428385,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bridges and pipes (canals/dykes)",null,18405.596685920395,18468.319687797688,33786.82059984099,33786.82059984099,31925.445987214192,31925.445987214192]
[null,null,"Pre-levelling compartments",null,519056.96926068206,735229.15243815619,555779.28145153949,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pre-levelling compartments",null,259087.02336911508,259969.94589156689,367614.5762190781,367614.5762190781,277889.64072576974,277889.64072576974]
[null,null,"Other works, transport",null,72191.493980837055,92247.909861738255,87165.812332699585,8247.7502207087109,8247.7502207087109,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other works, transport",null,36034.347664583518,36157.146316253515,46123.954930869128,46123.954930869128,43582.906166349792,43582.906166349792,4123.8751103543555,4123.8751103543555,4123.8751103543555,4123.8751103543555]
[]
[]
[null,"Sales",null,null,{"$f":"SUM(E99:E109)","v":1945741.6247458234},1701313.1354856151,1962712.1021841085,8247.7502207087109,8247.7502207087109,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales",null,null,{"$f":"SUM(AH99:AH109)","v":971215.94671740662},974525.67802841659,850656.56774280756,850656.56774280756,981356.05109205423,981356.05109205423,4123.8751103543555,4123.8751103543555,4123.8751103543555,4123.8751103543555]
[]
[]
[]
[null,"Investments - Gross value - Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investments - Gross value - Semesters"]
[]
[null,null,null,null,null,"N",null,"N + 1",null,"N + 2",null,"N + 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N",null,null,null,"N + 1",null,null,null,"N + 2",null,null,null,"N + 3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S1",null,"S2",null,"S3",null,"S4",null,"S5",null,"S6",null,"S7",null,"S8"]
[null,null,null,null,"Unit cost","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unit cost","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total"]
[]
[null,null,"Customs duty and Community tax",null,2.9000000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customs duty and Community tax",null,2.9000000000000001E-2]
[]
[null,"LAND",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LAND"]
[]
[null,null,"Rice compartments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rice compartments"]
[null,"Total land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total land"]
[]
[null,"BUILDINGS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BUILDINGS"]
[null,null,"Enclosed iron shed 1200 m²",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enclosed iron shed 1200 m²"]
[null,null,"Office building 150 m² ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Office building 150 m² "]
[null,null,"Graveled farmyards",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Graveled farmyards"]
[null,"Total Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Buildings"]
[]
[null,"Core civil engineering equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Core civil engineering equipment"]
[null,null,"Tractor Case IH Steiger, 500 cv",null,{"$f":"Inputs!$C$184","v":215009.55},{"$f":"'CONSOLIDATION TP'!$D$4","v":4},{"$f":"E134*$F134","v":860038.2},{"$f":"'CONSOLIDATION TP'!$E$4-F134","v":0},{"$f":"$E134*H134","v":0},{"$f":"'CONSOLIDATION TP'!$F$4-F134-H134","v":-1},{"$f":"$E134*J134","v":-215009.55},{"$f":"'CONSOLIDATION TP'!$G$4-F134-H134-J134","v":-3},{"$f":"$E134*L134","v":-645028.64999999991},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractor Case IH Steiger, 500 cv",null,{"$f":"Inputs!$C$184","v":215009.55},{"$f":"'CONSOLIDATION TP'!$D$4","v":4},{"$f":"AH134*$AI134","v":860038.2},0,{"$f":"$AH134*$AK134","v":0},{"$f":"'CONSOLIDATION TP'!$E$4-AI134","v":0},{"$f":"$AH134*AM134","v":0},0,{"$f":"$AH134*$AK134","v":0},{"$f":"'CONSOLIDATION TP'!$F$4-AI134-AM134","v":-1},{"$f":"$AH134*AQ134","v":-215009.55},0,{"$f":"$AH134*$AK134","v":0},{"$f":"'CONSOLIDATION TP'!$G$4-AI134-AM134-AQ134","v":-3},{"$f":"$AH134*AU134","v":-645028.64999999991},0,{"$f":"$AH134*$AK134","v":0}]
[null,null,"Scrapers tandem CAT TS 225 18 m3",null,{"$f":"Inputs!$C$185","v":229677.47727272724},{"$f":"'CONSOLIDATION TP'!$D$4","v":4},918709.90909090894,{"$f":"'CONSOLIDATION TP'!$E$4-F135","v":0},0,{"$f":"'CONSOLIDATION TP'!$F$4-F135-H135","v":-1},-229677.47727272724,{"$f":"'CONSOLIDATION TP'!$G$4-F135-H135-J135","v":-3},-689032.43181818165,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scrapers tandem CAT TS 225 18 m3",null,{"$f":"Inputs!$C$185","v":229677.47727272724},{"$f":"'CONSOLIDATION TP'!$D$4","v":4},{"$f":"AH135*$AI135","v":918709.90909090894},0,{"$f":"$AH135*$AK135","v":0},{"$f":"'CONSOLIDATION TP'!$E$4-AI135","v":0},0,0,0,{"$f":"'CONSOLIDATION TP'!$F$4-AI135-AM135","v":-1},-229677.47727272724,0,0,{"$f":"'CONSOLIDATION TP'!$G$4-AI135-AM135-AQ135","v":-3},-689032.43181818165,0,0]
[null,null,"Hydraulic excavator 30 T",null,{"$f":"'CONSOLIDATION TP'!$C$23","v":139148.86363636365},{"$f":"'CONSOLIDATION TP'!$D$24","v":4},556595.45454545459,{"$f":"'CONSOLIDATION TP'!$E$24-F136","v":0},0,{"$f":"'CONSOLIDATION TP'!$F$24-F136-H136","v":0},0,{"$f":"'CONSOLIDATION TP'!$G$24-F136-H136-J136","v":-4},-556595.45454545459,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydraulic excavator 30 T",null,{"$f":"Inputs!$C$186","v":139148.86363636365},{"$f":"'CONSOLIDATION TP'!$D$24","v":4},556595.45454545459,0,0,{"$f":"'CONSOLIDATION TP'!$E$24-AI136","v":0},0,0,0,{"$f":"'CONSOLIDATION TP'!$F$24-AI136-AM136","v":0},0,0,0,{"$f":"'CONSOLIDATION TP'!$G$24-AI136-AM136-AQ136","v":-4},-556595.45454545459,0,0]
[null,null,"Rolling compactor CAT CS76 XT",null,{"$f":"'CONSOLIDATION TP'!$C$43","v":116148.37499999997},{"$f":"'CONSOLIDATION TP'!$D$44","v":1},116148.37499999997,{"$f":"'CONSOLIDATION TP'!$E$44-F137","v":0},0,{"$f":"'CONSOLIDATION TP'!$F$44-F137-H137","v":0},0,{"$f":"'CONSOLIDATION TP'!$G$44-F137-H137-J137","v":-1},-116148.37499999997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rolling compactor CAT CS76 XT",null,{"$f":"Inputs!$C$187","v":116148.37499999997},{"$f":"'CONSOLIDATION TP'!$D$44","v":1},116148.37499999997,0,0,{"$f":"'CONSOLIDATION TP'!$E$44-AI137","v":0},0,0,0,{"$f":"'CONSOLIDATION TP'!$F$44-AI137-AM137","v":0},0,0,0,{"$f":"'CONSOLIDATION TP'!$G$44-AI137-AM137-AQ137","v":-1},-116148.37499999997,0,0]
[null,null,"levelling blade CAT 140 K",null,{"$f":"'CONSOLIDATION TP'!$C$64","v":250386.10227272726},{"$f":"'CONSOLIDATION TP'!$D$65","v":1},250386.10227272726,{"$f":"'CONSOLIDATION TP'!$E$65-F138","v":0},0,{"$f":"'CONSOLIDATION TP'!$F$65-F138-H138","v":0},0,{"$f":"'CONSOLIDATION TP'!$G$65-F138-H138-J138","v":-1},-250386.10227272726,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"levelling blade CAT 140 K",null,{"$f":"Inputs!$C$188","v":250386.10227272726},{"$f":"'CONSOLIDATION TP'!$D$65","v":1},250386.10227272726,0,0,{"$f":"'CONSOLIDATION TP'!$E$65-AI138","v":0},0,0,0,{"$f":"'CONSOLIDATION TP'!$F$65-AI138-AM138","v":0},0,0,0,{"$f":"'CONSOLIDATION TP'!$G$65-AI138-AM138-AQ138","v":-1},-250386.10227272726,0,0]
[null,null,"Monocoque dump Trans-KTP 22/50, 22 t",null,{"$f":"'CONSOLIDATION TP'!$C$85","v":43218},{"$f":"'CONSOLIDATION TP'!$D$86","v":3},129654,{"$f":"'CONSOLIDATION TP'!$E$86-F139","v":0},0,{"$f":"'CONSOLIDATION TP'!$F$86-F139-H139","v":0},0,{"$f":"'CONSOLIDATION TP'!$G$86-F139-H139-J139","v":-3},-129654,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Monocoque dump Trans-KTP 22/50, 22 t",null,{"$f":"Inputs!$C$189","v":43218},{"$f":"'CONSOLIDATION TP'!$D$86","v":3},129654,0,0,{"$f":"'CONSOLIDATION TP'!$E$86-AI139","v":0},0,0,0,{"$f":"'CONSOLIDATION TP'!$F$86-AI139-AM139","v":0},0,0,0,{"$f":"'CONSOLIDATION TP'!$G$86-AI139-AM139-AQ139","v":-3},-129654,0,0]
[null,null,"Track type tractor CAT D6 R XL",null,{"$f":"'CONSOLIDATION TP'!$C$105","v":245147.55681818182},{"$f":"'CONSOLIDATION TP'!$D$106","v":2},490295.11363636365,{"$f":"'CONSOLIDATION TP'!$E$106-F140","v":-1},-245147.55681818182,{"$f":"'CONSOLIDATION TP'!$F$106-F140-H140","v":0},0,{"$f":"'CONSOLIDATION TP'!$G$106-F140-H140-J140","v":-1},-245147.55681818182,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Track type tractor CAT D6 R XL",null,{"$f":"Inputs!$C$190","v":245147.55681818182},{"$f":"'CONSOLIDATION TP'!$D$106","v":2},490295.11363636365,0,0,{"$f":"'CONSOLIDATION TP'!$E$106-AI140","v":-1},-245147.55681818182,0,0,{"$f":"'CONSOLIDATION TP'!$F$106-AI140-AM140","v":0},0,0,0,{"$f":"'CONSOLIDATION TP'!$G$106-AI140-AM140-AQ140","v":-1},-245147.55681818182,0,0]
[null,null,"Tank trunk (second hand)",null,{"$f":"'CONSOLIDATION TP'!$C$125","v":97240.499999999985},{"$f":"'CONSOLIDATION TP'!$D$126","v":1},97240.499999999985,{"$f":"'CONSOLIDATION TP'!$E$126-F141","v":0},0,{"$f":"'CONSOLIDATION TP'!$F$126-F141-H141","v":0},0,{"$f":"'CONSOLIDATION TP'!$G$126-F141-H141-J141","v":-1},-97240.499999999985,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tank trunk (second hand)",null,{"$f":"Inputs!$C$191","v":97240.499999999985},{"$f":"'CONSOLIDATION TP'!$D$126","v":1},97240.499999999985,0,0,{"$f":"'CONSOLIDATION TP'!$E$126-AI141","v":0},0,0,0,{"$f":"'CONSOLIDATION TP'!$F$126-AI141-AM141","v":0},0,0,0,{"$f":"'CONSOLIDATION TP'!$G$126-AI141-AM141-AQ141","v":-1},-97240.499999999985,0,0]
[]
[null,"Total",null,null,null,null,{"$f":"SUM(G134:G142)","v":3419067.6545454543},null,{"$f":"SUM(I134:I142)","v":-245147.55681818182},null,{"$f":"SUM(K134:K142)","v":-444687.02727272722},null,{"$f":"SUM(M134:M142)","v":-2729233.0704545449},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Core civil engineering",null,null,null,null,{"$f":"SUM(AJ134:AJ142)","v":3419067.6545454543},null,null,null,{"$f":"SUM(AN134:AN142)","v":-245147.55681818182},null,null,null,{"$f":"SUM(AR134:AR142)","v":-444687.02727272722},null,null,null,{"$f":"SUM(AV134:AV142)","v":-2729233.0704545449}]
[]
[null,"Other civil engineering equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other civil engineering equipment"]
[null,null,"Pumping stations 50 cv",null,{"$f":"Inputs!$C$194","v":17850},3,{"$f":"E146*$F146","v":53550},null,{"$f":"$E146*H146","v":0},null,{"$f":"$E146*J146","v":0},null,{"$f":"$E146*L146","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pumping stations 50 cv",null,{"$f":"Inputs!$C$194","v":17850},3,{"$f":"AH146*$AI146","v":53550},0,{"$f":"$AH146*$AK146","v":0},0,{"$f":"$AH146*$AK146","v":0},0,{"$f":"$AH146*$AK146","v":0},0,{"$f":"$AH146*$AK146","v":0},0,{"$f":"$AH146*$AK146","v":0},null,{"$f":"$AH146*AU146","v":0},0,{"$f":"$AH146*$AK146","v":0}]
[null,null,"Pipe alu 5\" (km)",null,{"$f":"Inputs!$C$195","v":16275},6,97650,null,0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pipe alu 5\" (km)",null,{"$f":"Inputs!$C$195","v":16275},6,97650,0,0,0,0,0,0,0,0,0,0,null,0,0,0]
[null,null,"Rain gun 55 m3/h 110 m x 560 m",null,{"$f":"Inputs!$C$196","v":32025},1,32025,null,0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rain gun 55 m3/h 110 m x 560 m",null,{"$f":"Inputs!$C$196","v":32025},1,32025,0,0,0,0,0,0,0,0,0,0,null,0,0,0]
[null,null,"Pipe 270 m de sprinkler 18 x 18 m",null,{"$f":"Inputs!$C$197","v":5250},2,10500,null,0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pipe 270 m de sprinkler 18 x 18 m",null,{"$f":"Inputs!$C$197","v":5250},2,10500,0,0,0,0,0,0,0,0,0,0,null,0,0,0]
[null,null,"Tank trunk (second hand)",null,{"$f":"Inputs!$C$198","v":21000},2,42000,null,0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tank trunk (second hand)",null,{"$f":"Inputs!$C$198","v":21000},2,42000,0,0,0,0,0,0,0,0,0,0,null,0,0,0]
[null,null,"Topographic equipment Trimble",null,{"$f":"Inputs!$C$199","v":153568.27499999999},1,153568.27499999999,null,0,null,0,-1,-153568.27499999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Topographic equipment Trimble",null,{"$f":"Inputs!$C$199","v":153568.27499999999},1,153568.27499999999,0,0,0,0,0,0,0,0,0,0,-1,-153568.27499999999,0,0]
[null,null,"Other machines and options",null,{"$f":"Inputs!$C$200","v":26250},2,52500,null,0,null,0,-2,-52500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other machines and options",null,{"$f":"Inputs!$C$200","v":26250},2,52500,0,0,0,0,0,0,0,0,0,0,-2,-52500,0,0]
[null,null,"Gasoil tank",null,{"$f":"Inputs!$C$201","v":21000},2,42000,null,0,null,0,-2,-42000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gasoil tank",null,{"$f":"Inputs!$C$201","v":21000},2,42000,0,0,0,0,0,0,0,0,0,0,-2,-42000,0,0]
[null,null,"Mechanical tillage",null,{"$f":"Inputs!$C$202","v":10500},2,21000,null,0,null,0,-2,-21000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mechanical tillage",null,{"$f":"Inputs!$C$202","v":10500},2,21000,0,0,0,0,0,0,0,0,0,0,-2,-21000,0,0]
[null,"Total other machines",null,null,null,null,{"$f":"SUM(G146:G154)","v":504793.27500000002},null,{"$f":"SUM(I146:I154)","v":0},null,{"$f":"SUM(K146:K154)","v":0},null,{"$f":"SUM(M146:M154)","v":-269068.27500000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total other machines",null,null,null,null,{"$f":"SUM(AJ146:AJ154)","v":504793.27500000002},null,null,null,{"$f":"SUM(AN146:AN154)","v":0},null,null,null,{"$f":"SUM(AR146:AR154)","v":0},null,null,null,{"$f":"SUM(AV146:AV154)","v":-269068.27500000002}]
[]
[null,"LIGHT VEHICLES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LIGHT VEHICLES"]
[null,null,"Vehicles 4x4 - Senegal",null,{"$f":"Inputs!$C$205","v":26250},3,{"$f":"F158*E158","v":78750},null,{"$f":"$E158*H158","v":0},null,{"$f":"$E158*J158","v":0},null,{"$f":"$E158*L158","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vehicles 4x4 - Senegal",null,{"$f":"Inputs!$C$205","v":26250},3,{"$f":"AI158*AH158","v":78750},0,{"$f":"$AH158*$AK158","v":0},0,{"$f":"$AH158*$AK158","v":0},0,{"$f":"$AH158*$AK158","v":0},0,{"$f":"$AH158*$AK158","v":0},0,{"$f":"$AH158*$AK158","v":0},0,{"$f":"$AH158*$AK158","v":0},0,{"$f":"$AH158*$AK158","v":0}]
[null,null,"Vehicles - Senegal",null,{"$f":"Inputs!$C$206","v":15750},null,{"$f":"F159*E159","v":0},null,{"$f":"$E159*H159","v":0},null,{"$f":"$E159*J159","v":0},null,{"$f":"$E159*L159","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vehicles - Senegal",null,{"$f":"Inputs!$C$206","v":15750},null,{"$f":"AI159*AH159","v":0},0,{"$f":"$AH159*$AK159","v":0},0,{"$f":"$AH159*$AK159","v":0},0,{"$f":"$AH159*$AK159","v":0},0,{"$f":"$AH159*$AK159","v":0},0,{"$f":"$AH159*$AK159","v":0},0,{"$f":"$AH159*$AK159","v":0},0,{"$f":"$AH159*$AK159","v":0}]
[null,null,"Motorcycles",null,null,0,{"$f":"F160*E160","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Motorcycles",null,null,0,{"$f":"AI160*AH160","v":0}]
[null,"Total light vehicles",null,null,null,null,{"$f":"SUM(G158:G160)","v":78750},null,{"$f":"SUM(I158:I160)","v":0},null,{"$f":"SUM(K158:K160)","v":0},null,{"$f":"SUM(M158:M160)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total light vehicles",null,null,null,null,{"$f":"SUM(AJ158:AJ160)","v":78750},null,null,null,{"$f":"SUM(AN158:AN160)","v":0},null,null,null,{"$f":"SUM(AR158:AR160)","v":0},null,null,null,{"$f":"SUM(AV158:AV160)","v":0}]
[]
[null,"PRODUCTION EQUIPMENT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PRODUCTION EQUIPMENT"]
[null,null,"Pivots 50 ha",null,{"$f":"127000+4000","v":131000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pivots 50 ha",null,{"$f":"127000+4000","v":131000}]
[null,null,"Ventilated cereals Silos 2500 t maise",null,{"$f":"(910500+50000)/4+11*3000","v":273125},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ventilated cereals Silos 2500 t maise",null,{"$f":"(910500+50000)/4+11*3000","v":273125}]
[null,null,"Ventilated silos 1750 t paddy",null,{"$f":"(910500+50000)/4+11*3000","v":273125},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ventilated silos 1750 t paddy",null,{"$f":"(910500+50000)/4+11*3000","v":273125}]
[null,null,"Ventilated silos 200 t paddy seeds",null,{"$f":"E166/5","v":54625},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ventilated silos 200 t paddy seeds",null,{"$f":"AH166/5","v":54625}]
[null,null,"Grain dryer 50 t/h (backup)",null,{"$f":"363000+5*3000","v":378000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grain dryer 50 t/h (backup)",null,{"$f":"363000+5*3000","v":378000}]
[null,null,"Rice mill 7 t/h, export rice",null,{"$f":"((370000+200000+150000)+6*4000)","v":744000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rice mill 7 t/h, export rice",null,{"$f":"((370000+200000+150000)+6*4000)","v":744000}]
[null,null,"Weighbridge 100t",null,{"$f":"45000+1000","v":46000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Weighbridge 100t",null,{"$f":"45000+1000","v":46000}]
[null,"Total production equipment",null,null,null,null,{"$f":"SUM(G163:G170)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total production equipment",null,null,null,null,{"$f":"SUM(AJ163:AJ170)","v":0}]
[]
[null,"OFFICE AND HOUSING EQUIPMENT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OFFICE AND HOUSING EQUIPMENT"]
[null,null,"Office equipment",null,{"$f":"Inputs!$C$209","v":5250},6,{"$f":"F174*E174","v":31500},null,{"$f":"$E174*H174","v":0},null,{"$f":"$E174*J174","v":0},null,{"$f":"$E174*L174","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Office equipment",null,{"$f":"Inputs!$C$209","v":5250},6,{"$f":"AI174*AH174","v":31500},0,{"$f":"$AH174*$AK174","v":0},0,{"$f":"$AH174*$AK174","v":0},0,{"$f":"$AH174*$AK174","v":0},0,{"$f":"$AH174*$AK174","v":0},0,{"$f":"$AH174*$AK174","v":0},0,{"$f":"$AH174*$AK174","v":0},0,{"$f":"$AH174*$AK174","v":0}]
[null,null,"Housing equipment",null,{"$f":"Inputs!$C$211","v":6300},6,{"$f":"F175*E175","v":37800},null,{"$f":"$E175*H175","v":0},null,{"$f":"$E175*J175","v":0},null,{"$f":"$E175*L175","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Housing equipment",null,{"$f":"Inputs!$C$211","v":6300},6,{"$f":"AI175*AH175","v":37800},0,{"$f":"$AH175*$AK175","v":0},0,{"$f":"$AH175*$AK175","v":0},0,{"$f":"$AH175*$AK175","v":0},0,{"$f":"$AH175*$AK175","v":0},0,{"$f":"$AH175*$AK175","v":0},0,{"$f":"$AH175*$AK175","v":0},0,{"$f":"$AH175*$AK175","v":0}]
[null,"Total office and housing equipment",null,null,null,null,{"$f":"SUM(G174:G175)","v":69300},null,{"$f":"SUM(I174:I175)","v":0},null,{"$f":"SUM(K174:K175)","v":0},null,{"$f":"SUM(M174:M175)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total office and housing equipment",null,null,null,null,{"$f":"SUM(AJ174:AJ175)","v":69300},null,null,null,{"$f":"SUM(AN174:AN175)","v":0},null,null,null,{"$f":"SUM(AR174:AR175)","v":0},null,null,null,{"$f":"SUM(AV174:AV175)","v":0}]
[]
[null,"Total  - gross value",null,null,null,null,{"$f":"SUM(G125,G131,G143,G155,G161,G171,G176)","v":4071910.9295454542},null,{"$f":"SUM(I125,I131,I143,I155,I161,I171,I176)","v":-245147.55681818182},null,{"$f":"SUM(K125,K131,K143,K155,K161,K171,K176)","v":-444687.02727272722},null,{"$f":"SUM(M125,M131,M143,M155,M161,M171,M176)","v":-2998301.3454545448},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total  - gross value",null,null,null,null,{"$f":"SUM(AJ125,AJ131,AJ143,AJ155,AJ161,AJ171,AJ176)","v":4071910.9295454542},null,null,null,{"$f":"SUM(AN125,AN131,AN143,AN155,AN161,AN171,AN176)","v":-245147.55681818182},null,null,null,{"$f":"SUM(AR125,AR131,AR143,AR155,AR161,AR171,AR176)","v":-444687.02727272722},null,null,null,{"$f":"SUM(AV125,AV131,AV143,AV155,AV161,AV171,AV176)","v":-2998301.3454545448}]
[null,null,null,null,null,null,{"$f":"+G178/(1+conting_capex)","v":3878010.4090909087},null,{"$f":"+I178/(1+conting_capex)","v":-233473.86363636362}]
[]
[null,"Investments  - Cash impacts - Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investments  - Cash impacts - Semesters"]
[]
[null,null,null,null,"N",null,null,"N + 1",null,null,"N + 2",null,null,"N + 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N",null,null,null,null,null,"N + 1",null,null,null,null,null,"N + 2",null,null,null,null,null,"N + 3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S1",null,null,"S2",null,null,"S3",null,null,"S4",null,null,"S5",null,null,"S6",null,null,"S7",null,null,"S8"]
[null,null,null,null,"Qty","Unit cost","Total","Qty","Unit cost","Total","Qty","Unit cost","Total","Qty","Unit cost","Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Unit cost","Total","Qty","Unit cost","Total","Qty","Unit cost","Total","Qty","Unit cost","Total","Qty","Unit cost","Total","Qty","Unit cost","Total","Qty","Unit cost","Total","Qty","Unit cost","Total"]
[]
[null,null,"Customs duty and Community tax",null,null,{"$f":"+Custom_duty","v":2.9000000000000001E-2},null,null,{"$f":"F187","v":2.9000000000000001E-2},null,null,{"$f":"I187","v":2.9000000000000001E-2},null,null,{"$f":"L187","v":2.9000000000000001E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customs duty and Community tax",null,null,{"$f":"+Custom_duty","v":2.9000000000000001E-2},null,null,null,null,null,{"$f":"AI187","v":2.9000000000000001E-2},null,null,null,null,null,{"$f":"AO187","v":2.9000000000000001E-2},null,null,null,null,null,{"$f":"AU187","v":2.9000000000000001E-2}]
[]
[null,"LAND",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LAND"]
[]
[null,null,"Rice compartments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rice compartments"]
[null,"Total land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total land"]
[]
[null,"BUILDINGS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BUILDINGS"]
[null,null,"Enclosed iron shed 1200 m²",null,null,{"$f":"160000+2*3000","v":166000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enclosed iron shed 1200 m²",null,null,{"$f":"160000+2*3000","v":166000}]
[null,null,"Office building 150 m² ",null,null,30000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Office building 150 m² ",null,null,30000]
[null,null,"Graveled farmyards",null,null,5000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Graveled farmyards",null,null,5000]
[null,"Total Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Buildings"]
[]
[null,"Core civil engineering equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Core civil engineering equipment"]
[null,null,"Tractor Case IH Steiger, 500 cv",null,{"$f":"+F134","v":4},{"$f":"E134","v":215009.55},{"$f":"F201*$E201","v":860038.2},{"$f":"+H134","v":0},{"$f":"+F201-(F201/5)","v":172007.63999999998},{"$f":"I201*H201","v":0},{"$f":"+J134","v":-1},{"$f":"+F201-(F201/5*2)","v":129005.73},{"$f":"L201*K201","v":-129005.73},{"$f":"+L134","v":-3},{"$f":"+F201-(F201/5*3)","v":86003.82},{"$f":"O201*N201","v":-258011.46000000002},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AJ201-G201","v":0},null,null,null,"Tractor Case IH Steiger, 500 cv",null,{"$f":"+AI134","v":4},{"$f":"AH134","v":215009.55},{"$f":"AI201*$E201","v":860038.2},null,null,null,{"$f":"+AM134","v":0},{"$f":"+AI201-(AI201/5)","v":172007.63999999998},{"$f":"AO201*AN201","v":0},null,null,null,{"$f":"+AQ134","v":-1},{"$f":"+AI201-(AI201/5*2)","v":129005.73},{"$f":"AU201*AT201","v":-129005.73},null,null,null,{"$f":"+AU134","v":-3},{"$f":"+AI201-(AI201/5*3)","v":86003.82},{"$f":"BA201*AZ201","v":-258011.46000000002},0,null,0]
[null,null,"Scrapers tandem CAT TS 225 18 m3",null,4,{"$f":"E135","v":229677.47727272724},918709.90909090894,0,{"$f":"+F202-(F202/5)","v":183741.98181818178},0,-1,{"$f":"+F202-(F202/5*2)","v":137806.48636363633},-137806.48636363633,-3,{"$f":"+F202-(F202/5*3)","v":91870.990909090906},-275612.97272727272,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AJ202-G202","v":0},null,null,null,"Scrapers tandem CAT TS 225 18 m3",null,4,{"$f":"AH135","v":229677.47727272724},918709.90909090894,null,null,null,{"$f":"+AM135","v":0},183741.98181818178,0,null,null,null,-1,137806.48636363633,-137806.48636363633,null,null,null,{"$f":"+AU135","v":-3},91870.990909090906,-275612.97272727272,0,null,0]
[null,null,"Hydraulic excavator 30 T",null,4,{"$f":"'CONSOLIDATION TP'!$C$23","v":139148.86363636365},556595.45454545459,0,111319.09090909091,0,0,83489.318181818191,0,-4,55659.54545454547,-222638.18181818188,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,"Hydraulic excavator 30 T",null,4,{"$f":"'CONSOLIDATION TP'!$C$23","v":139148.86363636365},556595.45454545459,null,null,null,0,111319.09090909091,0,null,null,null,0,83489.318181818191,0,null,null,null,-4,55659.54545454547,-222638.18181818188,0,null,0]
[null,null,"Rolling compactor CAT CS76 XT",null,1,{"$f":"'CONSOLIDATION TP'!$C$43","v":116148.37499999997},116148.37499999997,0,92918.699999999983,0,0,69689.02499999998,0,-1,46459.349999999977,-46459.349999999977,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,"Rolling compactor CAT CS76 XT",null,1,{"$f":"'CONSOLIDATION TP'!$C$43","v":116148.37499999997},116148.37499999997,null,null,null,0,92918.699999999983,0,null,null,null,0,69689.02499999998,0,null,null,null,-1,46459.349999999977,-46459.349999999977,0,null,0]
[null,null,"levelling blade CAT 140 K",null,1,{"$f":"'CONSOLIDATION TP'!$C$64","v":250386.10227272726},250386.10227272726,0,200308.88181818181,0,0,150231.66136363638,0,-1,100154.44090909092,-100154.44090909092,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,"levelling blade CAT 140 K",null,1,{"$f":"'CONSOLIDATION TP'!$C$64","v":250386.10227272726},250386.10227272726,null,null,null,0,200308.88181818181,0,null,null,null,0,150231.66136363638,0,null,null,null,-1,100154.44090909092,-100154.44090909092,0,null,0]
[null,null,"Monocoque dump Trans-KTP 22/50, 22 t",null,3,{"$f":"'CONSOLIDATION TP'!$C$85","v":43218},129654,0,34574.400000000001,0,0,25930.799999999999,0,-3,17287.199999999997,-51861.599999999991,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,"Monocoque dump Trans-KTP 22/50, 22 t",null,3,{"$f":"'CONSOLIDATION TP'!$C$85","v":43218},129654,null,null,null,0,34574.400000000001,0,null,null,null,0,25930.799999999999,0,null,null,null,-3,17287.199999999997,-51861.599999999991,0,null,0]
[null,null,"Track type tractor CAT D6 R XL",null,2,{"$f":"'CONSOLIDATION TP'!$C$105","v":245147.55681818182},490295.11363636365,-1,196118.04545454547,-196118.04545454547,0,147088.53409090909,0,-1,98059.022727272706,-98059.022727272706,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,"Track type tractor CAT D6 R XL",null,2,{"$f":"'CONSOLIDATION TP'!$C$105","v":245147.55681818182},490295.11363636365,null,null,null,-1,196118.04545454547,-196118.04545454547,null,null,null,0,147088.53409090909,0,null,null,null,-1,98059.022727272706,-98059.022727272706,0,null,0]
[null,null,"Tank trunk (second hand)",null,1,{"$f":"'CONSOLIDATION TP'!$C$125","v":97240.499999999985},97240.499999999985,0,77792.399999999994,0,0,58344.299999999988,0,-1,38896.19999999999,-38896.19999999999,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,"Tank trunk (second hand)",null,1,{"$f":"'CONSOLIDATION TP'!$C$125","v":97240.499999999985},97240.499999999985,null,null,null,{"$f":"+AM141","v":0},77792.399999999994,0,null,null,null,0,58344.299999999988,0,null,null,null,-1,38896.19999999999,-38896.19999999999,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Total",null,null,null,null,{"$f":"SUM(G201:G208)","v":3419067.6545454543},null,null,{"$f":"SUM(J201:J208)","v":-196118.04545454547},null,null,{"$f":"SUM(M201:M208)","v":-266812.21636363631},null,null,{"$f":"SUM(P201:P208)","v":-1091693.2281818183},null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Total Core civil engineering",null,null,null,null,{"$f":"SUM(AJ201:AJ208)","v":3419067.6545454543},null,null,null,null,null,{"$f":"SUM(AP201:AP208)","v":-196118.04545454547},null,null,null,null,null,{"$f":"SUM(AV201:AV208)","v":-266812.21636363631},null,null,null,null,null,{"$f":"SUM(BB201:BB208)","v":-1091693.2281818183}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AQ143","v":0},null,null,null,null,null,0]
[null,"Other civil engineering equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Other civil engineering equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,"Pumping stations 50 cv",null,{"$f":"+F146","v":3},{"$f":"+E146","v":17850},{"$f":"+G146","v":53550},0,{"$f":"+F213-(F213/5)","v":14280},{"$f":"+I146","v":0},0,{"$f":"+F213-(F213/5*2)","v":10710},{"$f":"+K146","v":0},0,{"$f":"+F213-(F213/5*3)","v":7140},{"$f":"+M146","v":0},null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,"Pumping stations 50 cv",null,{"$f":"+AI146","v":3},{"$f":"+AH146","v":17850},{"$f":"+AJ146","v":53550},null,null,null,{"$f":"+AM146","v":0},{"$f":"+AI213-(AI213/5)","v":14280},{"$f":"+AL146","v":0},null,null,null,0,{"$f":"+AI213-(AI213/5*2)","v":10710},{"$f":"+AN146","v":0},null,null,null,0,{"$f":"+AI213-(AI213/5*3)","v":7140},{"$f":"+AP146","v":0}]
[null,null,"Pipe alu 5\" (km)",null,6,16275,97650,0,{"$f":"+F214-(F214/5)","v":13020},0,0,9765,0,0,6510,{"$f":"+M147","v":0},null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,"Pipe alu 5\" (km)",null,6,16275,97650,null,null,null,0,13020,0,null,null,null,0,9765,0,null,null,null,0,6510,{"$f":"+AP147","v":0}]
[null,null,"Rain gun 55 m3/h 110 m x 560 m",null,1,32025,32025,0,25620,0,0,19215,0,0,12810,{"$f":"+M148","v":0},null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,"Rain gun 55 m3/h 110 m x 560 m",null,1,32025,32025,null,null,null,0,25620,0,null,null,null,0,19215,0,null,null,null,0,12810,{"$f":"+AP148","v":0}]
[null,null,"Pipe 270 m de sprinkler 18 x 18 m",null,2,5250,10500,0,4200,0,0,3150,0,0,2100,{"$f":"+M149","v":0},null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,"Pipe 270 m de sprinkler 18 x 18 m",null,2,5250,10500,null,null,null,0,4200,0,null,null,null,0,3150,0,null,null,null,0,2100,{"$f":"+AP149","v":0}]
[null,null,"Tank trunk (second hand)",null,2,21000,42000,0,16800,0,0,12600,0,0,8400,{"$f":"+M150","v":0},null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,"Tank trunk (second hand)",null,2,21000,42000,null,null,null,0,16800,0,null,null,null,0,12600,0,null,null,null,0,8400,{"$f":"+AP150","v":0}]
[null,null,"Topographic equipment Trimble",null,1,153568.27499999999,153568.27499999999,0,122854.62,0,0,92140.964999999997,{"$f":"+K151","v":0},-1,61427.31,{"$f":"O218*N218","v":-61427.31},null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,"Topographic equipment Trimble",null,1,153568.27499999999,153568.27499999999,null,null,null,0,122854.62,0,null,null,null,0,92140.964999999997,0,null,null,null,-1,61427.31,{"$f":"BA218*AZ218","v":-61427.31}]
[null,null,"Other machines and options",null,2,26250,52500,0,21000,0,0,15750,{"$f":"+K152","v":0},-2,10500,{"$f":"O219*N219","v":-21000},null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,"Other machines and options",null,2,26250,52500,null,null,null,0,21000,0,null,null,null,0,15750,0,null,null,null,-2,10500,{"$f":"BA219*AZ219","v":-21000}]
[null,null,"Gasoil tank",null,2,21000,42000,0,16800,0,0,12600,{"$f":"+K153","v":0},-2,8400,{"$f":"O220*N220","v":-16800},null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,"Gasoil tank",null,2,21000,42000,null,null,null,0,16800,0,null,null,null,0,12600,0,null,null,null,-2,8400,{"$f":"BA220*AZ220","v":-16800}]
[null,null,"Mechanical tillage",null,2,10500,21000,0,8400,0,0,6300,{"$f":"+K154","v":0},-2,4200,{"$f":"O221*N221","v":-8400},null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,"Mechanical tillage",null,2,10500,21000,null,null,null,0,8400,0,null,null,null,0,6300,0,null,null,null,-2,4200,{"$f":"BA221*AZ221","v":-8400}]
[null,"Total other machines",null,null,null,null,{"$f":"SUM(G213:G221)","v":504793.27500000002},null,null,{"$f":"SUM(J213:J221)","v":0},null,null,{"$f":"SUM(M213:M221)","v":0},null,null,{"$f":"SUM(P213:P221)","v":-107627.31},null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Total other machines",null,null,null,null,{"$f":"SUM(AJ213:AJ221)","v":504793.27500000002},null,null,null,null,null,{"$f":"SUM(AP213:AP221)","v":0},null,null,null,null,null,{"$f":"SUM(AV213:AV221)","v":0},null,null,null,null,null,{"$f":"SUM(BB213:BB221)","v":-107627.31}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AM156","v":0},null,null,null,null,null,{"$f":"+AQ155","v":0},null,null,null,null,null,0]
[null,"LIGHT VEHICLES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"LIGHT VEHICLES",null,null,null,null,null,null,null,null,{"$f":"+AM157","v":0},null,null,null,null,null,{"$f":"+AQ156","v":0},null,null,null,null,null,0]
[null,null,"Vehicles 4x4 - Senegal",null,{"$f":"+F158","v":3},{"$f":"+E158","v":26250},{"$f":"+G158","v":78750},0,{"$f":"+F225-(F225/5)","v":21000},{"$f":"+I158","v":0},0,{"$f":"+F225-(F225/5*2)","v":15750},{"$f":"+K158","v":0},0,{"$f":"+F225-(F225/5*3)","v":10500},{"$f":"+M158","v":0},null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,"Vehicles 4x4 - Senegal",null,{"$f":"+AI158","v":3},{"$f":"+AH158","v":26250},{"$f":"+AJ158","v":78750},null,null,null,{"$f":"+AM158","v":0},{"$f":"+AI225-(AI225/5)","v":21000},{"$f":"+AL158","v":0},null,null,null,{"$f":"+AQ157","v":0},{"$f":"+AI225-(AI225/5*2)","v":15750},{"$f":"+AN158","v":0},null,null,null,0,{"$f":"+AI225-(AI225/5*3)","v":10500},{"$f":"+AP158","v":0}]
[null,null,"Vehicles - Senegal",null,{"$f":"+F159","v":0},{"$f":"+E159","v":15750},0,0,{"$f":"+F226-(F226/5)","v":12600},0,0,{"$f":"+F226-(F226/5*2)","v":9450},0,0,{"$f":"+F226-(F226/5*3)","v":6300},{"$f":"+M159","v":0},null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,"Vehicles - Senegal",null,{"$f":"+AI159","v":0},{"$f":"+AH159","v":15750},{"$f":"+AJ159","v":0},null,null,null,{"$f":"+AM159","v":0},{"$f":"+AI226-(AI226/5)","v":12600},{"$f":"+AL159","v":0},null,null,null,{"$f":"+AQ158","v":0},{"$f":"+AI226-(AI226/5*2)","v":9450},{"$f":"+AN159","v":0},null,null,null,0,{"$f":"+AI226-(AI226/5*3)","v":6300},{"$f":"+AP159","v":0}]
[null,null,"Motorcycles Senegal",null,{"$f":"+F160","v":0},{"$f":"+E160","v":0},0,0,{"$f":"+F227-(F227/5)","v":0},0,0,{"$f":"+F227-(F227/5*2)","v":0},0,0,{"$f":"+F227-(F227/5*3)","v":0},{"$f":"+M160","v":0},null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,"Motorcycles Senegal",null,{"$f":"+AI160","v":0},{"$f":"+AH160","v":0},{"$f":"+AJ160","v":0},null,null,null,{"$f":"+AM160","v":0},{"$f":"+AI227-(AI227/5)","v":0},{"$f":"+AL160","v":0},null,null,null,{"$f":"+AQ159","v":0},{"$f":"+AI227-(AI227/5*2)","v":0},{"$f":"+AN160","v":0},null,null,null,0,{"$f":"+AI227-(AI227/5*3)","v":0},{"$f":"+AP160","v":0}]
[null,"Total light vehicles",null,null,null,null,{"$f":"SUM(G225:G227)","v":78750},null,null,{"$f":"SUM(J225:J227)","v":0},null,null,{"$f":"SUM(M225:M227)","v":0},null,null,{"$f":"SUM(P225:P227)","v":0},null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Total light vehicles",null,null,null,null,{"$f":"SUM(AJ225:AJ227)","v":78750},null,null,null,null,null,{"$f":"SUM(AP225:AP227)","v":0},null,null,null,null,null,{"$f":"SUM(AV225:AV227)","v":0},null,null,null,null,null,{"$f":"SUM(BB225:BB227)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AM162","v":0},null,null,null,null,null,{"$f":"+AQ161","v":0},null,null,null,null,null,0]
[null,"PRODUCTION EQUIPMENT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"PRODUCTION EQUIPMENT",null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,"Pivots 50 ha",null,{"$f":"+F164","v":0},{"$f":"+E164","v":131000},{"$f":"+G164","v":0},0,{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+I164","v":0},0,{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+K164","v":0},0,{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+M164","v":0},null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,"Pivots 50 ha",null,{"$f":"+AI164","v":0},{"$f":"+AH164","v":131000},{"$f":"+AJ164","v":0},null,null,null,0,{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+AL164","v":0},null,null,null,0,{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+AN164","v":0},null,null,null,0,{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+AP164","v":0}]
[null,null,"Ventilated cereals Silos 2500 t maise",null,0,273125,0,0,{"$f":"+#REF!","v":{"$error":"#REF!"}},0,0,{"$f":"+#REF!","v":{"$error":"#REF!"}},0,0,{"$f":"+#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,"Ventilated cereals Silos 2500 t maise",null,0,273125,0,null,null,null,0,{"$f":"+#REF!","v":{"$error":"#REF!"}},0,null,null,null,0,{"$f":"+#REF!","v":{"$error":"#REF!"}},0,null,null,null,0,{"$f":"+#REF!","v":{"$error":"#REF!"}},0]
[null,null,"Ventilated silos 1750 t paddy",null,0,273125,0,0,{"$f":"+#REF!","v":{"$error":"#REF!"}},0,0,{"$f":"+#REF!","v":{"$error":"#REF!"}},0,0,{"$f":"+#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,"Ventilated silos 1750 t paddy",null,0,273125,0,null,null,null,0,{"$f":"+#REF!","v":{"$error":"#REF!"}},0,null,null,null,0,{"$f":"+#REF!","v":{"$error":"#REF!"}},0,null,null,null,0,{"$f":"+#REF!","v":{"$error":"#REF!"}},0]
[null,null,"Ventilated silos 200 t paddy seeds",null,0,54625,0,0,{"$f":"+#REF!","v":{"$error":"#REF!"}},0,0,{"$f":"+#REF!","v":{"$error":"#REF!"}},0,0,{"$f":"+#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,"Ventilated silos 200 t paddy seeds",null,0,54625,0,null,null,null,0,{"$f":"+#REF!","v":{"$error":"#REF!"}},0,null,null,null,0,{"$f":"+#REF!","v":{"$error":"#REF!"}},0,null,null,null,0,{"$f":"+#REF!","v":{"$error":"#REF!"}},0]
[null,null,"Grain dryer 50 t/h (backup)",null,0,378000,0,0,{"$f":"+#REF!","v":{"$error":"#REF!"}},0,0,{"$f":"+#REF!","v":{"$error":"#REF!"}},0,0,{"$f":"+#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,"Grain dryer 50 t/h (backup)",null,0,378000,0,null,null,null,0,{"$f":"+#REF!","v":{"$error":"#REF!"}},0,null,null,null,0,{"$f":"+#REF!","v":{"$error":"#REF!"}},0,null,null,null,0,{"$f":"+#REF!","v":{"$error":"#REF!"}},0]
[null,null,"Rice mill 7 t/h, export rice",null,0,744000,0,0,{"$f":"+#REF!","v":{"$error":"#REF!"}},0,0,{"$f":"+#REF!","v":{"$error":"#REF!"}},0,0,{"$f":"+#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,"Rice mill 7 t/h, export rice",null,0,744000,0,null,null,null,0,{"$f":"+#REF!","v":{"$error":"#REF!"}},0,null,null,null,0,{"$f":"+#REF!","v":{"$error":"#REF!"}},0,null,null,null,0,{"$f":"+#REF!","v":{"$error":"#REF!"}},0]
[null,null,"Weighbridge 100t",null,0,46000,0,0,{"$f":"+#REF!","v":{"$error":"#REF!"}},0,0,{"$f":"+#REF!","v":{"$error":"#REF!"}},0,0,{"$f":"+#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,"Weighbridge 100t",null,0,46000,0,null,null,null,0,{"$f":"+#REF!","v":{"$error":"#REF!"}},0,null,null,null,0,{"$f":"+#REF!","v":{"$error":"#REF!"}},0,null,null,null,0,{"$f":"+#REF!","v":{"$error":"#REF!"}},0]
[null,"Total production equipment",null,null,null,null,{"$f":"SUM(G230:G237)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Total production equipment",null,null,null,null,{"$f":"SUM(AJ230:AJ237)","v":0},null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,"OFFICE AND HOUSING EQUIPMENT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"OFFICE AND HOUSING EQUIPMENT",null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,"Office equipment",null,{"$f":"+F174","v":6},{"$f":"+E174","v":5250},{"$f":"+G174","v":31500},{"$f":"+H174","v":0},{"$f":"+F241-(F241/5)","v":4200},{"$f":"+I174","v":0},{"$f":"+J174","v":0},{"$f":"+F241-(F241/5*2)","v":3150},{"$f":"+K174","v":0},{"$f":"+L174","v":0},{"$f":"+F241-(F241/5*3)","v":2100},{"$f":"+M174","v":0},null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,"Office equipment",null,{"$f":"+AI174","v":6},{"$f":"+AH174","v":5250},{"$f":"+AJ174","v":31500},null,null,null,0,{"$f":"+AI241-(AI241/5)","v":4200},{"$f":"+AL174","v":0},null,null,null,0,{"$f":"+AI241-(AI241/5*2)","v":3150},{"$f":"+AN174","v":0},null,null,null,0,{"$f":"+AI241-(AI241/5*3)","v":2100},{"$f":"+AP174","v":0}]
[null,null,"Housing equipment",null,{"$f":"+F175","v":6},{"$f":"+E175","v":6300},{"$f":"+G175","v":37800},{"$f":"+H175","v":0},{"$f":"+F242-(F242/5)","v":5040},{"$f":"+I175","v":0},{"$f":"+J175","v":0},{"$f":"+F242-(F242/5*2)","v":3780},{"$f":"+K175","v":0},{"$f":"+L175","v":0},{"$f":"+F242-(F242/5*3)","v":2520},{"$f":"+M175","v":0},null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,"Housing equipment",null,{"$f":"+AI175","v":6},{"$f":"+AH175","v":6300},{"$f":"+AJ175","v":37800},null,null,null,0,{"$f":"+AI242-(AI242/5)","v":5040},{"$f":"+AL175","v":0},null,null,null,0,{"$f":"+AI242-(AI242/5*2)","v":3780},{"$f":"+AN175","v":0},null,null,null,0,{"$f":"+AI242-(AI242/5*3)","v":2520},{"$f":"+AP175","v":0}]
[null,"Total office and housing equipment",null,null,null,null,{"$f":"SUM(G241:G242)","v":69300},null,null,{"$f":"SUM(J241:J242)","v":0},null,null,{"$f":"SUM(M241:M242)","v":0},null,null,{"$f":"SUM(P241:P242)","v":0},null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Total office and housing equipment",null,null,null,null,{"$f":"SUM(AJ241:AJ242)","v":69300},null,null,null,null,null,{"$f":"SUM(AP241:AP242)","v":0},null,null,null,null,null,{"$f":"SUM(AV241:AV242)","v":0},null,null,null,null,null,{"$f":"SUM(BB241:BB242)","v":0}]
[]
[null,"Total acquisitions & Sales",null,null,null,null,{"$f":"SUM(G192,G198,G210,G222,G228,G238,G243)","v":4071910.9295454542},null,null,{"$f":"SUM(J192,J198,J210,J222,J228,J238,J243)","v":-196118.04545454547},null,null,{"$f":"SUM(M192,M198,M210,M222,M228,M238,M243)","v":-266812.21636363631},null,null,{"$f":"SUM(P192,P198,P210,P222,P228,P238,P243)","v":-1199320.5381818183},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total acquisitions & Sales",null,null,null,null,{"$f":"SUM(AJ192,AJ198,AJ210,AJ222,AJ228,AJ238,AJ243)","v":4071910.9295454542},null,null,null,null,null,{"$f":"SUM(AP192,AP198,AP210,AP222,AP228,AP238,AP243)","v":-196118.04545454547},null,null,null,null,null,{"$f":"SUM(AV192,AV198,AV210,AV222,AV228,AV238,AV243)","v":-266812.21636363631},null,null,null,null,null,{"$f":"SUM(BB192,BB198,BB210,BB222,BB228,BB238,BB243)","v":-1199320.5381818183}]
[]
[]
[null,"Depreciations: Core civil engineering (Years)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciations: Core civil engineering (Semesters)"]
[]
[null,"Periods",null,5,null,null,"N",null,null,"N + 1",null,null,null,"N + 2",null,null,null,"N + 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N",null,null,null,null,null,null,"N + 1",null,null,null,null,null,null,null,"N + 2",null,null,null,null,null,null,null,"N + 3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Periods",{"$f":"+D250*2","v":10},null,null,"S1",null,null,"S2",null,null,null,"S3",null,null,null,"S4",null,null,null,"S5",null,null,null,"S6",null,null,null,"S7",null,null,null,"S8"]
[null,{"$f":"B133","v":"Core civil engineering equipment"},null,null,"Unit cost","Qty","Gross","Depreciation","Qty","Gross","Depreciation","depr. Writeback","Qty","Gross","Depreciation","depr. Writeback","Qty","Gross","Depreciation","depr. Writeback",null,null,null,null,null,null,null,null,null,null,{"$f":"B150","v":0},null,null,"Unit cost","Qty","Gross","Depreciation","Qty","Gross","Depreciation","depr. Writeback","Qty","Gross","Depreciation","depr. Writeback","Qty","Gross","Depreciation","depr. Writeback","Qty","Gross","Depreciation","depr. Writeback","Qty","Gross","Depreciation","depr. Writeback","Qty","Gross","Depreciation","depr. Writeback","Qty","Gross","Depreciation","depr. Writeback"]
[null,{"$f":"$C$134","v":"Tractor Case IH Steiger, 500 cv"},null,null,{"$f":"$E$134","v":215009.55},{"$f":"$F$134","v":4},{"$f":"+F253*$E253","v":860038.2},{"$f":"+G253/5","v":172007.63999999998},{"$f":"+F253","v":4},{"$f":"+I253*$E253","v":860038.2},{"$f":"+J253/$D$250","v":172007.63999999998},{"$f":"-($F253-I253)*($E253/$D$250)","v":0},{"$f":"+I253-1","v":3},{"$f":"+M253*$E253","v":645028.64999999991},{"$f":"+N253/5","v":129005.72999999998},{"$f":"-E253/5*2","v":-86003.819999999992},{"$f":"+M253-3","v":0},{"$f":"+Q253*$E253","v":0},{"$f":"+R253/5","v":0},{"$f":"-M253*E253/5*3","v":-387017.18999999994},null,null,null,null,null,null,null,null,null,null,{"$f":"$C$134","v":"Tractor Case IH Steiger, 500 cv"},null,null,{"$f":"$E$134","v":215009.55},{"$f":"$F$134","v":4},{"$f":"+AI253*$AH253","v":860038.2},{"$f":"+AJ253/$AG$251","v":86003.819999999992},{"$f":"+AI253","v":4},{"$f":"+AL253*$AH253","v":860038.2},{"$f":"+AM253/$AG$251","v":86003.819999999992},{"$f":"-($AI253-AL253)*($AH253/$AG$251)","v":0},{"$f":"+AI253","v":4},{"$f":"+AP253*$AH253","v":860038.2},{"$f":"+AQ253/$AG$251","v":86003.819999999992},{"$f":"-(AL253-AP253)*($AH253/$AG$251*2)","v":0},4,{"$f":"+AT253*$AH253","v":860038.2},{"$f":"+AU253/$AG$251","v":86003.819999999992},{"$f":"-(AP253-AT253)*($AH253/$AG$251*3)","v":0},{"$f":"+AP253-1","v":3},{"$f":"+AX253*$AH253","v":645028.64999999991},{"$f":"+AY253/$AG$251","v":64502.864999999991},{"$f":"-(AT253-AX253)*($AH253/$AG$251*4)","v":-86003.819999999992},{"$f":"+AT253-1","v":3},{"$f":"+BB253*$AH253","v":645028.64999999991},{"$f":"+BC253/$AG$251","v":64502.864999999991},{"$f":"-(AX253-BB253)*($AH253/$AG$251*5)","v":0},{"$f":"+AX253-3","v":0},{"$f":"+BF253*$AH253","v":0},{"$f":"+BG253*$AH253","v":0},{"$f":"-(BB253-BF253)*($AH253/$AG$251*6)","v":-387017.18999999994},{"$f":"+BB253-3","v":0},{"$f":"+BJ253*$AH253","v":0},{"$f":"+BK253/$AG$251","v":0},{"$f":"-(BF253-BJ253)*($AH253/$AG$251*7)","v":0}]
[null,{"$f":"$C$135","v":"Scrapers tandem CAT TS 225 18 m3"},null,null,{"$f":"$E$135","v":229677.47727272724},{"$f":"$F$135","v":4},918709.90909090894,{"$f":"+G254/5","v":183741.98181818178},4,918709.90909090894,183741.98181818178,0,{"$f":"+I254-1","v":3},689032.43181818165,{"$f":"+N254/5","v":137806.48636363633},{"$f":"-E254/5*2","v":-91870.990909090891},{"$f":"+M254-3","v":0},0,{"$f":"+R254/5","v":0},{"$f":"-M254*E254/5*3","v":-413419.45909090899},null,null,null,null,null,null,null,null,null,null,{"$f":"$C$135","v":"Scrapers tandem CAT TS 225 18 m3"},null,null,{"$f":"$E$135","v":229677.47727272724},{"$f":"$F$135","v":4},918709.90909090894,91870.990909090891,{"$f":"+AI254","v":4},918709.90909090894,91870.990909090891,0,4,918709.90909090894,91870.990909090891,0,4,918709.90909090894,91870.990909090891,0,{"$f":"+AP254-1","v":3},689032.43181818165,68903.243181818165,-91870.990909090891,{"$f":"+AT254-1","v":3},689032.43181818165,68903.243181818165,0,{"$f":"+AX254-3","v":0},{"$f":"+BF254*$AH254","v":0},{"$f":"+BG254*$AH254","v":0},-413419.45909090899,{"$f":"+BB254-3","v":0},0,0,0]
[null,{"$f":"$C$136","v":"Hydraulic excavator 30 T"},null,null,{"$f":"$E$136","v":139148.86363636365},{"$f":"$F$136","v":4},556595.45454545459,111319.09090909091,4,556595.45454545459,111319.09090909091,0,{"$f":"+I255","v":4},556595.45454545459,111319.09090909091,{"$f":"-(I255-M255)*(H255+K255)","v":0},null,0,0,{"$f":"-(M255-Q255)*E255/5*3","v":-333957.27272727271},null,null,null,null,null,null,null,null,null,null,{"$f":"$C$136","v":"Hydraulic excavator 30 T"},null,null,{"$f":"$E$136","v":139148.86363636365},{"$f":"$F$136","v":4},556595.45454545459,55659.545454545456,4,556595.45454545459,55659.545454545456,0,4,556595.45454545459,55659.545454545456,0,4,556595.45454545459,55659.545454545456,0,{"$f":"+AP255","v":4},556595.45454545459,55659.545454545456,0,{"$f":"+AT255","v":4},556595.45454545459,55659.545454545456,0,null,{"$f":"+BF255*$AH255","v":0},{"$f":"+BG255/$AG$251","v":0},-333957.27272727271,{"$f":"+BB255-3","v":1},139148.86363636365,13914.886363636364,97404.204545454544]
[null,{"$f":"$C$137","v":"Rolling compactor CAT CS76 XT"},null,null,{"$f":"$E$137","v":116148.37499999997},{"$f":"$F$137","v":1},116148.37499999997,23229.674999999996,1,116148.37499999997,23229.674999999996,0,{"$f":"+I256","v":1},116148.37499999997,23229.674999999996,0,{"$f":"+M256-1","v":0},0,0,{"$f":"-M256*E256/5*3","v":-69689.024999999994},null,null,null,null,null,null,null,null,null,null,{"$f":"$C$137","v":"Rolling compactor CAT CS76 XT"},null,null,{"$f":"$E$137","v":116148.37499999997},{"$f":"$F$137","v":1},116148.37499999997,11614.837499999998,1,116148.37499999997,11614.837499999998,0,1,116148.37499999997,11614.837499999998,0,1,116148.37499999997,11614.837499999998,0,1,116148.37499999997,11614.837499999998,0,1,116148.37499999997,11614.837499999998,0,{"$f":"+AX256-1","v":0},0,{"$f":"+BG256*$AH256","v":0},-69689.024999999994,{"$f":"+BB256-1","v":0},0,0,0]
[null,{"$f":"$C$138","v":"levelling blade CAT 140 K"},null,null,{"$f":"$E$138","v":250386.10227272726},{"$f":"$F$138","v":1},250386.10227272726,50077.220454545452,1,250386.10227272726,50077.220454545452,0,1,250386.10227272726,50077.220454545452,0,{"$f":"+M257-1","v":0},0,0,{"$f":"-M257*E257/5*3","v":-150231.66136363635},null,null,null,null,null,null,null,null,null,null,{"$f":"$C$138","v":"levelling blade CAT 140 K"},null,null,{"$f":"$E$138","v":250386.10227272726},{"$f":"$F$138","v":1},250386.10227272726,25038.610227272726,1,250386.10227272726,25038.610227272726,0,1,250386.10227272726,25038.610227272726,0,1,250386.10227272726,25038.610227272726,0,1,250386.10227272726,25038.610227272726,0,1,250386.10227272726,25038.610227272726,0,{"$f":"+AX257-1","v":0},0,{"$f":"+BG257*$AH257","v":0},-150231.66136363635,{"$f":"+BB257-1","v":0},0,0,0]
[null,{"$f":"$C$139","v":"Monocoque dump Trans-KTP 22/50, 22 t"},null,null,{"$f":"$E$139","v":43218},{"$f":"$F$139","v":3},129654,25930.799999999999,3,129654,25930.799999999999,0,3,129654,25930.799999999999,0,{"$f":"+M258-3","v":0},0,0,{"$f":"-M258*E258/5*3","v":-77792.399999999994},null,null,null,null,null,null,null,null,null,null,{"$f":"$C$139","v":"Monocoque dump Trans-KTP 22/50, 22 t"},null,null,{"$f":"$E$139","v":43218},{"$f":"$F$139","v":3},129654,12965.4,3,129654,12965.4,0,3,129654,12965.4,0,3,129654,12965.4,0,3,129654,12965.4,0,3,129654,12965.4,0,{"$f":"+AX258-3","v":0},0,{"$f":"+BG258*$AH258","v":0},-77792.400000000009,{"$f":"+BB258-3","v":0},0,0,0]
[null,{"$f":"$C$140","v":"Track type tractor CAT D6 R XL"},null,null,{"$f":"$E$140","v":245147.55681818182},{"$f":"$F$140","v":2},490295.11363636365,98059.022727272735,{"$f":"+F259-1","v":1},245147.55681818182,49029.511363636368,-49029.511363636368,1,245147.55681818182,49029.511363636368,0,{"$f":"+M259-1","v":0},0,0,{"$f":"-M259*E259/5*3","v":-147088.53409090912},null,null,null,null,null,null,null,null,null,null,{"$f":"$C$140","v":"Track type tractor CAT D6 R XL"},null,null,{"$f":"$E$140","v":245147.55681818182},{"$f":"$F$140","v":2},490295.11363636365,49029.511363636368,2,490295.11363636365,49029.511363636368,0,{"$f":"+AI259-1","v":1},245147.55681818182,24514.755681818184,-49029.511363636368,1,245147.55681818182,24514.755681818184,0,1,245147.55681818182,24514.755681818184,0,1,245147.55681818182,24514.755681818184,0,{"$f":"+AX259-1","v":0},0,{"$f":"+BG259*$AH259","v":0},-147088.53409090912,{"$f":"+BB259-1","v":0},0,0,0]
[null,{"$f":"$C$141","v":"Tank trunk (second hand)"},null,null,{"$f":"$E$141","v":97240.499999999985},{"$f":"$F$141","v":1},97240.499999999985,19448.099999999999,{"$f":"+F260","v":1},97240.499999999985,19448.099999999999,0,1,97240.499999999985,19448.099999999999,0,{"$f":"+M260-1","v":0},0,0,{"$f":"-M260*E260/5*3","v":-58344.299999999996},null,null,null,null,null,null,null,null,null,null,{"$f":"$C$141","v":"Tank trunk (second hand)"},null,null,{"$f":"$E$141","v":97240.499999999985},{"$f":"$F$141","v":1},97240.499999999985,9724.0499999999993,1,97240.499999999985,9724.0499999999993,0,{"$f":"+AI260","v":1},97240.499999999985,9724.0499999999993,0,1,97240.499999999985,9724.0499999999993,0,1,97240.499999999985,9724.0499999999993,0,1,97240.499999999985,9724.0499999999993,0,{"$f":"+AX260-1","v":0},0,{"$f":"+BG260*$AH260","v":0},-58344.299999999996,{"$f":"+BB260-1","v":0},0,0,0]
[null,{"$f":"B143","v":"Total"},null,{"$f":"D143","v":0},{"$f":"E143","v":0},{"$f":"F143","v":0},{"$f":"SUM(G253:G260)","v":3419067.6545454543},{"$f":"SUM(H253:H260)","v":683813.53090909077},{"$f":"+F261","v":0},{"$f":"SUM(J253:J260)","v":3173920.0977272722},{"$f":"SUM(K253:K260)","v":634784.01954545442},{"$f":"SUM(L253:L260)","v":-49029.511363636368},null,{"$f":"SUM(N253:N260)","v":2729233.0704545449},{"$f":"SUM(O253:O260)","v":545846.61409090902},{"$f":"SUM(P253:P260)","v":-177874.81090909088},{"$f":"J143","v":0},{"$f":"SUM(R253:R260)","v":0},{"$f":"SUM(S253:S260)","v":0},{"$f":"SUM(T253:T260)","v":-1637539.8422727271},null,null,null,null,null,null,null,null,null,null,{"$f":"B160","v":0},null,{"$f":"D160","v":0},{"$f":"E160","v":0},{"$f":"F160","v":0},{"$f":"SUM(AJ253:AJ260)","v":3419067.6545454543},{"$f":"SUM(AK253:AK260)","v":341906.76545454538},{"$f":"I160","v":0},{"$f":"SUM(AM253:AM260)","v":3419067.6545454543},{"$f":"SUM(AN253:AN260)","v":341906.76545454538},{"$f":"SUM(AO253:AO260)","v":0},{"$f":"+AI261","v":0},{"$f":"SUM(AQ253:AQ260)","v":3173920.0977272722},{"$f":"SUM(AR253:AR260)","v":317392.00977272721},{"$f":"SUM(AS253:AS260)","v":-49029.511363636368},{"$f":"Q160","v":0},{"$f":"SUM(AU253:AU260)","v":3173920.0977272722},{"$f":"SUM(AV253:AV260)","v":317392.00977272721},{"$f":"SUM(AW253:AW260)","v":0},null,{"$f":"SUM(AY253:AY260)","v":2729233.0704545449},{"$f":"SUM(AZ253:AZ260)","v":272923.30704545451},{"$f":"SUM(BA253:BA260)","v":-177874.81090909088},{"$f":"Y160","v":0},{"$f":"SUM(BC253:BC260)","v":2729233.0704545449},{"$f":"SUM(BD253:BD260)","v":272923.30704545451},{"$f":"SUM(BE253:BE260)","v":0},{"$f":"J160","v":0},{"$f":"SUM(BG253:BG260)","v":0},{"$f":"SUM(BH253:BH260)","v":0},{"$f":"SUM(BI253:BI260)","v":-1637539.8422727271},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(BK253:BK260)","v":139148.86363636365},{"$f":"SUM(BL253:BL260)","v":13914.886363636364},{"$f":"SUM(BM253:BM260)","v":97404.204545454544}]
[null,"total net depreciation of the year",null,null,{"$f":"E144","v":0},{"$f":"G144","v":0},{"$f":"H144","v":0},null,null,null,null,{"$f":"SUM(K261:L261)","v":585754.50818181806},{"$f":"K144","v":0},{"$f":"L144","v":0},null,{"$f":"SUM(O261:P261)","v":367971.8031818181},null,{"$f":"S144","v":0},null,{"$f":"SUM(S261:T261)","v":-1637539.8422727271},null,null,null,null,null,null,null,null,null,null,"total net depreciation of the year",null,null,{"$f":"E161","v":0},null,{"$f":"H161","v":0},{"$f":"+AK261","v":341906.76545454538},null,null,null,{"$f":"SUM(AN261:AO261)","v":341906.76545454538},null,null,null,{"$f":"SUM(AR261:AS261)","v":268362.49840909085},null,null,null,{"$f":"SUM(AV261:AW261)","v":317392.00977272721},{"$f":"K161","v":0},{"$f":"L161","v":0},null,{"$f":"SUM(AZ261:BA261)","v":95048.496136363625},null,null,null,{"$f":"SUM(BD261:BE261)","v":272923.30704545451},null,{"$f":"S161","v":0},null,{"$f":"SUM(BH261:BI261)","v":-1637539.8422727271},null,null,null,{"$f":"SUM(BL261:BM261)","v":111319.09090909091}]
[null,"Accumulated depreciation",null,null,null,null,null,{"$f":"+H261","v":683813.53090909077},null,null,null,{"$f":"+H263+K261+L261","v":1269568.0390909088},null,null,null,{"$f":"+L263+O261+P261","v":1637539.8422727271},null,null,null,{"$f":"+P263+S261+T261","v":0},null,null,null,null,null,null,null,null,null,null,"Accumulated depreciation",null,null,null,null,null,{"$f":"+AK261","v":341906.76545454538},null,null,null,{"$f":"+AK263+AO262","v":683813.53090909077},null,null,null,{"$f":"+AO263+AS262","v":952176.02931818157},null,null,null,{"$f":"+AS263+AW262","v":1269568.0390909088},null,null,null,{"$f":"+AW263+BA262","v":1364616.5352272724},null,null,null,{"$f":"+BA263+BE262","v":1637539.8422727268},null,null,null,{"$f":"+BE263+BI262","v":0},null,null,null,{"$f":"+BI263+BM262","v":111319.09090909091}]
[]
[]
[null,"Depreciation schedule (Years)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation schedule (semesters)"]
[]
[null,null,null,"Periods","N","N + 1","N + 2","N + 3","N + 4","N + 5","N + 6","N + 7","N + 8","N + 9","N + 10","Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N",null,"N + 1",null,"N + 2",null,"N + 3",null,"N + 4",null,"N + 5",null,"N + 6",null,"N + 7",null,"N + 8",null,"N + 9",null,"N + 10",null,"Total"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Periods","S1","S2","S3","S4","S5","S6","S7","S8","S9","S10","S11","S12","S13","S14","S15","S16","S17","S18","S19","S20","S21","S22","Total"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LAND (20 years)",null,null,{"$f":"G177","v":0},null,{"$f":"I177","v":0},null,{"$f":"K177","v":0},null,{"$f":"M177","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH270:BB270)","v":0}]
[null,"LAND (20 years)",null,null,{"$f":"G125","v":0},{"$f":"I125","v":0},{"$f":"K125","v":0},{"$f":"M125","v":0},null,null,null,null,null,null,null,{"$f":"SUM(E271:O271)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation expense",null,{"$f":"AH270/20","v":0},null,{"$f":"SUM(AH270:AJ270)/20","v":0},null,{"$f":"SUM(AH270:AL270)/20","v":0},null,{"$f":"SUM(AH270:AN270)/20","v":0},null,{"$f":"SUM(AH270:AP270)/20","v":0},null,{"$f":"SUM(AH270:AR270)/20","v":0},null,{"$f":"SUM(AH270:AT270)/20","v":0},null,{"$f":"SUM(AH270:AV270)/20","v":0},null,{"$f":"SUM(AH270:AX270)/20","v":0},null,{"$f":"SUM(AH270:AZ270)/20","v":0},null,{"$f":"SUM(AH270:BB270)/20","v":0},null,{"$f":"SUM(AH271:BB271)","v":0}]
[null,null,"Depreciation expense",null,{"$f":"E271/20","v":0},{"$f":"SUM(E271:F271)/20","v":0},{"$f":"SUM(E271:G271)/20","v":0},{"$f":"SUM(E271:H271)/20","v":0},{"$f":"SUM(E271:I271)/20","v":0},{"$f":"SUM(E271:J271)/20","v":0},{"$f":"SUM(E271:K271)/20","v":0},{"$f":"SUM(E271:L271)/20","v":0},{"$f":"SUM(E271:M271)/20","v":0},{"$f":"SUM(E271:N271)/20","v":0},{"$f":"SUM(E271:O271)/20","v":0},{"$f":"SUM(E272:O272)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accumulated preceding years",null,null,null,{"$f":"AH273","v":0},null,{"$f":"AJ273","v":0},null,{"$f":"AL273","v":0},null,{"$f":"AN273","v":0},null,{"$f":"AP273","v":0},null,{"$f":"AR273","v":0},null,{"$f":"AT273","v":0},null,{"$f":"AV273","v":0},null,{"$f":"AX273","v":0},null,{"$f":"AZ273","v":0},null,{"$f":"BB273","v":0}]
[null,null,"Accumulated preceding years",null,null,{"$f":"E274","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accumulated depreciation",null,null,{"$f":"SUM(AH271:AH272)","v":0},null,{"$f":"SUM(AJ271:AJ272)","v":0},null,{"$f":"SUM(AL271:AL272)","v":0},null,{"$f":"SUM(AN271:AN272)","v":0},null,{"$f":"SUM(AP271:AP272)","v":0},null,{"$f":"SUM(AR271:AR272)","v":0},null,{"$f":"SUM(AT271:AT272)","v":0},null,{"$f":"SUM(AV271:AV272)","v":0},null,{"$f":"SUM(AX271:AX272)","v":0},null,{"$f":"SUM(AZ271:AZ272)","v":0},null,{"$f":"SUM(BB271:BB272)","v":0}]
[null,"Accumulated depreciation",null,null,{"$f":"SUM(E272:E273)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BUILDINGS (20 years)",null,null,{"$f":"G183","v":0},null,{"$f":"I183","v":0},null,null,null,{"$f":"M183","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH275:BB275)","v":0}]
[null,"BUILDINGS (20 years)",null,null,{"$f":"G131","v":0},{"$f":"I131","v":0},{"$f":"K131","v":0},{"$f":"M131","v":0},null,null,null,null,null,null,null,{"$f":"SUM(E276:O276)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation expense",null,{"$f":"AH275/20","v":0},null,{"$f":"SUM(AH275:AJ275)/20","v":0},null,{"$f":"SUM(AH275:AL275)/20","v":0},null,{"$f":"SUM(AH275:AN275)/20","v":0},null,{"$f":"SUM(AH275:AP275)/20","v":0},null,{"$f":"SUM(AH275:AR275)/20","v":0},null,{"$f":"SUM(AH275:AT275)/20","v":0},null,{"$f":"SUM(AH275:AV275)/20","v":0},null,{"$f":"SUM(AH275:AX275)/20","v":0},null,{"$f":"SUM(AH275:AZ275)/20","v":0},null,{"$f":"SUM(AH275:BB275)/20","v":0},null,{"$f":"SUM(AH276:BB276)","v":0}]
[null,null,"Depreciation expense",null,{"$f":"E276/20","v":0},{"$f":"SUM(E276:F276)/20","v":0},{"$f":"SUM(E276:G276)/20","v":0},{"$f":"SUM(E276:H276)/20","v":0},{"$f":"SUM(E276:I276)/20","v":0},{"$f":"SUM(E276:J276)/20","v":0},{"$f":"SUM(E276:K276)/20","v":0},{"$f":"SUM(E276:L276)/20","v":0},{"$f":"SUM(E276:M276)/20","v":0},{"$f":"SUM(E276:N276)/20","v":0},{"$f":"SUM(E276:O276)/20","v":0},{"$f":"SUM(E277:O277)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accumulated preceding years",null,null,null,{"$f":"AH278","v":0},null,{"$f":"AJ278","v":0},null,{"$f":"AL278","v":0},null,{"$f":"AN278","v":0},null,{"$f":"AP278","v":0},null,{"$f":"AR278","v":0},null,{"$f":"AT278","v":0},null,{"$f":"AV278","v":0},null,{"$f":"AX278","v":0},null,{"$f":"AZ278","v":0},null,{"$f":"BB278","v":0}]
[null,null,"Accumulated preceding years",null,null,{"$f":"E279","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accumulated depreciation",null,null,{"$f":"SUM(AH276:AH277)","v":0},null,{"$f":"SUM(AJ276:AJ277)","v":0},null,{"$f":"SUM(AL276:AL277)","v":0},null,{"$f":"SUM(AN276:AN277)","v":0},null,{"$f":"SUM(AP276:AP277)","v":0},null,{"$f":"SUM(AR276:AR277)","v":0},null,{"$f":"SUM(AT276:AT277)","v":0},null,{"$f":"SUM(AV276:AV277)","v":0},null,{"$f":"SUM(AX276:AX277)","v":0},null,{"$f":"SUM(AZ276:AZ277)","v":0},null,{"$f":"SUM(BB276:BB277)","v":0}]
[null,"Accumulated depreciation",null,null,{"$f":"SUM(E277:E278)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Core civil engineering equipment",null,10,{"$f":"$G$143","v":3419067.6545454543},null,{"$f":"$I$143","v":-245147.55681818182},null,{"$f":"$K$143","v":-444687.02727272722},null,{"$f":"$M$143","v":-2729233.0704545449},null,{"$f":"T196","v":0},null,{"$f":"W196","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH280:BB280)","v":4.6566128730773926E-10}]
[null,"Core civil engineering equipment",null,5,{"$f":"$G$143","v":3419067.6545454543},{"$f":"$I$143","v":-245147.55681818182},{"$f":"$K$143","v":-444687.02727272722},{"$f":"$M$143","v":-2729233.0704545449},{"$f":"T143","v":0},{"$f":"W143","v":0},null,null,null,null,null,{"$f":"SUM(E281:O281)","v":4.6566128730773926E-10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation expense",null,{"$f":"AK261","v":341906.76545454538},{"$f":"+AN261","v":341906.76545454538},{"$f":"+AR261","v":317392.00977272721},{"$f":"+AV261","v":317392.00977272721},{"$f":"+AZ261","v":272923.30704545451},{"$f":"+BD261","v":272923.30704545451},{"$f":"+BH261","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AT284","v":0}]
[null,null,"Depreciation expense",null,{"$f":"$H$261","v":683813.53090909077},{"$f":"+$K$261","v":634784.01954545442},{"$f":"+$O$261","v":545846.61409090902},{"$f":"+$S$261","v":0},null,null,null,null,null,null,null,{"$f":"+K285","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accumulated preceding years",null,null,{"$f":"+AH284","v":341906.76545454538},683813.53090909077,952176.02931818157,1269568.0390909088,1364616.5352272724,1637539.8422727268,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY284","v":0},{"$f":"+AZ284","v":0},null,{"$f":"+BB284","v":0},{"$f":"BB284","v":0}]
[null,null,"Accumulated preceding years",null,null,{"$f":"E285","v":683813.53090909077},{"$f":"F285","v":1269568.0390909088},{"$f":"G285","v":1637539.8422727271},null,null,null,null,null,null,null,{"$f":"O285","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"writeback",null,null,{"$f":"+AO261","v":0},{"$f":"+AS261","v":-49029.511363636368},{"$f":"+AW261","v":0},{"$f":"+BA261","v":-177874.81090909088},{"$f":"+BE261","v":0},{"$f":"+BI261","v":-1637539.8422727271}]
[null,null,"writeback",null,null,{"$f":"+L261","v":-49029.511363636368},{"$f":"+P261","v":-177874.81090909088},{"$f":"+T261","v":-1637539.8422727271},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accumulated depreciation",null,null,{"$f":"AK263","v":341906.76545454538},{"$f":"+AO263","v":683813.53090909077},{"$f":"+AS263","v":952176.02931818157},{"$f":"+AW263","v":1269568.0390909088},{"$f":"+BA263","v":1364616.5352272724},{"$f":"+BE263","v":1637539.8422727268},{"$f":"+BI263","v":0},null,{"$f":"SUM(AP281:AP282)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"SUM(AZ281:AZ282)","v":0},null,null,null,{"$f":"SUM(BD281:BD282)","v":0}]
[null,"Accumulated depreciation",null,null,{"$f":"H263","v":683813.53090909077},{"$f":"L263","v":1269568.0390909088},{"$f":"P263","v":1637539.8422727271},{"$f":"T263","v":0},{"$f":"SUM(I282:I283)","v":0},0,0,{"$f":"+K285","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M204:M207)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUM(M146:M149)","v":0}]
[null,"FARM EQUIPMENT (5 years)",null,5,{"$f":"$G$155","v":504793.27500000002},{"$f":"$I$155","v":0},{"$f":"$K$155","v":0},{"$f":"$M$155","v":-269068.27500000002},null,null,null,null,null,null,null,{"$f":"SUM(E287:O287)","v":235725},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FARM EQUIPMENT (5 years)",null,10,{"$f":"$G$155","v":504793.27500000002},null,{"$f":"$I$155","v":0},null,{"$f":"$K$155","v":0},null,{"$f":"$M$155","v":-269068.27500000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH287:BB287)","v":235725}]
[null,null,"Depreciation expense",null,{"$f":"E287/5","v":100958.655},{"$f":"SUM(E287:F287)/5","v":100958.655},{"$f":"SUM(E287:G287)/5","v":100958.655},{"$f":"SUM(E287:H287)/5","v":47145},{"$f":"SUM(E287:I287)/5","v":47145},{"$f":"(F287+G287+H286)/5","v":0},{"$f":"(G287+H286)/5","v":0},{"$f":"+H286/5","v":0},null,null,null,{"$f":"+L291","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation expense",null,{"$f":"AH287/$AG$287","v":50479.327499999999},{"$f":"SUM($AH287:AI287)/$AG$287","v":50479.327499999999},{"$f":"SUM($AH287:AJ287)/$AG$287","v":50479.327499999999},{"$f":"SUM($AH287:AK287)/$AG$287","v":50479.327499999999},{"$f":"SUM($AH287:AL287)/$AG$287","v":50479.327499999999},{"$f":"SUM($AH287:AM287)/$AG$287","v":50479.327499999999},{"$f":"SUM($AH287:AN287)/$AG$287","v":23572.5},{"$f":"SUM($AH287:AO287)/$AG$287","v":23572.5},{"$f":"SUM($AH287:AP287)/$AG$287","v":23572.5},{"$f":"SUM($AH287:AQ287)/$AG$287","v":23572.5},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AT291","v":0}]
[null,null,"Accumulated preceding years",null,null,{"$f":"E291","v":100958.655},{"$f":"F291","v":201917.31},{"$f":"G291","v":302875.96499999997},{"$f":"H291","v":188579.99999999994},null,null,null,null,null,null,{"$f":"O291","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accumulated preceding years",null,null,{"$f":"AH291","v":50479.327499999999},{"$f":"AI291","v":100958.655},{"$f":"AJ291","v":151437.98249999998},201917.31,252396.63750000001,302875.96500000003,165007.5,188580,212152.5,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB291","v":0}]
[null,null,"writeback",null,null,null,null,{"$f":"+H287/5*3","v":-161440.96500000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"writeback",null,null,null,null,null,null,null,{"$f":"+AN287/AG287*6","v":-161440.96500000003}]
[null,"Cumul amortissement",null,null,{"$f":"SUM(E288:E289)","v":100958.655},201917.31,302875.96499999997,{"$f":"SUM(H288:H290)","v":188579.99999999994},{"$f":"SUM(I288:I289)","v":235724.99999999994},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cumul amortissement",null,null,{"$f":"SUM(AH288:AH289)","v":50479.327499999999},{"$f":"SUM(AI288:AI289)","v":100958.655},151437.98249999998,201917.31,252396.63750000001,302875.96500000003,{"$f":"SUM(AN288:AN290)","v":165007.5},188580,212152.5,235725,0,0,0,0,{"$f":"SUM(AV288:AV289)","v":0},{"$f":"SUM(AW288:AW289)","v":0},0,0,0,0,null,0,0]
[]
[null,"LIGHT VEHICLES (3 years)",null,3,{"$f":"$G$161","v":78750},{"$f":"$I$161","v":0},{"$f":"$K$161","v":0},{"$f":"$M$161","v":0},{"$f":"T161","v":0},{"$f":"W161","v":0},{"$f":"Z161","v":0},{"$f":"AC161","v":0},null,null,null,{"$f":"SUM(E293:O293)","v":78750},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LIGHT VEHICLES (3 years)",null,6,{"$f":"$G$161","v":78750},null,{"$f":"$I$161","v":0},null,{"$f":"$K$161","v":0},null,{"$f":"$M$161","v":0},null,{"$f":"T215","v":0},null,{"$f":"W215","v":0},null,{"$f":"Z215","v":0},null,{"$f":"AC215","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AH293:BB293)","v":78750}]
[null,null,"Depreciation",null,{"$f":"E293/3","v":26250},{"$f":"SUM(E293:F293)/3","v":26250},{"$f":"SUM(E293:G293)/3","v":26250},{"$f":"SUM(F293:H293)/3","v":0},{"$f":"SUM(G293:I293)/3","v":0},{"$f":"SUM(H293:J293)/3","v":0},{"$f":"SUM(I293:K293)/3","v":0},null,null,null,null,{"$f":"SUM(E294:O294)","v":78750},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation",null,{"$f":"AH293/AG293","v":13125},{"$f":"SUM($AH293:AI293)/$AG$293","v":13125},{"$f":"SUM($AH293:AJ293)/$AG$293","v":13125},{"$f":"SUM($AH293:AK293)/$AG$293","v":13125},{"$f":"SUM($AH293:AL293)/$AG$293","v":13125},{"$f":"SUM($AH293:AM293)/$AG$293","v":13125},{"$f":"SUM(AJ293:AN293)/3","v":0},null,{"$f":"SUM(AL293:AP293)/3","v":0},null,{"$f":"SUM(AN293:AR293)/3","v":0},null,{"$f":"SUM(AP293:AT293)/3","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH294:BB294)","v":78750}]
[null,null,"Accumulated preceding years",null,null,{"$f":"E296","v":26250},52500,78750,78750,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accumulated preceding years",null,null,{"$f":"AH296","v":13125},26250,39375,52500,65625,78750,{"$f":"AN296","v":78750},{"$f":"AO296","v":78750},{"$f":"AP296","v":78750},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB296","v":0}]
[null,"Accumulated depreciation",null,null,{"$f":"SUM(E294:E295)","v":26250},52500,78750,78750,78750,0,0,{"$f":"+K296","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accumulated depreciation",null,null,{"$f":"SUM(AH294:AH295)","v":13125},26250,39375,52500,65625,78750,78750,{"$f":"SUM(AO294:AO295)","v":78750},78750,78750,0,0,0,0,{"$f":"SUM(AV294:AV295)","v":0},{"$f":"SUM(AW294:AW295)","v":0},0,0,0,0,null,0,78750]
[]
[null,"PRODUCTION EQUIPMENT (10 years)",null,10,{"$f":"$G$171","v":0},{"$f":"$I$171","v":0},{"$f":"$K$171","v":0},{"$f":"$M$171","v":0},null,null,null,null,null,null,null,{"$f":"SUM(E298:O298)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PRODUCTION EQUIPMENT (10 years)",null,20,{"$f":"$G$171","v":0},null,{"$f":"$I$171","v":0},null,{"$f":"$K$171","v":0},null,{"$f":"$M$171","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH298:BB298)","v":0}]
[null,null,"Depreciation expense",null,{"$f":"E298/10","v":0},{"$f":"SUM(E298:F298)/10","v":0},{"$f":"SUM(E298:G298)/10","v":0},{"$f":"SUM(E298:H298)/10","v":0},{"$f":"SUM(E298:I298)/10","v":0},{"$f":"SUM(E298:J298)/10","v":0},{"$f":"SUM(E298:K298)/10","v":0},{"$f":"SUM(E298:L298)/10","v":0},{"$f":"SUM(E298:M298)/10","v":0},{"$f":"SUM(E298:N298)/10","v":0},null,{"$f":"SUM(E299:O299)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation expense",null,{"$f":"AH298/10","v":0},null,{"$f":"SUM(AH298:AJ298)/10","v":0},null,{"$f":"SUM(AH298:AL298)/10","v":0},null,{"$f":"SUM(AH298:AN298)/10","v":0},null,{"$f":"SUM(AH298:AP298)/10","v":0},null,{"$f":"SUM(AH298:AR298)/10","v":0},null,{"$f":"SUM(AH298:AT298)/10","v":0},null,{"$f":"SUM(AH298:AV298)/10","v":0},null,{"$f":"SUM(AH298:AX298)/10","v":0},null,{"$f":"SUM(AH298:AZ298)/10","v":0},null,null,null,{"$f":"SUM(AH299:BB299)","v":0}]
[null,null,"Accumulated preceding years",null,null,{"$f":"E301","v":0},0,0,0,0,0,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accumulated preceding years",null,null,null,{"$f":"AH301","v":0},null,{"$f":"AJ301","v":0},null,{"$f":"AL301","v":0},null,{"$f":"AN301","v":0},null,{"$f":"AP301","v":0},null,{"$f":"AR301","v":0},null,{"$f":"AT301","v":0},null,{"$f":"AV301","v":0},null,{"$f":"AX301","v":0},null,null,null,{"$f":"BB301","v":0}]
[null,"Accumulated depreciation",null,null,{"$f":"SUM(E299:E300)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accumulated depreciation",null,null,{"$f":"SUM(AH299:AH300)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[]
[null,"OFFICE & HOUSING EQUIPMENT (5 years)",null,5,{"$f":"$G$176","v":69300},{"$f":"$I$176","v":0},{"$f":"$K$176","v":0},{"$f":"$M$176","v":0},{"$f":"T176","v":0},{"$f":"W176","v":0},{"$f":"Z176","v":0},{"$f":"AC176","v":0},null,null,null,{"$f":"SUM(E303:O303)","v":69300},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OFFICE & HOUSING EQUIPMENT (5 years)",null,10,{"$f":"$G$176","v":69300},null,{"$f":"$I$176","v":0},null,{"$f":"$K$176","v":0},null,{"$f":"$M$176","v":0},null,{"$f":"T230","v":0},null,{"$f":"W230","v":0},null,{"$f":"Z230","v":0},null,{"$f":"AC230","v":0},null,{"$f":"AF230","v":0},null,{"$f":"AI230","v":0},null,null,null,{"$f":"SUM(AH303:BB303)","v":69300}]
[null,null,"Depreciation",null,{"$f":"E303/5","v":13860},{"$f":"SUM(E303:F303)/5","v":13860},{"$f":"SUM(E303:G303)/5","v":13860},{"$f":"SUM(E303:H303)/5","v":13860},{"$f":"SUM(E303:I303)/5","v":13860},{"$f":"SUM(F303:J303)/5","v":0},{"$f":"SUM(G303:K303)/5","v":0},{"$f":"SUM(H303:L303)/5","v":0},null,null,null,{"$f":"SUM(E304:O304)","v":69300},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation",null,{"$f":"AH303/$AG$303","v":6930},{"$f":"SUM($AH303:AI303)/$AG$303","v":6930},{"$f":"SUM($AH303:AJ303)/$AG$303","v":6930},{"$f":"SUM($AH303:AK303)/$AG$303","v":6930},{"$f":"SUM($AH303:AL303)/$AG$303","v":6930},{"$f":"SUM($AH303:AM303)/$AG$303","v":6930},{"$f":"SUM($AH303:AN303)/$AG$303","v":6930},{"$f":"SUM($AH303:AO303)/$AG$303","v":6930},{"$f":"SUM($AH303:AP303)/$AG$303","v":6930},{"$f":"SUM($AH303:AQ303)/$AG$303","v":6930},{"$f":"SUM(AI303:AR303)/$AG$303","v":0},0,0,0,0,0,0,null,null,null,null,null,{"$f":"SUM(AH304:BB304)","v":69300}]
[null,null,"Accumulated preceding years",null,null,{"$f":"E306","v":13860},27720,41580,55440,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accumulated preceding years",null,null,{"$f":"AH306","v":6930},{"$f":"AI306","v":13860},{"$f":"AJ306","v":20790},27720,34650,41580,48510,55440,62370,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB306","v":0}]
[null,"Accumulated depreciation",null,null,{"$f":"SUM(E304:E305)","v":13860},27720,41580,55440,69300,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accumulated depreciation",null,null,{"$f":"SUM(AH304:AH305)","v":6930},13860,20790,27720,34650,41580,48510,55440,62370,69300,0,0,0,0,0,0,0,0,0,0,null,0,69300]
[]
[null,"Total depreciation",null,null,{"$f":"SUM(E272,E277,E282,E288,E294,E299,E304)","v":824882.1859090908},775852.67454545444,686915.26909090905,61005,61005,0,0,{"$f":"SUM(L272,L277,L288,L294,L299,L304)","v":0},{"$f":"SUM(M272,M277,M288,M294,M299,M304)","v":0},{"$f":"SUM(N272,N277,N288,N294,N299,N304)","v":0},{"$f":"SUM(O272,O277,O288,O294,O299,O304)","v":0},{"$f":"SUM(P272,P277,P282,P288,P294,P299,P304)","v":148050},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total depreciation",null,null,{"$f":"SUM(AH271,AH276,AH281,AH288,AH294,AH299,AH304)","v":412441.0929545454},{"$f":"SUM(AI271,AI276,AI281,AI288,AI294,AI299,AI304)","v":412441.0929545454},387926.33727272722,387926.33727272722,343457.63454545452,343457.63454545452,30502.5,30502.5,30502.5,30502.5,0,0,0,0,0,0,0,0,0,0,null,0,148050]
[]
[null,"Gross value - total end of the year",null,null,{"$f":"SUM(E271,E276,E281,E287,E293,E298,E303)","v":4071910.9295454542},{"$f":"SUM(F271,F276,F281,F287,F293,F298,F303)+E310","v":3826763.3727272726},{"$f":"SUM(G271,G276,G281,G287,G293,G298,G303)+F310","v":3382076.3454545452},{"$f":"SUM(H271,H276,H281,H287,H293,H298,H303)+G310","v":383775.00000000047},{"$f":"SUM(I271,I276,I281,I287,I293,I298,I303)+H310","v":383775.00000000047},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gross value - total end of the year",null,null,{"$f":"SUM(AH270,AH275,AH280,AH287,AH293,AH298,AH303)","v":4071910.9295454542},{"$f":"SUM(AI270,AI275,AI280,AI287,AI293,AI298,AI303)+AH310","v":4071910.9295454542},{"$f":"SUM(AJ270,AJ275,AJ280,AJ287,AJ293,AJ298,AJ303)+AI310","v":3826763.3727272726},{"$f":"SUM(AK270,AK275,AK280,AK287,AK293,AK298,AK303)+AJ310","v":3826763.3727272726},3382076.3454545452,3382076.3454545452,383775.00000000047,383775.00000000047,383775.00000000047,383775.00000000047,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BD270,BD275,BD280,BD287,BD293,BD298,BD303)","v":383775.00000000047}]
[null,null,null,null,{"$f":"SUM(E273,E278,E284,E289,E295,E300,E305)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH272,AH277,AH283,AH289,AH295,AH300,AH305)","v":0}]
[null,"Accumulated depreciation",null,null,{"$f":"SUM(E274,E279,E285,E291,E296,E301,E306)","v":824882.1859090908},1551705.3490909089,2060745.8072727271,322769.99999999994,383774.99999999994,0,0,{"$f":"SUM(L274,L285,L279,L291,L296,L301,L306)","v":0},{"$f":"SUM(M274,M279,M291,M296,M301,M306)","v":0},{"$f":"SUM(N274,N279,N291,N296,N301,N306)","v":0},{"$f":"SUM(O274,O279,O291,O296,O301,O306)","v":0},{"$f":"SUM(P274,P279,P291,P296,P301,P306)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accumulated depreciation",null,null,{"$f":"SUM(AH273,AH278,AH284,AH291,AH296,AH301,AH306)","v":412441.0929545454},{"$f":"SUM(AI273,AI278,AI284,AI291,AI296,AI301,AI306)","v":824882.1859090908},1163779.0118181815,1551705.3490909089,1717288.1727272724,2060745.8072727269,{"$f":"SUM(AN273,AN278,AN284,AN291,AN296,AN301,AN306)","v":292267.5},322770,353272.5,383775,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BD273,BD278,BD284,BD291,BD296,BD301,BD306)","v":148050}]
[]
[]
[null,null,"Control",null,null,{"$f":"F312-SUM(E308:F308)-F284","v":-1.0186340659856796E-10},{"$f":"G312-SUM(E308:G308)","v":-226904.32227272727},{"$f":"H312-SUM(E308:H308)","v":-2025885.1295454544},{"$f":"I312-SUM(E308:I308)","v":-2025885.1295454544},{"$f":"J312-SUM(E308:J308)","v":-2409660.1295454544},{"$f":"K312-SUM(E308:K308)","v":-2409660.1295454544},{"$f":"L312-SUM(E308:L308)","v":-2409660.1295454544},{"$f":"M312-SUM(E308:M308)","v":-2409660.1295454544},{"$f":"N312-SUM(E308:N308)","v":-2409660.1295454544},{"$f":"O312-SUM(E308:O308)","v":-2409660.1295454544},{"$f":"SUM(P271,P276,P281,P287,P293,P298,P303)","v":383775.00000000047},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Control",null,null,null,{"$f":"AJ312-SUM(AH308:AJ308)-AJ283","v":-1.0186340659856796E-10},null,{"$f":"AL312-SUM(AH308:AL308)","v":-226904.32227272727},null,{"$f":"AN312-SUM(AH308:AN308)","v":-2025885.1295454539},null,{"$f":"AP312-SUM(AH308:AP308)","v":-2025885.1295454539},null,{"$f":"AR312-SUM(AH308:AR308)","v":-2409660.1295454539},null,{"$f":"AT312-SUM(AH308:AT308)","v":-2409660.1295454539},null,{"$f":"AV312-SUM(AH308:AV308)","v":-2409660.1295454539},null,{"$f":"AX312-SUM(AH308:AX308)","v":-2409660.1295454539},null,{"$f":"AZ312-SUM(AH308:AZ308)","v":-2409660.1295454539},null,{"$f":"BB312-SUM(AH308:BB308)","v":-2409660.1295454539},null,{"$f":"SUM(BD270,BD275,BD280,BD287,BD293,BD298,BD303)","v":383775.00000000047}]
[]
[]
[]
[null,"Operating charges (Years)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating charges (Semesters)"]
[]
[null,null,null,null,null,null,"price/l","N","N+1","N+2","N+3","N+4","N+5","N+6","N+7","N+8","N+9","N+10",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"price/l","N",null,"N+1",null,"N+2",null,"N+3",null,"N+4",null,"N+5",null,"N+6",null,"N+7",null,"N+8",null,"N+9",null,"N+10"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Periods / Year",2,null,"S1","S2","S3","S4","S5","S6","S7","S8","S9","S10","S11","S12","S13","S14","S15","S16","S17","S18","S19","S20","S21","S22"]
[]
[null,"Farm 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Farm 1"]
[]
[null,"ENERGY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENERGY"]
[null,null,"Gazoil civil eng",null,null,null,{"$f":"'CONSOLIDATION TP'!$C$154","v":1.030968777588589},{"$f":"'CONSOLIDATION TP'!D$154","v":970003.77918529871},{"$f":"'CONSOLIDATION TP'!E$154","v":728640.35894457006},{"$f":"'CONSOLIDATION TP'!F$154","v":756714.60786895838},{"$f":"'CONSOLIDATION TP'!G$154","v":0},{"$f":"'CONSOLIDATION TP'!H$154","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gazoil civil eng",null,null,null,{"$f":"'CONSOLIDATION TP'!$C$154","v":1.030968777588589},{"$f":"'CONSOLIDATION TP'!$D$154/$AI$322","v":485001.88959264936},{"$f":"'CONSOLIDATION TP'!$D$154/$AI$322","v":485001.88959264936},{"$f":"'CONSOLIDATION TP'!$E$154/$AI$322","v":364320.17947228503},{"$f":"'CONSOLIDATION TP'!$E$154/$AI$322","v":364320.17947228503},{"$f":"'CONSOLIDATION TP'!$F$154/$AI$322","v":378357.30393447919},{"$f":"'CONSOLIDATION TP'!$F$154/$AI$322","v":378357.30393447919},{"$f":"'CONSOLIDATION TP'!G$154","v":0},null,{"$f":"'CONSOLIDATION TP'!H$154","v":0}]
[null,null,"Gazoil irrigation",null,null,null,{"$f":"G327","v":1.030968777588589},{"$f":"25*1000*G328","v":25774.219439714725},{"$f":"G328*(25*1500+8*1000)","v":46909.079380280797},{"$f":"G328*(25*1500+8*1000)","v":46909.079380280797},{"$f":"G328*8*1000","v":8247.7502207087109},{"$f":"G328*8*1000","v":8247.7502207087109},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gazoil irrigation",null,null,null,{"$f":"AJ327","v":1.030968777588589},{"$f":"25*1000*$AJ$328/$AI$322","v":12887.109719857363},{"$f":"25*1000*$AJ$328/$AI$322","v":12887.109719857363},{"$f":"$AJ$328*(25*1500+8*1000)/$AI$322","v":23454.539690140398},{"$f":"$AJ$328*(25*1500+8*1000)/$AI$322","v":23454.539690140398},{"$f":"$AJ$328*(25*1500+8*1000)/$AI$322","v":23454.539690140398},{"$f":"$AJ$328*(25*1500+8*1000)/$AI$322","v":23454.539690140398},{"$f":"$AJ$328*8*1000/$AI$322","v":4123.8751103543555},{"$f":"$AJ$328*8*1000/$AI$322","v":4123.8751103543555},{"$f":"$AJ$328*8*1000/$AI$322","v":4123.8751103543555},{"$f":"$AJ$328*8*1000/$AI$322","v":4123.8751103543555},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"SERVICES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SERVICES"]
[null,null,"Renting excavator 30 T",null,null,null,null,{"$f":"'CONSOLIDATION TP'!D$196","v":0},null,null,{"$f":"'CONSOLIDATION TP'!G$196","v":0},{"$f":"'CONSOLIDATION TP'!H$196","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renting excavator 30 T",null,null,null,null,{"$f":"'CONSOLIDATION TP'!D$196","v":0},null,null,null,null,null,{"$f":"'CONSOLIDATION TP'!G$196","v":0},null,{"$f":"'CONSOLIDATION TP'!H$196","v":0}]
[null,null,"Renting roling compactor",null,null,null,null,{"$f":"'CONSOLIDATION TP'!D$214","v":0},{"$f":"'CONSOLIDATION TP'!E$196","v":0},{"$f":"'CONSOLIDATION TP'!F$196","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renting roling compactor",null,null,null,null,{"$f":"'CONSOLIDATION TP'!D$214","v":0},null,{"$f":"'CONSOLIDATION TP'!E$196","v":0},null,{"$f":"'CONSOLIDATION TP'!F$196","v":0},{"$f":"'CONSOLIDATION TP'!G$196","v":0}]
[null,null,"Renting D6",null,null,null,null,null,{"$f":"'CONSOLIDATION TP'!E$177","v":0},{"$f":"'CONSOLIDATION TP'!F$177","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renting D6",null,null,null,null,null,null,{"$f":"'CONSOLIDATION TP'!E$177","v":0},null,{"$f":"'CONSOLIDATION TP'!F$177","v":0},{"$f":"'CONSOLIDATION TP'!G$177","v":0}]
[null,null,"Renting 5 truck",null,null,null,null,{"$f":"'CONSOLIDATION TP'!D$234","v":94500},{"$f":"'CONSOLIDATION TP'!E$234","v":31500},{"$f":"'CONSOLIDATION TP'!F$234","v":283500},{"$f":"'CONSOLIDATION TP'!G$234","v":0},{"$f":"'CONSOLIDATION TP'!H$234","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renting 5 truck",null,null,null,null,{"$f":"'CONSOLIDATION TP'!$D$234/$AI$322","v":47250},{"$f":"'CONSOLIDATION TP'!$D$234/$AI$322","v":47250},{"$f":"'CONSOLIDATION TP'!$E$234/$AI$322","v":15750},{"$f":"'CONSOLIDATION TP'!$E$234/$AI$322","v":15750},{"$f":"'CONSOLIDATION TP'!$F$234/$AI$322","v":141750},{"$f":"'CONSOLIDATION TP'!$F$234/$AI$322","v":141750},{"$f":"'CONSOLIDATION TP'!G$234","v":0},null,{"$f":"'CONSOLIDATION TP'!H$234","v":0}]
[null,null,"Irrigation, rents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Irrigation, rents"]
[]
[null,"Total",null,null,null,null,null,{"$f":"SUM(H327:H335)","v":1090277.9986250135},807049.43832485087,1087123.6872492391,8247.7502207087109,8247.7502207087109,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"Total",null,null,null,null,null,{"$f":"SUM(AK327:AK335)","v":545138.99931250676},{"$f":"SUM(AL327:AL335)","v":545138.99931250676},403524.71916242543,403524.71916242543,543561.84362461953,543561.84362461953,4123.8751103543555,4123.8751103543555,4123.8751103543555,4123.8751103543555,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Fixed costs (non inflation adjusted) Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed costs (non inflation adjusted) Semesters"]
[]
[null,null,null,null,null,"N",null,"N + 1",null,"N + 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N",null,null,null,"N + 1",null,null,null,"N + 2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S1",null,"S2",null,"S3",null,"S4",null,"S5",null,"S6"]
[null,null,null,null,"Unit Cost","Quantity","Total","Quantity","Total","Quantity","Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Periods / Year",2,"Unit Cost","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total","Quantity","Total"]
[]
[null,"SUPPLIES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUPPLIES"]
[null,null,"Equipment maintenance",null,1,{"$f":"'CONSOLIDATION TP'!$D$155","v":136762.70618181815},{"$f":"F348*E348","v":136762.70618181815},{"$f":"'CONSOLIDATION TP'!$E$155","v":126956.80390909089},{"$f":"H348*E348","v":126956.80390909089},{"$f":"'CONSOLIDATION TP'!$F$155","v":109169.32281818181},{"$f":"J348*E348","v":109169.32281818181},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipment maintenance",null,1,{"$f":"'CONSOLIDATION TP'!$D$155/$AG$345","v":68381.353090909077},{"$f":"AI348*$AH348","v":68381.353090909077},{"$f":"'CONSOLIDATION TP'!$D$155/$AG$345","v":68381.353090909077},{"$f":"AK348*$AH348","v":68381.353090909077},{"$f":"'CONSOLIDATION TP'!$E$155/$AG$345","v":63478.401954545443},{"$f":"AM348*$AH348","v":63478.401954545443},{"$f":"'CONSOLIDATION TP'!$E$155/$AG$345","v":63478.401954545443},{"$f":"AO348*$AH348","v":63478.401954545443},{"$f":"'CONSOLIDATION TP'!$F$155/$AG$345","v":54584.661409090906},{"$f":"AQ348*$AH348","v":54584.661409090906},{"$f":"'CONSOLIDATION TP'!$F$155/$AG$345","v":54584.661409090906},{"$f":"AS348*$AH348","v":54584.661409090906}]
[null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,{"$f":"AM349*AH349","v":0},null,null,null,0,null,0]
[null,null,"Gasoline vehicles",null,{"$f":"gaz_euro","v":1.030968777588589},{"$f":"($F$158*25000*10/100+$F$159*25000*7/100+$F$160*10000*3/100)*9/12","v":5625},{"$f":"E350*F350","v":5799.1993739358131},{"$f":"$F$158*25000*10/100+$F$159*25000*7/100+$F$160*10000*3/100","v":7500},7732.2658319144175,{"$f":"($F$158-1)*25000*10/100+$F$159*25000*7/100+$F$160*10000*3/100","v":5000},5154.843887942945,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gasoline vehicles",null,{"$f":"gaz_euro","v":1.030968777588589},{"$f":"($F$158*25000*10/100+$F$159*25000*7/100+$F$160*10000*3/100)*3/12","v":1875},1933.0664579786044,{"$f":"($F$158*25000*10/100+$F$159*25000*7/100+$F$160*10000*3/100)*6/12","v":3750},3866.1329159572088,{"$f":"($F$158*25000*10/100+$F$159*25000*7/100+$F$160*10000*3/100)/$AG$345","v":3750},{"$f":"AM350*$AH350","v":3866.1329159572088},{"$f":"($F$158*25000*10/100+$F$159*25000*7/100+$F$160*10000*3/100)/$AG$345","v":3750},{"$f":"AO350*$AH350","v":3866.1329159572088},{"$f":"(($F$158-1)*25000*10/100+$F$159*25000*7/100+$F$160*10000*3/100)/$AG$345","v":2500},2577.4219439714725,{"$f":"(($F$158-1)*25000*10/100+$F$159*25000*7/100+$F$160*10000*3/100)/$AG$345","v":2500},2577.4219439714725]
[null,null,"Vehicles maintenance",null,{"$f":"+Inputs!$C$287","v":1000},{"$f":"$F$158+$F$159+$F$160/2","v":3},3000,{"$f":"$F$158+$F$159+$F$160/2","v":3},3000,{"$f":"($F$158-1)+$F$159+$F$160/2","v":2},2000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vehicles maintenance",null,{"$f":"+Inputs!$C$287","v":1000},{"$f":"($F$158+$F$159+$F$160/2)/$AG$345","v":1.5},1500,{"$f":"($F$158+$F$159+$F$160/2)/$AG$345","v":1.5},1500,{"$f":"($F$158+$F$159+$F$160/2)/$AG$345","v":1.5},1500,{"$f":"($F$158+$F$159+$F$160/2)/$AG$345","v":1.5},1500,{"$f":"(($F$158-1)+$F$159+$F$160/2)/$AG$345","v":1},1000,{"$f":"(($F$158-1)+$F$159+$F$160/2)/$AG$345","v":1},1000]
[null,null,"Electricity",null,{"$f":"+Inputs!$C$288","v":2000},1,2000,1,2000,1,2000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electricity",null,{"$f":"+Inputs!$C$288","v":2000},0.5,1000,0.5,1000,0.5,1000,0.5,1000,0.5,1000,0.5,1000]
[null,null,"Telephone",null,{"$f":"+Inputs!$C$289","v":2000},1,2000,1,2000,1,2000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Telephone",null,{"$f":"+Inputs!$C$289","v":2000},0.5,1000,0.5,1000,0.5,1000,0.5,1000,0.5,1000,0.5,1000]
[null,null,"Internet",null,{"$f":"+Inputs!$C$290","v":1000},1,1000,1,1000,1,1000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Internet",null,{"$f":"+Inputs!$C$290","v":1000},0.5,500,0.5,500,0.5,500,0.5,500,0.5,500,0.5,500]
[null,null,"Mail",null,{"$f":"+Inputs!$C$291","v":1500},1,1500,1,1500,1,1500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mail",null,{"$f":"+Inputs!$C$291","v":1500},0.5,750,0.5,750,0.5,750,0.5,750,0.5,750,0.5,750]
[null,null,"Admin supplies",null,{"$f":"+Inputs!$C$292","v":1000},1,1000,1,1000,1,1000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Admin supplies",null,{"$f":"+Inputs!$C$292","v":1000},0.5,500,0.5,500,0.5,500,0.5,500,0.5,500,0.5,500]
[null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"+AI357/2","v":0},0,null,0,null,0,null,0,null,0]
[null,"EXTERNAL COSTS",null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EXTERNAL COSTS",null,null,null,null,0,{"$f":"+AI358/2","v":0},0,null,0,null,0,null,0,null,0]
[null,null,"Head office costs",null,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Head office costs",null,null,null,0,{"$f":"+AI359/2","v":0},0,null,0,null,0,null,0,null,0]
[null,null,"Managers recruitment cost",null,1,{"$f":"SUM(I392:I400)*0.1","v":29422.000303373545},{"$f":"F360*E360","v":29422.000303373545},null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Managers recruitment cost",null,1,{"$f":"SUM($I$392:$I$400)*0.1","v":29422.000303373545},29422.000303373545,null,0,null,0,null,0,null,0,null,0]
[null,null,"Training, assistance",null,{"$f":"+Inputs!$C$296","v":12000},0.5,{"$f":"E361*F361","v":6000},null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Training, assistance",null,{"$f":"+Inputs!$C$296","v":12000},0.25,3000,0.25,3000,null,0,null,0,null,0,null,0]
[null,null,"Welfare fund",null,{"$f":"+Inputs!$C$297","v":15000},1,{"$f":"E362*F362","v":15000},1,15000,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Welfare fund",null,{"$f":"+Inputs!$C$297","v":15000},0.5,7500,0.5,7500,0.5,7500,0.5,7500,null,0,null,0]
[null,null,"Buildings insurance",null,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Buildings insurance",null,null,{"$f":"+AG363/2","v":0},0,{"$f":"+AI363/2","v":0},0,null,0,null,0,null,0,null,0]
[null,null,"Equipment insurance",null,{"$f":"+Inputs!$C$299","v":1000},{"$f":"$F$134+SUM($F$136:$F$138)+SUM($F$140:$F$141)","v":13},{"$f":"E364*F364","v":13000},{"$f":"F364","v":13},13000,{"$f":"F364-1","v":12},12000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipment insurance",null,{"$f":"+Inputs!$C$299","v":1000},{"$f":"($F$134+SUM($F$136:$F$138)+SUM($F$140:$F$141))/$AG$345","v":6.5},6500,{"$f":"($F$134+SUM($F$136:$F$138)+SUM($F$140:$F$141))/$AG$345","v":6.5},6500,{"$f":"AI364","v":6.5},6500,{"$f":"AK364","v":6.5},6500,{"$f":"($F$134+SUM($F$136:$F$138)+SUM($F$140:$F$141)-1)/$AG$345","v":6},6000,{"$f":"($F$134+SUM($F$136:$F$138)+SUM($F$140:$F$141)-1)/$AG$345","v":6},6000]
[null,null,"Vehicle insurance",null,{"$f":"+Inputs!$C$300","v":250},{"$f":"SUM($F$158:$F$160)","v":3},{"$f":"E365*F365","v":750},{"$f":"SUM($F$158:$F$160)+SUM($H$158:$H$160)","v":3},750,{"$f":"SUM($F$158:$F$160)-1+SUM($H$158:$H$160)+SUM($J$158:$J$160)","v":2},500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vehicle insurance",null,{"$f":"+Inputs!$C$300","v":250},{"$f":"SUM($F$158:$F$160)/$AG$345","v":1.5},375,{"$f":"SUM($F$158:$F$160)/$AG$345","v":1.5},375,{"$f":"(SUM($F$158:$F$160)+SUM($H$158:$H$160))/$AG$345","v":1.5},375,{"$f":"(SUM($F$158:$F$160)+SUM($H$158:$H$160))/$AG$345","v":1.5},375,{"$f":"(SUM($F$158:$F$160)-1+SUM($H$158:$H$160)+SUM($J$158:$J$160))/$AG$345","v":1},250,{"$f":"(SUM($F$158:$F$160)-1+SUM($H$158:$H$160)+SUM($J$158:$J$160))/$AG$345","v":1},250]
[null,null,"Housing rents",null,{"$f":"+Inputs!$C$301","v":9000},6,{"$f":"E366*F366","v":54000},6,54000,4,36000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Housing rents",null,{"$f":"+Inputs!$C$301","v":9000},3,27000,3,27000,3,27000,3,27000,2,18000,2,18000]
[null,null,"Family managers allowances ",null,{"$f":"+Inputs!$C$303","v":6000},3,{"$f":"E367*F367","v":18000},3,18000,2,12000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Family managers allowances ",null,{"$f":"+Inputs!$C$303","v":6000},1.5,9000,1.5,9000,1.5,9000,1.5,9000,1,6000,1,6000]
[null,null,"Fights - technical director",null,{"$f":"+Inputs!$C$314","v":1500},9,{"$f":"$F368*$E368","v":13500},9,13500,9,13500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fights - technical director",null,{"$f":"+Inputs!$C$314","v":1500},4.5,6750,4.5,6750,4.5,6750,4.5,6750,4.5,6750,4.5,6750]
[null,null,"public relations - technical dir.",null,{"$f":"+Inputs!$C$311","v":200},12,{"$f":"$F369*$E369","v":2400},12,2400,12,2400,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"public relations - technical dir.",null,{"$f":"+Inputs!$C$311","v":200},6,1200,6,1200,6,1200,6,1200,6,1200,6,1200]
[null,null,"Hotel + food (Dakar)",null,{"$f":"+Inputs!$C$312","v":120},12,{"$f":"$F370*$E370","v":1440},{"$f":"12+4.16667","v":16.16667},1940.0003999999999,{"$f":"12+4.16667","v":16.16667},1940.0003999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hotel + food (Dakar)",null,{"$f":"+Inputs!$C$312","v":120},6,720,6,720,{"$f":"(12+4.16667)/2","v":8.0833349999999999},970.00019999999995,{"$f":"(12+4.16667)/2","v":8.0833349999999999},970.00019999999995,{"$f":"(12+4.16667)/2","v":8.0833349999999999},970.00019999999995,{"$f":"(12+4.16667)/2","v":8.0833349999999999},970.00019999999995]
[null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AG371/2","v":0},0,{"$f":"+AI371/2","v":0},0,null,0,null,0,null,0,null,0]
[null,null,"Travel management",null,{"$f":"+Inputs!$C$304","v":10000},3,{"$f":"E372*F372","v":30000},3,30000,2,20000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Travel management",null,{"$f":"+Inputs!$C$304","v":10000},1.5,15000,1.5,15000,1.5,15000,1.5,15000,1,10000,1,10000]
[null,null,"Staff transport costs",null,{"$f":"+Inputs!$C$305","v":240},{"$f":"SUM($F$396:$F$410)+$F$374","v":34.538461538461547},{"$f":"E373*F373","v":8289.2307692307713},{"$f":"SUM($H$396:$H$410)+$H$374","v":65},15600,{"$f":"SUM($J$396:$J$410)+$J$374","v":64},15360,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Staff transport costs",null,{"$f":"+Inputs!$C$305","v":240},{"$f":"(SUM($F$396:$F$410)+$F$374)/$AG$345","v":17.269230769230774},4144.6153846153857,{"$f":"(SUM($F$396:$F$410)+$F$374)/$AG$345","v":17.269230769230774},4144.6153846153857,{"$f":"(SUM($H$396:$H$410)+$H$374)/$AG$345","v":32.5},7800,{"$f":"(SUM($H$396:$H$410)+$H$374)/$AG$345","v":32.5},7800,{"$f":"(SUM($J$396:$J$410)+$J$374)/$AG$345","v":32},7680,{"$f":"(SUM($J$396:$J$410)+$J$374)/$AG$345","v":32},7680]
[null,null,"Watchmen",null,{"$f":"+Inputs!$C$306","v":2496},3,{"$f":"E374*F374","v":7488},3,7488,3,7488,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Watchmen",null,{"$f":"+Inputs!$C$306","v":2496},1.5,3744,1.5,3744,1.5,3744,1.5,3744,1.5,3744,1.5,3744]
[null,null,"Watchmen supervisor",null,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Watchmen supervisor",null,null,{"$f":"+AG375/2","v":0},0,{"$f":"+AI375/2","v":0},0,null,0,null,0,null,0,null,0]
[null,null,"Local tax",null,{"$f":"+Inputs!$C$308","v":2000},1,{"$f":"E376*F376","v":2000},1,2000,1,2000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Local tax",null,{"$f":"+Inputs!$C$308","v":2000},0.5,1000,0.5,1000,0.5,1000,0.5,1000,0.5,1000,0.5,1000]
[]
[null,"Total",null,null,null,null,{"$f":"SUM(G348:G377)","v":354351.13662835828},null,{"$f":"SUM(I348:I377)","v":318867.07014100533},null,{"$f":"SUM(K348:K377)","v":247012.16710612475},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",null,null,null,null,{"$f":"SUM(AJ348:AJ377)","v":190920.0352368766},null,{"$f":"SUM(AL348:AL377)","v":163431.10139148164},null,{"$f":"SUM(AN348:AN377)","v":159433.53507050266},null,{"$f":"SUM(AP348:AP377)","v":159433.53507050266},null,{"$f":"SUM(AR348:AR377)","v":123506.08355306237},null,{"$f":"SUM(AT348:AT377)","v":123506.08355306237}]
[]
[]
[null,"Salaries charges (13 months a year, non-inflation adjusted) Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Salaries charges (13 months a year, non-inflation adjusted) Years"]
[]
[null,null,null,null,"monthly salary","N",null,"N + 1",null,"N + 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N",null,null,null,"N + 1",null,null,null,"N + 2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S1",null,"S2",null,"S3",null,"S4",null,"S5",null,"S6"]
[null,null,null,null,null,"Headcount","Total","Headcount","Total","Headcount","Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Periods / Year",2,"monthly salary","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total","Headcount","Total"]
[]
[null,"WAGE POLICY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WAGE POLICY"]
[null,null,"Salary increments & bonuses",null,"base",null,null,null,0,null,0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Salary increments & bonuses",null,"base",null,null,null,null,null,0,null,null,null,0.1,null,{"$f":"+AR388","v":0.1}]
[null,null,null,null,"année N",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"année N"]
[null,"MANAGMENT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MANAGMENT"]
[null,null,"Technical Director",null,{"$f":"Inputs!$C$139","v":180729.18612043167},1,{"$f":"$E391*(1+G$388)*F391","v":180729.18612043167},1,{"$f":"$E391*(1+I$388)*H391","v":180729.18612043167},1,{"$f":"$E391*(1+K$388)*J391","v":198802.10473247484},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Technical Director",null,{"$f":"Inputs!$C$139","v":180729.18612043167},1,{"$f":"$AH391*(1+G$388)/$AG$385*AI391","v":90364.593060215833},1,{"$f":"$AH391*(1+I$388)/$AG$385*AK391","v":90364.593060215833},1,{"$f":"$AH391*(1+AN$388)/$AG$385*AM391","v":90364.593060215833},1,{"$f":"$AH391*(1+$AP$388)/$AG$385*AO391","v":90364.593060215833},1,{"$f":"$AH391*(1+$AR$388)/$AG$385*AQ391","v":99401.052366237418},1,{"$f":"$AH391*(1+$AT$388)/$AG$385*AS391","v":99401.052366237418}]
[null,null,"Deputy Technical Officer",null,{"$f":"Inputs!$C$140","v":82658.246561893538},1,{"$f":"$E392*(1+G$388)*F392","v":82658.246561893538},1,{"$f":"$E392*(1+I$388)*H392","v":82658.246561893538},1,{"$f":"$E392*(1+K$388)*J392","v":90924.0712180829},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Deputy Technical Officer",null,{"$f":"Inputs!$C$140","v":82658.246561893538},1,{"$f":"$AH392*(1+G$388)/$AG$385*AI392","v":41329.123280946769},1,{"$f":"$AH392*(1+I$388)/$AG$385*AK392","v":41329.123280946769},1,{"$f":"$AH392*(1+AN$388)/$AG$385*AM392","v":41329.123280946769},1,{"$f":"$AH392*(1+$AP$388)/$AG$385*AO392","v":41329.123280946769},1,{"$f":"$AH392*(1+$AR$388)/$AG$385*AQ392","v":45462.03560904145},1,{"$f":"$AH392*(1+$AT$388)/$AG$385*AS392","v":45462.03560904145}]
[null,null,"Shop Foreman",null,{"$f":"Inputs!$C$141","v":72573.695394667637},1,{"$f":"$E393*(1+G$388)*F393","v":72573.695394667637},1,{"$f":"$E393*(1+I$388)*H393","v":72573.695394667637},1,79831.064934134411,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shop Foreman",null,{"$f":"Inputs!$C$141","v":72573.695394667637},1,{"$f":"$AH393*(1+G$388)/$AG$385*AI393","v":36286.847697333818},1,36286.847697333818,1,36286.847697333818,1,36286.847697333818,1,39915.532467067205,1,39915.532467067205]
[null,null,"Scrapper driver",null,{"$f":"Inputs!$C$142","v":62489.144227441735},1,{"$f":"$E394*(1+G$388)*F394","v":62489.144227441735},1,{"$f":"$E394*(1+I$388)*H394","v":62489.144227441735},1,68738.058650185907,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scrapper driver",null,{"$f":"Inputs!$C$142","v":62489.144227441735},1,{"$f":"$AH394*(1+G$388)/$AG$385*AI394","v":31244.572113720867},1,31244.572113720867,1,31244.572113720867,1,31244.572113720867,1,34369.029325092954,1,34369.029325092954]
[null,null,null,null,null,null,null,null,{"$f":"$E395*(1+I$388)*13*H395","v":0},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0]
[null,"OPERATIONAL STAFF",null,null,null,null,null,null,{"$f":"$E396*(1+I$388)*13*H396","v":0},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OPERATIONAL STAFF",null,null,null,null,null,null,0,null,0,null,0,null,0,null,0]
[null,null,"Engineer Topographer",null,{"$f":"Inputs!$C$150","v":7927.3488963453356},{"$f":"10/13","v":0.76923076923076927},{"$f":"$E397*F397","v":6097.9606894964127},1,{"$f":"$E397*(1+I$388)*H397","v":7927.3488963453356},1,8720.0837859798703,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Engineer Topographer",null,{"$f":"Inputs!$C$150","v":7927.3488963453356},{"$f":"3.5/13","v":0.26923076923076922},{"$f":"$AH397*AI397","v":2134.286241323744},1,3963.6744481726678,1,3963.6744481726678,1,3963.6744481726678,1,4360.0418929899351,1,4360.0418929899351]
[null,null,"Deputy Shop Foreman",null,{"$f":"Inputs!$C$152","v":6540.0628394849127},{"$f":"2*10/13","v":1.5384615384615385},10061.635137669096,2,13080.125678969825,2,14388.138246866809,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Deputy Shop Foreman",null,{"$f":"Inputs!$C$152","v":6540.0628394849127},{"$f":"2*3.5/13","v":0.53846153846153844},{"$f":"$AH398*AI398","v":3521.5722981841836},2,6540.0628394849127,2,6540.0628394849127,2,6540.0628394849127,2,7194.0691234334045,2,7194.0691234334045]
[null,null,"Drivers of scrapper",null,{"$f":"Inputs!$C$153","v":3963.6744481726678},{"$f":"4*10/13","v":3.0769230769230771},12195.921378992825,4,15854.697792690671,4,17440.167571959741,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Drivers of scrapper",null,{"$f":"Inputs!$C$153","v":3963.6744481726678},{"$f":"4*3.5/13","v":1.0769230769230769},4268.572482647488,4,7927.3488963453356,4,7927.3488963453356,4,7927.3488963453356,4,8720.0837859798703,4,8720.0837859798703]
[null,null,"Mechanics, drivers",null,{"$f":"Inputs!$C$153","v":3963.6744481726678},{"$f":"10*10/13","v":7.6923076923076925},30489.80344748206,10,39636.744481726681,9,39240.377036909413,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mechanics, drivers",null,{"$f":"Inputs!$C$153","v":3963.6744481726678},{"$f":"10*3.5/13","v":2.6923076923076925},10671.431206618721,10,19818.37224086334,10,19818.37224086334,10,19818.37224086334,9,19620.188518454706,9,19620.188518454706]
[null,null,"Team leader, masons",null,{"$f":"Inputs!$C$155","v":2576.3883913122445},{"$f":"4*10/13","v":3.0769230769230771},7927.3488963453683,8,20611.107130497956,8,22672.217843547754,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Team leader, masons",null,{"$f":"Inputs!$C$155","v":2576.3883913122445},{"$f":"4*3.5/13","v":1.0769230769230769},2774.5721137208784,4,5152.776782624489,8,10305.553565248978,8,10305.553565248978,8,11336.108921773877,8,11336.108921773877]
[null,null,"Workers",null,{"$f":"Inputs!$C$156","v":2298.931179940148},{"$f":"2*10/13","v":1.5384615384615385},3536.8171999079204,4,9195.7247197605921,4,10115.297191736652,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Workers",null,{"$f":"Inputs!$C$156","v":2298.931179940148},{"$f":"2*3.5/13","v":0.53846153846153844},1237.886019967772,2,2298.931179940148,4,4597.862359880296,4,4597.862359880296,4,5057.6485958683261,4,5057.6485958683261]
[null,null,"Labourers",null,{"$f":"Inputs!$C$157","v":1829.2357578316876},{"$f":"14*10/13","v":10.76923076923077},19699.462007418177,28,51218.601219287251,28,56340.461341215982,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Labourers",null,{"$f":"Inputs!$C$157","v":1829.2357578316876},{"$f":"14*3.5/13","v":3.7692307692307692},6894.8117025963611,14,12804.650304821813,28,25609.300609643626,28,25609.300609643626,28,28170.230670607991,28,28170.230670607991]
[null,null,null,null,null,null,{"$f":"$E404*10*F404","v":0},null,{"$f":"$E404*(1+I$388)*13*H404","v":0},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0]
[null,"ADMINISTRATIVE STAFF",null,null,null,null,{"$f":"$E405*10*F405","v":0},null,{"$f":"$E405*(1+I$388)*13*H405","v":0},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ADMINISTRATIVE STAFF",null,null,null,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"Administrative Manager",null,{"$f":"Inputs!$C$166","v":7927.3488963453356},{"$f":"10/13","v":0.76923076923076927},{"$f":"$E406*F406","v":6097.9606894964127},1,{"$f":"$E406*(1+I$388)*H406","v":7927.3488963453356},1,8720.0837859798703,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Administrative Manager",null,{"$f":"Inputs!$C$166","v":7927.3488963453356},{"$f":"1*3.5/13","v":0.26923076923076922},2134.286241323744,1,3963.6744481726678,1,3963.6744481726678,1,3963.6744481726678,1,4360.0418929899351,1,4360.0418929899351]
[null,null,"Messengers, Warehousemen",null,{"$f":"Inputs!$C$169","v":2972.7558361294941},{"$f":"2*10/13","v":1.5384615384615385},{"$f":"$E407*F407","v":4573.4705171222986},3,{"$f":"$E407*(1+I$388)*H407","v":8918.2675083884824},3,9810.0942592273313,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Messengers, Warehousemen",null,{"$f":"Inputs!$C$169","v":2972.7558361294941},{"$f":"2*3.5/13","v":0.53846153846153844},1600.7146809928045,2,2972.7558361294941,3,4459.1337541942412,3,4459.1337541942412,3,4905.0471296136657,3,4905.0471296136657]
[null,null,"Driver",null,{"$f":"Inputs!$C$155","v":2576.3883913122445},{"$f":"10/13","v":0.76923076923076927},{"$f":"$E408*F408","v":1981.8372240863421},1,{"$f":"$E408*(1+I$388)*H408","v":2576.3883913122445},1,2834.0272304434693,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Driver",null,{"$f":"Inputs!$C$155","v":2576.3883913122445},{"$f":"1*3.5/13","v":0.26923076923076922},693.6430284302196,1,1288.1941956561222,1,1288.1941956561222,1,1288.1941956561222,1,1417.0136152217347,1,1417.0136152217347]
[]
[]
[null,"Total",null,null,null,{"$f":"SUM(F392:F410)","v":34.53846153846154},{"$f":"SUM(G391:G410)","v":501112.48949245148},{"$f":"SUM(H392:H410)","v":65},{"$f":"SUM(I391:I410)","v":575396.62701975892},{"$f":"SUM(J392:J410)","v":64},{"$f":"SUM(K391:K410)","v":628576.24782874493},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",null,null,null,{"$f":"SUM(AI392:AI410)","v":14.038461538461538},{"$f":"SUM(AJ391:AJ410)","v":235156.91216802321},{"$f":"SUM(AK392:AK410)","v":44},{"$f":"SUM(AL391:AL410)","v":265955.57732442825},{"$f":"SUM(AM392:AM410)","v":65},{"$f":"SUM(AN391:AN410)","v":287698.31350987946},{"$f":"SUM(AO392:AO410)","v":65},{"$f":"SUM(AP391:AP410)","v":287698.31350987946},{"$f":"SUM(AQ392:AQ410)","v":64},{"$f":"SUM(AR391:AR410)","v":314288.12391437247},{"$f":"SUM(AS392:AS410)","v":64},{"$f":"SUM(AT391:AT410)","v":314288.12391437247}]

{"sheet":"Conso 1 Farm","index":14,"n_rows":234,"n_cols":54,"rows_kept":234,"cut":false,"hidden":false,"merged":[[1,6,1,12]]}
[]
[null,null,"Data consolidation from cost/profit centers",null,null,null,"CONSOLIDATION"]
[null,null,null,"inflation charges",{"$f":"Inputs!C48","v":0.03}]
[null,null,null,"inflation cereals price",{"$f":"Inputs!C50","v":0.04}]
[null,null,"not for presentation purpose"]
[]
[]
[null,"Cultivated areas and commercialised volumes"]
[]
[null,null,null,null,"N","N+1","N+2","N+3","N+4","N+5","N+6","N+7","N+8","N+9","N+10",null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32]
[]
[null,"CULTIVATED AREAS"]
[null,null,"Farm 1","Ordinary rice",null,{"$f":"'Farm 1'!F65/2","v":1375},{"$f":"'Farm 1'!G65/2","v":2875},{"$f":"'Farm 1'!H65/2","v":4000},{"$f":"'Farm 1'!I65/2","v":4000},{"$f":"'Farm 1'!J65/2","v":4000},{"$f":"'Farm 1'!K65/2","v":4000},{"$f":"'Farm 1'!L65/2","v":4000},{"$f":"'Farm 1'!M65/2","v":4000},{"$f":"'Farm 1'!N65/2","v":4000},{"$f":"'Farm 1'!O65/2","v":4000}]
[]
[null,"Total cultivated areas",null,null,{"$f":"SUM(E13:E13)","v":0},1375,2875,4000,4000,4000,4000,4000,4000,4000,4000]
[]
[null,"COMMERCIALISED VOLUMES"]
[null,null,"Farm 1","Ordinary rice",null,{"$f":"'Farm 1'!E434*tx_usinage","v":6886.6875},{"$f":"'Farm 1'!E449*tx_usinage","v":20869.40625},{"$f":"'Farm 1'!E463*tx_usinage","v":34325.15625},{"$f":"'Farm 1'!E477*tx_usinage","v":38775},{"$f":"'Farm 1'!E491*tx_usinage","v":41415},{"$f":"'Farm 1'!E505*tx_usinage","v":42240},{"$f":"K18","v":42240},{"$f":"L18","v":42240},{"$f":"M18","v":42240},{"$f":"N18","v":42240}]
[null,null,"Trading","Ordinary rice",null,{"$f":"'Trading 1 Farm'!$E352*tx_usinage","v":311.85000000000002},{"$f":"'Trading 1 Farm'!$E367*tx_usinage","v":881.1},{"$f":"'Trading 1 Farm'!$E381*tx_usinage","v":1509.75},{"$f":"'Trading 1 Farm'!$E395*tx_usinage","v":2128.5},{"$f":"'Trading 1 Farm'!$E409*tx_usinage","v":2722.5},{"$f":"'Trading 1 Farm'!$E423*tx_usinage","v":2970},{"$f":"'Trading 1 Farm'!$E437*tx_usinage","v":2970},{"$f":"'Trading 1 Farm'!$E451*tx_usinage","v":2970},{"$f":"'Trading 1 Farm'!$E465*tx_usinage","v":2970},{"$f":"N19","v":2970}]
[]
[null,null,"Total commercialiased volumes",null,null,{"$f":"SUM(F16:F19)","v":7198.5375000000004},21750.506249999999,35834.90625,40903.5,44137.5,45210,45210,45210,45210,45210]
[]
[]
[null,null,null,null,"N","N+1","N+2","N+3","N+4","N+5","N+6","N+7","N+8","N+9","N+10",null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32]
[]
[null,"GROSS INCOME"]
[null,null,"Farm 1","Ordinary rice",{"$f":"'Farm 1'!E$28","v":0},{"$f":"'Farm 1'!F$28","v":3141581.6650349949},{"$f":"'Farm 1'!G$28","v":9901053.5611748602},{"$f":"'Farm 1'!H$28","v":16936246.997828405},{"$f":"'Farm 1'!I$28","v":20274506.604684763},{"$f":"'Farm 1'!J$28","v":22940319.982684311},{"$f":"'Farm 1'!K$28","v":24666700.157260492},{"$f":"'Farm 1'!L$28","v":26000218.303685624},{"$f":"'Farm 1'!M$28","v":27040227.03583305},{"$f":"'Farm 1'!N$28","v":28121836.117266372},{"$f":"'Farm 1'!O$28","v":29246709.561957028}]
[null,null,"Trading","Ordinary rice",{"$f":"'Trading 1 Farm'!E$28","v":0},{"$f":"'Trading 1 Farm'!F$28","v":142260.30181290544},{"$f":"'Trading 1 Farm'!G$28","v":418019.47732706438},{"$f":"'Trading 1 Farm'!H$28","v":744920.1022929484},{"$f":"'Trading 1 Farm'!I$28","v":1112941.0008529082},{"$f":"'Trading 1 Farm'!J$28","v":1508029.0028457816},{"$f":"'Trading 1 Farm'!K$28","v":1734377.3548073787},{"$f":"'Trading 1 Farm'!L$28","v":1828140.3494778953},{"$f":"'Trading 1 Farm'!M$28","v":1901265.9634570114},{"$f":"'Trading 1 Farm'!N$28","v":1977316.6019952921},{"$f":"'Trading 1 Farm'!O$28","v":2056409.2660751038}]
[]
[null,"Total gross income",null,null,{"$f":"SUM(E27:E28)","v":0},3283841.9668479003,10319073.038501924,17681167.100121353,21387447.605537672,24448348.985530093,26401077.512067869,27828358.653163519,28941492.99929006,30099152.719261665,31303118.828032132]
[]
[null,null,"Farm 1",null,{"$f":"-E27*risques","v":0},-78539.541625874874,-247526.33902937151,-423406.17494571017,-506862.66511711909,-573507.99956710776,-616667.50393151236,-650005.45759214065,-676005.67589582631,-703045.90293165937,-731167.73904892569]
[null,null,"Trading",null,{"$f":"-E28*risques","v":0},{"$f":"-F28*risques","v":-3556.5075453226364},{"$f":"-G28*risques","v":-10450.486933176609},{"$f":"-H28*risques","v":-18623.002557323711},-27823.525021322708,-37700.725071144545,-43359.433870184468,-45703.508736947384,-47531.649086425285,-49432.915049882307,-51410.231651877599,"Total"]
[]
[null,"Total risks on crops",null,null,{"$f":"SUM(E32:E33)","v":0},-82096.049171197505,-257976.82596254812,-442029.17750303389,-534686.19013844174,-611208.72463825229,-660026.93780169683,-695708.96632908809,-723537.32498225162,-752478.81798154162,-782577.97070080333,{"$f":"SUM(E35:O35)","v":-5542326.985208855}]
[]
[null,"Total net icome",null,null,{"$f":"E30+E35","v":0},3201745.9176767026,10061096.212539377,17239137.922618318,20852761.415399231,23837140.26089184,25741050.574266173,27132649.686834432,28217955.674307808,29346673.901280124,30520540.857331328]
[]
[null,"Stock variation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stock variation"]
[null,null,"Farm 1",null,{"$f":"-'Stock 1 Farm'!E34","v":0},{"$f":"-('Stock 1 Farm'!F34-'Stock 1 Farm'!E34)","v":919137.0962211669},{"$f":"-('Stock 1 Farm'!G34-'Stock 1 Farm'!F34)","v":936717.41687111137},{"$f":"-('Stock 1 Farm'!H34-'Stock 1 Farm'!G34)","v":620621.79263733677},{"$f":"-('Stock 1 Farm'!I34-'Stock 1 Farm'!H34)","v":256492.18880771054},{"$f":"-('Stock 1 Farm'!J34-'Stock 1 Farm'!I34)","v":269652.89146101568},{"$f":"-('Stock 1 Farm'!K34-'Stock 1 Farm'!J34)","v":90078.641579950228},{"$f":"-('Stock 1 Farm'!L34-'Stock 1 Farm'!K34)","v":92781.000827349257},{"$f":"-('Stock 1 Farm'!M34-'Stock 1 Farm'!L34)","v":50212.19912913302},{"$f":"-('Stock 1 Farm'!N34-'Stock 1 Farm'!M34)","v":65971.357265644707},{"$f":"-('Stock 1 Farm'!O34-'Stock 1 Farm'!N34)","v":-17093.454836917575},null,null,null,null,null,"Farm 1",null,null,null,{"$f":"-'Stock 1 Farm'!X34","v":210088.47913626672},{"$f":"-('Stock 1 Farm'!Y34-'Stock 1 Farm'!X34)","v":709048.61708490015},{"$f":"-('Stock 1 Farm'!Z34-'Stock 1 Farm'!Y34)","v":-348104.93834661972},{"$f":"-('Stock 1 Farm'!AA34-'Stock 1 Farm'!Z34)","v":1284822.3552177311},{"$f":"-('Stock 1 Farm'!AB34-'Stock 1 Farm'!AA34)","v":-865263.99080043228},{"$f":"-('Stock 1 Farm'!AC34-'Stock 1 Farm'!AB34)","v":1485885.7834377689},{"$f":"-('Stock 1 Farm'!AD34-'Stock 1 Farm'!AC34)","v":-1383288.9079146849},{"$f":"-('Stock 1 Farm'!AE34-'Stock 1 Farm'!AD34)","v":1639781.0967223954},{"$f":"-('Stock 1 Farm'!AF34-'Stock 1 Farm'!AE34)","v":-1531919.9401379889},{"$f":"-('Stock 1 Farm'!AG34-'Stock 1 Farm'!AF34)","v":1801572.8315990046},{"$f":"-('Stock 1 Farm'!AH34-'Stock 1 Farm'!AG34)","v":-1765541.3749670247},{"$f":"-('Stock 1 Farm'!AI34-'Stock 1 Farm'!AH34)","v":1855620.0165469749},{"$f":"-('Stock 1 Farm'!AJ34-'Stock 1 Farm'!AI34)","v":-1818507.6162160351},{"$f":"-('Stock 1 Farm'!AK34-'Stock 1 Farm'!AJ34)","v":1911288.6170433844},{"$f":"-('Stock 1 Farm'!AL34-'Stock 1 Farm'!AK34)","v":-1891203.7373917312},{"$f":"-('Stock 1 Farm'!AM34-'Stock 1 Farm'!AL34)","v":1941415.9365208643},{"$f":"-('Stock 1 Farm'!AN34-'Stock 1 Farm'!AM34)","v":-1915027.3936146062},{"$f":"-('Stock 1 Farm'!AO34-'Stock 1 Farm'!AN34)","v":1980998.7508802509},{"$f":"-('Stock 1 Farm'!AP34-'Stock 1 Farm'!AO34)","v":-1987836.1328150181},{"$f":"-('Stock 1 Farm'!AQ34-'Stock 1 Farm'!AP34)","v":1970742.6779781005},{"$f":"-('Stock 1 Farm'!AR34-'Stock 1 Farm'!AQ34)","v":-1931327.8244185385},{"$f":"-('Stock 1 Farm'!AS34-'Stock 1 Farm'!AR34)","v":2029864.9583174435},{"$f":"-('Stock 1 Farm'!AT34-'Stock 1 Farm'!AS34)","v":-1989267.6591510945},{"$f":"-('Stock 1 Farm'!AU34-'Stock 1 Farm'!AT34)","v":2090760.9070669673},{"$f":"-('Stock 1 Farm'!AV34-'Stock 1 Farm'!AU34)","v":-2048945.6889256281},{"$f":"-('Stock 1 Farm'!AW34-'Stock 1 Farm'!AV34)","v":2153483.7342789755},{"$f":"-('Stock 1 Farm'!AX34-'Stock 1 Farm'!AW34)","v":-2110414.0595933958},{"$f":"-('Stock 1 Farm'!AY34-'Stock 1 Farm'!AX34)","v":2218088.2463073456},{"$f":"-('Stock 1 Farm'!AZ34-'Stock 1 Farm'!AY34)","v":-2173726.4813811989},{"$f":"-('Stock 1 Farm'!BA34-'Stock 1 Farm'!AZ34)","v":2284630.8936965656}]
[null,null,"Trading",null,{"$f":"-'Stock 1 Farm'!E35","v":0},{"$f":"-('Stock 1 Farm'!F35-'Stock 1 Farm'!E35)","v":87182.45786047625},{"$f":"-('Stock 1 Farm'!G35-'Stock 1 Farm'!F35)","v":102390.95328724821},{"$f":"-('Stock 1 Farm'!H35-'Stock 1 Farm'!G35)","v":118732.82066620639},{"$f":"-('Stock 1 Farm'!I35-'Stock 1 Farm'!H35)","v":115100.99321053416},{"$f":"-('Stock 1 Farm'!J35-'Stock 1 Farm'!I35)","v":121729.57719453366},{"$f":"-('Stock 1 Farm'!K35-'Stock 1 Farm'!J35)","v":16354.10406656994},{"$f":"-('Stock 1 Farm'!L35-'Stock 1 Farm'!K35)","v":16844.727188567165},{"$f":"-('Stock 1 Farm'!M35-'Stock 1 Farm'!L35)","v":17350.069004224031},{"$f":"-('Stock 1 Farm'!N35-'Stock 1 Farm'!M35)","v":15829.601698845974},{"$f":"-('Stock 1 Farm'!O35-'Stock 1 Farm'!N35)","v":-6200.9246363283601},null,null,null,null,null,"Trading",null,null,null,{"$f":"-'Stock 1 Farm'!X35","v":17436.491572095252},{"$f":"-('Stock 1 Farm'!Y35-'Stock 1 Farm'!X35)","v":69745.966288380994},{"$f":"-('Stock 1 Farm'!Z35-'Stock 1 Farm'!Y35)","v":-49267.775630931355},{"$f":"-('Stock 1 Farm'!AA35-'Stock 1 Farm'!Z35)","v":151658.72891817958},{"$f":"-('Stock 1 Farm'!AB35-'Stock 1 Farm'!AA35)","v":-127912.16478493829},{"$f":"-('Stock 1 Farm'!AC35-'Stock 1 Farm'!AB35)","v":246644.98545114469},{"$f":"-('Stock 1 Farm'!AD35-'Stock 1 Farm'!AC35)","v":-223624.78680903785},{"$f":"-('Stock 1 Farm'!AE35-'Stock 1 Farm'!AD35)","v":338725.780019572},{"$f":"-('Stock 1 Farm'!AF35-'Stock 1 Farm'!AE35)","v":-314379.86458066525},{"$f":"-('Stock 1 Farm'!AG35-'Stock 1 Farm'!AF35)","v":436109.44177519891},{"$f":"-('Stock 1 Farm'!AH35-'Stock 1 Farm'!AG35)","v":-432838.62096188497},{"$f":"-('Stock 1 Farm'!AI35-'Stock 1 Farm'!AH35)","v":449192.72502845491},{"$f":"-('Stock 1 Farm'!AJ35-'Stock 1 Farm'!AI35)","v":-445823.77959074144},{"$f":"-('Stock 1 Farm'!AK35-'Stock 1 Farm'!AJ35)","v":462668.50677930861},{"$f":"-('Stock 1 Farm'!AL35-'Stock 1 Farm'!AK35)","v":-459198.49297846376},{"$f":"-('Stock 1 Farm'!AM35-'Stock 1 Farm'!AL35)","v":476548.5619826878},{"$f":"-('Stock 1 Farm'!AN35-'Stock 1 Farm'!AM35)","v":-473382.64164291869},{"$f":"-('Stock 1 Farm'!AO35-'Stock 1 Farm'!AN35)","v":489212.24334176467},{"$f":"-('Stock 1 Farm'!AP35-'Stock 1 Farm'!AO35)","v":-490452.42826903029},{"$f":"-('Stock 1 Farm'!AQ35-'Stock 1 Farm'!AP35)","v":484251.50363270193},{"$f":"-('Stock 1 Farm'!AR35-'Stock 1 Farm'!AQ35)","v":-480619.61735545663},{"$f":"-('Stock 1 Farm'!AS35-'Stock 1 Farm'!AR35)","v":498779.04874168319},{"$f":"-('Stock 1 Farm'!AT35-'Stock 1 Farm'!AS35)","v":-495038.20587612054},{"$f":"-('Stock 1 Farm'!AU35-'Stock 1 Farm'!AT35)","v":513742.42020393367},{"$f":"-('Stock 1 Farm'!AV35-'Stock 1 Farm'!AU35)","v":-509889.3520524042},{"$f":"-('Stock 1 Farm'!AW35-'Stock 1 Farm'!AV35)","v":529154.69281005161},{"$f":"-('Stock 1 Farm'!AX35-'Stock 1 Farm'!AW35)","v":-525186.03261397616},{"$f":"-('Stock 1 Farm'!AY35-'Stock 1 Farm'!AX35)","v":545029.33359435317},{"$f":"-('Stock 1 Farm'!AZ35-'Stock 1 Farm'!AY35)","v":-540941.61359239556},{"$f":"-('Stock 1 Farm'!BA35-'Stock 1 Farm'!AZ35)","v":561380.21360218374}]
[]
[null,"Total cultivation costs",null,null,{"$f":"SUM(E40:E42)","v":0},{"$f":"SUM(F40:F42)","v":1006319.5540816431},{"$f":"SUM(G40:G42)","v":1039108.3701583596},{"$f":"SUM(H40:H42)","v":739354.61330354318},371593.1820182447,391382.46865554934,106432.74564652017,109625.72801591642,67562.268133357051,81800.958964490681,{"$f":"SUM(O40:O42)","v":-23294.379473245936},null,null,null,null,"Total cultivation costs",null,null,null,null,{"$f":"SUM(Y40:Y42)","v":227524.97070836197},{"$f":"SUM(Z40:Z42)","v":778794.58337328117},{"$f":"SUM(AA40:AA42)","v":-397372.71397755109},1436481.0841359107,-993176.15558537061,1732530.7688889136,-1606913.6947237228,1978506.8767419674,-1846299.8047186541,2237682.2733742036,-2198379.9959289096,2304812.7415754297,-2264331.3958067764,2373957.1238226928,-2350402.2303701951,2417964.4985035518,-2388410.0352575248,2470210.9942220156,-2478288.5610840484,2454994.1816108022,{"$f":"SUM(AS40:AS42)","v":-2411947.4417739953},2528644.0070591266,-2484305.8650272149,2604503.3272709008,-2558835.0409780322,2682638.4270890271,-2635600.0922073722,{"$f":"SUM(AZ40:AZ42)","v":2763117.579901699},-2714668.0949735944,2846011.1072987495]
[]
[null,"Net capitalised production (internal production of fixed assets)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net capitalised production (internal production of fixed assets)"]
[null,null,"Land development (TP)",null,{"$f":"TP!E22","v":1945741.6247458234},{"$f":"TP!F22*(1+inflation_ch)","v":1752352.5295501836},{"$f":"TP!G22*(1+inflation_ch)^2","v":2082241.2692071209},{"$f":"TP!H22*(1+inflation_ch)^3","v":9012.5393554243674},{"$f":"TP!I22*(1+inflation_ch)^4","v":9282.9155360870973},{"$f":"TP!J22","v":0},{"$f":"TP!K22","v":0},{"$f":"TP!L22","v":0},{"$f":"TP!M22","v":0},{"$f":"TP!N22","v":0},{"$f":"TP!O22","v":0},null,null,null,null,null,"Land development (TP)",null,{"$f":"TP!AH22","v":971215.94671740651},{"$f":"TP!AI22","v":974525.67802841659},{"$f":"TP!AJ22*(1+inflation_ch)","v":876176.26477509178},{"$f":"TP!AK22*(1+inflation_ch)","v":876176.26477509178},{"$f":"TP!AL22*(1+inflation_ch)^2","v":1041120.6346035604},{"$f":"TP!AM22*(1+inflation_ch)^2","v":1041120.6346035604},{"$f":"TP!AN22*(1+inflation_ch)^3","v":4506.2696777121837},{"$f":"TP!AO22*(1+inflation_ch)^3","v":4506.2696777121837},{"$f":"TP!AP22*(1+inflation_ch)^4","v":4641.4577680435486},{"$f":"TP!AQ22*(1+inflation_ch)^4","v":4641.4577680435486},{"$f":"TP!AR22*(1+inflation_ch)^4","v":0},{"$f":"TP!AS22*(1+inflation_ch)^4","v":0},{"$f":"TP!AT22*(1+inflation_ch)^4","v":0},{"$f":"TP!AU22*(1+inflation_ch)^4","v":0},{"$f":"TP!AV22*(1+inflation_ch)^4","v":0},{"$f":"TP!AW22","v":0},{"$f":"TP!AX22","v":0},{"$f":"TP!AY22","v":0},{"$f":"TP!AZ22","v":0},{"$f":"TP!BA22","v":0},{"$f":"TP!BB22","v":0},{"$f":"TP!BC22","v":0},{"$f":"TP!BD22","v":0},{"$f":"TP!BE22","v":0},{"$f":"TP!BF22","v":0},{"$f":"TP!BG22","v":0},{"$f":"TP!BH22","v":0},{"$f":"TP!BI22","v":0},{"$f":"TP!BJ22","v":0},{"$f":"TP!BK22","v":0},{"$f":"TP!BL22","v":0},{"$f":"TP!BM22","v":0}]
[]
[null,"Total internal production",null,null,{"$f":"SUM(E46:E46)","v":1945741.6247458234},1752352.5295501836,2082241.2692071209,9012.5393554243674,9282.9155360870973,0,0,0,0,0,0,null,null,null,null,"Total internal production",null,null,{"$f":"SUM(W46:W46)","v":971215.94671740651},974525.67802841659,876176.26477509178,876176.26477509178,1041120.6346035604,1041120.6346035604,4506.2696777121837,4506.2696777121837,4641.4577680435486,4641.4577680435486,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"CULTIVATION COSTS "]
[null,null,"Farm 1",null,{"$f":"'Farm 1'!E34","v":0},{"$f":"'Farm 1'!F34","v":-1697402.954030446},{"$f":"'Farm 1'!G34","v":-4039997.7046260731},{"$f":"'Farm 1'!H34","v":-6122224.4649505634},{"$f":"'Farm 1'!I34","v":-6425573.3652556464},{"$f":"'Farm 1'!J34","v":-6320401.4623364573},{"$f":"'Farm 1'!K34","v":-6510013.5062065506},{"$f":"'Farm 1'!L34","v":-6705313.9113927484},{"$f":"'Farm 1'!M34","v":-6906473.3287345292},{"$f":"'Farm 1'!N34","v":-7113667.5285965661},{"$f":"'Farm 1'!O34","v":-7327077.5544544626}]
[null,null,"Trading",null,{"$f":"'Trading 1 Farm'!E34","v":0},{"$f":"'Trading 1 Farm'!F34","v":-203930.69937917366},{"$f":"'Trading 1 Farm'!G34","v":-422904.24727305933},{"$f":"'Trading 1 Farm'!H34","v":-657723.88715965778},{"$f":"'Trading 1 Farm'!I34","v":-903274.13836592983},{"$f":"'Trading 1 Farm'!J34","v":-1162965.4531461347},{"$f":"'Trading 1 Farm'!K34","v":-1197854.4167405188},{"$f":"'Trading 1 Farm'!L34","v":-1233790.0492427344},{"$f":"'Trading 1 Farm'!M34","v":-1270803.7507200164},{"$f":"'Trading 1 Farm'!N34","v":-1308927.8632416169},{"$f":"'Trading 1 Farm'!O34","v":-1348195.6991388653}]
[null,null,"Land development (TP)",null,{"$f":"+TP!E28","v":-1090277.9986250135},{"$f":"+TP!F28*(1+inflation_ch)","v":-831260.92147459637},{"$f":"+TP!G28*(1+inflation_ch)^2","v":-1153329.5198027177},{"$f":"+TP!H28*(1+inflation_ch)^3","v":-9012.5393554243674},{"$f":"+TP!I28*(1+inflation_ch)^4","v":-9282.9155360870973},{"$f":"+TP!J28","v":0},{"$f":"+TP!K28","v":0},{"$f":"+TP!L28","v":0},{"$f":"+TP!M28","v":0},{"$f":"+TP!N28","v":0},{"$f":"+TP!O28","v":0}]
[]
[null,"Total cultivation costs",null,null,{"$f":"SUM(E52:E54)","v":-1090277.9986250135},-2732594.5748842158,-5616231.4717018502,-6788960.8914656453,-7338130.4191576634,-7483366.9154825918,-7707867.9229470696,-7939103.9606354833,-8177277.0794545459,-8422595.3918381836,-8675273.2535933275]
[]
[null,"WAGES"]
[null,null,"Farm 1",null,{"$f":"'Farm 1'!E$35","v":-90188.838597651978},{"$f":"'Farm 1'!F$35","v":-554437.65178068075},{"$f":"'Farm 1'!G$35","v":-731131.44911591825},{"$f":"'Farm 1'!H$35","v":-891990.40483431728},{"$f":"'Farm 1'!I$35","v":-928793.87700714625},{"$f":"'Farm 1'!J$35","v":-1016473.3320791712},{"$f":"'Farm 1'!K$35","v":-1046967.5320415463},{"$f":"'Farm 1'!L$35","v":-1078376.5580027928},{"$f":"'Farm 1'!M$35","v":-1110727.8547428765},{"$f":"'Farm 1'!N$35","v":-1144049.6903851628},{"$f":"'Farm 1'!O$35","v":-1178371.1810967177}]
[null,null,"Trading",null,{"$f":"'Trading 1 Farm'!E$35","v":-8724.6572564969956},{"$f":"'Trading 1 Farm'!F$35","v":-23364.632132898954},{"$f":"'Trading 1 Farm'!G$35","v":-26472.128206574514},{"$f":"'Trading 1 Farm'!H$35","v":-29745.045875750999},{"$f":"'Trading 1 Farm'!I$35","v":-31913.95547085784},{"$f":"'Trading 1 Farm'!J$35","v":-34186.229100382923},{"$f":"'Trading 1 Farm'!K$35","v":-35211.815973394412},{"$f":"'Trading 1 Farm'!L$35","v":-36268.170452596249},{"$f":"'Trading 1 Farm'!M$35","v":-37356.215566174127},{"$f":"'Trading 1 Farm'!N$35","v":-38476.902033159357},{"$f":"'Trading 1 Farm'!O$35","v":-39631.209094154139}]
[null,null,"Holding",null,{"$f":"+Holding!E35","v":-208780},{"$f":"+Holding!F35","v":-215043.4},{"$f":"+Holding!G35","v":-243644.17220000003},{"$f":"+Holding!H35","v":-273767.451672},{"$f":"+Holding!I35","v":-293729.66168974998},{"$f":"+Holding!J35","v":-314643.21360206016},{"$f":"+Holding!K35","v":-324082.51001012197},{"$f":"+Holding!L35","v":-333804.98531042563},{"$f":"+Holding!M35","v":-343819.13486973837},{"$f":"+Holding!N35","v":-354133.70891583053},{"$f":"+Holding!O35","v":-364757.72018330544}]
[null,null,"French Direction",null,{"$f":"+Holding!E40","v":-508915.51167225896},{"$f":"+Holding!F40","v":-524182.97702242673},{"$f":"+Holding!G40","v":-593268.55363309977},{"$f":"+Holding!H40","v":-666027.50016109261},{"$f":"+Holding!I40","v":-714313.18347421032},{"$f":"+Holding!J40","v":-764896.58303597022},{"$f":"+Holding!K40","v":-787843.48052704928},{"$f":"+Holding!L40","v":-811478.78494286083},{"$f":"+Holding!M40","v":-835823.14849114663},{"$f":"+Holding!N40","v":-860897.84294588107},{"$f":"+Holding!O40","v":-886724.77823425748}]
[null,null,"CASL",null,{"$f":"+CASL!E26","v":-427453.16238716862},{"$f":"+CASL!F26","v":-457816.1691409651},{"$f":"+CASL!G26","v":-663734.14534737496},{"$f":"+CASL!H26","v":-741779.60479895666},{"$f":"+CASL!I26","v":-793971.71201487305},{"$f":"+CASL!J26","v":-848627.74401942547},{"$f":"+CASL!K26","v":-874086.57634000818},{"$f":"+CASL!L26","v":-900309.17363020859},{"$f":"+CASL!M26","v":-927318.44883911463},{"$f":"+CASL!N26","v":-955138.00230428821},{"$f":"+CASL!O26","v":-983792.14237341681}]
[null,null,"Land development (TP)",null,{"$f":"TP!E29","v":-501112.48949245148},{"$f":"TP!F29*(1+inflation_ch)","v":-592658.52583035175},{"$f":"TP!G29*(1+inflation_ch)^2","v":-666856.54132151545},{"$f":"+TP!H29","v":0},{"$f":"+TP!I29","v":0},{"$f":"+TP!J29","v":0},{"$f":"+TP!K29","v":0},{"$f":"+TP!L29","v":0},{"$f":"+TP!M29","v":0},{"$f":"+TP!N29","v":0},{"$f":"+TP!O29","v":0}]
[]
[null,"Total wages",null,null,{"$f":"SUM(E59:E64)","v":-1745174.659406028},-2367503.3559073233,-2925106.9898244832,-2603310.0073421178,-2762722.3896568371,-2978827.1018370101,-3068191.9148921203,-3160237.6723388839,-3255044.8025090499,-3352696.1465843217,-3453277.0309818517]
[]
[null,"OTHER FIXED COSTS"]
[null,null,"Farm 1",null,{"$f":"'Farm 1'!E$36","v":-1982419.6628902513},{"$f":"'Farm 1'!F$36","v":-2202498.478692858},{"$f":"'Farm 1'!G$36","v":-2610361.8177930224},{"$f":"'Farm 1'!H$36","v":-2640198.0862943423},{"$f":"'Farm 1'!I$36","v":-2820007.0407753363},{"$f":"'Farm 1'!J$36","v":-2972214.4323657332},{"$f":"'Farm 1'!K$36","v":-3058012.2672239863},{"$f":"'Farm 1'!L$36","v":-3166457.1973873107},{"$f":"'Farm 1'!M$36","v":-3233727.2335757278},{"$f":"'Farm 1'!N$36","v":-3317282.7187192841},{"$f":"'Farm 1'!O$36","v":-3447015.8587771817}]
[null,null,"Trading",null,{"$f":"'Trading 1 Farm'!E$36","v":-111241.38152187911},{"$f":"'Trading 1 Farm'!F$36","v":-40967.502238243826},{"$f":"'Trading 1 Farm'!G$36","v":-67972.835263318382},{"$f":"'Trading 1 Farm'!H$36","v":-175857.5878325426},{"$f":"'Trading 1 Farm'!I$36","v":-143086.73858823034},{"$f":"'Trading 1 Farm'!J$36","v":-177225.62605448003},{"$f":"'Trading 1 Farm'!K$36","v":-191672.38146294191},{"$f":"'Trading 1 Farm'!L$36","v":-200091.88231646075},{"$f":"'Trading 1 Farm'!M$36","v":-190603.76201233035},{"$f":"'Trading 1 Farm'!N$36","v":-191531.229921038},{"$f":"'Trading 1 Farm'!O$36","v":-207487.96791924388}]
[null,null,"Holding",null,{"$f":"+Holding!E33+Holding!E34","v":-503000},{"$f":"+Holding!F33+Holding!F34","v":-3090},{"$f":"+Holding!G33+Holding!G34","v":-3182.7},{"$f":"+Holding!H33+Holding!H34","v":-3278.181},{"$f":"+Holding!I33+Holding!I34","v":-3376.5264299999999},{"$f":"+Holding!J33+Holding!J34","v":-3477.8222228999994},{"$f":"+Holding!K33+Holding!K34","v":-3582.1568895869996},{"$f":"+Holding!L33+Holding!L34","v":-3689.6215962746101},{"$f":"+Holding!M33+Holding!M34","v":-3800.310244162848},{"$f":"+Holding!N33+Holding!N34","v":-3914.3195514877334},{"$f":"+Holding!O33+Holding!O34","v":-4031.7491380323654}]
[null,null,"French Direction",null,{"$f":"+Holding!E39+Holding!E38","v":-812474.98175008083},{"$f":"+Holding!F39","v":-307780.47999999998},{"$f":"+Holding!G39","v":-335061.9252},{"$f":"+Holding!H39","v":-354428.18790399999},{"$f":"+Holding!I39","v":-384154.16499395994},{"$f":"+Holding!J39","v":-395678.78994377877},{"$f":"+Holding!K39","v":-407549.15364209213},{"$f":"+Holding!L39","v":-419775.62825135491},{"$f":"+Holding!M39","v":-432368.89709889551},{"$f":"+Holding!N39","v":-445339.96401186241},{"$f":"+Holding!O39","v":-458700.16293221829}]
[null,null,"CASL",null,{"$f":"+CASL!E27","v":-168926.55887308446},{"$f":"+CASL!F27","v":-192513.26085236936},{"$f":"+CASL!G27","v":-291298.9089867936},{"$f":"+CASL!H27","v":-295018.26048684877},{"$f":"+CASL!I27","v":-303868.80830145418},{"$f":"+CASL!J27","v":-312984.87255049782},{"$f":"+CASL!K27","v":-322374.41872701276},{"$f":"+CASL!L27","v":-332045.65128882317},{"$f":"+CASL!M27","v":-342007.02082748781},{"$f":"+CASL!N27","v":-352267.2314523125},{"$f":"+CASL!O27","v":-362835.24839588185}]
[null,null,"Land development (TP)",null,{"$f":"+TP!E30","v":-354351.13662835828},{"$f":"+TP!F30*(1+inflation_ch)","v":-328433.08224523551},{"$f":"+TP!G30*(1+inflation_ch)^2","v":-262055.20808288772},{"$f":"+TP!H30","v":0},{"$f":"+TP!I30","v":0},{"$f":"+TP!J30","v":0},{"$f":"+TP!K30","v":0},{"$f":"+TP!L30","v":0},{"$f":"+TP!M30","v":0},{"$f":"+TP!N30","v":0},{"$f":"+TP!O30","v":0}]
[null,null,"- CASL rechargement",null,{"$f":"CASL!E19","v":649649.72126025311},{"$f":"CASL!F19","v":718019.42999333446},{"$f":"CASL!G19","v":1046190.1623341686},{"$f":"CASL!H19","v":1094540.5339058053},{"$f":"CASL!I19","v":1141163.1889363271},{"$f":"CASL!J19","v":1240354.0651278843},{"$f":"CASL!K19","v":1282357.814526388},{"$f":"CASL!L19","v":1340555.0962815969},{"$f":"CASL!M19","v":1336265.0483786648},{"$f":"CASL!N19","v":1357628.0803172567},{"$f":"CASL!O19","v":1437910.3106553699}]
[null,null,"- French Dir. Rechargement",null,{"$f":"Holding!E28","v":1328740.4934223397},{"$f":"Holding!F28","v":1027357.3502122394},{"$f":"Holding!G28","v":1017357.971949704},{"$f":"Holding!H28","v":1048615.4748549035},{"$f":"Holding!I28","v":1109029.9658481702},{"$f":"Holding!J28","v":1171578.312139045},{"$f":"Holding!K28","v":1207147.8262752506},{"$f":"Holding!L28","v":1243009.6053003252},{"$f":"Holding!M28","v":1279660.8592041568},{"$f":"Holding!N28","v":1318528.6276776707},{"$f":"Holding!O28","v":1358956.5581762996}]
[]
[null,"Total other fixed costs",null,null,{"$f":"SUM(E69:E77)","v":-1954023.5069810608},{"$f":"SUM(F69:F77)","v":-1329906.023823133},-1506385.2610421497,-1325624.2947570242,-1404300.1243044832,-1449649.1658704611,-1493684.7371439815,-1538495.2792583017,-1586581.3161757826,-1634178.7556610573,-1683204.1183308889]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+E69+E70+E75+E76","v":-115270.82972953771}]
[null,"Total fixed costs",null,null,{"$f":"E66+E78","v":-3699198.1663870886},-3697409.3797304565,-4431492.2508666329,-3928934.3020991422,-4167022.5139613203,-4428476.2677074708,-4561876.6520361016,-4698732.9515971858,-4841626.118684832,-4986874.9022453791,-5136481.1493127402]
[]
[null,null,null,null,"N","N+1","N+2","N+3","N+4","N+5","N+6","N+7","N+8","N+9","N+10",null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32]
[]
[null,"DEPRECIATIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DEPRECIATION"]
[null,null,"Farm 1",null,{"$f":"'Farm 1'!E$41","v":-730941.68126388325},{"$f":"'Farm 1'!F$41","v":-1403134.8829130076},{"$f":"'Farm 1'!G$41","v":-2119520.1961170114},{"$f":"'Farm 1'!H$41","v":-2422083.9076992646},{"$f":"'Farm 1'!I$41","v":-2360906.6498235986},{"$f":"'Farm 1'!J$41","v":-2362131.5692116627},{"$f":"'Farm 1'!K$41","v":-2412383.5517783263},{"$f":"'Farm 1'!L$41","v":-2409848.8215025109},{"$f":"'Farm 1'!M$41","v":-2337017.1446338701},{"$f":"'Farm 1'!N$41","v":-2307609.4523796109},{"$f":"'Farm 1'!O$41","v":-2005178.8803320229},null,null,null,null,null,"Farm 1",null,{"$f":"-'Farm 1'!AH$261","v":-365470.84063194162},{"$f":"-'Farm 1'!AI$261","v":-365470.84063194162},{"$f":"-'Farm 1'!AJ$261","v":-701567.44145650382},{"$f":"-'Farm 1'!AK$261","v":-701567.44145650382},{"$f":"-'Farm 1'!AL$261","v":-1059760.0980585057},{"$f":"-'Farm 1'!AM$261","v":-1059760.0980585057},{"$f":"-'Farm 1'!AN$261","v":-1211041.9538496323},{"$f":"-'Farm 1'!AO$261","v":-1211041.9538496323},{"$f":"-'Farm 1'!AP$261","v":-1180453.3249117993},{"$f":"-'Farm 1'!AQ$261","v":-1180453.3249117993},{"$f":"-'Farm 1'!AR$261","v":-1181065.7846058314},{"$f":"-'Farm 1'!AS$261","v":-1181065.7846058314},{"$f":"-'Farm 1'!AT$261","v":-1206191.7758891631},{"$f":"-'Farm 1'!AU$261","v":-1206191.7758891631},{"$f":"-'Farm 1'!AV$261","v":-1204924.4107512555},{"$f":"-'Farm 1'!AW$261","v":-1204924.4107512555},{"$f":"-'Farm 1'!AX$261","v":-1168508.5723169351},{"$f":"-'Farm 1'!AY$261","v":-1168508.5723169351},{"$f":"-'Farm 1'!AZ$261","v":-1153804.7261898054},{"$f":"-'Farm 1'!BA$261","v":-1153804.7261898054},{"$f":"-'Farm 1'!BB$261","v":-1002589.4401660115},{"$f":"-'Farm 1'!BC$261","v":-1002589.4401660115},{"$f":"-'Farm 1'!BD$261","v":-1196851.1144808892},{"$f":"-'Farm 1'!BE$261","v":-1196851.1144808892},{"$f":"-'Farm 1'!BF$261","v":-860532.06319278642},{"$f":"-'Farm 1'!BG$261","v":-860532.06319278642},{"$f":"-'Farm 1'!BH$261","v":-1211063.4885086254},{"$f":"-'Farm 1'!BI$261","v":-1211063.4885086254},{"$f":"-'Farm 1'!BJ$261","v":-790772.00271241972},{"$f":"-'Farm 1'!BK$261","v":-790772.00271241972},{"$f":"-'Farm 1'!BL$261","v":-1165064.0916577424},{"$f":"-'Farm 1'!BM$261","v":-1165064.0916577424}]
[null,null,"Trading",null,{"$f":"'Trading 1 Farm'!E$42","v":-61035.218923357665},{"$f":"'Trading 1 Farm'!F$42","v":-63198.218923357665},{"$f":"'Trading 1 Farm'!G$42","v":-65426.108923357664},{"$f":"'Trading 1 Farm'!H$42","v":-125431.48719182151},{"$f":"'Trading 1 Farm'!I$42","v":-124349.98719182151},{"$f":"'Trading 1 Farm'!J$42","v":-123570.5177478515},{"$f":"'Trading 1 Farm'!K$42","v":-123742.77265920697},{"$f":"'Trading 1 Farm'!L$42","v":-123920.19521790306},{"$f":"'Trading 1 Farm'!M$42","v":-121485.71966187307},{"$f":"'Trading 1 Farm'!N$42","v":-120231.96475051763},{"$f":"'Trading 1 Farm'!O$42","v":-64927.602665086502},null,null,null,null,null,"Trading",null,{"$f":"-'Trading 1 Farm'!AH$205","v":-30517.609461678832},{"$f":"-'Trading 1 Farm'!AI$205","v":-30517.609461678832},{"$f":"-'Trading 1 Farm'!AJ$205","v":-31599.109461678832},{"$f":"-'Trading 1 Farm'!AK$205","v":-31599.109461678832},{"$f":"-'Trading 1 Farm'!AL$205","v":-32713.054461678832},{"$f":"-'Trading 1 Farm'!AM$205","v":-32713.054461678832},{"$f":"-'Trading 1 Farm'!AN$205","v":-62715.743595910753},{"$f":"-'Trading 1 Farm'!AO$205","v":-62715.743595910753},{"$f":"-'Trading 1 Farm'!AP$205","v":-62174.993595910753},{"$f":"-'Trading 1 Farm'!AQ$205","v":-62174.993595910753},{"$f":"-'Trading 1 Farm'!AR$205","v":-61785.258873925748},{"$f":"-'Trading 1 Farm'!AS$205","v":-61785.258873925748},{"$f":"-'Trading 1 Farm'!AT$205","v":-61871.386329603483},{"$f":"-'Trading 1 Farm'!AU$205","v":-61871.386329603483},{"$f":"-'Trading 1 Farm'!AV$205","v":-61960.097608951532},{"$f":"-'Trading 1 Farm'!AW$205","v":-61960.097608951532},{"$f":"-'Trading 1 Farm'!AX$205","v":-60742.859830936533},{"$f":"-'Trading 1 Farm'!AY$205","v":-60742.859830936533},{"$f":"-'Trading 1 Farm'!AZ$205","v":-60115.982375258813},{"$f":"-'Trading 1 Farm'!BA$205","v":-60115.982375258813},{"$f":"-'Trading 1 Farm'!BB$205","v":-32463.801332543251},{"$f":"-'Trading 1 Farm'!BC$205","v":-32463.801332543251},{"$f":"-'Trading 1 Farm'!BD$205","v":-61608.133576352418},{"$f":"-'Trading 1 Farm'!BE$205","v":-61608.133576352418},{"$f":"-'Trading 1 Farm'!BF$205","v":-33939.04858026783},{"$f":"-'Trading 1 Farm'!BG$205","v":-33939.04858026783},{"$f":"-'Trading 1 Farm'!BH$205","v":-60945.545843635329},{"$f":"-'Trading 1 Farm'!BI$205","v":-60945.545843635329},{"$f":"-'Trading 1 Farm'!BJ$205","v":-748.52446559424379},{"$f":"-'Trading 1 Farm'!BK$205","v":-748.52446559424379},{"$f":"-'Trading 1 Farm'!BL$205","v":-61106.164383341558},{"$f":"-'Trading 1 Farm'!BM$205","v":-61106.164383341558}]
[null,null,"French Direction",null,{"$f":"+Holding!E$46","v":-7350},{"$f":"+Holding!F$46","v":-7350},{"$f":"+Holding!G$46","v":-7350},{"$f":"+Holding!H$46","v":-10562.61738},{"$f":"+Holding!I$46","v":-10562.61738},{"$f":"+Holding!J$46","v":-11002.939159295998},{"$f":"+Holding!K$46","v":-11755.192106109269},{"$f":"+Holding!L$46","v":-11755.192106109269},{"$f":"+Holding!M$46","v":-11468.813614114661},{"$f":"+Holding!N$46","v":-12290.820719927086},{"$f":"+Holding!O$46","v":-13531.617009823583},null,null,null,null,null,"French Direction",null,{"$f":"-Holding!AH$226","v":-3675},{"$f":"-Holding!AI$226","v":-3675},{"$f":"-Holding!AJ$226","v":-3675},{"$f":"-Holding!AK$226","v":-3675},{"$f":"-Holding!AL$226","v":-3675},{"$f":"-Holding!AM$226","v":-3675},{"$f":"-Holding!AN$226","v":-5281.3086899999998},{"$f":"-Holding!AO$226","v":-5281.3086899999998},{"$f":"-Holding!AP$226","v":-5281.3086899999998},{"$f":"-Holding!AQ$226","v":-5281.3086899999998},{"$f":"-Holding!AR$226","v":-5501.4695796479991},{"$f":"-Holding!AS$226","v":-5501.4695796479991},{"$f":"-Holding!AT$226","v":-5877.5960530546345},{"$f":"-Holding!AU$226","v":-5877.5960530546345},{"$f":"-Holding!AV$226","v":-5877.5960530546345},{"$f":"-Holding!AW$226","v":-5877.5960530546345},{"$f":"-Holding!AX$226","v":-5734.4068070573303},{"$f":"-Holding!AY$226","v":-5734.4068070573303},{"$f":"-Holding!AZ$226","v":-6145.4103599635428},{"$f":"-Holding!BA$226","v":-6145.4103599635428},{"$f":"-Holding!BB$226","v":-6765.8085049117917},{"$f":"-Holding!BC$226","v":-6765.8085049117917},{"$f":"-Holding!BD$226","v":-6389.6820315051573},{"$f":"-Holding!BE$226","v":-6389.6820315051573},{"$f":"-Holding!BF$226","v":-6389.6820315051573},{"$f":"-Holding!BG$226","v":-6389.6820315051573},{"$f":"-Holding!BH$226","v":-6622.7190265390182},{"$f":"-Holding!BI$226","v":-6622.7190265390182},{"$f":"-Holding!BJ$226","v":-6211.7154736328057},{"$f":"-Holding!BK$226","v":-6211.7154736328057},{"$f":"-Holding!BL$226","v":-6930.9269588151246},{"$f":"-Holding!BM$226","v":-6930.9269588151246}]
[null,null,"CASL",null,{"$f":"+CASL!E$33","v":-53270},{"$f":"+CASL!F$33","v":-67690},{"$f":"+CASL!G$33","v":-91157.108000000007},{"$f":"+CASL!H$33","v":-57742.668620000004},{"$f":"+CASL!I$33","v":-43322.668620000004},{"$f":"+CASL!J$33","v":-78741.448557960975},{"$f":"+CASL!K$33","v":-85896.819459366976},{"$f":"+CASL!L$33","v":-108200.27136256511},{"$f":"+CASL!M$33","v":-66939.578712062153},{"$f":"+CASL!N$33","v":-50222.846560656151},{"$f":"+CASL!O$33","v":-91282.919886071308},null,null,null,null,null,"CASL",null,{"$f":"-CASL!AH$211","v":-26635},{"$f":"-CASL!AI$211","v":-26635},{"$f":"-CASL!AJ$211","v":-33845},{"$f":"-CASL!AK$211","v":-33845},{"$f":"-CASL!AL$211","v":-45578.554000000004},{"$f":"-CASL!AM$211","v":-45578.554000000004},{"$f":"-CASL!AN$211","v":-28871.334310000002},{"$f":"-CASL!AO$211","v":-28871.334310000002},{"$f":"-CASL!AP$211","v":-21661.334310000002},{"$f":"-CASL!AQ$211","v":-21661.334310000002},{"$f":"-CASL!AR$211","v":-39370.724278980488},{"$f":"-CASL!AS$211","v":-39370.724278980488},{"$f":"-CASL!AT$211","v":-42948.409729683488},{"$f":"-CASL!AU$211","v":-42948.409729683488},{"$f":"-CASL!AV$211","v":-54100.135681282554},{"$f":"-CASL!AW$211","v":-54100.135681282554},{"$f":"-CASL!AX$211","v":-33469.789356031077},{"$f":"-CASL!AY$211","v":-33469.789356031077},{"$f":"-CASL!AZ$211","v":-25111.423280328076},{"$f":"-CASL!BA$211","v":-25111.423280328076},{"$f":"-CASL!BB$211","v":-45641.459943035654},{"$f":"-CASL!BC$211","v":-45641.459943035654},{"$f":"-CASL!BD$211","v":-49788.977932035952},{"$f":"-CASL!BE$211","v":-49788.977932035952},{"$f":"-CASL!BF$211","v":-62716.884711423234},{"$f":"-CASL!BG$211","v":-62716.884711423234},{"$f":"-CASL!BH$211","v":-38800.659072728915},{"$f":"-CASL!BI$211","v":-38800.659072728915},{"$f":"-CASL!BJ$211","v":-29111.021977657794},{"$f":"-CASL!BK$211","v":-29111.021977657794},{"$f":"-CASL!BL$211","v":-52910.961225163184},{"$f":"-CASL!BM$211","v":-52910.961225163184}]
[null,null,"Land development (TP)",null,{"$f":"+TP!E$36","v":-824882.1859090908},{"$f":"+TP!F$36*(1+inflation_ch)","v":-799128.25478181813},{"$f":"+TP!G$36*(1+inflation_ch)^2","v":-728748.40897854534},{"$f":"+TP!H$36*(1+inflation_ch)^3","v":-66661.810635000002},{"$f":"+TP!I$36*(1+inflation_ch)^4","v":-68661.664954049993},{"$f":"+TP!J$36","v":0},{"$f":"+TP!K$36","v":0},{"$f":"+TP!L$36","v":0},{"$f":"+TP!M$36","v":0},{"$f":"+TP!N$36","v":0},{"$f":"+TP!O$36","v":0},null,null,null,null,null,"Land development (TP)",null,{"$f":"-TP!AH$308","v":-412441.0929545454},{"$f":"-TP!AI$308","v":-412441.0929545454},{"$f":"-TP!AJ$308","v":-387926.33727272722},{"$f":"-TP!AK$308","v":-387926.33727272722},{"$f":"-TP!AL$308","v":-343457.63454545452},{"$f":"-TP!AM$308","v":-343457.63454545452},{"$f":"-TP!AN$308","v":-30502.5},{"$f":"-TP!AO$308","v":-30502.5},{"$f":"-TP!AP$308","v":-30502.5},{"$f":"-TP!AQ$308","v":-30502.5},{"$f":"-TP!AR$308","v":0},{"$f":"-TP!AS$308","v":0}]
[]
[]
[null,"Total depreciation",null,null,{"$f":"SUM(E85:E89)","v":-1677479.0860963317},-2340501.3566181832,-3012201.8220189139,-2682482.4915260863,-2607803.5879694703,-2575446.4746767711,-2633778.3360030092,-2653724.4801890883,-2536911.25662192,-2490355.0844107117,-2174921.0198930046,null,null,null,null,"Total Depreciation",null,null,{"$f":"SUM(W85:W89)","v":-838739.54304816585},-838739.54304816585,-1158612.8881909098,-1158612.8881909098,-1485184.3410656389,-1485184.3410656389,-1338412.8404455432,-1338412.8404455432,-1300073.4615077102,-1300073.4615077102,-1287723.2373383855,-1287723.2373383855,-1316889.1680015046,-1316889.1680015046,-1326862.2400945441,-1326862.2400945441,-1268455.62831096,-1268455.62831096,-1245177.5422053558,-1245177.5422053558,-1087460.5099465023,-1087460.5099465023,{"$f":"SUM(AS85:AS89)","v":-1314637.9080207825},-1314637.9080207825,-963577.67851598258,-963577.67851598258,-1317432.4124515285,-1317432.4124515285,-826843.26462930453,-826843.26462930453,-1286012.1442250623,-1286012.1442250623]
[]
[null,"EBIT"]
[null,null,"Farm 1",null,{"$f":"E27+E32+E40+E52+E59+E69+E85","v":-2803550.1827517864},-1875294.7477867051,1089233.4713645754,5056965.7517415434,7488855.1955136284,9965244.0785851926,11112734.437658526,12082997.35863547,12826487.997379355,13602152.181519732,14540804.8934108]
[null,null,"Trading",null,{"$f":"E28+E33+E41+E53+E60+E70+E86","v":-181001.25770173379},-105574.80054561506,-72815.375985173945,-143728.08765794174,-2406.3505747199524,94110.028920321667,158890.63816770227,205211.27069982066,250834.93541441625,284545.32869792369,338555.63096954802]
[]
[null,"Total EBIT",null,null,{"$f":"SUM(E95:E96)","v":-2984551.44045352},-1980869.5483323203,1016418.0953794015,4913237.6640836019,7486448.8449389087,10059354.107505513,11271625.075826228,12288208.629335292,13077322.932793772,13886697.510217655,14879360.524380349]
[]
[null,"FINANCIAL RESULT - from farm (bank overdraft)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FINANCIAL RESULT - from farm (bank overdraft)"]
[null,null,"Farm 1",null,{"$f":"'Farm 1'!E$46","v":0},{"$f":"'Farm 1'!F$46","v":0},{"$f":"'Farm 1'!G$46","v":0},{"$f":"'Farm 1'!H$46","v":0},{"$f":"'Farm 1'!I$46","v":0},{"$f":"'Farm 1'!J$46","v":0},{"$f":"'Farm 1'!K$46","v":0},{"$f":"'Farm 1'!L$46","v":0},{"$f":"'Farm 1'!M$46","v":0},{"$f":"'Farm 1'!N$46","v":0},{"$f":"'Farm 1'!O$46","v":0},null,null,null,null,null,"Farm 1",null,{"$f":"+E101","v":0},null,{"$f":"+F101","v":0},null,{"$f":"+G101","v":0},null,{"$f":"+H101","v":0},null,{"$f":"+I101","v":0},null,{"$f":"+J101","v":0},null,{"$f":"+K101","v":0},null,{"$f":"+L101","v":0},null,{"$f":"+M101","v":0},null,{"$f":"+N101","v":0},null,{"$f":"+O101","v":0},null,{"$f":"+P101","v":0}]
[null,null,"Trading",null,{"$f":"'Trading 1 Farm'!E$47","v":0},{"$f":"'Trading 1 Farm'!F$47","v":0},{"$f":"'Trading 1 Farm'!G$47","v":0},{"$f":"'Trading 1 Farm'!H$47","v":0},{"$f":"'Trading 1 Farm'!I$47","v":0},{"$f":"'Trading 1 Farm'!J$47","v":0},{"$f":"'Trading 1 Farm'!K$47","v":0},{"$f":"'Trading 1 Farm'!L$47","v":0},{"$f":"'Trading 1 Farm'!M$47","v":0},{"$f":"'Trading 1 Farm'!N$47","v":0},{"$f":"'Trading 1 Farm'!O$47","v":0},null,null,null,null,null,"Trading",null,{"$f":"+E102","v":0},null,{"$f":"+F102","v":0},null,{"$f":"+G102","v":0},null,{"$f":"+H102","v":0},null,{"$f":"+I102","v":0},null,{"$f":"+J102","v":0},null,{"$f":"+K102","v":0},null,{"$f":"+L102","v":0},null,{"$f":"+M102","v":0},null,{"$f":"+N102","v":0},null,{"$f":"+O102","v":0},null,{"$f":"+P102","v":0}]
[]
[null,"Financial expenses",null,null,{"$f":"SUM(E101:E102)","v":0},{"$f":"SUM(F101:F102)","v":0},{"$f":"SUM(G101:G102)","v":0},{"$f":"SUM(H101:H102)","v":0},{"$f":"SUM(I101:I102)","v":0},null,{"$f":"SUM(K101:K102)","v":0},{"$f":"SUM(L101:L102)","v":0},{"$f":"SUM(M101:M102)","v":0},{"$f":"SUM(N101:N102)","v":0},{"$f":"SUM(O101:O102)","v":0},null,null,null,null,"Financial expenses",null,null,{"$f":"SUM(W101:W103)","v":0},{"$f":"SUM(X101:X103)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,"N","N+1","N+2","N+3","N+4","N+5","N+6","N+7","N+8","N+9","N+10"]
[]
[null,"INVESTMENT CODE - DEDUCTIBLE INCOME TAX (40% of invest)"]
[null,null,"Farm 1",null,{"$f":"+'Farm 1'!E47","v":-2824446.3220626083},{"$f":"+'Farm 1'!F47","v":-4181836.4321363876},{"$f":"+'Farm 1'!G47","v":-6250410.627289433},{"$f":"+'Farm 1'!H47","v":-6250410.627289433},{"$f":"+'Farm 1'!I47","v":-6250410.627289433},{"$f":"+'Farm 1'!J47","v":0},{"$f":"+'Farm 1'!K47","v":0},{"$f":"+'Farm 1'!L47","v":0},{"$f":"+'Farm 1'!M47","v":0},{"$f":"+'Farm 1'!N47","v":0},{"$f":"+'Farm 1'!O47","v":0}]
[null,null,"Trading",null,{"$f":"+'Trading 1 Farm'!E48","v":-234060.87569343066},{"$f":"+'Trading 1 Farm'!F48","v":-237521.67569343065},{"$f":"+'Trading 1 Farm'!G48","v":-241086.29969343066},{"$f":"+'Trading 1 Farm'!H48","v":-489507.81276728609},{"$f":"+'Trading 1 Farm'!I48","v":-489507.81276728609}]
[null,"Total",null,null,{"$f":"SUM(E109:E110)","v":-2824446.3220626083},-4181836.4321363876,-6250410.627289433,-6250410.627289433,-6250410.627289433,0,0,0,0,0,0]
[]
[]
[null,"TAX INCOME (LOSSES CARRY FORWARD)"]
[null,null,"Farm 1 taxable income",null,{"$f":"E95","v":-2803550.1827517864},{"$f":"IF(E116<0,SUM(E95:F95),F95)","v":-4678844.9305384913},{"$f":"IF(F116<0,SUM(E95:G95),G95)","v":-3589611.4591739159},{"$f":"IF(G116<0,SUM(E95:H95),H95)","v":1467354.2925676275},7488855.1955136284,9965244.0785851926,11112734.437658526,12082997.35863547,12826487.997379355,13602152.181519732,14540804.8934108]
[null,null,"Trading",null,{"$f":"E96","v":-181001.25770173379},{"$f":"IF(E117<0,SUM(E96:F96),F96)","v":-286576.05824734888},{"$f":"IF(F117<0,SUM(E96:G96),G96)","v":-359391.43423252285},-503119.52189046459,-324524.61476345069,-124839.78529751397,106866.22885536225,205211.27069982066,250834.93541441625,284545.32869792369,338555.63096954802]
[]
[null,"Total Farms income",null,null,{"$f":"SUM(E116:E117)","v":-2984551.44045352},-4965420.9887858406,-3949002.8934064386,964234.77067716292,7164330.5807501776,9840404.2932876777,11219600.666513888,12288208.629335292,13077322.932793772,13886697.510217655,14879360.524380349]
[]
[null,"INCOME TAX From Farms"]
[null,null,"Farm 1",{"$f":"incometax_loc","v":0.25},{"$f":"'Farm 1'!E49","v":0},{"$f":"'Farm 1'!F49","v":0},{"$f":"'Farm 1'!G49","v":0},{"$f":"'Farm 1'!H49","v":-183419.28657095344},{"$f":"'Farm 1'!I49","v":-936106.89943920355},{"$f":"'Farm 1'!J49","v":-2491311.0196462981},{"$f":"'Farm 1'!K49","v":-2778183.6094146315},{"$f":"'Farm 1'!L49","v":-3020749.3396588676},{"$f":"'Farm 1'!M49","v":-3206621.9993448388},{"$f":"'Farm 1'!N49","v":-3400538.045379933},{"$f":"'Farm 1'!O49","v":-3635201.2233527}]
[null,null,"Trading",{"$f":"incometax_loc","v":0.25},{"$f":"'Trading 1 Farm'!E50","v":0},{"$f":"'Trading 1 Farm'!F50","v":0},{"$f":"'Trading 1 Farm'!G50","v":0},{"$f":"'Trading 1 Farm'!H50","v":0},{"$f":"'Trading 1 Farm'!I50","v":0},{"$f":"'Trading 1 Farm'!J50","v":0},{"$f":"'Trading 1 Farm'!K50","v":-39722.659541925568},{"$f":"'Trading 1 Farm'!L50","v":-51302.817674955164},{"$f":"'Trading 1 Farm'!M50","v":-62708.733853604062},{"$f":"'Trading 1 Farm'!N50","v":-71136.332174480922},{"$f":"'Trading 1 Farm'!O50","v":-84638.907742387004}]
[]
[null,"Total Income Tax from Farms",null,null,{"$f":"SUM(E122:E123)","v":0},0,0,-183419.28657095344,-936106.89943920355,-2491311.0196462981,-2817906.2689565569,-3072052.1573338229,-3269330.733198443,-3471674.3775544139,-3719840.1310950872]
[]
[]
[null,"Investments and contribution from shareholders (inflation adjusted)"]
[]
[null,null,null,null,"N","N+1","N+2","N+3","N+4","N+5","N+6","N+7","N+8","N+9","N+10"]
[]
[null,"LAND INVESTMENTS NEEDS"]
[null,null,"Farm 1",null,{"$f":"'Farm 1'!E$75","v":3728151.5420213672},{"$f":"'Farm 1'!F$75","v":3377356.6015823521},{"$f":"'Farm 1'!G$75","v":3491570.4898309875},{"$f":"'Farm 1'!H$75","v":9012.5393554243674},{"$f":"'Farm 1'!I$75","v":9282.9155360870973},{"$f":"'Farm 1'!J$75","v":0},{"$f":"'Farm 1'!K$75","v":0},{"$f":"'Farm 1'!L$75","v":0},{"$f":"'Farm 1'!M$75","v":0},{"$f":"'Farm 1'!N$75","v":0},{"$f":"'Farm 1'!O$75","v":0}]
[null,null,"Trading",null,{"$f":"'Trading 1 Farm'!E$74","v":0},{"$f":"'Trading 1 Farm'!F$74","v":0},{"$f":"'Trading 1 Farm'!G$74","v":0},{"$f":"'Trading 1 Farm'!H$74","v":0},{"$f":"'Trading 1 Farm'!I$74","v":0},{"$f":"'Trading 1 Farm'!J$74","v":0},{"$f":"'Trading 1 Farm'!K$74","v":0},{"$f":"'Trading 1 Farm'!L$74","v":0},{"$f":"'Trading 1 Farm'!M$74","v":0},{"$f":"'Trading 1 Farm'!N$74","v":0},{"$f":"'Trading 1 Farm'!O$74","v":0}]
[]
[null,"Total land investments",null,null,{"$f":"SUM(E132:E134)","v":3728151.5420213672},3377356.6015823521,3491570.4898309875,9012.5393554243674,9282.9155360870973,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F137*(1+inflation_ch)^7","v":0}]
[null,"TOTAL INVESTMENTS NEEDS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F138*(1+inflation_ch)^10","v":0}]
[null,null,"Farm 1",null,{"$f":"SUM('Farm 1'!E$75:E$76)","v":10789267.347177889},{"$f":"SUM('Farm 1'!F$75:F$76)","v":7077977.8767667999},{"$f":"SUM('Farm 1'!G$75:G$76)","v":8679715.1527136005},{"$f":"SUM('Farm 1'!H$75:H$76)","v":1163584.8673870643},{"$f":"SUM('Farm 1'!I$75:I$76)","v":15191.836788587098},{"$f":"SUM('Farm 1'!J$75:J$76)","v":6086.1888900749991},{"$f":"SUM('Farm 1'!K$75:K$76)","v":277079.83540955442},{"$f":"SUM('Farm 1'!L$75:L$76)","v":6456.8377934805676},{"$f":"SUM('Farm 1'!M$75:M$76)","v":2226273.4032709808},{"$f":"SUM('Farm 1'!N$75:N$76)","v":3180601.8576805871},{"$f":"SUM('Farm 1'!O$75:O$76)","v":1659771.6165591981},"Investment renewals"]
[null,null,"Trading",null,{"$f":"SUM('Trading 1 Farm'!E$74:E$75)","v":585152.18923357665},{"$f":"SUM('Trading 1 Farm'!F$74:F$75)","v":8652},{"$f":"SUM('Trading 1 Farm'!G$74:G$75)","v":8911.56},{"$f":"SUM('Trading 1 Farm'!H$74:H$75)","v":621053.78268463851},{"$f":"SUM('Trading 1 Farm'!I$74:I$75)","v":0},{"$f":"SUM('Trading 1 Farm'!J$74:J$75)","v":7303.4266680899991},{"$f":"SUM('Trading 1 Farm'!K$74:K$75)","v":3761.2647340663498},{"$f":"SUM('Trading 1 Farm'!L$74:L$75)","v":3874.1026760883406},{"$f":"SUM('Trading 1 Farm'!M$74:M$75)","v":0},{"$f":"SUM('Trading 1 Farm'!N$74:N$75)","v":0},{"$f":"SUM('Trading 1 Farm'!O$74:O$75)","v":8466.6731898679664}]
[null,null,"French Direction",null,{"$f":"Holding!E$66","v":36750},{"$f":"Holding!F$66","v":0},{"$f":"Holding!G$66","v":0},{"$f":"Holding!H$66","v":16063.0869},{"$f":"Holding!I$66","v":0},{"$f":"Holding!J$66","v":38951.608896479993},{"$f":"Holding!K$66","v":3761.2647340663498},{"$f":"Holding!L$66","v":0},{"$f":"Holding!M$66","v":14631.194440026964},{"$f":"Holding!N$66","v":4110.0355290621201},{"$f":"Holding!O$66","v":45155.59034596249}]
[null,null,"CASL",null,{"$f":"SUM(CASL!E$53:E$54)","v":175350},{"$f":"SUM(CASL!F$53:F$54)","v":43260},{"$f":"SUM(CASL!G$53:G$54)","v":80204.040000000008},{"$f":"SUM(CASL!H$53:H$54)","v":41305.080600000001},{"$f":"SUM(CASL!I$53:I$54)","v":0},{"$f":"SUM(CASL!J$53:J$54)","v":203278.70892850496},{"$f":"SUM(CASL!K$53:K$54)","v":50150.196454217992},{"$f":"SUM(CASL!L$53:L$54)","v":92978.464226120166},{"$f":"SUM(CASL!M$53:M$54)","v":47883.909076451884},{"$f":"SUM(CASL!N$53:N$54)","v":0},{"$f":"SUM(CASL!O$53:O$54)","v":235655.73711799178}]
[null,null,"Land development (TP)",null,{"$f":"+TP!E58","v":4071910.9295454542},{"$f":"+TP!F58","v":-196118.04545454547},{"$f":"+TP!G58","v":-266812.21636363631},{"$f":"+TP!H58","v":-1199320.5381818183},{"$f":"+TP!I58","v":0},{"$f":"+TP!J58","v":0},{"$f":"+TP!K58","v":0},{"$f":"+TP!L58","v":0},{"$f":"+TP!M58","v":0},{"$f":"+TP!N58","v":0},{"$f":"+TP!O58","v":0}]
[]
[null,"Total investments",null,null,{"$f":"SUM(E139:E143)","v":15658430.465956921},6933771.8313122541,8502018.5363499634,642686.27938988456,15191.836788587098,255619.93338314997,334752.56133190508,103309.40469568907,2288788.5067874594,3184711.8932096492,1949049.6172130203]
[null,null,null,"investments without Land",{"$f":"E145-E136","v":11930278.923935553},{"$f":"F145-F136","v":3556415.229729902},{"$f":"G145-G136","v":5010448.0465189759}]
[null,"Total accumulated investments",null,null,{"$f":"E145","v":15658430.465956921},{"$f":"F145+E147","v":22592202.297269173},{"$f":"G145+F147","v":31094220.833619136},{"$f":"H145+G147","v":31736907.113009021},31752098.949797608,32007718.883180756,32342471.444512662,32445780.849208351,34734569.355995812,37919281.249205463,39868330.866418481]
[]
[null,null,null,null,"N","N+1","N+2","N+3","N+4","N+5","N+6","N+7","N+8","N+9","N+10"]
[null,"TOTAL CAPITAL NEEDS"]
[null,null,"Farm 1",null,{"$f":"'Farm 1'!E81","v":12929158.4735418},{"$f":"'Farm 1'!F81","v":9781353.0020070933},{"$f":"'Farm 1'!G81","v":10299408.057110419},{"$f":"'Farm 1'!H81","v":0},{"$f":"'Farm 1'!I81","v":0},{"$f":"'Farm 1'!J81","v":0},{"$f":"'Farm 1'!K81","v":0},{"$f":"'Farm 1'!L81","v":0},{"$f":"'Farm 1'!M81","v":0},{"$f":"'Farm 1'!N81","v":0},{"$f":"'Farm 1'!O81","v":0}]
[null,null,"Trading",null,{"$f":"'Trading 1 Farm'!E80","v":705152.18923357665},{"$f":"'Trading 1 Farm'!F80","v":238652},{"$f":"'Trading 1 Farm'!G80","v":258911.56},{"$f":"'Trading 1 Farm'!H80","v":871053.78268463851},{"$f":"'Trading 1 Farm'!I80","v":320000},{"$f":"'Trading 1 Farm'!J80","v":197303.42666808999},{"$f":"'Trading 1 Farm'!K80","v":3761.2647340663498},{"$f":"'Trading 1 Farm'!L80","v":0}]
[null,null,"French Dir & Holding",null,{"$f":"+Holding!E71","v":741180},{"$f":"+Holding!F71","v":210783.4},{"$f":"+Holding!G71","v":239476.87220000004},{"$f":"+Holding!H71","v":282546.10219199996},{"$f":"+Holding!I71","v":286543.57073974999},{"$f":"+Holding!J71","v":346069.70556214417},{"$f":"+Holding!K71","v":319670.73952766607},{"$f":"+Holding!L71","v":325739.41480059095},{"$f":"+Holding!M71","v":350781.82593981351},{"$f":"+Holding!N71","v":349867.24327645329},{"$f":"+Holding!O71","v":400413.44265747676}]
[null,null,"CASL",null,{"$f":"CASL!E59","v":122080},{"$f":"CASL!F59","v":-24430},{"$f":"CASL!G59","v":-10953.067999999999},{"$f":"CASL!H59","v":-16437.588020000003},{"$f":"CASL!I59","v":-43322.668620000004},{"$f":"CASL!J59","v":124537.26037054398},{"$f":"CASL!K59","v":-35746.623005148984},{"$f":"CASL!L59","v":-15221.807136444942},{"$f":"CASL!M59","v":-19055.669635610269},{"$f":"CASL!N59","v":-50222.846560656151},{"$f":"CASL!O59","v":144372.81723192049}]
[null,null,"Land development (TP)",null,{"$f":"TP!E63","v":4071910.9295454542},{"$f":"TP!F63","v":-196118.04545454547},{"$f":"TP!G63","v":-266812.21636363631},{"$f":"TP!H63","v":-1199320.5381818183},{"$f":"TP!I63","v":0},{"$f":"TP!J63","v":0},{"$f":"TP!K63","v":0},{"$f":"TP!L63","v":0},{"$f":"TP!M63","v":0},{"$f":"TP!N63","v":0},{"$f":"TP!O63","v":0}]
[]
[null,"Capital needs",null,null,{"$f":"SUM(E151:E155)","v":18569481.59232083},10010240.356552549,10520031.204946782,-62158.241325179813,563220.90211975004,667910.39260077802,287685.38125658338,310517.60766414599,331726.15630420326,299644.39671579713,544786.2598893973]
[]
[null,"Accumulated capital needs",null,null,{"$f":"SUM(E151:E155)","v":18569481.59232083},{"$f":"+E159+F157","v":28579721.948873378},{"$f":"+F159+G157","v":39099753.153820157},39037594.91249498,39600815.814614728,40268726.207215503,40556411.588472083,{"$f":"+K159+L157","v":40866929.196136229},41198655.352440432,41498299.749156229,42043086.009045623]
[]
[null,"Cash - end of the year"]
[]
[null,null,null,null,"N","N+1","N+2","N+3","N+4","N+5","N+6","N+7","N+8","N+9","N+10"]
[]
[null,"Cash at the end of the year"]
[null,null,"Farm 1",null,{"$f":"+E95-E85+E122-E139+E151-E219+D219+E225-D225-#REF!+#REF!+D166-E40","v":{"$error":"#REF!"}},{"$f":"+F95-F85+F122-F139+F151-F219+E219+F225-E225-#REF!+#REF!+E166-F40","v":{"$error":"#REF!"}},{"$f":"+G95-G85+G122-G139+G151-G219+F219+G225-F225-#REF!+#REF!+F166-G40","v":{"$error":"#REF!"}},{"$f":"+H95-H85+H122-H139+H151-H219+G219+H225-G225-#REF!+#REF!+G166-H40","v":{"$error":"#REF!"}},{"$f":"+I95-I85+I122-I139+I151-I219+H219+I225-H225-#REF!+#REF!+H166-I40","v":{"$error":"#REF!"}},{"$f":"+J95-J85+J122-J139+J151-J219+I219+J225-I225-#REF!+#REF!+I166-J40","v":{"$error":"#REF!"}},{"$f":"+K95-K85+K122-K139+K151-K219+J219+K225-J225-#REF!+#REF!+J166-K40","v":{"$error":"#REF!"}},{"$f":"+L95-L85+L122-L139+L151-L219+K219+L225-K225-#REF!+#REF!+K166-L40","v":{"$error":"#REF!"}},{"$f":"+M95-M85+M122-M139+M151-M219+L219+M225-L225-#REF!+#REF!+L166-M40","v":{"$error":"#REF!"}},{"$f":"+N95-N85+N122-N139+N151-N219+M219+N225-M225-#REF!+#REF!+M166-N40","v":{"$error":"#REF!"}},{"$f":"+O95-O85+O122-O139+O151-O219+N219+O225-N225-#REF!+#REF!+N166-O40","v":{"$error":"#REF!"}}]
[null,null,"Trading",null,{"$f":"'Trading 1 Farm'!P874","v":13363.521085888},{"$f":"'Trading 1 Farm'!P922","v":66206.27743146196},{"$f":"'Trading 1 Farm'!P970","v":161556.00470350945},{"$f":"'Trading 1 Farm'!P1018","v":227920.71508574495},{"$f":"+'Trading 1 Farm'!P1066","v":493208.99375071115},{"$f":"+'Trading 1 Farm'!P1113","v":716744.13359310117},{"$f":"+'Trading 1 Farm'!P1160","v":930086.23665294796},{"$f":"+'Trading 1 Farm'!P1207","v":1172749.2230081623},{"$f":"+M96-M86+M123-M140+M152-M220+L220+M226-L226-#REF!+#REF!+L167-M41","v":{"$error":"#REF!"}},{"$f":"+N96-N86+N123-N140+N152-N220+M220+N226-M226-#REF!+#REF!+M167-N41","v":{"$error":"#REF!"}},{"$f":"+O96-O86+O123-O140+O152-O220+N220+O226-N226-#REF!+#REF!+N167-O41","v":{"$error":"#REF!"}}]
[]
[null,"Cash",null,null,{"$f":"SUM(E165:E168)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(H165:H168)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(K166:K168)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[null,"FIXED ASSETS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FIXED ASSETS"]
[]
[null,null,null,null,"N","N+1","N+2","N+3","N+4","N+5","N+6","N+7","N+8","N+9","N+10",null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32]
[]
[null,"FIXED ASSETS - GROSS VALUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FIXED ASSETS - GROSS VALUE"]
[null,null,"Farm 1",null,{"$f":"SUM('Farm 1'!E$75:E$76)","v":10789267.347177889},{"$f":"SUM('Farm 1'!F$75:F$76)+E176","v":17867245.22394469},{"$f":"SUM('Farm 1'!G$75:G$76)+F176","v":26546960.376658291},{"$f":"SUM('Farm 1'!H$75:H$76)+G176","v":27710545.244045354},{"$f":"SUM('Farm 1'!I$75:I$76)+H176","v":27725737.080833942},{"$f":"SUM('Farm 1'!J$75:J$76)+I176","v":27731823.269724015},{"$f":"SUM('Farm 1'!K$75:K$76)+J176","v":28008903.105133571},{"$f":"SUM('Farm 1'!L$75:L$76)+K176","v":28015359.942927051},{"$f":"SUM('Farm 1'!M$75:M$76)+L176","v":30241633.346198034},{"$f":"SUM('Farm 1'!N$75:N$76)+M176","v":33422235.203878619},{"$f":"SUM('Farm 1'!O$75:O$76)+N176","v":35082006.820437819},"Investment renewals",null,null,null,null,"Farm 1",null,{"$f":"'Farm 1'!AH78-X46","v":9814741.6691494733},{"$f":"'Farm 1'!AI78","v":10789267.347177889},{"$f":"'Farm 1'!AJ78-Z46","v":16991068.959169596},{"$f":"'Farm 1'!AK78","v":17867245.22394469},{"$f":"'Farm 1'!AL78-AB46","v":25505839.742054731},{"$f":"'Farm 1'!AM78","v":26546960.376658291},{"$f":"'Farm 1'!AN78-AD46","v":27706038.974367641},{"$f":"'Farm 1'!AO78","v":27710545.244045354},{"$f":"'Farm 1'!AP78-AF46","v":27721095.623065896},{"$f":"'Farm 1'!AQ78","v":27725737.080833942},{"$f":"'Farm 1'!AR78-AH46","v":27731823.269724015},{"$f":"'Farm 1'!AS78","v":27731823.269724015},{"$f":"'Farm 1'!AT78-AJ46","v":28008903.105133571},{"$f":"'Farm 1'!AU78","v":28008903.105133571},{"$f":"'Farm 1'!AV78-AL46","v":28015359.942927051},{"$f":"'Farm 1'!AW78","v":28015359.942927051},{"$f":"'Farm 1'!AX78-AN46","v":30241633.346198034},{"$f":"'Farm 1'!AY78","v":30241633.346198034},{"$f":"'Farm 1'!AZ78-AP46","v":33422235.203878619},{"$f":"'Farm 1'!BA78","v":33422235.203878619},{"$f":"'Farm 1'!BB78-AR46","v":35082006.820437819},{"$f":"'Farm 1'!BC78","v":35082006.820437819},{"$f":"'Farm 1'!BD78-AT46","v":35761865.139827803},{"$f":"'Farm 1'!BE78","v":35761865.139827803},{"$f":"'Farm 1'!BF78-AV46","v":35878634.956460506},{"$f":"'Farm 1'!BG78","v":35878634.956460506},{"$f":"'Farm 1'!BH78-AX46","v":35904848.283245616},{"$f":"'Farm 1'!BI78","v":35904848.283245616},{"$f":"'Farm 1'!BJ78-AZ46","v":35912789.379301108},{"$f":"'Farm 1'!BK78","v":35912789.379301108},{"$f":"'Farm 1'!BL78-BB46","v":35920968.708238259},{"$f":"'Farm 1'!BM78","v":35920968.708238259}]
[null,null,"Trading",null,{"$f":"SUM('Trading 1 Farm'!E$74:E$75)","v":585152.18923357665},{"$f":"SUM('Trading 1 Farm'!F$74:F$75)+E177","v":593804.18923357665},{"$f":"SUM('Trading 1 Farm'!G$74:G$75)+F177","v":602715.7492335767},{"$f":"SUM('Trading 1 Farm'!H$74:H$75)+G177","v":1223769.5319182151},{"$f":"SUM('Trading 1 Farm'!I$74:I$75)+H177","v":1223769.5319182151},{"$f":"SUM('Trading 1 Farm'!J$74:J$75)+I177","v":1231072.9585863051},{"$f":"SUM('Trading 1 Farm'!K$74:K$75)+J177","v":1234834.2233203715},{"$f":"SUM('Trading 1 Farm'!L$74:L$75)+K177","v":1238708.3259964599},{"$f":"SUM('Trading 1 Farm'!M$74:M$75)+L177","v":1238708.3259964599},{"$f":"SUM('Trading 1 Farm'!N$74:N$75)+M177","v":1238708.3259964599},{"$f":"SUM('Trading 1 Farm'!O$74:O$75)+N177","v":1247174.9991863279},null,null,null,null,null,"Trading",null,{"$f":"'Trading 1 Farm'!AH77","v":585152.18923357665},{"$f":"'Trading 1 Farm'!AI77","v":585152.18923357665},{"$f":"'Trading 1 Farm'!AJ77","v":593804.18923357665},{"$f":"'Trading 1 Farm'!AK77","v":593804.18923357665},{"$f":"'Trading 1 Farm'!AL77","v":602715.7492335767},{"$f":"'Trading 1 Farm'!AM77","v":602715.7492335767},{"$f":"'Trading 1 Farm'!AN77","v":1223769.5319182151},{"$f":"'Trading 1 Farm'!AO77","v":1223769.5319182151},{"$f":"'Trading 1 Farm'!AP77","v":1223769.5319182151},{"$f":"'Trading 1 Farm'!AQ77","v":1223769.5319182151},{"$f":"'Trading 1 Farm'!AR77","v":1231072.9585863051},{"$f":"'Trading 1 Farm'!AS77","v":1231072.9585863051},{"$f":"'Trading 1 Farm'!AT77","v":1234834.2233203715},{"$f":"'Trading 1 Farm'!AU77","v":1234834.2233203715},{"$f":"'Trading 1 Farm'!AV77","v":1238708.3259964599},{"$f":"'Trading 1 Farm'!AW77","v":1238708.3259964599},{"$f":"'Trading 1 Farm'!AX77","v":1238708.3259964599},{"$f":"'Trading 1 Farm'!AY77","v":1238708.3259964599},{"$f":"'Trading 1 Farm'!AZ77","v":1238708.3259964599},{"$f":"'Trading 1 Farm'!BA77","v":1238708.3259964599},{"$f":"'Trading 1 Farm'!BB77","v":1247174.9991863279},{"$f":"'Trading 1 Farm'!BC77","v":1247174.9991863279},{"$f":"'Trading 1 Farm'!BD77","v":1251535.33587911},{"$f":"'Trading 1 Farm'!BE77","v":1251535.33587911},{"$f":"'Trading 1 Farm'!BF77","v":1256026.4826726755},{"$f":"'Trading 1 Farm'!BG77","v":1256026.4826726755},{"$f":"'Trading 1 Farm'!BH77","v":1256026.4826726755},{"$f":"'Trading 1 Farm'!BI77","v":1256026.4826726755},{"$f":"'Trading 1 Farm'!BJ77","v":1256026.4826726755},{"$f":"'Trading 1 Farm'!BK77","v":1256026.4826726755},{"$f":"'Trading 1 Farm'!BL77","v":1265841.6773972604},{"$f":"'Trading 1 Farm'!BM77","v":1265841.6773972604}]
[null,null,"French Direction",null,{"$f":"Holding!E$66","v":36750},{"$f":"Holding!F$66+E178","v":36750},{"$f":"Holding!G$66+F178","v":36750},{"$f":"Holding!H$66+G178","v":52813.086900000002},{"$f":"Holding!I$66+H178","v":52813.086900000002},{"$f":"Holding!J$66+I178","v":91764.695796479995},{"$f":"Holding!K$66+J178","v":95525.960530546348},{"$f":"Holding!L$66+K178","v":95525.960530546348},{"$f":"Holding!M$66+L178","v":110157.15497057332},{"$f":"Holding!N$66+M178","v":114267.19049963544},{"$f":"Holding!O$66+N178","v":159422.78084559794},null,null,null,null,null,"French Direction",null,{"$f":"Holding!AH68","v":36750},{"$f":"Holding!AI68","v":36750},{"$f":"Holding!AJ68","v":36750},{"$f":"Holding!AK68","v":36750},{"$f":"Holding!AL68","v":36750},{"$f":"Holding!AM68","v":36750},{"$f":"Holding!AN68","v":52813.086900000002},{"$f":"Holding!AO68","v":52813.086900000002},{"$f":"Holding!AP68","v":52813.086900000002},{"$f":"Holding!AQ68","v":52813.086900000002},{"$f":"Holding!AR68","v":91764.695796479995},{"$f":"Holding!AS68","v":91764.695796479995},{"$f":"Holding!AT68","v":95525.960530546348},{"$f":"Holding!AU68","v":95525.960530546348},{"$f":"Holding!AV68","v":95525.960530546348},{"$f":"Holding!AW68","v":95525.960530546348},{"$f":"Holding!AX68","v":110157.15497057332},{"$f":"Holding!AY68","v":110157.15497057332},{"$f":"Holding!AZ68","v":114267.19049963544},{"$f":"Holding!BA68","v":114267.19049963544},{"$f":"Holding!BB68","v":159422.78084559794},{"$f":"Holding!BC68","v":159422.78084559794},{"$f":"Holding!BD68","v":159422.78084559794},{"$f":"Holding!BE68","v":159422.78084559794},{"$f":"Holding!BF68","v":159422.78084559794},{"$f":"Holding!BG68","v":159422.78084559794},{"$f":"Holding!BH68","v":176384.3452359635},{"$f":"Holding!BI68","v":176384.3452359635},{"$f":"Holding!BJ68","v":176384.3452359635},{"$f":"Holding!BK68","v":176384.3452359635},{"$f":"Holding!BL68","v":228732.05043374919},{"$f":"Holding!BM68","v":228732.05043374919}]
[null,null,"CASL",null,{"$f":"SUM(CASL!E$53:E$54)","v":175350},{"$f":"SUM(CASL!F$53:F$54)+E179","v":218610},{"$f":"SUM(CASL!G$53:G$54)+F179","v":298814.04000000004},{"$f":"SUM(CASL!H$53:H$54)+G179","v":340119.12060000002},{"$f":"SUM(CASL!I$53:I$54)+H179","v":340119.12060000002},{"$f":"SUM(CASL!J$53:J$54)+I179","v":543397.82952850498},{"$f":"SUM(CASL!K$53:K$54)+J179","v":593548.02598272299},{"$f":"SUM(CASL!L$53:L$54)+K179","v":686526.49020884314},{"$f":"SUM(CASL!M$53:M$54)+L179","v":734410.39928529505},{"$f":"SUM(CASL!N$53:N$54)+M179","v":734410.39928529505},{"$f":"SUM(CASL!O$53:O$54)+N179","v":970066.13640328683},null,null,null,null,null,"CASL",null,{"$f":"CASL!AH56","v":175350},{"$f":"CASL!AI56","v":175350},{"$f":"CASL!AJ56","v":218610},{"$f":"CASL!AK56","v":218610},{"$f":"CASL!AL56","v":298814.04000000004},{"$f":"CASL!AM56","v":298814.04000000004},{"$f":"CASL!AN56","v":340119.12060000002},{"$f":"CASL!AO56","v":340119.12060000002},{"$f":"CASL!AP56","v":340119.12060000002},{"$f":"CASL!AQ56","v":340119.12060000002},{"$f":"CASL!AR56","v":543397.82952850498},{"$f":"CASL!AS56","v":543397.82952850498},{"$f":"CASL!AT56","v":593548.02598272299},{"$f":"CASL!AU56","v":593548.02598272299},{"$f":"CASL!AV56","v":686526.49020884314},{"$f":"CASL!AW56","v":686526.49020884314},{"$f":"CASL!AX56","v":734410.39928529505},{"$f":"CASL!AY56","v":734410.39928529505},{"$f":"CASL!AZ56","v":734410.39928529505},{"$f":"CASL!BA56","v":734410.39928529505},{"$f":"CASL!BB56","v":970066.13640328683},{"$f":"CASL!BC56","v":970066.13640328683},{"$f":"CASL!BD56","v":1028203.9589737136},{"$f":"CASL!BE56","v":1028203.9589737136},{"$f":"CASL!BF56","v":1135991.4820192847},{"$f":"CASL!BG56","v":1135991.4820192847},{"$f":"CASL!BH56","v":1191502.0563877539},{"$f":"CASL!BI56","v":1191502.0563877539},{"$f":"CASL!BJ56","v":1191502.0563877539},{"$f":"CASL!BK56","v":1191502.0563877539},{"$f":"CASL!BL56","v":1464691.6428886978},{"$f":"CASL!BM56","v":1464691.6428886978}]
[null,null,"Land development (TP)",null,{"$f":"+TP!E$67","v":4071910.9295454542},{"$f":"+TP!F67","v":3826763.3727272726},{"$f":"+TP!G67","v":3382076.3454545452},{"$f":"+TP!H67","v":383775.00000000047},{"$f":"+TP!I67","v":383775.00000000047},{"$f":"+TP!J67","v":0},{"$f":"+TP!K67","v":0},{"$f":"+TP!L67","v":0},null,null,null,null,null,null,null,null,"Land development (TP)",null,{"$f":"+TP!AH67","v":4071910.9295454542},{"$f":"+TP!AI67","v":4071910.9295454542},{"$f":"+TP!AJ67","v":3826763.3727272726},{"$f":"+TP!AK67","v":3826763.3727272726},{"$f":"+TP!AL67","v":3382076.3454545452},{"$f":"+TP!AM67","v":3382076.3454545452},{"$f":"+TP!AN67","v":383775.00000000047},{"$f":"+TP!AO67","v":383775.00000000047},{"$f":"+TP!AP67","v":383775.00000000047},{"$f":"+TP!AQ67","v":383775.00000000047},{"$f":"+TP!AR67","v":0},{"$f":"+TP!AS67","v":0},{"$f":"+TP!AT67","v":0},{"$f":"+TP!AU67","v":0},{"$f":"+TP!AV67","v":0},{"$f":"+TP!AW67","v":0},{"$f":"+TP!AX67","v":0},{"$f":"+TP!AY67","v":0},{"$f":"+TP!AZ67","v":0},{"$f":"+TP!BA67","v":0},{"$f":"+TP!BB67","v":0},{"$f":"+TP!BC67","v":0},{"$f":"+TP!BD67","v":0},{"$f":"+TP!BE67","v":0},{"$f":"+TP!BF67","v":0},{"$f":"+TP!BG67","v":0},{"$f":"+TP!BH67","v":0},{"$f":"+TP!BI67","v":0},{"$f":"+TP!BJ67","v":0},{"$f":"+TP!BK67","v":0},{"$f":"+TP!BL67","v":0},{"$f":"+TP!BM67","v":0}]
[]
[null,"Total Fixed Assets",null,null,{"$f":"SUM(E176:E180)","v":15658430.465956921},22543172.785905536,30867316.511346411,29711021.98346357,29726213.820252158,29598058.753635302,29932811.314967211,30036120.719662897,32324909.226450361,35509621.119660005,37458670.736873031,null,null,null,null,"Total Fixed Assets",null,null,{"$f":"SUM(W176:W180)","v":14683904.787928505},15658430.465956921,21666996.521130443,22543172.785905536,29826195.876742851,30867316.511346411,29706515.713785857,29711021.98346357,29721572.362484112,29726213.820252158,29598058.753635302,29598058.753635302,29932811.314967211,29932811.314967211,30036120.719662897,30036120.719662897,32324909.226450361,32324909.226450361,35509621.119660005,35509621.119660005,37458670.736873031,37458670.736873031,{"$f":"SUM(AS176:AS180)","v":38201027.215526223},38201027.215526223,38430075.701998062,38430075.701998062,38528761.167542011,38528761.167542011,{"$f":"SUM(AY176:AY180)","v":38536702.263597503},38536702.263597503,38880234.07895796,38880234.07895796]
[]
[null,"DEPRECIATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DEPRECIATION"]
[null,null,"Farm 1",null,{"$f":"'Farm 1'!E$41","v":-730941.68126388325},{"$f":"'Farm 1'!F$41+E185","v":-2134076.564176891},{"$f":"'Farm 1'!G$41+F185","v":-4253596.7602939028},{"$f":"'Farm 1'!H$41+G185","v":-6675680.6679931674},{"$f":"'Farm 1'!I$41+H185","v":-9036587.317816766},{"$f":"'Farm 1'!J$41+I185","v":-11398718.88702843},{"$f":"'Farm 1'!K$41+J185","v":-13811102.438806755},{"$f":"'Farm 1'!L$41+K185","v":-16220951.260309266},{"$f":"'Farm 1'!M$41+L185","v":-18557968.404943135},{"$f":"'Farm 1'!N$41+M185","v":-20865577.857322745},{"$f":"'Farm 1'!O$41+N185","v":-22870756.737654768},null,null,null,null,null,"Farm 1",null,{"$f":"'Farm 1'!AH$41","v":-365470.84063194162},{"$f":"'Farm 1'!AI$41+W185","v":-730941.68126388325},{"$f":"'Farm 1'!AJ$41+X185","v":-1432509.1227203871},{"$f":"'Farm 1'!AK$41+Y185","v":-2134076.564176891},{"$f":"'Farm 1'!AL$41+Z185","v":-3193836.6622353969},{"$f":"'Farm 1'!AM$41+AA185","v":-4253596.7602939028},{"$f":"'Farm 1'!AN$41+AB185","v":-5464638.7141435351},{"$f":"'Farm 1'!AO$41+AC185","v":-6675680.6679931674},{"$f":"'Farm 1'!AP$41+AD185","v":-7856133.9929049667},{"$f":"'Farm 1'!AQ$41+AE185","v":-9036587.317816766},{"$f":"'Farm 1'!AR$41+AF185","v":-10217653.102422597},{"$f":"'Farm 1'!AS$41+AG185","v":-11398718.887028428},{"$f":"'Farm 1'!AT$41+AH185","v":-12604910.662917592},{"$f":"'Farm 1'!AU$41+AI185","v":-13811102.438806755},{"$f":"'Farm 1'!AV$41+AJ185","v":-15016026.849558011},{"$f":"'Farm 1'!AW$41+AK185","v":-16220951.260309266},{"$f":"'Farm 1'!AX$41+AL185","v":-17389459.832626201},{"$f":"'Farm 1'!AY$41+AM185","v":-18557968.404943135},{"$f":"'Farm 1'!AZ$41+AN185","v":-19711773.131132942},{"$f":"'Farm 1'!BA$41+AO185","v":-20865577.857322749},{"$f":"'Farm 1'!BB$41+AP185","v":-21868167.29748876},{"$f":"'Farm 1'!BC$41+AQ185","v":-22870756.737654772},{"$f":"'Farm 1'!BD$41+AR185","v":-24067607.852135662},{"$f":"'Farm 1'!BE$41+AS185","v":-25264458.966616552},{"$f":"'Farm 1'!BF$41+AT185","v":-26124991.029809337},{"$f":"'Farm 1'!BG$41+AU185","v":-26985523.093002122},{"$f":"'Farm 1'!BH$41+AV185","v":-28196586.581510749},{"$f":"'Farm 1'!BI$41+AW185","v":-29407650.070019376},{"$f":"'Farm 1'!BJ$41+AX185","v":-30198422.072731797},{"$f":"'Farm 1'!BK$41+AY185","v":-30989194.075444218},{"$f":"'Farm 1'!BL$41+AZ185","v":-32154258.167101961},{"$f":"'Farm 1'!BM$41+BA185","v":-33319322.258759703}]
[null,null,"Trading",null,{"$f":"'Trading 1 Farm'!E$42","v":-61035.218923357665},{"$f":"'Trading 1 Farm'!F$42+E186","v":-124233.43784671533},{"$f":"'Trading 1 Farm'!G$42+F186","v":-189659.54677007301},{"$f":"'Trading 1 Farm'!H$42+G186","v":-315091.03396189451},{"$f":"'Trading 1 Farm'!I$42+H186","v":-439441.02115371602},{"$f":"'Trading 1 Farm'!J$42+I186","v":-563011.53890156746},{"$f":"'Trading 1 Farm'!K$42+J186","v":-686754.31156077445},{"$f":"'Trading 1 Farm'!L$42+K186","v":-810674.50677867746},{"$f":"'Trading 1 Farm'!M$42+L186","v":-932160.22644055053},{"$f":"'Trading 1 Farm'!N$42+M186","v":-1052392.1911910682},{"$f":"'Trading 1 Farm'!O$42+N186","v":-1117319.7938561547},null,null,null,null,null,"Trading",null,{"$f":"'Trading 1 Farm'!AH$42","v":-30517.609461678832},{"$f":"'Trading 1 Farm'!AI$42+W186","v":-61035.218923357665},{"$f":"'Trading 1 Farm'!AJ$42+X186","v":-92634.328385036497},{"$f":"'Trading 1 Farm'!AK$42+Y186","v":-124233.43784671533},{"$f":"'Trading 1 Farm'!AL$42+Z186","v":-156946.49230839417},{"$f":"'Trading 1 Farm'!AM$42+AA186","v":-189659.54677007301},{"$f":"'Trading 1 Farm'!AN$42+AB186","v":-252375.29036598376},{"$f":"'Trading 1 Farm'!AO$42+AC186","v":-315091.03396189451},{"$f":"'Trading 1 Farm'!AP$42+AD186","v":-377266.0275578053},{"$f":"'Trading 1 Farm'!AQ$42+AE186","v":-439441.02115371602},{"$f":"'Trading 1 Farm'!AR$42+AF186","v":-501226.2800276418},{"$f":"'Trading 1 Farm'!AS$42+AG186","v":-563011.53890156758},{"$f":"'Trading 1 Farm'!AT$42+AH186","v":-624882.92523117107},{"$f":"'Trading 1 Farm'!AU$42+AI186","v":-686754.31156077457},{"$f":"'Trading 1 Farm'!AV$42+AJ186","v":-748714.40916972607},{"$f":"'Trading 1 Farm'!AW$42+AK186","v":-810674.50677867758},{"$f":"'Trading 1 Farm'!AX$42+AL186","v":-871417.36660961411},{"$f":"'Trading 1 Farm'!AY$42+AM186","v":-932160.22644055064},{"$f":"'Trading 1 Farm'!AZ$42+AN186","v":-992276.20881580946},{"$f":"'Trading 1 Farm'!BA$42+AO186","v":-1052392.1911910684},{"$f":"'Trading 1 Farm'!BB$42+AP186","v":-1084855.9925236115},{"$f":"'Trading 1 Farm'!BC$42+AQ186","v":-1117319.7938561547},{"$f":"'Trading 1 Farm'!BD$42+AR186","v":-1178927.927432507},{"$f":"'Trading 1 Farm'!BE$42+AS186","v":-1240536.0610088594},{"$f":"'Trading 1 Farm'!BF$42+AT186","v":-1274475.1095891274},{"$f":"'Trading 1 Farm'!BG$42+AU186","v":-1308414.1581693953},{"$f":"'Trading 1 Farm'!BH$42+AV186","v":-1369359.7040130305},{"$f":"'Trading 1 Farm'!BI$42+AW186","v":-1430305.2498566657},{"$f":"'Trading 1 Farm'!BJ$42+AX186","v":-1431053.7743222599},{"$f":"'Trading 1 Farm'!BK$42+AY186","v":-1431802.2987878541},{"$f":"'Trading 1 Farm'!BL$42+AZ186","v":-1492908.4631711957},{"$f":"'Trading 1 Farm'!BM$42+BA186","v":-1554014.6275545373}]
[null,null,"French Direction",null,{"$f":"+Holding!E$46","v":-7350},{"$f":"+Holding!F$46+E187","v":-14700},{"$f":"+Holding!G$46+F187","v":-22050},{"$f":"+Holding!H$46+G187","v":-32612.61738},{"$f":"+Holding!I$46+H187","v":-43175.234759999999},{"$f":"+Holding!J$46+I187","v":-54178.173919295994},{"$f":"+Holding!K$46+J187","v":-65933.366025405267},{"$f":"+Holding!L$46+K187","v":-77688.558131514539},{"$f":"+Holding!M$46+L187","v":-89157.371745629207},{"$f":"+Holding!N$46+M187","v":-101448.19246555629},{"$f":"+Holding!O$46+N187","v":-114979.80947537988},null,null,null,null,null,"French Direction",null,{"$f":"+Holding!AH$46","v":-3675},{"$f":"+Holding!AI$46+W187","v":-7350},{"$f":"+Holding!AJ$46+X187","v":-11025},{"$f":"+Holding!AK$46+Y187","v":-14700},{"$f":"+Holding!AL$46+Z187","v":-18375},{"$f":"+Holding!AM$46+AA187","v":-22050},{"$f":"+Holding!AN$46+AB187","v":-27331.308689999998},{"$f":"+Holding!AO$46+AC187","v":-32612.617379999996},{"$f":"+Holding!AP$46+AD187","v":-37893.926069999994},{"$f":"+Holding!AQ$46+AE187","v":-43175.234759999992},{"$f":"+Holding!AR$46+AF187","v":-48676.704339647993},{"$f":"+Holding!AS$46+AG187","v":-54178.173919295994},{"$f":"+Holding!AT$46+AH187","v":-60055.76997235063},{"$f":"+Holding!AU$46+AI187","v":-65933.366025405267},{"$f":"+Holding!AV$46+AJ187","v":-71810.962078459896},{"$f":"+Holding!AW$46+AK187","v":-77688.558131514525},{"$f":"+Holding!AX$46+AL187","v":-83422.964938571851},{"$f":"+Holding!AY$46+AM187","v":-89157.371745629178},{"$f":"+Holding!AZ$46+AN187","v":-95302.78210559272},{"$f":"+Holding!BA$46+AO187","v":-101448.19246555626},{"$f":"+Holding!BB$46+AP187","v":-108214.00097046806},{"$f":"+Holding!BC$46+AQ187","v":-114979.80947537985},{"$f":"+Holding!BD$46+AR187","v":-121369.49150688501},{"$f":"+Holding!BE$46+AS187","v":-127759.17353839017},{"$f":"+Holding!BF$46+AT187","v":-134148.85556989533},{"$f":"+Holding!BG$46+AU187","v":-140538.53760140049},{"$f":"+Holding!BH$46+AV187","v":-147161.2566279395},{"$f":"+Holding!BI$46+AW187","v":-153783.97565447851},{"$f":"+Holding!BJ$46+AX187","v":-159995.6911281113},{"$f":"+Holding!BK$46+AY187","v":-166207.40660174409},{"$f":"+Holding!BL$46+AZ187","v":-173138.33356055923},{"$f":"+Holding!BM$46+BA187","v":-180069.26051937437}]
[null,null,"CASL",null,{"$f":"+CASL!E$33","v":-53270},{"$f":"+CASL!F$33+E188","v":-120960},{"$f":"+CASL!G$33+F188","v":-212117.10800000001},{"$f":"+CASL!H$33+G188","v":-269859.77662000002},{"$f":"+CASL!I$33+H188","v":-313182.44524000003},{"$f":"+CASL!J$33+I188","v":-391923.89379796101},{"$f":"+CASL!K$33+J188","v":-477820.71325732797},{"$f":"+CASL!L$33+K188","v":-586020.98461989313},{"$f":"+CASL!M$33+L188","v":-652960.56333195535},{"$f":"+CASL!N$33+M188","v":-703183.40989261144},{"$f":"+CASL!O$33+N188","v":-794466.32977868279},null,null,null,null,null,"CASL",null,{"$f":"+CASL!AH$33","v":-26635},{"$f":"+CASL!AI$33+W188","v":-53270},{"$f":"+CASL!AJ$33+X188","v":-87115},{"$f":"+CASL!AK$33+Y188","v":-120960},{"$f":"+CASL!AL$33+Z188","v":-166538.554},{"$f":"+CASL!AM$33+AA188","v":-212117.10800000001},{"$f":"+CASL!AN$33+AB188","v":-240988.44231000001},{"$f":"+CASL!AO$33+AC188","v":-269859.77662000002},{"$f":"+CASL!AP$33+AD188","v":-291521.11093000002},{"$f":"+CASL!AQ$33+AE188","v":-313182.44524000003},{"$f":"+CASL!AR$33+AF188","v":-352553.16951898055},{"$f":"+CASL!AS$33+AG188","v":-391923.89379796106},{"$f":"+CASL!AT$33+AH188","v":-434872.30352764454},{"$f":"+CASL!AU$33+AI188","v":-477820.71325732803},{"$f":"+CASL!AV$33+AJ188","v":-531920.84893861064},{"$f":"+CASL!AW$33+AK188","v":-586020.98461989313},{"$f":"+CASL!AX$33+AL188","v":-619490.77397592424},{"$f":"+CASL!AY$33+AM188","v":-652960.56333195535},{"$f":"+CASL!AZ$33+AN188","v":-678071.98661228339},{"$f":"+CASL!BA$33+AO188","v":-703183.40989261144},{"$f":"+CASL!BB$33+AP188","v":-748824.86983564706},{"$f":"+CASL!BC$33+AQ188","v":-794466.32977868267},{"$f":"+CASL!BD$33+AR188","v":-844255.3077107186},{"$f":"+CASL!BE$33+AS188","v":-894044.28564275452},{"$f":"+CASL!BF$33+AT188","v":-956761.17035417771},{"$f":"+CASL!BG$33+AU188","v":-1019478.0550656009},{"$f":"+CASL!BH$33+AV188","v":-1058278.7141383297},{"$f":"+CASL!BI$33+AW188","v":-1097079.3732110586},{"$f":"+CASL!BJ$33+AX188","v":-1126190.3951887162},{"$f":"+CASL!BK$33+AY188","v":-1155301.4171663739},{"$f":"+CASL!BL$33+AZ188","v":-1208212.3783915371},{"$f":"+CASL!BM$33+BA188","v":-1261123.3396167003}]
[null,null,"Land development (TP)",null,{"$f":"+TP!E68","v":-824882.1859090908},{"$f":"+TP!F68","v":-1551705.3490909089},{"$f":"+TP!G68","v":-2060745.8072727271},{"$f":"+TP!H68","v":-322769.99999999994},{"$f":"+TP!I68","v":-383774.99999999994},{"$f":"+TP!J68","v":0},{"$f":"+TP!K68","v":0},{"$f":"+TP!L68","v":0},{"$f":"+TP!M68","v":0},{"$f":"+TP!N68","v":0},{"$f":"+TP!O68","v":0},null,null,null,null,null,"Land development (TP)",null,{"$f":"+TP!AH68","v":-412441.0929545454},{"$f":"+W189+X89","v":-824882.1859090908},{"$f":"+TP!AJ68","v":-1163779.0118181815},{"$f":"+TP!AK68","v":-1551705.3490909089},{"$f":"+TP!AL68","v":-1717288.1727272724},{"$f":"+TP!AM68","v":-2060745.8072727269},{"$f":"+TP!AN68","v":-292267.5},{"$f":"+TP!AO68","v":-322770},{"$f":"+TP!AP68","v":-353272.5},{"$f":"+TP!AQ68","v":-383775},{"$f":"+TP!AR68","v":0},{"$f":"+TP!AS68","v":0},{"$f":"+TP!AT68","v":0},{"$f":"+TP!AU68","v":0},{"$f":"+TP!AV68","v":0},{"$f":"+TP!AW68","v":0},{"$f":"+TP!AX68","v":0},{"$f":"+TP!AY68","v":0},{"$f":"+TP!AZ68","v":0},{"$f":"+TP!BA68","v":0},{"$f":"+TP!BB68","v":0},{"$f":"+TP!BC68","v":0},{"$f":"+TP!BD68","v":0},{"$f":"+TP!BE68","v":0},{"$f":"+TP!BF68","v":0},{"$f":"+TP!BG68","v":0},{"$f":"+TP!BH68","v":0},{"$f":"+TP!BI68","v":0},{"$f":"+TP!BJ68","v":0},{"$f":"+TP!BK68","v":0},{"$f":"+TP!BL68","v":0},{"$f":"+TP!BM68","v":0}]
[]
[null,"Total Depreciation",null,null,{"$f":"SUM(E185:E189)","v":-1677479.0860963317},-3945675.3511145152,-6738169.2223367039,-7616014.0959550617,-10216161.018970482,-12407832.493647253,-15041610.829650262,-17695335.309839353,-20232246.566461265,-22722601.650871981,-24897522.670764986,null,null,null,null,"Total Depreciation",null,null,{"$f":"SUM(W185:W189)","v":-838739.54304816585},{"$f":"SUM(X185:X189)","v":-1677479.0860963317},{"$f":"SUM(Y185:Y189)","v":-2787062.462923605},-3945675.3511145152,-5252984.8812710634,-6738169.222336703,-6277601.255509519,-7616014.0959550617,-8916087.5574627724,-10216161.018970482,-11120109.256308867,-12407832.493647251,-13724721.661648758,-15041610.829650262,-16368473.069744807,-17695335.309839353,-18963790.938150313,-20232246.566461265,-21477424.108666625,-22722601.650871985,-23810062.160818487,-24897522.67076499,{"$f":"SUM(AS185:AS189)","v":-26212160.578785773},-27526798.486806557,-28490376.165322535,-29453953.84383852,-30771386.256290048,-32088818.66874158,-32915661.933370885,-33742505.198000193,-35028517.342225246,-36314529.486450322]
[]
[null,"including land and rice fields - gross value"]
[null,null,"Farm 1",null,{"$f":"+'Farm 1'!E231","v":0},{"$f":"+'Farm 1'!F231+E194","v":3728151.5420213672},{"$f":"+'Farm 1'!G231+F194","v":7105508.1436037198},{"$f":"+'Farm 1'!H231+G194","v":10597078.633434707},{"$f":"+'Farm 1'!I231+H194","v":10606091.172790132},{"$f":"+'Farm 1'!J231+I194","v":10615374.088326219},{"$f":"+'Farm 1'!K231+J194","v":10615374.088326219},{"$f":"+'Farm 1'!L231+K194","v":10615374.088326219},{"$f":"+'Farm 1'!M231+L194","v":10615374.088326219},{"$f":"+'Farm 1'!N231+M194","v":10615374.088326219},{"$f":"+'Farm 1'!O231+N194","v":10615374.088326219}]
[]
[null,"fixed assets - land",null,null,{"$f":"SUM(E194:E194)","v":0},3728151.5420213672,7105508.1436037198,10597078.633434707,10606091.172790132,10615374.088326219,10615374.088326219,10615374.088326219,10615374.088326219,10615374.088326219,10615374.088326219]
[]
[]
[null,"including land and rice fields - depreciation"]
[null,null,"Farm 1",{"$f":"+'Farm 1'!E233","v":0},{"$f":"+'Farm 1'!F233","v":0},{"$f":"+'Farm 1'!G233","v":186407.57710106837},{"$f":"+'Farm 1'!H233","v":541682.98428125435},{"$f":"+'Farm 1'!I233","v":1071536.9159529898},{"$f":"+'Farm 1'!J233","v":1601841.4745924964},{"$f":"+'Farm 1'!K233","v":2132610.1790088075},{"$f":"+'Farm 1'!L233","v":2663378.8834251184},{"$f":"+'Farm 1'!M233","v":3194147.5878414293},{"$f":"+'Farm 1'!N233","v":3724916.2922577402},{"$f":"+'Farm 1'!O233","v":4255684.9966740515},{"$f":"+'Farm 1'!P233","v":4786453.7010903629}]
[]
[null,"Depreciation - land",null,null,null,{"$f":"SUM(F200:F200)","v":186407.57710106837},541682.98428125435,1071536.9159529898,1601841.4745924964,2132610.1790088075,2663378.8834251184,3194147.5878414293,3724916.2922577402,4255684.9966740515,4786453.7010903629]
[]
[null,"STOCKS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"STOCKS"]
[]
[null,null,null,null,"N","N+1","N+2","N+3","N+4","N+5","N+6","N+7","N+8","N+9","N+10",null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32]
[]
[null,"STOCK VALUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"STOCK VALUE"]
[null,null,"Farm 1",null,{"$f":"-'Stock 1 Farm'!E34","v":0},{"$f":"-'Stock 1 Farm'!F34","v":919137.0962211669},{"$f":"-'Stock 1 Farm'!G34","v":1855854.5130922783},{"$f":"-'Stock 1 Farm'!H34","v":2476476.305729615},{"$f":"-'Stock 1 Farm'!I34","v":2732968.4945373256},{"$f":"-'Stock 1 Farm'!J34","v":3002621.3859983413},{"$f":"-'Stock 1 Farm'!K34","v":3092700.0275782915},{"$f":"-'Stock 1 Farm'!L34","v":3185481.0284056407},{"$f":"-'Stock 1 Farm'!M34","v":3235693.2275347738},{"$f":"-'Stock 1 Farm'!N34","v":3301664.5848004185},{"$f":"-'Stock 1 Farm'!O34","v":3284571.1299635009},null,null,null,null,null,"Farm 1",null,{"$f":"-'Stock 1 Farm'!V34","v":0},{"$f":"-'Stock 1 Farm'!W34","v":0},{"$f":"-'Stock 1 Farm'!X34","v":210088.47913626672},{"$f":"-'Stock 1 Farm'!Y34","v":919137.0962211669},{"$f":"-'Stock 1 Farm'!Z34","v":571032.15787454718},{"$f":"-'Stock 1 Farm'!AA34","v":1855854.5130922783},{"$f":"-'Stock 1 Farm'!AB34","v":990590.52229184599},{"$f":"-'Stock 1 Farm'!AC34","v":2476476.305729615},{"$f":"-'Stock 1 Farm'!AD34","v":1093187.3978149302},{"$f":"-'Stock 1 Farm'!AE34","v":2732968.4945373256},{"$f":"-'Stock 1 Farm'!AF34","v":1201048.5543993367},{"$f":"-'Stock 1 Farm'!AG34","v":3002621.3859983413},{"$f":"-'Stock 1 Farm'!AH34","v":1237080.0110313166},{"$f":"-'Stock 1 Farm'!AI34","v":3092700.0275782915},{"$f":"-'Stock 1 Farm'!AJ34","v":1274192.4113622564},{"$f":"-'Stock 1 Farm'!AK34","v":3185481.0284056407},{"$f":"-'Stock 1 Farm'!AL34","v":1294277.2910139095},{"$f":"-'Stock 1 Farm'!AM34","v":3235693.2275347738},{"$f":"-'Stock 1 Farm'!AN34","v":1320665.8339201675},{"$f":"-'Stock 1 Farm'!AO34","v":3301664.5848004185},{"$f":"-'Stock 1 Farm'!AP34","v":1313828.4519854004},{"$f":"-'Stock 1 Farm'!AQ34","v":3284571.1299635009},{"$f":"-'Stock 1 Farm'!AR34","v":1353243.3055449624},{"$f":"-'Stock 1 Farm'!AS34","v":3383108.2638624059},{"$f":"-'Stock 1 Farm'!AT34","v":1393840.6047113114},{"$f":"-'Stock 1 Farm'!AU34","v":3484601.5117782787},{"$f":"-'Stock 1 Farm'!AV34","v":1435655.8228526507},{"$f":"-'Stock 1 Farm'!AW34","v":3589139.5571316262},{"$f":"-'Stock 1 Farm'!AX34","v":1478725.4975382304},{"$f":"-'Stock 1 Farm'!AY34","v":3696813.743845576},{"$f":"-'Stock 1 Farm'!AZ34","v":1523087.2624643771},{"$f":"-'Stock 1 Farm'!BA34","v":3807718.1561609427}]
[null,null,"Trading",null,{"$f":"-'Stock 1 Farm'!E35","v":0},{"$f":"-'Stock 1 Farm'!F35","v":87182.45786047625},{"$f":"-'Stock 1 Farm'!G35","v":189573.41114772446},{"$f":"-'Stock 1 Farm'!H35","v":308306.23181393085},{"$f":"-'Stock 1 Farm'!I35","v":423407.22502446501},{"$f":"-'Stock 1 Farm'!J35","v":545136.80221899867},{"$f":"-'Stock 1 Farm'!K35","v":561490.90628556861},{"$f":"-'Stock 1 Farm'!L35","v":578335.63347413577},{"$f":"-'Stock 1 Farm'!M35","v":595685.7024783598},{"$f":"-'Stock 1 Farm'!N35","v":611515.30417720578},{"$f":"-'Stock 1 Farm'!O35","v":605314.37954087742},null,null,null,null,null,"Trading",null,{"$f":"-'Stock 1 Farm'!V35","v":0},{"$f":"-'Stock 1 Farm'!W35","v":0},{"$f":"-'Stock 1 Farm'!X35","v":17436.491572095252},{"$f":"-'Stock 1 Farm'!Y35","v":87182.45786047625},{"$f":"-'Stock 1 Farm'!Z35","v":37914.682229544895},{"$f":"-'Stock 1 Farm'!AA35","v":189573.41114772446},{"$f":"-'Stock 1 Farm'!AB35","v":61661.246362786173},{"$f":"-'Stock 1 Farm'!AC35","v":308306.23181393085},{"$f":"-'Stock 1 Farm'!AD35","v":84681.445004893001},{"$f":"-'Stock 1 Farm'!AE35","v":423407.22502446501},{"$f":"-'Stock 1 Farm'!AF35","v":109027.36044379974},{"$f":"-'Stock 1 Farm'!AG35","v":545136.80221899867},{"$f":"-'Stock 1 Farm'!AH35","v":112298.18125711373},{"$f":"-'Stock 1 Farm'!AI35","v":561490.90628556861},{"$f":"-'Stock 1 Farm'!AJ35","v":115667.12669482715},{"$f":"-'Stock 1 Farm'!AK35","v":578335.63347413577},{"$f":"-'Stock 1 Farm'!AL35","v":119137.14049567198},{"$f":"-'Stock 1 Farm'!AM35","v":595685.7024783598},{"$f":"-'Stock 1 Farm'!AN35","v":122303.06083544114},{"$f":"-'Stock 1 Farm'!AO35","v":611515.30417720578},{"$f":"-'Stock 1 Farm'!AP35","v":121062.8759081755},{"$f":"-'Stock 1 Farm'!AQ35","v":605314.37954087742},{"$f":"-'Stock 1 Farm'!AR35","v":124694.76218542078},{"$f":"-'Stock 1 Farm'!AS35","v":623473.81092710397},{"$f":"-'Stock 1 Farm'!AT35","v":128435.60505098342},{"$f":"-'Stock 1 Farm'!AU35","v":642178.0252549171},{"$f":"-'Stock 1 Farm'!AV35","v":132288.6732025129},{"$f":"-'Stock 1 Farm'!AW35","v":661443.36601256451},{"$f":"-'Stock 1 Farm'!AX35","v":136257.33339858829},{"$f":"-'Stock 1 Farm'!AY35","v":681286.66699294152},{"$f":"-'Stock 1 Farm'!AZ35","v":140345.05340054593},{"$f":"-'Stock 1 Farm'!BA35","v":701725.2670027297}]
[null,"Stock",null,null,{"$f":"SUM(E207:E210)","v":0},1006319.5540816431,2045427.9242400026,{"$f":"SUM(H207:H210)","v":2784782.5375435459},3156375.7195617906,3547758.18821734,{"$f":"SUM(K208:K210)","v":3654190.9338638601},3763816.6618797765,3831378.9300131337,3913179.8889776245,3889885.5095043783,null,null,null,null,"Stock",null,null,{"$f":"SUM(W207:W210)","v":0},0,227524.97070836197,1006319.5540816431,608946.84010409203,2045427.9242400026,1052251.7686546321,2784782.5375435459,1177868.8428198232,3156375.7195617906,1310075.9148431364,3547758.18821734,1349378.1922884304,3654190.9338638601,1389859.5380570835,3763816.6618797765,1413414.4315095814,3831378.9300131337,1442968.8947556086,3913179.8889776245,1434891.3278935759,3889885.5095043783,{"$f":"SUM(AS207:AS210)","v":1477938.0677303832},4006582.0747895101,1522276.2097622948,4126779.5370331956,1567944.4960551634,4250582.9231441906,1614982.8309368186,4378100.4108385174,1663432.3158649229,4509443.4231636729]
[]
[]
[null,"THIRD PARTIES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"THIRD PARTIES"]
[]
[null,null,null,null,"N","N+1","N+2","N+3","N+4","N+5","N+6","N+7","N+8","N+9","N+10",null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32]
[]
[null,"A/R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A/R"]
[null,null,"Farm Nr 1",null,{"$f":"+'Farm 1'!$P$576","v":0},{"$f":"SUM('Farm 1'!$S$791:$T$791)","v":809105.46656089963},{"$f":"+'Farm 1'!$S$839+'Farm 1'!$T$839","v":1649547.716271142},{"$f":"SUM('Farm 1'!$S$887:$T$887)","v":2222548.501923223},{"$f":"SUM('Farm 1'!$S$934:$T$934)","v":2523529.0135618271},{"$f":"+'Farm 1'!$S$981+'Farm 1'!$T$981","v":2851545.7508356594},{"$f":"+'Farm 1'!$S$1028+'Farm 1'!$T$1028","v":3006254.0816661227},{"$f":"+K219*(1+inflation_ch)","v":3096441.7041161065},{"$f":"+L219*(1+inflation_ch)","v":3189334.9552395898},{"$f":"+M219*(1+inflation_ch)","v":3285015.0038967775},{"$f":"+N219*(1+inflation_ch)","v":3383565.454013681},null,null,null,null,null,"Farm Nr 1",null,{"$f":"+'Farm 1'!$P$576","v":0},null,{"$f":"SUM('Farm 1'!$K$791:$L$791)","v":462345.98089194263},{"$f":"SUM('Farm 1'!$S$791:$T$791)","v":809105.46656089963},{"$f":"+'Farm 1'!$K$839+'Farm 1'!$L$839","v":1689617.7012817771},{"$f":"+'Farm 1'!$S$839+'Farm 1'!$T$839","v":1649547.716271142},{"$f":"SUM('Farm 1'!$K$887:$L$887)","v":3080313.3143842169},{"$f":"SUM('Farm 1'!$S$887:$T$887)","v":2222548.501923223},{"$f":"SUM('Farm 1'!$K$934:$L$934)","v":3701175.8865573462},{"$f":"SUM('Farm 1'!$S$934:$T$934)","v":2523529.0135618271},{"$f":"+'Farm 1'!$K$981+'Farm 1'!$L$981","v":4188207.8215398751},{"$f":"+'Farm 1'!$S$981+'Farm 1'!$T$981","v":2851545.7508356594},{"$f":"+'Farm 1'!$K$1028+'Farm 1'!$L$1028","v":4509381.1224991838},{"$f":"+'Farm 1'!$S$1028+'Farm 1'!$T$1028","v":3006254.0816661227},{"$f":"+AI219*(1+inflation_ch)","v":4644662.556174159},3096441.7041161065,4784002.4328593835,3189334.9552395898,4927522.5058451649,3285015.0038967775,5075348.1810205197,3383565.454013681,{"$f":"+AQ219*(1+inflation_ch)","v":5227608.6264511356},{"$f":"+AR219*(1+inflation_ch)","v":3485072.4176340913},{"$f":"+AS219*(1+inflation_ch)","v":5384436.8852446694},{"$f":"+AT219*(1+inflation_ch)","v":3589624.590163114},{"$f":"+AU219*(1+inflation_ch)","v":5545969.9918020098},{"$f":"+AV219*(1+inflation_ch)","v":3697313.3278680076},{"$f":"+AW219*(1+inflation_ch)","v":5712349.0915560704},{"$f":"+AX219*(1+inflation_ch)","v":3808232.7277040477},{"$f":"+AY219*(1+inflation_ch)","v":5883719.5643027527},{"$f":"+AZ219*(1+inflation_ch)","v":3922479.7095351694}]
[null,null,"Trading",null,null,{"$f":"SUM('Trading 1 Farm'!$S$881:$T$881)","v":39629.655505023664},{"$f":"SUM('Trading 1 Farm'!$S$929:$T$929)","v":87009.110308807503},{"$f":"SUM('Trading 1 Farm'!$S$977:$T$977)","v":142878.1179807786},{"$f":"SUM('Trading 1 Farm'!$S$1025:$T$1025)","v":201882.32108494616},{"$f":"SUM('Trading 1 Farm'!$S$1072:$T$1072)","v":267332.41414084309},{"$f":"SUM('Trading 1 Farm'!$S$1119:$T$1119)","v":281836.32015619904},{"$f":"SUM('Trading 1 Farm'!$S$1166:$T$1166)","v":297072.80679015804},{"$f":"SUM('Trading 1 Farm'!$S$1213:$T$1213)","v":308955.71906176442},{"$f":"M220*(1+inflation_ch)","v":318224.39063361735},{"$f":"N220*(1+inflation_ch)","v":327771.12235262588},null,null,null,null,null,"Trading",null,null,null,{"$f":"SUM('Trading 1 Farm'!$K$881:$L$881)","v":19814.827752511832},{"$f":"SUM('Trading 1 Farm'!$S$881:$T$881)","v":39629.655505023664},{"$f":"SUM('Trading 1 Farm'!$K$929:$L$929)","v":64111.976017016059},{"$f":"SUM('Trading 1 Farm'!$S$929:$T$929)","v":87009.110308807503},{"$f":"SUM('Trading 1 Farm'!$K$977:$L$977)","v":116683.79635096921},{"$f":"SUM('Trading 1 Farm'!$S$977:$T$977)","v":142878.1179807786},{"$f":"SUM('Trading 1 Farm'!$K$1025:$L$1025)","v":176647.03094932789},{"$f":"SUM('Trading 1 Farm'!$S$1025:$T$1025)","v":201882.32108494616},{"$f":"SUM('Trading 1 Farm'!$K$1072:$L$1072)","v":240599.17272675876},{"$f":"SUM('Trading 1 Farm'!$S$1072:$T$1072)","v":267332.41414084309},{"$f":"SUM('Trading 1 Farm'!$K$1119:$L$1119)","v":281836.32015619904},{"$f":"SUM('Trading 1 Farm'!$S$1119:$T$1119)","v":281836.32015619904},{"$f":"SUM('Trading 1 Farm'!$K$1166:$L$1166)","v":297072.80679015804},{"$f":"SUM('Trading 1 Farm'!$S$1166:$T$1166)","v":297072.80679015804},{"$f":"SUM('Trading 1 Farm'!$K$1213:$L$1213)","v":308955.71906176442},{"$f":"SUM('Trading 1 Farm'!$S$1213:$T$1213)","v":308955.71906176442},{"$f":"AM220*(1+inflation_ch)","v":318224.39063361735},318224.39063361735,327771.12235262588,327771.12235262588,337604.25602320465,337604.25602320465,347732.38370390079,347732.38370390079,358164.3552150178,358164.3552150178,368909.28587146837,368909.28587146837,379976.56444761244,379976.56444761244]
[]
[null,"Total A/R",null,null,{"$f":"SUM(E218:E221)","v":0},848735.12206592329,1736556.8265799496,2365426.6199040017,2725411.3346467735,3118878.1649765028,3288090.4018223216,3393514.5109062647,3498290.6743013542,3603239.394530395,3711336.5763663067,null,null,null,null,"Total A/R",null,null,{"$f":"SUM(W218:W221)","v":0},{"$f":"SUM(X218:X221)","v":0},{"$f":"SUM(Y218:Y221)","v":482160.80864445446},{"$f":"SUM(Z218:Z221)","v":848735.12206592329},{"$f":"SUM(AA218:AA221)","v":1753729.6772987931},1736556.8265799496,3196997.1107351859,2365426.6199040017,3877822.9175066743,2725411.3346467735,4428806.9942666339,3118878.1649765028,4791217.4426553827,3288090.4018223216,4941735.3629643172,3393514.5109062647,5092958.1519211475,3498290.6743013542,5245746.8964787824,3603239.394530395,5403119.3033731459,3711336.5763663067,{"$f":"SUM(AS218:AS221)","v":5565212.8824743405},3822676.6736572962,5732169.2689485699,3937356.973867015,5904134.3470170274,4055477.6830830253,6081258.3774275389,4177142.0135755162,6263696.1287503652,4302456.2739827819]
[]
[null,"A/P",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A/P"]
[null,null,"Farm 1",null,{"$f":"+'Farm 1'!$P$583+'Farm 1'!$P$584","v":172717.37512399195},{"$f":"+'Farm 1'!$S$817","v":229744.67753946155},{"$f":"+'Farm 1'!$S$863+'Farm 1'!$S$865","v":278457.77224241174},{"$f":"+'Farm 1'!$S$913","v":294349.0409273883},{"$f":"+'Farm 1'!$S$960","v":312400.07648187358},{"$f":"+'Farm 1'!$S$1007","v":332390.64703707537},{"$f":"+'Farm 1'!$S$1054","v":342081.64993879438},{"$f":"+$K$225*(1+inflation_ch)","v":352344.0994369582},{"$f":"+$L$225*(1+inflation_ch)","v":362914.42242006696},{"$f":"+$M$225*(1+inflation_ch)","v":373801.85509266896},{"$f":"+$N$225*(1+inflation_ch)","v":385015.91074544901},null,null,null,null,null,"Farm 1",null,{"$f":"+X225","v":172717.37512399195},{"$f":"+'Farm 1'!$S$769","v":172717.37512399195},{"$f":"+Z225","v":229744.67753946155},{"$f":"+'Farm 1'!$S$817","v":229744.67753946155},{"$f":"+AB225","v":278457.77224241174},{"$f":"+'Farm 1'!$S$863+'Farm 1'!$S$865","v":278457.77224241174},{"$f":"+AD225","v":294349.0409273883},{"$f":"+'Farm 1'!$S$913","v":294349.0409273883},{"$f":"+AF225","v":312400.07648187358},{"$f":"+'Farm 1'!$S$960","v":312400.07648187358},{"$f":"+AH225","v":332390.64703707537},{"$f":"+'Farm 1'!$S$1007","v":332390.64703707537},{"$f":"+AJ225","v":342081.64993879438},{"$f":"+'Farm 1'!$S$1054","v":342081.64993879438},{"$f":"+AL225","v":352344.0994369582},{"$f":"+AJ225*(1+inflation_ch)","v":352344.0994369582},{"$f":"+AN225","v":362914.42242006696},{"$f":"+AL225*(1+inflation_ch)","v":362914.42242006696},{"$f":"+AP225","v":373801.85509266896},{"$f":"+AN225*(1+inflation_ch)","v":373801.85509266896},{"$f":"+AR225","v":385015.91074544901},{"$f":"+AP225*(1+inflation_ch)","v":385015.91074544901},{"$f":"+AT225","v":396566.38806781248},{"$f":"+AR225*(1+inflation_ch)","v":396566.38806781248},{"$f":"+AV225","v":408463.37970984686},{"$f":"+AT225*(1+inflation_ch)","v":408463.37970984686},{"$f":"+AX225","v":420717.28110114229},{"$f":"+AV225*(1+inflation_ch)","v":420717.28110114229},{"$f":"+AZ225","v":433338.79953417659},{"$f":"+AX225*(1+inflation_ch)","v":433338.79953417659},{"$f":"+BB225","v":446338.96352020191},{"$f":"+AZ225*(1+inflation_ch)","v":446338.96352020191}]
[null,null,"Trading",null,{"$f":"+'Trading 1 Farm'!$S$859","v":13329.559864264013},{"$f":"+'Trading 1 Farm'!$S$907","v":5361.0111975952314},{"$f":"+'Trading 1 Farm'!$S$955","v":7870.4136224910753},{"$f":"+'Trading 1 Farm'!$S$1003","v":17133.552809024466},{"$f":"+'Trading 1 Farm'!$S$1051","v":14583.391171590682},{"$f":"+'Trading 1 Farm'!$S$1098","v":17617.654596238579},{"$f":"+'Trading 1 Farm'!$S$1145","v":18907.016453028027},{"$f":"+'Trading 1 Farm'!$S$1192","v":19696.671064088081},{"$f":"+'Trading 1 Farm'!$S$1239","v":18996.664798208705},{"$f":"+$M$226*(1+inflation_ch)","v":19566.564742154966},{"$f":"+$N$226*(1+inflation_ch)","v":20153.561684419616},null,null,null,null,null,"Trading",null,{"$f":"+X226","v":13329.559864264013},{"$f":"+'Trading 1 Farm'!$S$859","v":13329.559864264013},{"$f":"+Z226","v":5361.0111975952314},{"$f":"+'Trading 1 Farm'!$S$907","v":5361.0111975952314},{"$f":"+AB226","v":7870.4136224910753},{"$f":"+'Trading 1 Farm'!$S$955","v":7870.4136224910753},{"$f":"+AD226","v":17133.552809024466},{"$f":"+'Trading 1 Farm'!$S$1003","v":17133.552809024466},{"$f":"+AF226","v":14583.391171590682},{"$f":"+'Trading 1 Farm'!$S$1051","v":14583.391171590682},{"$f":"+AH226","v":17617.654596238579},{"$f":"+'Trading 1 Farm'!$S$1098","v":17617.654596238579},{"$f":"+AJ226","v":18907.016453028027},{"$f":"+'Trading 1 Farm'!$S$1145","v":18907.016453028027},{"$f":"+AL226","v":19696.671064088081},{"$f":"+'Trading 1 Farm'!$S$1192","v":19696.671064088081},{"$f":"+AN226","v":18996.664798208705},{"$f":"+'Trading 1 Farm'!$S$1239","v":18996.664798208705},{"$f":"+AP226","v":19566.564742154966},{"$f":"+AN226*(1+inflation_ch)","v":19566.564742154966},{"$f":"+AR226","v":20153.561684419616},{"$f":"+AP226*(1+inflation_ch)","v":20153.561684419616},{"$f":"+AT226","v":20758.168534952205},{"$f":"+AR226*(1+inflation_ch)","v":20758.168534952205},{"$f":"+AV226","v":21380.913591000772},{"$f":"+AT226*(1+inflation_ch)","v":21380.913591000772},{"$f":"+AX226","v":22022.340998730797},{"$f":"+AV226*(1+inflation_ch)","v":22022.340998730797},{"$f":"+AZ226","v":22683.011228692721},{"$f":"+AX226*(1+inflation_ch)","v":22683.011228692721},{"$f":"+BB226","v":23363.501565553503},{"$f":"+AZ226*(1+inflation_ch)","v":23363.501565553503}]
[]
[null,"Total A/P",null,null,{"$f":"SUM(E224:E227)","v":186046.93498825596},235105.6887370568,286328.1858649028,311482.59373641276,326983.46765346423,350008.30163331394,360988.66639182239,372040.77050104627,381911.08721827564,393368.41983482393,405169.47242986865,null,null,null,null,"Total A/P",null,null,{"$f":"SUM(W224:W227)","v":186046.93498825596},{"$f":"SUM(X224:X227)","v":186046.93498825596},{"$f":"SUM(Y224:Y227)","v":235105.6887370568},235105.6887370568,286328.1858649028,286328.1858649028,311482.59373641276,311482.59373641276,326983.46765346423,326983.46765346423,350008.30163331394,350008.30163331394,360988.66639182239,360988.66639182239,372040.77050104627,372040.77050104627,381911.08721827564,381911.08721827564,393368.41983482393,393368.41983482393,405169.47242986865,405169.47242986865,{"$f":"SUM(AS224:AS227)","v":417324.5566027647},417324.5566027647,429844.29330084764,429844.29330084764,442739.62209987309,442739.62209987309,456021.81076286931,456021.81076286931,469702.46508575539,469702.46508575539]
[]
[null,"Operating Working Capital",null,null,{"$f":"+E228-E222-E211","v":186046.93498825596},{"$f":"+F228-F222-F211","v":-1619948.9874105095},-3495656.5649550492,-4838726.5637111347,-5554803.5865551,-6316628.0515605286,-6581292.6692943592,-6785290.4022849947,-6947758.5170962121,-7123050.8636731952,-7196052.6134408163,null,null,null,null,"Operating Working Capital",null,null,{"$f":"+W228-W222-W211","v":186046.93498825596},{"$f":"+X228-X222-X211","v":186046.93498825596},{"$f":"+Y228-Y222-Y211","v":-474580.0906157596},{"$f":"+Z228-Z222-Z211","v":-1619948.9874105095},-2076348.3315379824,-3495656.5649550492,-3937766.2856534049,-4838726.5637111347,-4728708.2926730337,-5554803.5865551,-5388874.6074764561,-6316628.0515605286,-5779606.9685519906,-6581292.6692943592,-5959554.130520354,-6785290.4022849947,-6124461.4962124536,-6947758.5170962121,{"$f":"+AO228-AO222-AO211","v":-6295347.3713995665},{"$f":"+AP228-AP222-AP211","v":-7123050.8636731952},{"$f":"+AQ228-AQ222-AQ211","v":-6432841.1588368528},{"$f":"+AR228-AR222-AR211","v":-7196052.6134408163},{"$f":"+AS228-AS222-AS211","v":-6625826.3936019586},-7411934.1918440415,-6824601.1854100171,-7634292.2175993631,-7029339.2209723182,-7863320.9841273427,-7240219.397601488,-8099220.6136511639,-7457425.9795295335,-8342197.2320606988]
[null,"WCR change",null,null,{"$f":"+E230","v":186046.93498825596},{"$f":"+F230-E230","v":-1805995.9223987656},{"$f":"+G230-F230","v":-1875707.5775445397},-1343069.9987560855,-716077.02284396533,-761824.46500542853,-264664.61773383059,-203997.73299063556,-162468.11481121741,-175292.34657698311,-73001.749767621048,null,null,null,null,"WCR change",null,null,{"$f":"+W230","v":186046.93498825596},{"$f":"+X230-W230","v":0},{"$f":"+Y230-X230","v":-660627.02560401557},{"$f":"+Z230-Y230","v":-1145368.8967947499},{"$f":"+AA230-Z230","v":-456399.34412747296},-1419308.2334170667,-442109.7206983557,-900960.27805772983,110018.27103810105,-826095.29388206638,165928.97907864396,-927753.44408407249,537021.083008538,-801685.70074236859,621738.53877400514,-825736.2717646407,660828.90607254114,-823297.02088375855,{"$f":"+AO230-AN230","v":652411.1456966456},{"$f":"+AP230-AO230","v":-827703.49227362871},{"$f":"+AQ230-AP230","v":690209.70483634248},{"$f":"+AR230-AQ230","v":-763211.45460396353},{"$f":"+AS230-AR230","v":570226.21983885765},-786107.79824208282,587333.00643402431,-809691.03218934592,604952.99662704486,-833981.7631550245,623101.58652585465,-859001.21604967583,641794.63412163034,-884771.25253116526]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A/P - A/R",null,null,{"$f":"+W228-W222","v":186046.93498825596},{"$f":"+X228-X222","v":186046.93498825596},-247055.11990739766,-613629.43332886649,-1467401.4914338903,-1450228.6407150468,-2885514.516998773,-2053944.026167589,-3550839.4498532102,-2398427.8669933095,-4078798.6926333201,-2768869.863343189,-4430228.7762635602,-2927101.7354304991,-4569694.5924632708,-3021473.7404052182,-4711047.0647028722,-3116379.5870830785,{"$f":"+AO228-AO222","v":-4852378.4766439581},{"$f":"+AP228-AP222","v":-3209870.9746955712},{"$f":"+AQ228-AQ222","v":-4997949.8309432771},{"$f":"+AR228-AR222","v":-3306167.103936438},{"$f":"+AS228-AS222","v":-5147888.3258715756},-3405352.1170545314,-5302324.9756477224,-3507512.6805661675,-5461394.7249171548,-3612738.0609831521,-5625236.5666646697,-3721120.202812647,-5793993.6636646101,-3832753.8088970263]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A/P - A/R change",null,null,{"$f":"+W233","v":186046.93498825596},{"$f":"+X233-W233","v":0},{"$f":"+Y233-X233","v":-433102.05489565362},-366574.31342146883,-853772.05810502381,17172.850718843518,-1435285.8762837262,831570.49083118397,-1496895.4236856212,1152411.5828599008,-1680370.8256400106,1309928.8292901311,-1661358.9129203712,1503127.0408330611,-1642592.8570327717,1548220.8520580526,-1689573.324297654,1594667.4776197937,{"$f":"+AO233-AN233","v":-1735998.8895608797},{"$f":"+AP233-AO233","v":1642507.5019483869},{"$f":"+AQ233-AP233","v":-1788078.8562477059},{"$f":"+AR233-AQ233","v":1691782.7270068391},{"$f":"+AS233-AR233","v":-1841721.2219351376},1742536.2088170443,-1896972.858593191,1794812.2950815549,-1953882.0443509873,1848656.6639340026,-2012498.5056815175,1904116.3638520227,-2072873.4608519631,1961239.8547675838]

{"sheet":"FS conso","index":15,"n_rows":103,"n_cols":133,"rows_kept":103,"cut":false,"hidden":true,"merged":[]}
["FINANCIAL STATEMENT - CONSOLIDATION"]
["for control purpose only"]
[]
[null,null,null,null,null,"Year N",null,null,null,null,null,null,null,null,null,null,null,"Year N+1",null,null,null,null,null,null,null,null,null,null,null,"Year N+2",null,null,null,null,null,null,null,null,"Year N+3",null,null,null,null,null,null,null,null,null,null,null,"Year N+4",null,null,null,null,null,null,null,null,null,null,"Year N+5",null,null,null,null,null,null,null,null,null,null,"Year N+6",null,null,null,null,null,null,null,null,null,null,"Year N+7",null,null,null,null,null,null,null,null,null,null,"Year N+8",null,null,null,null,null,null,null,null,null,null,"Year N+9",null,null,null,null,null,null,null,null,null,null,"Year N+10",null,null,null,null,null,null,null,null,null,null,"Year N+10"]
[null,"In €","TP","CASL","French Dir","Farm 1","Trading","Debt","Elim","Total conso",null,null,null,"In €","TP","CASL","French Dir","Farm 1","Trading","Debt","Elim","Total conso",null,null,null,"In €","TP","CASL","French Dir","Farm 1","Trading","Elim","Total conso",null,null,"TP","CASL","French Dir","Farm 1","Trading","Elim","Total conso",null,null,null,null,"In €","TP","CASL","French Dir","Farm 1","Trading","Elim","Total conso",null,null,null,"In €","TP","CASL","French Dir","Farm 1","Trading","Elim","Total conso",null,null,null,"In €","TP","CASL","French Dir","Farm 1","Trading","Elim","Total conso",null,null,null,"In €","TP","CASL","French Dir","Farm 1","Trading","Elim","Total conso",null,null,null,"In €","TP","CASL","French Dir","Farm 1","Trading","Elim","Total conso",null,null,null,"In €","TP","CASL","French Dir","Farm 1","Trading","Elim","Total conso",null,null,null,"In €","TP","CASL","French Dir","Farm 1","Trading","Elim","Total conso",null,null,null,"In €","TP","CASL","French Dir","Farm 1","Trading","Elim","Total conso"]
[]
[null,"Gross income",{"$f":"+TP!E22","v":1945741.6247458234},{"$f":"+CASL!E19","v":649649.72126025311},{"$f":"+Holding!E28","v":1328740.4934223397},{"$f":"+'Farm 1'!E28","v":0},null,null,{"$f":"-C7-D7-E7","v":-3924131.8394284165},{"$f":"SUM(C7:I7)","v":0},null,null,null,"Gross income",{"$f":"+'Farm 1'!AN134","v":1752352.5295501836},{"$f":"+CASL!F19","v":718019.42999333446},{"$f":"+Holding!F28","v":1027357.3502122394},{"$f":"+'Farm 1'!F28","v":3141581.6650349949},{"$f":"+'Trading 1 Farm'!F28","v":142260.30181290544},null,{"$f":"-O7-P7-Q7","v":-3497729.3097557575},{"$f":"SUM(O7:U7)","v":3283841.9668479003},null,null,null,"Gross income",{"$f":"+'Farm 1'!G79","v":2082241.2692071206},{"$f":"+CASL!G19","v":1046190.1623341686},{"$f":"+Holding!G28","v":1017357.971949704},{"$f":"+'Farm 1'!G28","v":9901053.5611748602},{"$f":"+'Trading 1 Farm'!G28","v":418019.47732706438},{"$f":"-AA7-AB7-AC7","v":-4145789.4034909932},{"$f":"SUM(AA7:AF7)","v":10319073.038501922},null,null,{"$f":"+'Farm 1'!H79","v":9012.5393554243674},{"$f":"+CASL!H19","v":1094540.5339058053},{"$f":"+Holding!H28","v":1048615.4748549035},{"$f":"+'Farm 1'!H28","v":16936246.997828405},{"$f":"+'Trading 1 Farm'!H28","v":744920.1022929484},{"$f":"-AJ7-AK7-AL7","v":-2152168.5481161335},{"$f":"SUM(AJ7:AO7)","v":17681167.100121353},null,null,null,null,"Gross income",{"$f":"+'Farm 1'!I79","v":9282.9155360870973},{"$f":"+CASL!I19","v":1141163.1889363271},{"$f":"+Holding!I28","v":1109029.9658481702},{"$f":"+'Farm 1'!I28","v":20274506.604684763},{"$f":"+'Trading 1 Farm'!I28","v":1112941.0008529082},{"$f":"-AV7-AW7-AX7","v":-2259476.0703205843},{"$f":"SUM(AV7:BA7)","v":21387447.605537672},null,null,null,"Gross income",{"$f":"+'Farm 1'!J79","v":0},{"$f":"+CASL!J19","v":1240354.0651278843},{"$f":"+Holding!J28","v":1171578.312139045},{"$f":"+'Farm 1'!J28","v":22940319.982684311},{"$f":"+'Trading 1 Farm'!J28","v":1508029.0028457816},{"$f":"-BG7-BH7-BI7","v":-2411932.3772669295},{"$f":"SUM(BG7:BL7)","v":24448348.985530093},null,null,null,"Gross income",{"$f":"+'Farm 1'!K79","v":0},{"$f":"+CASL!K19","v":1282357.814526388},{"$f":"+Holding!K28","v":1207147.8262752506},{"$f":"+'Farm 1'!K28","v":24666700.157260492},{"$f":"+'Trading 1 Farm'!K28","v":1734377.3548073787},{"$f":"-BR7-BS7-BT7","v":-2489505.6408016384},{"$f":"SUM(BR7:BW7)","v":26401077.512067869},null,null,null,"Gross income",{"$f":"+'Farm 1'!L79","v":0},{"$f":"+CASL!L19","v":1340555.0962815969},{"$f":"+Holding!L28","v":1243009.6053003252},{"$f":"+'Farm 1'!L28","v":26000218.303685624},{"$f":"+'Trading 1 Farm'!L28","v":1828140.3494778953},{"$f":"-CC7-CD7-CE7","v":-2583564.7015819224},{"$f":"SUM(CC7:CH7)","v":27828358.653163519},null,null,null,"Gross income",{"$f":"+'Farm 1'!M79","v":0},{"$f":"+CASL!M19","v":1336265.0483786648},{"$f":"+Holding!M28","v":1279660.8592041568},{"$f":"+'Farm 1'!M28","v":27040227.03583305},{"$f":"+'Trading 1 Farm'!M28","v":1901265.9634570114},{"$f":"-CN7-CO7-CP7","v":-2615925.9075828213},{"$f":"SUM(CN7:CS7)","v":28941492.999290064},null,null,null,"Gross income",{"$f":"+'Farm 1'!N79","v":0},{"$f":"+CASL!N19","v":1357628.0803172567},{"$f":"+Holding!N28","v":1318528.6276776707},{"$f":"+'Farm 1'!N28","v":28121836.117266372},{"$f":"+'Trading 1 Farm'!N28","v":1977316.6019952921},{"$f":"-CY7-CZ7-DA7","v":-2676156.7079949277},{"$f":"SUM(CY7:DD7)","v":30099152.719261665},null,null,null,"Gross income",{"$f":"+'Farm 1'!Y79","v":0},{"$f":"+CASL!O19","v":1437910.3106553699},{"$f":"+Holding!O28","v":1358956.5581762996},{"$f":"+'Farm 1'!O28","v":29246709.561957028},{"$f":"+'Trading 1 Farm'!O28","v":2056409.2660751038},{"$f":"-DJ7-DK7-DL7","v":-2796866.8688316694},{"$f":"SUM(DJ7:DO7)","v":31303118.828032132},null,null,null,"Gross income",{"$f":"+DJ7*(1+inflation_ch)","v":0},1481047.6199750311,1399725.2549215886,{"$f":"+'Farm 1'!BD28+'Farm 1'!BE28","v":30416577.944435306},{"$f":"+'Trading 1 Farm'!BD28+'Trading 1 Farm'!BE28","v":2138665.6367181079},{"$f":"-DU7-DV7-DW7","v":-2880772.8748966195},{"$f":"SUM(DU7:DZ7)","v":32555243.581153411}]
[null,"Risks on crops",null,{"$f":"+CASL!E20","v":0},{"$f":"+Holding!E29","v":0},{"$f":"+'Farm 1'!E29","v":0},null,null,null,{"$f":"SUM(C8:I8)","v":0},null,null,null,"Risks on crops",null,{"$f":"+CASL!F20","v":0},{"$f":"+Holding!F29","v":0},{"$f":"+'Farm 1'!F29","v":-78539.541625874874},{"$f":"+'Trading 1 Farm'!F29","v":-3556.5075453226364},null,null,{"$f":"SUM(O8:U8)","v":-82096.049171197505},null,null,null,"Risks on crops",null,{"$f":"+CASL!G20","v":0},{"$f":"+Holding!G29","v":0},{"$f":"+'Farm 1'!G29","v":-247526.33902937151},{"$f":"+'Trading 1 Farm'!G29","v":-10450.486933176609},null,{"$f":"SUM(AA8:AF8)","v":-257976.82596254812},null,null,null,{"$f":"+CASL!H20","v":0},{"$f":"+Holding!H29","v":0},{"$f":"+'Farm 1'!H29","v":-423406.17494571017},{"$f":"+'Trading 1 Farm'!H29","v":-18623.002557323711},null,{"$f":"SUM(AJ8:AO8)","v":-442029.17750303389},null,null,null,null,"Risks on crops",null,{"$f":"+CASL!I20","v":0},{"$f":"+Holding!I29","v":0},{"$f":"+'Farm 1'!I29","v":-506862.66511711909},{"$f":"+'Trading 1 Farm'!I29","v":-27823.525021322708},null,{"$f":"SUM(AV8:BA8)","v":-534686.19013844174},null,null,null,"Risks on crops",null,{"$f":"+CASL!J20","v":0},{"$f":"+Holding!J29","v":0},{"$f":"+'Farm 1'!J29","v":-573507.99956710776},{"$f":"+'Trading 1 Farm'!J29","v":-37700.725071144545},null,{"$f":"SUM(BG8:BL8)","v":-611208.72463825229},null,null,null,"Risks on crops",null,{"$f":"+CASL!K20","v":0},{"$f":"+Holding!K29","v":0},{"$f":"+'Farm 1'!K29","v":-616667.50393151236},{"$f":"+'Trading 1 Farm'!K29","v":-43359.433870184468},null,{"$f":"SUM(BR8:BW8)","v":-660026.93780169683},null,null,null,"Risks on crops",null,{"$f":"+CASL!L20","v":0},{"$f":"+Holding!L29","v":0},{"$f":"+'Farm 1'!L29","v":-650005.45759214065},{"$f":"+'Trading 1 Farm'!L29","v":-45703.508736947384},null,{"$f":"SUM(CC8:CH8)","v":-695708.96632908809},null,null,null,"Risks on crops",null,{"$f":"+CASL!M20","v":0},{"$f":"+Holding!M29","v":0},{"$f":"+'Farm 1'!M29","v":-676005.67589582631},{"$f":"+'Trading 1 Farm'!M29","v":-47531.649086425285},null,{"$f":"SUM(CN8:CS8)","v":-723537.32498225162},null,null,null,"Risks on crops",null,{"$f":"+CASL!N20","v":0},{"$f":"+Holding!N29","v":0},{"$f":"+'Farm 1'!N29","v":-703045.90293165937},{"$f":"+'Trading 1 Farm'!N29","v":-49432.915049882307},null,{"$f":"SUM(CY8:DD8)","v":-752478.81798154162},null,null,null,"Risks on crops",null,null,null,{"$f":"+'Farm 1'!O29","v":-731167.73904892569},{"$f":"+'Trading 1 Farm'!O29","v":-51410.231651877599},null,{"$f":"SUM(DJ8:DO8)","v":-782577.97070080333},null,null,null,"Risks on crops",0,0,0,{"$f":"-DX7*2.5%","v":-760414.44861088274},{"$f":"-DY7*2.5%","v":-53466.640917952696},null,{"$f":"SUM(DU8:DZ8)","v":-813881.08952883538}]
[]
["Net income",null,{"$f":"SUM(C7:C9)","v":1945741.6247458234},649649.72126025311,1328740.4934223397,0,0,0,-3924131.8394284165,0,null,null,"Net income",null,{"$f":"SUM(O7:O9)","v":1752352.5295501836},718019.42999333446,1027357.3502122394,3063042.1234091199,138703.79426758279,0,-3497729.3097557575,{"$f":"SUM(O10:U10)","v":3201745.9176767031},{"$f":"+IFS!P126+IFS!O126","v":3201.7459176767034},{"$f":"+V10/1000-W10","v":0},"Net income",null,{"$f":"SUM(AA7:AA9)","v":2082241.2692071206},1046190.1623341686,1017357.971949704,9653527.2221454885,407568.99039388774,-4145789.4034909932,{"$f":"SUM(AA10:AF10)","v":10061096.212539375},{"$f":"+IFS!R126+IFS!Q126","v":10061.096212539378},{"$f":"+AG10/1000-AH10","v":0},{"$f":"SUM(AJ7:AJ9)","v":9012.5393554243674},1094540.5339058053,1048615.4748549035,16512840.822882695,726297.09973562474,-2152168.5481161335,{"$f":"SUM(AJ10:AO10)","v":17239137.922618322},null,{"$f":"+IFS!S126+IFS!T126","v":17239.137922618324},{"$f":"+AP10/1000-AR10","v":0},"Net income",null,{"$f":"SUM(AV7:AV9)","v":9282.9155360870973},1141163.1889363271,1109029.9658481702,19767643.939567644,1085117.4758315855,-2259476.0703205843,{"$f":"SUM(AV10:BA10)","v":20852761.415399231},{"$f":"+IFS!U126+IFS!V126","v":20852.761415399229},{"$f":"+BB10/1000-BC10","v":0},"Net income",null,{"$f":"SUM(BG7:BG9)","v":0},1240354.0651278843,1171578.312139045,22366811.983117204,1470328.2777746371,-2411932.3772669295,{"$f":"SUM(BG10:BL10)","v":23837140.26089184},{"$f":"+IFS!W126+IFS!X126","v":23837.14026089184},{"$f":"+BM10/1000-BN10","v":0},"Net income",null,{"$f":"SUM(BR7:BR9)","v":0},1282357.814526388,1207147.8262752506,24050032.653328981,1691017.9209371943,-2489505.6408016384,{"$f":"SUM(BR10:BW10)","v":25741050.574266177},{"$f":"+IFS!Z126+IFS!Y126","v":25741.050574266177},{"$f":"+BX10/1000-BY10","v":0},"Net income",null,{"$f":"SUM(CC7:CC9)","v":0},1340555.0962815969,1243009.6053003252,25350212.846093483,1782436.840740948,-2583564.7015819224,{"$f":"SUM(CC10:CH10)","v":27132649.686834432},{"$f":"+IFS!AA126+IFS!AB126","v":27132.64968683444},{"$f":"+CI10/1000-CJ10","v":0},"Net income",null,{"$f":"SUM(CN7:CN9)","v":0},1336265.0483786648,1279660.8592041568,26364221.359937225,1853734.3143705861,-2615925.9075828213,{"$f":"SUM(CN10:CS10)","v":28217955.674307816},{"$f":"+IFS!AC126+IFS!AD126","v":28217.955674307817},{"$f":"+CT10/1000-CU10","v":0},"Net income",null,{"$f":"SUM(CY7:CY9)","v":0},1357628.0803172567,1318528.6276776707,27418790.214334711,1927883.6869454097,-2676156.7079949277,{"$f":"SUM(CY10:DD10)","v":29346673.90128012},{"$f":"+IFS!AE126+IFS!AF126","v":29346.67390128013},{"$f":"+DE10/1000-DF10","v":0},"Net income",null,{"$f":"SUM(DJ7:DJ9)","v":0},1437910.3106553699,1358956.5581762996,28515541.822908103,2004999.0344232263,-2796866.8688316694,{"$f":"SUM(DJ10:DO10)","v":30520540.857331328},{"$f":"+IFS!AG126+IFS!AH126","v":30520.540857331333},{"$f":"+DP10/1000-DQ10","v":0},"Net income",null,{"$f":"SUM(DU7:DU9)","v":0},1481047.6199750311,1399725.2549215886,29656163.495824423,2085198.9958001552,-2880772.8748966195,{"$f":"SUM(DU10:DZ10)","v":31741362.491624575},{"$f":"+IFS!AJ126+IFS!AI126","v":31741.36249162459},{"$f":"+EA10/1000-EB10","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V11/1000-W11","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"+AG11/1000-AH11","v":0},null,null,null,null,null,null,null,null,null,{"$f":"+AP11/1000-AR11","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"+BB11/1000-BC11","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"+BM11/1000-BN11","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"+BX11/1000-BY11","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"+CI11/1000-CJ11","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"+CT11/1000-CU11","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"+DE11/1000-DF11","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"+DP11/1000-DQ11","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"+EA11/1000-EB11","v":0}]
[null,"Capitalized production",null,null,null,{"$f":"+'Farm 1'!E78","v":10789267.347177889},null,null,null,10789267.347177889,null,null,null,"Capitalized production",null,null,null,{"$f":"+'Farm 1'!F78","v":17867245.22394469},null,null,null,{"$f":"SUM(O12:U12)","v":17867245.22394469},null,null,null,"Capitalized production",null,null,null,{"$f":"+'Farm 1'!G78","v":26546960.376658291},null,null,{"$f":"SUM(AA12:AF12)","v":26546960.376658291},null,null,null,null,null,{"$f":"+'Farm 1'!H78","v":27710545.244045354},null,null,{"$f":"SUM(AJ12:AO12)","v":27710545.244045354},null,null,null,null,"Capitalized production",null,null,null,{"$f":"+'Farm 1'!I78","v":27725737.080833942},null,null,{"$f":"SUM(AV12:BA12)","v":27725737.080833942},null,null,null,"Capitalized production",null,null,null,{"$f":"+'Farm 1'!J78","v":27731823.269724015},null,null,{"$f":"SUM(BG12:BL12)","v":27731823.269724015},null,null,null,"Capitalized production",null,null,null,{"$f":"+'Farm 1'!K78","v":28008903.105133571},null,null,{"$f":"SUM(BR12:BW12)","v":28008903.105133571},null,null,null,"Capitalized production",null,null,null,{"$f":"+'Farm 1'!L78","v":28015359.942927051},null,null,{"$f":"SUM(CC12:CH12)","v":28015359.942927051},null,null,null,"Capitalized production",null,null,null,{"$f":"+'Farm 1'!M78","v":30241633.346198034},null,null,{"$f":"SUM(CN12:CS12)","v":30241633.346198034},null,null,null,"Capitalized production",null,null,null,{"$f":"+'Farm 1'!N78","v":33422235.203878619},null,null,{"$f":"SUM(CY12:DD12)","v":33422235.203878619},null,null,null,"Capitalized production",null,null,null,{"$f":"+'Farm 1'!O78","v":35082006.820437819},null,null,{"$f":"SUM(DJ12:DO12)","v":35082006.820437819},null,null,null,"Capitalized production",null,null,null,{"$f":"+'Farm 1'!Z78","v":0},null,null,{"$f":"SUM(DU12:DZ12)","v":0}]
[null,"Assets cost of production",null,null,null,{"$f":"-F12","v":-10789267.347177889},null,null,{"$f":"+C7","v":1945741.6247458234},-8843525.7224320658,{"$f":"+IFS!M130+IFS!N130","v":1945.7416247458232},{"$f":"+I13/1000-K13","v":0},null,"Assets cost of production",null,null,null,{"$f":"-R12","v":-17867245.22394469},null,null,{"$f":"+O7","v":1752352.5295501836},{"$f":"SUM(O13:U13)","v":-16114892.694394507},{"$f":"+IFS!O130+IFS!P130","v":1752.3525295501836},{"$f":"+U13/1000-W13","v":0},null,"Assets cost of production",null,null,null,{"$f":"-AD12","v":-26546960.376658291},null,{"$f":"+AA7","v":2082241.2692071206},{"$f":"SUM(AA13:AF13)","v":-24464719.107451171},{"$f":"+IFS!Q130+IFS!R130","v":2082.2412692071207},{"$f":"+AF13/1000-AH13","v":0},null,null,null,{"$f":"-AM12","v":-27710545.244045354},null,{"$f":"+AJ7","v":9012.5393554243674},{"$f":"SUM(AJ13:AO13)","v":-27701532.704689931},null,{"$f":"+IFS!T130+IFS!S130","v":9.0125393554243676},{"$f":"+AO13/1000-AR13","v":0},null,"Assets cost of production",null,null,null,{"$f":"-AY12","v":-27725737.080833942},null,{"$f":"+AV7","v":9282.9155360870973},{"$f":"SUM(AV13:BA13)","v":-27716454.165297855},{"$f":"+IFS!V130+IFS!U130","v":9.2829155360870974},{"$f":"+BA13/1000-BC13","v":0},null,"Assets cost of production",null,null,null,{"$f":"-BJ12","v":-27731823.269724015},null,{"$f":"+BG7","v":0},{"$f":"SUM(BG13:BL13)","v":-27731823.269724015},{"$f":"+IFS!X130+IFS!W130","v":0},{"$f":"+BL13/1000-BN13","v":0},null,"Assets cost of production",null,null,null,{"$f":"-BU12","v":-28008903.105133571},null,{"$f":"+BR7","v":0},{"$f":"SUM(BR13:BW13)","v":-28008903.105133571},{"$f":"+IFS!Y130+IFS!Z130","v":0},{"$f":"+BW13/1000-BY13","v":0},null,"Assets cost of production",null,null,null,{"$f":"-CF12","v":-28015359.942927051},null,{"$f":"+CC7","v":0},{"$f":"SUM(CC13:CH13)","v":-28015359.942927051},{"$f":"+IFS!AB130+IFS!AA130","v":0},{"$f":"+CH13/1000-CJ13","v":0},null,"Assets cost of production",null,null,null,{"$f":"-CQ12","v":-30241633.346198034},null,{"$f":"+CN7","v":0},{"$f":"SUM(CN13:CS13)","v":-30241633.346198034},{"$f":"+IFS!AD130+IFS!AC130","v":0},{"$f":"+CS13/1000-CU13","v":0},null,"Assets cost of production",null,null,null,{"$f":"-DB12","v":-33422235.203878619},null,{"$f":"+CY7","v":0},{"$f":"SUM(CY13:DD13)","v":-33422235.203878619},{"$f":"+IFS!AF130+IFS!AE130","v":0},{"$f":"+DD13/1000-DF13","v":0},null,"Assets cost of production",null,null,null,{"$f":"-DM12","v":-35082006.820437819},null,{"$f":"+DJ7","v":0},{"$f":"SUM(DJ13:DO13)","v":-35082006.820437819},{"$f":"+IFS!AH130+IFS!AG130","v":0},{"$f":"+DO13/1000-DQ13","v":0},null,"Assets cost of production",null,null,null,{"$f":"-DX12","v":0},null,{"$f":"+DU7","v":0},{"$f":"SUM(DU13:DZ13)","v":0},{"$f":"+IFS!AI130+IFS!AJ130","v":0},{"$f":"+DZ13/1000-EB13","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V14/1000-W14","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"+AG14/1000-AH14","v":0},null,null,null,null,null,null,null,null,null,{"$f":"+AP14/1000-AR14","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"+BB14/1000-BC14","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"+BM14/1000-BN14","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"+BX14/1000-BY14","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"+CI14/1000-CJ14","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"+CT14/1000-CU14","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"+DE14/1000-DF14","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"+DP14/1000-DQ14","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"+EA14/1000-EB14","v":0}]
[null,"Stock variations",{"$f":"+TP!E27","v":0},{"$f":"+CASL!E24","v":0},null,{"$f":"+'Farm 1'!E33","v":0},null,null,null,0,{"$f":"+IFS!M127+IFS!N127","v":0},{"$f":"+I15/1000-K15","v":0},null,"Stock variations",{"$f":"+TP!F27","v":0},{"$f":"+CASL!F24","v":0},null,{"$f":"+'Farm 1'!F33","v":919137.0962211669},{"$f":"+'Trading 1 Farm'!F33","v":87182.45786047625},null,null,{"$f":"SUM(O15:U15)","v":1006319.5540816431},{"$f":"+IFS!O127+IFS!P127","v":1006.3195540816431},{"$f":"+V15/1000-W15","v":0},null,"Stock variations",{"$f":"+TP!G27","v":0},{"$f":"+CASL!G24","v":0},null,{"$f":"+'Farm 1'!G33","v":936717.41687111137},{"$f":"+'Trading 1 Farm'!G33","v":102390.95328724821},null,{"$f":"SUM(AA15:AF15)","v":1039108.3701583596},{"$f":"+IFS!Q127+IFS!R127","v":1039.1083701583598},{"$f":"+AG15/1000-AH15","v":0},{"$f":"+TP!H27","v":0},{"$f":"+CASL!H24","v":0},null,{"$f":"+'Farm 1'!H33","v":620621.79263733677},{"$f":"+'Trading 1 Farm'!H33","v":118732.82066620639},null,{"$f":"SUM(AJ15:AO15)","v":739354.61330354318},null,{"$f":"+IFS!T127+IFS!S127","v":739.35461330354303},{"$f":"+AP15/1000-AR15","v":0},null,"Stock variations",{"$f":"+TP!I27","v":0},{"$f":"+CASL!I24","v":0},null,{"$f":"+'Farm 1'!I33","v":256492.18880771054},{"$f":"+'Trading 1 Farm'!I33","v":115100.99321053416},null,{"$f":"SUM(AV15:BA15)","v":371593.1820182447},{"$f":"+IFS!V127+IFS!U127","v":371.59318201824453},{"$f":"+BB15/1000-BC15","v":0},null,"Stock variations",{"$f":"+TP!J27","v":0},{"$f":"+CASL!J24","v":0},null,{"$f":"+'Farm 1'!J33","v":269652.89146101568},{"$f":"+'Trading 1 Farm'!J33","v":121729.57719453366},null,{"$f":"SUM(BG15:BL15)","v":391382.46865554934},{"$f":"+IFS!X127+IFS!W127","v":391.3824686555497},{"$f":"+BM15/1000-BN15","v":0},null,"Stock variations",{"$f":"+TP!K27","v":0},{"$f":"+CASL!K24","v":0},null,{"$f":"+'Farm 1'!K33","v":90078.641579950228},{"$f":"+'Trading 1 Farm'!K33","v":16354.10406656994},null,{"$f":"SUM(BR15:BW15)","v":106432.74564652017},{"$f":"+IFS!Y127+IFS!Z127","v":106.43274564652029},{"$f":"+BX15/1000-BY15","v":-1.1368683772161603E-13},null,"Stock variations",{"$f":"+TP!L27","v":0},{"$f":"+CASL!L24","v":0},null,{"$f":"+'Farm 1'!L33","v":92781.000827349257},{"$f":"+'Trading 1 Farm'!L33","v":16844.727188567165},null,{"$f":"SUM(CC15:CH15)","v":109625.72801591642},{"$f":"+IFS!AB127+IFS!AA127","v":109.62572801591614},{"$f":"+CI15/1000-CJ15","v":2.8421709430404007E-13},null,"Stock variations",{"$f":"+TP!M27","v":0},{"$f":"+CASL!M24","v":0},null,{"$f":"+'Farm 1'!M33","v":50212.19912913302},{"$f":"+'Trading 1 Farm'!M33","v":17350.069004224031},null,{"$f":"SUM(CN15:CS15)","v":67562.268133357051},{"$f":"+IFS!AD127+IFS!AC127","v":67.562268133357065},{"$f":"+CT15/1000-CU15","v":0},null,"Stock variations",{"$f":"+TP!N27","v":0},{"$f":"+CASL!N24","v":0},null,{"$f":"+'Farm 1'!N33","v":65971.357265644707},{"$f":"+'Trading 1 Farm'!N33","v":15829.601698845974},null,{"$f":"SUM(CY15:DD15)","v":81800.958964490681},{"$f":"+IFS!AF127+IFS!AE127","v":81.800958964490746},{"$f":"+DE15/1000-DF15","v":0},null,"Stock variations",null,null,null,{"$f":"+'Farm 1'!O33","v":-17093.454836917575},{"$f":"+'Trading 1 Farm'!O33","v":-6200.9246363283601},null,{"$f":"SUM(DJ15:DO15)","v":-23294.379473245936},{"$f":"+IFS!AH127+IFS!AG127","v":-23.294379473246408},{"$f":"+DP15/1000-DQ15","v":4.7251091928046662E-13},null,"Stock variations",null,null,null,{"$f":"+'Farm 1'!BD33+'Farm 1'!BE33","v":98537.133898905013},{"$f":"+'Trading 1 Farm'!BD33+'Trading 1 Farm'!BE33","v":18159.431386226555},null,{"$f":"SUM(DU15:DZ15)","v":116696.56528513157},{"$f":"+IFS!AI127+IFS!AJ127","v":116.69656528513133},{"$f":"+EA15/1000-EB15","v":2.4158453015843406E-13}]
[null,"Variable costs",{"$f":"+TP!E28","v":-1090277.9986250135},{"$f":"+CASL!E25","v":0},null,{"$f":"+'Farm 1'!E34","v":0},null,null,null,-1090277.9986250135,{"$f":"+IFS!M128+IFS!N128+IFS!M129+IFS!N129","v":-4539.4761650121036},{"$f":"SUM(J16:J18)/1000-K16","v":-250},null,"Variable costs",{"$f":"+TP!F28*(1+inflation_ch)","v":-831260.92147459637},{"$f":"+CASL!F25","v":0},null,{"$f":"+'Farm 1'!F34","v":-1697402.954030446},{"$f":"+'Trading 1 Farm'!F34","v":-203930.69937917366},null,null,{"$f":"SUM(O16:U16)","v":-2732594.5748842158},{"$f":"+IFS!O128+IFS!P128+IFS!O129+IFS!P129","v":-6618.0478478044852},{"$f":"SUM(V16:V18)/1000-W16","v":0},null,"Variable costs",{"$f":"+TP!G28*(1+inflation_ch)^2","v":-1153329.5198027177},{"$f":"+CASL!G25","v":0},null,{"$f":"+'Farm 1'!G34","v":-4039997.7046260731},{"$f":"+'Trading 1 Farm'!G34","v":-422904.24727305933},null,{"$f":"SUM(AA16:AF16)","v":-5616231.4717018502},{"$f":"+IFS!Q128+IFS!R128+IFS!Q129+IFS!R129","v":-10129.401215685086},{"$f":"SUM(AG16:AG18)/1000-AH16","v":0},{"$f":"+TP!H28*(1+inflation_ch)^3","v":-9012.5393554243674},{"$f":"+CASL!H25","v":0},null,{"$f":"+'Farm 1'!H34","v":-6122224.4649505634},{"$f":"+'Trading 1 Farm'!H34","v":-657723.88715965778},null,{"$f":"SUM(AJ16:AO16)","v":-6788960.8914656453},null,{"$f":"+IFS!T128+IFS!S128+IFS!T129+IFS!S129","v":-10735.492362974601},{"$f":"SUM(AP16:AP18)/1000-AR16","v":0},null,"Variable costs",{"$f":"+TP!I28*(1+inflation_ch)^4","v":-9282.9155360870973},{"$f":"+CASL!I25","v":0},null,{"$f":"+'Farm 1'!I34","v":-6425573.3652556464},{"$f":"+'Trading 1 Farm'!I34","v":-903274.13836592983},null,{"$f":"SUM(AV16:BA16)","v":-7338130.4191576634},{"$f":"+IFS!V128+IFS!U128+IFS!V129+IFS!U129","v":-11505.152933118989},{"$f":"SUM(BB16:BB18)/1000-BC16","v":0},null,"Variable costs",{"$f":"+TP!J28*(1+inflation_ch)^4","v":0},{"$f":"+CASL!J25","v":0},null,{"$f":"+'Farm 1'!J34","v":-6320401.4623364573},{"$f":"+'Trading 1 Farm'!J34","v":-1162965.4531461347},null,{"$f":"SUM(BG16:BL16)","v":-7483366.9154825918},{"$f":"+IFS!X128+IFS!W128+IFS!X129+IFS!W129","v":-11911.843183190063},{"$f":"SUM(BM16:BM18)/1000-BN16","v":0},null,"Variable costs",{"$f":"+TP!K28*(1+inflation_ch)^4","v":0},{"$f":"+CASL!K25","v":0},null,{"$f":"+'Farm 1'!K34","v":-6510013.5062065506},{"$f":"+'Trading 1 Farm'!K34","v":-1197854.4167405188},null,{"$f":"SUM(BR16:BW16)","v":-7707867.9229470696},{"$f":"+IFS!Y128+IFS!Z128+IFS!Y129+IFS!Z129","v":-12269.744574983175},{"$f":"SUM(BX16:BX18)/1000-BY16","v":0},null,"Variable costs",{"$f":"+TP!L28*(1+inflation_ch)^4","v":0},{"$f":"+CASL!L25","v":0},null,{"$f":"+'Farm 1'!L34","v":-6705313.9113927484},{"$f":"+'Trading 1 Farm'!L34","v":-1233790.0492427344},null,{"$f":"SUM(CC16:CH16)","v":-7939103.9606354833},{"$f":"+IFS!AB128+IFS!AA128+IFS!AB129+IFS!AA129","v":-12637.836912232671},{"$f":"SUM(CI16:CI18)/1000-CJ16","v":0},null,"Variable costs",{"$f":"+TP!M28*(1+inflation_ch)^4","v":0},{"$f":"+CASL!M25","v":0},null,{"$f":"+'Farm 1'!M34","v":-6906473.3287345292},{"$f":"+'Trading 1 Farm'!M34","v":-1270803.7507200164},null,{"$f":"SUM(CN16:CS16)","v":-8177277.0794545459},{"$f":"+IFS!AD128+IFS!AC128+IFS!AD129+IFS!AC129","v":-13018.903198139385},{"$f":"SUM(CT16:CT18)/1000-CU16","v":0},null,"Variable costs",{"$f":"+TP!N28*(1+inflation_ch)^4","v":0},{"$f":"+CASL!N25","v":0},null,{"$f":"+'Farm 1'!N34","v":-7113667.5285965661},{"$f":"+'Trading 1 Farm'!N34","v":-1308927.8632416169},null,{"$f":"SUM(CY16:DD16)","v":-8422595.3918381836},{"$f":"+IFS!AF128+IFS!AE128+IFS!AF129+IFS!AE129","v":-13409.470294083567},{"$f":"SUM(DE16:DE18)/1000-DF16","v":0},null,"Variable costs",null,null,null,{"$f":"+'Farm 1'!O34","v":-7327077.5544544626},{"$f":"+'Trading 1 Farm'!O34","v":-1348195.6991388653},null,{"$f":"SUM(DJ16:DO16)","v":-8675273.2535933275},{"$f":"+IFS!AH128+IFS!AG128+IFS!AH129+IFS!AG129","v":-13811.754402906072},{"$f":"SUM(DP16:DP18)/1000-DQ16","v":0},null,"Variable costs",null,null,null,{"$f":"+'Farm 1'!BD34+'Farm 1'!BE34","v":-7546889.8810880985},{"$f":"+'Trading 1 Farm'!BD34+'Trading 1 Farm'!BE34","v":-1388641.5701130312},null,{"$f":"SUM(DU16:DZ16)","v":-8935531.4512011297},{"$f":"+IFS!AI128+IFS!AJ128+IFS!AI129+IFS!AJ129","v":-14226.107034993256},{"$f":"SUM(EA16:EA18)/1000-EB16","v":0}]
[null,"Wage costs",{"$f":"+TP!E29","v":-501112.48949245148},{"$f":"+CASL!E26","v":-427453.16238716862},{"$f":"+Holding!E35+Holding!E40","v":-717695.51167225896},{"$f":"+'Farm 1'!E35","v":-90188.838597651978},{"$f":"+'Trading 1 Farm'!E35","v":-8724.6572564969956},null,null,-1745174.6594060282,null,null,null,"Wage costs",{"$f":"+TP!F29*(1+inflation_ch)","v":-592658.52583035175},{"$f":"+CASL!F26","v":-457816.1691409651},{"$f":"+Holding!F35+Holding!F40","v":-739226.37702242669},{"$f":"+'Farm 1'!F35","v":-554437.65178068075},{"$f":"+'Trading 1 Farm'!F35","v":-23364.632132898954},null,null,{"$f":"SUM(O17:U17)","v":-2367503.3559073233},null,null,null,"Wage costs",{"$f":"+TP!G29*(1+inflation_ch)^2","v":-666856.54132151545},{"$f":"+CASL!G26","v":-663734.14534737496},{"$f":"+Holding!G35+Holding!G40","v":-836912.7258330998},{"$f":"+'Farm 1'!G35","v":-731131.44911591825},{"$f":"+'Trading 1 Farm'!G35","v":-26472.128206574514},null,{"$f":"SUM(AA17:AF17)","v":-2925106.9898244832},null,null,{"$f":"+TP!H29*(1+inflation_ch)^2","v":0},{"$f":"+CASL!H26","v":-741779.60479895666},{"$f":"+Holding!H35+Holding!H40","v":-939794.95183309261},{"$f":"+'Farm 1'!H35","v":-891990.40483431728},{"$f":"+'Trading 1 Farm'!H35","v":-29745.045875750999},null,{"$f":"SUM(AJ17:AO17)","v":-2603310.0073421174},null,null,null,null,"Wage costs",{"$f":"+TP!I29*(1+inflation_ch)^2","v":0},{"$f":"+CASL!I26","v":-793971.71201487305},{"$f":"+Holding!I35+Holding!I40","v":-1008042.8451639602},{"$f":"+'Farm 1'!I35","v":-928793.87700714625},{"$f":"+'Trading 1 Farm'!I35","v":-31913.95547085784},null,{"$f":"SUM(AV17:BA17)","v":-2762722.3896568371},null,null,null,"Wage costs",{"$f":"+TP!J29*(1+inflation_ch)^2","v":0},{"$f":"+CASL!J26","v":-848627.74401942547},{"$f":"+Holding!J35+Holding!J40","v":-1079539.7966380303},{"$f":"+'Farm 1'!J35","v":-1016473.3320791712},{"$f":"+'Trading 1 Farm'!J35","v":-34186.229100382923},null,{"$f":"SUM(BG17:BL17)","v":-2978827.1018370101},null,null,null,"Wage costs",{"$f":"+TP!K29*(1+inflation_ch)^2","v":0},{"$f":"+CASL!K26","v":-874086.57634000818},{"$f":"+Holding!K35+Holding!K40","v":-1111925.9905371713},{"$f":"+'Farm 1'!K35","v":-1046967.5320415463},{"$f":"+'Trading 1 Farm'!K35","v":-35211.815973394412},null,{"$f":"SUM(BR17:BW17)","v":-3068191.9148921203},null,null,null,"Wage costs",{"$f":"+TP!L29*(1+inflation_ch)^2","v":0},{"$f":"+CASL!L26","v":-900309.17363020859},{"$f":"+Holding!L35+Holding!L40","v":-1145283.7702532865},{"$f":"+'Farm 1'!L35","v":-1078376.5580027928},{"$f":"+'Trading 1 Farm'!L35","v":-36268.170452596249},null,{"$f":"SUM(CC17:CH17)","v":-3160237.6723388839},null,null,null,"Wage costs",{"$f":"+TP!M29*(1+inflation_ch)^2","v":0},{"$f":"+CASL!M26","v":-927318.44883911463},{"$f":"+Holding!M35+Holding!M40","v":-1179642.283360885},{"$f":"+'Farm 1'!M35","v":-1110727.8547428765},{"$f":"+'Trading 1 Farm'!M35","v":-37356.215566174127},null,{"$f":"SUM(CN17:CS17)","v":-3255044.8025090499},null,null,null,"Wage costs",{"$f":"+TP!N29*(1+inflation_ch)^2","v":0},{"$f":"+CASL!N26","v":-955138.00230428821},{"$f":"+Holding!N35+Holding!N40","v":-1215031.5518617115},{"$f":"+'Farm 1'!N35","v":-1144049.6903851628},{"$f":"+'Trading 1 Farm'!N35","v":-38476.902033159357},null,{"$f":"SUM(CY17:DD17)","v":-3352696.1465843222},null,null,null,"Wage costs",null,{"$f":"+CASL!O26","v":-983792.14237341681},{"$f":"+Holding!O35+Holding!O40","v":-1251482.4984175628},{"$f":"+'Farm 1'!O35","v":-1178371.1810967177},{"$f":"+'Trading 1 Farm'!O35","v":-39631.209094154139},null,{"$f":"SUM(DJ17:DO17)","v":-3453277.0309818513},null,null,null,"Wage costs",{"$f":"+DJ17*(1+inflation_ch)","v":0},-1013305.9066446193,-1289026.9733700897,-1213722.3165296193,-40820.145366978766,null,{"$f":"SUM(DU17:DZ17)","v":-3556875.3419113075}]
[null,"Fixed cost",{"$f":"+TP!E30","v":-354351.13662835828},{"$f":"+CASL!E27","v":-168926.55887308446},{"$f":"+Holding!E33+Holding!E34+Holding!E38+Holding!E39","v":-1315474.9817500808},{"$f":"+'Farm 1'!E36","v":-1982419.6628902513},{"$f":"+'Trading 1 Farm'!E36","v":-111241.38152187911},null,{"$f":"+D7+E7","v":1978390.2146825928},-1954023.5069810615,null,null,null,"Fixed cost",{"$f":"+TP!F30*(1+inflation_ch)","v":-328433.08224523551},{"$f":"+CASL!F27","v":-192513.26085236936},{"$f":"+Holding!F33+Holding!F34+Holding!F38+Holding!F39","v":-498914.37318981264},{"$f":"+'Farm 1'!F36","v":-2202498.478692858},{"$f":"+'Trading 1 Farm'!F36","v":-40967.502238243826},null,{"$f":"+P7+Q7","v":1745376.7802055739},{"$f":"SUM(O18:U18)","v":-1517949.9170129457},null,null,null,"Fixed cost",{"$f":"+TP!G30*(1+inflation_ch)^2","v":-262055.20808288772},{"$f":"+CASL!G27","v":-291298.9089867936},{"$f":"+Holding!G33+Holding!G34+Holding!G38+Holding!G39","v":-419922.11831660417},{"$f":"+'Farm 1'!G36","v":-2610361.8177930224},{"$f":"+'Trading 1 Farm'!G36","v":-67972.835263318382},{"$f":"+AB7+AC7","v":2063548.1342838726},{"$f":"SUM(AA18:AF18)","v":-1588062.7541587537},null,null,{"$f":"+TP!H30*(1+inflation_ch)^2","v":0},{"$f":"+CASL!H27","v":-295018.26048684877},{"$f":"+Holding!H33+Holding!H34+Holding!H38+Holding!H39","v":-375303.53831381095},{"$f":"+'Farm 1'!H36","v":-2640198.0862943423},{"$f":"+'Trading 1 Farm'!H36","v":-175857.5878325426},{"$f":"+AK7+AL7","v":2143156.0087607088},{"$f":"SUM(AJ18:AO18)","v":-1343221.4641668359},null,null,null,null,"Fixed cost",{"$f":"+TP!I30*(1+inflation_ch)^2","v":0},{"$f":"+CASL!I27","v":-303868.80830145418},{"$f":"+Holding!I33+Holding!I34+Holding!I38+Holding!I39","v":-387530.69142395997},{"$f":"+'Farm 1'!I36","v":-2820007.0407753363},{"$f":"+'Trading 1 Farm'!I36","v":-143086.73858823034},{"$f":"+AW7+AX7","v":2250193.1547844973},{"$f":"SUM(AV18:BA18)","v":-1404300.1243044836},null,null,null,"Fixed cost",{"$f":"+TP!J30*(1+inflation_ch)^2","v":0},{"$f":"+CASL!J27","v":-312984.87255049782},{"$f":"+Holding!J33+Holding!J34+Holding!J38+Holding!J39","v":-399156.61216667877},{"$f":"+'Farm 1'!J36","v":-2972214.4323657332},{"$f":"+'Trading 1 Farm'!J36","v":-177225.62605448003},{"$f":"+BH7+BI7","v":2411932.3772669295},{"$f":"SUM(BG18:BL18)","v":-1449649.1658704602},null,null,null,"Fixed cost",{"$f":"+TP!K30*(1+inflation_ch)^2","v":0},{"$f":"+CASL!K27","v":-322374.41872701276},{"$f":"+Holding!K33+Holding!K34+Holding!K38+Holding!K39","v":-411131.31053167913},{"$f":"+'Farm 1'!K36","v":-3058012.2672239863},{"$f":"+'Trading 1 Farm'!K36","v":-191672.38146294191},{"$f":"+BS7+BT7","v":2489505.6408016384},{"$f":"SUM(BR18:BW18)","v":-1493684.7371439817},null,null,null,"Fixed cost",{"$f":"+TP!L30*(1+inflation_ch)^2","v":0},{"$f":"+CASL!L27","v":-332045.65128882317},{"$f":"+Holding!L33+Holding!L34+Holding!L38+Holding!L39","v":-423465.24984762951},{"$f":"+'Farm 1'!L36","v":-3166457.1973873107},{"$f":"+'Trading 1 Farm'!L36","v":-200091.88231646075},{"$f":"+CD7+CE7","v":2583564.7015819224},{"$f":"SUM(CC18:CH18)","v":-1538495.2792583019},null,null,null,"Fixed cost",{"$f":"+TP!M30*(1+inflation_ch)^2","v":0},{"$f":"+CASL!M27","v":-342007.02082748781},{"$f":"+Holding!M33+Holding!M34+Holding!M38+Holding!M39","v":-436169.20734305837},{"$f":"+'Farm 1'!M36","v":-3233727.2335757278},{"$f":"+'Trading 1 Farm'!M36","v":-190603.76201233035},{"$f":"+CO7+CP7","v":2615925.9075828213},{"$f":"SUM(CN18:CS18)","v":-1586581.3161757831},null,null,null,"Fixed cost",{"$f":"+TP!N30*(1+inflation_ch)^2","v":0},{"$f":"+CASL!N27","v":-352267.2314523125},{"$f":"+Holding!N33+Holding!N34+Holding!N38+Holding!N39","v":-449254.28356335015},{"$f":"+'Farm 1'!N36","v":-3317282.7187192841},{"$f":"+'Trading 1 Farm'!N36","v":-191531.229921038},{"$f":"+CZ7+DA7","v":2676156.7079949277},{"$f":"SUM(CY18:DD18)","v":-1634178.7556610573},null,null,null,"Fixed cost",null,{"$f":"+CASL!O27","v":-362835.24839588185},{"$f":"+Holding!O33+Holding!O34+Holding!O38+Holding!O39","v":-462731.91207025066},{"$f":"+'Farm 1'!O36","v":-3447015.8587771817},{"$f":"+'Trading 1 Farm'!O36","v":-207487.96791924388},{"$f":"+DK7+DL7","v":2796866.8688316694},{"$f":"SUM(DJ18:DO18)","v":-1683204.118330888},null,null,null,"Fixed cost",0,-373720.30584775831,-476613.86943235819,-3550426.334540497,-213712.6069568212,{"$f":"+DV7+DW7","v":2880772.8748966195},{"$f":"SUM(DU18:DZ18)","v":-1733700.2418808155}]
[]
["EBITDA",null,{"$f":"SUM(C10:C19)","v":0},53270.000000000029,-704430.00000000012,-2072608.5014879033,-119966.03877837611,0,0,-2843734.5402662796,{"$f":"SUM(K10:K18)","v":-2593.7345402662804},{"$f":"+J20/1000-K20","v":-249.99999999999909},"EBITDA",null,{"$f":"SUM(O10:O19)","v":0},67690,-210783.39999999991,-472159.86487369938,-42376.581622257392,{"$f":"SUM(T10:T19)","v":0},0,{"$f":"SUM(O20:U20)","v":-657629.84649595665},{"$f":"SUM(W10:W18)","v":-657.62984649595546},{"$f":"+V20/1000-W20","v":-1.1368683772161603E-12},"EBITDA",null,{"$f":"SUM(AA10:AA19)","v":-2.6193447411060333E-10},91157.108000000007,-239476.87219999998,3208753.6674815887,-7389.2670618162811,0,{"$f":"SUM(AA20:AF20)","v":3053044.6362197725},{"$f":"SUM(AH10:AH18)","v":3053.0446362197727},{"$f":"+AG20/1000-AH20","v":0},{"$f":"SUM(AJ10:AJ19)","v":0},57742.668619999895,-266483.01529200003,7479049.6594408117,-18296.600466120231,0,{"$f":"SUM(AJ20:AO20)","v":7252012.7123026913},null,{"$f":"SUM(AR10:AR18)","v":7252.0127123026869},{"$f":"+AP20/1000-AR20","v":0},"EBITDA",null,{"$f":"SUM(AV10:AV19)","v":0},43322.668619999895,-286543.57073974999,9849761.8453372233,121943.63661710155,0,{"$f":"SUM(AV20:BA20)","v":9728484.5798345748},{"$f":"SUM(BC10:BC18)","v":9728.4845798345741},{"$f":"+BB20/1000-BC20","v":0},"EBITDA",null,{"$f":"SUM(BG10:BG19)","v":0},78741.448557960975,-307118.09666566411,12327375.647796854,217680.54666817316,0,{"$f":"SUM(BG20:BL20)","v":12316679.546357324},{"$f":"SUM(BN10:BN18)","v":12316.679546357325},{"$f":"+BM20/1000-BN20","v":0},"EBITDA",null,{"$f":"SUM(BR10:BR19)","v":0},85896.81945936702,-315909.47479359974,13525117.989436844,282633.41082690924,0,{"$f":"SUM(BR20:BW20)","v":13577738.74492952},{"$f":"SUM(BY10:BY18)","v":13577.738744929524},{"$f":"+BX20/1000-BY20","v":0},"EBITDA",null,{"$f":"SUM(CC10:CC19)","v":0},108200.27136256517,-325739.41480059078,14492846.180137984,329131.46591772372,0,{"$f":"SUM(CC20:CH20)","v":14604438.502617681},{"$f":"SUM(CJ10:CJ18)","v":14604.438502617684},{"$f":"+CI20/1000-CJ20","v":0},"EBITDA",null,{"$f":"SUM(CN10:CN19)","v":0},66939.578712062328,-336150.63149978657,15163505.142013226,372320.65507628932,0,{"$f":"SUM(CN20:CS20)","v":15266614.74430179},{"$f":"SUM(CU10:CU18)","v":15266.614744301791},{"$f":"+CT20/1000-CU20","v":0},"EBITDA",null,{"$f":"SUM(CY10:CY19)","v":0},50222.846560656035,-345757.20774739102,15909761.633899342,404777.29344844131,0,{"$f":"SUM(CY20:DD20)","v":16019004.566161048},{"$f":"SUM(DF10:DF18)","v":16019.004566161053},{"$f":"+DE20/1000-DF20","v":0},"EBITDA",null,null,{"$f":"SUM(DK10:DK19)","v":91282.919886071235},-355257.85231151391,16545983.773742823,403483.23363463453,0,{"$f":"SUM(DJ20:DO20)","v":16685492.074952014},{"$f":"SUM(DQ10:DQ18)","v":16685.492074952017},{"$f":"+DP20/1000-DQ20","v":0},"EBITDA",null,{"$f":"SUM(DU10:DU19)","v":0},94021.407482653507,-365915.58788085927,17443662.097565114,460184.10474955093,0,{"$f":"SUM(DU20:DZ20)","v":17631952.021916457},{"$f":"SUM(EB10:EB18)","v":17631.952021916466},{"$f":"+EA20/1000-EB20","v":0}]
[]
[null,"Depreciation",{"$f":"+TP!E36","v":-824882.1859090908},{"$f":"+CASL!E33","v":-53270},{"$f":"+Holding!E46","v":-7350},{"$f":"+'Farm 1'!E41","v":-730941.68126388325},{"$f":"+'Trading 1 Farm'!E42","v":-61035.218923357665},null,null,-1677479.0860963319,{"$f":"+IFS!M133+IFS!N133","v":-1677.4790860963317},{"$f":"+J22/1000-K22","v":0},null,"Depreciation",{"$f":"+TP!F36","v":-775852.67454545444},{"$f":"+CASL!F33","v":-67690},{"$f":"+Holding!F46","v":-7350},{"$f":"+'Farm 1'!F41","v":-1403134.8829130076},{"$f":"+'Trading 1 Farm'!F42","v":-63198.218923357665},null,null,{"$f":"SUM(O22:U22)","v":-2317225.77638182},{"$f":"+IFS!O133+IFS!P133","v":-2317.2257763818193},{"$f":"+V22/1000-W22","v":0},null,"Depreciation",{"$f":"+TP!G36","v":-686915.26909090905},{"$f":"+CASL!G33","v":-91157.108000000007},{"$f":"+Holding!G46","v":-7350},{"$f":"+'Farm 1'!G41","v":-2119520.1961170114},{"$f":"+'Trading 1 Farm'!G42","v":-65426.108923357664},null,{"$f":"SUM(AA22:AF22)","v":-2970368.6821312779},{"$f":"+IFS!Q133+IFS!R133","v":-2970.3686821312776},{"$f":"+AG22/1000-AH22","v":0},{"$f":"+TP!H36","v":-61005},{"$f":"+CASL!H33","v":-57742.668620000004},{"$f":"+Holding!H46","v":-10562.61738},{"$f":"+'Farm 1'!H41","v":-2422083.9076992646},{"$f":"+'Trading 1 Farm'!H42","v":-125431.48719182151},null,{"$f":"SUM(AJ22:AO22)","v":-2676825.6808910859},null,{"$f":"+IFS!T133+IFS!S133","v":-2676.8256808910864},{"$f":"+AP22/1000-AR22","v":0},null,"Depreciation",{"$f":"+TP!I36","v":-61005},{"$f":"+CASL!I33","v":-43322.668620000004},{"$f":"+Holding!I46","v":-10562.61738},{"$f":"+'Farm 1'!I41","v":-2360906.6498235986},{"$f":"+'Trading 1 Farm'!I42","v":-124349.98719182151},null,{"$f":"SUM(AV22:BA22)","v":-2600146.9230154199},{"$f":"+IFS!V133+IFS!U133","v":-2600.1469230154203},{"$f":"+BB22/1000-BC22","v":0},null,"Depreciation",{"$f":"+TP!J36","v":0},{"$f":"+CASL!J33","v":-78741.448557960975},{"$f":"+Holding!J46","v":-11002.939159295998},{"$f":"+'Farm 1'!J41","v":-2362131.5692116627},{"$f":"+'Trading 1 Farm'!J42","v":-123570.5177478515},null,{"$f":"SUM(BG22:BL22)","v":-2575446.4746767711},{"$f":"+IFS!X133+IFS!W133","v":-2575.4464746767712},{"$f":"+BM22/1000-BN22","v":0},null,"Depreciation",{"$f":"+TP!K36","v":0},{"$f":"+CASL!K33","v":-85896.819459366976},{"$f":"+Holding!K46","v":-11755.192106109269},{"$f":"+'Farm 1'!K41","v":-2412383.5517783263},{"$f":"+'Trading 1 Farm'!K42","v":-123742.77265920697},null,{"$f":"SUM(BR22:BW22)","v":-2633778.3360030092},{"$f":"+IFS!Y133+IFS!Z133","v":-2633.7783360030094},{"$f":"+BX22/1000-BY22","v":0},null,"Depreciation",{"$f":"+TP!L36","v":0},{"$f":"+CASL!L33","v":-108200.27136256511},{"$f":"+Holding!L46","v":-11755.192106109269},{"$f":"+'Farm 1'!L41","v":-2409848.8215025109},{"$f":"+'Trading 1 Farm'!L42","v":-123920.19521790306},null,{"$f":"SUM(CC22:CH22)","v":-2653724.4801890887},{"$f":"+IFS!AB133+IFS!AA133","v":-2653.7244801890884},{"$f":"+CI22/1000-CJ22","v":0},null,"Depreciation",{"$f":"+TP!M36","v":0},{"$f":"+CASL!M33","v":-66939.578712062153},{"$f":"+Holding!M46","v":-11468.813614114661},{"$f":"+'Farm 1'!M41","v":-2337017.1446338701},{"$f":"+'Trading 1 Farm'!M42","v":-121485.71966187307},null,{"$f":"SUM(CN22:CS22)","v":-2536911.2566219196},{"$f":"+IFS!AD133+IFS!AC133","v":-2536.9112566219201},{"$f":"+CT22/1000-CU22","v":0},null,"Depreciation",{"$f":"+TP!N36","v":0},{"$f":"+CASL!N33","v":-50222.846560656151},{"$f":"+Holding!N46","v":-12290.820719927086},{"$f":"+'Farm 1'!N41","v":-2307609.4523796109},{"$f":"+'Trading 1 Farm'!N42","v":-120231.96475051763},null,{"$f":"SUM(CY22:DD22)","v":-2490355.0844107117},{"$f":"+IFS!AF133+IFS!AE133","v":-2490.3550844107117},{"$f":"+DE22/1000-DF22","v":0},null,"Depreciation",null,{"$f":"+CASL!O33","v":-91282.919886071308},{"$f":"+Holding!O46","v":-13531.617009823583},{"$f":"+'Farm 1'!O41","v":-2005178.8803320229},{"$f":"+'Trading 1 Farm'!O42","v":-64927.602665086502},null,{"$f":"SUM(DJ22:DO22)","v":-2174921.0198930041},{"$f":"+IFS!AH133+IFS!AG133","v":-2174.9210198930045},{"$f":"+DP22/1000-DQ22","v":0},null,"Depreciation",{"$f":"+TP!Z36","v":0},{"$f":"-CASL!BD211-CASL!BE211","v":-99577.955864071904},{"$f":"-Holding!BD226-Holding!BE226","v":-12779.364063010315},{"$f":"+'Farm 1'!BD41+'Farm 1'!BE41","v":-2393702.2289617783},{"$f":"+'Trading 1 Farm'!BD42+'Trading 1 Farm'!BE42","v":-123216.26715270484},null,{"$f":"SUM(DU22:DZ22)","v":-2629275.8160415655},{"$f":"+IFS!AI133+IFS!AJ133","v":-2629.2758160415651},{"$f":"+EA22/1000-EB22","v":0}]
[null,"Provisions",null,null,{"$f":"+Holding!E45","v":0},null,null,null,null,0,null,null,null,"Provisions",null,null,{"$f":"+Holding!F45","v":0},null,null,null,null,{"$f":"SUM(O23:U23)","v":0},null,null,null,"Provisions",null,null,{"$f":"+Holding!G45","v":0},null,null,null,{"$f":"SUM(AA23:AF23)","v":0},null,null,null,null,{"$f":"+Holding!H45","v":0},null,null,null,{"$f":"SUM(AJ23:AO23)","v":0},null,null,null,null,"Provisions",null,null,{"$f":"+Holding!I45","v":0},null,null,null,{"$f":"SUM(AV23:BA23)","v":0},null,null,null,"Provisions",null,null,{"$f":"+Holding!J45","v":0},null,null,null,{"$f":"SUM(BG23:BL23)","v":0},null,null,null,"Provisions",null,null,{"$f":"+Holding!K45","v":0},null,null,null,{"$f":"SUM(BR23:BW23)","v":0},null,null,null,"Provisions",null,null,{"$f":"+Holding!L45","v":0},null,null,null,{"$f":"SUM(CC23:CH23)","v":0},null,null,null,"Provisions",null,null,{"$f":"+Holding!M45","v":0},null,null,null,{"$f":"SUM(CN23:CS23)","v":0},null,null,null,"Provisions",null,null,{"$f":"+Holding!N45","v":0},null,null,null,{"$f":"SUM(CY23:DD23)","v":0},null,null,null,"Provisions",null,null,{"$f":"+Holding!O45","v":0},null,null,null,{"$f":"SUM(DJ23:DO23)","v":0},null,null,null,"Provisions",null,null,{"$f":"+Holding!Z45","v":0},null,null,null,{"$f":"SUM(DU23:DZ23)","v":0}]
[]
["EBIT",null,{"$f":"SUM(C20:C24)","v":-824882.1859090908},0,-711780.00000000012,-2803550.1827517864,-181001.25770173379,0,0,-4521213.6263626115,{"$f":"SUM(K20:K24)","v":-4271.2136263626126},{"$f":"+J25/1000-K25","v":-249.99999999999909},"EBIT",null,{"$f":"SUM(O20:O24)","v":-775852.67454545444},0,-218133.39999999991,-1875294.747786707,-105574.80054561506,0,0,{"$f":"SUM(O25:U25)","v":-2974855.6228777766},{"$f":"SUM(W20:W24)","v":-2974.8556228777747},{"$f":"+V25/1000-W25","v":0},"EBIT",null,{"$f":"SUM(AA20:AA24)","v":-686915.26909090928},0,-246826.87219999998,1089233.4713645773,-72815.375985173945,0,{"$f":"SUM(AA25:AF25)","v":82675.954088494094},{"$f":"SUM(AH20:AH24)","v":82.675954088495018},{"$f":"+AG25/1000-AH25","v":-9.2370555648813024E-13},{"$f":"SUM(AJ20:AJ24)","v":-61005},-1.0913936421275139E-10,-277045.63267200004,5056965.7517415471,-143728.08765794174,0,{"$f":"SUM(AJ25:AO25)","v":4575187.0314116059},null,{"$f":"SUM(AR20:AR24)","v":4575.1870314116004},{"$f":"+AP25/1000-AR25","v":0},"EBIT",null,{"$f":"SUM(AV20:AV24)","v":-61005},-1.0913936421275139E-10,-297106.18811975,7488855.1955136247,-2406.3505747199524,0,{"$f":"SUM(AV25:BA25)","v":7128337.6568191545},{"$f":"SUM(BC20:BC24)","v":7128.3376568191543},{"$f":"+BB25/1000-BC25","v":0},"EBIT",null,{"$f":"SUM(BG20:BG24)","v":0},0,-318121.0358249601,9965244.0785851926,94110.028920321667,0,{"$f":"SUM(BG25:BL25)","v":9741233.0716805533},{"$f":"SUM(BN20:BN24)","v":9741.2330716805536},{"$f":"+BM25/1000-BN25","v":0},"EBIT",null,{"$f":"SUM(BR20:BR24)","v":0},0,-327664.66689970903,11112734.437658519,158890.63816770227,0,{"$f":"SUM(BR25:BW25)","v":10943960.408926511},{"$f":"SUM(BY20:BY24)","v":10943.960408926514},{"$f":"+BX25/1000-BY25","v":0},"EBIT",null,{"$f":"SUM(CC20:CC24)","v":0},0,-337494.60690670006,12082997.358635474,205211.27069982066,0,{"$f":"SUM(CC25:CH25)","v":11950714.022428595},{"$f":"SUM(CJ20:CJ24)","v":11950.714022428596},{"$f":"+CI25/1000-CJ25","v":0},"EBIT",null,{"$f":"SUM(CN20:CN24)","v":0},1.7462298274040222E-10,-347619.44511390122,12826487.997379355,250834.93541441625,0,{"$f":"SUM(CN25:CS25)","v":12729703.487679871},{"$f":"SUM(CU20:CU24)","v":12729.703487679872},{"$f":"+CT25/1000-CU25","v":0},"EBIT",null,{"$f":"SUM(CY20:CY24)","v":0},-1.1641532182693481E-10,-358048.0284673181,13602152.181519732,284545.32869792369,0,{"$f":"SUM(CY25:DD25)","v":13528649.481750337},{"$f":"SUM(DF20:DF24)","v":13528.649481750341},{"$f":"+DE25/1000-DF25","v":0},"EBIT",null,null,{"$f":"SUM(DK20:DK24)","v":0},-368789.46932133747,14540804.8934108,338555.63096954802,0,{"$f":"SUM(DJ25:DO25)","v":14510571.055059012},{"$f":"SUM(DQ20:DQ24)","v":14510.571055059012},{"$f":"+DP25/1000-DQ25","v":0},"EBIT",null,{"$f":"SUM(DU20:DU24)","v":0},-5556.5483814183972,-378694.95194386959,15049959.868603336,336967.8375968461,0,{"$f":"SUM(DU25:DZ25)","v":15002676.205874894},{"$f":"SUM(EB20:EB24)","v":15002.676205874901},{"$f":"+EA25/1000-EB25","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V26/1000-W26","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"+AG26/1000-AH26","v":0},null,null,null,null,null,null,null,null,null,{"$f":"+AP26/1000-AR26","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"+BB26/1000-BC26","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"+BM26/1000-BN26","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"+BX26/1000-BY26","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"+CI26/1000-CJ26","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"+CT26/1000-CU26","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"+DE26/1000-DF26","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"+DP26/1000-DQ26","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"+EA26/1000-EB26","v":0}]
[null,"Financial result",null,null,null,null,null,{"$f":"-Funding!M375","v":-75813.651440030604},null,-75813.651440030604,{"$f":"+IFS!M137+IFS!N137","v":-75.813651440030611},{"$f":"+J27/1000-K27","v":0},null,"Financial result",null,null,null,null,null,{"$f":"-Funding!N375-Funding!O375","v":-762919.30936209788},null,{"$f":"SUM(O27:U27)","v":-762919.30936209788},{"$f":"+IFS!O137+IFS!P137","v":-762.91930936209792},{"$f":"+V27/1000-W27","v":0},null,"Financial result",null,null,null,{"$f":"-Funding!P375-Funding!Q375","v":-1417458.1133239176},null,null,{"$f":"SUM(AA27:AF27)","v":-1417458.1133239176},{"$f":"+IFS!Q137+IFS!R137","v":-1417.4581133239176},{"$f":"+AG27/1000-AH27","v":0},null,null,null,{"$f":"-Funding!R375-Funding!S382","v":-1649462.707169855},null,null,{"$f":"SUM(AJ27:AO27)","v":-1649462.707169855},null,{"$f":"+IFS!T137+IFS!S137","v":-1649.4627071698549},{"$f":"+AP27/1000-AR27","v":0},null,"Financial result",null,null,null,{"$f":"-Funding!T382-Funding!U382","v":-1468227.8312649704},null,null,{"$f":"SUM(AV27:BA27)","v":-1468227.8312649704},{"$f":"+IFS!V137+IFS!U137","v":-1468.2278312649703},{"$f":"+BB27/1000-BC27","v":0},null,"Financial result",null,null,null,{"$f":"-Funding!V382-Funding!W382","v":-1233234.1200561502},null,null,{"$f":"SUM(BG27:BL27)","v":-1233234.1200561502},{"$f":"+IFS!X137+IFS!W137","v":-1233.2341200561502},{"$f":"+BM27/1000-BN27","v":0},null,"Financial result",null,null,null,{"$f":"-Funding!X382-Funding!Y382","v":-998240.40884733002},null,null,{"$f":"SUM(BR27:BW27)","v":-998240.40884733002},{"$f":"+IFS!Y137+IFS!Z137","v":-998.24040884733006},{"$f":"+BX27/1000-BY27","v":0},null,"Financial result",null,null,null,{"$f":"-Funding!Z382-Funding!AA382","v":-765500.06199256703},null,null,{"$f":"SUM(CC27:CH27)","v":-765500.06199256703},{"$f":"+IFS!AB137+IFS!AA137","v":-765.500061992567},{"$f":"+CI27/1000-CJ27","v":0},null,"Financial result",null,null,null,{"$f":"-Funding!AB382-Funding!AC382","v":-528252.98642968968},null,null,{"$f":"SUM(CN27:CS27)","v":-528252.98642968968},{"$f":"+IFS!AD137+IFS!AC137","v":-528.25298642968971},{"$f":"+CT27/1000-CU27","v":0},null,"Financial result",null,null,null,{"$f":"-Funding!AD382-Funding!AE382","v":-293259.27522086963},null,null,{"$f":"SUM(CY27:DD27)","v":-293259.27522086963},{"$f":"+IFS!AF137+IFS!AE137","v":-293.2592752208696},{"$f":"+DE27/1000-DF27","v":0},null,"Financial result",null,null,null,{"$f":"-Funding!AF382-Funding!AG382","v":-58265.564012049712},null,null,{"$f":"SUM(DJ27:DO27)","v":-58265.564012049712},{"$f":"+IFS!AH137+IFS!AG137","v":-58.265564012049715},{"$f":"+DP27/1000-DQ27","v":0},null,"Financial result",null,null,null,{"$f":"-Funding!AQ382-Funding!AR382","v":0},null,null,{"$f":"SUM(DU27:DZ27)","v":0},{"$f":"+IFS!AI137+IFS!AJ137","v":0},{"$f":"+EA27/1000-EB27","v":0}]
[null,"Income tax",null,null,null,{"$f":"+'Farm 1'!E49","v":0},null,null,null,0,null,null,null,"Income tax",null,null,null,{"$f":"+'Farm 1'!F49","v":0},null,null,null,{"$f":"SUM(O28:U28)","v":0},null,null,null,"Income tax",null,null,null,{"$f":"+'Farm 1'!G49","v":0},null,null,{"$f":"SUM(AA28:AF28)","v":0},null,null,null,null,null,{"$f":"(IFS!S87+IFS!T87+IFS!S90+IFS!T90+IFS!S109+IFS!T109)*1000","v":0},null,null,{"$f":"SUM(AJ28:AO28)","v":0},null,null,null,null,"Income tax",null,null,null,{"$f":"(+IFS!U90+IFS!V90+IFS!U109+IFS!V109)*1000","v":-1505156.8410621646},null,null,{"$f":"SUM(AV28:BA28)","v":-1505156.8410621646},null,null,null,"Income tax",null,null,null,{"$f":"(+IFS!W90+IFS!X90+IFS!W109+IFS!X109)*1000","v":-2183002.4896322605},null,null,{"$f":"SUM(BG28:BL28)","v":-2183002.4896322605},null,null,null,"Income tax",null,null,null,{"$f":"+'Farm 1'!K49+(IFS!Y109+IFS!Z109)*1000","v":-2528623.507202799},{"$f":"+'Trading 1 Farm'!K50","v":-39722.659541925568},null,{"$f":"SUM(BR28:BW28)","v":-2568346.1667447244},null,null,null,"Income tax",null,null,null,{"$f":"+'Farm 1'!L49+(IFS!AB109+IFS!AA109)*1000","v":-2829374.3241607258},{"$f":"+'Trading 1 Farm'!L50","v":-51302.817674955164},null,{"$f":"SUM(CC28:CH28)","v":-2880677.1418356812},null,null,null,"Income tax",null,null,null,{"$f":"+'Farm 1'!M49+(IFS!AC109+IFS!AD109)*1000","v":-3074558.7527374164},{"$f":"+'Trading 1 Farm'!M50","v":-62708.733853604062},null,{"$f":"SUM(CN28:CS28)","v":-3137267.4865910206},null,null,null,"Income tax",null,null,null,{"$f":"+'Farm 1'!N49+(IFS!AE109+IFS!AF109)*1000","v":-3327223.2265747157},{"$f":"+'Trading 1 Farm'!N50","v":-71136.332174480922},null,{"$f":"SUM(CY28:DD28)","v":-3398359.5587491966},null,null,null,"Income tax",null,null,null,{"$f":"+'Farm 1'!O49+(IFS!AG109+IFS!AH109)*1000","v":-3620634.8323496873},{"$f":"+'Trading 1 Farm'!O50","v":-84638.907742387004},null,{"$f":"SUM(DJ28:DO28)","v":-3705273.7400920745},null,null,null,"Income tax",null,null,null,{"$f":"+'Farm 1'!BD49+'Farm 1'!BE49+(IFS!AI109+IFS!AJ109)*1000","v":-3762647.7124721562},{"$f":"+'Trading 1 Farm'!BD50+'Trading 1 Farm'!BE50","v":-84084.214077889017},null,{"$f":"SUM(DU28:DZ28)","v":-3846731.9265500451}]
[]
["Net profit",null,{"$f":"SUM(C25:C29)","v":-824882.1859090908},0,-711780.00000000012,-2803550.1827517864,-181001.25770173379,-75813.651440030604,0,-4597027.2778026424,{"$f":"+IFS!M141+IFS!N141","v":-4347.0272778026429},{"$f":"+J30/1000-K30","v":-250},"Net profit",null,{"$f":"SUM(O25:O29)","v":-775852.67454545444},0,-218133.39999999991,-1875294.747786707,-105574.80054561506,{"$f":"SUM(T25:T29)","v":-762919.30936209788},0,{"$f":"SUM(O30:U30)","v":-3737774.9322398743},{"$f":"+IFS!O141+IFS!P141","v":-3737.7749322398722},{"$f":"+V30/1000-W30","v":0},"Net profit",null,{"$f":"SUM(AA25:AA29)","v":-686915.26909090928},0,-246826.87219999998,-328224.64195934031,-72815.375985173945,0,{"$f":"SUM(AA30:AF30)","v":-1334782.1592354234},{"$f":"+IFS!Q141+IFS!R141","v":-1334.782159235423},{"$f":"+AG30/1000-AH30","v":0},{"$f":"SUM(AJ25:AJ29)","v":-61005},-1.0913936421275139E-10,-277045.63267200004,3407503.0445716921,-143728.08765794174,0,{"$f":"SUM(AJ30:AO30)","v":2925724.3242417499},null,{"$f":"+IFS!T141+IFS!S141","v":2925.7243242417508},{"$f":"+AP30/1000-AR30","v":0},"Net profit",null,{"$f":"SUM(AV25:AV29)","v":-61005},-1.0913936421275139E-10,-297106.18811975,4515470.523186489,-2406.3505747199524,0,{"$f":"SUM(AV30:BA30)","v":4154952.9844920188},{"$f":"+IFS!V141+IFS!U141","v":4154.9529844920162},{"$f":"+BB30/1000-BC30","v":0},"Net profit",null,{"$f":"SUM(BG25:BG29)","v":0},0,-318121.0358249601,6549007.468896782,94110.028920321667,0,{"$f":"SUM(BG30:BL30)","v":6324996.4619921437},{"$f":"+IFS!X141+IFS!W141","v":6324.9964619921457},{"$f":"+BM30/1000-BN30","v":0},"Net profit",null,{"$f":"SUM(BR25:BR29)","v":0},0,-327664.66689970903,7585870.5216083899,119167.97862577671,0,{"$f":"SUM(BR30:BW30)","v":7377373.8333344571},{"$f":"+IFS!Y141+IFS!Z141","v":7377.37383333446},{"$f":"+BX30/1000-BY30","v":0},"Net profit",null,{"$f":"SUM(CC25:CC29)","v":0},0,-337494.60690670006,8488122.9724821821,153908.45302486548,0,{"$f":"SUM(CC30:CH30)","v":8304536.8186003473},{"$f":"+IFS!AB141+IFS!AA141","v":8304.5368186003489},{"$f":"+CI30/1000-CJ30","v":0},"Net profit",null,{"$f":"SUM(CN25:CN29)","v":0},1.7462298274040222E-10,-347619.44511390122,9223676.2582122497,188126.20156081219,0,{"$f":"SUM(CN30:CS30)","v":9064183.0146591607},{"$f":"+IFS!AD141+IFS!AC141","v":9064.1830146591619},{"$f":"+CT30/1000-CU30","v":0},"Net profit",null,{"$f":"SUM(CY25:CY29)","v":0},-1.1641532182693481E-10,-358048.0284673181,9981669.6797241475,213408.99652344277,0,{"$f":"SUM(CY30:DD30)","v":9837030.6477802731},{"$f":"+IFS!AF141+IFS!AE141","v":9837.0306477802751},{"$f":"+DE30/1000-DF30","v":0},"Net profit",null,null,{"$f":"SUM(DK25:DK29)","v":0},-368789.46932133747,10861904.497049062,253916.72322716101,0,{"$f":"SUM(DJ30:DO30)","v":10747031.750954887},{"$f":"+IFS!AH141+IFS!AG141","v":10747.031750954886},{"$f":"+DP30/1000-DQ30","v":0},"Net profit",null,{"$f":"SUM(DU25:DU29)","v":0},-5556.5483814183972,-378694.95194386959,11287312.15613118,252883.62351895709,0,{"$f":"SUM(DU30:DZ30)","v":11155944.279324848},{"$f":"+IFS!AI141+IFS!AJ141","v":11155.944279324855},{"$f":"+EA30/1000-EB30","v":0}]
[]
[null,null,null,null,null,"Year N",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R4","v":"Year N+1"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AD4","v":"Year N+2"},null,null,null,null,null,null,null,null,{"$f":"+AM4","v":"Year N+3"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY4","v":"Year N+4"},null,null,null,null,null,null,null,null,null,null,{"$f":"+BJ4","v":"Year N+5"},null,null,null,null,null,null,null,null,null,null,{"$f":"+BU4","v":"Year N+6"},null,null,null,null,null,null,null,null,null,null,{"$f":"+CF4","v":"Year N+7"},null,null,null,null,null,null,null,null,null,null,{"$f":"+CQ4","v":"Year N+8"},null,null,null,null,null,null,null,null,null,null,{"$f":"+DB4","v":"Year N+9"},null,null,null,null,null,null,null,null,null,null,{"$f":"+DM4","v":"Year N+10"},null,null,null,null,null,null,null,null,null,null,{"$f":"+DX4","v":"Year N+10"}]
[null,"In €","TP","CASL","French Dir","Farm 1","Trading",null,"Elim","Total conso",null,null,null,"In €","TP","CASL","French Dir","Farm 1","Trading",null,"Elim","Total conso",null,null,null,"In €","TP","CASL","French Dir","Farm 1","Trading","Elim","Total conso",null,null,"TP","CASL","French Dir","Farm 1","Trading","Elim","Total conso",null,null,null,null,"In €","TP","CASL","French Dir","Farm 1","Trading","Elim","Total conso",null,null,null,"In €","TP","CASL","French Dir","Farm 1","Trading","Elim","Total conso",null,null,null,"In €","TP","CASL","French Dir","Farm 1","Trading","Elim","Total conso",null,null,null,"In €","TP","CASL","French Dir","Farm 1","Trading","Elim","Total conso",null,null,null,"In €","TP","CASL","French Dir","Farm 1","Trading","Elim","Total conso",null,null,null,"In €","TP","CASL","French Dir","Farm 1","Trading","Elim","Total conso",null,null,null,"In €","TP","CASL","French Dir","Farm 1","Trading","Elim","Total conso",null,null,null,"In €","TP","CASL","French Dir","Farm 1","Trading","Elim","Total conso"]
[]
[null,"Gross Assets",{"$f":"+TP!E310","v":4071910.9295454542},{"$f":"+CASL!E56","v":175350},{"$f":"+Holding!E68","v":36750},{"$f":"+'Farm 1'!E78","v":10789267.347177889},{"$f":"+'Trading 1 Farm'!E77","v":585152.18923357665},null,null,{"$f":"SUM(C35:I35)","v":15658430.465956921},{"$f":"+IFS!N158","v":15658.430465956921},{"$f":"+J35/1000-K35","v":0},null,"Gross Assets",{"$f":"+TP!F310","v":3826763.3727272726},{"$f":"+CASL!F56","v":218610},{"$f":"+Holding!F68","v":36750},{"$f":"+'Farm 1'!F78","v":17867245.22394469},{"$f":"+'Trading 1 Farm'!F77","v":593804.18923357665},null,null,{"$f":"SUM(O35:U35)","v":22543172.785905536},{"$f":"+IFS!P158","v":22543.172785905535},{"$f":"+V35/1000-W35","v":0},null,"Gross Assets",{"$f":"+TP!G310","v":3382076.3454545452},{"$f":"+CASL!G56","v":298814.04000000004},{"$f":"+Holding!G68","v":36750},{"$f":"+'Farm 1'!G78","v":26546960.376658291},{"$f":"+'Trading 1 Farm'!G77","v":602715.7492335767},null,{"$f":"SUM(AA35:AF35)","v":30867316.511346415},{"$f":"+IFS!R158","v":30867.316511346409},{"$f":"+AG35/1000-AH35","v":0},{"$f":"+TP!H310","v":383775.00000000047},{"$f":"+CASL!H56","v":340119.12060000002},{"$f":"+Holding!H68","v":52813.086900000002},{"$f":"+'Farm 1'!H78","v":27710545.244045354},{"$f":"+'Trading 1 Farm'!H77","v":1223769.5319182151},null,{"$f":"SUM(AJ35:AO35)","v":29711021.98346357},null,{"$f":"+IFS!T158","v":29711.021983463572},{"$f":"+AP35/1000-AR35","v":0},null,"Gross Assets",{"$f":"+TP!I310","v":383775.00000000047},{"$f":"+CASL!I56","v":340119.12060000002},{"$f":"+Holding!I68","v":52813.086900000002},{"$f":"+'Farm 1'!I78","v":27725737.080833942},{"$f":"+'Trading 1 Farm'!I77","v":1223769.5319182151},null,{"$f":"SUM(AV35:BA35)","v":29726213.820252158},{"$f":"+IFS!V158","v":29726.213820252156},{"$f":"+BB35/1000-BC35","v":0},null,"Gross Assets",{"$f":"+TP!J310","v":0},{"$f":"+CASL!J56","v":543397.82952850498},{"$f":"+Holding!J68","v":91764.695796479995},{"$f":"+'Farm 1'!J78","v":27731823.269724015},{"$f":"+'Trading 1 Farm'!J77","v":1231072.9585863051},null,{"$f":"SUM(BG35:BL35)","v":29598058.753635306},{"$f":"+IFS!X158","v":29598.058753635301},{"$f":"+BM35/1000-BN35","v":0},null,"Gross Assets",{"$f":"+TP!K310","v":0},{"$f":"+CASL!K56","v":593548.02598272299},{"$f":"+Holding!K68","v":95525.960530546348},{"$f":"+'Farm 1'!K78","v":28008903.105133571},{"$f":"+'Trading 1 Farm'!K77","v":1234834.2233203715},null,{"$f":"SUM(BR35:BW35)","v":29932811.314967211},{"$f":"+IFS!Z158","v":29932.81131496721},{"$f":"+BX35/1000-BY35","v":0},null,"Gross Assets",{"$f":"+TP!L310","v":0},{"$f":"+CASL!L56","v":686526.49020884314},{"$f":"+Holding!L68","v":95525.960530546348},{"$f":"+'Farm 1'!L78","v":28015359.942927051},{"$f":"+'Trading 1 Farm'!L77","v":1238708.3259964599},null,{"$f":"SUM(CC35:CH35)","v":30036120.719662901},{"$f":"+IFS!AB158","v":30036.120719662897},{"$f":"+CI35/1000-CJ35","v":0},null,"Gross Assets",{"$f":"+TP!M310","v":0},{"$f":"+CASL!M56","v":734410.39928529505},{"$f":"+Holding!M68","v":110157.15497057332},{"$f":"+'Farm 1'!M78","v":30241633.346198034},{"$f":"+'Trading 1 Farm'!M77","v":1238708.3259964599},null,{"$f":"SUM(CN35:CS35)","v":32324909.226450361},{"$f":"+IFS!AD158","v":32324.90922645036},{"$f":"+CT35/1000-CU35","v":0},null,"Gross Assets",{"$f":"+TP!N310","v":0},{"$f":"+CASL!N56","v":734410.39928529505},{"$f":"+Holding!N68","v":114267.19049963544},{"$f":"+'Farm 1'!N78","v":33422235.203878619},{"$f":"+'Trading 1 Farm'!N77","v":1238708.3259964599},null,{"$f":"SUM(CY35:DD35)","v":35509621.119660005},{"$f":"+IFS!AF158","v":35509.621119660005},{"$f":"+DE35/1000-DF35","v":0},null,"Gross Assets",{"$f":"+TP!O310","v":0},{"$f":"+CASL!O56","v":970066.13640328683},{"$f":"+Holding!O68","v":159422.78084559794},{"$f":"+'Farm 1'!O78","v":35082006.820437819},{"$f":"+'Trading 1 Farm'!O77","v":1247174.9991863279},null,{"$f":"SUM(DJ35:DO35)","v":37458670.736873031},{"$f":"+IFS!AH158","v":37458.670736873028},{"$f":"+DP35/1000-DQ35","v":0},null,"Gross Assets",{"$f":"+TP!Z310","v":0},{"$f":"+CASL!BE56","v":1028203.9589737136},{"$f":"+DL35","v":159422.78084559794},{"$f":"+'Farm 1'!BE78","v":35761865.139827803},{"$f":"+'Trading 1 Farm'!BE77","v":1251535.33587911},null,{"$f":"SUM(DU35:DZ35)","v":38201027.215526223},{"$f":"+IFS!AJ158","v":38201.027215526221},{"$f":"+EA35/1000-EB35","v":0}]
[null,"Depreciations",{"$f":"-TP!E312","v":-824882.1859090908},{"$f":"-CASL!E213","v":-53270},{"$f":"-Holding!E228","v":-7350},{"$f":"-'Farm 1'!E263","v":-730941.68126388325},{"$f":"-'Trading 1 Farm'!E207","v":-61035.218923357665},null,null,{"$f":"SUM(C36:I36)","v":-1677479.0860963319},{"$f":"+IFS!N159","v":-1677.4790860963317},{"$f":"+J36/1000-K36","v":0},null,"Depreciations",{"$f":"-TP!F312","v":-1551705.3490909089},{"$f":"-CASL!F213","v":-120960},{"$f":"-Holding!F228","v":-14700},{"$f":"-'Farm 1'!F263","v":-2134076.5641768905},{"$f":"-'Trading 1 Farm'!F207","v":-124233.43784671533},null,null,{"$f":"SUM(O36:U36)","v":-3945675.3511145152},{"$f":"+IFS!P159","v":-3945.6753511145153},{"$f":"+V36/1000-W36","v":0},null,"Depreciations",{"$f":"-TP!G312","v":-2060745.8072727271},{"$f":"-CASL!G213","v":-212117.10800000001},{"$f":"-Holding!G228","v":-22050},{"$f":"-'Farm 1'!G263","v":-4253596.7602939019},{"$f":"-'Trading 1 Farm'!G207","v":-189659.54677007301},null,{"$f":"SUM(AA36:AF36)","v":-6738169.222336702},{"$f":"+IFS!R159","v":-6738.1692223367027},{"$f":"+AG36/1000-AH36","v":0},{"$f":"-TP!H312","v":-322769.99999999994},{"$f":"-CASL!H213","v":-269859.77662000002},{"$f":"-Holding!H228","v":-32612.61738},{"$f":"-'Farm 1'!H263","v":-6675680.6679931683},{"$f":"-'Trading 1 Farm'!H207","v":-315091.03396189451},null,{"$f":"SUM(AJ36:AO36)","v":-7616014.0959550636},null,{"$f":"+IFS!T159","v":-7616.0140959550617},{"$f":"+AP36/1000-AR36","v":0},null,"Depreciations",{"$f":"-TP!I312","v":-383774.99999999994},{"$f":"-CASL!I213","v":-313182.44524000003},{"$f":"-Holding!I228","v":-43175.234759999999},{"$f":"-'Farm 1'!I263","v":-9036587.317816766},{"$f":"-'Trading 1 Farm'!I207","v":-439441.02115371602},null,{"$f":"SUM(AV36:BA36)","v":-10216161.018970482},{"$f":"+IFS!V159","v":-10216.161018970482},{"$f":"+BB36/1000-BC36","v":0},null,"Depreciations",{"$f":"-TP!J312","v":0},{"$f":"-CASL!J213","v":-391923.89379796101},{"$f":"-Holding!J228","v":-54178.173919295994},{"$f":"-'Farm 1'!J263","v":-11398718.88702843},{"$f":"-'Trading 1 Farm'!J207","v":-563011.53890156758},null,{"$f":"SUM(BG36:BL36)","v":-12407832.493647255},{"$f":"+IFS!X159","v":-12407.832493647251},{"$f":"+BM36/1000-BN36","v":0},null,"Depreciations",{"$f":"-TP!K312","v":0},{"$f":"-CASL!K213","v":-477820.71325732797},{"$f":"-Holding!K228","v":-65933.366025405267},{"$f":"-'Farm 1'!K263","v":-13811102.438806754},{"$f":"-'Trading 1 Farm'!K207","v":-686754.31156077445},null,{"$f":"SUM(BR36:BW36)","v":-15041610.829650261},{"$f":"+IFS!Z159","v":-15041.610829650263},{"$f":"+BX36/1000-BY36","v":0},null,"Depreciations",{"$f":"-TP!L312","v":0},{"$f":"-CASL!L213","v":-586020.98461989313},{"$f":"-Holding!L228","v":-77688.558131514539},{"$f":"-'Farm 1'!L263","v":-16220951.260309266},{"$f":"-'Trading 1 Farm'!L207","v":-810674.50677867758},null,{"$f":"SUM(CC36:CH36)","v":-17695335.309839349},{"$f":"+IFS!AB159","v":-17695.335309839353},{"$f":"+CI36/1000-CJ36","v":0},null,"Depreciations",{"$f":"-TP!M312","v":0},{"$f":"-CASL!M213","v":-652960.56333195511},{"$f":"-Holding!M228","v":-89157.371745629207},{"$f":"-'Farm 1'!M263","v":-18557968.404943138},{"$f":"-'Trading 1 Farm'!M207","v":-932160.22644055076},null,{"$f":"SUM(CN36:CS36)","v":-20232246.566461273},{"$f":"+IFS!AD159","v":-20232.246566461265},{"$f":"+CT36/1000-CU36","v":0},null,"Depreciations",{"$f":"-TP!N312","v":0},{"$f":"-CASL!N213","v":-703183.40989261132},{"$f":"-Holding!N228","v":-101448.19246555629},{"$f":"-'Farm 1'!N263","v":-20865577.857322745},{"$f":"-'Trading 1 Farm'!N207","v":-1052392.1911910684},null,{"$f":"SUM(CY36:DD36)","v":-22722601.650871981},{"$f":"+IFS!AF159","v":-22722.601650871984},{"$f":"+DE36/1000-DF36","v":0},null,"Depreciations",{"$f":"-TP!O312","v":0},{"$f":"-CASL!O213","v":-794466.32977868256},{"$f":"-Holding!O228","v":-114979.80947537988},{"$f":"-'Farm 1'!O263","v":-22870756.737654772},{"$f":"-'Trading 1 Farm'!O207","v":-1117319.7938561549},null,{"$f":"SUM(DJ36:DO36)","v":-24897522.67076499},{"$f":"+IFS!AH159","v":-24897.522670764989},{"$f":"+DP36/1000-DQ36","v":0},null,"Depreciations",{"$f":"-TP!Z312","v":0},{"$f":"-CASL!BE213","v":-894044.28564275475},{"$f":"-Holding!BE228","v":-127759.17353839017},{"$f":"-'Farm 1'!BE263","v":-25264458.966616545},{"$f":"-'Trading 1 Farm'!BE207","v":-1240536.0610088597},null,{"$f":"SUM(DU36:DZ36)","v":-27526798.486806549},{"$f":"+IFS!AJ159","v":-27526.798486806558},{"$f":"+EA36/1000-EB36","v":0}]
[null,"Net Assets",{"$f":"SUM(C35:C36)","v":3247028.7436363632},{"$f":"SUM(D35:D36)","v":122080},29400,10058325.665914007,524116.97031021898,0,0,13980951.379860589,{"$f":"SUM(K35:K36)","v":13980.951379860589},{"$f":"+J37/1000-K37","v":0},null,"Net Assets",{"$f":"SUM(O35:O36)","v":2275058.0236363634},{"$f":"SUM(P35:P36)","v":97650},22050,15733168.659767799,469570.75138686132,{"$f":"SUM(T35:T36)","v":0},0,{"$f":"SUM(V35:V36)","v":18597497.434791021},{"$f":"SUM(W35:W36)","v":18597.497434791021},{"$f":"+V37/1000-W37","v":0},null,"Net Assets",{"$f":"SUM(AA35:AA36)","v":1321330.5381818181},86696.93200000003,14700,22293363.61636439,413056.20246350369,0,24129147.289009713,24129.147289009707,{"$f":"+AG37/1000-AH37","v":0},{"$f":"SUM(AJ35:AJ36)","v":61005.000000000524},70259.343980000005,20200.469520000002,21034864.576052185,908678.49795632064,0,22095007.887508508,null,22095.007887508509,{"$f":"+AP37/1000-AR37","v":0},null,"Net Assets",{"$f":"SUM(AV35:AV36)","v":5.2386894822120667E-10},26936.675359999994,9637.8521400000027,18689149.763017178,784328.51076449908,0,19510052.801281676,19510.052801281672,{"$f":"+BB37/1000-BC37","v":0},null,"Net Assets",{"$f":"SUM(BG35:BG36)","v":0},151473.93573054398,37586.521877184001,16333104.382695585,668061.41968473757,0,17190226.259988051,17190.226259988049,{"$f":"+BM37/1000-BN37","v":0},null,"Net Assets",{"$f":"SUM(BR35:BR36)","v":0},115727.31272539502,29592.594505141082,14197800.666326817,548079.91175959702,0,14891200.485316951,14891.200485316947,{"$f":"+BX37/1000-BY37","v":0},null,"Net Assets",{"$f":"SUM(CC35:CC36)","v":0},100505.50558895001,17837.402399031809,11794408.682617785,428033.81921778235,0,12340785.409823552,12340.785409823544,{"$f":"+CI37/1000-CJ37","v":0},null,"Net Assets",{"$f":"SUM(CN35:CN36)","v":0},81449.835953339934,20999.783224944113,11683664.941254895,306548.09955590917,0,12092662.659989089,12092.662659989095,{"$f":"+CT37/1000-CU37","v":0},null,"Net Assets",{"$f":"SUM(CY35:CY36)","v":0},31226.989392683725,12818.998034079152,12556657.346555874,186316.13480539154,0,12787019.468788024,12787.019468788021,{"$f":"+DE37/1000-DF37","v":0},null,"Net Assets",{"$f":"SUM(DJ35:DJ36)","v":0},175599.80662460427,44442.97137021806,12211250.082783047,129855.20533017302,0,12561148.066108041,12561.148066108039,{"$f":"+DP37/1000-DQ37","v":0},null,"Net Assets",{"$f":"SUM(DU35:DU36)","v":0},134159.67333095882,31663.607307207771,10497406.173211258,10999.274870250374,0,10674228.728719674,10674.228728719663,{"$f":"+EA37/1000-EB37","v":0}]
[]
[null,"Stocks",null,null,null,null,null,null,null,null,{"$f":"+IFS!N155","v":0},{"$f":"+J39/1000-K39","v":0},null,"Stocks",null,null,null,{"$f":"+'Conso 1 Farm'!F209","v":919137.0962211669},{"$f":"+'Conso 1 Farm'!F210","v":87182.45786047625},null,null,{"$f":"SUM(O39:U39)","v":1006319.5540816431},{"$f":"+IFS!P155","v":1006.3195540816431},{"$f":"+V39/1000-W39","v":0},null,"Stocks",null,null,null,{"$f":"+'Conso 1 Farm'!G209","v":1855854.5130922783},{"$f":"+'Conso 1 Farm'!G210","v":189573.41114772446},null,{"$f":"SUM(AA39:AF39)","v":2045427.9242400026},{"$f":"+IFS!R155","v":2045.4279242400025},{"$f":"+AG39/1000-AH39","v":0},null,null,null,{"$f":"+'Conso 1 Farm'!H209","v":2476476.305729615},{"$f":"+'Conso 1 Farm'!H210","v":308306.23181393085},null,{"$f":"SUM(AJ39:AO39)","v":2784782.5375435459},null,{"$f":"+IFS!T155","v":2784.7825375435459},{"$f":"+AP39/1000-AR39","v":0},null,"Stocks",null,null,null,{"$f":"+'Conso 1 Farm'!I209","v":2732968.4945373256},{"$f":"+'Conso 1 Farm'!I210","v":423407.22502446501},null,{"$f":"SUM(AV39:BA39)","v":3156375.7195617906},{"$f":"+IFS!V155","v":3156.3757195617904},{"$f":"+BB39/1000-BC39","v":0},null,"Stocks",null,null,null,{"$f":"+'Conso 1 Farm'!J209","v":3002621.3859983413},{"$f":"+'Conso 1 Farm'!J210","v":545136.80221899867},null,{"$f":"SUM(BG39:BL39)","v":3547758.18821734},{"$f":"+IFS!X155","v":3547.7581882173399},{"$f":"+BM39/1000-BN39","v":0},null,"Stocks",null,null,null,{"$f":"+'Conso 1 Farm'!K209","v":3092700.0275782915},{"$f":"+'Conso 1 Farm'!K210","v":561490.90628556861},null,{"$f":"SUM(BR39:BW39)","v":3654190.9338638601},{"$f":"+IFS!Z155","v":3654.1909338638602},{"$f":"+BX39/1000-BY39","v":0},null,"Stocks",null,null,null,{"$f":"+'Conso 1 Farm'!L209","v":3185481.0284056407},{"$f":"+'Conso 1 Farm'!L210","v":578335.63347413577},null,{"$f":"SUM(CC39:CH39)","v":3763816.6618797765},{"$f":"+IFS!AB155","v":3763.8166618797763},{"$f":"+CI39/1000-CJ39","v":0},null,"Stocks",null,null,null,{"$f":"+'Conso 1 Farm'!M209","v":3235693.2275347738},{"$f":"+'Conso 1 Farm'!M210","v":595685.7024783598},null,{"$f":"SUM(CN39:CS39)","v":3831378.9300131337},{"$f":"+IFS!AD155","v":3831.3789300131339},{"$f":"+CT39/1000-CU39","v":0},null,"Stocks",null,null,null,{"$f":"+'Conso 1 Farm'!N209","v":3301664.5848004185},{"$f":"+'Conso 1 Farm'!N210","v":611515.30417720578},null,{"$f":"SUM(CY39:DD39)","v":3913179.8889776245},{"$f":"+IFS!AF155","v":3913.1798889776246},{"$f":"+DE39/1000-DF39","v":0},null,"Stocks",null,null,null,{"$f":"+'Conso 1 Farm'!O209","v":3284571.1299635009},{"$f":"+'Conso 1 Farm'!O210","v":605314.37954087742},null,{"$f":"SUM(DJ39:DO39)","v":3889885.5095043783},{"$f":"+IFS!AH155","v":3889.8855095043782},{"$f":"+DP39/1000-DQ39","v":0},null,"Stocks",null,null,null,{"$f":"'Conso 1 Farm'!AT209","v":3383108.2638624059},{"$f":"+'Conso 1 Farm'!AT210","v":623473.81092710397},null,{"$f":"SUM(DU39:DZ39)","v":4006582.0747895101},{"$f":"+IFS!AJ155","v":4006.58207478951},{"$f":"+EA39/1000-EB39","v":0}]
[null,"Accounts Receivable",null,null,null,null,null,null,null,null,{"$f":"+IFS!N154","v":0},{"$f":"+J40/1000-K40","v":0},null,"Accounts Receivable",null,null,null,{"$f":"+'Conso 1 Farm'!F219","v":809105.46656089963},{"$f":"+'Conso 1 Farm'!F220","v":39629.655505023664},null,null,{"$f":"SUM(O40:U40)","v":848735.12206592329},{"$f":"+IFS!P154","v":848.73512206592329},{"$f":"+V40/1000-W40","v":0},null,"Accounts Receivable",null,null,null,{"$f":"+'Conso 1 Farm'!G219","v":1649547.716271142},{"$f":"+'Conso 1 Farm'!G220","v":87009.110308807503},null,{"$f":"SUM(AA40:AF40)","v":1736556.8265799496},{"$f":"+IFS!R154","v":1736.5568265799495},{"$f":"+AG40/1000-AH40","v":0},null,null,null,{"$f":"+'Conso 1 Farm'!H219","v":2222548.501923223},{"$f":"+'Conso 1 Farm'!H220","v":142878.1179807786},null,{"$f":"SUM(AJ40:AO40)","v":2365426.6199040017},null,{"$f":"+IFS!T154","v":2365.4266199040017},{"$f":"+AP40/1000-AR40","v":0},null,"Accounts Receivable",null,null,null,{"$f":"+'Conso 1 Farm'!I219","v":2523529.0135618271},{"$f":"+'Conso 1 Farm'!I220","v":201882.32108494616},null,{"$f":"SUM(AV40:BA40)","v":2725411.3346467735},{"$f":"+IFS!V154","v":2725.4113346467734},{"$f":"+BB40/1000-BC40","v":0},null,"Accounts Receivable",null,null,null,{"$f":"+'Conso 1 Farm'!J219","v":2851545.7508356594},{"$f":"+'Conso 1 Farm'!J220","v":267332.41414084309},null,{"$f":"SUM(BG40:BL40)","v":3118878.1649765028},{"$f":"+IFS!X154","v":3118.8781649765028},{"$f":"+BM40/1000-BN40","v":0},null,"Accounts Receivable",null,null,null,{"$f":"+'Conso 1 Farm'!K219","v":3006254.0816661227},{"$f":"+'Conso 1 Farm'!K220","v":281836.32015619904},null,{"$f":"SUM(BR40:BW40)","v":3288090.4018223216},{"$f":"+IFS!Z154","v":3288.0904018223214},{"$f":"+BX40/1000-BY40","v":0},null,"Accounts Receivable",null,null,null,{"$f":"+'Conso 1 Farm'!L219","v":3096441.7041161065},{"$f":"+'Conso 1 Farm'!L220","v":297072.80679015804},null,{"$f":"SUM(CC40:CH40)","v":3393514.5109062647},{"$f":"+IFS!AB154","v":3393.5145109062646},{"$f":"+CI40/1000-CJ40","v":0},null,"Accounts Receivable",null,null,null,{"$f":"+'Conso 1 Farm'!M219","v":3189334.9552395898},{"$f":"+'Conso 1 Farm'!M220","v":308955.71906176442},null,{"$f":"SUM(CN40:CS40)","v":3498290.6743013542},{"$f":"+IFS!AD154","v":3498.2906743013541},{"$f":"+CT40/1000-CU40","v":0},null,"Accounts Receivable",null,null,null,{"$f":"+'Conso 1 Farm'!N219","v":3285015.0038967775},{"$f":"+'Conso 1 Farm'!N220","v":318224.39063361735},null,{"$f":"SUM(CY40:DD40)","v":3603239.394530395},{"$f":"+IFS!AF154","v":3603.2393945303952},{"$f":"+DE40/1000-DF40","v":0},null,"Accounts Receivable",null,null,null,{"$f":"+'Conso 1 Farm'!O219","v":3383565.454013681},{"$f":"+'Conso 1 Farm'!O220","v":327771.12235262588},null,{"$f":"SUM(DJ40:DO40)","v":3711336.5763663067},{"$f":"+IFS!AH154","v":3711.3365763663069},{"$f":"+DP40/1000-DQ40","v":0},null,"Accounts Receivable",null,null,null,{"$f":"+'Conso 1 Farm'!AT219","v":3485072.4176340913},{"$f":"+'Conso 1 Farm'!AT220","v":337604.25602320465},null,{"$f":"SUM(DU40:DZ40)","v":3822676.6736572962},{"$f":"+IFS!AJ154","v":3822.6766736572963},{"$f":"+EA40/1000-EB40","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"DSRA",null,null,null,null,null,null,null,null,null,null,null,"DSRA",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFS!T157*1000","v":2555175.6296115532},null,null,{"$f":"SUM(AJ41:AO41)","v":2555175.6296115532},null,{"$f":"+IFS!T157","v":2555.1756296115532},{"$f":"+AP41/1000-AR41","v":0},null,"DSRA",null,null,null,{"$f":"IFS!V157*1000","v":2438644.5015874533},null,null,{"$f":"SUM(AV41:BA41)","v":2438644.5015874533},{"$f":"+IFS!V157","v":2438.6445015874533},{"$f":"+BB41/1000-BC41","v":0},null,"DSRA",null,null,null,{"$f":"IFS!X157*1000","v":2322113.3735633534},null,null,{"$f":"SUM(BG41:BL41)","v":2322113.3735633534},{"$f":"+IFS!X157","v":2322.1133735633534},{"$f":"+BM41/1000-BN41","v":0},null,"DSRA",null,null,null,{"$f":"IFS!Z157*1000","v":2207835.6098933108},null,null,{"$f":"SUM(BR41:BW41)","v":2207835.6098933108},{"$f":"+IFS!Z157","v":2207.8356098933109},{"$f":"+BX41/1000-BY41","v":0},null,"DSRA",null,null,null,{"$f":"IFS!AB157*1000","v":2089051.1175151537},null,null,{"$f":"SUM(CC41:CH41)","v":2089051.1175151537},{"$f":"+IFS!AB157","v":2089.0511175151537},{"$f":"+CI41/1000-CJ41","v":0},null,"DSRA",null,null,null,{"$f":"IFS!AD157*1000","v":1972519.9894910536},null,null,{"$f":"SUM(CN41:CS41)","v":1972519.9894910536},{"$f":"+IFS!AD157","v":1972.5199894910536},{"$f":"+CT41/1000-CU41","v":0},null,"DSRA",null,null,null,{"$f":"IFS!AF157*1000","v":1855988.8614669538},null,null,{"$f":"SUM(CY41:DD41)","v":1855988.8614669538},{"$f":"+IFS!AF157","v":1855.9888614669537},{"$f":"+DE41/1000-DF41","v":0},null,"DSRA",null,null,null,{"$f":"IFS!AQ157*1000","v":0},null,null,{"$f":"SUM(DJ41:DO41)","v":0},{"$f":"+IFS!AH157","v":0},{"$f":"+DP41/1000-DQ41","v":0},null,"DSRA",null,null,null,{"$f":"IFS!BB157*1000","v":0},null,null,{"$f":"SUM(DU41:DZ41)","v":0},{"$f":"+IFS!AJ157","v":0},{"$f":"+EA41/1000-EB41","v":0}]
[null,"Cash",null,null,null,{"$f":"+F77","v":240000},{"$f":"+'Trading 1 Farm'!P874","v":13363.521085888},{"$f":"+H74","v":1184368.8605561531},null,{"$f":"SUM(C42:I42)","v":1437732.381642041},{"$f":"+IFS!M153","v":1000},{"$f":"+J42/1000-K42","v":437.73238164204099},null,"Cash",{"$f":"+O77","v":0},null,null,{"$f":"+'Conso 1 Farm'!F166","v":{"$error":"#REF!"}},{"$f":"+'Conso 1 Farm'!F167","v":66206.27743146196},{"$f":"+T77","v":571526.1042105793},null,{"$f":"SUM(O42:U42)","v":{"$error":"#REF!"}},{"$f":"+IFS!O153","v":1000},{"$f":"+V42/1000-W42","v":{"$error":"#REF!"}},null,"Cash",{"$f":"+AA77","v":0},null,null,{"$f":"+AD77","v":1760074.3323874106},{"$f":"+'Conso 1 Farm'!G167","v":161556.00470350945},null,{"$f":"SUM(AA42:AF42)","v":1921630.33709092},{"$f":"+IFS!Q153+IFS!R123","v":1000.0000000000065},{"$f":"+AG42/1000-AH42","v":921.63033709091349},{"$f":"+AJ77","v":0},null,null,{"$f":"+AM77","v":4438363.206283791},{"$f":"+'Conso 1 Farm'!H167","v":227920.71508574495},null,{"$f":"SUM(AJ42:AO42)","v":4666283.9213695358},null,{"$f":"+IFS!T153+IFS!T152","v":4228.551539727504},{"$f":"+AP42/1000-AR42","v":437.73238164203212},null,"Cash",{"$f":"+AV77","v":0},null,null,{"$f":"+AY77","v":6717990.5086080022},{"$f":"+'Conso 1 Farm'!I167","v":493208.99375071115},null,{"$f":"SUM(AV42:BA42)","v":7211199.5023587132},{"$f":"+IFS!V153+IFS!V152","v":5052.8224710535414},{"$f":"+BB42/1000-BC42","v":2158.3770313051718},null,"Cash",{"$f":"+BG77","v":0},null,null,{"$f":"+BJ77","v":10898538.440160241},{"$f":"+'Conso 1 Farm'!J167","v":716744.13359310117},null,{"$f":"SUM(BG42:BL42)","v":11615282.573753342},{"$f":"+IFS!X153+IFS!X152","v":8272.9062261624458},{"$f":"+BM42/1000-BN42","v":3342.3763475908963},null,"Cash",{"$f":"+BR77","v":0},null,null,{"$f":"+BU77","v":12629673.094684379},{"$f":"+'Conso 1 Farm'!K167","v":930086.23665294796},null,{"$f":"SUM(BR42:BW42)","v":13559759.331337327},{"$f":"+IFS!Z153+IFS!Z152","v":9917.4276434762251},{"$f":"+BX42/1000-BY42","v":3642.3316878611022},null,"Cash",{"$f":"+CC77","v":0},null,null,{"$f":"+CF77","v":13230789.168058844},{"$f":"+'Conso 1 Farm'!L167","v":1172749.2230081623},null,{"$f":"SUM(CC42:CH42)","v":14403538.391067006},{"$f":"+IFS!AB153+IFS!AB152","v":10761.206703205909},{"$f":"+CI42/1000-CJ42","v":3642.3316878610967},null,"Cash",{"$f":"+CN77","v":0},null,null,{"$f":"+CQ77","v":11978784.717440022},{"$f":"+'Conso 1 Farm'!M167","v":{"$error":"#REF!"}},null,{"$f":"SUM(CN42:CS42)","v":{"$error":"#REF!"}},{"$f":"+IFS!AD153+IFS!AD152","v":8245.1189853797787},{"$f":"+CT42/1000-CU42","v":{"$error":"#REF!"}},null,"Cash",{"$f":"+CY77","v":0},null,null,{"$f":"+DB77","v":11560047.927229825},{"$f":"+'Conso 1 Farm'!N167","v":{"$error":"#REF!"}},null,{"$f":"SUM(CY42:DD42)","v":{"$error":"#REF!"}},{"$f":"+IFS!AF153+IFS!AF152","v":6162.9747936257399},{"$f":"+DE42/1000-DF42","v":{"$error":"#REF!"}},null,"Cash",{"$f":"+DJ77","v":0},null,null,{"$f":"+DM77","v":16576958.966251932},{"$f":"+'Conso 1 Farm'!O167","v":{"$error":"#REF!"}},null,{"$f":"SUM(DJ42:DO42)","v":{"$error":"#REF!"}},{"$f":"+IFS!AH153+IFS!AH152","v":10825.771970252019},{"$f":"+DP42/1000-DQ42","v":{"$error":"#REF!"}},null,"Cash",{"$f":"+DU77","v":0},null,null,{"$f":"+DX77","v":15743608.168746101},{"$f":"+DY77","v":2413511.1829709169},null,{"$f":"SUM(DU42:DZ42)","v":18157119.351717018},{"$f":"+IFS!AJ153+IFS!AJ152","v":10086.772768518797},{"$f":"+EA42/1000-EB42","v":8070.3465831982212}]
[]
["Total assets",null,{"$f":"SUM(C37:C42)","v":3247028.7436363632},122080,29400,10298325.665914007,537480.49139610701,1184368.8605561531,0,15418683.761502631,{"$f":"SUM(K37:K42)","v":14980.951379860589},{"$f":"+J44/1000-K44","v":437.73238164204122},"Total assets",null,{"$f":"SUM(O37:O42)","v":2275058.0236363634},97650,22050,{"$error":"#REF!"},662589.14218382316,{"$f":"SUM(T37:T42)","v":571526.1042105793},0,{"$error":"#REF!"},{"$f":"SUM(W37:W42)","v":21452.552110938585},{"$f":"+V44/1000-W44","v":{"$error":"#REF!"}},"Total assets",null,{"$f":"SUM(AA37:AA42)","v":1321330.5381818181},86696.93200000003,14700,27558840.178115223,851194.72862354503,0,29832762.376920588,{"$f":"SUM(AH37:AH42)","v":28911.132039829663},{"$f":"+AG44/1000-AH44","v":921.63033709092633},{"$f":"SUM(AJ37:AJ42)","v":61005.000000000524},70259.343980000005,20200.469520000002,{"$f":"SUM(AM37:AM42)","v":32727428.219600365},1587783.5628367751,0,34466676.59593714,null,{"$f":"SUM(AR37:AR42)","v":34028.944214295116},{"$f":"+AP44/1000-AR44","v":437.73238164202485},"Total assets",null,{"$f":"SUM(AV37:AV42)","v":5.2386894822120667E-10},26936.675359999994,9637.8521400000027,33102282.281311784,1902827.0506246216,0,35041683.859436408,32883.30682813123,{"$f":"+BB44/1000-BC44","v":2158.3770313051791},"Total assets",null,{"$f":"SUM(BG37:BG42)","v":0},151473.93573054398,37586.521877184001,35407923.333253182,2197274.7696376806,0,37794258.560498588,34451.882212907687,{"$f":"+BM44/1000-BN44","v":3342.3763475909},"Total assets",null,{"$f":"SUM(BR37:BR42)","v":0},115727.31272539502,29592.594505141082,35134263.480148919,2321493.3748543127,0,37601076.762233771,33958.745074372666,{"$f":"+BX44/1000-BY44","v":3642.3316878611076},"Total assets",null,{"$f":"SUM(CC37:CC42)","v":0},100505.50558895001,17837.402399031809,33396171.70071353,2476191.4824902387,0,35990706.091191754,32348.37440333065,{"$f":"+CI44/1000-CJ44","v":3642.3316878611004},"Total assets",null,{"$f":"SUM(CN37:CN42)","v":0},81449.835953339934,20999.783224944113,32059997.830960333,{"$error":"#REF!"},0,{"$error":"#REF!"},29639.971239174418,{"$f":"+CT44/1000-CU44","v":{"$error":"#REF!"}},"Total assets",null,{"$f":"SUM(CY37:CY42)","v":0},31226.989392683725,12818.998034079152,32559373.72394985,{"$error":"#REF!"},0,{"$error":"#REF!"},28322.402407388738,{"$f":"+DE44/1000-DF44","v":{"$error":"#REF!"}},"Total assets",null,{"$f":"SUM(DJ37:DJ42)","v":0},175599.80662460427,44442.97137021806,35456345.633012161,{"$error":"#REF!"},0,{"$error":"#REF!"},30988.142122230744,{"$f":"+DP44/1000-DQ44","v":{"$error":"#REF!"}},"Total assets",null,{"$f":"SUM(DU37:DU42)","v":0},134159.67333095882,31663.607307207771,33109195.023453854,3385588.5247914759,0,36660606.828883499,28590.260245685266,{"$f":"+EA44/1000-EB44","v":8070.3465831982357}]
[]
[null,"Equity",{"$f":"+TP!E65","v":4071910.9295454542},{"$f":"+CASL!E61","v":122080},{"$f":"+Holding!E73","v":741180},{"$f":"+'Farm 1'!E81","v":12929158.4735418},{"$f":"+'Trading 1 Farm'!E82","v":705152.18923357665},-1040830.4119976599,null,{"$f":"SUM(C46:I46)","v":17528651.180323169},{"$f":"+IFS!N167","v":17340.918798681127},{"$f":"+J46/1000-K46","v":187.73238164204304},null,"Equity",{"$f":"+TP!F65","v":3875792.8840909088},{"$f":"+CASL!F61","v":97650},{"$f":"+Holding!F73","v":951963.4},{"$f":"+'Farm 1'!F83","v":22710511.475548893},{"$f":"+'Trading 1 Farm'!F82","v":943804.18923357665},{"$f":"+H46+T71","v":-11051070.768550208},null,{"$f":"SUM(O46:U46)","v":17528651.180323169},{"$f":"+IFS!P167","v":17340.918798681127},{"$f":"+V46/1000-W46","v":187.73238164204304},null,"Equity",{"$f":"+TP!G65","v":3608980.6677272725},{"$f":"+CASL!G61","v":86696.932000000001},{"$f":"+Holding!G73","v":1191440.2722},{"$f":"+R46+AD71+T46","v":11438817.559162321},{"$f":"+'Trading 1 Farm'!G82","v":1202715.7492335767},null,{"$f":"SUM(AA46:AF46)","v":17528651.180323169},{"$f":"+IFS!R167","v":17340.918798681127},{"$f":"+AG46/1000-AH46","v":187.73238164204304},{"$f":"+TP!H65","v":2409660.1295454539},{"$f":"+CASL!H61","v":70259.343980000005},{"$f":"+Holding!H73","v":1473986.374392},{"$f":"+AD46+AM71","v":11500975.8004875},{"$f":"+'Trading 1 Farm'!H82","v":2073769.5319182151},null,{"$f":"SUM(AJ46:AO46)","v":17528651.180323169},null,{"$f":"+IFS!T167","v":17340.918798681127},{"$f":"+AP46/1000-AR46","v":187.73238164204304},null,"Equity",{"$f":"+TP!I65","v":2409660.1295454539},{"$f":"+CASL!I61","v":26936.675360000001},{"$f":"+Holding!I73","v":1760529.9451317501},{"$f":"+AM46+AY71","v":10937754.89836775},{"$f":"+'Trading 1 Farm'!I82","v":2393769.5319182151},null,{"$f":"SUM(AV46:BA46)","v":17528651.180323169},{"$f":"+IFS!V167","v":17340.918798681127},{"$f":"+BB46/1000-BC46","v":187.73238164204304},null,"Equity",{"$f":"+TP!J65","v":2409660.1295454539},{"$f":"+CASL!J61","v":151473.93573054398},{"$f":"+Holding!J73","v":2106599.6506938944},{"$f":"+AY46+BJ71","v":10269844.505766971},{"$f":"+'Trading 1 Farm'!J82","v":2591072.9585863049},null,{"$f":"SUM(BG46:BL46)","v":17528651.180323169},{"$f":"+IFS!X167","v":17340.918798681127},{"$f":"+BM46/1000-BN46","v":187.73238164204304},null,"Equity",{"$f":"+TP!K65","v":2409660.1295454539},{"$f":"+CASL!K61","v":115727.31272539499},{"$f":"+Holding!K73","v":2426270.3902215604},{"$f":"+BJ46+BU71","v":9982159.124510387},{"$f":"+'Trading 1 Farm'!K82","v":2594834.2233203715},null,{"$f":"SUM(BR46:BW46)","v":17528651.180323169},{"$f":"+IFS!Z167","v":17340.918798681127},{"$f":"+BX46/1000-BY46","v":187.73238164204304},null,"Equity",{"$f":"+TP!L65","v":2409660.1295454539},{"$f":"+CASL!L61","v":100505.50558895005},{"$f":"+Holding!L73","v":2752009.8050221512},{"$f":"+BU46+CF71","v":9671641.5168462414},{"$f":"+'Trading 1 Farm'!L82","v":2594834.2233203715},null,{"$f":"SUM(CC46:CH46)","v":17528651.180323169},{"$f":"+IFS!AB167","v":17340.918798681127},{"$f":"+CI46/1000-CJ46","v":187.73238164204304},null,"Equity",{"$f":"+TP!M65","v":2409660.1295454539},{"$f":"+CASL!M61","v":81449.835953339789},{"$f":"+Holding!M73","v":3102791.6309619648},{"$f":"+CF46+CQ71","v":9339915.3605420385},{"$f":"+'Trading 1 Farm'!M82","v":2594834.2233203715},null,{"$f":"SUM(CN46:CS46)","v":17528651.180323169},{"$f":"+IFS!AD167","v":17340.918798681127},{"$f":"+CT46/1000-CU46","v":187.73238164204304},null,"Equity",{"$f":"+TP!N65","v":2409660.1295454539},{"$f":"+CASL!N61","v":31226.989392683638},{"$f":"+Holding!N73","v":3452658.8742384179},{"$f":"+CQ46+DB71","v":9040270.963826241},{"$f":"+'Trading 1 Farm'!N82","v":2594834.2233203715},null,{"$f":"SUM(CY46:DD46)","v":17528651.180323169},{"$f":"+IFS!AF167","v":17340.918798681127},{"$f":"+DE46/1000-DF46","v":187.73238164204304},null,"Equity",{"$f":"+CY46","v":2409660.1295454539},{"$f":"+CASL!O61","v":175599.80662460413},{"$f":"+Holding!O73","v":3853072.3168958947},{"$f":"+DB46+DM71","v":8495484.7039368432},{"$f":"+'Trading 1 Farm'!O82","v":2594834.2233203715},null,{"$f":"SUM(DJ46:DO46)","v":17528651.180323169},{"$f":"+IFS!AH167","v":17340.918798681127},{"$f":"+DP46/1000-DQ46","v":187.73238164204304},null,"Equity",{"$f":"+DJ46","v":2409660.1295454539},139716.22171237739,3968987.9047767534,{"$f":"+DM46+DX71","v":8415452.7009682115},{"$f":"+DN46","v":2594834.2233203715},null,{"$f":"SUM(DU46:DZ46)","v":17528651.180323169},{"$f":"+IFS!AJ167","v":17340.918798681127},{"$f":"+EA46/1000-EB46","v":187.73238164204304}]
[null,"Net profit",{"$f":"+C30","v":-824882.1859090908},0,-711780.00000000012,-2803550.1827517864,-181001.25770173379,-75813.651440030604,0,-4597027.2778026424,{"$f":"+IFS!N169","v":-2366.0411433579316},{"$f":"SUM(J47:J48)/1000-SUM(K47:K48)","v":-250},null,"Net profit",{"$f":"+O30","v":-775852.67454545444},0,-218133.39999999991,-1875294.747786707,-105574.80054561506,-762919.30936209788,0,-3737774.9322398743,{"$f":"+IFS!P169","v":-727.1880171491008},{"$f":"SUM(V47:V48)/1000-SUM(W47:W48)","v":-250.00000000000182},null,"Net profit",{"$f":"+AA30","v":-686915.26909090928},0,-246826.87219999998,-328224.64195934031,-72815.375985173945,0,-1334782.1592354234,{"$f":"+IFS!R169","v":1459.1424824038654},{"$f":"SUM(AG47:AG48)/1000-SUM(AH47:AH48)","v":-250.00000000000182},{"$f":"+AJ30","v":-61005},-1.0913936421275139E-10,-277045.63267200004,3407503.0445716921,-143728.08765794174,0,2925724.3242417499,null,{"$f":"+IFS!T169","v":4521.5427943359082},{"$f":"SUM(AP47:AP48)/1000-SUM(AR47:AR48)","v":-250.00000000000455},null,"Net profit",{"$f":"+AV30","v":-61005},-1.0913936421275139E-10,-297106.18811975,4515470.523186489,-2406.3505747199524,0,4154952.9844920188,{"$f":"+IFS!V169","v":5288.0526071863578},{"$f":"SUM(BB47:BB48)/1000-SUM(BC47:BC48)","v":-250.00000000000091},null,"Net profit",{"$f":"+BG30","v":0},0,-318121.0358249601,6549007.468896782,94110.028920321667,0,6324996.4619921437,{"$f":"+IFS!X169","v":6749.0744628237035},{"$f":"SUM(BM47:BM48)/1000-SUM(BN47:BN48)","v":-250.00000000000273},null,"Net profit",{"$f":"+BR30","v":0},0,-327664.66689970903,7585870.5216083899,119167.97862577671,0,7377373.8333344571,{"$f":"+IFS!Z169","v":7267.6660468007922},{"$f":"SUM(BX47:BX48)/1000-SUM(BY47:BY48)","v":-250.00000000000637},null,"Net profit",{"$f":"+CC30","v":0},0,-337494.60690670006,8488122.9724821821,153908.45302486548,0,8304536.8186003473,{"$f":"+IFS!AB169","v":7875.7850993656266},{"$f":"SUM(CI47:CI48)/1000-SUM(CJ47:CJ48)","v":-250.00000000000728},null,"Net profit",{"$f":"+CN30","v":0},1.7462298274040222E-10,-347619.44511390122,9223676.2582122497,188126.20156081219,0,9064183.0146591607,{"$f":"+IFS!AD169","v":8377.8859906735197},{"$f":"SUM(CT47:CT48)/1000-SUM(CU47:CU48)","v":-250.00000000000909},null,"Net profit",{"$f":"+CY30","v":0},-1.1641532182693481E-10,-358048.0284673181,9981669.6797241475,213408.99652344277,0,9837030.6477802731,{"$f":"+IFS!AF169","v":8869.8751952853527},{"$f":"SUM(DE47:DE48)/1000-SUM(DF47:DF48)","v":-250.00000000001091},null,"Net profit",{"$f":"+DJ30","v":0},0,-368789.46932133747,10861904.497049062,253916.72322716101,0,10747031.750954887,{"$f":"+IFS!AH169","v":9425.095365024592},{"$f":"SUM(DP47:DP48)/1000-SUM(DQ47:DQ48)","v":-250.00000000001091},null,"Net profit",{"$f":"+DU30","v":0},-5556.5483814183972,-378694.95194386959,11287312.15613118,252883.62351895709,0,11155944.279324848,{"$f":"+IFS!AJ169","v":9676.0712653643641},{"$f":"SUM(EA47:EA48)/1000-SUM(EB47:EB48)","v":-250.00000000001819}]
[null,"Retained profit",0,null,null,null,null,null,null,null,{"$f":"+IFS!N168","v":-1980.9861344447111},null,null,"Retained profit",{"$f":"+C47+C48","v":-824882.1859090908},0,-711780.00000000012,-2803550.1827517864,-181001.25770173379,-75813.651440030604,null,{"$f":"SUM(O48:U48)","v":-4597027.2778026424},{"$f":"+IFS!P168","v":-7357.6141928934139},null,null,"Retained profit",{"$f":"+O47+O48","v":-1600734.8604545454},{"$f":"+P47+P48","v":0},{"$f":"+Q47+Q48","v":-929913.4},{"$f":"+R47+R48+T47+T48","v":-5517577.8913406217},{"$f":"+S47+S48","v":-286576.05824734888},null,{"$f":"SUM(AA48:AF48)","v":-8334802.2100425167},{"$f":"+IFS!R168","v":-10878.726851681804},null,{"$f":"+AA47+AA48","v":-2287650.1295454549},{"$f":"+AB47+AB48","v":0},{"$f":"+AC47+AC48","v":-1176740.2722},{"$f":"+AD47+AD48","v":-5845802.5332999621},{"$f":"+AE47+AE48","v":-359391.43423252285},null,{"$f":"SUM(AJ48:AO48)","v":-9669584.3692779411},null,{"$f":"+IFS!T168","v":-11015.402839372095},null,null,"Retained profit",{"$f":"+AJ47+AJ48","v":-2348655.1295454549},{"$f":"+AK47+AK48","v":-1.0913936421275139E-10},{"$f":"+AL47+AL48","v":-1453785.904872},{"$f":"+AM47+AM48","v":-2438299.4887282699},{"$f":"+AN47+AN48","v":-503119.52189046459},null,{"$f":"SUM(AV48:BA48)","v":-6743860.0450361893},{"$f":"+IFS!V168","v":-7626.9596677305271},null,null,"Retained profit",{"$f":"+AV47+AV48","v":-2409660.1295454549},{"$f":"+AW47+AW48","v":-2.1827872842550278E-10},{"$f":"+AX47+AX48","v":-1750892.09299175},{"$f":"+AY47+AY48","v":2077171.0344582191},{"$f":"+AZ47+AZ48","v":-505525.87246518454},null,{"$f":"SUM(BG48:BL48)","v":-2588907.06054417},{"$f":"+IFS!X168","v":-2762.9850613757271},null,null,"Retained profit",{"$f":"+BG47+BG48","v":-2409660.1295454549},{"$f":"+BH47+BH48","v":-2.1827872842550278E-10},{"$f":"+BI47+BI48","v":-2069013.1288167101},{"$f":"+BJ47+BJ48+BU72","v":4640089.1019070242},{"$f":"+BK47+BK48","v":-411415.84354486287},null,{"$f":"SUM(BR48:BW48)","v":-250000.00000000343},{"$f":"+IFS!Z168","v":109.70778653366756},null,null,"Retained profit",{"$f":"+BR47+BR48","v":-2409660.1295454549},{"$f":"+BS47+BS48","v":-2.1827872842550278E-10},{"$f":"+BT47+BT48","v":-2396677.7957164189},{"$f":"+BU47+BU48+CF72","v":5895446.6246736348},{"$f":"+BV47+BV48","v":-292247.86491908616},null,{"$f":"SUM(CC48:CH48)","v":796860.8344926748},{"$f":"+IFS!AB168","v":1475.6125537274024},null,null,"Retained profit",{"$f":"+CC47+CC48","v":-2409660.1295454549},{"$f":"+CD47+CD48","v":-2.1827872842550278E-10},{"$f":"+CE47+CE48","v":-2734172.4026231188},{"$f":"+CF47+CF48+CQ72","v":7740321.8974212762},{"$f":"+CG47+CG48","v":-138339.41189422068},null,{"$f":"SUM(CN48:CS48)","v":2458149.9533584816},{"$f":"+IFS!AD168","v":3394.4469773441306},null,null,"Retained profit",{"$f":"+CN47+CN48","v":-2409660.1295454549},{"$f":"+CO47+CO48","v":-4.3655745685100555E-11},{"$f":"+CP47+CP48","v":-3081791.8477370199},{"$f":"+CQ47+CQ48+DB72","v":11365907.927851893},{"$f":"+CR47+CR48","v":49786.789666591503},null,{"$f":"SUM(CY48:DD48)","v":5924242.7402360095},{"$f":"+IFS!AF168","v":7141.3981927309414},null,null,"Retained profit",{"$f":"+CY47+CY48","v":-2409660.1295454549},{"$f":"+CZ47+CZ48","v":-1.6007106751203537E-10},{"$f":"+DA47+DA48","v":-3439839.8762043379},{"$f":"+DB47+DB48+DM72","v":15713940.521280818},{"$f":"+DC47+DC48","v":263195.78619003424},null,{"$f":"SUM(DJ48:DO48)","v":10127636.301721061},{"$f":"+IFS!AH168","v":11699.572687651365},null,null,"Retained profit",{"$f":"+DJ47+DJ48","v":-2409660.1295454549},{"$f":"+DK47+DK48","v":-1.6007106751203537E-10},{"$f":"+DL47+DL48","v":-3808629.3455256755},{"$f":"+DM47+DM48+DX72","v":13009863.778286658},{"$f":"+DN47+DN48","v":517112.50941719522},null,{"$f":"SUM(DU48:DZ48)","v":7308686.8126327228},{"$f":"+IFS!AJ168","v":9038.559826593224}]
[null,"Shareholder's equity",{"$f":"SUM(C46:C48)","v":3247028.7436363632},122080,29399.999999999884,10125608.290790014,524150.93153184286,-1116644.0634376905,0,12931623.902520526,{"$f":"SUM(K46:K48)","v":12993.891520878484},{"$f":"+J49/1000-K49","v":-62.267618357956962},null,"Shareholder's equity",{"$f":"SUM(O46:O48)","v":2275058.0236363634},97650,22050,18031666.545010399,657228.13098622789,{"$f":"SUM(T46:T48)","v":-11889803.729352336},0,9193848.970280651,{"$f":"SUM(W46:W48)","v":9256.1165886386134},{"$f":"+V49/1000-W49","v":-62.267618357962419},null,"Shareholder's equity",{"$f":"SUM(AA46:AA48)","v":1321330.5381818181},86696.932000000001,14700,5593015.0258623576,843324.31500105385,0,7859066.8110452285,{"$f":"SUM(AH46:AH48)","v":7921.3344294031886},{"$f":"+AG49/1000-AH49","v":-62.267618357959691},{"$f":"SUM(AJ46:AJ48)","v":61004.999999999069},70259.343979999889,20200.469520000042,9062676.3117592297,1570650.0100277504,0,10784791.135286978,null,{"$f":"SUM(AR46:AR48)","v":10847.058753644938},{"$f":"+AP49/1000-AR49","v":-62.2676183579606},null,"Shareholder's equity",{"$f":"SUM(AV46:AV48)","v":0},26936.675359999783,9637.85214000009,13014925.932825968,1888243.6594530302,0,14939744.119778998,{"$f":"SUM(BC46:BC48)","v":15002.011738136956},{"$f":"+BB49/1000-BC49","v":-62.267618357958781},null,"Shareholder's equity",{"$f":"SUM(BG46:BG48)","v":0},151473.93573054374,37586.521877184277,18896023.009121973,2179657.1150414422,0,21264740.581771143,{"$f":"SUM(BN46:BN48)","v":21327.008200129105},{"$f":"+BM49/1000-BN49","v":-62.2676183579606},null,"Shareholder's equity",{"$f":"SUM(BR46:BR48)","v":0},115727.31272539478,29592.594505141256,22208118.748025797,2302586.3584012855,0,24656025.013657622,{"$f":"SUM(BY46:BY48)","v":24718.292632015589},{"$f":"+BX49/1000-BY49","v":-62.267618357967876},null,"Shareholder's equity",{"$f":"SUM(CC46:CC48)","v":0},100505.50558894983,17837.402399032377,24055211.114002056,2456494.8114261511,0,26630048.833416194,{"$f":"SUM(CJ46:CJ48)","v":26692.316451774157},{"$f":"+CI49/1000-CJ49","v":-62.267618357964238},null,"Shareholder's equity",{"$f":"SUM(CN46:CN48)","v":0},81449.835953339745,20999.783224944957,26303913.516175568,2644621.0129869627,0,29050984.14834081,{"$f":"SUM(CU46:CU48)","v":29113.251766698777},{"$f":"+CT49/1000-CU49","v":-62.267618357967876},null,"Shareholder's equity",{"$f":"SUM(CY46:CY48)","v":0},31226.989392683477,12818.998034080025,30387848.571402282,2858030.0095104058,0,33289924.568339452,{"$f":"SUM(DF46:DF48)","v":33352.192186697423},{"$f":"+DE49/1000-DF49","v":-62.267618357967876},null,"Shareholder's equity",{"$f":"SUM(DJ46:DJ48)","v":0},175599.80662460398,44442.971370219253,35071329.722266719,3111946.7327375668,0,38403319.232999116,{"$f":"SUM(DQ46:DQ48)","v":38465.586851357082},{"$f":"+DP49/1000-DQ49","v":-62.267618357967876},null,"Shareholder's equity",{"$f":"SUM(DU46:DU48)","v":0},134159.67333095882,-218336.39269279176,32712628.63538605,3364830.3562565241,0,35993282.272280738,{"$f":"SUM(EB46:EB48)","v":36055.549890638715},{"$f":"+EA49/1000-EB49","v":-62.267618357975152}]
[]
[null,"Debt",null,null,null,null,null,{"$f":"+Funding!M361","v":2301012.9239938436},null,{"$f":"SUM(C51:I51)","v":2301012.9239938436},{"$f":"+IFS!N165","v":2301.0129239938437},{"$f":"+J51/1000-K51","v":0},null,"Debt",null,null,null,null,null,{"$f":"+Funding!O403","v":12461329.833562916},null,{"$f":"SUM(O51:U51)","v":12461329.833562916},{"$f":"+IFS!P165","v":12461.329833562917},{"$f":"+V51/1000-W51","v":0},null,"Debt",null,null,null,{"$f":"+Funding!Q403","v":21687367.380010448},null,null,{"$f":"SUM(AA51:AF51)","v":21687367.380010448},{"$f":"+IFS!R165","v":21687.367380010448},{"$f":"+AG51/1000-AH51","v":0},null,null,null,{"$f":"+Funding!S403","v":23370402.866913751},null,null,{"$f":"SUM(AJ51:AO51)","v":23370402.866913751},null,{"$f":"+IFS!T165","v":23370.402866913751},{"$f":"+AP51/1000-AR51","v":0},null,"Debt",null,null,null,{"$f":"+Funding!U403","v":19774956.272003941},null,null,{"$f":"SUM(AV51:BA51)","v":19774956.272003941},{"$f":"+IFS!V165","v":19774.956272003943},{"$f":"+BB51/1000-BC51","v":0},null,"Debt",null,null,null,{"$f":"+Funding!W403","v":16179509.677094134},null,null,{"$f":"SUM(BG51:BL51)","v":16179509.677094134},{"$f":"+IFS!X165","v":16179.509677094133},{"$f":"+BM51/1000-BN51","v":0},null,"Debt",null,null,null,{"$f":"+Funding!Y403","v":12584063.082184324},null,null,{"$f":"SUM(BR51:BW51)","v":12584063.082184324},{"$f":"+IFS!Z165","v":12584.063082184324},{"$f":"+BX51/1000-BY51","v":0},null,"Debt",null,null,null,{"$f":"+Funding!AA403","v":8988616.4872745145},null,null,{"$f":"SUM(CC51:CH51)","v":8988616.4872745145},{"$f":"+IFS!AB165","v":8988.6164872745139},{"$f":"+CI51/1000-CJ51","v":0},null,"Debt",null,null,null,{"$f":"+Funding!AC403","v":5393169.8923647068},null,null,{"$f":"SUM(CN51:CS51)","v":5393169.8923647068},{"$f":"+IFS!AD165","v":5393.1698923647073},{"$f":"+CT51/1000-CU51","v":0},null,"Debt",null,null,null,{"$f":"+Funding!AE403","v":1797723.2974548978},null,null,{"$f":"SUM(CY51:DD51)","v":1797723.2974548978},{"$f":"+IFS!AF165","v":1797.7232974548979},{"$f":"+DE51/1000-DF51","v":0},null,"Debt",null,null,null,{"$f":"+Funding!AP403","v":-6.28642737865448E-9},null,null,{"$f":"SUM(DJ51:DO51)","v":-6.28642737865448E-9},{"$f":"+IFS!AH165","v":-6.2864273786544799E-12},{"$f":"+DP51/1000-DQ51","v":0},null,"Debt",null,null,null,{"$f":"+Funding!BA403","v":-6.28642737865448E-9},null,null,{"$f":"SUM(DU51:DZ51)","v":-6.28642737865448E-9},{"$f":"+IFS!AJ165","v":-6.2864273786544799E-12},{"$f":"+EA51/1000-EB51","v":0}]
[]
[null,"Accounts Payable",null,null,null,{"$f":"+'Farm 1'!S769","v":172717.37512399195},{"$f":"+'Trading 1 Farm'!S859","v":13329.559864264013},null,null,{"$f":"SUM(C53:I53)","v":186046.93498825596},{"$f":"+IFS!N163","v":186.04693498825597},{"$f":"+J53/1000-K53","v":0},null,"Accounts Payable",null,null,null,{"$f":"+'Conso 1 Farm'!F225","v":229744.67753946155},{"$f":"+'Conso 1 Farm'!F226","v":5361.0111975952314},null,null,{"$f":"SUM(O53:U53)","v":235105.6887370568},{"$f":"+IFS!P163","v":235.10568873705679},{"$f":"+V53/1000-W53","v":0},null,"Accounts Payable",null,null,null,{"$f":"+'Conso 1 Farm'!G225","v":278457.77224241174},{"$f":"+'Conso 1 Farm'!G226","v":7870.4136224910753},null,{"$f":"SUM(AA53:AF53)","v":286328.1858649028},{"$f":"+IFS!R163","v":286.32818586490282},{"$f":"+AG53/1000-AH53","v":0},null,null,null,{"$f":"+'Conso 1 Farm'!H225","v":294349.0409273883},{"$f":"+'Conso 1 Farm'!H226","v":17133.552809024466},null,{"$f":"SUM(AJ53:AO53)","v":311482.59373641276},null,{"$f":"+IFS!T163","v":311.48259373641275},{"$f":"+AP53/1000-AR53","v":0},null,"Accounts Payable",null,null,null,{"$f":"+'Conso 1 Farm'!I225","v":312400.07648187358},{"$f":"+'Conso 1 Farm'!I226","v":14583.391171590682},null,{"$f":"SUM(AV53:BA53)","v":326983.46765346423},{"$f":"+IFS!V163","v":326.98346765346423},{"$f":"+BB53/1000-BC53","v":0},null,"Accounts Payable",null,null,null,{"$f":"+'Conso 1 Farm'!J225","v":332390.64703707537},{"$f":"+'Conso 1 Farm'!J226","v":17617.654596238579},null,{"$f":"SUM(BG53:BL53)","v":350008.30163331394},{"$f":"+IFS!X163","v":350.00830163331392},{"$f":"+BM53/1000-BN53","v":0},null,"Accounts Payable",null,null,null,{"$f":"+'Conso 1 Farm'!K225","v":342081.64993879438},{"$f":"+'Conso 1 Farm'!K226","v":18907.016453028027},null,{"$f":"SUM(BR53:BW53)","v":360988.66639182239},{"$f":"+IFS!Z163","v":360.98866639182239},{"$f":"+BX53/1000-BY53","v":0},null,"Accounts Payable",null,null,null,{"$f":"+'Conso 1 Farm'!L225","v":352344.0994369582},{"$f":"+'Conso 1 Farm'!L226","v":19696.671064088081},null,{"$f":"SUM(CC53:CH53)","v":372040.77050104627},{"$f":"+IFS!AB163","v":372.04077050104627},{"$f":"+CI53/1000-CJ53","v":0},null,"Accounts Payable",null,null,null,{"$f":"+'Conso 1 Farm'!M225","v":362914.42242006696},{"$f":"+'Conso 1 Farm'!M226","v":18996.664798208705},null,{"$f":"SUM(CN53:CS53)","v":381911.08721827564},{"$f":"+IFS!AD163","v":381.91108721827567},{"$f":"+CT53/1000-CU53","v":0},null,"Accounts Payable",null,null,null,{"$f":"+'Conso 1 Farm'!N225","v":373801.85509266896},{"$f":"+'Conso 1 Farm'!N226","v":19566.564742154966},null,{"$f":"SUM(CY53:DD53)","v":393368.41983482393},{"$f":"+IFS!AF163","v":393.36841983482395},{"$f":"+DE53/1000-DF53","v":0},null,"Accounts Payable",null,null,null,{"$f":"+'Conso 1 Farm'!O225","v":385015.91074544901},{"$f":"+'Conso 1 Farm'!O226","v":20153.561684419616},null,{"$f":"SUM(DJ53:DO53)","v":405169.47242986865},{"$f":"+IFS!AH163","v":405.16947242986868},{"$f":"+DP53/1000-DQ53","v":0},null,"Accounts Payable",null,null,null,{"$f":"+'Conso 1 Farm'!AT225","v":396566.38806781248},{"$f":"+'Conso 1 Farm'!AT226","v":20758.168534952205},null,{"$f":"SUM(DU53:DZ53)","v":417324.5566027647},{"$f":"+IFS!AJ163","v":417.32455660276469},{"$f":"+EA53/1000-EB53","v":0}]
[null,"Other liabilites",null,null,null,null,null,null,null,null,null,{"$f":"+J54/1000-K54","v":0},null,"C/C",null,null,null,null,null,null,null,null,null,{"$f":"+V54/1000-W54","v":0},null,"Other liabilites",null,null,null,null,null,null,null,null,{"$f":"+AG54/1000-AH54","v":0},null,null,null,null,null,null,null,null,null,{"$f":"+AP54/1000-AR54","v":0},null,"Other liabilites",null,null,null,null,null,null,null,null,{"$f":"+BB54/1000-BC54","v":0},null,"Other liabilites",null,null,null,null,null,null,null,null,{"$f":"+BM54/1000-BN54","v":0},null,"Other liabilites",null,null,null,null,null,null,null,null,{"$f":"+BX54/1000-BY54","v":0},null,"Other liabilites",null,null,null,null,null,null,null,null,{"$f":"+CI54/1000-CJ54","v":0},null,"Other liabilites",null,null,null,null,null,null,null,null,{"$f":"+CT54/1000-CU54","v":0},null,"Other liabilites",null,null,null,null,null,null,null,null,{"$f":"+DE54/1000-DF54","v":0},null,"Other liabilites",null,null,null,null,null,null,null,null,{"$f":"+DP54/1000-DQ54","v":0},null,"Other liabilites",null,null,null,null,null,null,null,null,{"$f":"+EA54/1000-EB54","v":0}]
[null,"Bank overdraft",null,null,null,null,null,null,null,null,null,{"$f":"+J55/1000-K55","v":0},null,"Bank overdraft",null,null,null,null,null,null,null,null,null,{"$f":"+V55/1000-W55","v":0},null,"Bank overdraft",null,null,null,null,null,null,null,null,{"$f":"+AG55/1000-AH55","v":0},null,null,null,null,null,null,null,null,null,{"$f":"+AP55/1000-AR55","v":0},null,"Bank overdraft",null,null,null,null,null,null,null,null,{"$f":"+BB55/1000-BC55","v":0},null,"Bank overdraft",null,null,null,null,null,null,null,null,{"$f":"+BM55/1000-BN55","v":0},null,"Bank overdraft",null,null,null,null,null,null,null,null,{"$f":"+BX55/1000-BY55","v":0},null,"Bank overdraft",null,null,null,null,null,null,null,null,{"$f":"+CI55/1000-CJ55","v":0},null,"Bank overdraft",null,null,null,null,null,null,null,null,{"$f":"+CT55/1000-CU55","v":0},null,"Bank overdraft",null,null,null,null,null,null,null,null,{"$f":"+DE55/1000-DF55","v":0},null,"Bank overdraft",null,null,null,null,null,null,null,null,{"$f":"+DP55/1000-DQ55","v":0},null,"Bank overdraft",null,null,null,null,null,null,null,null,{"$f":"+EA55/1000-EB55","v":0}]
[]
["Total liabilities",null,{"$f":"SUM(C49:C56)","v":3247028.7436363632},122080,29399.999999999884,10298325.665914007,537480.4913961069,1184368.8605561531,0,15418683.761502627,{"$f":"SUM(K49:K55)","v":15480.951379860582},{"$f":"+J57/1000-K57","v":-62.267618357955143},"Total liabilities",null,{"$f":"SUM(O49:O56)","v":2275058.0236363634},97650,22050,18261411.222549859,662589.14218382316,{"$f":"SUM(T49:T56)","v":571526.10421057977},0,21890284.492580622,{"$f":"SUM(W49:W55)","v":21952.552110938588},{"$f":"+V57/1000-W57","v":-62.267618357964238},"Total liabilities",null,{"$f":"SUM(AA49:AA56)","v":1321330.5381818181},86696.932000000001,14700,27558840.178115219,851194.72862354491,0,29832762.376920581,{"$f":"SUM(AH49:AH55)","v":29895.029995278539},{"$f":"+AG57/1000-AH57","v":-62.267618357956962},{"$f":"SUM(AJ49:AJ56)","v":61004.999999999069},70259.343979999889,20200.469520000042,32727428.219600368,1587783.5628367749,0,34466676.59593714,null,{"$f":"SUM(AR49:AR55)","v":34528.944214295108},{"$f":"+AP57/1000-AR57","v":-62.267618357967876},"Total liabilities",null,{"$f":"SUM(AV49:AV56)","v":0},26936.675359999783,9637.85214000009,33102282.281311784,1902827.0506246209,0,35041683.8594364,{"$f":"SUM(BC49:BC55)","v":35103.95147779437},{"$f":"+BB57/1000-BC57","v":-62.267618357967876},"Total liabilities",null,{"$f":"SUM(BG49:BG56)","v":0},151473.93573054374,37586.521877184277,35407923.333253182,2197274.7696376806,0,37794258.560498588,{"$f":"SUM(BN49:BN55)","v":37856.526178856555},{"$f":"+BM57/1000-BN57","v":-62.267618357967876},"Total liabilities",null,{"$f":"SUM(BR49:BR56)","v":0},115727.31272539478,29592.594505141256,35134263.480148911,2321493.3748543137,0,37601076.762233764,{"$f":"SUM(BY49:BY55)","v":37663.344380591734},{"$f":"+BX57/1000-BY57","v":-62.267618357967876},"Total liabilities",null,{"$f":"SUM(CC49:CC56)","v":0},100505.50558894983,17837.402399032377,33396171.700713526,2476191.4824902392,0,35990706.091191754,{"$f":"SUM(CJ49:CJ55)","v":36052.973709549711},{"$f":"+CI57/1000-CJ57","v":-62.2676183579606},"Total liabilities",null,{"$f":"SUM(CN49:CN56)","v":0},81449.835953339745,20999.783224944957,32059997.830960341,2663617.6777851712,0,34826065.127923794,{"$f":"SUM(CU49:CU55)","v":34888.332746281762},{"$f":"+CT57/1000-CU57","v":-62.267618357967876},"Total liabilities",null,{"$f":"SUM(CY49:CY56)","v":0},31226.989392683477,12818.998034080025,32559373.72394985,2877596.5742525607,0,35481016.285629176,{"$f":"SUM(DF49:DF55)","v":35543.283903987147},{"$f":"+DE57/1000-DF57","v":-62.267618357967876},"Total liabilities",null,{"$f":"SUM(DJ49:DJ56)","v":0},175599.80662460398,44442.971370219253,35456345.633012161,3132100.2944219862,0,38808488.70542898,{"$f":"SUM(DQ49:DQ55)","v":38870.756323786947},{"$f":"+DP57/1000-DQ57","v":-62.267618357967876},"Total liabilities",null,{"$f":"SUM(DU49:DU56)","v":0},134159.67333095882,-218336.39269279176,33109195.023453854,3385588.5247914763,0,36410606.828883491,{"$f":"SUM(EB49:EB55)","v":36472.874447241469},{"$f":"+EA57/1000-EB57","v":-62.267618357975152}]
[null,"control",{"$f":"+C44-C57","v":0},0,1.1641532182693481E-10,0,0,null,0,0,null,null,null,"control",{"$f":"+O44-O57","v":0},0,0,{"$error":"#REF!"},0,null,0,{"$error":"#REF!"},null,null,null,"control",{"$f":"+AA44-AA57","v":0},0,0,0,0,0,0,null,null,{"$f":"+AJ44-AJ57","v":1.4551915228366852E-9},1.1641532182693481E-10,-4.0017766878008842E-11,0,0,0,0,null,null,null,null,"control",{"$f":"+AV44-AV57","v":5.2386894822120667E-10},2.1100277081131935E-10,-8.7311491370201111E-11,0,0,0,0,null,null,null,"control",{"$f":"+BG44-BG57","v":0},2.3283064365386963E-10,-2.7648638933897018E-10,0,0,0,0,null,null,null,"control",{"$f":"+BR44-BR57","v":0},2.4738255888223648E-10,-1.7462298274040222E-10,0,0,0,0,null,null,null,"control",{"$f":"+CC44-CC57","v":0},1.7462298274040222E-10,-5.6752469390630722E-10,0,0,0,0,null,null,null,"control",{"$f":"+CN44-CN57","v":0},1.8917489796876907E-10,-8.440110832452774E-10,0,{"$error":"#REF!"},0,{"$error":"#REF!"},null,null,null,"control",{"$f":"+CY44-CY57","v":0},2.4738255888223648E-10,-8.7311491370201111E-10,0,{"$error":"#REF!"},0,{"$error":"#REF!"},null,null,null,"control",{"$f":"+DJ44-DJ57","v":0},2.9103830456733704E-10,-1.1932570487260818E-9,0,{"$error":"#REF!"},0,{"$error":"#REF!"},null,null,null,"control",{"$f":"+DU44-DU57","v":0},0,249999.99999999953,0,0,0,250000.00000000745]
[]
[null,null,null,null,null,"Year N",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R32","v":"Year N+1"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AD32","v":"Year N+2"},null,null,null,null,null,null,null,null,{"$f":"+AM32","v":"Year N+3"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY32","v":"Year N+4"},null,null,null,null,null,null,null,null,null,null,{"$f":"+BJ32","v":"Year N+5"},null,null,null,null,null,null,null,null,null,null,{"$f":"+BU32","v":"Year N+6"},null,null,null,null,null,null,null,null,null,null,{"$f":"+CF32","v":"Year N+7"},null,null,null,null,null,null,null,null,null,null,{"$f":"+CQ32","v":"Year N+8"},null,null,null,null,null,null,null,null,null,null,{"$f":"+DB32","v":"Year N+9"},null,null,null,null,null,null,null,null,null,null,{"$f":"+DM32","v":"Year N+10"},null,null,null,null,null,null,null,null,null,null,{"$f":"+DX32","v":"Year N+10"}]
[null,"In €","TP","CASL","French Dir","Farm 1","Trading",null,"Elim","Total conso",null,null,null,"In €","TP","CASL","French Dir","Farm 1","Trading",null,"Elim","Total conso",null,null,null,"In €","TP","CASL","French Dir","Farm 1","Trading","Elim","Total conso",null,null,"TP","CASL","French Dir","Farm 1","Trading","Elim","Total conso",null,null,null,null,"In €","TP","CASL","French Dir","Farm 1","Trading","Elim","Total conso",null,null,null,"In €","TP","CASL","French Dir","Farm 1","Trading","Elim","Total conso",null,null,null,"In €","TP","CASL","French Dir","Farm 1","Trading","Elim","Total conso",null,null,null,"In €","TP","CASL","French Dir","Farm 1","Trading","Elim","Total conso",null,null,null,"In €","TP","CASL","French Dir","Farm 1","Trading","Elim","Total conso",null,null,null,"In €","TP","CASL","French Dir","Farm 1","Trading","Elim","Total conso",null,null,null,"In €","TP","CASL","French Dir","Farm 1","Trading","Elim","Total conso",null,null,null,"In €","TP","CASL","French Dir","Farm 1","Trading","Elim","Total conso"]
[]
[null,"Net result",{"$f":"+C30","v":-824882.1859090908},0,-711780.00000000012,-2803550.1827517864,-181001.25770173379,-75813.651440030604,null,{"$f":"SUM(C63:I63)","v":-4597027.2778026424},{"$f":"+IFS!M169+IFS!N169","v":-4347.0272778026429},{"$f":"+J63/1000-K63","v":-250},null,"Net result",{"$f":"+O30","v":-775852.67454545444},0,-218133.39999999991,-1875294.747786707,-105574.80054561506,-762919.30936209788,null,{"$f":"SUM(O63:U63)","v":-3737774.9322398743},{"$f":"+IFS!P169+IFS!O169","v":-3737.7749322398722},{"$f":"+V63/1000-W63","v":0},null,"Net result",{"$f":"+AA30","v":-686915.26909090928},{"$f":"+AB30","v":0},{"$f":"+AC30","v":-246826.87219999998},{"$f":"+AD30","v":-328224.64195934031},{"$f":"+AE30","v":-72815.375985173945},null,{"$f":"SUM(AA63:AF63)","v":-1334782.1592354234},{"$f":"+IFS!R169+IFS!Q169","v":-1334.782159235423},{"$f":"+AG63/1000-AH63","v":0},{"$f":"+AJ30","v":-61005},{"$f":"+AK30","v":-1.0913936421275139E-10},{"$f":"+AL30","v":-277045.63267200004},{"$f":"+AM30","v":3407503.0445716921},{"$f":"+AN30","v":-143728.08765794174},null,{"$f":"SUM(AJ63:AO63)","v":2925724.3242417499},{"$f":"+IFS!T178+IFS!S178","v":2925.7243242417508},{"$f":"+IFS!S169+IFS!T169","v":2925.7243242417508},{"$f":"+AP63/1000-AR63","v":0},null,"Net result",{"$f":"+AV30","v":-61005},{"$f":"+AW30","v":-1.0913936421275139E-10},{"$f":"+AX30","v":-297106.18811975},{"$f":"+AY30","v":4515470.523186489},{"$f":"+AZ30","v":-2406.3505747199524},null,{"$f":"SUM(AV63:BA63)","v":4154952.9844920188},{"$f":"+IFS!U169+IFS!V169","v":4154.9529844920162},{"$f":"+BB63/1000-BC63","v":0},null,"Net result",{"$f":"+BG30","v":0},{"$f":"+BH30","v":0},{"$f":"+BI30","v":-318121.0358249601},{"$f":"+BJ30","v":6549007.468896782},{"$f":"+BK30","v":94110.028920321667},null,{"$f":"SUM(BG63:BL63)","v":6324996.4619921437},{"$f":"+IFS!W169+IFS!X169","v":6324.9964619921457},{"$f":"+BM63/1000-BN63","v":0},null,"Net result",{"$f":"+BR30","v":0},{"$f":"+BS30","v":0},{"$f":"+BT30","v":-327664.66689970903},{"$f":"+BU30","v":7585870.5216083899},{"$f":"+BV30","v":119167.97862577671},null,{"$f":"SUM(BR63:BW63)","v":7377373.8333344571},{"$f":"+IFS!Z169+IFS!Y169","v":7377.37383333446},{"$f":"+BX63/1000-BY63","v":0},null,"Net result",{"$f":"+CC30","v":0},{"$f":"+CD30","v":0},{"$f":"+CE30","v":-337494.60690670006},{"$f":"+CF30","v":8488122.9724821821},{"$f":"+CG30","v":153908.45302486548},null,{"$f":"SUM(CC63:CH63)","v":8304536.8186003473},{"$f":"+IFS!AA169+IFS!AB169","v":8304.5368186003489},{"$f":"+CI63/1000-CJ63","v":0},null,"Net result",{"$f":"+CN30","v":0},{"$f":"+CO30","v":1.7462298274040222E-10},{"$f":"+CP30","v":-347619.44511390122},{"$f":"+CQ30","v":9223676.2582122497},{"$f":"+CR30","v":188126.20156081219},null,{"$f":"SUM(CN63:CS63)","v":9064183.0146591607},{"$f":"+IFS!AC169+IFS!AD169","v":9064.1830146591619},{"$f":"+CT63/1000-CU63","v":0},null,"Net result",{"$f":"+CY30","v":0},{"$f":"+CZ30","v":-1.1641532182693481E-10},{"$f":"+DA30","v":-358048.0284673181},{"$f":"+DB30","v":9981669.6797241475},{"$f":"+DC30","v":213408.99652344277},null,{"$f":"SUM(CY63:DD63)","v":9837030.6477802731},{"$f":"+IFS!AE169+IFS!AF169","v":9837.0306477802751},{"$f":"+DE63/1000-DF63","v":0},null,"Net result",{"$f":"+DJ30","v":0},{"$f":"+DK30","v":0},{"$f":"+DL30","v":-368789.46932133747},{"$f":"+DM30","v":10861904.497049062},{"$f":"+DN30","v":253916.72322716101},null,{"$f":"SUM(DJ63:DO63)","v":10747031.750954887},{"$f":"+IFS!AG169+IFS!AH169","v":10747.031750954886},{"$f":"+DP63/1000-DQ63","v":0},null,"Net result",{"$f":"+DU30","v":0},{"$f":"+DV30","v":-5556.5483814183972},{"$f":"+DW30","v":-378694.95194386959},{"$f":"+DX30","v":11287312.15613118},{"$f":"+DY30","v":252883.62351895709},null,{"$f":"SUM(DU63:DZ63)","v":11155944.279324848},{"$f":"+IFS!AJ169+IFS!AI169","v":11155.944279324855},{"$f":"+EA63/1000-EB63","v":0}]
[null,"Depreciation",{"$f":"-C22","v":824882.1859090908},{"$f":"-D22","v":53270},{"$f":"-E22","v":7350},{"$f":"-F22","v":730941.68126388325},{"$f":"-G22","v":61035.218923357665},null,null,{"$f":"SUM(C64:I64)","v":1677479.0860963319},{"$f":"-K22","v":1677.4790860963317},{"$f":"+J64/1000-K64","v":0},null,"Depreciation",{"$f":"-O22","v":775852.67454545444},{"$f":"-P22","v":67690},{"$f":"-Q22","v":7350},{"$f":"-R22","v":1403134.8829130076},{"$f":"-S22","v":63198.218923357665},null,null,{"$f":"SUM(O64:U64)","v":2317225.77638182},{"$f":"-W22","v":2317.2257763818193},0,null,"Depreciation",{"$f":"-AA22","v":686915.26909090905},{"$f":"-AB22","v":91157.108000000007},{"$f":"-AC22","v":7350},{"$f":"-AD22","v":2119520.1961170114},{"$f":"-AE22","v":65426.108923357664},null,{"$f":"SUM(AA64:AF64)","v":2970368.6821312779},{"$f":"-AH22","v":2970.3686821312776},0,{"$f":"-AJ22","v":61005},{"$f":"-AK22","v":57742.668620000004},{"$f":"-AL22","v":10562.61738},{"$f":"-AM22","v":2422083.9076992646},{"$f":"-AN22","v":125431.48719182151},null,{"$f":"SUM(AJ64:AO64)","v":2676825.6808910859},{"$f":"+IFS!T179+IFS!S179","v":2676.8256808910864},{"$f":"-AR22","v":2676.8256808910864},0,null,"Depreciation",{"$f":"-AV22","v":61005},{"$f":"-AW22","v":43322.668620000004},{"$f":"-AX22","v":10562.61738},{"$f":"-AY22","v":2360906.6498235986},{"$f":"-AZ22","v":124349.98719182151},null,{"$f":"SUM(AV64:BA64)","v":2600146.9230154199},{"$f":"-BC22","v":2600.1469230154203},0,null,"Depreciation",{"$f":"-BG22","v":0},{"$f":"-BH22","v":78741.448557960975},{"$f":"-BI22","v":11002.939159295998},{"$f":"-BJ22","v":2362131.5692116627},{"$f":"-BK22","v":123570.5177478515},null,{"$f":"SUM(BG64:BL64)","v":2575446.4746767711},{"$f":"-BN22","v":2575.4464746767712},0,null,"Depreciation",{"$f":"-BR22","v":0},{"$f":"-BS22","v":85896.819459366976},{"$f":"-BT22","v":11755.192106109269},{"$f":"-BU22","v":2412383.5517783263},{"$f":"-BV22","v":123742.77265920697},null,{"$f":"SUM(BR64:BW64)","v":2633778.3360030092},{"$f":"-BY22","v":2633.7783360030094},0,null,"Depreciation",{"$f":"-CC22","v":0},{"$f":"-CD22","v":108200.27136256511},{"$f":"-CE22","v":11755.192106109269},{"$f":"-CF22","v":2409848.8215025109},{"$f":"-CG22","v":123920.19521790306},null,{"$f":"SUM(CC64:CH64)","v":2653724.4801890887},{"$f":"-CJ22","v":2653.7244801890884},0,null,"Depreciation",{"$f":"-CN22","v":0},{"$f":"-CO22","v":66939.578712062153},{"$f":"-CP22","v":11468.813614114661},{"$f":"-CQ22","v":2337017.1446338701},{"$f":"-CR22","v":121485.71966187307},null,{"$f":"SUM(CN64:CS64)","v":2536911.2566219196},{"$f":"-CU22","v":2536.9112566219201},0,null,"Depreciation",{"$f":"-CY22","v":0},{"$f":"-CZ22","v":50222.846560656151},{"$f":"-DA22","v":12290.820719927086},{"$f":"-DB22","v":2307609.4523796109},{"$f":"-DC22","v":120231.96475051763},null,{"$f":"SUM(CY64:DD64)","v":2490355.0844107117},{"$f":"-DF22","v":2490.3550844107117},0,null,"Depreciation",{"$f":"-DJ22","v":0},{"$f":"-DK22","v":91282.919886071308},{"$f":"-DL22","v":13531.617009823583},{"$f":"-DM22","v":2005178.8803320229},{"$f":"-DN22","v":64927.602665086502},null,{"$f":"SUM(DJ64:DO64)","v":2174921.0198930041},{"$f":"-DQ22","v":2174.9210198930045},0,null,"Depreciation",{"$f":"-DU22","v":0},{"$f":"-DV22","v":99577.955864071904},{"$f":"-DW22","v":12779.364063010315},{"$f":"-DX22","v":2393702.2289617783},{"$f":"-DY22","v":123216.26715270484},null,{"$f":"SUM(DU64:DZ64)","v":2629275.8160415655},{"$f":"-EB22","v":2629.2758160415651},0]
[null,"Change in WCR",{"$f":"+C53+C54-C39-C40","v":0},{"$f":"+D53+D54-D39-D40","v":0},{"$f":"+E53+E54-E39-E40","v":0},{"$f":"+F53+F54-F39-F40","v":172717.37512399195},{"$f":"+G53+G54-G39-G40","v":13329.559864264013},null,null,186046.93498825596,{"$f":"+IFS!M78+IFS!N78","v":186.04693498825597},{"$f":"+J65/1000-K65","v":0},null,"Change in WCR",{"$f":"+O53+O54-O39-O40","v":0},{"$f":"+P53+P54-P39-P40","v":0},{"$f":"+Q53+Q54-Q39-Q40","v":0},{"$f":"-R39+F39-R40+F40+R53-F53","v":-1671215.2603665967},{"$f":"-S39+G39-S40+G40+S53-G53","v":-134780.66203216871},null,null,{"$f":"SUM(O65:U65)","v":-1805995.9223987656},{"$f":"-W39-W40+W53+K39+K40-K53","v":-1805.9959223987655},0,null,"Change in WCR",{"$f":"+AA53+AA54-AA39-AA40","v":0},{"$f":"+AB53+AB54-AB39-AB40","v":0},{"$f":"+AC53+AC54-AC39-AC40","v":0},{"$f":"-AD39+R39-AD40+R40+AD53-R53","v":-1728446.5718784034},{"$f":"-AE39+S39-AE40+S40+AE53-S53","v":-147261.00566613622},null,{"$f":"SUM(AA65:AF65)","v":-1875707.5775445397},{"$f":"-AH39-AH40+AH53+W39+W40-W53","v":-1875.7075775445392},0,{"$f":"-AJ39+AA39-AJ40+AA40+AJ53-AA53","v":0},{"$f":"-AK39+AB39-AK40+AB40+AK53-AB53","v":0},{"$f":"-AL39+AC39-AL40+AC40+AL53-AC53","v":0},{"$f":"-AM39+AD39-AM40+AD40+AM53-AD53","v":-1177731.3096044415},{"$f":"-AN39+AE39-AN40+AE40+AN53-AE53","v":-165338.68915164407},null,{"$f":"SUM(AJ65:AO65)","v":-1343069.9987560855},{"$f":"+IFS!T180+IFS!S180","v":-1343.0699987560856},{"$f":"-AR39-AR40+AR53+AH39+AH40-AH53","v":-1343.0699987560847},0,null,"Change in WCR",{"$f":"-AV39+AJ39-AV40+AJ40+AV53-AJ53","v":0},{"$f":"-AW39+AK39-AW40+AK40+AW53-AK53","v":0},{"$f":"-AX39+AL39-AX40+AL40+AX53-AL53","v":0},{"$f":"-AY39+AM39-AY40+AM40+AY53-AM53","v":-539421.66489182936},{"$f":"-AZ39+AN39-AZ40+AN40+AZ53-AN53","v":-176655.3579521355},null,{"$f":"SUM(AV65:BA65)","v":-716077.02284396486},{"$f":"-BC39-BC40+BC53+AR39+AR40-AR53","v":-716.07702284396441},0,null,"Change in WCR",{"$f":"-BG39+AV39-BG40+AV40+BG53-AV53","v":0},{"$f":"-BH39+AW39-BH40+AW40+BH53-AW53","v":0},{"$f":"-BI39+AX39-BI40+AX40+BI53-AX53","v":0},{"$f":"-BJ39+AY39-BJ40+AY40+BJ53-AY53","v":-577679.05817964626},{"$f":"-BK39+AZ39-BK40+AZ40+BK53-AZ53","v":-184145.4068257827},null,{"$f":"SUM(BG65:BL65)","v":-761824.465005429},{"$f":"-BN39-BN40+BN53+BC39+BC40-BC53","v":-761.82446500542892},0,null,"Change in WCR",{"$f":"-BR39+BG39-BR40+BG40+BR53-BG53","v":0},{"$f":"-BS39+BH39-BS40+BH40+BS53-BH53","v":0},{"$f":"-BT39+BI39-BT40+BI40+BT53-BI53","v":0},{"$f":"-BU39+BJ39-BU40+BJ40+BU53-BJ53","v":-235095.96950869443},{"$f":"-BV39+BK39-BV40+BK40+BV53-BK53","v":-29568.648225136447},null,{"$f":"SUM(BR65:BW65)","v":-264664.61773383088},{"$f":"-BY39-BY40+BY53+BN39+BN40-BN53","v":-264.66461773383043},-4.5474735088646412E-13,null,"Change in WCR",{"$f":"-CC39+BR39-CC40+BR40+CC53-BR53","v":0},{"$f":"-CD39+BS39-CD40+BS40+CD53-BS53","v":0},{"$f":"-CE39+BT39-CE40+BT40+CE53-BT53","v":0},{"$f":"-CF39+BU39-CF40+BU40+CF53-BU53","v":-172706.17377916927},{"$f":"-CG39+BV39-CG40+BV40+CG53-BV53","v":-31291.559211466105},null,{"$f":"SUM(CC65:CH65)","v":-203997.73299063538},{"$f":"-CJ39-CJ40+CJ53+BY39+BY40-BY53","v":-203.99773299063514},-2.2737367544323206E-13,null,"Change in WCR",{"$f":"-CN39+CC39-CN40+CC40+CN53-CC53","v":0},{"$f":"-CO39+CD39-CO40+CD40+CO53-CD53","v":0},{"$f":"-CP39+CE39-CP40+CE40+CP53-CE53","v":0},{"$f":"-CQ39+CF39-CQ40+CF40+CQ53-CF53","v":-132535.12726950756},{"$f":"-CR39+CG39-CR40+CG40+CR53-CG53","v":-29932.987541709794},null,{"$f":"SUM(CN65:CS65)","v":-162468.11481121735},{"$f":"-CU39-CU40+CU53+CJ39+CJ40-CJ53","v":-162.46811481121733},0,null,"Change in WCR",{"$f":"-CY39+CN39-CY40+CN40+CY53-CN53","v":0},{"$f":"-CZ39+CO39-CZ40+CO40+CZ53-CO53","v":0},{"$f":"-DA39+CP39-DA40+CP40+DA53-CP53","v":0},{"$f":"-DB39+CQ39-DB40+CQ40+DB53-CQ53","v":-150763.97325023043},{"$f":"-DC39+CR39-DC40+CR40+DC53-CR53","v":-24528.373326752644},null,{"$f":"SUM(CY65:DD65)","v":-175292.34657698308},{"$f":"-DF39-DF40+DF53+CU39+CU40-CU53","v":-175.29234657698333},2.5579538487363607E-13,null,"Change in WCR",{"$f":"-DJ39+CY39-DJ40+CY40+DJ53-CY53","v":0},{"$f":"-DK39+CZ39-DK40+CZ40+DK53-CZ53","v":0},{"$f":"-DL39+DA39-DL40+DA40+DL53-DA53","v":0},{"$f":"-DM39+DB39-DM40+DB40+DM53-DB53","v":-70242.939627205895},{"$f":"-DN39+DC39-DN40+DC40+DN53-DC53","v":-2758.8101404155204},null,{"$f":"SUM(DJ65:DO65)","v":-73001.749767621412},{"$f":"-DQ39-DQ40+DQ53+DF39+DF40-DF53","v":-73.001749767620595},-8.1001871876651421E-13,null,"Change in WCR",{"$f":"-DU39+DJ39-DU40+DJ40+DU53-DJ53","v":0},{"$f":"-DV39+DK39-DV40+DK40+DV53-DK53","v":0},{"$f":"-DW39+DL39-DW40+DL40+DW53-DL53","v":0},{"$f":"-DX39+DM39-DX40+DM40+DX53-DM53","v":-188493.62019695184},{"$f":"-DY39+DN39-DY40+DN40+DY53-DN53","v":-27387.958206272735},null,{"$f":"SUM(DU65:DZ65)","v":-215881.57840322459},{"$f":"-EB39-EB40+EB53+DQ39+DQ40-DQ53","v":-215.88157840322498},3.979039320256561E-13]
[null,"Cash flow",{"$f":"SUM(C63:C65)","v":0},53270,-704430.00000000012,-1899891.1263639114,-106636.47891411211,-75813.651440030604,0,-2733501.2567180544,{"$f":"SUM(K63:K65)","v":-2483.5012567180552},{"$f":"+J66/1000-K66","v":-249.99999999999909},null,"Cash flow",{"$f":"SUM(O63:O65)","v":0},67690,-210783.39999999991,-2143375.1252402961,-177157.2436544261,{"$f":"SUM(T63:T65)","v":-762919.30936209788},0,-3226545.0782568199,{"$f":"SUM(W63:W65)","v":-3226.5450782568187},0,null,"Cash flow",{"$f":"SUM(AA63:AA65)","v":-2.3283064365386963E-10},91157.108000000007,-239476.87219999998,62848.982279267628,-154650.27272795251,0,-240121.05464868527,{"$f":"SUM(AH63:AH65)","v":-240.12105464868455},-7.1054273576010019E-13,{"$f":"SUM(AJ63:AJ65)","v":0},57742.668619999895,-266483.01529200003,4651855.642666515,-183635.2896177643,0,4259480.0063767498,{"$f":"+IFS!T181+IFS!S181","v":4259.4800063767516},{"$f":"SUM(AR63:AR65)","v":4259.4800063767525},0,null,"Cash flow",{"$f":"SUM(AV63:AV65)","v":0},43322.668619999895,-286543.57073974999,6336955.5081182579,-54711.721335033944,0,6039022.8846634738,{"$f":"SUM(BC63:BC65)","v":6039.0228846634718},0,null,"Cash flow",{"$f":"SUM(BG63:BG65)","v":0},78741.448557960975,-307118.09666566411,8333459.979928799,33535.139842390461,0,8138618.4716634843,{"$f":"SUM(BN63:BN65)","v":8138.6184716634871},0,null,"Cash flow",{"$f":"SUM(BR63:BR65)","v":0},85896.819459366976,-315909.47479359974,9763158.1038780212,213342.10305984723,0,9746487.5516036358,{"$f":"SUM(BY63:BY65)","v":9746.4875516036391},0,null,"Cash flow",{"$f":"SUM(CC63:CC65)","v":0},108200.27136256511,-325739.41480059078,10725265.620205523,246537.08903130243,0,10754263.5657988,{"$f":"SUM(CJ63:CJ65)","v":10754.263565798801},0,null,"Cash flow",{"$f":"SUM(CN63:CN65)","v":0},66939.578712062328,-336150.63149978657,11428158.275576612,279678.93368097546,0,11438626.156469863,{"$f":"SUM(CU63:CU65)","v":11438.626156469865},0,null,"Cash flow",{"$f":"SUM(CY63:CY65)","v":0},50222.846560656035,-345757.20774739102,12138515.158853527,309112.58794720779,0,12152093.385614002,{"$f":"SUM(DF63:DF65)","v":12152.093385614004},0,null,"Cash flow",{"$f":"SUM(DJ63:DJ65)","v":0},91282.919886071308,-355257.85231151391,12796840.437753879,316085.51575183199,0,12848951.021080269,{"$f":"SUM(DQ63:DQ65)","v":12848.951021080271},0,null,"Cash flow",{"$f":"SUM(DU63:DU65)","v":0},94021.407482653507,-365915.58788085927,13492520.764896007,348711.9324653892,0,13569338.516963189,{"$f":"SUM(EB63:EB65)","v":13569.338516963195},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O67:U67)","v":0},null,0,null,null,null,null,null,null,null,null,{"$f":"SUM(AA67:AF67)","v":0},null,0,null,null,null,null,null,null,{"$f":"SUM(AJ67:AO67)","v":0},{"$f":"+IFS!T182+IFS!S182","v":0},null,0,null,null,null,null,null,null,null,null,{"$f":"SUM(AV67:BA67)","v":0},null,0,null,null,null,null,null,null,null,null,{"$f":"SUM(BG67:BL67)","v":0},null,0,null,null,null,null,null,null,null,null,{"$f":"SUM(BR67:BW67)","v":0},null,0,null,null,null,null,null,null,null,null,{"$f":"SUM(CC67:CH67)","v":0},null,0,null,null,null,null,null,null,null,null,{"$f":"SUM(CN67:CS67)","v":0},null,0,null,null,null,null,null,null,null,null,{"$f":"SUM(CY67:DD67)","v":0},null,0,null,null,null,null,null,null,null,null,{"$f":"SUM(DJ67:DO67)","v":0},null,0,null,null,null,null,null,null,null,null,{"$f":"SUM(DU67:DZ67)","v":0},null,0]
[null,"Net acquisition of assets",{"$f":"-TP!E58","v":-4071910.9295454542},{"$f":"-D35","v":-175350},{"$f":"-E35","v":-36750},{"$f":"-F35","v":-10789267.347177889},{"$f":"-G35","v":-585152.18923357665},null,null,-15658430.465956921,{"$f":"SUM(IFS!M64:N72)","v":-15658.430465956917},{"$f":"+J68/1000-K68","v":0},null,"Net acquisition of assets",{"$f":"-TP!F58","v":196118.04545454547},{"$f":"-P35+D35","v":-43260},{"$f":"-Q35+E35","v":0},{"$f":"-R35+F35","v":-7077977.8767668009},{"$f":"-S35+G35","v":-8652},null,null,{"$f":"SUM(O68:U68)","v":-6933771.831312255},{"$f":"SUM(IFS!O64:P72)","v":-6933.7718313122541},0,null,"Net acquisition of assets",{"$f":"-TP!G58","v":266812.21636363631},{"$f":"-AB35+P35","v":-80204.040000000037},{"$f":"-AC35+Q35","v":0},{"$f":"-AD35+R35","v":-8679715.1527136005},{"$f":"-AE35+S35","v":-8911.5600000000559},null,{"$f":"SUM(AA68:AF68)","v":-8502018.5363499653},{"$f":"SUM(IFS!Q64:R72)","v":-8502.0185363499659},0,{"$f":"-TP!H58","v":1199320.5381818183},{"$f":"-AK35+AB35","v":-41305.080599999987},{"$f":"-AL35+AC35","v":-16063.086900000002},{"$f":"-AM35+AD35","v":-1163584.8673870638},{"$f":"-AN35+AE35","v":-621053.7826846384},null,-642686.27938988386,{"$f":"+IFS!T183+IFS!S183","v":-642.68627938988482},{"$f":"SUM(IFS!S64:T72)","v":-642.68627938988482},9.0949470177292824E-13,null,"Net acquisition of assets",{"$f":"-TP!I58","v":0},{"$f":"-AW35+AK35","v":0},{"$f":"-AX35+AL35","v":0},{"$f":"-AY35+AM35","v":-15191.836788587272},{"$f":"-AZ35+AN35","v":0},null,{"$f":"SUM(AV68:BA68)","v":-15191.836788587272},{"$f":"SUM(IFS!U64:V72)","v":-15.191836788587098},-1.7408297026122455E-13,null,"Net acquisition of assets",{"$f":"-TP!J58","v":0},{"$f":"-BH35+AW35","v":-203278.70892850496},{"$f":"-BI35+AX35","v":-38951.608896479993},{"$f":"-BJ35+AY35","v":-6086.1888900734484},{"$f":"-BK35+AZ35","v":-7303.4266680900473},{"$f":"-BG22","v":0},{"$f":"SUM(BG68:BL68)","v":-255619.93338314845},{"$f":"SUM(IFS!W64:X72)","v":-255.61993338315},1.5347723092418164E-12,null,"Net acquisition of assets",{"$f":"-TP!K58","v":0},{"$f":"-BS35+BH35","v":-50150.196454218007},{"$f":"-BT35+BI35","v":-3761.2647340663534},{"$f":"-BU35+BJ35","v":-277079.83540955558},{"$f":"-BV35+BK35","v":-3761.2647340663243},{"$f":"-BR22","v":0},{"$f":"SUM(BR68:BW68)","v":-334752.56133190624},{"$f":"SUM(IFS!Y64:Z72)","v":-334.75256133190521},-1.0231815394945443E-12,null,"Net acquisition of assets",{"$f":"-TP!L58","v":0},{"$f":"-CD35+BS35","v":-92978.464226120152},{"$f":"-CE35+BT35","v":0},{"$f":"-CF35+BU35","v":-6456.8377934806049},{"$f":"-CG35+BV35","v":-3874.1026760884561},{"$f":"-CC22","v":0},{"$f":"SUM(CC68:CH68)","v":-103309.40469568921},{"$f":"SUM(IFS!AA64:AB72)","v":-103.3094046956891},-1.1368683772161603E-13,null,"Net acquisition of assets",{"$f":"-TP!M58","v":0},{"$f":"-CO35+CD35","v":-47883.909076451906},{"$f":"-CP35+CE35","v":-14631.194440026971},{"$f":"-CQ35+CF35","v":-2226273.4032709822},{"$f":"-CR35+CG35","v":0},{"$f":"-CN22","v":0},{"$f":"SUM(CN68:CS68)","v":-2288788.5067874612},{"$f":"SUM(IFS!AC64:AD72)","v":-2288.7885067874604},0,null,"Net acquisition of assets",{"$f":"-TP!N58","v":0},{"$f":"-CZ35+CO35","v":0},{"$f":"-DA35+CP35","v":-4110.0355290621228},{"$f":"-DB35+CQ35","v":-3180601.8576805852},{"$f":"-DC35+CR35","v":0},{"$f":"-CY22","v":0},{"$f":"SUM(CY68:DD68)","v":-3184711.8932096474},{"$f":"SUM(IFS!AE64:AF72)","v":-3184.71189320965},0,null,"Net acquisition of assets",{"$f":"-TP!O58","v":0},{"$f":"-DK35+CZ35","v":-235655.73711799178},{"$f":"-DL35+DA35","v":-45155.590345962497},{"$f":"-DM35+DB35","v":-1659771.6165592},{"$f":"-DN35+DC35","v":-8466.6731898679864},{"$f":"-DJ22","v":0},{"$f":"SUM(DJ68:DO68)","v":-1949049.6172130222},{"$f":"SUM(IFS!AG64:AH72)","v":-1949.0496172130206},0,null,"Net acquisition of assets",{"$f":"-TP!Z58","v":0},{"$f":"-DV35+DK35","v":-58137.822570426739},{"$f":"-DW35+DL35","v":0},{"$f":"-DX35+DM35","v":-679858.31938998401},{"$f":"-DY35+DN35","v":-4360.3366927821189},{"$f":"-DU22","v":0},{"$f":"SUM(DU68:DZ68)","v":-742356.47865319287},{"$f":"SUM(IFS!AI64:AJ72)","v":-742.35647865319106},-1.8189894035458565E-12]
[null,"DSRA funding",null,null,null,null,null,null,null,null,null,null,null,"DSRA funding",null,null,null,null,null,null,null,null,null,null,null,"DSRA funding",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AM41+AD41","v":-2555175.6296115532},null,null,-2555175.6296115532,{"$f":"+IFS!T184+IFS!S184","v":-2555.1756296115532},{"$f":"-AR41","v":-2555.1756296115532},null,null,"DSRA funding",null,null,null,{"$f":"-AY41+AM41","v":116531.12802409986},null,null,null,null,null,null,"DSRA funding",null,null,null,{"$f":"-BJ41+AY41","v":116531.12802409986},null,null,null,null,null,null,"DSRA funding",null,null,null,{"$f":"-BU41+BJ41","v":114277.76367004262},null,null,null,null,null,null,"DSRA funding",null,null,null,{"$f":"-CF41+BU41","v":118784.4923781571},null,null,null,null,null,null,"DSRA funding",null,null,null,{"$f":"-CQ41+CF41","v":116531.12802410009},null,null,null,null,null,null,"DSRA funding",null,null,null,{"$f":"-DB41+CQ41","v":116531.12802409986},null,null,null,null,null,null,"DSRA funding",null,null,null,{"$f":"-DM41+DB41","v":1855988.8614669538},null,null,null,null,null,null,"DSRA funding",null,null,null,{"$f":"-DX41+DM41","v":0}]
[null,"Loan inflows",null,null,null,null,null,{"$f":"+H51","v":2301012.9239938436},null,2301012.9239938436,{"$f":"+IFS!M98+IFS!N98","v":2301.0129239938437},{"$f":"+J70/1000-K70","v":0},null,"Loan inflows",null,null,null,null,null,{"$f":"+T51-H51","v":10160316.909569073},null,{"$f":"SUM(O70:U70)","v":10160316.909569073},{"$f":"+IFS!O98+IFS!P98","v":10160.316909569072},{"$f":"+V70/1000-W70","v":0},null,"Loan inflows",null,null,null,{"$f":"+AD51-R51-T51","v":9226037.5464475323},null,null,{"$f":"SUM(AA70:AF70)","v":9226037.5464475323},{"$f":"+IFS!Q98+IFS!R98","v":9226.037546447531},{"$f":"+AG70/1000-AH70","v":0},null,null,null,{"$f":"+AM51-AD51","v":1683035.4869033024},null,null,1683035.4869033024,{"$f":"+IFS!T185+IFS!S185","v":1683.0354869033067},{"$f":"+IFS!T98+IFS!S98+IFS!S106+IFS!T106","v":1683.0354869033067},{"$f":"+AP70/1000-AR70","v":-4.3200998334214091E-12},null,"Loan inflows",null,null,null,{"$f":"+AY51-AM51","v":-3595446.5949098095},null,null,{"$f":"SUM(AV70:BA70)","v":-3595446.5949098095},{"$f":"+IFS!V98+IFS!U98+IFS!U106+IFS!V106","v":-3595.4465949098085},{"$f":"+BB70/1000-BC70","v":0},null,"Loan inflows",null,null,null,{"$f":"+BJ51-AY51","v":-3595446.5949098077},null,null,{"$f":"SUM(BG70:BL70)","v":-3595446.5949098077},{"$f":"+IFS!W98+IFS!X98+IFS!W106+IFS!X106","v":-3595.4465949098085},{"$f":"+BM70/1000-BN70","v":0},null,"Loan inflows",null,null,null,{"$f":"+BU51-BJ51","v":-3595446.5949098095},null,null,{"$f":"SUM(BR70:BW70)","v":-3595446.5949098095},{"$f":"+IFS!Y98+IFS!Z98+IFS!Z106+IFS!Y106","v":-3595.4465949098085},{"$f":"+BX70/1000-BY70","v":0},null,"Loan inflows",null,null,null,{"$f":"+CF51-BU51","v":-3595446.5949098095},null,null,{"$f":"SUM(CC70:CH70)","v":-3595446.5949098095},{"$f":"+IFS!AB98+IFS!AA98+IFS!AA106+IFS!AB106","v":-3595.4465949098085},{"$f":"+CI70/1000-CJ70","v":0},null,"Loan inflows",null,null,null,{"$f":"+CQ51-CF51","v":-3595446.5949098077},null,null,{"$f":"SUM(CN70:CS70)","v":-3595446.5949098077},{"$f":"+IFS!AD98+IFS!AC98+IFS!AC106+IFS!AD106","v":-3595.4465949098085},{"$f":"+CT70/1000-CU70","v":0},null,"Loan inflows",null,null,null,{"$f":"+DB51-CQ51","v":-3595446.5949098091},null,null,{"$f":"SUM(CY70:DD70)","v":-3595446.5949098091},{"$f":"+IFS!AF98+IFS!AE98+IFS!AE106+IFS!AF106","v":-3595.4465949098085},{"$f":"+DE70/1000-DF70","v":0},null,"Loan inflows",null,null,null,{"$f":"+DM51-DB51","v":-1797723.2974549041},null,null,{"$f":"SUM(DJ70:DO70)","v":-1797723.2974549041},{"$f":"+IFS!AH98+IFS!AG98+IFS!AG106+IFS!AH106","v":-1797.7232974549042},{"$f":"+DP70/1000-DQ70","v":0},null,"Loan inflows",null,null,null,{"$f":"+DX51-DM51","v":0},null,null,{"$f":"SUM(DU70:DZ70)","v":0},{"$f":"+IFS!AI98+IFS!AJ98+IFS!AJ106+IFS!AI106","v":0},{"$f":"+EA70/1000-EB70","v":0}]
[null,"Capital inflows",{"$f":"+C46","v":4071910.9295454542},122080,741180,12929158.4735418,705152.18923357665,-1040830.4119976599,null,17528651.180323169,{"$f":"+IFS!M97+IFS!N97","v":17340.918798681127},{"$f":"+J71/1000-K71","v":187.73238164204304},null,"Capital inflows",{"$f":"+O46-C46","v":-196118.04545454541},{"$f":"+P46-D46","v":-24430},{"$f":"+Q46-E46","v":210783.40000000002},{"$f":"+R46-F46","v":9781353.0020070933},{"$f":"+S46-G46","v":238652},{"$f":"-O71-P71-Q71-R71-S71","v":-10010240.356552549},null,{"$f":"SUM(O71:U71)","v":0},null,{"$f":"+V71/1000-W71","v":0},null,"Capital inflows",{"$f":"+AA46-O46","v":-266812.21636363631},{"$f":"+AB46-P46","v":-10953.067999999999},{"$f":"+AC46-Q46","v":239476.87219999998},{"$f":"-AA71-AB71-AC71-AE71","v":-220623.14783636376},{"$f":"+AE46-S46","v":258911.56000000006},null,{"$f":"SUM(AA71:AF71)","v":0},null,{"$f":"+AG71/1000-AH71","v":0},{"$f":"+AJ46-AA46","v":-1199320.5381818186},{"$f":"+AK46-AB46","v":-16437.588019999996},{"$f":"+AL46-AC46","v":282546.10219200002},{"$f":"-AJ71-AK71-AL71-AN71","v":62158.241325180046},{"$f":"+AN46-AE46","v":871053.7826846384},null,0,{"$f":"+IFS!T186+IFS!S186","v":0},null,null,null,"Capital inflows",{"$f":"+AV46-AJ46","v":0},{"$f":"+AW46-AK46","v":-43322.668620000004},{"$f":"+AX46-AL46","v":286543.57073975005},{"$f":"-AV71-AW71-AX71-AZ71","v":-563220.90211975004},{"$f":"+AZ46-AN46","v":320000},null,{"$f":"SUM(AV71:BA71)","v":0},null,null,null,"Capital inflows",{"$f":"+BG46-AV46","v":0},{"$f":"+BH46-AW46","v":124537.26037054398},{"$f":"+BI46-AX46","v":346069.70556214429},{"$f":"-BG71-BH71-BI71-BK71","v":-667910.39260077802},{"$f":"+BK46-AZ46","v":197303.42666808981},null,{"$f":"SUM(BG71:BL71)","v":0},null,null,null,"Capital inflows",{"$f":"+BR46-BG46","v":0},{"$f":"+BS46-BH46","v":-35746.623005148984},{"$f":"+BT46-BI46","v":319670.73952766601},{"$f":"-BR71-BS71-BT71-BV71","v":-287685.38125658361},{"$f":"+BV46-BK46","v":3761.2647340665571},null,{"$f":"SUM(BR71:BW71)","v":0},null,null,null,"Capital inflows",{"$f":"+CC46-BR46","v":0},{"$f":"+CD46-BS46","v":-15221.807136444942},{"$f":"+CE46-BT46","v":325739.41480059084},{"$f":"-CC71-CD71-CE71-CG71","v":-310517.60766414588},{"$f":"+CG46-BV46","v":0},null,{"$f":"SUM(CC71:CH71)","v":0},null,null,null,"Capital inflows",{"$f":"+CN46-CC46","v":0},{"$f":"+CO46-CD46","v":-19055.669635610262},{"$f":"+CP46-CE46","v":350781.82593981363},{"$f":"-CN71-CO71-CP71-CR71","v":-331726.15630420338},{"$f":"+CR46-CG46","v":0},null,{"$f":"SUM(CN71:CS71)","v":0},null,null,null,"Capital inflows",{"$f":"+CY46-CN46","v":0},{"$f":"+CZ46-CO46","v":-50222.846560656151},{"$f":"+DA46-CP46","v":349867.24327645311},{"$f":"-CY71-CZ71-DA71-DC71","v":-299644.39671579696},{"$f":"+DC46-CR46","v":0},null,{"$f":"SUM(CY71:DD71)","v":0},null,null,null,"Capital inflows",{"$f":"+DJ46-CY46","v":0},{"$f":"+DK46-CZ46","v":144372.81723192049},{"$f":"+DL46-DA46","v":400413.44265747676},{"$f":"-DJ71-DK71-DL71-DN71","v":-544786.2598893973},{"$f":"+DN46-DC46","v":0},null,{"$f":"SUM(DJ71:DO71)","v":0},null,null,null,"Capital inflows",{"$f":"+DU46-DJ46","v":0},{"$f":"+DV46-DK46","v":-35883.584912226739},{"$f":"+DW46-DL46","v":115915.58788085869},{"$f":"-DU71-DV71-DW71-DY71","v":-80032.002968631947},{"$f":"+DY46-DN46","v":0},null,{"$f":"SUM(DU71:DZ71)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Dividend",null,null,null,null,null,null,null,null,null,null,null,"Dividend",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(+IFS!S118+IFS!T118)*1000","v":0},null,null,0,{"$f":"+IFS!T187+IFS!S187","v":0},{"$f":"(+IFS!S118+IFS!T118)","v":0},{"$f":"+AP72/1000-AR72","v":0},null,"Dividend",null,null,null,{"$f":"(+IFS!U118+IFS!V118)*1000","v":0},null,null,{"$f":"SUM(AV72:BA72)","v":0},{"$f":"(+IFS!U118+IFS!V118)","v":0},{"$f":"+BB72/1000-BC72","v":0},null,"Dividend",null,null,null,{"$f":"(+IFS!X118+IFS!W118)*1000","v":0},null,null,{"$f":"SUM(BG72:BL72)","v":0},{"$f":"(+IFS!W118+IFS!X118)","v":0},{"$f":"+BM72/1000-BN72","v":0},null,"Dividend",null,null,null,{"$f":"(+IFS!Y118+IFS!Z118)*1000","v":-3986089.4014479765},null,null,{"$f":"SUM(BR72:BW72)","v":-3986089.4014479765},{"$f":"(+IFS!Z118+IFS!Y118)","v":-3986.0894014479763},{"$f":"+BX72/1000-BY72","v":0},null,"Dividend",null,null,null,{"$f":"(+IFS!AA118+IFS!AB118)*1000","v":-6330512.9988417793},null,null,{"$f":"SUM(CC72:CH72)","v":-6330512.9988417793},{"$f":"(+IFS!AA118+IFS!AB118)","v":-6330.5129988417793},{"$f":"+CI72/1000-CJ72","v":0},null,"Dividend",null,null,null,{"$f":"(+IFS!AC118+IFS!AD118)*1000","v":-6643247.6997345407},null,null,{"$f":"SUM(CN72:CS72)","v":-6643247.6997345407},{"$f":"(+IFS!AC118+IFS!AD118)","v":-6643.2476997345402},{"$f":"+CT72/1000-CU72","v":0},null,"Dividend",null,null,null,{"$f":"(+IFS!AE118+IFS!AF118)*1000","v":-5598090.2277816311},null,null,{"$f":"SUM(CY72:DD72)","v":-5598090.2277816311},{"$f":"(+IFS!AE118+IFS!AF118)","v":-5598.0902277816313},{"$f":"+DE72/1000-DF72","v":0},null,"Dividend",null,null,null,{"$f":"(+IFS!AG118+IFS!AH118)*1000","v":-5633637.0862952238},null,null,{"$f":"SUM(DJ72:DO72)","v":-5633637.0862952238},{"$f":"(+IFS!AG118+IFS!AH118)","v":-5633.6370862952235},{"$f":"+DP72/1000-DQ72","v":0},null,"Dividend",null,null,null,{"$f":"(+IFS!AI118+IFS!AJ118)*1000","v":-13565981.240043223},null,null,{"$f":"SUM(DU72:DZ72)","v":-13565981.240043223},{"$f":"(+IFS!AJ118+IFS!AI118)","v":-13565.981240043224},{"$f":"+EA72/1000-EB72","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V73/1000-W73","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"+AG73/1000-AH73","v":0},null,null,null,null,null,null,null,{"$f":"+IFS!T188+IFS!S188","v":0},null,{"$f":"+AP73/1000-AR73","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"+BB73/1000-BC73","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"+BM73/1000-BN73","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"+BX73/1000-BY73","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"+CI73/1000-CJ73","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"+CT73/1000-CU73","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"+DE73/1000-DF73","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"+DP73/1000-DQ73","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"+EA73/1000-EB73","v":0}]
["Change in cash position",null,{"$f":"SUM(C66:C73)","v":0},0,0,240000,13363.521085887915,1184368.8605561531,0,{"$f":"SUM(J66:J73)","v":1437732.3816420399},{"$f":"SUM(K66:K73)","v":1499.9999999999964},{"$f":"+J74/1000-K74","v":-62.267618357956508},"Change in cash position",null,{"$f":"SUM(O66:O73)","v":0},0,0,559999.99999999627,52842.7563455739,{"$f":"SUM(T66:T73)","v":-612842.75634557381},0,{"$f":"SUM(V66:V73)","v":-1.862645149230957E-9},{"$f":"SUM(W66:W73)","v":0},{"$f":"+V74/1000-W74","v":-1.8626451492309571E-12},"Change in cash position",null,{"$f":"SUM(AA66:AA73)","v":0},-2.9103830456733704E-11,0,388548.22817683511,95349.727272047487,0,483897.95544888265,{"$f":"SUM(AH66:AH73)","v":483.89795544888148},{"$f":"+AG74/1000-AH74","v":1.1937117960769683E-12},{"$f":"SUM(AJ66:AJ73)","v":0},-8.7311491370201111E-11,0,2678288.8738963804,66364.710382235702,0,{"$f":"SUM(AP66:AP73)","v":2744653.5842786152},{"$f":"+IFS!T189+IFS!S189","v":2744.6535842786202},{"$f":"SUM(AR66:AR73)","v":2744.6535842786211},{"$f":"+AP74/1000-AR74","v":-5.9117155615240335E-12},"Change in cash position",null,{"$f":"SUM(AV66:AV73)","v":0},-1.0913936421275139E-10,0,2279627.3023242112,265288.27866496606,0,{"$f":"SUM(BB66:BB73)","v":2428384.452965077},{"$f":"SUM(BC66:BC73)","v":2428.384452965076},{"$f":"+BB74/1000-BC74","v":0},"Change in cash position",null,{"$f":"SUM(BG66:BG73)","v":0},0,0,4180547.9315522392,223535.13984239023,0,{"$f":"SUM(BM66:BM73)","v":4287551.9433705285},{"$f":"SUM(BN66:BN73)","v":4287.5519433705285},{"$f":"+BM74/1000-BN74","v":0},"Change in cash position",null,{"$f":"SUM(BR66:BR73)","v":0},0,0,1731134.6545241377,213342.10305984746,0,{"$f":"SUM(BX66:BX73)","v":1830198.9939139443},{"$f":"SUM(BY66:BY73)","v":1830.1989939139494},{"$f":"+BX74/1000-BY74","v":-5.0022208597511053E-12},"Change in cash position",null,{"$f":"SUM(CC66:CC73)","v":0},1.4551915228366852E-11,0,601116.07337446511,242662.98635521397,0,{"$f":"SUM(CI66:CI73)","v":724994.56735152192},{"$f":"SUM(CJ66:CJ73)","v":724.99456735152489},{"$f":"+CI74/1000-CJ74","v":-2.9558577807620168E-12},"Change in cash position",null,{"$f":"SUM(CN66:CN73)","v":0},1.6007106751203537E-10,0,-1252004.4506188221,279678.93368097546,0,{"$f":"SUM(CT66:CT73)","v":-1088856.6449619457},{"$f":"SUM(CU66:CU73)","v":-1088.8566449619429},{"$f":"+CT74/1000-CU74","v":-2.7284841053187847E-12},"Change in cash position",null,{"$f":"SUM(CY66:CY73)","v":0},-1.1641532182693481E-10,0,-418736.79021019582,309112.58794720779,0,{"$f":"SUM(DE66:DE73)","v":-226155.33028708585},{"$f":"SUM(DF66:DF73)","v":-226.15533028708523},{"$f":"+DE74/1000-DF74","v":-6.2527760746888816E-13},"Change in cash position",null,{"$f":"SUM(DJ66:DJ73)","v":0},0,0,5016911.0390221057,307618.842561964,0,{"$f":"SUM(DP66:DP73)","v":3468541.020117118},{"$f":"SUM(DQ66:DQ73)","v":3468.5410201171226},{"$f":"+DP74/1000-DQ74","v":-4.5474735088646412E-12},"Change in cash position",null,{"$f":"SUM(DU66:DU73)","v":0},0,-250000.00000000058,-833350.79750583135,344351.59577260708,0,{"$f":"SUM(EA66:EA73)","v":-738999.20173322596},{"$f":"SUM(EB66:EB73)","v":-738.99920173322062},{"$f":"+EA74/1000-EB74","v":-5.3432813729159534E-12}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IFS!T190+IFS!S190","v":0}]
["Cash opening balance",null,0,0,0,0,0,0,null,0,null,null,"Cash opening balance",null,{"$f":"+C77","v":0},0,0,240000,13363.521085887915,1184368.8605561531,null,{"$f":"SUM(O76:U76)","v":1437732.381642041},null,null,"Cash opening balance",null,{"$f":"+O77","v":0},{"$f":"+P77","v":0},{"$f":"+Q77","v":0},{"$f":"+R77+T77","v":1371526.1042105756},{"$f":"+S77","v":66206.277431461815},null,{"$f":"SUM(AA76:AF76)","v":1437732.3816420373},null,null,{"$f":"+AA77","v":0},{"$f":"+AB77","v":-2.9103830456733704E-11},0,1760074.3323874106,161556.0047035093,0,1921630.33709092,{"$f":"IFS!S191","v":983.89795544888261},null,null,"Cash opening balance",null,{"$f":"+AJ77","v":0},-1.1641532182693481E-10,0,4438363.206283791,227920.715085745,0,4666283.9213695358,null,null,"Cash opening balance",null,{"$f":"+AV77","v":0},-2.255546860396862E-10,0,6717990.5086080022,493208.99375071109,0,7211199.5023587132,null,null,"Cash opening balance",null,{"$f":"+BG77","v":0},-2.255546860396862E-10,0,10898538.440160241,716744.13359310129,0,11615282.573753342,null,null,"Cash opening balance",null,{"$f":"+BR77","v":0},-2.255546860396862E-10,0,12629673.094684379,930086.23665294878,0,13559759.331337327,null,null,"Cash opening balance",null,{"$f":"+CC77","v":0},-2.1100277081131935E-10,0,13230789.168058844,1172749.2230081628,0,14403538.391067008,null,null,"Cash opening balance",null,{"$f":"+CN77","v":0},-5.0931703299283981E-11,0,11978784.717440022,1452428.1566891382,0,13431212.874129161,null,null,"Cash opening balance",null,{"$f":"+CY77","v":0},-1.673470251262188E-10,0,11560047.927229825,1761540.7446363459,0,13321588.671866171,null,null,"Cash opening balance",null,{"$f":"+DJ77","v":0},{"$f":"+DK77","v":-1.673470251262188E-10},{"$f":"+DL77","v":0},{"$f":"+DM77","v":16576958.966251932},{"$f":"+DN77","v":2069159.5871983098},{"$f":"+DO77","v":0},{"$f":"+DP77","v":18646118.553450242}]
["Cash ending balance",null,{"$f":"+C76+C74","v":0},0,0,240000,13363.521085887915,1184368.8605561531,null,1437732.381642041,null,null,"Cash ending balance",null,{"$f":"+O76+O74","v":0},0,0,799999.99999999627,66206.277431461815,571526.1042105793,null,{"$f":"SUM(O77:U77)","v":1437732.3816420375},null,null,"Cash ending balance",null,{"$f":"+AA76+AA74","v":0},{"$f":"+AB76+AB74","v":-2.9103830456733704E-11},{"$f":"+AC76+AC74","v":0},{"$f":"+AD76+AD74","v":1760074.3323874106},{"$f":"+AE76+AE74","v":161556.0047035093},null,{"$f":"SUM(AA77:AF77)","v":1921630.33709092},null,null,{"$f":"+AJ76+AJ74","v":0},{"$f":"+AK76+AK74","v":-1.1641532182693481E-10},{"$f":"+AL76+AL74","v":0},{"$f":"+AM76+AM74","v":4438363.206283791},{"$f":"+AN76+AN74","v":227920.715085745},null,{"$f":"SUM(AJ77:AO77)","v":4666283.9213695358},{"$f":"+IFS!T192","v":3728.551539727503},null,null,"Cash ending balance",null,{"$f":"+AV76+AV74","v":0},{"$f":"+AW76+AW74","v":-2.255546860396862E-10},{"$f":"+AX76+AX74","v":0},{"$f":"+AY76+AY74","v":6717990.5086080022},{"$f":"+AZ76+AZ74","v":493208.99375071109},null,{"$f":"SUM(AV77:BA77)","v":7211199.5023587132},null,null,"Cash ending balance",null,{"$f":"+BG76+BG74","v":0},{"$f":"+BH76+BH74","v":-2.255546860396862E-10},{"$f":"+BI76+BI74","v":0},{"$f":"+BJ76+BJ74","v":10898538.440160241},{"$f":"+BK76+BK74","v":716744.13359310129},null,{"$f":"SUM(BG77:BL77)","v":11615282.573753342},null,null,"Cash ending balance",null,{"$f":"+BR76+BR74","v":0},{"$f":"+BS76+BS74","v":-2.255546860396862E-10},{"$f":"+BT76+BT74","v":0},{"$f":"+BU76+BU74","v":12629673.094684379},{"$f":"+BV76+BV74","v":930086.23665294878},null,{"$f":"SUM(BR77:BW77)","v":13559759.331337327},null,null,"Cash ending balance",null,{"$f":"+CC76+CC74","v":0},{"$f":"+CD76+CD74","v":-2.1100277081131935E-10},{"$f":"+CE76+CE74","v":0},{"$f":"+CF76+CF74","v":13230789.168058844},{"$f":"+CG76+CG74","v":1172749.2230081628},null,{"$f":"SUM(CC77:CH77)","v":14403538.391067008},null,null,"Cash ending balance",null,{"$f":"+CN76+CN74","v":0},{"$f":"+CO76+CO74","v":-5.0931703299283981E-11},{"$f":"+CP76+CP74","v":0},{"$f":"+CQ76+CQ74","v":11978784.717440022},{"$f":"+CR76+CR74","v":1452428.1566891382},null,{"$f":"SUM(CN77:CS77)","v":13431212.874129161},null,null,"Cash ending balance",null,{"$f":"+CY76+CY74","v":0},{"$f":"+CZ76+CZ74","v":-1.673470251262188E-10},{"$f":"+DA76+DA74","v":0},{"$f":"+DB76+DB74","v":11560047.927229825},{"$f":"+DC76+DC74","v":1761540.7446363459},null,{"$f":"SUM(CY77:DD77)","v":13321588.671866171},null,null,"Cash ending balance",null,{"$f":"+DJ76+DJ74","v":0},{"$f":"+DK76+DK74","v":-1.673470251262188E-10},{"$f":"+DL76+DL74","v":0},{"$f":"+DM76+DM74","v":16576958.966251932},{"$f":"+DN76+DN74","v":2069159.5871983098},null,{"$f":"SUM(DJ77:DO77)","v":18646118.553450242},null,null,"Cash ending balance",null,{"$f":"+DU76+DU74","v":0},{"$f":"+DV76+DV74","v":-1.673470251262188E-10},{"$f":"+DW76+DW74","v":-250000.00000000058},{"$f":"+DX76+DX74","v":15743608.168746101},{"$f":"+DY76+DY74","v":2413511.1829709169},null,{"$f":"SUM(DU77:DZ77)","v":17907119.351717018}]
[]
[]
[]
[]
[]
[null,"Income",null,null,null,{"$f":"+F10","v":0},{"$f":"+G10","v":0},null,null,{"$f":"SUM(C83:I83)","v":0},null,null,null,"Income",null,null,null,{"$f":"+R10","v":3063042.1234091199},{"$f":"+S10","v":138703.79426758279},null,null,{"$f":"SUM(O83:U83)","v":3201745.9176767026},{"$f":"+IFS!O60+IFS!P60","v":3201.7459176767034},{"$f":"+V83/1000-W83","v":0}]
[null,"Opex",{"$f":"SUM(C16:C18)","v":-1945741.6247458234},{"$f":"SUM(D16:D18)","v":-596379.72126025311},{"$f":"SUM(E16:E18)","v":-2033170.4934223397},{"$f":"-'Farm 1'!G383-'Farm 1'!F416","v":-195995.73237727472},{"$f":"-'Trading 1 Farm'!F313-'Trading 1 Farm'!F334","v":-18188.593206411861},null,{"$f":"-I89","v":1945741.6247458234},{"$f":"SUM(C84:I84)","v":-2843734.5402662801},null,null,null,"Opex",{"$f":"SUM(O17:O18)","v":-921091.60807558731},{"$f":"SUM(P16:P18)","v":-650329.42999333446},{"$f":"SUM(Q16:Q18)","v":-1238140.7502122393},{"$f":"-('Farm 1'!I383+'Farm 1'!H416)*(1+inflation_ch)","v":-1036557.5994456721},{"$f":"-('Trading 1 Farm'!H313+'Trading 1 Farm'!H334)*(1+inflation_ch)","v":-39333.885193435708},null,{"$f":"-O84","v":921091.60807558731},{"$f":"SUM(O84:U84)","v":-2964361.6648446824},{"$f":"+IFS!O75+IFS!P75+IFS!O76+IFS!P76+IFS!O83+IFS!P83","v":-2964.3616648446819},0]
[null,"Variable costs",null,null,null,null,null,null,null,{"$f":"SUM(C85:I85)","v":0},null,null,null,"Variable costs",{"$f":"+O16","v":-831260.92147459637},{"$f":"+P16","v":0},{"$f":"+Q16","v":0},{"$f":"+R16","v":-1697402.954030446},{"$f":"+S16","v":-203930.69937917366},null,{"$f":"-O85","v":831260.92147459637},{"$f":"SUM(O85:U85)","v":-1901333.6534096193},{"$f":"+IFS!O74+IFS!P74","v":-1901.3336534096197},0]
[null,"Interest",null,null,null,{"$f":"+F27","v":0},{"$f":"+G27","v":0},{"$f":"+H27","v":-75813.651440030604},null,{"$f":"SUM(C86:I86)","v":-75813.651440030604},null,null,null,"Interest",null,null,null,{"$f":"+R27","v":0},null,{"$f":"+T27","v":-762919.30936209788},null,{"$f":"SUM(O86:U86)","v":-762919.30936209788},{"$f":"+IFS!O85+IFS!P85","v":-762.91930936209792},0]
[null,"WCR",null,null,null,{"$f":"+F53","v":172717.37512399195},{"$f":"+G53","v":13329.559864264013},null,null,{"$f":"SUM(C87:I87)","v":186046.93498825596},null,null,null,"WCR",null,null,null,{"$f":"+R53-F53-R40+F40","v":-752078.16414543008},{"$f":"+S53-G53-S40+G40","v":-47598.204171692443},null,null,{"$f":"SUM(O87:U87)","v":-799676.36831712257},{"$f":"+IFS!O78+IFS!P78","v":-799.67636831712252},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Capex",{"$f":"SUM(C68)","v":-4071910.9295454542},{"$f":"+D68","v":-175350},{"$f":"+E68","v":-36750},{"$f":"+F68+I13","v":-8843525.7224320658},{"$f":"+G68","v":-585152.18923357665},null,{"$f":"-I13","v":-1945741.6247458234},{"$f":"SUM(C89:I89)","v":-15658430.465956921},null,null,null,"Capex",{"$f":"SUM(O68)","v":196118.04545454547},{"$f":"+P68","v":-43260},{"$f":"+Q68","v":0},{"$f":"+R68+U13","v":-5325625.3472166173},{"$f":"+S68","v":-8652},null,{"$f":"-U13","v":-1752352.5295501836},{"$f":"SUM(O89:U89)","v":-6933771.831312255},{"$f":"SUM(IFS!O64:P72)","v":-6933.7718313122541},0]
[null,"Equity",null,null,null,{"$f":"+J46","v":17528651.180323169},null,null,null,17528651.180323169,null,null,null,"Equity",null,null,null,null,null,null,null,{"$f":"SUM(O90:U90)","v":0},null,0]
[null,"Debt",null,null,null,null,null,{"$f":"+J51","v":2301012.9239938436},null,2301012.9239938436,null,null,null,"Debt",null,null,null,null,null,{"$f":"+T51-H51","v":10160316.909569073},null,{"$f":"SUM(O91:U91)","v":10160316.909569073},{"$f":"+IFS!O98+IFS!P98","v":10160.316909569072},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Cash",{"$f":"SUM(C83:C92)","v":-6017652.5542912781},{"$f":"SUM(D83:D92)","v":-771729.72126025311},{"$f":"SUM(E83:E92)","v":-2069920.4934223397},{"$f":"SUM(F83:F92)","v":8661847.1006378196},{"$f":"SUM(G83:G92)","v":-590011.22257572447},null,{"$f":"SUM(I83:I92)","v":0},{"$f":"SUM(J83:J92)","v":1437732.3816420389},null,null,null,"Cash change",{"$f":"SUM(O83:O92)","v":-1556234.4840956382},{"$f":"SUM(P83:P92)","v":-693589.42999333446},-1238140.7502122393,-5748621.941429046,-160810.994476719,9397397.6002069749,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P83:P87)","v":-650329.42999333446},{"$f":"SUM(Q83:Q87)","v":-1238140.7502122393},{"$f":"SUM(R83:R87)","v":-422996.59421242843},{"$f":"SUM(S83:S87)","v":-152158.994476719},{"$f":"SUM(T83:T87)","v":-762919.30936209788},null,{"$f":"SUM(V83:V87)","v":-3226545.0782568194},null,-3226.5450782568196]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+P7","v":718019.42999333446},{"$f":"+Q7","v":1027357.3502122394},{"$f":"-P96-Q96","v":-1745376.7802055739}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P95:P96)","v":67690},{"$f":"SUM(Q95:Q96)","v":-210783.39999999991},{"$f":"SUM(R95:R96)","v":-2168373.3744180026},{"$f":"SUM(S95:S96)","v":-152158.994476719},{"$f":"SUM(T95:T96)","v":-762919.30936209788}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+P97-P66","v":0},{"$f":"+Q97-Q66","v":0},{"$f":"+R97-R66","v":-24998.249177706428},{"$f":"+S97-S66","v":24998.249177707097},{"$f":"+T97-T66","v":0},null,{"$f":"+V95-V66","v":0},null,{"$f":"+V99/1000-W99","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R15","v":919137.0962211669},{"$f":"+S15","v":87182.45786047625}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R99:R102)","v":894138.84704346047},{"$f":"SUM(S99:S102)","v":112180.70703818335}]

{"sheet":"Stock 1 Farm","index":16,"n_rows":76,"n_cols":53,"rows_kept":76,"cut":false,"hidden":false,"merged":[]}
[]
[null,"STOCK VALUATION - YEARS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"STOCK VALUATION - SEMESTERS"]
[]
[null,null,null,null,"N","N+1","N+2","N+3","N+4","N+5","N+6","N+7","N+8","N+9","N+10",null,null,null,null,null,null,"N",null,"N+1",null,"N+2",null,"N+3",null,"N+4",null,"N+5",null,"N+6",null,"N+7",null,"N+8",null,"N+9",null,"N+10",null,"N+11",null,"N+12",null,"N+13",null,"N+14",null,"N+15"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32]
[]
[null,"PADDY MILLED QUANTITIES ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PADDY MILLED QUANTITIES "]
[null,null,null,"Farm 1",{"$f":"'Conso 1 Farm'!E18","v":0},{"$f":"'Conso 1 Farm'!$F$18/tx_usinage","v":10434.375},{"$f":"'Conso 1 Farm'!$G$18/tx_usinage","v":31620.3125},{"$f":"'Conso 1 Farm'!$H$18/tx_usinage","v":52007.8125},{"$f":"'Conso 1 Farm'!$I$18/tx_usinage","v":58750},{"$f":"'Conso 1 Farm'!$J$18/tx_usinage","v":62750},{"$f":"'Conso 1 Farm'!$K$18/tx_usinage","v":64000},{"$f":"'Conso 1 Farm'!$L$18/tx_usinage","v":64000},{"$f":"'Conso 1 Farm'!$M$18/tx_usinage","v":64000},{"$f":"'Conso 1 Farm'!$N$18/tx_usinage","v":64000},{"$f":"'Conso 1 Farm'!$O$18/tx_usinage","v":64000},null,null,null,null,null,"Farm 1",{"$f":"'Conso 1 Farm'!U18","v":0},null,{"$f":"SUM('Farm 1'!$F$434:$K$434)","v":1575},{"$f":"SUM('Farm 1'!$L$434:$Q$434)","v":8859.375},{"$f":"SUM('Farm 1'!$F$449:$K$449)","v":11046.875},{"$f":"SUM('Farm 1'!$L$449:$Q$449)","v":20573.4375},{"$f":"+SUM('Farm 1'!$F$463:$K$463)","v":20507.8125},{"$f":"+SUM('Farm 1'!$L$463:$Q$463)","v":31500},{"$f":"+SUM('Farm 1'!$F$477:$K$477)","v":25000},{"$f":"+SUM('Farm 1'!$L$477:$Q$477)","v":33750},{"$f":"+SUM('Farm 1'!$F$491:$K$491)","v":26750},{"$f":"+SUM('Farm 1'!$L$491:$Q$491)","v":36000},{"$f":"+SUM('Farm 1'!$F$505:$K$505)","v":28000},{"$f":"+SUM('Farm 1'!$L$505:$Q$505)","v":36000},{"$f":"+AH8","v":28000},36000,28000,36000,28000,36000,28000,36000,{"$f":"+AP8","v":28000},{"$f":"+AQ8","v":36000},{"$f":"+AR8","v":28000},{"$f":"+AS8","v":36000},{"$f":"+AT8","v":28000},{"$f":"+AU8","v":36000},{"$f":"+AV8","v":28000},{"$f":"+AW8","v":36000},{"$f":"+AX8","v":28000},{"$f":"+AY8","v":36000}]
[null,null,null,"Trading",null,{"$f":"'Conso 1 Farm'!$F$19/tx_usinage","v":472.5},{"$f":"'Conso 1 Farm'!$G$19/tx_usinage","v":1335},{"$f":"'Conso 1 Farm'!$H$19/tx_usinage","v":2287.5},{"$f":"'Conso 1 Farm'!$I$19/tx_usinage","v":3225},{"$f":"'Conso 1 Farm'!$J$19/tx_usinage","v":4125},{"$f":"'Conso 1 Farm'!$K$19/tx_usinage","v":4500},{"$f":"'Conso 1 Farm'!$L$19/tx_usinage","v":4500},{"$f":"'Conso 1 Farm'!$M$19/tx_usinage","v":4500},{"$f":"'Conso 1 Farm'!$N$19/tx_usinage","v":4500},{"$f":"'Conso 1 Farm'!$O$19/tx_usinage","v":4500},null,null,null,null,null,"Trading",null,null,{"$f":"SUM('Trading 1 Farm'!$F$352:$K$352)","v":67.5},{"$f":"SUM('Trading 1 Farm'!$L$352:$Q$352)","v":405},{"$f":"SUM('Trading 1 Farm'!$F$367:$K$367)","v":480},{"$f":"SUM('Trading 1 Farm'!$L$367:$Q$367)","v":855},{"$f":"+SUM('Trading 1 Farm'!$F$381:$K$381)","v":937.5},{"$f":"+SUM('Trading 1 Farm'!$L$381:$Q$381)","v":1350},{"$f":"+SUM('Trading 1 Farm'!$F$395:$K$395)","v":1425},{"$f":"+SUM('Trading 1 Farm'!$L$395:$Q$395)","v":1800},{"$f":"+SUM('Trading 1 Farm'!$F$409:$K$409)","v":1875},{"$f":"+SUM('Trading 1 Farm'!$L$409:$Q$409)","v":2250},{"$f":"+SUM('Trading 1 Farm'!$F$423:$K$423)","v":2250},{"$f":"+SUM('Trading 1 Farm'!$L$423:$Q$423)","v":2250},{"$f":"+AH9","v":2250},2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250]
[]
[null,"Total sold quantities",null,null,{"$f":"SUM(E7:E9)","v":0},10906.875,32955.3125,54295.3125,61975,66875,68500,68500,68500,68500,68500,null,null,null,"Total sold quantities",null,null,{"$f":"SUM(V7:V9)","v":0},{"$f":"SUM(W7:W9)","v":0},{"$f":"SUM(X7:X9)","v":1642.5},{"$f":"SUM(Y7:Y9)","v":9264.375},{"$f":"SUM(Z7:Z9)","v":11526.875},{"$f":"SUM(AA7:AA9)","v":21428.4375},21445.3125,{"$f":"SUM(AC7:AC9)","v":32850},26425,{"$f":"SUM(AE7:AE9)","v":35550},28625,{"$f":"SUM(AG7:AG9)","v":38250},30250,{"$f":"SUM(AI7:AI9)","v":38250},30250,{"$f":"SUM(AK7:AK9)","v":38250},30250,38250,30250,38250,30250,38250,{"$f":"SUM(AR7:AR9)","v":30250},38250,30250,38250,30250,38250,30250,38250,30250,38250]
[]
[null,"PRODUCED QUANTITIES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PRODUCED QUANTITIES"]
[null,null,null,"Farm 1",null,{"$f":"('Farm 1'!$E$432+'Farm 1'!$E$431)","v":17325},{"$f":"'Farm 1'!$E$447+'Farm 1'!$E$446","v":38237.5},{"$f":"'Farm 1'!$E$461+'Farm 1'!$E$460","v":56000},{"$f":"'Farm 1'!$E$475+'Farm 1'!$E$474","v":60000},{"$f":"'Farm 1'!$E$489+'Farm 1'!$E$488","v":64000},{"$f":"+'Farm 1'!$E$503+'Farm 1'!$E$502","v":64000},{"$f":"$K$14","v":64000},{"$f":"$L$14","v":64000},{"$f":"$M$14","v":64000},{"$f":"$N$14","v":64000},null,null,null,null,null,"Farm 1",null,null,{"$f":"'Farm 1'!$E$431/2","v":3150},{"$f":"'Farm 1'!$E$432+'Farm 1'!$E$431/2","v":14175},{"$f":"'Farm 1'!$E$446/2","v":8312.5},{"$f":"'Farm 1'!$E$447+('Farm 1'!$E$446/2)","v":29925},{"$f":"'Farm 1'!$E$460/2","v":14000},{"$f":"'Farm 1'!$E$461+('Farm 1'!$E$460/2)","v":42000},{"$f":"'Farm 1'!$E$474/2","v":15000},{"$f":"'Farm 1'!$E$475+('Farm 1'!$E$474/2)","v":45000},{"$f":"'Farm 1'!$E$488/2","v":16000},{"$f":"'Farm 1'!$E$489+('Farm 1'!$E$488/2)","v":48000},{"$f":"+'Farm 1'!$E$502/2","v":16000},{"$f":"'Farm 1'!$E$503+('Farm 1'!$E$502/2)","v":48000},{"$f":"AH14","v":16000},{"$f":"+AI14","v":48000},{"$f":"AJ14","v":16000},{"$f":"+AK14","v":48000},{"$f":"AL14","v":16000},{"$f":"+AM14","v":48000},{"$f":"AN14","v":16000},{"$f":"+AO14","v":48000},{"$f":"AP14","v":16000},{"$f":"+AQ14","v":48000},{"$f":"AR14","v":16000},{"$f":"+AS14","v":48000},{"$f":"AT14","v":16000},{"$f":"+AU14","v":48000},{"$f":"AV14","v":16000},{"$f":"+AW14","v":48000},{"$f":"AX14","v":16000},{"$f":"+AY14","v":48000}]
[null,null,null,"Trading",null,{"$f":"('Trading 1 Farm'!$E$350+'Trading 1 Farm'!$E$349)","v":810},{"$f":"'Trading 1 Farm'!$E$365+('Trading 1 Farm'!$E$364)","v":1710},{"$f":"'Trading 1 Farm'!$E$379+('Trading 1 Farm'!$E$378)","v":2700},{"$f":"'Trading 1 Farm'!$E$393+('Trading 1 Farm'!$E$392)","v":3600},{"$f":"'Trading 1 Farm'!$E$407+('Trading 1 Farm'!$E$406)","v":4500},{"$f":"'Trading 1 Farm'!$E$421+('Trading 1 Farm'!$E$420)","v":4500},{"$f":"'Trading 1 Farm'!$E$435+('Trading 1 Farm'!$E$434)","v":4500},{"$f":"L15","v":4500},{"$f":"M15","v":4500},{"$f":"N15","v":4500},null,null,null,null,null,"Trading",null,null,{"$f":"('Trading 1 Farm'!$E$349/2)","v":135},{"$f":"'Trading 1 Farm'!$E$350+'Trading 1 Farm'!$E$349/2","v":675},{"$f":"'Trading 1 Farm'!$E$364/2","v":285},{"$f":"+'Trading 1 Farm'!E364/2+'Trading 1 Farm'!E365","v":1425},{"$f":"'Trading 1 Farm'!$E$378/2","v":450},{"$f":"+('Trading 1 Farm'!$E$378/2)+'Trading 1 Farm'!$E$379","v":2250},{"$f":"'Trading 1 Farm'!$E$392/2","v":600},{"$f":"+('Trading 1 Farm'!$E$392/2)+'Trading 1 Farm'!$E$393","v":3000},{"$f":"'Trading 1 Farm'!$E$406/2","v":750},{"$f":"+('Trading 1 Farm'!$E$406/2)+'Trading 1 Farm'!$E$407","v":3750},{"$f":"'Trading 1 Farm'!$E$420/2","v":750},{"$f":"+('Trading 1 Farm'!$E$420/2)+'Trading 1 Farm'!$E$421","v":3750},{"$f":"'Trading 1 Farm'!$E$434/2","v":750},{"$f":"+('Trading 1 Farm'!$E$434/2)+'Trading 1 Farm'!$E$435","v":3750},{"$f":"AJ15","v":750},{"$f":"+AK15","v":3750},{"$f":"AL15","v":750},{"$f":"+AM15","v":3750},{"$f":"AN15","v":750},{"$f":"+AO15","v":3750},750,3750,750,3750,750,3750,750,3750,750,3750]
[]
[null,"Total Production",null,null,{"$f":"SUM(E12:E15)","v":0},18135,39947.5,58700,63600,68500,68500,68500,68500,68500,68500,null,null,null,"Total Production",null,null,{"$f":"SUM(V12:V15)","v":0},0,3285,14850,8597.5,31350,14450,44250,15600,48000,16750,51750,16750,51750,16750,51750,16750,51750,16750,51750,16750,{"$f":"SUM(AQ12:AQ15)","v":51750},{"$f":"SUM(AR12:AR15)","v":16750},51750,16750,51750,16750,51750,16750,51750,16750,51750]
[]
[null,"QUANTITIES REMAINING IN STOCK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"QUANTITIES REMAINING IN STOCK"]
[null,null,null,"Farm 1",{"$f":"+E14-E8","v":0},{"$f":"+F14+E20-F8","v":6890.625},{"$f":"+G14+F20-G8","v":13507.8125},17500,18750,{"$f":"+J14+I20-J8","v":20000},20000,20000,20000,20000,20000,null,null,null,null,null,"Farm 1",{"$f":"+V14-V8","v":0},null,{"$f":"+X14+W20-X8","v":1575},{"$f":"+Y14+X20-Y8","v":6890.625},{"$f":"+Z14+Y20-Z8","v":4156.25},13507.8125,7000,17500,7500,18750,8000,20000,8000,20000,8000,20000,8000,20000,8000,20000,8000,20000,{"$f":"+AR14+AQ20-AR8","v":8000},{"$f":"+AS14+AR20-AS8","v":20000},{"$f":"+AT14+AS20-AT8","v":8000},{"$f":"+AU14+AT20-AU8","v":20000},{"$f":"+AV14+AU20-AV8","v":8000},{"$f":"+AW14+AV20-AW8","v":20000},{"$f":"+AX14+AW20-AX8","v":8000},{"$f":"+AY14+AX20-AY8","v":20000},{"$f":"+AZ14+AY20-AZ8","v":8000},{"$f":"+BA14+AZ20-BA8","v":20000}]
[null,null,null,"Trading",null,{"$f":"+F15+E21-F9","v":337.5},712.5,1125,1500,1875,1875,1875,1875,1875,1875,null,null,null,null,null,"Trading",null,null,{"$f":"+X15+W21-X9","v":67.5},{"$f":"+Y15+X21-Y9","v":337.5},{"$f":"+Z15+Y21-Z9","v":142.5},712.5,225,1125,300,1500,375,1875,375,1875,375,1875,375,1875,375,1875,375,1875,375,1875,375,1875,375,1875,375,1875,375,1875]
[]
[null,"Total quantities at the end of the year",null,null,null,{"$f":"SUM(F18:F21)","v":7228.125},14220.3125,18625,20250,21875,21875,21875,21875,21875,21875,null,null,null,"Total quantities at the end of the period",null,null,null,{"$f":"SUM(W18:W21)","v":0},1642.5,7228.125,4298.75,14220.3125,7225,18625,7800,20250,8375,21875,8375,21875,8375,21875,8375,21875,8375,21875,8375,{"$f":"SUM(AQ18:AQ21)","v":21875},{"$f":"SUM(AR18:AR21)","v":8375},21875,8375,21875,8375,21875,8375,21875,8375,21875]
[]
[null,"ACTUAL PRODUCTION COST / TON",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ACTUAL PRODUCTION COST / TON"]
[null,null,null,"Farm 1",null,{"$f":"((F61+F67+F73)/F8)","v":-350.28216723322038},{"$f":"((G61+G67+G73)/G8)","v":-217.91844561495094},{"$f":"(H61+H67+H73)/H8","v":-181.44002456331239},-165.36636412061941,-154.56583846417996,-155.77132171916287,-159.27405142028203,-161.78466137673868,-165.08322924002093,-164.22855649817504,null,null,null,null,null,"Farm 1",null,null,{"$f":"((X61+X67+X73)/SUM(X8:Y8))","v":-350.28216723322038},{"$f":"+X26","v":-350.28216723322038},{"$f":"((Z61+Z67+Z73)/(Z8+AA8))","v":-217.91844561495094},{"$f":"+Z26","v":-217.91844561495094},{"$f":"(AB61+AB67+AB73)/(AB8+AC8)","v":-181.44002456331239},{"$f":"+AB26","v":-181.44002456331239},{"$f":"(AD61+AD67+AD73)/(AD8+AE8)","v":-165.36636412061941},{"$f":"+AD26","v":-165.36636412061941},{"$f":"(AF61+AF67+AF73)/(AF8+AG8)","v":-154.56583846417996},{"$f":"+AF26","v":-154.56583846417996},{"$f":"(AH61+AH67+AH73)/(AH8+AI8)","v":-155.77132171916287},{"$f":"+AH26","v":-155.77132171916287},{"$f":"(AJ61+AJ67+AJ73)/(AJ8+AK8)","v":-159.27405142028203},{"$f":"+AJ26","v":-159.27405142028203},{"$f":"(AL61+AL67+AL73)/(AL8+AM8)","v":-161.78466137673868},{"$f":"+AL26","v":-161.78466137673868},{"$f":"(AN61+AN67+AN73)/(AN8+AO8)","v":-165.08322924002093},{"$f":"+AN26","v":-165.08322924002093},{"$f":"(AP61+AP67+AP73)/(AP8+AQ8)","v":-164.22855649817504},{"$f":"+AP26","v":-164.22855649817504},{"$f":"(AR61+AR67+AR73)/(AR8+AS8)","v":-169.1554131931203},{"$f":"+AR26","v":-169.1554131931203},{"$f":"(AT61+AT67+AT73)/(AT8+AU8)","v":-174.23007558891393},{"$f":"+AT26","v":-174.23007558891393},{"$f":"(AV61+AV67+AV73)/(AV8+AW8)","v":-179.45697785658132},{"$f":"+AV26","v":-179.45697785658132},{"$f":"(AX61+AX67+AX73)/(AX8+AY8)","v":-184.84068719227881},{"$f":"+AX26","v":-184.84068719227881},{"$f":"(AZ61+AZ67+AZ73)/(AZ8+BA8)","v":-190.38590780804714},{"$f":"+AZ26","v":-190.38590780804714}]
[null,null,null,"Trading",null,{"$f":"(F62+F68+F74)/F9","v":-614.80116494270953},{"$f":"(G62+G68+G74)/G9","v":-385.61983850411349},-355.36630392447228,-328.53893985383229,-320.17507878651372,-301.51311230513778,-309.77298109182971,-317.69904132179192,-326.14149556117638,-322.83433575513465,null,null,null,null,null,"Trading",null,null,{"$f":"((X62+X68+X74)/SUM(X9:Y9))","v":-614.80116494270953},{"$f":"+X27","v":-614.80116494270953},{"$f":"((Z62+Z68+Z74)/(Z9+AA9))","v":-385.61983850411349},{"$f":"+Z27","v":-385.61983850411349},{"$f":"(AB62+AB68+AB74)/(AB9+AC9)","v":-355.36630392447228},{"$f":"+AB27","v":-355.36630392447228},{"$f":"(AD62+AD68+AD74)/(AD9+AE9)","v":-328.53893985383229},{"$f":"+AD27","v":-328.53893985383229},{"$f":"(AF62+AF68+AF74)/(AF9+AG9)","v":-320.17507878651372},{"$f":"+AF27","v":-320.17507878651372},{"$f":"(AH62+AH68+AH74)/(AH9+AI9)","v":-301.51311230513778},{"$f":"+AH27","v":-301.51311230513778},{"$f":"(AJ62+AJ68+AJ74)/(AJ9+AK9)","v":-309.77298109182971},{"$f":"+AJ27","v":-309.77298109182971},{"$f":"(AL62+AL68+AL74)/(AL9+AM9)","v":-317.69904132179192},{"$f":"+AL27","v":-317.69904132179192},{"$f":"(AN62+AN68+AN74)/(AN9+AO9)","v":-326.14149556117638},{"$f":"+AN27","v":-326.14149556117638},{"$f":"(AP62+AP68+AP74)/(AP9+AQ9)","v":-322.83433575513465},{"$f":"+AP27","v":-322.83433575513465},{"$f":"(AR62+AR68+AR74)/(AR9+AS9)","v":-332.51936582778876},{"$f":"+AR27","v":-332.51936582778876},{"$f":"(AT62+AT68+AT74)/(AT9+AU9)","v":-342.49494680262245},{"$f":"+AT27","v":-342.49494680262245},{"$f":"(AV62+AV68+AV74)/(AV9+AW9)","v":-352.76979520670108},{"$f":"+AV27","v":-352.76979520670108},{"$f":"(AX62+AX68+AX74)/(AX9+AY9)","v":-363.35288906290214},{"$f":"+AX27","v":-363.35288906290214},{"$f":"(AZ62+AZ68+AZ74)/(AZ9+BA9)","v":-374.25347573478916},-374.25347573478916]
[]
[null,"STANDARD COST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"STANDARD COST"]
[null,null,null,"Farm 1",null,{"$f":"G30/(1+Inputs!$C$48)","v":-133.38951056270903},{"$f":"H30/(1+Inputs!$C$48)","v":-137.3911958795903},{"$f":"I30/(1+Inputs!$C$48)","v":-141.512931755978},{"$f":"J30/(1+Inputs!$C$48)","v":-145.75831970865735},{"$f":"K30/(1+Inputs!$C$48)","v":-150.13106929991707},{"$f":"L30/(1+Inputs!$C$48)","v":-154.63500137891458},{"$f":"L26","v":-159.27405142028203},{"$f":"M26","v":-161.78466137673868},{"$f":"N26","v":-165.08322924002093},{"$f":"O26","v":-164.22855649817504},null,null,null,null,null,"Farm 1",null,null,{"$f":"Z30/(1+Inputs!$C$48)","v":-133.38951056270903},{"$f":"+X30","v":-133.38951056270903},{"$f":"AB30/(1+Inputs!$C$48)","v":-137.3911958795903},{"$f":"+Z30","v":-137.3911958795903},{"$f":"AD30/(1+Inputs!$C$48)","v":-141.512931755978},{"$f":"+AB30","v":-141.512931755978},{"$f":"AF30/(1+Inputs!$C$48)","v":-145.75831970865735},{"$f":"+AD30","v":-145.75831970865735},{"$f":"AH30/(1+Inputs!$C$48)","v":-150.13106929991707},{"$f":"+AF30","v":-150.13106929991707},{"$f":"AJ30/(1+Inputs!$C$48)","v":-154.63500137891458},{"$f":"+AH30","v":-154.63500137891458},{"$f":"AJ26","v":-159.27405142028203},{"$f":"+AJ30","v":-159.27405142028203},{"$f":"AL26","v":-161.78466137673868},{"$f":"+AL30","v":-161.78466137673868},{"$f":"AN26","v":-165.08322924002093},{"$f":"+AN30","v":-165.08322924002093},{"$f":"AP26","v":-164.22855649817504},{"$f":"+AP30","v":-164.22855649817504},{"$f":"AR26","v":-169.1554131931203},{"$f":"+AR30","v":-169.1554131931203},{"$f":"AT26","v":-174.23007558891393},{"$f":"+AT30","v":-174.23007558891393},{"$f":"AV26","v":-179.45697785658132},{"$f":"+AV30","v":-179.45697785658132},{"$f":"AX26","v":-184.84068719227881},{"$f":"+AX30","v":-184.84068719227881},{"$f":"AZ26","v":-190.38590780804714},{"$f":"+AZ30","v":-190.38590780804714}]
[null,null,null,"Trading",null,{"$f":"G31/(1+Inputs!$C$48)","v":-258.31839366067038},{"$f":"H31/(1+Inputs!$C$48)","v":-266.06794547049049},{"$f":"I31/(1+Inputs!$C$48)","v":-274.0499838346052},{"$f":"J31/(1+Inputs!$C$48)","v":-282.27148334964335},{"$f":"K31/(1+Inputs!$C$48)","v":-290.73962785013265},{"$f":"L31/(1+Inputs!$C$48)","v":-299.46181668563662},{"$f":"M31/(1+Inputs!$C$48)","v":-308.44567118620574},{"$f":"M27","v":-317.69904132179192},{"$f":"N27","v":-326.14149556117638},{"$f":"O27","v":-322.83433575513465},null,null,null,null,null,"Trading",null,null,{"$f":"Z31/(1+Inputs!$C$48)","v":-258.31839366067038},{"$f":"+X31","v":-258.31839366067038},{"$f":"AB31/(1+Inputs!$C$48)","v":-266.06794547049049},{"$f":"+Z31","v":-266.06794547049049},{"$f":"AD31/(1+Inputs!$C$48)","v":-274.0499838346052},{"$f":"+AB31","v":-274.0499838346052},{"$f":"AF31/(1+Inputs!$C$48)","v":-282.27148334964335},{"$f":"+AD31","v":-282.27148334964335},{"$f":"AH31/(1+Inputs!$C$48)","v":-290.73962785013265},{"$f":"+AF31","v":-290.73962785013265},{"$f":"AJ31/(1+Inputs!$C$48)","v":-299.46181668563662},{"$f":"+AH31","v":-299.46181668563662},{"$f":"AL31/(1+Inputs!$C$48)","v":-308.44567118620574},{"$f":"+AJ31","v":-308.44567118620574},{"$f":"AL27","v":-317.69904132179192},{"$f":"+AL31","v":-317.69904132179192},{"$f":"AN27","v":-326.14149556117638},{"$f":"+AN31","v":-326.14149556117638},{"$f":"AP27","v":-322.83433575513465},{"$f":"+AP31","v":-322.83433575513465},{"$f":"AR27","v":-332.51936582778876},{"$f":"+AR31","v":-332.51936582778876},{"$f":"AT27","v":-342.49494680262245},{"$f":"+AT31","v":-342.49494680262245},{"$f":"AV27","v":-352.76979520670108},{"$f":"+AV31","v":-352.76979520670108},{"$f":"AX27","v":-363.35288906290214},{"$f":"+AX31","v":-363.35288906290214},{"$f":"AZ27","v":-374.25347573478916},-374.25347573478916]
[]
[null,"STOCK VALUATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"STOCK VALUATION"]
[null,null,null,"Farm 1",null,{"$f":"+F20*F30","v":-919137.0962211669},{"$f":"+G20*G30","v":-1855854.5130922783},-2476476.305729615,-2732968.4945373256,-3002621.3859983413,-3092700.0275782915,-3185481.0284056407,-3235693.2275347738,-3301664.5848004185,-3284571.1299635009,null,null,null,null,null,"Farm 1",null,null,{"$f":"+X20*X30","v":-210088.47913626672},{"$f":"+Y20*Y30","v":-919137.0962211669},-571032.15787454718,-1855854.5130922783,-990590.52229184599,-2476476.305729615,-1093187.3978149302,-2732968.4945373256,-1201048.5543993367,-3002621.3859983413,-1237080.0110313166,-3092700.0275782915,-1274192.4113622564,-3185481.0284056407,-1294277.2910139095,-3235693.2275347738,-1320665.8339201675,-3301664.5848004185,-1313828.4519854004,-3284571.1299635009,{"$f":"+AR20*AR30","v":-1353243.3055449624},-3383108.2638624059,-1393840.6047113114,-3484601.5117782787,-1435655.8228526507,-3589139.5571316262,-1478725.4975382304,-3696813.743845576,-1523087.2624643771,-3807718.1561609427]
[null,null,null,"Trading",null,{"$f":"+F21*F31","v":-87182.45786047625},-189573.41114772446,-308306.23181393085,-423407.22502446501,-545136.80221899867,-561490.90628556861,-578335.63347413577,-595685.7024783598,-611515.30417720578,-605314.37954087742,null,null,null,null,null,"Trading",null,null,{"$f":"+X21*X31","v":-17436.491572095252},{"$f":"+Y21*Y31","v":-87182.45786047625},-37914.682229544895,-189573.41114772446,-61661.246362786173,-308306.23181393085,-84681.445004893001,-423407.22502446501,-109027.36044379974,-545136.80221899867,-112298.18125711373,-561490.90628556861,-115667.12669482715,-578335.63347413577,-119137.14049567198,-595685.7024783598,-122303.06083544114,-611515.30417720578,-121062.8759081755,-605314.37954087742,{"$f":"+AR21*AR31","v":-124694.76218542078},-623473.81092710397,-128435.60505098342,-642178.0252549171,-132288.6732025129,-661443.36601256451,-136257.33339858829,-681286.66699294152,-140345.05340054593,-701725.2670027297]
[]
[null,"Total stock value",null,null,{"$f":"SUM(E34:E35)","v":0},-1006319.5540816431,-2045427.9242400026,-2784782.5375435459,-3156375.7195617906,-3547758.18821734,-3654190.9338638601,-3763816.6618797765,-3831378.9300131337,-3913179.8889776245,-3889885.5095043783,null,null,null,"Total stock value",null,null,{"$f":"SUM(V34:V35)","v":0},{"$f":"SUM(W34:W35)","v":0},{"$f":"SUM(X34:X35)","v":-227524.97070836197},{"$f":"SUM(Y34:Y35)","v":-1006319.5540816431},-608946.84010409203,-2045427.9242400026,-1052251.7686546321,-2784782.5375435459,-1177868.8428198232,-3156375.7195617906,-1310075.9148431364,-3547758.18821734,-1349378.1922884304,-3654190.9338638601,-1389859.5380570835,-3763816.6618797765,-1413414.4315095814,-3831378.9300131337,-1442968.8947556086,-3913179.8889776245,-1434891.3278935759,-3889885.5095043783,{"$f":"SUM(AR34:AR35)","v":-1477938.0677303832},-4006582.0747895101,-1522276.2097622948,-4126779.5370331956,-1567944.4960551634,-4250582.9231441906,-1614982.8309368186,-4378100.4108385174,-1663432.3158649229,-4509443.4231636729]
[]
[]
[]
[null,"STOCK VALUATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"STOCK VALUATION"]
[]
[null,null,null,null,"N","N+1","N+2","N+3","N+4","N+5","N+6","N+7","N+8","N+9","N+10",null,null,null,null,null,null,"N",null,"N+1",null,"N+2",null,"N+3",null,"N+4",null,"N+5",null,"N+6",null,"N+7",null,"N+8",null,"N+9",null,"N+10",null,"N+11",null,"N+12",null,"N+13",null,"N+14",null,"N+15"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32]
[]
[null,null,null,"Farm 1",null,{"$f":"+F20*F30","v":-919137.0962211669},{"$f":"+G20*G30","v":-1855854.5130922783},-2476476.305729615,-2732968.4945373256,-3002621.3859983413,-3092700.0275782915,-3185481.0284056407,-3235693.2275347738,-3301664.5848004185,-3284571.1299635009,null,null,null,null,null,"Farm 1",{"$f":"+V20*V30","v":0},0,-210088.47913626672,{"$f":"+Y20*Y30","v":-919137.0962211669},-571032.15787454718,-1855854.5130922783,-990590.52229184599,-2476476.305729615,-1093187.3978149302,-2732968.4945373256,-1201048.5543993367,-3002621.3859983413,-1237080.0110313166,-3092700.0275782915,-1274192.4113622564,-3185481.0284056407,-1294277.2910139095,-3235693.2275347738,-1320665.8339201675,-3301664.5848004185,-1313828.4519854004,-3284571.1299635009,{"$f":"+AR20*AR30","v":-1353243.3055449624},-3383108.2638624059,-1393840.6047113114,-3484601.5117782787,-1435655.8228526507,-3589139.5571316262,-1478725.4975382304,-3696813.743845576,-1523087.2624643771,-3807718.1561609427]
[null,null,null,"Trading",null,{"$f":"+F21*F31","v":-87182.45786047625},-189573.41114772446,-308306.23181393085,-423407.22502446501,-545136.80221899867,-561490.90628556861,-578335.63347413577,-595685.7024783598,-611515.30417720578,-605314.37954087742,null,null,null,null,null,"Trading",0,0,-17436.491572095252,{"$f":"+Y21*Y31","v":-87182.45786047625},-37914.682229544895,-189573.41114772446,-61661.246362786173,-308306.23181393085,-84681.445004893001,-423407.22502446501,-109027.36044379974,-545136.80221899867,-112298.18125711373,-561490.90628556861,-115667.12669482715,-578335.63347413577,-119137.14049567198,-595685.7024783598,-122303.06083544114,-611515.30417720578,-121062.8759081755,-605314.37954087742,{"$f":"+AR21*AR31","v":-124694.76218542078},-623473.81092710397,-128435.60505098342,-642178.0252549171,-132288.6732025129,-661443.36601256451,-136257.33339858829,-681286.66699294152,-140345.05340054593,-701725.2670027297]
[]
[]
[null,"Methodology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Methodology"]
[null,"Actual production costs by ton are higher in the first years due to the ramp up costs and smaller crop areas.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Actual production costs by ton are higher in the first years due to the ramp up costs and smaller crop areas."]
[null,"Thus, in the first years, a standard cost is calculated based on actual costs of a year of full production, less inflation.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Thus, in the first years, a standard cost is calculated based on actual costs of a year of full production, less inflation."]
[]
[null,null,null,null,null,null,null,"DETAILED COSTS =  FROM CONSOLIDATION TAB",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DETAILED COSTS =  FROM CONSOLIDATION TAB"]
[]
[null,"Production costs",null,null,null,null,"Summary of costs used to calculate actual production cost per ton",null,null,null,null,null,null,null,null,null,null,null,"Production costs",null,null,null,null,null,null,"Summary of costs used to calculate actual production cost per ton"]
[]
[null,null,null,null,"N","N+1","N+2","N+3","N+4","N+5","N+6","N+7","N+8","N+9","N+10",null,null,null,null,null,null,"N",null,"N+1",null,"N+2",null,"N+3",null,"N+4",null,"N+5",null,"N+6",null,"N+7",null,"N+8",null,"N+9",null,"N+10",null,"N+11",null,{"$f":"+AT43","v":"N+12"},null,{"$f":"+AV43","v":"N+13"},null,{"$f":"+AX43","v":"N+14"},null,{"$f":"+AZ43","v":"N+15"}]
[]
[null,"CROP EXPENSES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CROP EXPENSES"]
[null,null,"Farm 1",null,{"$f":"'Conso 1 Farm'!$E$52","v":0},{"$f":"'Conso 1 Farm'!$F$52","v":-1697402.954030446},{"$f":"'Conso 1 Farm'!$G$52","v":-4039997.7046260731},{"$f":"'Conso 1 Farm'!$H$52","v":-6122224.4649505634},{"$f":"'Conso 1 Farm'!$I$52","v":-6425573.3652556464},{"$f":"'Conso 1 Farm'!$J$52","v":-6320401.4623364573},{"$f":"'Conso 1 Farm'!$K$52","v":-6510013.5062065506},{"$f":"'Conso 1 Farm'!$L$52","v":-6705313.9113927484},{"$f":"'Conso 1 Farm'!$M$52","v":-6906473.3287345292},{"$f":"'Conso 1 Farm'!$N$52","v":-7113667.5285965661},{"$f":"'Conso 1 Farm'!$O$52","v":-7327077.5544544626},null,null,null,null,"Farm 1",null,{"$f":"'Conso 1 Farm'!$E$52","v":0},null,{"$f":"'Conso 1 Farm'!$F$52","v":-1697402.954030446},null,{"$f":"'Conso 1 Farm'!$G$52","v":-4039997.7046260731},null,{"$f":"'Conso 1 Farm'!$H$52","v":-6122224.4649505634},null,{"$f":"'Conso 1 Farm'!$I$52","v":-6425573.3652556464},null,{"$f":"'Conso 1 Farm'!$J$52","v":-6320401.4623364573},null,{"$f":"'Conso 1 Farm'!$K$52","v":-6510013.5062065506},null,{"$f":"'Conso 1 Farm'!$L$52","v":-6705313.9113927484},null,{"$f":"'Conso 1 Farm'!$M$52","v":-6906473.3287345292},null,{"$f":"'Conso 1 Farm'!$N$52","v":-7113667.5285965661},null,{"$f":"'Conso 1 Farm'!$O$52","v":-7327077.5544544626},null,{"$f":"+AP61*(1+inflation_ch)","v":-7546889.8810880966},null,{"$f":"+AR61*(1+inflation_ch)","v":-7773296.5775207393},null,{"$f":"+AT61*(1+inflation_ch)","v":-8006495.4748463621},null,{"$f":"+AV61*(1+inflation_ch)","v":-8246690.3390917536},null,{"$f":"+AX61*(1+inflation_ch)","v":-8494091.0492645055}]
[null,null,"Trading",null,{"$f":"+'Conso 1 Farm'!$E$53","v":0},{"$f":"+'Conso 1 Farm'!$F$53","v":-203930.69937917366},{"$f":"+'Conso 1 Farm'!$G$53","v":-422904.24727305933},{"$f":"+'Conso 1 Farm'!$H$53","v":-657723.88715965778},{"$f":"+'Conso 1 Farm'!$I$53","v":-903274.13836592983},{"$f":"+'Conso 1 Farm'!$J$53","v":-1162965.4531461347},{"$f":"+'Conso 1 Farm'!$K$53","v":-1197854.4167405188},{"$f":"+'Conso 1 Farm'!$L$53","v":-1233790.0492427344},{"$f":"+'Conso 1 Farm'!$M$53","v":-1270803.7507200164},{"$f":"+'Conso 1 Farm'!$N$53","v":-1308927.8632416169},{"$f":"+'Conso 1 Farm'!$O$53","v":-1348195.6991388653},null,null,null,null,"Trading",null,{"$f":"+'Conso 1 Farm'!$E$53","v":0},null,{"$f":"+'Conso 1 Farm'!$F$53","v":-203930.69937917366},null,{"$f":"+'Conso 1 Farm'!$G$53","v":-422904.24727305933},null,{"$f":"+'Conso 1 Farm'!$H$53","v":-657723.88715965778},null,{"$f":"+'Conso 1 Farm'!$I$53","v":-903274.13836592983},null,{"$f":"+'Conso 1 Farm'!$J$53","v":-1162965.4531461347},null,{"$f":"+'Conso 1 Farm'!$K$53","v":-1197854.4167405188},null,{"$f":"+'Conso 1 Farm'!$L$53","v":-1233790.0492427344},null,{"$f":"+'Conso 1 Farm'!$M$53","v":-1270803.7507200164},null,{"$f":"+'Conso 1 Farm'!$N$53","v":-1308927.8632416169},null,{"$f":"+'Conso 1 Farm'!$O$53","v":-1348195.6991388653},null,{"$f":"+AP62*(1+inflation_ch)","v":-1388641.5701130314},null,{"$f":"+AR62*(1+inflation_ch)","v":-1430300.8172164224},null,{"$f":"+AT62*(1+inflation_ch)","v":-1473209.841732915},null,{"$f":"+AV62*(1+inflation_ch)","v":-1517406.1369849024},null,{"$f":"+AX62*(1+inflation_ch)","v":-1562928.3210944496}]
[]
[null,"Total crop expenses",null,null,{"$f":"SUM(E61:E62)","v":0},-1901333.6534096196,-4462901.9518991327,-6779948.3521102211,-7328847.5036215764,-7483366.9154825918,-7707867.9229470696,-7939103.9606354833,-8177277.0794545459,-8422595.3918381836,-8675273.2535933275,null,null,null,"Total crop expenses",null,null,{"$f":"SUM(V61:V62)","v":0},null,{"$f":"SUM(X61:X62)","v":-1901333.6534096196},null,{"$f":"SUM(Z61:Z62)","v":-4462901.9518991327},null,{"$f":"SUM(AB61:AB62)","v":-6779948.3521102211},null,{"$f":"SUM(AD61:AD62)","v":-7328847.5036215764},null,{"$f":"SUM(AF61:AF62)","v":-7483366.9154825918},null,{"$f":"SUM(AH61:AH62)","v":-7707867.9229470696},null,{"$f":"SUM(AJ61:AJ62)","v":-7939103.9606354833},null,{"$f":"SUM(AL61:AL62)","v":-8177277.0794545459},null,{"$f":"SUM(AN61:AN62)","v":-8422595.3918381836},null,{"$f":"SUM(AP61:AP62)","v":-8675273.2535933275},null,{"$f":"SUM(AR61:AR62)","v":-8935531.4512011278},null,{"$f":"SUM(AT61:AT62)","v":-9203597.3947371617},null,{"$f":"SUM(AV61:AV62)","v":-9479705.3165792767},null,{"$f":"SUM(AX61:AX62)","v":-9764096.4760766551},null,{"$f":"SUM(AZ61:AZ62)","v":-10057019.370358955}]
[]
[null,"SALARIES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SALARIES"]
[null,null,"Farm 1",null,{"$f":"+'Conso 1 Farm'!$E$59","v":-90188.838597651978},{"$f":"+'Conso 1 Farm'!$F$59","v":-554437.65178068075},{"$f":"+'Conso 1 Farm'!$G$59","v":-731131.44911591825},{"$f":"+'Conso 1 Farm'!$H$59","v":-891990.40483431728},{"$f":"+'Conso 1 Farm'!$I$59","v":-928793.87700714625},{"$f":"+'Conso 1 Farm'!$J$59","v":-1016473.3320791712},{"$f":"+'Conso 1 Farm'!$K$59","v":-1046967.5320415463},{"$f":"+'Conso 1 Farm'!$L$59","v":-1078376.5580027928},{"$f":"+'Conso 1 Farm'!$M$59","v":-1110727.8547428765},{"$f":"+'Conso 1 Farm'!$N$59","v":-1144049.6903851628},{"$f":"+'Conso 1 Farm'!$O$59","v":-1178371.1810967177},null,null,null,null,"Farm 1",null,{"$f":"+'Conso 1 Farm'!$E$59","v":-90188.838597651978},null,{"$f":"+'Conso 1 Farm'!$F$59","v":-554437.65178068075},null,{"$f":"+'Conso 1 Farm'!$G$59","v":-731131.44911591825},null,{"$f":"+'Conso 1 Farm'!$H$59","v":-891990.40483431728},null,{"$f":"+'Conso 1 Farm'!$I$59","v":-928793.87700714625},null,{"$f":"+'Conso 1 Farm'!$J$59","v":-1016473.3320791712},null,{"$f":"+'Conso 1 Farm'!$K$59","v":-1046967.5320415463},null,{"$f":"+'Conso 1 Farm'!$L$59","v":-1078376.5580027928},null,{"$f":"+'Conso 1 Farm'!$M$59","v":-1110727.8547428765},null,{"$f":"+'Conso 1 Farm'!$N$59","v":-1144049.6903851628},null,{"$f":"+'Conso 1 Farm'!$O$59","v":-1178371.1810967177},null,{"$f":"+AP67*(1+inflation_ch)","v":-1213722.3165296193},null,{"$f":"+AR67*(1+inflation_ch)","v":-1250133.9860255078},null,{"$f":"+AT67*(1+inflation_ch)","v":-1287638.005606273},null,{"$f":"+AV67*(1+inflation_ch)","v":-1326267.1457744611},null,{"$f":"+AX67*(1+inflation_ch)","v":-1366055.1601476949}]
[null,null,"Trading",null,{"$f":"+'Conso 1 Farm'!$E$60","v":-8724.6572564969956},{"$f":"+'Conso 1 Farm'!$F$60","v":-23364.632132898954},{"$f":"+'Conso 1 Farm'!$G$60","v":-26472.128206574514},{"$f":"+'Conso 1 Farm'!$H$60","v":-29745.045875750999},{"$f":"+'Conso 1 Farm'!$I$60","v":-31913.95547085784},{"$f":"+'Conso 1 Farm'!$J$60","v":-34186.229100382923},{"$f":"+'Conso 1 Farm'!$K$60","v":-35211.815973394412},{"$f":"+'Conso 1 Farm'!$L$60","v":-36268.170452596249},{"$f":"+'Conso 1 Farm'!$M$60","v":-37356.215566174127},{"$f":"+'Conso 1 Farm'!$N$60","v":-38476.902033159357},{"$f":"+'Conso 1 Farm'!$O$60","v":-39631.209094154139},null,null,null,null,"Trading",null,{"$f":"+'Conso 1 Farm'!$E$60","v":-8724.6572564969956},null,{"$f":"+'Conso 1 Farm'!$F$60","v":-23364.632132898954},null,{"$f":"+'Conso 1 Farm'!$G$60","v":-26472.128206574514},null,{"$f":"+'Conso 1 Farm'!$H$60","v":-29745.045875750999},null,{"$f":"+'Conso 1 Farm'!$I$60","v":-31913.95547085784},null,{"$f":"+'Conso 1 Farm'!$J$60","v":-34186.229100382923},null,{"$f":"+'Conso 1 Farm'!$K$60","v":-35211.815973394412},null,{"$f":"+'Conso 1 Farm'!$L$60","v":-36268.170452596249},null,{"$f":"+'Conso 1 Farm'!$M$60","v":-37356.215566174127},null,{"$f":"+'Conso 1 Farm'!$N$60","v":-38476.902033159357},null,{"$f":"+'Conso 1 Farm'!$O$60","v":-39631.209094154139},null,{"$f":"+AP68*(1+inflation_ch)","v":-40820.145366978766},null,{"$f":"+AR68*(1+inflation_ch)","v":-42044.749727988128},null,{"$f":"+AT68*(1+inflation_ch)","v":-43306.092219827777},null,{"$f":"+AV68*(1+inflation_ch)","v":-44605.274986422613},null,{"$f":"+AX68*(1+inflation_ch)","v":-45943.433236015291}]
[]
[null,"total salary expenses",null,null,{"$f":"SUM(E65:E68)","v":-98913.495854148976},-577802.28391357965,-757603.57732249273,-921735.45071006822,-960707.83247800404,-1050659.5611795541,-1082179.3480149407,-1114644.7284553889,-1148084.0703090506,-1182526.5924183221,-1218002.3901908719,null,null,null,"total salary expenses",null,null,{"$f":"SUM(V65:V68)","v":-98913.495854148976},null,{"$f":"SUM(X65:X68)","v":-577802.28391357965},null,{"$f":"SUM(Z65:Z68)","v":-757603.57732249273},null,{"$f":"SUM(AB65:AB68)","v":-921735.45071006822},null,{"$f":"SUM(AD65:AD68)","v":-960707.83247800404},null,{"$f":"SUM(AF65:AF68)","v":-1050659.5611795541},null,{"$f":"SUM(AH65:AH68)","v":-1082179.3480149407},null,{"$f":"SUM(AJ65:AJ68)","v":-1114644.7284553889},null,{"$f":"SUM(AL65:AL68)","v":-1148084.0703090506},null,{"$f":"SUM(AN65:AN68)","v":-1182526.5924183221},null,{"$f":"SUM(AP65:AP68)","v":-1218002.3901908719},null,{"$f":"SUM(AR65:AR68)","v":-1254542.4618965981},null,{"$f":"SUM(AT65:AT68)","v":-1292178.7357534959},null,{"$f":"SUM(AV65:AV68)","v":-1330944.0978261007},null,{"$f":"SUM(AX65:AX68)","v":-1370872.4207608837},null,{"$f":"SUM(AZ65:AZ68)","v":-1411998.5933837101}]
[]
[null,"DEPRECIATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DEPRECIATION"]
[null,null,"Farm 1",null,{"$f":"+'Conso 1 Farm'!$E$85","v":-730941.68126388325},{"$f":"+'Conso 1 Farm'!$F$85","v":-1403134.8829130076},{"$f":"+'Conso 1 Farm'!$G$85","v":-2119520.1961170114},{"$f":"+'Conso 1 Farm'!$H$85","v":-2422083.9076992646},{"$f":"+'Conso 1 Farm'!$I$85","v":-2360906.6498235986},{"$f":"+'Conso 1 Farm'!$J$85","v":-2362131.5692116627},{"$f":"+'Conso 1 Farm'!$K$85","v":-2412383.5517783263},{"$f":"+'Conso 1 Farm'!$L$85","v":-2409848.8215025109},{"$f":"+'Conso 1 Farm'!$M$85","v":-2337017.1446338701},{"$f":"+'Conso 1 Farm'!$N$85","v":-2307609.4523796109},{"$f":"+'Conso 1 Farm'!$O$85","v":-2005178.8803320229},null,null,null,null,"Farm 1",null,{"$f":"+'Conso 1 Farm'!$E$85","v":-730941.68126388325},null,{"$f":"+'Conso 1 Farm'!$F$85","v":-1403134.8829130076},null,{"$f":"+'Conso 1 Farm'!$G$85","v":-2119520.1961170114},null,{"$f":"+'Conso 1 Farm'!$H$85","v":-2422083.9076992646},null,{"$f":"+'Conso 1 Farm'!$I$85","v":-2360906.6498235986},null,{"$f":"+'Conso 1 Farm'!$J$85","v":-2362131.5692116627},null,{"$f":"+'Conso 1 Farm'!$K$85","v":-2412383.5517783263},null,{"$f":"+'Conso 1 Farm'!$L$85","v":-2409848.8215025109},null,{"$f":"+'Conso 1 Farm'!$M$85","v":-2337017.1446338701},null,{"$f":"+'Conso 1 Farm'!$N$85","v":-2307609.4523796109},null,{"$f":"+'Conso 1 Farm'!$O$85","v":-2005178.8803320229},null,{"$f":"+AP73*(1+inflation_ch)","v":-2065334.2467419836},null,{"$f":"+AR73*(1+inflation_ch)","v":-2127294.274144243},null,{"$f":"+AT73*(1+inflation_ch)","v":-2191113.1023685704},null,{"$f":"+AV73*(1+inflation_ch)","v":-2256846.4954396277},null,{"$f":"+AX73*(1+inflation_ch)","v":-2324551.8903028164}]
[null,null,"Trading",null,{"$f":"+'Conso 1 Farm'!$E$86","v":-61035.218923357665},{"$f":"+'Conso 1 Farm'!$F$86","v":-63198.218923357665},{"$f":"+'Conso 1 Farm'!$G$86","v":-65426.108923357664},{"$f":"+'Conso 1 Farm'!$H$86","v":-125431.48719182151},{"$f":"+'Conso 1 Farm'!$I$86","v":-124349.98719182151},{"$f":"+'Conso 1 Farm'!$J$86","v":-123570.5177478515},{"$f":"+'Conso 1 Farm'!$K$86","v":-123742.77265920697},{"$f":"+'Conso 1 Farm'!$L$86","v":-123920.19521790306},{"$f":"+'Conso 1 Farm'!$M$86","v":-121485.71966187307},{"$f":"+'Conso 1 Farm'!$N$86","v":-120231.96475051763},{"$f":"+'Conso 1 Farm'!$O$86","v":-64927.602665086502},null,null,null,null,"Trading",null,{"$f":"+'Conso 1 Farm'!$E$86","v":-61035.218923357665},null,{"$f":"+'Conso 1 Farm'!$F$86","v":-63198.218923357665},null,{"$f":"+'Conso 1 Farm'!$G$86","v":-65426.108923357664},null,{"$f":"+'Conso 1 Farm'!$H$86","v":-125431.48719182151},null,{"$f":"+'Conso 1 Farm'!$I$86","v":-124349.98719182151},null,{"$f":"+'Conso 1 Farm'!$J$86","v":-123570.5177478515},null,{"$f":"+'Conso 1 Farm'!$K$86","v":-123742.77265920697},null,{"$f":"+'Conso 1 Farm'!$L$86","v":-123920.19521790306},null,{"$f":"+'Conso 1 Farm'!$M$86","v":-121485.71966187307},null,{"$f":"+'Conso 1 Farm'!$N$86","v":-120231.96475051763},null,{"$f":"+'Conso 1 Farm'!$O$86","v":-64927.602665086502},null,{"$f":"+AP74*(1+inflation_ch)","v":-66875.430745039106},null,{"$f":"+AR74*(1+inflation_ch)","v":-68881.693667390282},null,{"$f":"+AT74*(1+inflation_ch)","v":-70948.144477411988},null,{"$f":"+AV74*(1+inflation_ch)","v":-73076.588811734357},null,{"$f":"+AX74*(1+inflation_ch)","v":-75268.886476086394}]
[]
[null,"Total depreciation",null,null,{"$f":"SUM(E71:E74)","v":-791976.90018724091},-1466333.1018363652,-2184946.3050403688,-2547515.394891086,-2485256.63701542,-2485702.0869595143,-2536126.324437533,-2533769.0167204142,-2458502.8642957434,-2427841.4171301285,-2070106.4829971094,null,null,null,"Total depreciation",null,null,{"$f":"SUM(V71:V74)","v":-791976.90018724091},null,{"$f":"SUM(X71:X74)","v":-1466333.1018363652},null,{"$f":"SUM(Z71:Z74)","v":-2184946.3050403688},null,{"$f":"SUM(AB71:AB74)","v":-2547515.394891086},null,{"$f":"SUM(AD71:AD74)","v":-2485256.63701542},null,{"$f":"SUM(AF71:AF74)","v":-2485702.0869595143},null,{"$f":"SUM(AH71:AH74)","v":-2536126.324437533},null,{"$f":"SUM(AJ71:AJ74)","v":-2533769.0167204142},null,{"$f":"SUM(AL71:AL74)","v":-2458502.8642957434},null,{"$f":"SUM(AN71:AN74)","v":-2427841.4171301285},null,{"$f":"SUM(AP71:AP74)","v":-2070106.4829971094},null,{"$f":"SUM(AR71:AR74)","v":-2132209.6774870227},null,{"$f":"SUM(AT71:AT74)","v":-2196175.9678116334},null,{"$f":"SUM(AV71:AV74)","v":-2262061.2468459825},null,{"$f":"SUM(AX71:AX74)","v":-2329923.0842513619},null,{"$f":"SUM(AZ71:AZ74)","v":-2399820.7767789029}]

{"sheet":"Feuil2","index":17,"n_rows":44,"n_cols":16384,"rows_kept":44,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Commitment fee","EUR",null,null,null,null,{"$f":"SUM(J41:T41)","v":0},{"$f":"J159","v":0},{"$f":"K159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Front-end-fee ","EUR",null,null,null,null,{"$f":"SUM(J42:T42)","v":0},{"$f":"J166","v":0},{"$f":"K166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Funded interest","EUR",null,null,null,null,{"$f":"SUM(J43:T43)","v":0},{"$f":"J152","v":0},{"$f":"K152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"DSRA initial financing ","EUR",null,null,null,null,{"$f":"SUM(J44:T44)","v":0},{"$f":"J417","v":0},{"$f":"K417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACY417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFK417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AHW417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AKI417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AMU417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"APG417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ARS417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AUE417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AWQ417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AZC417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BBO417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BEA417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BGM417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BIY417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BLK417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BNW417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQI417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BSU417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BVG417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BXS417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CAE417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CCQ417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CFC417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHO417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CKA417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CMM417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"COY417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CRK417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CTW417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CWI417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CYU417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DBG417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DDS417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DGE417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DIQ417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DLC417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DNO417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DQA417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DSM417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DUY417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DXK417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DZW417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ECI417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EEU417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EHG417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJS417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EME417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EOQ417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ERC417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ETO417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EWA417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EYM417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FAY417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FDK417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FFW417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FII417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FKU417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FNG417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FPS417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FSE417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FUQ417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FXC417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FZO417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GCA417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GEM417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GGY417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GJK417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GLW417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GOI417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GQU417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GTG417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GVS417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GYE417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HAQ417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HDC417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HFO417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HIA417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HKM417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HMY417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HPK417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HRW417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HUI417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HWU417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HZG417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IBS417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IEE417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IGQ417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IJC417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ILO417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IOA417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IQM417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ISY417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IVK417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IXW417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JAI417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JCU417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JFG417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JHS417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JKE417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JMQ417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JPC417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JRO417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JUA417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JWM417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JYY417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KBK417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KDW417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KGI417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KIU417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KLG417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KNS417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KQE417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KSQ417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KVC417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KXO417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LAA417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LCM417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LEY417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LHK417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LJW417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LMI417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOU417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LRG417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LTS417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LWE417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LYQ417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MBC417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MDO417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MGA417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIM417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MKY417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MNK417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MPW417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MSI417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MUU417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MXG417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MZS417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NCE417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NEQ417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NHC417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NJO417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NMA417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NOM417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NQY417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NTK417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NVW417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NYI417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OAU417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ODG417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFS417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OIE417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OKQ417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ONC417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OPO417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OSA417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OUM417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OWY417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OZK417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PBW417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PEI417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PGU417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PJG417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PLS417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"POE417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PQQ417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PTC417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PVO417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PYA417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QAM417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QCY417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QFK417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QHW417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QKI417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QMU417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QPG417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QRS417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QUE417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QWQ417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QZC417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"RBO417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"REA417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"RGM417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"RIY417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"RLK417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"RNW417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"RQI417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"RSU417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"RVG417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"RXS417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SAE417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SCQ417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SFC417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SHO417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SKA417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SMM417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SOY417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SRK417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"STW417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SWI417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SYU417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TBG417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TDS417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TGE417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TIQ417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TLC417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TNO417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TQA417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TSM417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TUY417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TXK417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TZW417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"UCI417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"UEU417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"UHG417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"UJS417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"UME417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"UOQ417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"URC417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"UTO417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"UWA417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"UYM417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VAY417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VDK417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VFW417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VII417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VKU417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VNG417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VPS417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VSE417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VUQ417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VXC417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VZO417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"WCA417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"WEM417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"WGY417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"WJK417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"WLW417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"WOI417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"WQU417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"WTG417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"WVS417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"WYE417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XAQ417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XDC417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"CONSOLIDATION TP","index":18,"n_rows":272,"n_cols":36,"rows_kept":272,"cut":false,"hidden":true,"merged":[[102,0,102,7],[61,0,61,7],[0,0,0,7],[20,0,20,7],[40,0,40,7],[82,0,82,7],[239,0,239,7],[122,0,122,7],[142,0,142,7],[162,0,162,7],[181,0,181,7],[199,0,199,7],[219,0,219,7]]}
["TRACTOR Case IH Steiger 500 cv option scraper + 2 scrapers tandem 18m3 CAT TS225"]
[null,"per day","unit cost","N","N+1","N+2","N+3","N+4","Total",null,"Control"]
["Purchase price",null,{"$f":"Inputs!C184+Inputs!C185","v":444687.02727272722},{"$f":"C3*D4","v":1778748.1090909089},null,null,null,null,{"$f":"SUM(D3:H3)","v":1778748.1090909089},null,{"$f":"I5+I11","v":1778748.1090909089},"Quote CNH 05 09 2011 + JA Delmas 12 10 2011"]
["Number of machines",null,null,4,4,3,null,null,null,null,null,"(Parity Euros / Dollars  1,32 + margin 10 % on CAF price)"]
["Sale price",null,null,null,null,{"$f":"C3*0.6","v":266812.21636363631},{"$f":"C3*3*0.4","v":533624.43272727262},null,{"$f":"SUM(D5:H5)","v":800436.64909090893}]
[]
["Total hours",9,null,{"$f":"'BUDGET N TP'!$D89*5*9","v":5895},{"$f":"'BUDGET N+1 TP'!$D103*5*9","v":4770},{"$f":"'BUDGET N+2 TP'!$D106*5*9","v":4279.5},{"$f":"'BUDGET N+3 TP'!$D97*5*9","v":0},{"$f":"'BUDGET N+4 TP'!$D97*5*9","v":0},{"$f":"SUM(D7:H7)","v":14944.5}]
["Hours / machine",null,null,{"$f":"D7/D4","v":1473.75},{"$f":"E7/E4","v":1192.5},{"$f":"F7/F4","v":1426.5},{"$f":"G7","v":0}]
["Accumulated hours / machine",null,null,{"$f":"D8","v":1473.75},{"$f":"D9+E8","v":2666.25},{"$f":"E9+F8","v":4092.75}]
[null,null,null,null,null,null,null,null,null,null,"duration for levelling works"]
["Depreciation",null,"5 years",{"$f":"0.2*$C$3*D4","v":355749.62181818183},{"$f":"0.2*$C$3*E4","v":355749.62181818183},{"$f":"0.2*$C$3*F4","v":266812.21636363637},null,{"$f":"0.2*$C$3*H4","v":0},{"$f":"SUM(D11:H11)","v":978311.46},null,"Alain Giraud with tractor 270 cv et 1 scrap ou 1 lame 6 m : 8 h/ha"]
["Gasoil",{"$f":"500*0.8*0.22*B7","v":792},{"$f":"gaz_euro","v":1.030968777588589},{"$f":"D7/$B7*$B12*$C12","v":534825.36306185636},{"$f":"E7/$B7*$B12*$C12","v":432759.45408058609},{"$f":"F7/$B7*$B12*$C12","v":388258.71776475222},{"$f":"G7/$B7*$B12*$C12*(1+inflation_ch)^3","v":0},{"$f":"H7/$B7*$B12*$C12*(1+inflation_ch)^4","v":0},{"$f":"SUM(D12:H12)","v":1355843.5349071948},null,"With tractor 435 cv + 2 scraps or 1 lame 7 m : 6 h/ha"]
["Maintenance",null,null,{"$f":"0.04*$C3*D4","v":71149.924363636354},{"$f":"0.04*$C3*E4","v":71149.924363636354},{"$f":"0.04*$C3*F4","v":53362.443272727265},{"$f":"0.04*$C$3*G4*(1+inflation_ch)^3","v":0},{"$f":"0.04*$C$3*H4*(1+inflation_ch)^4","v":0},{"$f":"SUM(D13:H13)","v":195662.29199999996}]
[]
["Total cost",null,null,{"$f":"SUM(D11:D13)","v":961724.90924367448},{"$f":"SUM(E11:E13)","v":859659.00026240433},{"$f":"SUM(F11:F13)","v":708433.37740111584},{"$f":"SUM(G11:G13)","v":0},{"$f":"SUM(H11:H13)","v":0},{"$f":"SUM(D15:H15)","v":2529817.2869071946}]
[]
["Cost / machine / h",null,null,{"$f":"D15/D7","v":163.14247824320177},{"$f":"E15/E7","v":180.22201263362774},{"$f":"F15/F7","v":165.54115606989504},null,null,{"$f":"I15/I7","v":169.28082484574222}]
[null,null,null,{"$f":"cout_scrap_h*D7","v":997910.4624656504},{"$f":"cout_scrap_h*E7","v":807469.5345141904},{"$f":"cout_scrap_h*F7","v":724437.28992735385},{"$f":"cout_scrap_h*G7","v":0}]
[null,null,null,{"$f":"+D15-D18","v":-36185.553221975919},{"$f":"+E15-E18","v":52189.46574821393},{"$f":"+F15-F18","v":-16003.912526238011},{"$f":"+G15-G18","v":0}]
[]
["PELLE CAT 320 D II L, 150 cv"]
[null,"per day","unit cost","N","N+1","N+2","N+3","N+4","Total",null,"Control"]
["Purchase price",null,{"$f":"Inputs!C186","v":139148.86363636365},{"$f":"C23*D24","v":556595.45454545459},null,null,null,null,{"$f":"SUM(D23:H23)","v":556595.45454545459},null,{"$f":"I25+I31","v":556595.45454545459},"Quote JA Delmas 12 10 2011"]
["Number of machines",null,null,4,4,4]
["Sale price",null,null,null,null,null,{"$f":"D23*0.4","v":222638.18181818185},null,{"$f":"SUM(D25:H25)","v":222638.18181818185}]
[]
["Total hours",9,null,{"$f":"'BUDGET N TP'!$D91*5*9","v":5895},{"$f":"'BUDGET N+1 TP'!$D105*5*9","v":4324.95},{"$f":"'BUDGET N+2 TP'!$D108*5*9","v":6041.9249999999993},{"$f":"'BUDGET N+3 TP'!$D99*5*9","v":0},{"$f":"'BUDGET N+4 TP'!$D99*5*9","v":0},{"$f":"SUM(D27:H27)","v":16261.875}]
["Hours / machine",null,null,{"$f":"D27/D24","v":1473.75},{"$f":"E27/E24","v":1081.2375},{"$f":"F27/F24","v":1510.4812499999998},{"$f":"G27","v":0},{"$f":"H27","v":0}]
["Accumulated hours / machine",null,null,{"$f":"D28","v":1473.75},{"$f":"D29+E28","v":2554.9875000000002},{"$f":"E29+F28","v":4065.46875}]
[]
["Depreciation",null,"5 years",{"$f":"0.2*$D23","v":111319.09090909093},{"$f":"0.2*$D23+0.2*$E23","v":111319.09090909093},{"$f":"0.2*$D23+0.2*$E23","v":111319.09090909093},null,null,{"$f":"SUM(D31:H31)","v":333957.27272727276}]
["Gasoil",{"$f":"150*0.8*0.22*B27","v":237.6},{"$f":"gaz_euro","v":1.030968777588589},{"$f":"D27/$B27*$B32*$C32","v":160447.60891855691},{"$f":"E27/$B27*$B32*$C32","v":117714.65414627867},{"$f":"F27/$B27*$B32*$C32","v":164446.55123244307},{"$f":"G27/$B27*$B32*$C32*(1+inflation_ch)^3","v":0},{"$f":"H27/$B27*$B32*$C32*(1+inflation_ch)^4","v":0},{"$f":"SUM(D32:H32)","v":442608.81429727864}]
["Maintenance",null,null,{"$f":"0.04*$C23*D24","v":22263.818181818184},{"$f":"0.04*$C23*E24","v":22263.818181818184},{"$f":"0.04*$C23*F24","v":22263.818181818184},{"$f":"0.04*$C23*G24*(1+inflation_ch)^3","v":0},{"$f":"0.04*$C23*H24*(1+inflation_ch)^4","v":0},{"$f":"SUM(D33:H33)","v":66791.454545454559}]
[]
["Total cost",null,null,{"$f":"SUM(D31:D33)","v":294030.518009466},{"$f":"SUM(E31:E33)","v":251297.56323718777},{"$f":"SUM(F31:F33)","v":298029.46032335219},{"$f":"SUM(G31:G33)","v":0},{"$f":"SUM(H31:H33)","v":0},{"$f":"SUM(D35:H35)","v":843357.54157000594}]
[]
["Cost / machine / h",null,null,{"$f":"D35/D27","v":49.877950468102803},{"$f":"E35/E27","v":58.104154553737679},{"$f":"F35/F27","v":49.326904972066387},null,null,{"$f":"I35/I27","v":51.861027192129193}]
[null,null,null,{"$f":"cout_pelle_h*D27","v":305720.75529760157},{"$f":"cout_pelle_h*E27","v":224296.34955459915},{"$f":"cout_pelle_h*F27","v":313340.43671780516},{"$f":"cout_scrap_h*G27","v":0}]
[null,null,null,{"$f":"+D35-D38","v":-11690.23728813557},{"$f":"+E35-E38","v":27001.213682588626},{"$f":"+F35-F38","v":-15310.97639445297},{"$f":"+G35-G38","v":0}]
[]
["Rolling compactor CAT CS76 XT, 175 cv"]
[null,"per day","unit cost","N","N+1","N+2","N+3","N+4","Total",null,"Control"]
["Purchase price",null,{"$f":"Inputs!C187","v":116148.37499999997},{"$f":"C43*D44","v":116148.37499999997},null,null,null,null,{"$f":"SUM(D43:H43)","v":116148.37499999997},null,{"$f":"I45+I51","v":116148.37499999999},"Quote JA Delmas 12 10 2011"]
["Number of machines",null,null,1,1,1]
["Sale price",null,null,null,null,null,{"$f":"D43*0.4","v":46459.349999999991},null,{"$f":"SUM(D45:H45)","v":46459.349999999991}]
[]
["Total hours",9,null,{"$f":"'BUDGET N TP'!$D93*5*9","v":1845},{"$f":"'BUDGET N+1 TP'!$D107*5*9","v":900},{"$f":"'BUDGET N+2 TP'!$D110*5*9","v":1219.5},{"$f":"'BUDGET N+3 TP'!$D101*5*9","v":0},{"$f":"'BUDGET N+4 TP'!$D101*5*9","v":0},{"$f":"SUM(D47:H47)","v":3964.5}]
["Hours / machine",null,null,{"$f":"D47/D44","v":1845},{"$f":"E47/E44","v":900},{"$f":"F47/F44","v":1219.5},{"$f":"G47","v":0},{"$f":"H47","v":0}]
["Accumulated hours / machine",null,null,{"$f":"D48","v":1845},{"$f":"D49+E48","v":2745},{"$f":"E49+F48","v":3964.5}]
[]
["Depreciation",null,"5 years",{"$f":"0.2*$C43*D44","v":23229.674999999996},{"$f":"0.2*$C43*E44","v":23229.674999999996},{"$f":"0.2*$C43*F44","v":23229.674999999996},{"$f":"0.2*$C43*G44","v":0},{"$f":"0.2*$C43*H44","v":0},{"$f":"SUM(D51:H51)","v":69689.024999999994}]
["Gasoil",{"$f":"175*0.8*0.22*B47","v":277.2},{"$f":"gaz_euro","v":1.030968777588589},{"$f":"D47/$B47*$B52*$C52","v":58585.831755249157},{"$f":"E47/$B47*$B52*$C52","v":28578.454514755686},{"$f":"F47/$B47*$B52*$C52","v":38723.805867493953},{"$f":"G47/$B47*$B52*$C52*(1+inflation_ch)^3","v":0},{"$f":"H47/$B47*$B52*$C52*(1+inflation_ch)^4","v":0},{"$f":"SUM(D52:H52)","v":125888.0921374988}]
["Maintenance",null,null,{"$f":"0.04*$C43*D44","v":4645.9349999999986},{"$f":"0.04*$C43*E44","v":4645.9349999999986},{"$f":"0.04*$C43*F44","v":4645.9349999999986},{"$f":"0.04*$C$3*G44*(1+inflation_ch)^3","v":0},{"$f":"0.04*$C$3*H44*(1+inflation_ch)^4","v":0},{"$f":"SUM(D53:H53)","v":13937.804999999997}]
[]
["Total cost",null,null,{"$f":"SUM(D51:D53)","v":86461.44175524915},{"$f":"SUM(E51:E53)","v":56454.064514755679},{"$f":"SUM(F51:F53)","v":66599.415867493954},{"$f":"SUM(G51:G53)","v":0},{"$f":"SUM(H51:H53)","v":0},{"$f":"SUM(D55:H55)","v":209514.9221374988}]
[]
["Cost / machine / h",null,null,{"$f":"D55/D47","v":46.862570057045609},{"$f":"E55/E47","v":62.726738349728535},{"$f":"F55/F47","v":54.612067132016364},null,null,{"$f":"I55/I47","v":52.847754354268837}]
[null,null,null,{"$f":"cout_compacteur_h*D47","v":97504.106783626004},{"$f":"cout_compacteur_h*E47","v":47562.978918841953},{"$f":"cout_compacteur_h*F47","v":64447.836435030847}]
[null,null,null,{"$f":"+D55-D58","v":-11042.665028376854},{"$f":"+E55-E58","v":8891.0855959137261},{"$f":"+F55-F58","v":2151.5794324631061}]
[]
[]
["levelling blade CAT 140 K"]
[null,"per day","unit cost","N","N+1","N+2","N+3","N+4","Total",null,"Control"]
["Purchase price",null,{"$f":"Inputs!C188","v":250386.10227272726},{"$f":"C64*D65","v":250386.10227272726},null,null,null,null,{"$f":"SUM(D64:H64)","v":250386.10227272726},null,{"$f":"I66+I72","v":250386.10227272729},"Quote JA Delmas 12 10 2011"]
["Number of machines",null,null,1,1,1]
["Sale price",null,null,null,null,null,{"$f":"D64*0.4","v":100154.44090909092},null,{"$f":"SUM(D66:H66)","v":100154.44090909092}]
[null,null,null,null,null,null,null,null,null,null,"Levelling blade use estimated"]
["Total hours",9,null,{"$f":"'BUDGET N TP'!$D93*5*9","v":1845},{"$f":"'BUDGET N+1 TP'!$D107*5*9","v":900},{"$f":"'BUDGET N+2 TP'!$D110*5*9","v":1219.5},{"$f":"'BUDGET N+3 TP'!$D101*5*9","v":0},{"$f":"'BUDGET N+4 TP'!$D125*5*9","v":0},{"$f":"SUM(D68:H68)","v":3964.5},null,"based on rolling compactor use"]
["Hours / machine",null,null,{"$f":"D68/D65","v":1845},{"$f":"E68/E65","v":900},{"$f":"F68/F65","v":1219.5},{"$f":"G68","v":0}]
["Accumulated hours / machine",null,null,{"$f":"D69","v":1845},{"$f":"D70+E69","v":2745},{"$f":"E70+F69","v":3964.5}]
[]
["Depreciation",null,"5 years",{"$f":"0.2*$D$64","v":50077.220454545459},{"$f":"0.2*$D$64","v":50077.220454545459},{"$f":"0.2*$D$64","v":50077.220454545459},null,{"$f":"0.2*$C$3*H65","v":0},{"$f":"SUM(D72:H72)","v":150231.66136363638}]
["Gasoil",{"$f":"190*0.8*0.22*B68","v":300.95999999999998},{"$f":"gaz_euro","v":1.030968777588589},{"$f":"D68/$B68*$B73*$C73","v":63607.474477127653},{"$f":"E68/$B68*$B73*$C73","v":31028.036330306171},{"$f":"F68/$B68*$B73*$C73","v":42042.98922756486},{"$f":"G68/$B68*$B73*$C73*(1+inflation_ch)^3","v":0},{"$f":"H68/$B68*$B73*$C73*(1+inflation_ch)^4","v":0},{"$f":"SUM(D73:H73)","v":136678.50003499869}]
["Maintenance",null,null,{"$f":"0.04*$C64*D65","v":10015.44409090909},{"$f":"0.04*$C64*E65","v":10015.44409090909},{"$f":"0.04*$C64*F65","v":10015.44409090909},null,null,{"$f":"SUM(D74:H74)","v":30046.332272727268}]
[]
["Total cost",null,null,{"$f":"SUM(D72:D74)","v":123700.13902258221},{"$f":"SUM(E72:E74)","v":91120.700875760725},{"$f":"SUM(F72:F74)","v":102135.65377301941},{"$f":"SUM(G72:G74)","v":0},{"$f":"SUM(H72:H74)","v":0},{"$f":"SUM(D76:H76)","v":316956.49367136235}]
[]
["Cost / machine / h",null,null,{"$f":"D76/D68","v":67.04614581169767},{"$f":"E76/E68","v":101.2452231952897},{"$f":"F76/F68","v":83.752073614612058},null,null,{"$f":"I76/I68","v":79.948667844964646}]
[null,null,null,{"$f":"cout_lame_h*D68","v":147505.29217395978},{"$f":"cout_lame_h*E68","v":71953.801060468177},{"$f":"cout_lame_h*F68","v":97497.400436934389}]
[null,null,null,{"$f":"+D76-D79","v":-23805.15315137757},{"$f":"+E76-E79","v":19166.899815292549},{"$f":"+F76-F79","v":4638.2533360850211}]
[]
[]
["TRACTOR New Holland T7060 220 cv from the Farm + BENNE TP joskin 24 t"]
[null,"per day","unit cost","N","N+1","N+2","N+3","N+4","Total",null,"Control"]
["Purchase price",null,{"$f":"Inputs!C189","v":43218},{"$f":"C85*D86","v":129654},null,null,null,null,{"$f":"SUM(D85:H85)","v":129654},null,{"$f":"I87+I93","v":129654.00000000001}]
["Number of machines",null,null,3,3,3]
["Sale price",null,null,null,null,null,{"$f":"D85*0.4","v":51861.600000000006},null,{"$f":"SUM(D87:H87)","v":51861.600000000006}]
[]
["Total hours",9,null,{"$f":"'BUDGET N TP'!$D95*5*9","v":1215},{"$f":"'BUDGET N+1 TP'!$D109*5*9","v":1890},{"$f":"'BUDGET N+2 TP'!$D112*5*9","v":1890},{"$f":"'BUDGET N+3 TP'!$D103*5*9","v":0},{"$f":"'BUDGET N+4 TP'!$D103*5*9","v":0},{"$f":"SUM(D89:H89)","v":4995}]
["Hours / machine",null,null,{"$f":"D89/D86","v":405},{"$f":"E89/E86","v":630},{"$f":"F89/F86","v":630},{"$f":"G89/F86","v":0},{"$f":"H89","v":0}]
["Accumulated hours / machine",null,null,{"$f":"D90","v":405},{"$f":"D91+E90","v":1035},{"$f":"E91+F90","v":1665}]
[]
["Depreciation",null,"5 years",{"$f":"0.2*$D85","v":25930.800000000003},{"$f":"0.2*$D85+0.2*$E85","v":25930.800000000003},{"$f":"0.2*$D85+0.2*$E85","v":25930.800000000003},{"$f":"0.2*$E85","v":0},{"$f":"0.2*$E85","v":0},{"$f":"SUM(D93:H93)","v":77792.400000000009}]
["Gasoil",{"$f":"220*0.7*0.22*B89","v":304.92},{"$f":"gaz_euro","v":1.030968777588589},{"$f":"D89/$B89*$B94*$C94","v":42439.004954412201},{"$f":"E89/$B89*$B94*$C94","v":66016.229929085632},{"$f":"F89/$B89*$B94*$C94","v":66016.229929085632},{"$f":"G89/$B89*$B94*$C94*(1+inflation_ch)^3","v":0},{"$f":"H89/$B89*$B94*$C94*(1+inflation_ch)^4","v":0},{"$f":"SUM(D94:H94)","v":174471.46481258346}]
["Maintenance",null,null,{"$f":"0.04*$C85*D86","v":5186.16},{"$f":"0.04*$C85*E86","v":5186.16},{"$f":"0.04*$C85*F86","v":5186.16},{"$f":"0.04*$C$3*G86*(1+inflation_ch)^3","v":0},{"$f":"0.04*$C$3*H86*(1+inflation_ch)^4","v":0},{"$f":"SUM(D95:H95)","v":15558.48}]
[]
["Total cost",null,null,{"$f":"SUM(D93:D95)","v":73555.964954412208},{"$f":"SUM(E93:E95)","v":97133.189929085638},{"$f":"SUM(F93:F95)","v":97133.189929085638},{"$f":"SUM(G93:G95)","v":0},{"$f":"SUM(H93:H95)","v":0},{"$f":"SUM(D97:H97)","v":267822.34481258353}]
[]
["Cost / machine / h",null,null,{"$f":"D97/D89","v":60.539888851368069},{"$f":"E97/E89","v":51.393222184701393},{"$f":"F97/F89","v":51.393222184701393},null,null,{"$f":"I97/I89","v":53.61808704956627}]
[null,null,null,{"$f":"cout_tracteur_h*D89","v":65145.975765223018},{"$f":"cout_tracteur_h*E89","v":101338.18452368025},{"$f":"cout_tracteur_h*F89","v":101338.18452368025}]
[null,null,null,{"$f":"+D97-D100","v":8409.9891891891893},{"$f":"+E97-E100","v":-4204.9945945946092},{"$f":"+F97-F100","v":-4204.9945945946092}]
[]
["D6, 185 cv"]
[null,"per day","unit cost","N","N+1","N+2","N+3","N+4","Total",null,"Control"]
["Purchase price",null,{"$f":"Inputs!C190","v":245147.55681818182},{"$f":"C105*D106","v":490295.11363636365},null,null,null,null,{"$f":"SUM(D105:H105)","v":490295.11363636365},null,{"$f":"I107+I113","v":490295.11363636371},"Quote JA Delmas 12 10 2011"]
["Number of machines",null,null,2,1,1]
["Sale price",null,null,null,{"$f":"C105*0.8","v":196118.04545454547},null,{"$f":"C105*0.4","v":98059.022727272735},null,{"$f":"SUM(D107:H107)","v":294177.06818181823}]
[]
["Total hours",9,null,{"$f":"'BUDGET N TP'!$D97*5*9","v":2835},{"$f":"'BUDGET N+1 TP'!$D111*5*9","v":1080},{"$f":"'BUDGET N+2 TP'!$D114*5*9","v":1219.5},{"$f":"'BUDGET N+3 TP'!$D105*5*9","v":0},{"$f":"'BUDGET N+4 TP'!$D105*5*9","v":0},{"$f":"SUM(D109:H109)","v":5134.5}]
["Hours / machine",null,null,{"$f":"D109/D106","v":1417.5},{"$f":"E109/E106","v":1080},{"$f":"F109/F106","v":1219.5},{"$f":"G109","v":0}]
["Accumulated hours / machine",null,null,{"$f":"D110","v":1417.5},{"$f":"D111+E110","v":2497.5},{"$f":"E111+F110","v":3717}]
[]
["Depreciation",null,"5 years",{"$f":"0.2*$D$105","v":98059.022727272735},{"$f":"0.2*$C$105","v":49029.511363636368},{"$f":"0.2*$C$105","v":49029.511363636368},null,{"$f":"0.2*$C$3*H106","v":0},{"$f":"SUM(D113:H113)","v":196118.04545454547}]
["Gasoil",{"$f":"185*0.8*0.22*B109","v":293.04000000000002},{"$f":"gaz_euro","v":1.030968777588589},{"$f":"D109/$B109*$B114*$C114","v":95166.253534136442},{"$f":"E109/$B109*$B114*$C114","v":36253.810870147216},{"$f":"F109/$B109*$B114*$C114","v":40936.594774207901},{"$f":"G109/$B109*$B114*$C114*(1+inflation_ch)^3","v":0},{"$f":"H109/$B109*$B114*$C114*(1+inflation_ch)^4","v":0},{"$f":"SUM(D114:H114)","v":172356.65917849157}]
["Maintenance",null,null,{"$f":"0.04*$C105*D106","v":19611.804545454546},{"$f":"0.04*$C105*E106","v":9805.9022727272732},{"$f":"0.04*$C105*F106","v":9805.9022727272732},null,null,{"$f":"SUM(D115:H115)","v":39223.609090909093}]
[]
["Total cost",null,null,{"$f":"SUM(D113:D115)","v":212837.0808068637},{"$f":"SUM(E113:E115)","v":95089.224506510844},{"$f":"SUM(F113:F115)","v":99772.008410571536},{"$f":"SUM(G113:G115)","v":0},{"$f":"SUM(H113:H115)","v":0},{"$f":"SUM(D117:H117)","v":407698.31372394611}]
[]
["Cost / machine / h",null,null,{"$f":"D117/D109","v":75.074808044749105},{"$f":"E117/E109","v":88.045578246769296},{"$f":"F117/F109","v":81.813865035319012},null,null,{"$f":"I117/I109","v":79.403703130576702}]
[null,null,null,{"$f":"cout_D6_h*D109","v":225109.49837518495},{"$f":"cout_D6_h*E109","v":85755.999381022833},{"$f":"cout_D6_h*F109","v":96832.815967738294}]
[null,null,null,{"$f":"+D117-D120","v":-12272.417568321252},{"$f":"+E117-E120","v":9333.2251254880102},{"$f":"+F117-F120","v":2939.1924428332422}]
[]
["Truck (second hand)"]
[null,"per day","unit cost","N","N+1","N+2","N+3","N+4","Total",null,"Control"]
["Purchase price",null,{"$f":"Inputs!C191","v":97240.499999999985},{"$f":"C125*D126","v":97240.499999999985},null,null,null,null,{"$f":"SUM(D125:H125)","v":97240.499999999985},null,{"$f":"I127+I133","v":97240.5}]
["Number of machines",null,null,1,1,1]
["Sale price",null,null,null,null,null,{"$f":"C125*0.4","v":38896.199999999997},null,{"$f":"SUM(D127:H127)","v":38896.199999999997}]
[]
["Total hours",9,null,{"$f":"'BUDGET N TP'!$D99*5*9","v":495},{"$f":"'BUDGET N+1 TP'!$D113*5*9","v":540},{"$f":"'BUDGET N+2 TP'!$D116*5*9","v":540},{"$f":"'BUDGET N+3 TP'!$D107*5*9","v":0},{"$f":"'BUDGET N+4 TP'!$D107*5*9","v":0},{"$f":"SUM(D129:H129)","v":1575}]
["Hours / machine",null,null,{"$f":"D129/D126","v":495},{"$f":"E129/E126","v":540},{"$f":"F129/F126","v":540},{"$f":"G129","v":0},{"$f":"H129","v":0}]
["Accumulated hours / machine",null,null,{"$f":"D130","v":495},{"$f":"D131+E130","v":1035},{"$f":"E131+F130","v":1575}]
[]
["Depreciation",null,"5 years",{"$f":"0.2*$D125","v":19448.099999999999},{"$f":"0.2*$D125+0.2*$E125","v":19448.099999999999},{"$f":"0.2*$D125+0.2*$E125","v":19448.099999999999},null,{"$f":"0.2*$E125","v":0},{"$f":"SUM(D133:H133)","v":58344.299999999996}]
["Gasoil",{"$f":"190*0.7*0.22*B129","v":263.34000000000003},{"$f":"gaz_euro","v":1.030968777588589},{"$f":"D129/$B129*$B134*$C134","v":14932.242483959848},{"$f":"E129/$B129*$B134*$C134","v":16289.719073410743},{"$f":"F129/$B129*$B134*$C134","v":16289.719073410743},{"$f":"G129/$B129*$B134*$C134*(1+inflation_ch)^3","v":0},{"$f":"H129/$B129*$B134*$C134*(1+inflation_ch)^4","v":0},{"$f":"SUM(D134:H134)","v":47511.680630781331}]
["Maintenance",null,null,{"$f":"0.04*$C125*D126","v":3889.6199999999994},{"$f":"0.04*$C125*E126","v":3889.6199999999994},{"$f":"0.04*$C125*F126","v":3889.6199999999994},{"$f":"0.04*$C125*G126*(1+inflation_ch)^3","v":0},{"$f":"0.04*$C$3*H126*(1+inflation_ch)^4","v":0},{"$f":"SUM(D135:H135)","v":11668.859999999999}]
[]
["Total cost",null,null,{"$f":"SUM(D133:D135)","v":38269.962483959847},{"$f":"SUM(E133:E135)","v":39627.439073410744},{"$f":"SUM(F133:F135)","v":39627.439073410744},{"$f":"SUM(G133:G135)","v":0},{"$f":"SUM(H133:H135)","v":0},{"$f":"SUM(D137:H137)","v":117524.84063078133}]
[]
["Cost / machine / h",null,null,{"$f":"D137/D129","v":77.313055523151206},{"$f":"E137/E129","v":73.384146432242119},{"$f":"F137/F129","v":73.384146432242119},null,null,{"$f":"I137/I129","v":74.618946432242112}]
[null,null,null,{"$f":"cout_porte_ch_h*D129","v":36936.378483959845},{"$f":"cout_porte_ch_h*E129","v":40294.231073410738},{"$f":"cout_porte_ch_h*F129","v":40294.231073410738}]
[null,null,null,{"$f":"+D137-D140","v":1333.5840000000026},{"$f":"+E137-E140","v":-666.791999999994},{"$f":"+F137-F140","v":-666.791999999994}]
[]
["TOTAL MACHINES (owned)"]
[null,"per day","unit cost","N","N+1","N+2","N+3","N+4","Total",null,"Control"]
["Purchase price",null,null,{"$f":"D3+D23+D43+D85+D105+D64+D125","v":3419067.6545454543},0,0,0,0,3419067.6545454543,null,{"$f":"I147+I153","v":3419067.6545454543}]
["Number of machines",null,null,{"$f":"D4+D24+D44+D86+D106+D65+D126","v":16},15,14,0,0]
["Sale price",null,null,0,196118.04545454547,266812.21636363631,1091693.228181818,0,{"$f":"SUM(D147:H147)","v":1554623.4899999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F147*(1+inflation_ch)^7","v":328145.37188172212}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F148*(1+inflation_ch)^10","v":0}]
["Total hours",null,null,{"$f":"D7+D27+D47+D89+D109+D68+D129","v":20025},{"$f":"E7+E27+E47+E89+E109+E68+E129","v":14404.95},{"$f":"F7+F27+F47+F89+F109+F68+F129","v":16409.924999999999},{"$f":"G7+G27+G47+G89+G109+G68+G129","v":0},{"$f":"H7+H27+H47+H89+H109+H68+H129","v":0},{"$f":"SUM(D149:H149)","v":50839.875}]
["Hours / machine",null,null,{"$f":"D149/D146","v":1251.5625},{"$f":"E149/E146","v":960.33},{"$f":"F149/F146","v":1172.1375}]
["Accumulated hours / machine",null,null,{"$f":"D150","v":1251.5625},{"$f":"D151+E150","v":2211.8924999999999},{"$f":"E151+F150","v":3384.0299999999997}]
[]
["Depreciation",null,"5 ans",{"$f":"D11+D31+D51+D93+D113+D72+D133","v":683813.53090909088},634784.01954545453,545846.61409090913,0,0,{"$f":"SUM(D153:H153)","v":1864444.1645454546}]
["Gasoil",null,{"$f":"gaz_euro","v":1.030968777588589},970003.77918529871,728640.35894457006,756714.60786895838,0,0,{"$f":"SUM(D154:H154)","v":2455358.7459988273}]
["Maintenance",null,null,136762.70618181815,126956.80390909089,109169.32281818181,0,0,{"$f":"SUM(D155:H155)","v":372888.83290909085}]
[]
["Total cost",null,null,{"$f":"SUM(D153:D155)","v":1790580.0162762078},{"$f":"SUM(E153:E155)","v":1490381.1823991155},{"$f":"SUM(F153:F155)","v":1411730.5447780492},{"$f":"SUM(G153:G155)","v":0},{"$f":"SUM(H153:H155)","v":0},{"$f":"SUM(D157:H157)","v":4692691.7434533723}]
[]
["Cost / machine / h",null,null,{"$f":"D157/D149","v":89.417229277213863},{"$f":"E157/E149","v":103.46312777198918},{"$f":"F157/F149","v":86.02906745631374},null,null,{"$f":"I157/I149","v":92.303369027822598}]
[]
[]
[]
["PELLE 30 T rent"]
[null,"per day","unit cost","N","N+1","N+2","N+3","N+4","Total"]
["Purchase price",null,null,null,null,null,null,null,{"$f":"SUM(D165:H165)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F165*(1+inflation_ch)^8","v":0}]
["Number of machines"]
["Sale price",null,null,null,null,null,{"$f":"C165*0.4","v":0},null,{"$f":"SUM(D167:H167)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F167*(1+inflation_ch)^10","v":0}]
[]
["Total hours",null,null,{"$f":"'BUDGET N TP'!$D92*5*9","v":0},{"$f":"'BUDGET N+1 TP'!$D106*5*9","v":0},{"$f":"'BUDGET N+2 TP'!$D109*5*9","v":0},{"$f":"'BUDGET N+3 TP'!$D100*5*9","v":0},{"$f":"'BUDGET N+4 TP'!$D100*5*9","v":0},{"$f":"SUM(D169:H169)","v":0}]
["Hours / machine"]
["Accumulated hours / machine"]
[]
["Depreciation",null,null,null,null,null,null,{"$f":"0.2*$E165","v":0}]
["Gasoil",null,null,null,null,null,null,null,{"$f":"SUM(D174:H174)","v":0}]
["Maintenance",null,null,null,null,null,null,{"$f":"0.04*$C$3*H166*(1+inflation_ch)^4","v":0},{"$f":"SUM(D175:H175)","v":0}]
[]
["Total cost",null,null,{"$f":"D169*$I$236","v":0},{"$f":"E169*$I$236","v":0},{"$f":"F169*$I$236","v":0},{"$f":"G169*$I$236","v":0},null,{"$f":"SUM(D177:H177)","v":0}]
[]
["Cost / machine / h",null,null,null,null,null,null,null,{"$f":"90*(1+TVA_lease)","v":90}]
[]
[]
["Rolling compactor rent"]
[null,"per day","unit cost","N","N+1","N+2","N+3","N+4","Total"]
["Purchase price",null,null,null,null,null,null,null,{"$f":"SUM(D184:H184)","v":0}]
["Number of machines"]
["Sale price",null,null,null,null,null,{"$f":"C184*0.4","v":0},null,{"$f":"SUM(D186:H186)","v":0}]
[]
["Total hours",null,null,{"$f":"'BUDGET N TP'!$D94*5*9","v":0},{"$f":"'BUDGET N+1 TP'!$D108*5*9","v":0},{"$f":"'BUDGET N+2 TP'!$D111*5*9","v":0},{"$f":"'BUDGET N+3 TP'!$D102*5*9","v":0},{"$f":"'BUDGET N+4 TP'!$D102*5*9","v":0},{"$f":"SUM(D188:H188)","v":0}]
["Hours / machine"]
["Accumulated hours / machine"]
[]
["Depreciation",null,null,null,null,null,null,{"$f":"0.2*$E184","v":0}]
["Gasoil",null,null,null,null,null,null,null,{"$f":"SUM(D193:H193)","v":0}]
["Maintenance",null,null,null,null,null,null,{"$f":"0.04*$C$3*H185*(1+inflation_ch)^4","v":0},{"$f":"SUM(D194:H194)","v":0}]
[]
["Total cost",null,null,{"$f":"D188*$I$236","v":0},{"$f":"E188*$I$236","v":0},{"$f":"F188*$I$236","v":0},{"$f":"G188*$I$236","v":0},null,{"$f":"SUM(D196:H196)","v":0}]
[]
["Cost / machine / h",null,null,null,null,null,null,null,{"$f":"70*(1+TVA_lease)","v":70}]
[]
["D6 rent"]
[null,"per day","unit cost","N","N+1","N+2","N+3","N+4","Total"]
["Purchase price"]
["Number of machines"]
["Sale price"]
[]
["Total hours",null,null,{"$f":"'BUDGET N TP'!$D98*5*9","v":0},{"$f":"'BUDGET N+1 TP'!$D112*5*9","v":0},{"$f":"'BUDGET N+2 TP'!$D115*5*9","v":0},{"$f":"'BUDGET N+3 TP'!$D106*5*9","v":0},{"$f":"'BUDGET N+4 TP'!$D106*5*9","v":0},{"$f":"SUM(D206:H206)","v":0}]
["Hours / machine"]
["Accumulated hours / machine"]
[]
["Depreciation"]
["Gasoil"]
["Maintenance"]
[]
["Total cost",null,null,{"$f":"D206*$I$236","v":0},{"$f":"E206*$I$236","v":0},{"$f":"F206*$I$236","v":0},{"$f":"G206*$I$236","v":0},{"$f":"H206*$I$236","v":0},{"$f":"I206*I216","v":0}]
[]
["Cost / machine / h",null,null,null,null,null,null,null,{"$f":"120*(1+TVA_lease)","v":120}]
[]
[]
[]
["TRUCKS (rent)"]
[null,"per day","unit cost","N","N+1","N+2","N+3","N+4","Total"]
["Purchase price"]
["Number of machines",null,null,5,5,5]
["Sale price"]
[]
["Total hours",null,null,{"$f":"'BUDGET N TP'!$D101*5*9","v":1350},{"$f":"'BUDGET N+1 TP'!$D115*5*9","v":450},{"$f":"'BUDGET N+2 TP'!$D118*5*9","v":4050},{"$f":"'BUDGET N+3 TP'!$D109*5*9","v":0},{"$f":"'BUDGET N+4 TP'!$D109*5*9","v":0},{"$f":"SUM(D226:H226)","v":5850}]
["Hours / machine"]
["Accumulated hours / machine"]
[]
["Depreciation"]
["Gasoil"]
["Maintenance"]
[]
["Total cost",null,null,{"$f":"D226*$I$236","v":94500},{"$f":"E226*$I$236","v":31500},{"$f":"F226*$I$236","v":283500},{"$f":"G226*$I$236","v":0},{"$f":"H226*$I$236","v":0},{"$f":"I226*I236","v":409500}]
[]
["Cost / machine / h",null,null,null,null,null,null,null,{"$f":"70*(1+TVA_lease)","v":70}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F237*(1+inflation_ch)^8","v":0},null,null,null,null,null,{"$f":"F237*(1+inflation_ch)^10","v":0}]
[]
[]
["TOTAL MACHINES (owned and rent)"]
[null,"per day","unit cost","N","N+1","N+2","N+3","N+4","Total"]
["Purchase price"]
["Number of machines"]
["Sale price"]
[]
["Total hours",null,null,{"$f":"+D149+D169+D188+D206+D226","v":21375},{"$f":"+E149+E169+E188+E206+E226","v":14854.95},{"$f":"+F149+F169+F188+F206+F226","v":20459.924999999999},{"$f":"+G149+G169+G188+G206+G226","v":0},{"$f":"+H149+H169+H188+H206+H226","v":0},{"$f":"+I149+I226","v":56689.875}]
["Hours / machine"]
["Accumulated hours / machine"]
[]
["Depreciation"]
["Gasoil"]
["Maintenance"]
[]
["Total cost",null,null,{"$f":"+D157+D177+D196+D214+D234","v":1885080.0162762078},1521881.1823991155,1695230.5447780492,0,0,5102191.7434533723]
[]
["Cost / machine / h"]
[]
[]
["Total TP Budget at average standard cost",null,null,{"$f":"'BUDGET N TP'!$F86","v":1970332.4693452057},{"$f":"'BUDGET N+1 TP'!$F100","v":1410171.0790262136},{"$f":"'BUDGET N+2 TP'!$F103","v":1721688.1950819539},{"$f":"'BUDGET N+3 TP'!$F94","v":0},{"$f":"'BUDGET N+4 TP'!$F94","v":0},{"$f":"SUM(D259:H259)","v":5102191.7434533732}]
[]
["Difference actual / standard",null,null,{"$f":"+D254-D259","v":-85252.453068997944},{"$f":"+E254-E259","v":111710.10337290191},{"$f":"+F254-F259","v":-26457.650303904666},{"$f":"+G254-G259","v":0},{"$f":"+H254-H259","v":0},{"$f":"I254-I259","v":0}]
[null,null,null,{"$f":"+D19+D39+D59+D101+D121+D80+D141","v":-85252.453068997973},{"$f":"+E19+E39+E59+E101+E121+E80+E141","v":111710.10337290223},{"$f":"+F19+F39+F59+F101+F121+F80+F141","v":-26457.650303904215}]
[null,null,null,null,{"$f":"+E261-E262","v":-3.2014213502407074E-10},{"$f":"+F261-F262","v":-4.5110937207937241E-10}]
[]
[{"$f":"'BUDGET N+2 TP'!H97","v":99772.008410571536},{"$f":"'BUDGET N+2 TP'!I97","v":708433.37740111584},{"$f":"'BUDGET N+2 TP'!J97","v":298029.46032335219},{"$f":"'BUDGET N+2 TP'!K97","v":102135.65377301941},{"$f":"'BUDGET N+2 TP'!L97","v":66599.415867493954},{"$f":"'BUDGET N+2 TP'!M97","v":97133.189929085638},{"$f":"'BUDGET N+2 TP'!N97","v":283500},{"$f":"'BUDGET N+2 TP'!O97","v":39627.439073410744},{"$f":"SUM(A265:H265)","v":1695230.5447780492}]
[{"$f":"F117","v":99772.008410571536},{"$f":"F15","v":708433.37740111584},{"$f":"F35","v":298029.46032335219},{"$f":"F76","v":102135.65377301941},{"$f":"F55","v":66599.415867493954},{"$f":"F97","v":97133.189929085638},{"$f":"+F234","v":283500},{"$f":"+F137","v":39627.439073410744},{"$f":"SUM(A266:H266)","v":1695230.5447780492}]
[{"$f":"'BUDGET N TP'!H85","v":"D6"},{"$f":"'BUDGET N TP'!I85","v":"Scrap"},{"$f":"'BUDGET N TP'!J85","v":"Pelle"},"Levelling blade",{"$f":"'BUDGET N TP'!L85","v":"Compact"},{"$f":"'BUDGET N TP'!M85","v":"Tract"},"truck",{"$f":"'BUDGET N TP'!O85","v":"Porte"}]
[null,null,null,{"$f":"'BUDGET N TP'!H86","v":0},{"$f":"'BUDGET N TP'!I86","v":0},{"$f":"'BUDGET N TP'!J86","v":0},{"$f":"'BUDGET N TP'!K86","v":0},{"$f":"'BUDGET N TP'!L86","v":0},{"$f":"'BUDGET N TP'!M86","v":0}]
[null,null,null,{"$f":"'BUDGET N TP'!H87","v":0},{"$f":"'BUDGET N TP'!I87","v":0},{"$f":"'BUDGET N TP'!J87","v":0},{"$f":"'BUDGET N TP'!K87","v":0},{"$f":"'BUDGET N TP'!L87","v":0},{"$f":"'BUDGET N TP'!M87","v":0}]
[null,null,null,{"$f":"'BUDGET N TP'!H88","v":0},{"$f":"'BUDGET N TP'!I88","v":0},{"$f":"'BUDGET N TP'!J88","v":0},{"$f":"'BUDGET N TP'!K88","v":0},{"$f":"'BUDGET N TP'!L88","v":0},{"$f":"'BUDGET N TP'!M88","v":0}]
[null,null,null,{"$f":"'BUDGET N TP'!H89","v":0},{"$f":"'BUDGET N TP'!I89","v":0},{"$f":"'BUDGET N TP'!J89","v":0},{"$f":"'BUDGET N TP'!K89","v":0},{"$f":"'BUDGET N TP'!L89","v":0},{"$f":"'BUDGET N TP'!M89","v":0}]
[null,null,null,{"$f":"'BUDGET N TP'!H90","v":0},{"$f":"'BUDGET N TP'!I90","v":0},{"$f":"'BUDGET N TP'!J90","v":0},{"$f":"'BUDGET N TP'!K90","v":0},{"$f":"'BUDGET N TP'!L90","v":0},{"$f":"'BUDGET N TP'!M90","v":0}]

{"sheet":"BUDGET N TP","index":19,"n_rows":227,"n_cols":75,"rows_kept":227,"cut":false,"hidden":true,"merged":[[4,0,68,0],[70,0,84,0],[1,61,1,66],[1,72,1,73],[2,16,2,19],[2,20,2,24],[2,25,2,29],[2,30,2,33],[2,34,2,37],[2,38,2,42],[2,43,2,46],[2,47,2,51],[2,52,2,55],[2,56,2,59],[2,60,2,63],[2,64,2,67],[88,68,88,69],[88,70,88,71],[88,72,88,73],[90,72,90,73],[91,72,91,73],[102,68,102,69],[102,70,102,71],[102,72,102,73],[104,70,104,71],[105,70,105,71],[106,70,106,71],[92,72,92,73],[94,72,94,73],[96,72,96,73],[98,72,98,73],[100,72,100,73],[101,72,101,73],[112,68,112,69],[112,70,112,71],[115,68,115,69],[115,70,115,71],[115,72,115,73],[107,70,107,71],[108,70,108,71],[109,68,109,69],[109,70,109,71],[110,68,110,69],[110,70,110,71],[120,5,120,15],[120,20,120,23],[117,68,117,69],[117,70,117,71],[117,72,117,73]]}
[null,"S1 riz : 1 digue de 18 km et 1 000 ha",null,null,null,"CONDUCTEUR TX :","B, NICOLAS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N° :",1]
[null,null,null,null,"Année N",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DATE :","2011-02-06"]
[null,null,null,null,"37 semaines x 5 jours",null,null,null,null,null,null,null,null,null,null,null,"JUILLET",null,null,null,"AOUT",null,null,null,null,"SEPTEMBRE",null,null,null,null,"OCTOBRE",null,null,null,"NOVEMBRE",null,null,null,"DECEMBRE",null,null,null,null,"JANVIER",null,null,null,"FEVRIER",null,null,null,null,"MARS ",null,null,null,"AVRIL",null,null,null,"MAI",null,null,null,"JUIN"]
["Prix n°","Désignation","U","Q","s","TOTAL","Rend","D6","Scrap","Pelle","Lame","Compact","Tract","Camion","Porte","J",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,"MATERIAUX","Q","P.U.","TOTAL","Q","TOTAL"]
["RIZ"]
[null,"Préparation S1 et S4 : 2 x 4000 ha"]
[null,"Affectation des terres",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forfait pour 1 000 ha riz"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Béton pont canal",3,5000,{"$f":"BR8*BS8","v":15000}]
[null,"Achat + apprentissage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Buse pont 2000 mm",{"$f":"3*6","v":18},150,2700,null,null,"Canaux principaux"]
[null,"Levée du terrain",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ouvrages à vanne",12,2000,24000,null,null,"Canaux principaux / secondaires"]
[null,"Plan",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Buses 800 mm",{"$f":"10*4","v":40},80,3200,null,null,"Canaux principaux / secondaires"]
[null,"Implantation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Béton départ canal",1,5000,5000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Béton déversoir fin",2,2000,4000]
[null,"Achat machine + lvr Marseilles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Camions pierres",80,200,16000,null,null,"Canaux principaux (départ, croisement, fins)"]
[null,"Transfert machines",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Béton pierres",80,200,16000]
[null,"Dédouanement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Buses 800 mm",{"$f":"35*6","v":210},80,{"$f":"BR17*BS17","v":16800},null,null,"Canaux secondaires x pistes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ouvrages béton",35,1000,{"$f":"BR18*BS18","v":35000},null,null,"Canaux secondaires x pistes"]
[null,"Défrichage S1 A et S1 B","ha",2500,null,{"$f":"SUM(F20:F21)","v":14292.666563503806},{"$f":"F19/D19","v":5.7170666254015226},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Béton déversoir fin",1,500,{"$f":"BR19*BS19","v":500}]
[null,"Déblais arbres et terre arable"]
[null,"D6",null,null,4,{"$f":"E21*45*(cout_D6_h)","v":14292.666563503806},null,{"$f":"E21","v":4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Buses 500 mm",{"$f":"35*6","v":210},60,{"$f":"BR21*BS21","v":12600},null,null,"Drains x pistes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ouvrages béton",35,1000,{"$f":"BR22*BS22","v":35000},null,null,"Drains x pistes"]
[null,"Digue S1","Km",9,null,{"$f":"SUM(F24:F29)","v":618918.15110953094},{"$f":"F23/D23","v":68768.683456614555}]
[null,"Déblais","m3",{"$f":"D23*'COUPES TP'!$AK$8","v":48599.999999999993},{"$f":"ROUND(D24/G24/5,0)","v":10},{"$f":"E24*45*(cout_D6_h+cout_scrap_h)","v":111908.03758934351},1000,{"$f":"E24","v":10},{"$f":"E24","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Buses 1200 mm",{"$f":"6*6","v":36},100,{"$f":"BR24*BS24","v":3600},null,null,"Collecteurs drains x pistes"]
[null,"D6 + SCRAP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ouvrage béton",6,1500,{"$f":"BR25*BS25","v":9000},null,null,"Collecteurs drains x pistes"]
[]
[null,"Remblais","m3",{"$f":"D23*'COUPES TP'!$AK$9","v":129600},{"$f":"ROUND(D27/G27/5,0)","v":26},null,1000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prises irrigation"]
[null,"PELLE 30T + CITERNE + COMPACTEUR + D6 + SCRAP",null,{"$f":"D27/E27*E28","v":129600},{"$f":"+E27","v":26},{"$f":"E28*45*(cout_pelle_h+cout_compacteur_h+cout_lame_h+cout_D6_h+cout_scrap_h)","v":507010.11352018744},1000,{"$f":"E28","v":26},{"$f":"E28","v":26},{"$f":"E28","v":26},{"$f":"E28","v":26},{"$f":"E28","v":26},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Seuils",35,400,{"$f":"BR28*BS28","v":14000}]
[null,"PELLES 30 T + CITERNE + D6 + SCRAP",null,{"$f":"D27/E27*E29","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ouvrage à vanne",{"$f":"1000/5","v":200},100,{"$f":"BR29*BS29","v":20000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Buses 300 mm",{"$f":"1000/5*2","v":400},40,{"$f":"BR30*BS30","v":16000}]
[null,"Canal 6000 / 3000 m3/h S1 A","Km",5,null,{"$f":"SUM(F32:F34)","v":198356.41218808622},{"$f":"F31/D31","v":39671.282437617243},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prises drains"]
[null,"Déblais terre arable","m3",{"$f":"D31*'COUPES TP'!$AK$42","v":15000},{"$f":"ROUND(D32/G32/5,0)","v":3},{"$f":"E32*45*(cout_scrap_h)","v":22852.911354175198},1000,null,{"$f":"E32","v":3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ouvrage à vanne",{"$f":"1000/5","v":200},80,{"$f":"BR32*BS32","v":16000}]
[null,"SCRAP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Buses 200 mm",{"$f":"1000/5*2","v":400},30,{"$f":"BR33*BS33","v":12000}]
[null,"Remblais terre argileuse","m3",{"$f":"D31*'COUPES TP'!$AK$43","v":43750},{"$f":"ROUND(D34/G34/5,0)","v":9},{"$f":"E34*45*(cout_pelle_h+cout_compacteur_h+cout_lame_h+cout_D6_h+cout_scrap_h)","v":175503.50083391104},1000,{"$f":"E34","v":9},{"$f":"E34","v":9},{"$f":"E34","v":9},{"$f":"E34","v":9},{"$f":"E34","v":9}]
[null,"PELLE 30T + COMPACTEUR + D6 + SCRAP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total buses",null,null,null,{"$f":"BT9+BT11+BT17+BT21+BT24+BT30+BT33","v":66900}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total vannes",null,null,null,{"$f":"BT10+BT28+BT29+BT32","v":74000}]
[null,"Canaux secondaires S1 A et B","Km",{"$f":"30+15","v":45},null,{"$f":"SUM(F38:F39)","v":77013.625380311845},{"$f":"F37/D37","v":1711.4138973402632},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total béton",null,null,null,{"$f":"BT8+BT12+BT13+BT14+BT15+BT18+BT19+BT22+BT25","v":135500}]
[null,"Déblais terre arable","m3",{"$f":"D37*'COUPES TP'!$AK$53","v":82912.5},{"$f":"ROUND(+D38/G38/5,0)","v":33},{"$f":"E38*45*(cout_pelle_h)","v":77013.625380311845},500,null,null,{"$f":"E38","v":33}]
[null," PELLE 30T "]
[]
[null,"Drains S1 A et B","Km",{"$f":"30+15","v":45},null,{"$f":"SUM(F42:F43)","v":42007.432025624643},{"$f":"F41/D41","v":933.49848945832537}]
[null,"Déblais terre arable","m3",{"$f":"D41*'COUPES TP'!$AK$81","v":45000},{"$f":"+D42/G42/5","v":18},{"$f":"E42*45*(cout_pelle_h)","v":42007.432025624643},500,null,null,{"$f":"E42","v":18}]
[null," PELLE 30T "]
[]
[null,"Collecteur de drains S1 A","Km",6,null,{"$f":"SUM(F46:F47)","v":86149.69177803534},{"$f":"F45/D45","v":14358.281963005889}]
[null,"Déblais terre arable","m3",{"$f":"D45*'COUPES TP'!$AK$66","v":22500},{"$f":"ROUND(D46/G46/5,0)","v":9},{"$f":"E46*45*(cout_pelle_h+3*cout_tracteur_h)","v":86149.69177803534},500,null,null,{"$f":"E46","v":9},null,null,{"$f":"+E46*3","v":27}]
[null," PELLE 30T + 3 TRACTEURS"]
[]
[null,"Planage + diguettes S1 A et S1 B","ha",1300,{"$f":"E52+E50","v":69},{"$f":"SUM(F50:F52)","v":525616.96114602964},{"$f":"F49/D49","v":404.32073934309972}]
[null,"Déblais remblais terre arable","ha",{"$f":"G50*5*E50","v":765},34,{"$f":"E50*45*(cout_scrap_h)","v":258999.66201398559},{"$f":"3*9/6","v":4.5},null,{"$f":"E50","v":34}]
[null,"SCRAP + 2 lames ferme"]
[null,"SCRAP + 1 lame ferme",null,{"$f":"G52*5*E52","v":525},35,{"$f":"E52*45*(cout_scrap_h)","v":266617.29913204402},{"$f":"2*9/6","v":3},null,{"$f":"E52","v":35}]
[]
[null,"Piste 5 m S1 A","Km",{"$f":"30+17","v":47},null,{"$f":"SUM(F55:F60)","v":297533.71864449861},{"$f":"F54/D54","v":6330.5046520106089}]
[null,"Remblais 30 cm terre","m3",{"$f":"D54*5000*0.3","v":70500},{"$f":"ROUND(D55/G55/5,0)","v":14},null,1000]
[null,"PELLE 30T + D6 + SCRAP ",null,{"$f":"D55/E55*E56","v":40285.714285714283},8,{"$f":"E56*45*(cout_pelle_h+cout_D6_h+cout_scrap_h)","v":108196.39986064132},1000,{"$f":"E56","v":8},{"$f":"E56","v":8},{"$f":"E56","v":8}]
[null,"PELLE 30T + COMPACTEUR + D6 + SCRAP ",null,{"$f":"D55/E55*E57","v":30214.28571428571},{"$f":"E55-E56","v":6},{"$f":"E57*45*(cout_pelle_h+cout_compacteur_h+cout_lame_h+cout_D6_h+cout_scrap_h)","v":117002.33388927403},1000,{"$f":"E57","v":6},{"$f":"E57","v":6},{"$f":"E57","v":6},{"$f":"E57","v":6},{"$f":"E57","v":6}]
[null,null,"Km",{"$f":"30-5","v":25}]
[null,"Remblais 15 cm latérite","m3",{"$f":"D58*5000*0.1","v":12500},{"$f":"ROUND(D59/G59/5,0)","v":4},{"$f":"E59*45*(cout_pelle_h+5*cout_camion_h)","v":72334.984894583249},650,null,null,{"$f":"E59","v":4},null,null,null,{"$f":"E59*5","v":20}]
[null,"PELLE 30 t + 5 CAMIONS"]
[]
[null,"Partieurs, prises drains, ponts… S1  A","ha",1000,null,{"$f":"SUM(F63:F64)","v":37339.939578333018},{"$f":"F62/D62","v":37.339939578333016}]
[null,"Déblais/remblais terre arable",null,null,16,{"$f":"E63*45*(cout_pelle_h)","v":37339.939578333018},null,null,null,{"$f":"E63","v":16}]
[null," PELLE 30T "]
[]
[null,"Autres travaux  S1 A",null,null,null,{"$f":"F67","v":36167.492447291625}]
[null,"Remblais 5 cm latérite, fondations bâtiments…",null,null,2,{"$f":"E67*45*(cout_pelle_h+5*cout_camion_h)","v":36167.492447291625},null,null,null,{"$f":"E67","v":2},null,null,null,{"$f":"E67*5","v":10}]
[null,"PELLE 30 T + 5 CAMIONS"]
[]
[]
[]
[null,"Transport des engins + fournitures",null,null,null,{"$f":"+F73","v":36936.378483959845}]
[null,"PORTE CHAR",null,null,11,{"$f":"E73*45*cout_porte_ch_h","v":36936.378483959845},null,null,null,null,null,null,null,null,{"$f":"E73","v":11}]
[]
[]
[null,null,null,null,null,null,"semaines",{"$f":"SUM(H6:H75)","v":63},131,131,41,41,27,30,11]
[null,null,null,null,null,null,"stdard / h",{"$f":"cout_D6_h","v":79.403703130576702},{"$f":"cout_scrap_h","v":169.28082484574222},{"$f":"cout_pelle_h","v":51.861027192129193},{"$f":"cout_lame_h","v":79.948667844964646},{"$f":"cout_compacteur_h","v":52.847754354268837},{"$f":"cout_tracteur_h","v":53.61808704956627},{"$f":"cout_camion_h","v":70},{"$f":"cout_porte_ch_h","v":74.618946432242112}]
[null,null,null,null,null,null,"total stdd",{"$f":"+H76*45*H77","v":225109.49837518495},{"$f":"+I76*45*I77","v":997910.4624656504},305720.75529760157,147505.29217395978,97504.106783626004,65145.975765223018,94500,36936.378483959845]
[null,null,null,null,null,null,"réel / h",{"$f":"'CONSOLIDATION TP'!$D$119","v":75.074808044749105},{"$f":"'CONSOLIDATION TP'!$D$17","v":163.14247824320177},{"$f":"'CONSOLIDATION TP'!$D$37","v":49.877950468102803},{"$f":"'CONSOLIDATION TP'!$D$78","v":67.04614581169767},{"$f":"'CONSOLIDATION TP'!$D$57","v":46.862570057045609},{"$f":"'CONSOLIDATION TP'!$D$99","v":60.539888851368069},{"$f":"cout_camion_h","v":70},{"$f":"'CONSOLIDATION TP'!$D$139","v":77.313055523151206}]
[null,null,null,null,null,null,"total réel",{"$f":"+H76*45*H79","v":212837.0808068637},{"$f":"+I76*45*I79","v":961724.90924367437},294030.518009466,123700.1390225822,86461.44175524915,73555.964954412208,94500,38269.962483959847]
[null,null,null,null,null,null,{"$f":"SUM(H80:O80)","v":1885080.0162762075}]
[null,null,null,null,null,null,{"$f":"+G81-F86","v":-85252.453068998177}]
[]
[]
[null,null,null,null,null,null,null,"D6","Scrap","Pelle","Lame","Compact","Tract","Camion","Porte"]
["TOTAL DES RECETTES",null,null,null,null,{"$f":"F19+F23+F31+F37+F41+F45+F49+F54+F62+F66+F72","v":1970332.4693452057},null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
["Chef de chantier",null,null,null,null,null,null,null,null,null,{"$f":"SUM(H78:O78)-F86","v":0},null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,{"$f":"+BS87*BR87","v":0}]
["TOTAL DU PERSONNEL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,null,null,null,{"$f":"+BS88*BR88","v":0}]
["SCRAP",null,4,{"$f":"E89","v":131},{"$f":"E24+E28+E29+E32+E34+E50+E52+E55","v":131},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,2,4,3,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,3,"TOTAL DES FOURNITURES",null,{"$f":"SUM(BT5:BT88)","v":276400},null,{"$f":"SUM(BV5:BV88)","v":0}]
[]
["PELLES 30 T",null,4,{"$f":"E91","v":131},{"$f":"E28+E29+E34+E38+E42+E46+E55+E59+E63+E67","v":131},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,2,3,3,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,3,"SOUS-TRAITES","Q","P.U.","TOTAL","Marge"]
["PELLE 30 T (location)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BR92*BS92","v":0}]
["COMPACTEUR PIED DE MOUTON + LAME NIVELEUSE",null,1,41,{"$f":"E28+E34+E57","v":41},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,0]
["COMPACTEUR PIED DE MOUTON (location)"]
["TRACTEUR (exploitation) + BENNE TP",null,3,27,{"$f":"3*E46","v":27},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,3,3,3,3,3,3,3,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
["D6",null,2,63,{"$f":"E21+E24+E28+E29+E34+E55","v":63},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,null,null,null,0]
[]
["CAMION PORTE CHAR",null,1,11,{"$f":"E73","v":11},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,1,null,null,null,null,1,null,null,null,1,null,null,null,null,1,null,null,null,1,null,null,null,1,null,null,null,1,null,null,null,1,null,null,null,0]
[]
["CAMIONS (location)",null,5,30,{"$f":"(E59+E67)*5","v":30},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,5,5,5,5,5,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BR102*BS102","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL SOUS-TRAITANTS",null,{"$f":"SUM(BT92:BT102)","v":0}]
["RESTE",null,null,null,null,{"$f":"D104*E104","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RECAPITULATIF",null,"BUDGET",null,"REALISE"]
["SCRAP",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recettes",null,{"$f":"+F86","v":1970332.4693452057}]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Personnel",null,{"$f":"F88","v":0}]
["PELLES 30 T",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Matériel",null,{"$f":"F118","v":0}]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fournitures",null,{"$f":"BS89","v":276400}]
["COMPACTEUR PIED DE MOUTON",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sous-traîtants",null,{"$f":"BS103","v":0}]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dépenses",null,{"$f":"SUM(BS106:BT109)","v":276400}]
["TRACTEURS",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Résultat",null,{"$f":"BS105-BS110","v":1693932.4693452057}]
[null,null,null,null,null,0]
["D6",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MARGE %",null,{"$f":"BS111/BS105","v":0.85971910614057179}]
[null,null,null,null,null,0]
["NIVELLEUSE",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Validé par :",null,"Chef de chantier",null,"Conducteur Tx"]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"B NICOLAS"]
["BW240",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Le :",null,"Le :",null,"Le : "]
["TOTAL DU MATERIEL",null,null,null,null,{"$f":"SUM(F89:F117)","v":0},null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,24,25]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COUT / HA"]
[null,null,null,null,"TOTAL",{"$f":"+F118+F88","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+F121/1000","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F137*(1+inflation_ch)^7","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F138*(1+inflation_ch)^10","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F155*(1+inflation_ch)^5","v":0},null,null,{"$f":"F155*(1+inflation_ch)^6","v":0},null,null,{"$f":"F155*(1+inflation_ch)^7","v":0},null,null,{"$f":"F155*(1+inflation_ch)^8","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F156*(1+inflation_ch)^5","v":0},null,null,{"$f":"F156*(1+inflation_ch)^6","v":0},null,null,{"$f":"F156*(1+inflation_ch)^7","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F157*(1+inflation_ch)^10","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F173*(1+inflation_ch)^6","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F227*(1+inflation_ch)^8","v":0},null,null,null,null,null,{"$f":"F227*(1+inflation_ch)^10","v":0}]

{"sheet":"BUDGET N+1 TP","index":20,"n_rows":241,"n_cols":75,"rows_kept":241,"cut":false,"hidden":true,"merged":[[4,0,42,0],[44,0,84,0],[1,61,1,66],[1,72,1,73],[2,16,2,19],[2,20,2,24],[2,25,2,29],[2,30,2,33],[2,34,2,37],[2,38,2,42],[2,43,2,46],[2,47,2,51],[99,5,99,15],[102,68,102,69],[102,70,102,71],[102,72,102,73],[104,72,104,73],[105,72,105,73],[2,52,2,55],[2,56,2,59],[2,60,2,63],[2,64,2,67],[116,68,116,69],[116,70,116,71],[116,72,116,73],[118,70,118,71],[119,70,119,71],[120,70,120,71],[106,72,106,73],[108,72,108,73],[110,72,110,73],[112,72,112,73],[114,72,114,73],[115,72,115,73],[126,68,126,69],[126,70,126,71],[129,68,129,69],[129,70,129,71],[129,72,129,73],[131,68,131,69],[131,70,131,71],[131,72,131,73],[121,70,121,71],[122,70,122,71],[123,68,123,69],[123,70,123,71],[124,68,124,69],[124,70,124,71],[137,70,137,71],[138,0,138,1],[138,37,138,40],[138,62,138,65],[134,5,134,15],[134,20,134,23],[135,37,135,40],[135,62,135,65],[135,70,135,71],[136,0,136,1],[136,37,136,40],[136,62,136,65],[136,70,136,71],[139,0,139,1],[139,5,139,15],[140,0,140,1],[140,5,140,15],[141,0,141,1],[141,5,141,15],[137,0,137,1],[137,37,137,40],[137,62,137,65],[144,16,144,19],[144,20,144,23],[144,24,144,37],[144,41,144,44],[144,45,144,48],[144,49,144,62],[142,0,142,1],[142,5,142,15],[143,0,143,1],[143,2,143,3],[143,5,143,15],[144,0,144,1],[144,2,144,3],[144,5,144,15],[146,49,146,62],[147,0,147,1],[147,5,147,15],[147,20,147,23],[147,45,147,48],[151,5,151,15],[145,41,145,44],[145,45,145,48],[145,49,145,62],[146,0,146,1],[146,5,146,15],[146,16,146,19],[146,20,146,23],[146,24,146,37],[146,41,146,44],[146,45,146,48],[145,0,145,1],[145,2,145,3],[145,5,145,15],[145,16,145,19],[145,20,145,23],[145,24,145,37]]}
[null,"S1 riz : 1 500 ha",null,null,null,"CONDUCTEUR TX :","B, NICOLAS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N° :",1]
[null,"S4 maïs : 1 digue de 18 km et 1000 ha",null,null,"Année N+1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DATE :","2011-02-06"]
[null,null,null,null,"45 semaines x 5 jours",null,null,null,null,null,null,null,null,null,null,null,"JUILLET",null,null,null,"AOUT",null,null,null,null,"SEPTEMBRE",null,null,null,null,"OCTOBRE",null,null,null,"NOVEMBRE",null,null,null,"DECEMBRE",null,null,null,null,"JANVIER",null,null,null,"FEVRIER",null,null,null,null,"MARS ",null,null,null,"AVRIL",null,null,null,"MAI",null,null,null,"JUIN"]
[null,"Désignation","U","Q","s","TOTAL","Rend","D6","Scrap","Pelle","Lame","Compact","Tract","Camion","Porte","J",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,"MATERIAUX","Q","P.U.","TOTAL","Q","TOTAL"]
["MAIS"]
[null,"Défrichage S4 A et B","ha",null,null,null,{"$f":"F6/D6","v":{"$error":"#DIV/0!"}}]
[null,"Déblais arbres et terre arable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forfait pour 1 000 ha maïs"]
[null,"D6",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Béton pont canal",3,5000,{"$f":"BR8*BS8","v":15000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Buse pont 2000 mm",{"$f":"3*6","v":18},150,2700,null,null,"Canaux principaux"]
[null,"Digue S4","Km",null,null,null,{"$f":"F10/D10","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ouvrages à vanne",4,2000,8000,null,null,"Canaux principaux / secondaires"]
[null,"Déblais","m3",null,{"$f":"+D11/G11/5","v":0},null,1500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Buses 800 mm",{"$f":"4*4","v":16},80,1280,null,null,"Canaux principaux / secondaires"]
[null,"D6 + SCRAP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Béton départ canal",1,5000,5000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Béton déversoir fin"]
[null,"Remblais ","m3",null,{"$f":"ROUND(D14/G14/5,0)","v":0},null,1500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Camions pierres",80,200,16000,null,null,"Canaux principaux (départ, croisement, fins)"]
[null,"PELLE 30T + CITERNE + COMPACTEUR + D6 + SCRAP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Béton pierres",80,200,16000]
[null,"PELLES 30 T + CITERNE + D6 + SCRAP",null,null,null,null,1500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Buses 800 mm",{"$f":"4*6","v":24},80,{"$f":"BR17*BS17","v":1920},null,null,"Canaux secondaires x pistes"]
[null,"Canal 4 200 m3/h S4 A","Km",null,null,null,{"$f":"F18/D18","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ouvrages béton",4,1000,{"$f":"BR18*BS18","v":4000},null,null,"Canaux secondaires x pistes"]
[null,"Déblais terre arable","m3",null,{"$f":"ROUND(D19/G19/5,0)","v":0},null,1000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Béton déversoir fin",4,500,{"$f":"BR19*BS19","v":2000}]
[null,"SCRAP"]
[null,"Remblais terre argileuse","m3",null,{"$f":"+D21/G21/5","v":0},null,1000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Buses 500 mm",{"$f":"8*6","v":48},60,{"$f":"BR21*BS21","v":2880},null,null,"Drains x pistes"]
[null,"PELLE 30T + COMPACTEUR + D6 + SCRAP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ouvrages béton",8,1000,{"$f":"BR22*BS22","v":8000},null,null,"Drains x pistes"]
[]
[null,"Canaux secondaires S4 A et B","Km",null,null,null,{"$f":"F24/D24","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Buses 1200 mm",{"$f":"4*6","v":24},100,{"$f":"BR24*BS24","v":2400},null,null,"Collecteurs drains x pistes"]
[null,"Déblais terre arable","m3",null,{"$f":"+D25/G25/5","v":0},null,500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ouvrage béton",4,1500,{"$f":"BR25*BS25","v":6000},null,null,"Collecteurs drains x pistes"]
[null," PELLE 30T "]
[]
[null,"Drains S4 A et B","Km",null,null,null,{"$f":"F28/D28","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total buses",null,null,null,{"$f":"BT9+BT11+BT17+BT21+BT24+BT36+BT39","v":11180}]
[null,"Déblais terre arable","m3",null,{"$f":"+D29/G29/5","v":0},null,500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total vannes",null,null,null,{"$f":"BT10+BT34+BT35+BT38","v":8000}]
[null," PELLE 30T ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total béton",null,null,null,{"$f":"BT8+BT12+BT13+BT14+BT15+BT18+BT19+BT22+BT25","v":72000}]
[]
[null,"Collecteur drains S4 A ","Km",null,null,null,{"$f":"F32/D32","v":{"$error":"#DIV/0!"}}]
[null,"Déblais terre arable","m3",null,{"$f":"ROUND(D33/G33/5,0)","v":0},null,500]
[null," PELLE 30T + 3 TRACTEURS"]
[]
[null,"Tranchés canalisations S4 A","Km",null,null,null,{"$f":"F36/D36","v":{"$error":"#DIV/0!"}}]
[null,"Déblais terre arable","m3",null,{"$f":"ROUND(D37/G37/5,0)","v":0},null,500]
[null," PELLE 30T "]
[]
[null,"Canal 4 200 m3/h S4 B","Km",null,null,null,{"$f":"F40/D40","v":{"$error":"#DIV/0!"}}]
[null,"Déblais terre arable","m3",null,{"$f":"ROUND(D41/G41/5,0)","v":0},null,1000]
[null,"SCRAP"]
[]
[]
["RIZ"]
[null,"Défrichage S1 C","ha",1500,null,{"$f":"SUM(F47:F48)","v":7146.3332817519031},{"$f":"F46/D46","v":4.7642221878346023}]
[null,"Déblais arbres et terre arable"]
[null,"D6",null,null,2,{"$f":"E48*45*(cout_D6_h)","v":7146.3332817519031},null,{"$f":"+E48","v":2}]
[]
[null,"Canal 9000 / 4 500 m3/h S1 B","Km",6,null,{"$f":"SUM(F51:F55)","v":283975.6052323273},{"$f":"F50/D50","v":47329.267538721215}]
[null,"Déblais terre arable","m3",{"$f":"D50*'COUPES TP'!AK30","v":19800},{"$f":"ROUND(D51/G51/5,)","v":4},{"$f":"E51*45*(cout_scrap_h)","v":30470.5484722336},1000,null,{"$f":"+E51","v":4}]
[null,"SCRAP"]
[null,"Remblais terre argileuse","m3",{"$f":"D50*'COUPES TP'!AK31","v":63000},{"$f":"ROUND(D53/G53/5,0)","v":13},{"$f":"E53*45*(cout_pelle_h+cout_compacteur_h+cout_lame_h+cout_D6_h+cout_scrap_h)","v":253505.05676009372},1000,{"$f":"+E53","v":13},{"$f":"+E53","v":13},{"$f":"+E53","v":13},{"$f":"+E53","v":13},{"$f":"+E53","v":13}]
[null,"PELLE 30T + COMPACTEUR + D6 + SCRAP"]
[]
[null,"Canaux secondaires S1 B","Km",{"$f":"45-15","v":30},null,{"$f":"SUM(F57:F58)","v":51599.129004808936},{"$f":"F56/D56","v":1719.9709668269645}]
[null,"Déblais terre arable","m3",{"$f":"D56*'COUPES TP'!AK53","v":55275},{"$f":"+D57/G57/5","v":22.11},{"$f":"E57*45*(cout_pelle_h)","v":51599.129004808936},500,null,null,{"$f":"+E57","v":22.11}]
[null," PELLE 30T "]
[]
[null,"Drains S1 B","Km",{"$f":"45-15","v":30},null,{"$f":"SUM(F61:F62)","v":28004.954683749766},{"$f":"F60/D60","v":933.49848945832548}]
[null,"Déblais terre arable","m3",{"$f":"D60*'COUPES TP'!AK81","v":30000},{"$f":"+D61/G61/5","v":12},{"$f":"E61*45*(cout_pelle_h)","v":28004.954683749766},500,null,null,{"$f":"+E61","v":12}]
[null," PELLE 30T "]
[]
[null,"Collecteur de drains S1 B","Km",9,null,{"$f":"SUM(F65:F66)","v":134010.63165472166},{"$f":"F64/D64","v":14890.070183857963}]
[null,"Déblais terre arable","m3",{"$f":"D64*'COUPES TP'!AK66","v":33750},{"$f":"ROUND(D65/G65/5,0)","v":14},{"$f":"E65*45*(cout_pelle_h+3*cout_tracteur_h)","v":134010.63165472166},500,null,null,{"$f":"+E65","v":14},null,null,{"$f":"+E65*3","v":42}]
[null," PELLE 30T + 3 TRACTEURS"]
[]
[null,"Planage et diguettes S1 B et C","ha",{"$f":"D71+D69","v":1500},null,{"$f":"SUM(F69:F71)","v":609410.969444672},{"$f":"F68/D68","v":406.27397962978131}]
[null,"Déblais remblais terre arable","ha",{"$f":"G69*5*E69","v":900},40,{"$f":"E69*45*(cout_scrap_h)","v":304705.484722336},{"$f":"3*9/6","v":4.5},null,{"$f":"+E69","v":40}]
[null,"SCRAP + 2 lames ferme"]
[null,"SCRAP + 1 lame ferme","ha",{"$f":"G71*5*E71","v":600},40,{"$f":"E71*45*(cout_scrap_h)","v":304705.484722336},{"$f":"2*9/6","v":3},null,{"$f":"+E71","v":40}]
[]
[null,"Piste 5 m S1 B","Km",{"$f":"47-17","v":30},null,{"$f":"SUM(F74:F76)","v":163551.82283598004},{"$f":"F73/D73","v":5451.7274278660016}]
[null,"Remblais 30 cm terre","m3",{"$f":"D73*5000*0.3","v":45000},{"$f":"+D74/G74/5","v":9},null,1000]
[null,"PELLE 30T + COMPACTEUR + D6 + SCRAP",null,null,7,{"$f":"E75*45*(cout_pelle_h+cout_compacteur_h+cout_lame_h+cout_D6_h+cout_scrap_h)","v":136502.72287081971},1000,{"$f":"+E75","v":7},{"$f":"+E75","v":7},{"$f":"+E75","v":7},{"$f":"+E75","v":7},{"$f":"+E75","v":7}]
[null,"PELLE 30T + D6 + SCRAP",null,null,{"$f":"E74-E75","v":2},{"$f":"E76*45*(cout_pelle_h+cout_D6_h+cout_scrap_h)","v":27049.099965160331},1000,{"$f":"+E76","v":2},{"$f":"+E76","v":2},{"$f":"+E76","v":2}]
[]
[null,"Partieurs, prises, ponts… S1 B","ha",1500,null,{"$f":"SUM(F79:F80)","v":56009.909367499531},{"$f":"F78/D78","v":37.339939578333023}]
[null,"Déblais/remblais terre arable"]
[null," PELLE 30T ",null,null,24,{"$f":"E80*45*(cout_pelle_h)","v":56009.909367499531},null,null,null,{"$f":"+E80","v":24}]
[]
[null,"Autres travaux  S1 B",null,null,null,{"$f":"F83","v":36167.492447291625}]
[null,"Remblais 5 cm latérite, fondations bâtiments…",null,null,2,{"$f":"E83*45*(cout_pelle_h+5*cout_camion_h)","v":36167.492447291625},null,null,null,{"$f":"+E83","v":2},null,null,null,{"$f":"+E83*5","v":10}]
[null,"PELLE 30 T + 5 CAMIONS ou TRACTEURS"]
[]
[]
[]
[null,"Transport des engins + fournitures",null,null,null,{"$f":"+F89","v":40294.231073410738}]
[null,"PORTE CHAR",null,null,12,{"$f":"E89*45*cout_porte_ch_h","v":40294.231073410738},null,null,null,null,null,null,null,null,12]
[]
[null,null,null,null,null,null,"semaines",{"$f":"SUM(H20:H89)","v":24},106,96.11,20,20,42,10,12]
[null,null,null,null,null,null,"stdard / h",{"$f":"cout_D6_h","v":79.403703130576702},{"$f":"cout_scrap_h","v":169.28082484574222},{"$f":"cout_pelle_h","v":51.861027192129193},{"$f":"cout_lame_h","v":79.948667844964646},{"$f":"cout_compacteur_h","v":52.847754354268837},{"$f":"cout_tracteur_h","v":53.61808704956627},{"$f":"cout_camion_h","v":70},{"$f":"cout_porte_ch_h","v":74.618946432242112}]
[null,null,null,null,null,null,"total stdd",{"$f":"+H91*45*H92","v":85755.999381022833},{"$f":"+I91*45*I92","v":807469.5345141904},224296.34955459915,71953.801060468177,47562.978918841953,101338.18452368025,31500,40294.231073410738]
[null,null,null,null,null,null,"réel / h",{"$f":"'CONSOLIDATION TP'!$E$119","v":88.045578246769296},{"$f":"'CONSOLIDATION TP'!$E$17","v":180.22201263362774},{"$f":"'CONSOLIDATION TP'!$E$37","v":58.104154553737679},{"$f":"'CONSOLIDATION TP'!$E$78","v":101.2452231952897},{"$f":"'CONSOLIDATION TP'!$E$57","v":62.726738349728535},{"$f":"'CONSOLIDATION TP'!$E$99","v":51.393222184701393},{"$f":"cout_camion_h","v":70},{"$f":"'CONSOLIDATION TP'!$E$139","v":73.384146432242119}]
[null,null,null,null,null,null,"total réel",{"$f":"+H91*45*H94","v":95089.224506510844},{"$f":"+I91*45*I94","v":859659.00026240433},251297.56323718777,91120.700875760725,56454.064514755679,97133.189929085638,31500,39627.439073410744]
[null,null,null,null,null,null,{"$f":"SUM(H95:O95)","v":1521881.1823991158}]
[null,null,null,null,null,null,{"$f":"+G96-F100","v":111710.10337290214}]
[]
[null,null,null,null,null,null,null,"D6","Scrap","Pelle","Lame","Compact","Tract","Camion","Porte"]
["TOTAL DES RECETTES",null,null,null,null,{"$f":"F6+F10+F18+F24+F28+F32+F36+F46+F50+F56+F60+F64+F68+F73+F78+F40+F82+F88","v":1410171.0790262136},null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
["Chef de chantier",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,{"$f":"+BS101*BR101","v":0}]
["TOTAL DU PERSONNEL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,null,null,null,{"$f":"+BS102*BR102","v":0}]
["SCRAP",null,3,{"$f":"+E103","v":106},{"$f":"E11+E15+E16+E19+E21+E51+E53+E69+E71+E74+E41","v":106},null,null,null,null,null,null,null,null,null,null,null,3,3,3,3,3,3,3,null,null,null,null,null,null,null,3,3,3,3,3,3,3,3,3,3,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,1,1,"TOTAL DES FOURNITURES",null,{"$f":"SUM(BT5:BT102)","v":91180},null,{"$f":"SUM(BV5:BV102)","v":0}]
[]
["PELLES 30 T",null,4,{"$f":"+E105","v":96.11},{"$f":"E15+E16+E21+E25+E29+E33+E37+E53+E57+E61+E65+E74+E80+E83","v":96.11},null,null,null,null,null,null,null,null,null,null,null,3,3,3,4,4,4,4,null,null,null,null,null,null,null,4,4,4,4,4,3,3,3,3,3,3,2,2,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,"SOUS-TRAITES","Q","P.U.","TOTAL","Marge"]
["PELLE 30 T (location)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BR106*BS106","v":0}]
["COMPACTEUR PIED DE MOUTON",null,1,{"$f":"+E107","v":20},{"$f":"E15+E21+E53+E75","v":20},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,null,null,null,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,null,null,null,0]
["COMPACTEUR PIED DE MOUTON (location)"]
["TRACTEUR (exploitation) + BENNE TP",null,3,{"$f":"+E109","v":42},{"$f":"3*(E33+E65)+E14","v":42},null,null,null,null,null,null,null,null,null,null,null,3,3,3,3,3,3,3,null,null,null,null,null,null,null,3,3,3,3,3,3,3,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,1,1,1,null,null,3,3,null,null,null,0]
["BENNE CEREALES (exploitation)"]
["D6",null,1,{"$f":"+E111","v":24},{"$f":"E8+E11+E15+E16+E21+E48+E53+E74","v":24},null,null,null,null,null,null,null,null,null,null,null,1,1,null,null,1,1,1,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,2,2,1,1,null,null,null,0]
[]
["CAMION PORTE CHAR",null,1,{"$f":"+E113","v":12},{"$f":"+E89","v":12},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,1,null,null,null,1,null,null,null,null,1,null,null,null,1,null,null,null,null,1,null,null,null,1,null,null,null,1,null,null,null,1,null,null,null,1,null,null,null,0]
[]
["CAMIONS (location)",null,5,{"$f":"+E115","v":10},{"$f":"5*E83","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,2,null,null,null,0]
[null,null,null,{"$f":"SUM(Q116:BP116)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BR116*BS116","v":0}]
[null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL SOUS-TRAITANTS",null,{"$f":"SUM(BT106:BT116)","v":0}]
["RESTE",null,null,0,null,{"$f":"D118*E118","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RECAPITULATIF",null,"BUDGET",null,"REALISE"]
["SCRAP",null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recettes",null,{"$f":"+F100","v":1410171.0790262136}]
[null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Personnel",null,{"$f":"F102","v":0}]
["PELLES 30 T",null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Matériel",null,{"$f":"F132","v":0}]
[null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fournitures",null,{"$f":"BS103","v":91180}]
["COMPACTEUR PIED DE MOUTON",null,null,{"$f":"SUM(Q123:BP123)","v":0},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sous-traîtants",null,{"$f":"BS117","v":0}]
[null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dépenses",null,{"$f":"SUM(BS120:BT123)","v":91180}]
["TRACTEURS",null,null,{"$f":"SUM(Q125:BP125)","v":0},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Résultat",null,{"$f":"BS119-BS124","v":1318991.0790262136}]
[null,null,null,0,null,0]
["D6",null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MARGE %",null,{"$f":"BS125/BS119","v":0.93534117855901289}]
[null,null,null,0,null,0]
["NIVELLEUSE",null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Validé par :",null,"Chef de chantier",null,"Conducteur Tx"]
[null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"B NICOLAS"]
["BW240",null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Le :",null,"Le :",null,"Le : "]
["TOTAL DU MATERIEL",null,null,null,null,{"$f":"SUM(F103:F131)","v":0},null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,24,25]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COUT / HA"]
[null,null,null,null,"TOTAL",{"$f":"+F132+F102","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+F135/1000","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F151*(1+inflation_ch)^7","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F152*(1+inflation_ch)^10","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F169*(1+inflation_ch)^5","v":0},null,null,{"$f":"F169*(1+inflation_ch)^6","v":0},null,null,{"$f":"F169*(1+inflation_ch)^7","v":0},null,null,{"$f":"F169*(1+inflation_ch)^8","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F170*(1+inflation_ch)^5","v":0},null,null,{"$f":"F170*(1+inflation_ch)^6","v":0},null,null,{"$f":"F170*(1+inflation_ch)^7","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F171*(1+inflation_ch)^10","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F187*(1+inflation_ch)^6","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F241*(1+inflation_ch)^8","v":0},null,null,null,null,null,{"$f":"F241*(1+inflation_ch)^10","v":0}]

{"sheet":"BUDGET N+2 TP","index":21,"n_rows":244,"n_cols":74,"rows_kept":244,"cut":false,"hidden":true,"merged":[[1,61,1,66],[1,72,1,73],[2,16,2,19],[2,20,2,24],[2,25,2,29],[2,30,2,33],[2,34,2,37],[2,38,2,42],[2,43,2,46],[2,47,2,51],[88,0,101,0],[102,5,102,15],[105,68,105,69],[105,70,105,71],[105,72,105,73],[107,72,107,73],[2,52,2,55],[2,56,2,59],[2,60,2,63],[2,64,2,67],[4,0,42,0],[44,0,86,0],[118,72,118,73],[119,68,119,69],[119,70,119,71],[119,72,119,73],[121,70,121,71],[122,70,122,71],[108,72,108,73],[109,72,109,73],[111,72,111,73],[113,72,113,73],[115,72,115,73],[117,72,117,73],[129,68,129,69],[129,70,129,71],[132,68,132,69],[132,70,132,71],[132,72,132,73],[134,68,134,69],[134,70,134,71],[134,72,134,73],[123,70,123,71],[124,70,124,71],[125,70,125,71],[126,68,126,69],[126,70,126,71],[127,68,127,69],[127,70,127,71],[140,70,140,71],[141,0,141,1],[141,37,141,40],[141,62,141,65],[137,5,137,15],[137,20,137,23],[138,37,138,40],[138,62,138,65],[138,70,138,71],[139,0,139,1],[139,37,139,40],[139,62,139,65],[139,70,139,71],[142,0,142,1],[142,5,142,15],[143,0,143,1],[143,5,143,15],[144,0,144,1],[144,5,144,15],[140,0,140,1],[140,37,140,40],[140,62,140,65],[147,16,147,19],[147,20,147,23],[147,24,147,37],[147,41,147,44],[147,45,147,48],[147,49,147,62],[145,0,145,1],[145,5,145,15],[146,0,146,1],[146,2,146,3],[146,5,146,15],[147,0,147,1],[147,2,147,3],[147,5,147,15],[149,49,149,62],[150,0,150,1],[150,5,150,15],[150,20,150,23],[150,45,150,48],[154,5,154,15],[148,41,148,44],[148,45,148,48],[148,49,148,62],[149,0,149,1],[149,5,149,15],[149,16,149,19],[149,20,149,23],[149,24,149,37],[149,41,149,44],[149,45,149,48],[148,0,148,1],[148,2,148,3],[148,5,148,15],[148,16,148,19],[148,20,148,23],[148,24,148,37]]}
[null,"S1 riz : 1 500 ha",null,null,null,"CONDUCTEUR TX :","B, NICOLAS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N° :",1]
[null,"S4 maïs : 1 000 ha",null,null,"Année N+2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DATE :","2011-02-06"]
[null,null,null,null,"45 semaines x 5 jours",null,null,null,null,null,null,null,null,null,null,null,"JUILLET",null,null,null,"AOUT",null,null,null,null,"SEPTEMBRE",null,null,null,null,"OCTOBRE",null,null,null,"NOVEMBRE",null,null,null,"DECEMBRE",null,null,null,null,"JANVIER",null,null,null,"FEVRIER",null,null,null,null,"MARS ",null,null,null,"AVRIL",null,null,null,"MAI",null,null,null,"JUIN"]
[null,"Désignation","U","Q","s","TOTAL","Rend","D6","Scrap","Pelle","Lame","Compact","Tract","Camion","Porte","J",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,"MATERIAUX","Q","P.U.","TOTAL","Q","TOTAL"]
["MAIS"]
[null,"Défrichage S4 C et D","ha",null,null,null,{"$f":"F6/D6","v":{"$error":"#DIV/0!"}}]
[null,"Déblais arbres et terre arable"]
[null,"D6"]
[]
[null,"Piste 5 m S4 A, B, C et D","Km",null,null,null,{"$f":"F10/D10","v":{"$error":"#DIV/0!"}}]
[null,"Remblais 30 cm terre","m3",null,{"$f":"+D11/G11/5","v":0},null,1000]
[null,"PELLE 30T + COMPACTEUR + D6 + SCRAP"]
[]
[null,"Canal 4 200 m3/h S4 B","Km",null,null,null,{"$f":"F14/D14","v":{"$error":"#DIV/0!"}}]
[null,"Remblais terre argileuse","m3",null,{"$f":"+D15/G15/5","v":0},null,1000]
[null,"PELLE 30T + COMPACTEUR + D6 + SCRAP"]
[]
[null,"Canal 4 200 m3/h S4 C","Km",null,null,null,{"$f":"F18/D18","v":{"$error":"#DIV/0!"}}]
[null,"Déblais terre arable","m3",null,{"$f":"ROUND(D19/G19/5,0)","v":0},null,1000]
[null,"SCRAP"]
[null,"Remblais terre argileuse","m3",null,{"$f":"+D21/G21/5","v":0},null,1000]
[null,"PELLE 30T + COMPACTEUR + D6 + SCRAP"]
[]
[null,"Canaux secondaires S4 C","Km",null,null,null,{"$f":"F24/D24","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prises drains"]
[null,"Déblais terre arable","m3",null,{"$f":"+D25/G25/5","v":0},null,500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ouvrage à vanne",{"$f":"1000/5","v":200},80,{"$f":"BR25*BS25","v":16000}]
[null," PELLE 30T ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Buses 200 mm",{"$f":"1000/5*2","v":400},30,{"$f":"BR26*BS26","v":12000}]
[]
[null,"Collecteur de drains S4 B et C","Km",null,null,null,{"$f":"F28/D28","v":{"$error":"#DIV/0!"}}]
[null,"Déblais terre arable","m3",null,{"$f":"+D29/G29/5","v":0},null,500]
[null," PELLE 30T + 3 TRACTEURS OU CAMIONS"]
[]
[null,"Tranchés canalisations S4 B","km",null,null,null,{"$f":"F32/D32","v":{"$error":"#DIV/0!"}}]
[null,"Déblais terre arable","m3",null,{"$f":"ROUND(D33/G33/5,0)","v":0},null,500]
[null," PELLE 30T "]
[]
[null,"Drains S4 B","Km",null,null,null,{"$f":"F36/D36","v":{"$error":"#DIV/0!"}}]
[null,"Déblais terre arable","m3",null,{"$f":"+D37/G37/5","v":0},null,500]
[null," PELLE 30T "]
[]
[null,"Autres travaux  S4 A et B"]
[null,"Remblais 5 cm latérite, fondations bâtiments…"]
[null,"PELLE 30 T + 5 CAMIONS ou TRACTEURS"]
[]
[]
["RIZ"]
[null,"Piste 5 m S1 B","Km",{"$f":"47+5","v":52},null,{"$f":"F47","v":144669.9697891665},{"$f":"F46/D46","v":2782.1148036378172}]
[null,"Remblais 15 cm latérite","m3",{"$f":"D46*5000*0.1","v":26000},{"$f":"ROUND(D47/G47/5,0)","v":8},{"$f":"E47*45*(cout_pelle_h+5*cout_camion_h)","v":144669.9697891665},650,null,null,{"$f":"+E47","v":8},null,null,null,{"$f":"+E47*5","v":40}]
[null,"PELLE 30 t + 5 CAMIONS ou TRACTEURS"]
[]
[null,"Canal 9 000 / 4 500 m3/h S1 C","Km",6,null,{"$f":"SUM(F51:F54)","v":283975.6052323273},{"$f":"F50/D50","v":47329.267538721215}]
[null,"Déblais terre arable","m3",{"$f":"D50*'COUPES TP'!AK30","v":19800},{"$f":"ROUND(D51/G51/5,0)","v":4},{"$f":"E51*45*(cout_scrap_h)","v":30470.5484722336},1000,null,{"$f":"+E51","v":4}]
[null,"SCRAP"]
[null,"Remblais terre argileuse",null,null,null,null,1000]
[null,"PELLE 30T + COMPACTEUR + D6 + SCRAP","m3",{"$f":"D50*'COUPES TP'!AK31","v":63000},13,{"$f":"E54*45*(cout_pelle_h+cout_compacteur_h+cout_lame_h+cout_D6_h+cout_scrap_h)","v":253505.05676009372},1000,{"$f":"+E54","v":13},{"$f":"+E54","v":13},{"$f":"+E54","v":13},{"$f":"+E54","v":13},{"$f":"+E54","v":13}]
[]
[null,"Canaux secondaires S1 C","Km",45,null,{"$f":"SUM(F57:F58)","v":77398.693507213407},{"$f":"F56/D56","v":1719.9709668269645}]
[null,"Déblais terre arable","m3",{"$f":"D56*'COUPES TP'!AK53","v":82912.5},{"$f":"+D57/G57/5","v":33.164999999999999},{"$f":"E57*45*(cout_pelle_h)","v":77398.693507213407},500,null,null,{"$f":"+E57","v":33.164999999999999}]
[null," PELLE 30T "]
[]
[null,"Drains 45 km, S1 C","Km",45,null,{"$f":"SUM(F61:F62)","v":42007.432025624643},{"$f":"F60/D60","v":933.49848945832537}]
[null,"Déblais terre arable","m3",{"$f":"D60*'COUPES TP'!AK81","v":45000},{"$f":"+D61/G61/5","v":18},{"$f":"E61*45*(cout_pelle_h)","v":42007.432025624643},500,null,null,{"$f":"+E61","v":18}]
[null," PELLE 30T "]
[]
[null,"Collecteur de drains S1 C","Km",9,null,{"$f":"SUM(F65:F66)","v":134010.63165472166},{"$f":"F64/D64","v":14890.070183857963}]
[null,"Déblais terre arable","ML",{"$f":"D64*'COUPES TP'!AK66","v":33750},{"$f":"ROUND(D65/G65/5,0)","v":14},{"$f":"E65*45*(cout_pelle_h+3*cout_tracteur_h)","v":134010.63165472166},500,null,null,{"$f":"+E65","v":14},null,null,{"$f":"+E65*3","v":42}]
[null," PELLE 30T + 3 TRACTEURS"]
[]
[null,"Planage et diguettes S 1C","ha",{"$f":"D71+D69","v":1200},{"$f":"E71+E69","v":64},{"$f":"SUM(F69:F71)","v":487528.77555573761},{"$f":"F68/D68","v":406.27397962978137}]
[null,"Déblais remblais terre arable","ha",{"$f":"G69*5*E69","v":720},32,{"$f":"E69*45*(cout_scrap_h)","v":243764.3877778688},{"$f":"3*9/6","v":4.5},null,{"$f":"+E69","v":32}]
[null,"SCRAP + 2 lames ferme"]
[null,"SCRAP + 1 lame ferme",null,{"$f":"G71*5*E71","v":480},32,{"$f":"E71*45*(cout_scrap_h)","v":243764.3877778688},{"$f":"2*9/6","v":3},null,{"$f":"+E71","v":32}]
[]
[null,"Piste 5 m S1 C","Km",47,null,{"$f":"SUM(F74:F78)","v":419625.45442896045},{"$f":"F73/D73","v":8928.2011580629878}]
[null,"Remblais 30 cm terre","m3",{"$f":"D73*5000*0.3","v":70500},{"$f":"+D74/G74/5","v":14.1},{"$f":"E74*45*(cout_pelle_h+cout_compacteur_h+cout_lame_h+cout_D6_h+cout_scrap_h)","v":274955.48463979398},1000,{"$f":"+E74","v":14.1},{"$f":"+E74","v":14.1},{"$f":"+E74","v":14.1},{"$f":"+E74","v":14.1},{"$f":"+E74","v":14.1}]
[null,"PELLE 30T + COMPACTEUR + D6 + SCRAP"]
[]
[null,"Remblais 15 cm latérite","m3",{"$f":"D73*5000*0.1","v":23500},{"$f":"ROUND(D77/G77/5,0)","v":8},{"$f":"E77*45*(cout_pelle_h+5*cout_camion_h)","v":144669.9697891665},600,null,null,{"$f":"+E77","v":8},null,null,null,{"$f":"+E77*5","v":40}]
[null,"PELLE 30 t + 5 CAMIONS ou TRACTEURS"]
[]
[null,"Partiteurs, prises, ponts S1 C","ha",1500,null,{"$f":"SUM(F81:F82)","v":56009.909367499531},{"$f":"F80/D80","v":37.339939578333023}]
[null,"Déblais/remblais terre arable"]
[null," PELLE 30T ",null,null,24,{"$f":"E82*45*(cout_pelle_h)","v":56009.909367499531},null,null,null,{"$f":"+E82","v":24}]
[]
[null,"Autres travaux  S1 C",null,null,null,{"$f":"F85","v":36167.492447291625}]
[null,"Remblais 5 cm latérite, fondations bâtiments…",null,null,2,{"$f":"E85*45*(cout_pelle_h+5*cout_camion_h)","v":36167.492447291625},null,null,null,{"$f":"+E85","v":2},null,null,null,{"$f":"+E85*5","v":10}]
[null,"PELLE 30 t + 5 CAMIONS ou TRACTEURS"]
[]
[]
[]
[null,"Transport des engins + fournitures",null,null,null,{"$f":"+F91","v":40294.231073410738}]
[null,"PORTE CHAR",null,null,12,{"$f":"E91*45*cout_porte_ch_h","v":40294.231073410738},null,null,null,null,null,null,null,null,{"$f":"+E91","v":12}]
[]
[null,null,null,null,null,null,"semaines",{"$f":"SUM(H22:H91)","v":27.1},95.1,134.26499999999999,27.1,27.1,42,90,12]
[null,null,null,null,null,null,"stdard / h",{"$f":"cout_D6_h","v":79.403703130576702},{"$f":"cout_scrap_h","v":169.28082484574222},{"$f":"cout_pelle_h","v":51.861027192129193},{"$f":"cout_lame_h","v":79.948667844964646},{"$f":"cout_compacteur_h","v":52.847754354268837},{"$f":"cout_tracteur_h","v":53.61808704956627},{"$f":"cout_camion_h","v":70},{"$f":"cout_porte_ch_h","v":74.618946432242112}]
[null,null,null,null,null,null,"total stdd",{"$f":"+H93*45*H94","v":96832.815967738294},{"$f":"+I93*45*I94","v":724437.28992735385},313340.43671780516,97497.400436934389,64447.836435030847,101338.18452368025,283500,40294.231073410738]
[null,null,null,null,null,null,"réel / h",{"$f":"'CONSOLIDATION TP'!$F$119","v":81.813865035319012},{"$f":"'CONSOLIDATION TP'!$F$17","v":165.54115606989504},{"$f":"'CONSOLIDATION TP'!$F$37","v":49.326904972066387},{"$f":"'CONSOLIDATION TP'!$F$78","v":83.752073614612058},{"$f":"'CONSOLIDATION TP'!$F$57","v":54.612067132016364},{"$f":"'CONSOLIDATION TP'!$F$99","v":51.393222184701393},{"$f":"cout_camion_h","v":70},{"$f":"'CONSOLIDATION TP'!$F$139","v":73.384146432242119}]
[null,null,null,null,null,null,"total réel",{"$f":"+H93*45*H96","v":99772.008410571536},{"$f":"+I93*45*I96","v":708433.37740111584},298029.46032335219,102135.65377301941,66599.415867493954,97133.189929085638,283500,39627.439073410744]
[null,null,null,null,null,null,{"$f":"SUM(H97:O97)","v":1695230.5447780492}]
[null,null,null,null,null,null,{"$f":"+G98-F103","v":-26457.650303904666},{"$f":"+H95-H97","v":-2939.1924428332422},{"$f":"+I95-I97","v":16003.912526238011},{"$f":"+J95-J97","v":15310.97639445297},-4638.2533360850211,-2151.5794324631061,4204.9945945946092,0,666.791999999994]
[]
[]
[null,null,null,null,null,null,null,"D6","Scrap","Pelle","Lame","Compact","Tract","Camion","Porte"]
["TOTAL DES RECETTES",null,null,null,null,{"$f":"F6+F10+F14+F24+F28+F32+F18+F36+F40+F46+F50+F56+F60+F64+F68+F73+F80+F84+F90","v":1721688.1950819539},null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
["Chef de chantier",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,{"$f":"+BS104*BR104","v":0}]
["TOTAL DU PERSONNEL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,null,null,null,{"$f":"+BS105*BR105","v":0}]
["SCRAP",null,3,{"$f":"+E106","v":95.1},{"$f":"E11+E15+E19+E21+E51+E54+E69+E71+E74","v":95.1},null,null,null,null,null,null,null,null,null,null,null,3,3,3,3,3,3,3,null,null,null,null,null,null,null,3,3,3,3,3,3,3,3,3,3,2,2,3,3,3,3,3,3,3,3,3,3,3,3,3,1,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL DES FOURNITURES",null,{"$f":"SUM(BT5:BT105)","v":28000},null,{"$f":"SUM(BV5:BV105)","v":0}]
[]
["PELLE 30 T",null,4,{"$f":"+E108","v":134.26499999999999},{"$f":"E11+E15+E29+E33+E21+E25+E37+E41+E47+E54+E57+E61+E65+E74+E77+E82+E85","v":134.26499999999999},null,null,null,null,null,null,null,null,null,null,null,2,2,2,2,3,3,3,null,null,null,null,null,null,null,3,3,4,4,4,4,4,4,4,4,3,3,4,4,4,4,3,3,3,3,3,3,3,3,3,3,2,2,2,2,2,3,3,3,2,2,2,3,"SOUS-TRAITES","Q","P.U.","TOTAL","Marge"]
["PELLE 30 T (location)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BR109*BS109","v":0}]
["COMPACTEUR PIED DE MOUTON",null,1,{"$f":"+E110","v":27.1},{"$f":"E11+E15+E21+E54+E74","v":27.1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,1,1,1,1,1,1,1,1,1,null,null,null,0]
["COMPACTEUR PIED DE MOUTON (location)",null,1,{"$f":"SUM(Q111:BP111)-3","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
["TRACTEUR (exploitation) + BENNE TP",null,3,{"$f":"+E112","v":42},{"$f":"3*(E29+E65)","v":42},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,3,3,null,null,null,null,null,null,null,3,3,3,3,3,3,3,3,3,3,3,null,null,null,3,3,null,null,null,null,null,null,null,null,null,3,3,3,3,3,3,3,3,3,3,3,3,3,null,null,null,0]
[]
["D6",null,1,{"$f":"+E114","v":27.1},{"$f":"E8+E11+E15+E21+E54+E74","v":27.1},null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,1,1,1,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
["CAMION PORTE CHAR",null,1,{"$f":"+E116","v":12},{"$f":"+E91","v":12},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,1,null,null,null,1,null,null,null,null,1,null,null,null,1,null,null,null,null,1,null,null,null,1,null,null,null,1,null,null,null,1,null,null,null,1,null,null,null,0]
[]
["CAMIONS (location)",null,5,{"$f":"+E118","v":90},{"$f":"5*(E41+E47+E77+E85)","v":90},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,2,null,null,null,null,null,null,null,null,null,2,2,2,2,2,2,7,7,7,7,7,7,7,null,null,null,0]
[null,null,null,{"$f":"SUM(Q119:BP119)","v":0},null,{"$f":"D119*E119","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BR119*BS119","v":0}]
[null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL SOUS-TRAITANTS",null,{"$f":"SUM(BT109:BT119)","v":0}]
["RESTE",null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RECAPITULATIF",null,"BUDGET",null,"REALISE"]
["SCRAP",null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recettes",null,{"$f":"+F103","v":1721688.1950819539}]
[null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Personnel",null,{"$f":"F105","v":0}]
["PELLES 30 T",null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Matériel",null,{"$f":"F135","v":0}]
[null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fournitures",null,{"$f":"BS106","v":28000}]
["COMPACTEUR PIED DE MOUTON",null,null,{"$f":"SUM(Q126:BP126)","v":0},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sous-traîtants",null,{"$f":"BS120","v":0}]
[null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dépenses",null,{"$f":"SUM(BS123:BT126)","v":28000}]
["TRACTEURS",null,null,{"$f":"SUM(Q128:BP128)","v":0},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Résultat",null,{"$f":"BS122-BS127","v":1693688.1950819539}]
[null,null,null,0,null,0]
["D6",null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MARGE %",null,{"$f":"BS128/BS122","v":0.98373689261506081}]
[null,null,null,0,null,0]
["NIVELLEUSE",null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Validé par :",null,"Chef de chantier",null,"Conducteur Tx"]
[null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"B NICOLAS"]
["BW240",null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Le :",null,"Le :",null,"Le : "]
["TOTAL DU MATERIEL",null,null,null,null,{"$f":"SUM(F106:F134)","v":0},null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,24,25]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COUT / HA"]
[null,null,null,null,"TOTAL",{"$f":"+F135+F105","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+F138/1000","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F154*(1+inflation_ch)^7","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F155*(1+inflation_ch)^10","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F172*(1+inflation_ch)^5","v":0},null,null,{"$f":"F172*(1+inflation_ch)^6","v":0},null,null,{"$f":"F172*(1+inflation_ch)^7","v":0},null,null,{"$f":"F172*(1+inflation_ch)^8","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F173*(1+inflation_ch)^5","v":0},null,null,{"$f":"F173*(1+inflation_ch)^6","v":0},null,null,{"$f":"F173*(1+inflation_ch)^7","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F174*(1+inflation_ch)^10","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F190*(1+inflation_ch)^6","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F244*(1+inflation_ch)^8","v":0},null,null,null,null,null,{"$f":"F244*(1+inflation_ch)^10","v":0}]

{"sheet":"BUDGET N+3 TP","index":22,"n_rows":235,"n_cols":66,"rows_kept":235,"cut":false,"hidden":true,"merged":[[4,0,30,0],[32,0,92,0],[1,53,1,58],[1,64,1,65],[2,8,2,11],[2,12,2,16],[2,17,2,21],[2,22,2,25],[2,26,2,29],[2,30,2,34],[2,35,2,38],[2,39,2,43],[93,5,93,7],[96,60,96,61],[96,62,96,63],[96,64,96,65],[98,64,98,65],[99,64,99,65],[2,44,2,47],[2,48,2,51],[2,52,2,55],[2,56,2,59],[110,60,110,61],[110,62,110,63],[110,64,110,65],[112,62,112,63],[113,62,113,63],[114,62,114,63],[100,64,100,65],[102,64,102,65],[104,64,104,65],[106,64,106,65],[108,64,108,65],[109,64,109,65],[120,60,120,61],[120,62,120,63],[123,60,123,61],[123,62,123,63],[123,64,123,65],[125,60,125,61],[125,62,125,63],[125,64,125,65],[115,62,115,63],[116,62,116,63],[117,60,117,61],[117,62,117,63],[118,60,118,61],[118,62,118,63],[131,62,131,63],[132,0,132,1],[132,29,132,32],[132,54,132,57],[128,5,128,7],[128,12,128,15],[129,29,129,32],[129,54,129,57],[129,62,129,63],[130,0,130,1],[130,29,130,32],[130,54,130,57],[130,62,130,63],[133,0,133,1],[133,5,133,7],[134,0,134,1],[134,5,134,7],[135,0,135,1],[135,5,135,7],[131,0,131,1],[131,29,131,32],[131,54,131,57],[138,8,138,11],[138,12,138,15],[138,16,138,29],[138,33,138,36],[138,37,138,40],[138,41,138,54],[136,0,136,1],[136,5,136,7],[137,0,137,1],[137,2,137,3],[137,5,137,7],[138,0,138,1],[138,2,138,3],[138,5,138,7],[140,41,140,54],[141,0,141,1],[141,5,141,7],[141,12,141,15],[141,37,141,40],[145,5,145,7],[139,33,139,36],[139,37,139,40],[139,41,139,54],[140,0,140,1],[140,5,140,7],[140,8,140,11],[140,12,140,15],[140,16,140,29],[140,33,140,36],[140,37,140,40],[139,0,139,1],[139,2,139,3],[139,5,139,7],[139,8,139,11],[139,12,139,15],[139,16,139,29]]}
[null,null,null,null,null,"CONDUCTEUR TX :","B, NICOLAS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N° :",1]
[null,"S4 maïs : 1 000 ha",null,null,"Année N+3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DATE :","2011-02-06"]
[null,null,null,null,"45 semaines x 5 jours",null,null,null,"JUILLET",null,null,null,"AOUT",null,null,null,null,"SEPTEMBRE",null,null,null,null,"OCTOBRE",null,null,null,"NOVEMBRE",null,null,null,"DECEMBRE",null,null,null,null,"JANVIER",null,null,null,"FEVRIER",null,null,null,null,"MARS ",null,null,null,"AVRIL",null,null,null,"MAI",null,null,null,"JUIN"]
[null,"Désignation","U","Q","s","TOTAL","Rend","J",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,"MATERIAUX","Q","P.U.","TOTAL","Q","TOTAL"]
["MAIS"]
[null,"Piste 5 m S4 A et B","Km",40,null,null,{"$f":"F6/D6","v":0}]
[null,"Remblais 15cm latérite","m3",{"$f":"D6*5000*0.1","v":20000},{"$f":"+D7/G7/5","v":6.666666666666667},null,600]
[null,"PELLE 30 t + 5 CAMIONS"]
[]
[null,"Canal 4 200 m3/h S4 D","Km",5,null,null,{"$f":"F10/D10","v":0}]
[null,"Déblais terre arable","m3",15000,{"$f":"ROUND(D11/G11/5,0)","v":3},null,1000]
[null,"SCRAP"]
[null,"Remblais terre argileuse","m3",43750,{"$f":"+D13/G13/5","v":8.75},null,1000]
[null,"PELLE 30T + COMPACTEUR + D6 + SCRAP"]
[]
[null,"Canaux secondaires S4 D","Km",10,null,null,{"$f":"F16/D16","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prises drains"]
[null,"Déblais terre arable","m3",18425,{"$f":"+D17/G17/5","v":7.37},null,500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ouvrage à vanne",{"$f":"1000/5","v":200},80,{"$f":"BJ17*BK17","v":16000}]
[null," PELLE 30T ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Buses 200 mm",{"$f":"1000/5*2","v":400},30,{"$f":"BJ18*BK18","v":12000}]
[]
[null,"Drains S4 C et D","Km",{"$f":"30+30","v":60},null,null,{"$f":"F20/D20","v":0}]
[null,"Déblais terre arable","m3",60000,{"$f":"+D21/G21/5","v":24},null,500]
[null," PELLE 30T "]
[null,null,"m3"]
[null,"Collecteur drains S4 D","Km",6,null,null,{"$f":"F24/D24","v":0}]
[null,"Déblais terre arable","ML",22500,{"$f":"ROUND(D25/G25/5,0)","v":9},null,500]
[null," PELLE 30T  + TRACTEURS","m3"]
[]
[null,"Tranchés canalisations S4 C","Km",12,null,null,{"$f":"F28/D28","v":0}]
[null,"Déblais terre arable","m3",{"$f":"D28*1000","v":12000},{"$f":"ROUND(D29/G29/5,0)","v":5},null,500]
[null," PELLE 30T "]
[]
[]
[]
[null,"Transport des engins + fournitures"]
[null,"PORTE CHAR",null,null,3]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["TOTAL DES RECETTES",null,null,null,null,{"$f":"F6+F10+F16+F20+F24+F28+F34","v":0},null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
["Chef de chantier",null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,{"$f":"+BK95*BJ95","v":0}]
["TOTAL DU PERSONNEL",null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,null,null,null,{"$f":"+BK96*BJ96","v":0}]
["SCRAP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL DES FOURNITURES",null,{"$f":"SUM(BL5:BL96)","v":28000},null,{"$f":"SUM(BN5:BN96)","v":0}]
[]
["PELLE 30 T",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SOUS-TRAITES","Q","P.U.","TOTAL","Marge"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ100*BK100","v":0}]
["COMPACTEUR PIED DE MOUTON + LAME NIVELEUSE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
["TRACTEUR (exploitation) + BENNE TP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
["D6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
["CAMION PORTE CHAR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
["CAMIONS (location)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ110*BK110","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL SOUS-TRAITANTS",null,{"$f":"SUM(BL100:BL110)","v":0}]
["RESTE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RECAPITULATIF",null,"BUDGET",null,"REALISE"]
["SCRAP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recettes",null,{"$f":"+F94","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Personnel",null,{"$f":"F96","v":0}]
["PELLES 30 T",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Matériel",null,{"$f":"F126","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fournitures",null,{"$f":"BK97","v":28000}]
["COMPACTEUR PIED DE MOUTON",null,null,{"$f":"SUM(I117:BH117)","v":0},null,{"$f":"D117*E117","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sous-traîtants",null,{"$f":"BK111","v":0}]
[null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dépenses",null,{"$f":"SUM(BK114:BL117)","v":28000}]
["TRACTEURS",null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Résultat",null,{"$f":"BK113-BK118","v":-28000}]
[null,null,null,0,null,0]
["D6",null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MARGE %",null,{"$f":"BK119/BK113","v":{"$error":"#DIV/0!"}}]
[null,null,null,0,null,0]
["NIVELLEUSE",null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Validé par :",null,"Chef de chantier",null,"Conducteur Tx"]
[null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"B NICOLAS"]
["BW240",null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Le :",null,"Le :",null,"Le : "]
["TOTAL DU MATERIEL",null,null,null,null,{"$f":"SUM(F97:F125)","v":0},null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,24,25]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"COUT / HA"]
[null,null,null,null,"TOTAL",{"$f":"+F126+F96","v":0},null,null,null,null,null,null,{"$f":"+F129/1000","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F145*(1+inflation_ch)^7","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F146*(1+inflation_ch)^10","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F163*(1+inflation_ch)^5","v":0},null,null,{"$f":"F163*(1+inflation_ch)^6","v":0},null,null,{"$f":"F163*(1+inflation_ch)^7","v":0},null,null,{"$f":"F163*(1+inflation_ch)^8","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F164*(1+inflation_ch)^5","v":0},null,null,{"$f":"F164*(1+inflation_ch)^6","v":0},null,null,{"$f":"F164*(1+inflation_ch)^7","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F165*(1+inflation_ch)^10","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F181*(1+inflation_ch)^6","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F235*(1+inflation_ch)^8","v":0},null,null,null,null,null,{"$f":"F235*(1+inflation_ch)^10","v":0}]

{"sheet":"BUDGET N+4 TP","index":23,"n_rows":235,"n_cols":66,"rows_kept":235,"cut":false,"hidden":true,"merged":[[4,0,16,0],[18,0,92,0],[1,53,1,58],[1,64,1,65],[2,8,2,11],[2,12,2,16],[2,17,2,21],[2,22,2,25],[2,26,2,29],[2,30,2,34],[2,35,2,38],[2,39,2,43],[93,5,93,7],[96,60,96,61],[96,62,96,63],[96,64,96,65],[98,64,98,65],[99,64,99,65],[2,44,2,47],[2,48,2,51],[2,52,2,55],[2,56,2,59],[110,60,110,61],[110,62,110,63],[110,64,110,65],[112,62,112,63],[113,62,113,63],[114,62,114,63],[100,64,100,65],[102,64,102,65],[104,64,104,65],[106,64,106,65],[108,64,108,65],[109,64,109,65],[120,60,120,61],[120,62,120,63],[123,60,123,61],[123,62,123,63],[123,64,123,65],[125,60,125,61],[125,62,125,63],[125,64,125,65],[115,62,115,63],[116,62,116,63],[117,60,117,61],[117,62,117,63],[118,60,118,61],[118,62,118,63],[131,62,131,63],[132,0,132,1],[132,29,132,32],[132,54,132,57],[128,5,128,7],[128,12,128,15],[129,29,129,32],[129,54,129,57],[129,62,129,63],[130,0,130,1],[130,29,130,32],[130,54,130,57],[130,62,130,63],[133,0,133,1],[133,5,133,7],[134,0,134,1],[134,5,134,7],[135,0,135,1],[135,5,135,7],[131,0,131,1],[131,29,131,32],[131,54,131,57],[138,8,138,11],[138,12,138,15],[138,16,138,29],[138,33,138,36],[138,37,138,40],[138,41,138,54],[136,0,136,1],[136,5,136,7],[137,0,137,1],[137,2,137,3],[137,5,137,7],[138,0,138,1],[138,2,138,3],[138,5,138,7],[140,41,140,54],[141,0,141,1],[141,5,141,7],[141,12,141,15],[141,37,141,40],[145,5,145,7],[139,33,139,36],[139,37,139,40],[139,41,139,54],[140,0,140,1],[140,5,140,7],[140,8,140,11],[140,12,140,15],[140,16,140,29],[140,33,140,36],[140,37,140,40],[139,0,139,1],[139,2,139,3],[139,5,139,7],[139,8,139,11],[139,12,139,15],[139,16,139,29]]}
[null,null,null,null,null,"CONDUCTEUR TX :","B, NICOLAS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N° :",1]
[null,"S4 maïs : 1 000 ha",null,null,"Année N+4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DATE :","2011-02-06"]
[null,null,null,null,"45 semaines x 5 jours",null,null,null,"JUILLET",null,null,null,"AOUT",null,null,null,null,"SEPTEMBRE",null,null,null,null,"OCTOBRE",null,null,null,"NOVEMBRE",null,null,null,"DECEMBRE",null,null,null,null,"JANVIER",null,null,null,"FEVRIER",null,null,null,null,"MARS ",null,null,null,"AVRIL",null,null,null,"MAI",null,null,null,"JUIN"]
[null,"Désignation","U","Q","s","TOTAL","Rend","J",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,"MATERIAUX","Q","P.U.","TOTAL","Q","TOTAL"]
["MAIS"]
[null,"Piste 5 m S4 C et D","Km",40,null,null,{"$f":"F6/D6","v":0}]
[null,"Remblais 10 cm latérite","m3",{"$f":"D6*5000*0.1","v":20000},{"$f":"+D7/G7/5","v":6.666666666666667},null,600]
[null,"PELLE 30 t + 5 CAMIONS"]
[]
[null,"Tranchés canalisations S4 D","Km",12,null,null,{"$f":"F10/D10","v":0}]
[null,"Déblais terre arable","m3",{"$f":"D10*1000","v":12000},{"$f":"ROUND(D11/G11/5,0)","v":5},null,500]
[null," PELLE 30T "]
[]
[null,"Autres travaux  S4 C et D"]
[null,"Remblais 5 cm latérite, fondations bâtiments…",null,null,4]
[null,"PELLE 30 T + 5 CAMIONS"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["TOTAL DES RECETTES",null,null,null,null,{"$f":"F6+F10+F14","v":0},null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
["Chef de chantier",null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,{"$f":"+BK95*BJ95","v":0}]
["TOTAL DU PERSONNEL",null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,null,null,null,{"$f":"+BK96*BJ96","v":0}]
["SCRAP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL DES FOURNITURES",null,{"$f":"SUM(BL5:BL96)","v":0},null,{"$f":"SUM(BN5:BN96)","v":0}]
[]
["PELLES 30 T",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SOUS-TRAITES","Q","P.U.","TOTAL","Marge"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ100*BK100","v":0}]
["COMPACTEUR PIED DE MOUTON + LAME NIVELEUSE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
["TRACTEUR (exploitation) + BENNE TP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
["D6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
["CAMION PORTE CHAR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
["CAMIONS (location)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ110*BK110","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL SOUS-TRAITANTS",null,{"$f":"SUM(BL100:BL110)","v":0}]
["RESTE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RECAPITULATIF",null,"BUDGET",null,"REALISE"]
["SCRAP",null,null,{"$f":"SUM(I113:BH113)","v":0},null,{"$f":"D113*E113","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recettes",null,{"$f":"+F94","v":0}]
[null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Personnel",null,{"$f":"F96","v":0}]
["PELLES 30 T",null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Matériel",null,{"$f":"F126","v":0}]
[null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fournitures",null,{"$f":"BK97","v":0}]
["COMPACTEUR PIED DE MOUTON",null,null,{"$f":"SUM(I117:BH117)","v":0},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sous-traîtants",null,{"$f":"BK111","v":0}]
[null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dépenses",null,{"$f":"SUM(BK114:BL117)","v":0}]
["TRACTEURS",null,null,{"$f":"SUM(I119:BH119)","v":0},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Résultat",null,{"$f":"BK113-BK118","v":0}]
[null,null,null,0,null,0]
["D6",null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MARGE %",null,{"$f":"BK119/BK113","v":{"$error":"#DIV/0!"}}]
[null,null,null,0,null,0]
["NIVELLEUSE",null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Validé par :",null,"Chef de chantier",null,"Conducteur Tx"]
[null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"B NICOLAS"]
["BW240",null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Le :",null,"Le :",null,"Le : "]
["TOTAL DU MATERIEL",null,null,null,null,{"$f":"SUM(F97:F125)","v":0},null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,24,25]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"COUT / HA"]
[null,null,null,null,"TOTAL",{"$f":"+F126+F96","v":0},null,null,null,null,null,null,{"$f":"+F129/1000","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F145*(1+inflation_ch)^7","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F146*(1+inflation_ch)^10","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F163*(1+inflation_ch)^5","v":0},null,null,{"$f":"F163*(1+inflation_ch)^6","v":0},null,null,{"$f":"F163*(1+inflation_ch)^7","v":0},null,null,{"$f":"F163*(1+inflation_ch)^8","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F164*(1+inflation_ch)^5","v":0},null,null,{"$f":"F164*(1+inflation_ch)^6","v":0},null,null,{"$f":"F164*(1+inflation_ch)^7","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F165*(1+inflation_ch)^10","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F181*(1+inflation_ch)^6","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F235*(1+inflation_ch)^8","v":0},null,null,null,null,null,{"$f":"F235*(1+inflation_ch)^10","v":0}]

{"sheet":"COUPES TP","index":24,"n_rows":235,"n_cols":37,"rows_kept":235,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[]
[null,"Coupe Digue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pente 3/4",null,null,null,null,null,null,null,"Volume"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"m3/km"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Déblais",{"$f":"0.6*9*1000","v":5399.9999999999991}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Remblais",{"$f":"(0.6*9*1000)+(3+9)*1.5/2*1000","v":14400}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Delta",{"$f":"+AK9-AK8","v":9000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Latérite sur 5 cm",{"$f":"2*0.15*1000","v":300}]
[]
[]
[]
[]
[]
[null,"Coupe canal principal : 9 000 m3/h",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pente 1/2"]
[null,"Section = 7,15 m²"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Déblais",{"$f":"13*0.3*1000","v":3900}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Remblais",{"$f":"13*0.3*1000+(((4.5+2)*1.4/2)*1000)*2","v":13000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Delta",{"$f":"+AK20-AK19","v":9100}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Latérite sur 5 cm",{"$f":"4*0.05*1000","v":200}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Buse","2 x 2000 mm"]
[]
[]
[]
[null,"Coupe canal principal : 6 000 m3/h",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pente 1/2"]
[null,"Section = 4,5 m²"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Déblais",{"$f":"11*0.3*1000","v":3300}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Remblais",{"$f":"11*0.3*1000+(((4+2)*1.2/2)*1000)*2","v":10500}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Delta",{"$f":"+AK31-AK30","v":7200}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Latérite sur 5 cm",{"$f":"4*0.05*1000","v":200}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Buse","2000 mm"]
[]
[]
[]
[]
[]
[null,"Coupe canal principal : 4 200 m3/h",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pente 1/2"]
[null,"Section = 3,15 m²"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Déblais",{"$f":"10*0.3*1000","v":3000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Remblais",{"$f":"10*0.3*1000+(((3.75+2)*1/2)*1000)*2","v":8750}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Delta",{"$f":"+AK43-AK42","v":5750}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Latérite sur 5 cm",{"$f":"4*0.05*1000","v":200}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Buse","2000 mm"]
[]
[]
[]
[]
[null,"Coupe canaux secondaires : 1 500 m3/h (ou 2500 m3/h maïs = 8 pivots)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pente 1/2"]
[null,"Section = 1,2 m²"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Déblais",{"$f":"(3.5+2)*0.67/2*1000","v":1842.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Remblais",{"$f":"2*((1+2)*0.6/2)*1000","v":1799.9999999999998}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Buse (50 % longueur)","1200 mm"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Buse (50 % longueur)","800 mm"]
[]
[]
[]
[]
[null,"Note : section 0,7 m² sur 50% de la longueur (partie aval)"]
[]
[null,"Coupe collecteur de drains : 2 000 m3/h"]
[null,"Section = 1,4 m²"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Déblai",{"$f":"(5*1.5/2)*1000","v":3750}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Remblai",{"$f":"2*(3*0.6/2)*1000","v":1799.9999999999998}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Delta",{"$f":"+AK67-AK66","v":-1950.0000000000002}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Buse","1200 mm"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Coupe drain : 400 m3/h"]
[null,"Section = 0,3 m²"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Déblai",1000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Remblai",1000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Delta",{"$f":"+AK82-AK81","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Buse (50 % longueur)","800 mm"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Buse (50 % longueur)","500 mm"]
[]
[]
[]
[]
[]
[]
[null,"Note : section 0,15 m² sur 50% de la longueur (partie amont)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F145*(1+inflation_ch)^7","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F146*(1+inflation_ch)^10","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F163*(1+inflation_ch)^5","v":0},null,null,{"$f":"F163*(1+inflation_ch)^6","v":0},null,null,{"$f":"F163*(1+inflation_ch)^7","v":0},null,null,{"$f":"F163*(1+inflation_ch)^8","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F164*(1+inflation_ch)^5","v":0},null,null,{"$f":"F164*(1+inflation_ch)^6","v":0},null,null,{"$f":"F164*(1+inflation_ch)^7","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F165*(1+inflation_ch)^10","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F181*(1+inflation_ch)^6","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F235*(1+inflation_ch)^8","v":0},null,null,null,null,null,{"$f":"F235*(1+inflation_ch)^10","v":0}]